GROUP MEMBERS:
Ankit Agarwal
Amey Tiwary
Deepak Parwal
Kanha Kasera
Manish Kashwani
Sadaf Annis
Shristi Heliwal
Karvann
- vasudhaiva kutumbakam
Company profile
Retail concept
Key challenges
Pentagon and Triangle model
EBITDA and balance sheet
1
2
3
4
5
Our Agenda
About company
Retail Concept
TARGET GROUP:
| 2019-20 | 2020-21 | 2012-22 |
RANGE | NARROW | MEDIUM | MEDIUM |
ASSORTMENT | HIGH | HIGH | HIGH |
WOMEN | 42% | 43% | 44% |
MEN | 38% | 35% | 31% |
KIDS AND TEENS | 15% | 12% | 10% |
ACCESSORIES | 5% | 10% | 9% |
HOME FURNISHING | 0% | 0% | 6% |
MERCHANDISE MIX:
KARVANN
ORDER
RESELLER
SHIP TO KARVANN PACKING CENTER
PACKAGING
SHIP TO CUSTOMER
BUYER
PLACE ORDER
BUSINESS MODEL:
Key Challenges
Pentagon Model
Place:
Product:
People:
Value:
Communication:
Triangle Model
Systems: Strict quality control procedures to the entire supply chain. Software package ‘TALLY ERP ’ for POS and inventory management. Decentralized buying
Logistics: Blue-dart and FedEx Services
Suppliers: Sourcing merchandise from 250 vendors all across India where most of them are exporters from Kolkata, Delhi, Mumbai & Bengaluru.
EBITDA: (per month)
PARTICULAR | 2018-19 | 2019-20 | 2020-21 |
Revenue | 400,000 | 500,000 | 600,000 |
Retained Margin (%) | 30% | 30% | 30% |
Retained margin | 120,000 | 150,000 | 180,000 |
Opex | 175,000 | 185,000 | 195,000 |
EBITDA | (55,000) | (35,000) | (15,000) |
EBITDA (%) | (13.75%) | (7%) | (2.5%) |
PARTICULAR | AMOUNT (per month) | ||
| 2018-19 | 2019-20 | 2020-21 |
Salary : |
| ||
Website developer | 25000 | 25000 | 25000 |
Customer service officer | 15000 | 15000 | 15000 |
Logistic Manager | 15000 | 15000 | 15000 |
Accountant | 15000 | 15000 | 15000 |
Marketing head | 15000 | 15000 | 15000 |
Rent | 35000 | 38000 | 40000 |
Travel and administration | 25000 | 27000 | 30000 |
Maintenance | 10000 | 12000 | 15000 |
Electricity& other expenses | 20000 | 23000 | 25000 |
Total | 175000 | 185000 | 195000 |
Opex
LIABILITY | 2019 | 2020 | 2021 | ASSET | 2019 | 2020 | 2021 |
Capital | (160000) | (61,000) | 73400 | Fixed assets (3 computers + furniture) | 180000 | 165,000 | 150000 |
Trade payables | 280,000 | 350,000 | 420000 | Inventory | - | - | - |
Term Loan | 660,000 | 606,000 | 546600 | Trade receivables | 400,000 | 500,000 | 600000 |
| | | | Cash | 50,000 | 50,000 | 50000 |
| | | | Bank | 150,000 | 180,000 | 240000 |
Total | 780,000 | 895,000 | 1,040,000 | Total | 780,000 | 895,000 | 1,040,000 |
Forecasted balance sheet for first 3 years of business
THANK YOU