Cafe Paradiso Sample Business Plan
Cafe Paradiso Sample Business Plan
Cafe Paradiso Sample Business Plan
Commercial-in-Confidence Date
Table of Contents
1.0 Executive Summary
1.1 1.2 1.3 1.4 1.5 Business Opportunity Product/Service Offering Marketing Plan Management Team Financial Plan
1
1 1 1 2 2
2.0
Business Opportunity
2.1 2.2 2.3 2.4 Business Opportunity Vision and Mission Goals and Objectives Nature of the Business
3
3 3 3 4
3.0
Market Analysis
3.1 3.2 3.3 Situational & SWOT Analysis
Table 1: SWOT analysis and strategy development
5
5
5
6 6
7 7
4.0
Elements of Success
4.1 Target Market 4.2 Competitive Advantage and Unique Selling Proposition
9
9 9
5.0
Marketing Plan
5.1 5.2 5.3 5.4 Marketing Objectives Marketing Mix
Table 4: Value Propositions
10
10 10
10
13 13
13
6.0
14
14 14
14
15
15
Risk Management
Table 7 Risk assessment
16
16
Insurances
Table 8 Listing of insurance policies
17
17
Intellectual Property
Table 9 Listing of intellectual property owned Table 10 Listing of permissions for use of intellectual property
17
17 17
7.0
18
18 19
19
19
19
20
20 20
20 20 21
21 21
7.8
21
8.0
Operations
8.1 8.2 8.3 8.4 8.5 8.6 8.7 Business Premises and Location Plant and Equipment Requirements
Table 17: Listing of plant and equipment
22
22 22
22
23
23
25
25
26 26 26
26 27
9.0
Financial Plan
9.1 9.2 Start-Up Budget
Figure 3 Start-up budget
28
28
28
30
30 30
32
32
Balance Sheet
Figure 7 Projected opening balance sheet and year-end balance sheet
33
33
Break-Even Analysis
Figure 8 Break-even analysis
34
34
Financial Analysis
Figure 9 Financial ratio analysis Assumptions
34
34 35
10.0 Financial Worksheets 11.0 Action Plan 12.0 Refining the plan Appendices for Business Plan
Appendix 1: Situational analysis external environment Appendix 2: Situational analysis internal environment
36 45 46 47
47 48
Page 1
Page 2
Page 3
Page 4
OPPORTUNITY Economy Well positioned to take advantage of a strong economy, low interest rates and high disposable income Social Patterns Population growth (residential development) and increased standard of living Physical Factors Improved public transport and infrastructure WEAKNESS Environmental Increased cost of utilities, such as water and electrical power
STRATEGY Expand marketing and promotion and maintain prices at current market levels Increase advertising and investigate potential to increase floor space Increase advertising in these surrounding areas to attract new clients STRATEGY Look at alternatives to develop capacity to use gas and implement water saving policies and practices
Page 5
Coffee Extravaganza
Zhavargos Caf
Promotion
People
Processes
Physical evidence
Standards vary in terms of quality of products, services, staff and physical surroundings
Caf Paradiso will need to maintain current marketing activities and a high level of service and product quality to ensure its competitiveness. It needs to have a clear market position to target
Page 7
and promote the quality and value for money of products and services.
Page 8
4.0
Elements of Success
4.1 Target Market
There is substantial population growth in the area as residential development continues and commercial development commences. The master planned community attracts a high socioeconomic demographic with high employment and higher than average per capita income. Caf Paradiso customers are the passing shoppers and shopping centre staff of all ages who enjoy a fine coffee (dine-in, or take away) and a healthy, value-for-money meal. The majority of the general public consulted in the shopping centre were families and young singles. The cafe will make it particularly easy for a young family to enjoy a meal by providing a range of childrens meals and activities. Our take away beverages will also appeal to this group and the segments made up largely of singles between the ages of 18 40 who shop or work within the shopping centre precinct. They tend to have moderate incomes with high discretionary spending. The majority of customers who purchase coffee from Caf Paradiso are social drinkers, followed by customers who want their daily fix or a pick me up. They are wanting a convenient, friendly and relaxing environment to recharge their batteries or socialise over a fine coffee, choice of beverages and quality fresh, light and healthy meals that provide an alternative to fast food options. The market need being satisfied is based on convenience, quality and value for the coffee drinkers as well the health conscious consumer who is concerned about what they eat.
Page 9
To be reviewed in 6 months.
PRICE We propose to offer high quality food and service at a price comparative to our major competitors we will meet the market on price to retain market share if we need to. Our clientele have a medium to high disposable income and seek high quality products and good service, pricing will reflect the value of our products and services. The shopping centre has a captive market and given the limited number of cafs in the centre, prices have not been discounted in the market. There is no intention to discount to buy
Page 10
market share as Caf Paradiso currently holds the largest market share of approximately 35% and we intend to take it to 40%, whilst maintaining existing margins.
PLACE (i.e. DISTRIBUTION) Customers access and purchase our products and services through our shop front. The location of the caf is at the southern end of the Mountain Glen Shopping Centre. Mountain Glen is a very large regional shopping centre drawing customers from up to 15 kilometres away and is surrounded by a market of approximately 250,000 persons. It is situated on the main mall, near the major (national) supermarkets and retail fashion clothing chains. It has a high passing trade due to its close proximity to two national supermarket chains and a number of well known retail fashion clothing chains. The caf is 60 m and there is three years to run on the current 5 year lease. An option to take another 5 years is available under the lease. When the proposed commercial development goes ahead, the businesses located there are potential customers for a catering business. The business plan will be revisited at this time. PROMOTION In conjunction with Mountain Glen Centre Management we will be undertaking a range of promotions when we take over the cafe promoting the new ownership of the caf. These promotions will include offers of discounted meals and coffee, but they will only run for two weeks. We estimate that this will be sufficient time to allow a smooth transition to ourselves as new owners. Our regular advertising will consist of shopfront A-frame advertising boards, weekly newspaper advertising and a three monthly flyer drop in local mail boxes. As most of our business will be passing trade, shop front signage will be bright and appealing. We will develop and offer a loyalty card scheme to increase repeat business. Word of mouth advertising is very important and the best advertising we will be providing is the quality of our products and service. PEOPLE Both Brendan and Margaret Elliott have been successful owners and managers of cafs. Brendan is a French trained chef and his skills will be used new product lines to meet the changing needs and preferences of consumers which will be a point of differentiation for the business Margaret with her business and hospitality background will be responsible for the day to day operations of the Caf. Two key staff member who worked with the previous owner will be retained to help with the continuity of existing relationships with customers. PROCESS Major processes are flow-charted in the cafs procedure manual that are geared to providing quality and responsive services to clients as well as efficient and effective operations of the cafe. This includes sufficient numbers of staff are working during the peak periods to make sure customers are served in a timely manner. Further information about the processes in place are detailed in section 8 of this business plan. PHYSICAL EVIDENCE The caf is fully fitted out with table, chairs and dcor that projects the desire image of quality and value as well as aligns with the USP of Light and Healthy Caf Paradiso. This also applies to uniforms for the staff. The cleanliness of the premise, tables and chairs will be
Page 11
Page 12
Page 13
Page 14
No Yes Subject to due diligence and finance approval. Refer Business Purchase Contract. To be acquired as part of the business.
Plant & Equipment Purchase/ Maintenance Advertising Contracts Intellectual Property Distribution Rights Purchase/Supply Contracts Service Contracts Loan Documentation
Yes
No No No No No Yes Have held an initial discussion with the bank awaiting a copy of the contract, loan application documentation and finalisation of the business plan. Informal agreements
Agreements with Customers and Contractors Cooperative Agreements with other Businesses
No
No
Page 15
Priority
Impact
Risk Description
Preventative Action
Contingency Plans Immediate access to personal resources to rebuild shop and business quickly whilst waiting for insurance payments Utilise alternative suppliers or increase working capital (from personal cash reserves) Develop a complaint handling process. Investigate source of food poisoning and remediate Purchase from alternative suppliers or use suitable substitute products Engage lawyer for advice Short term contract for suitable replacement (until permanent staff can do the job). Call up insurance policy
Installation of smoke alarms and sprinkler system, fire extinguishers installed and regularly checked, regular staff training in emergency fire procedures including evacuation plans (shop & centre), Ensure insurances including fire, public liability and business interruption are adequate and in place Maintain good relationships with suppliers and maintain access to personal cash reserves
Food poisoning
VL
VH
Use quality products, correct storage of food stuffs, train staff in hygiene principles as part of a Quality Control Process
VL
Ensure formal lease agreement is in order. Develop and maintain a sound working relationship with the Centre Manager. Take out key person insurance, effect knowledge and skill transfer to other staff
Page 16
6.5 Insurances
Table 8 Listing of insurance policies
Type of Insurance Business Package Insurer and Policy # QBE Annual Premium $ 1,400 Commencement Date Insurances will be arranged upon execution of the contract. Insurances will be arranged upon execution of the contract. Insurances will be arranged upon execution of the contract. Insurances will be arranged upon execution of the contract. Expiry Date
Indemnity Insurance
QBE
$ 500
AMP
$ 500
Workers Compensation
WorkCover
$ 200
The business package will include public liability, fire, theft, burglary and business interruption insurance. The above is based on quotes obtained from our Insurance Broker. Insurances will be finalised once the contract has been signed. Brendan and Margaret have life insurance and income protection policies already in place.
The business does not hold any Intellectual Property at this stage.
The business does not require any permission for use of Intellectual Property at this stage. The caf will not be providing either live or recorded music.
Page 17
Team Leader 1
Team Leader 2
Team 1
Team 1
Staff at Caf Paradiso will be organised into two teams. Team 1 will be headed by Margaret Elliott and will be responsible for customer service and administration. Brendan Elliott will head Team 2 which will be responsible for the food preparation and the kitchen. Margaret will have primary responsibility for staff, accounting, sales, marketing, and managing the operation of the Caf. Brendan will be responsible for HR, stock control, the kitchen and food preparation.
Page 18
Brendan Elliott
Owner/Manager; Chef
Margaret Elliott
Owner/Manager; Business Manager; responsible for the day to day running of the Caf
Page 19
The team of staff will be comprised of Brendan and Margaret, plus two service staff (counter and waiting), one assistant chef, and one kitchen hand. Two of these staff will be casual and will work on a part-time basis. This equates to 5 full time equivalents (FTEs).
The above includes casual staff. Staff will be employed under the Hospitality Award.
Page 20
The skills and competencies are largely covered by Brendan and Margaret and professional expertise will be provided by our external lawyer and accountant.
Page 21
8.0 Operations
8.1 Business Premises and Location
At present the only facility we will be using is the caf. It is ideally located within the shopping centre to attract passing customers and is also relatively close to our main suppliers i.e. grocer and bakery. The caf is fully fitted out and is fit for purpose. There is no need for a separate operating location at this point in time. There is an opportunity to roast coffee beans and manufacture the cafs own blends at a later date. If this occurs, it may be necessary to acquire operating premises to implement the idea.
Replace as necessary
Replace within 6 months as part of promotional strategy Replace as necessary Under warranty
Page 22
30 days
30 days
As required.
30 days
No local alternative supplier Interstate options No local alternative supplier Interstate options A number of alternative suppliers exist Various
Coffee beans
14 days
30 days
Uniforms R Us
Staff uniforms & 4 per quarter badges Serviettes, tablecloths, promotional material
30 days
Caf Supplies
30 days
Page 23
Page 24
Plant/Office Capacity
Yes
Yes
Current schedules working well. Equipment sufficient for our needs Premises well designed and lay out excellent.
Yes
Yes
Yes
Yes
Yes
Yes
Material Requirements
Yes
Yes
Location
Yes
Excellent location Customers come into the caf. Ongoing continuous improvement Appropriate
Yes
Distribution
Yes
Yes
Quality Controls
Yes
Staffing Levels
Adequate at present
Yes
Page 25
5 $4,951.20 85.0%
6 $6,104.29 85.0%
5 $4,050.20 85.0%
5 $6,054.20 85.0%
Page 26
Cost
Change menu to match seasonal availability and cost of food items Ongoing QA audits and training Monitor stock control (orders & wastage) Workplace Agreement On the job training, mentoring and coaching None at present None at present None at present None at present Train staff and encourage excellence in service On the job training for the EFTPOS Evaluate changes in consumer tastes and behaviour and monitor the menus of the leading restaurants and cafs
Quality
Wastage
9 7
10 8
10 10 10 10 8
10 10 10 10 10
Technology
Innovation
The current rating is based on our observation of the existing operation under the current owner. We propose to lift standards significantly within a few months of taking over. We believe that this is necessary and achievable.
Page 27
Page 28
Start- Up Budget
MONTHLY EXPENSES
Salary of owner-manager All other salaries and wages Rent/lease Advertising & promotion Delivery expense Supplies (stock-in-trade) Telephone Other utilities (electricity, gas etc) Insurance Consumables Interest Maintenance Legal and Professional costs Miscellaneous Subtotal
% of Total
3.8% 3.3% 1.0% 0.1% 1.5% 0.1% 0.2% 0.1% 0.2% 0.1% 0.1% 10.7%
$209,810
100.0%
Page 29
The Start-up budget is to be funded by way of equity injection of $104,905 by the owners and a loan over two years from the bank. The bank loan will be repaid out of the business strong cash flow. If cash flow is reduced for any reason, Brendan and Margaret have personal financial resources to more than adequately cover the loan repayment. A Mortgage Debenture over the business is being offered as collateral along with the Directors personal guarantees.
Sales
Gross Profit
Year 1
Net Profit
100,000
200,000
300,000 $
400,000
500,000
600,000
Sales
Year 2
Gross Profit
Net Profit
100,000
200,000
300,000 $
400,000
500,000
600,000
700,000
Gross Margin is calculated at 71% for Year 1 and 71.5% for Year 2. Net Profit Margin (Before Tax) is calculated at 20.5%. for Year 1 and 22.6% for Year 2. The business is quite profitable and margins are sustainable over the medium to longer term.
Page 30
Page 31
Page 32
Balance Sheet
Assets
Current Assets Cash at Hand and Bank Trade Debtors Inventory Value Short Term Investments All other current
Total Current Assets
Year 1
39,810
18.97%
$ $ $
39,810
18.97%
134,347
45.58%
Fixed Assets Land & Building at Cost Plant & Equipment at Cost Motor Vehicles at Cost Leasehold Improvements at Cost Less Provision for Depreciation Total Fixed Assets Intangible Assets Goodwill Other Total Intangible Assets
50,000
23.83%
50,000
16.96%
50,000
23.83%
$ $
9,600 40,400
3.26% 20.22%
$ $ $
$ $ $
Total Assets
Liabilities
Current Liabilities Bank Overdraft Short Term Loans Trade Creditors All other current Total Current Liabilities Non-Current Liabilities Proprietors Loans Secured Loans Other Loans Total Non-Current Liabilities
$ $ $
$ $ $ $
100.00%
$ $
68.21%
Total Liabilities
100.00%
$ $
100.00%
Net Assets
Represented by:
Opening Balance - Owners Equity Add Capital injected Plus Profits Less Capital Draws/Dividends TOTAL PROPRIETORSHIP
$ $ 104,905 $ $ 104,905 $
Page 33
30,000 20,000 10,000 0 1,655 2,483 3,310 4,138 4,966 5,793 6,621 Monthly Unit Sales
Ratio Analysis
Current Ratio Acid Test (Quick Ratio) Inventory Turnover Debt / Total Assets Debt / Net Worth Return on Equity Return on Total Assets Days Sales Outstanding Gross Margin Net Margin
Year 1 528.5% 523.7% 132 27.1% 37.2% 51.2% 37.3% 1 70.6% 20.5%
The above ratios indicate a very solid financial performance over the period.
Page 34
The Current Ratio and the Quick Ratio (Acid Test) are both very high reflecting the fact that the business has a very strong and positive cash flow. This is due to sales being predominantly cash, whilst purchases are bought on largely on 30 day terms. Liquidity is sound. The business also enjoys a sound financial position with the Debt to Equity ratio calculated at 37.2% and Debt to Total Assets at 27.1%.
Assumptions
Average sale price $7.46 per transaction Average cost $2.20 per transaction Sales transactions range from 5900 per month to 7500 in peak period Historical gross profit margin of 70% will hold. Seasonal fluctuations Christmas and New Year are peak periods of sales activity (build up from November, the after New Year slow to February) The business operates on a cash basis for reporting and paying tax. PAYG (withholding) is remitted monthly on the Instalment Activity Sheet (IAS), with GST remitted quarterly in arrears on the Business Activity Statement (BAS).
Page 35
Page 36
Page 37
Start- Up Budget
MONTHLY EXPENSES Salary of owner-manager All other salaries and wages Rent/lease Advertising & promotion Delivery expense Supplies (stock-in-trade) Telephone Other utilities (electricity, gas etc) Insurance Consumables Interest Maintenance Legal and Professional costs Miscellaneous Subtotal
Projected Monthly Expenses $8,000 $7,000 $2,200 $200 $3,100 $300 $500 $300 $460 $200 $250 $22,510
Cash needed Start $8,000 $7,000 $2,200 $200 $3,100 $300 $500 $300 $460 $200 $250 $22,510
to
% of Total 3.8% 3.3% 1.0% 0.1% 1.5% 0.1% 0.2% 0.1% 0.2% 0.1% 0.1% 10.7%
One Off' Costs Fixtures and Equipment Fitout Installation charges Starting Inventory Deposits for utilities (electricity, gas etc) Legal and professional fees Registrations, licenses and permits Advertising and promotion for opening Cash Other Subtotal
$50,000
23.8%
Page 38
Page 39
Page 40
Page 41
Page 42
Page 43
Ratio Analysis
Current Ratio Acid Test (Quick Ratio) Inventory Turnover Debt / Total Assets Debt / Net Worth Return on Equity Return on Total Assets Days Sales Outstanding Gross Margin Net Margin
Year 1 528.5% 523.7% 132 27.1% 37.2% 51.2% 37.3% 1 70.6% 20.5%
Year 2
Year 3
Page 44
Action
Priority
Date Initiated
Person/s Responsible
Deadlines
Outcome
Costs
Complete due diligence (including purchase contract) Review insurances and arrange as required Check that all necessary licences and permits are held Review business plan Prepare finance proposal Submit finance application Arrange settlement date & handover
1 May 18th Accountant Lawyer June 5th Contract terms and conditions reviewed $1,650
1 May 18th May 25th Insurance Broker June 5th Insurances arranged $2,600
1 May 18th May 25th Brendan Elliott June 5th All required licenses and permits held
1 June 7th 2 June 11th 2 June 16th 2 June 25th June 25th Lawyer June 25th Take over Caf June 16th Accountant June 16th Finance approved/not approved June 15th Accountant June 15th Submit for approval June 10th Accountant June 10th Viability established
Page 45
Page 46
Page 47
Yes
Internal Environment STRATEGY Competitive advantage - able to differentiate Key drivers of the business are known Strategy and resources for growth Detailed action plan SALES & MARKETING Clear evidence of market need for your product/service Know your specific market & competitors in detail Know exactly who your target audience is and be able to describe them in detail Spend more resources on your current and most profitable customers Competitive and profitable pricing strategy Your marketing plan and budget Measure, learn from and adapt your marketing activities STRUCTURE Business structure maximise wealth and minimise risk (e.g. sole trader, company, partnership, trust) Distribution and sales to target markets Are your buildings and facilities adequate? Is your equipment effective and up to date? Able to protect your IP from being copied? SYSTEMS
Strength
Weakness
7 8 5 8
7 8 6 7 8 8 7
Yes
Yes Yes for current level of demand Yes Yes limited capacity for expansion
9 7
Page 48
Information and management systems (e.g. CRM) Performance measurement and rewards Documented processes and systems Strong debt collection systems Purchasing systems and inventory management STAFFING & SKILLS Recruit the right people Training and development of staff Staff motivation, satisfaction and remuneration Diversification of management and staff skill base Management skills, experience & track record Establish complementary areas of skills (e.g. trusted advisors with skills you dont have) Distinctive competencies reside in the business SHARE VALUES People understand why the business exists Shared understanding of the vision People can describe ways in which the business is distinctive FINANCES Do you have access to further funds? Manage budgets, cash flow and debtors Is your cash flow adequate for growth Manage and analyse performance against financial indicators in your industry Management understand and use their financial accounts on a regular basis OTHER FACTORS: Nil Rating: 1 = Low, 10 = High Yes Yes Yes Yes Yes Yes Yes Yes Yes Yes
5 5 6 8 8
8 Yes Yes 7 7 8 9 7
Yes
8 6 5
10 8 10 8
Yes
Page 49