Start-up Funding | |
Start-up Expenses to Fund | $123,300 |
Start-up Assets to Fund | $126,700 |
Total Funding Required | $250,000 |
Assets | |
Non-cash Assets from Start-up | $50,000 |
Cash Requirements from Start-up | $76,700 |
Additional Cash Raised | $0 |
Cash Balance on Starting Date | $76,700 |
Total Assets | $126,700 |
Liabilities and Capital | |
Liabilities | |
Current Borrowing | $0 |
Long-term Liabilities | $0 |
Accounts Payable (Outstanding Bills) | $0 |
Other Current Liabilities (interest-free) | $0 |
Total Liabilities | $0 |
Capital | |
Planned Investment | |
Devon Nevius | $100,000 |
Kevin Meinert | $75,000 |
Other Investor(s) | $75,000 |
Additional Investment Requirement | $0 |
Total Planned Investment | $250,000 |
Loss at Start-up (Start-up Expenses) | ($123,300) |
Total Capital | $126,700 |
Total Capital and Liabilities | $126,700 |
Total Funding | $250,000 |
The management team of SAFEassure, LLC will initially use a residential apartment in Portland to run operations. In Year 2, we will move to a rented office. Distribution will remain outsourced.
SAFEassure’s product line provides a unique control level to managers, supervisors and parents alike. We have two basic product lines: CHILDassure, intended for day care facilities, and an antimicrobial-based product for hospitals (HEALTHassure) and restaurants (FOODassure) – the antibacterial products are not yet in development. The various product lines, competitors and future product possibilities for SAFEassure, LLC will be outlined in the following section.
In order to sell our product while creating familiarity and a positive brand image, it will be necessary to develop brochures and literature to emphasize the safety and beneficial attributes of fading dye soap, many of which may not be readily apparent to an interested party. These will be delivered both in person during a sales presentation and by direct mail.
The key to our success is the time-sensitive dye. Once the proper ratio of dye to base soap is isolated, the fragmented nature of the soap industry provides many options for outsourcing production. Similar to any commodity, economies of scale require the soap to be produced, packaged and distributed in large batches. Initially, the soap base will be purchased in quantities of at least 38,000 gallons for approximately $50,000. Once the relationship with the manufacturer is established, our subsequent purchases will be approximately for $20,000. These inventory amounts should be sufficient to for SAFEassure, LLC to meet the customer demand. Utilizing his production and distribution knowledge, Rick Brown will use existing established relationships in the industry to help us mix, package and distribute the product line.
The technology of our fading dyes will be pivotal in the success of our company. The interactions between fading dyes and antibacterial or anti-microbial bases suitable for use in restaurants or hospitals are more complicated than the interactions with the glycerin or lotion soaps utilized in the CHILDassure line. As soon as cash flow permits, projected to be in 2008, SAFEassure, LLC will employ a professional chemist with experience developing dye products to further the research into technological innovations that may produce antibacterial and anti-microbial versions of the soap to address additional markets.
Additional soap products, manufactured to comply with regulatory minimums for strength and effectiveness in their respective target markets will be developed to address restaurants and hospitals. These soaps will be trade marked under the names FOODassure and HEALTHassure, respectively.
Perhaps the most promising future market opportunity for fading dye soap is the retail market. This product line will include soaps using the same or similar dye colors as the day care to encourage children to wash their hands more often at home. This will be a top priority when the company develops the financial resources enough to mount a national advertising campaign and distribution system. A complete line of fading dye products could potentially be developed, including floor, counter and body cleaning products that use fading dyes to indicate places on a surface that may not have been cleaned.
There is tremendous potential for a product that provides supervisors and parents with the control to monitor and encourage hand washing. Considering the large scope of our potential markets, we feel it is imperative to focus our limited resources on a particular geographic region where we can establish demand for our product. After successful market penetration, we will begin implementation into the restaurant and hospital markets.
SAFEassure’s first product line addresses the day care market. CHILDassure will first be introduced in the Portland, OR area, before sequential expansion to additional day care markets. There are currently 516 day care facilities in the Portland Metro area. After successful implementation in Portland, we will begin expansion into the greater Northwest. There are 3,414 day care facilities in the greater Northwest.
Successful penetration into the day care market will be followed by implementation into the restaurant and hospital markets. There are currently 19,362 restaurants in the Northwest, followed by health care services, which includes 23,108 organizations in the Northwest.
The Industrial and Institutional soap industry, of which we are a part, is quite fragmented, but contains several well known main competitors: Gojo, Kimberley Clark, Dial, Provon, and SoftSoap, as well as generic brands that provide to distributors like Massco and Sysco. The industry is stable and growing; between 1998 and 2003 it grew by an average of 4% annually. Within the I&I sector there is fierce competition for market share among the existing popular soap offerings, leading to lean profits on soap sales.
Distribution in the soap industry is provided by regional providers. These distribution companies usually serve a large portion of the market based on the respective size of the market, delivering to the organizations monthly or bi-monthly depending on demand and usage patterns. Food services typically receive deliveries of cleaning products once a month. Hospitals typically have a distribution system that operates on monthly deliveries of large quantities. Restaurants typically have a weekly delivery schedule.
Commercial customers select soap based on the necessary minimum safety regulations for the intended user; restaurant and hospital regulations require anti-bacterial/microbial. Customers will typically select a product based on price, distributor availability, and convenience. Distributors will deliver a complete order of cleaning and maintenance products to customers. Major competitors sell to a variety of customers, including distributors like Sysco, who receive generic soap from bulk producers, then repackage and deliver it along with other products it sells, utilizing the same distribution systems.
Traditional soap producers Soap is a common and familiar the commodity of necessity to every company. Traditional soaps employ pleasant scents and dyes to encourage hand washing compliance. However there is no way to verify if hand washing has occurred and traditional soaps do little beyond the pleasant scents to encourage hand washing.
The largest current soap producer, Dial Corp, consistently achieves strong sales, and has enjoyed strong market share in the commercial markets. Producing a wide variety of soap products, Dial has maintained 18% in market share over the last decade. The other largest commercial soap providers include Kimberly Clark, Gojo, SoftSoap, Provon and NXT.
This system has limited value to business managers because they are expensive to install and lease, and do not necessarily increase employee compliance. They provide managers the ability to track usage, but do not help control day-to-day hand washing compliance individually or immediately.
Disposable Gloves Hypo-allergenic gloves are the solution provided by some organizations to combat the threat of hand washing non-compliance. To limit the risk of hand contamination, many restaurants and all hospitals require the use of gloves. Although gloves eliminate the risk of direct hand contamination they are not without downfalls:
The soap industry is highly fragmented. There are more than forty different Institutional soap products that compete in the market.
Our initial day care market will consist of medium to large day care organizations, consisting of twenty or more children. Organizations such as Kindercare and La Petite Academy represent very attractive opportunities for our products. Organizations of this type are attractive because they are well managed, successful, health conscious and nationwide. Within these organizations we will target decision level managers with the power to implement use of our product in those locations.
According to a study published in the medical journal, Infectious Diseases in Children, researchers in hand washing recovered fecal coliforms from the hands of one out of every five staff members, citing that more than 33% of day care facilities “had poor hand washing techniques and no policy for hand washing before eating or after playing outside. In spite of all the studies about the benefits of hand washing, improper or infrequent hand washing continues to be a major factor in the spread of disease in day-cares.” (http://www.ehs.wustl.edu/Topic/top500.htm)
Hand washing in child care facilities is an ideal initial target market for several additional reasons:
In a study cited by Family Practice News in 1996, “Scientists had kids wash their hands when they arrived at school, before lunch then again after lunch time, recess and one more time before heading home every single day.” As a result of these ‘scheduled’ wash times, researchers found that “a month later, these kids had 24 percent fewer days off from colds, sniffles and flus and a whopping 51 percent fewer sick days because of gastrointestinal complaints like stomach cramps or diarrhea.” (http://www.healthcentral.com/drdean/deanfulltexttopics.cfm?id=15538)
With nearly 12 million children in child care facilities across the nation there is a clear need for CHILDassure, our first product, that can both encourage and help monitor child and employee hand washing to ensure a safe, clean environment for children. Additional future target markets also have significant need for fading dye products:
There has been a recent effort by the Food and Drug Association, the Center for Disease Control, the National Restaurant Organization, and others to promote education to increase hand washing compliance in target markets. The focus of these programs is to educate and encourage preventative control measures for children and workers to help reduce diseases and lawsuits. This has led to greater awareness in our target markets about maximizing cleanliness and minimizing preventable illness.
There is an additional trend in both our target markets and industry towards organic based soaps. Organic products have become increasingly associated with safety and health in a variety of different markets. Our completely organic soap is complementary to this growing market trend.
The demand for child day care services will continue to grow. As the labor force participation of women between the ages of 16 and 44 remains high, parents of preschool and school-age children are expected to seek more day care arrangements. As parents continue to work during weekends, evenings, and late nights, the demand will grow significantly for child day care programs that can provide care during nontraditional hours. School-age children, who generally require child day care only before and after school, increasingly are being cared for in child care centers. (U.S. Department of Labor, www.bls.gov/oco/cg/cgs032.htm )
The key element in SAFEassure’s initial strategy is to sell the fading dye soap in Portland’s day care facilities. Our executive team will build loyalty for our products with decision-level managers of the organizations in the target markets, and create awareness and support of the benefits of the innovative fading dye attributes of our soap.
Our ultimate strategy is to build SAFEassure’s products into the standard for home and workplace hand washing safety and cleanliness, first regionally and eventually nationally. Our tactics to increase compliance through the use of our product include continual and progressive expansion into new markets and a strong branding campaign in coordination with promotional contracts with the government and possibly insurance companies.
Marketing strategy.
For our initial target market of day care facilities, the company will implement two parallel marketing efforts, aimed respectively at day care facility decision makers, and the parents of young children who use these facilities. We will create a push factor by effectively convincing the decision-level managers within the organizations that our product provides an ideal solution to the hand washing compliance. A “first to mind” branding campaign will build CHILDassure as the leader in increasing hand washing compliance. Significant parental support will encourage organizations to implement CHILDassure in environments involving their children.
CHILDassure is valuable to day care managers who need effective control solutions to ensure frequent child and child-care worker hand washing to keep the environment clean and to minimize preventable illness. No other product on the market serves the hand washing compliance aspect of workplace safety with such an affordable, direct and complete solution. Unlike traditional soaps, our product provides conclusive evidence every time an employee washes his or her hands for only a marginally higher cost than traditional soaps, and significantly less than gloves or other hand washing compliance systems.
Retail pricing for CHILDassure will generally be around $90/case for four gallons and will command a 25-30% price premium over conventional liquid soaps. The value of our product will not be attractive to extremely price sensitive customers. The market for soap is generally inelastic, but our product offers significant differentiating benefits over current soaps that justify the price difference.
One of the most important aspects of a successful launch is positive publicity for our product. We will develop an awareness campaign to promote our product through several avenues. Our management team will fiercely pursue positive public perception through government endorsements promoting the benefits of our products. We will also attempt to capitalize on the novelty of the solutions provided by our product by actively seeking local news and media coverage to help spread awareness. Buzz will be developed in social hubs by distributing samples to parties with potential interest. Parental support of the product will be garnered through free trials, demonstrations, and direct mailings to the day care parent roster lists, parent groups and PTA’s.
At washing stations in client facilities we will spread awareness with stickers targeted towards children, showing them the process of washing to turn their hands different colors and emphasizing how fun it can be. Pamphlets will be sent to the family homes through the day care roster mailing lists, to calm fears regarding a new product in their child’s environment, explain the benefits and encourage the parents to respond and build feedback for the benefits of the product to further increase implementation.
Some of the government programs of interest are the various compliance and workplace hygiene programs supported and funded by the Center for Disease Control (CDC), the Food and Drug Administration (FDA) and the National Center for Disease Control (NDIC). Programs such as the Health Protection Research Initiative implemented by the CDC demonstrate an invested interest by government programs in increasing the overall health of Americans.
Our initial distribution strategy will involve a combination of distributor and direct sales. Relationships with local Northwest distributors will be established to increase promotional reach and potential users. The first orders will be available immediately through direct delivery by our executive team. Outsourcing distribution entirely in the future will allow SAFEassure, LLC to focus its efforts on marketing and expanding as quickly as possible.
Distributors will pay for the inventory up-front, and although this cuts our profit margins it helps SAFEassure, LLC to maintain a more flexible structure. By the start of 2007, distribution will be entirely outsourced to distribution companies, and direct deliveries from the executive team will cease.
Our most important marketing program is our branding program, aimed initially at regional chain and franchise managers. This program is intended to penetrate the target markets, and establish SAFEassure’s products as the soap of choice. Achievement should be measured against our projected 45% monthly sales growth rate for the first year.
Emphasizing the risks associated with hand washing non-compliance, our marketing program will employ the fear of disease, costs of illness and government regulations extensively. Written materials will convey urgency, connect users to the underlying problem and suggest SAFEassure’s products as the optimal solution to the problem.<
Sales strategy will initially address local and regional managers with ordering authority for the establishments in that area. The prospective clients will be supplied with a professional product information packet and moved into the sales funnel to begin closing prospect, followed up with a direct mail brochure and a phone call.
There will be no initial direct compensation or commission for closed sales. Proceeds from sales will be invested back into developing and expanding the business. As the company begins to increase its initial sales force, commission-based incentive programs will be implemented.
Sales Forecast | |||
Year 1 | Year 2 | Year 3 | |
Sales | |||
CHILDassure soap (day care) | $237,168 | $450,620 | $856,177 |
HEALTHassure/FOODassure | $0 | $0 | $0 |
Total Sales | $237,168 | $450,620 | $856,177 |
Direct Cost of Sales | Year 1 | Year 2 | Year 3 |
CHILDassure soap (day care) | $94,867 | $178,351 | $321,031 |
HEALTHassure/FOODassure | $0 | $0 | $0 |
Subtotal Direct Cost of Sales | $94,867 | $178,351 | $321,031 |
SAFEassure, LLC will initially encourage critical strategic alliances in two distinct areas:
Distributors
The relationship between SAFEassure, LLC and the product distributors will be essential. A flexible distribution system will be critical to the success and growth of our product. Good distribution will allow our product to satisfy and flexibly expand to accommodate demand.
The Government
By teaming up with government organizations, SAFEassure, LLC will be able to utilize existing hand washing compliance programs to reach a much larger potential audience than could be directly contacted. Government endorsement of our product, and the mention of its benefits in government brochures and written materials could be a major competitive advantage and sales opportunity for SAFEassure, LLC.
Milestones | |||||
Milestone | Start Date | End Date | Budget | Manager | Department |
Develop Approximate Prototype | 7/1/2004 | 9/1/2004 | $0 | Founders | Product Dev. |
Attain Funding | 7/1/2004 | 11/1/2004 | $0 | Founders | Product Dev. |
Develop Final Prototype | 9/1/2004 | 2/1/2005 | $80,000 | Founders | Product Dev. |
Safety Testing | 12/1/2004 | 3/1/2005 | $20,000 | Founders | Product Dev. |
Begin Patent Process | 12/1/2004 | 1/1/2007 | $10,000 | Founders | Legal |
Design Promotional Material | 11/1/2004 | 3/1/2005 | $25,000 | Founders | Marketing |
Begin “Phase One” Marketing | 4/1/2005 | 12/31/2006 | $18,000 | Founders | Marketing |
Begin R & D of New Products | 6/1/2008 | 6/1/2009 | $75,000 | Founders | R & D |
Totals | $228,000 |
Our website will be available as a resource to customers and interested parties. It will include statistics, surveys and articles to build awareness about the need for and benefits of our product. The website will provide interested parties with a way to contact our company for answers to any questions they may have, and will include information on ordering and locating the product. Our product will not be directly available online, but we will build positive perception and awareness about our product there through statistics and user testimonials demonstrating our value.
We will include the URL in all printed materials, and encourage distributors to link to our site. Because the audience for SAFEassure’s products is fairly specialized, the most efficient means for marketing the site will be working specifically with the intended customers and pointing them to the site. The site will be registered with search engines.
After the initial implementation of CHILDassure, the site will also be used as a resource to promote our other fading dye products as they are developed. The website will then be converted into a multiple product site, perhaps expanding its offering to include direct ordering. The initial website, being fairly simple, will be built by the executive team and supported by one website professional. Initial development is estimated to cost less than $500.
Two of our strengths are the low cost structure and flexible personnel needs. Sales people with experience relevant to each new respective target market can be attained as need dictates, but the initial management team consists of the founders themselves, with little operational support. The Board of Advisors will be a critical foundation for the successful growth and development of SAFEassure, LLC.
Initially, both founders will share in the operational and financial responsibilities of the company. They will be responsible for finding, attaining and managing new accounts. Both founders will be responsible for making direct sales, marketing, and all other operational tasks involved with making this company successful. The CEO will oversee all company decisions.
Principals:
Devon Nevius: President/Founder/CEO
Devon Nevius will oversee operations in all aspects of the business. In addition to managing client relationships, marketing and product expansion, Mr. Nevius will be responsible for hiring new personnel members to enhance the management team. Mr. Nevius will be receiving his bachelor of Science Degree in Business Administration from the University of Oregon with a concentration in Entrepreneurship.
In addition to this, Mr. Nevius founded and managed Green Leaf Collegiate Landscaping in Eugene, Oregon while a full-time student. Gross sales for the company reached $75,000 in 2004, and the company employed two foremen in addition to Mr. Nevius and his partner. Green Leaf Collegiate was sold early in 2004.
Kevin Meinert: Founder/COO
Kevin will contribute in both sales and financial management for SAFEassure, LLC He has worked as a manager at a restaurant and as a computer technician with several years of experience. In the spring of 2004, he will be receiving his bachelor of Science degree in Business Administration from the University of Oregon with a concentration in Entrepreneurship.
Board of Advisors:
Jack Soap: With over ten years in the soap industry, Mr. Soap has developed significant relationships and experience with other industry leaders. Currently running Birth to Three, a Eugene company that develops child hearing aids and programs for young parents, Mr. Soap is a dedicated, experienced and successful entrepreneur. He will be a valuable asset to the creation, set up and implementation of our product. Mr. Soap will consult and provide market information to the executive team and use his established contacts and relationships to accelerate the development and implementation of the product. Specifically, he will be critical in the establishment of a complete system to get the soap base from its original manufacturing plant to our customers.
John Patent: Dr. Patent is the Director of the Technology Transfer department of the University of Oregon. Dr. Patent is in charge of protecting and patenting concepts and technologies developed as a result of the myriad of research and development projects continually happening within the University.
Wilson Science: Mr. Science has been a Professor of Chemistry at the University of Oregon for over eighteen years. Mr. Science specializes in chemical interactions that break down over time. He has worked on projects dealing with plastics and containers that will quickly bio degrade after discarded, and other products with short half-lives.
Franklin Money: Mr. Money is the Senior Vice President of the Lake Oswego Branch of Bank of America. Mr. Money specializes in business and investment consultation for his clients, helping entrepreneurs develop businesses efficiently and effectively.
It will be necessary to hire new sales associates as we expand into each new market segment. An individual with experience in networking with the government, perhaps having specific contacts with the FDA and CDC, will be a necessary addition to successfully create a complementary relationship with government organizations. A child-care industry professional with relevant experience and networks in the industry will be acquired to accelerate sales growth. After sufficient cash flow has been established and revenues have plateaued, we will hire a chemist on salary to expand our existing product line. A chemical expert working as a consultant will initially be useful for three reasons:
In order to free up enough capital to continue operations and possible expansion, our executive team will not receive more than a living wage salary until the product is well into the black. We understand that as a new product we will need technical support and legal advice; this will be currently outsourced to various consultants.
All sales for the first year of operation will be closed by the executive management team. Starting from the second year, we will employ a Sales Associate who will handle sales transactions. His/her compensation will be a combination of fixed salary and commission on sales. For the purposes of financial planning, we combined the Sales Associate’s compensation into an aggregate forecast.
To be flexible in meeting the customer demand, we plan to stock a minimum amount of product in a rented warehouse. At the beginning, all incoming product stock will be accepted and later dispatched to customers by the company’s executive team. Starting in the second year, we plan to hire a full-time Inventory Manager to handle these tasks.
As stated earlier, development of new products will not start until the second half of 2008. As such, related R & D costs are beyond the planning horizon of this document. However, we plan to earmark $20,000 and $40,000 for the second and third years of operation, respectively, under “R & D” for additional expenses related to the patent protection of our products. Should these expenses be minimized, our bottom line profitability (especially in the second year of operation) will be positively affected.
Personnel Plan | |||
Year 1 | Year 2 | Year 3 | |
Devon Nevius | $28,800 | $32,000 | $50,000 |
Kevin Meinert | $28,800 | $32,000 | $50,000 |
Inventory Manager | $0 | $30,000 | $40,000 |
Sales Associate | $0 | $30,000 | $36,000 |
Research and Development | $0 | $20,000 | $40,000 |
Total People | 2 | 5 | 6 |
Total Payroll | $57,600 | $144,000 | $216,000 |
Based on market research, we expect the business to begin growing at 45% per month for the first 12 months, then at a yearly rate of 90% for the next two years. Due to our low initial investment costs, we can maintain the operations of the business with the cash buffer we will have from start up. In addition, we will almost immediately have a positive cash flow, allowing us the flexibility to cover any unforseen expenses.
General Assumptions | |||
Year 1 | Year 2 | Year 3 | |
Plan Month | 1 | 2 | 3 |
Current Interest Rate | 10.00% | 10.00% | 10.00% |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% |
Tax Rate | 30.00% | 30.00% | 30.00% |
Other | 0 | 0 | 0 |
Sales – Our sales are projected to grow at a consistent rate of 90% yearly, and we believe this accurately reflects the realistic growth our product would be capable of attaining if we can properly utilize existing channels of distribution and gain social acceptance.
Gross Margin – As we grow, become more efficient, and gain economies of scale we begin to see a slight growth in our margins.
Operating Expenses – In 2007 and 2008 we see an increase in the number of operating expenses that we will incur. We begin incurring larger costs involving advertising, promotion, marketing, and payroll expenses.
Inventory Turnover – We will begin operations with a preliminary purchase of $50,000/ 38,000 gallons of soap. Our preliminary forecast suggests that for us to be flexible in meeting customer demand we will need to maintain a minimal inventory stock at a rented warehouse. We estimate that, on average, we will keep two weeks worth of inventory on hand.
Collection days – We will collect our accounts receivable on an average of 45 days. In 2007 and 2008 we will have the cash to cover unexpected costs or expenses so that we may decide to allow a longer collection period.
The following fixed costs reflect the relative costs for selling and distributing our product within the greater Portland metro area, and do not reflect the fixed costs necessary to expand further.
Break-even Analysis | |
Monthly Revenue Break-even | $11,250 |
Assumptions: | |
Average Percent Variable Cost | 40% |
Estimated Monthly Fixed Cost | $6,750 |
Overall, our business is expected to generate sufficient cashflows. Our cash balance will, among other things, depend on the level of inventory we’ll decided to keep at a rented warehouse. At the moment, our projections in this respect are preliminary and we expect to fine-tune them as the demand for our products grows.
We expect to secure a $50,000 line of credit in year 3 to finance our receivables, listed as “New Current Borrowing” in the table below.
In year 5 of operations, we will begin looking at our ability to begin paying back our initial investors the $250,000. Although the terms of the additionally sought investment are yet to be agreed upon, we belief that our investors will provide us with a buffer of some years before expecting a return on their investment, allowing us the capital and time to expand and grow at an appropriate or desired rate. Nevertheless, for planning purposes, we have made provisions to start paying out a modest dividend from the third year of our operations. Currently, we set dividend payments to be equal to 5% of net profits.
Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $0 | $0 | $0 |
Cash from Receivables | $138,736 | $362,031 | $687,858 |
Subtotal Cash from Operations | $138,736 | $362,031 | $687,858 |
Additional Cash Received | |||
Sales Tax, VAT, HST/GST Received | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $50,000 |
New Other Liabilities (interest-free) | $0 | $0 | $0 |
New Long-term Liabilities | $0 | $0 | $0 |
Sales of Other Current Assets | $0 | $0 | $0 |
Sales of Long-term Assets | $0 | $0 | $0 |
New Investment Received | $0 | $0 | $0 |
Subtotal Cash Received | $138,736 | $362,031 | $737,858 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $57,600 | $144,000 | $216,000 |
Bill Payments | $128,381 | $215,710 | $438,395 |
Subtotal Spent on Operations | $185,981 | $359,710 | $654,395 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
Principal Repayment of Current Borrowing | $0 | $0 | $0 |
Other Liabilities Principal Repayment | $0 | $0 | $0 |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $0 | $0 | $0 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $185,981 | $359,710 | $654,395 |
Net Cash Flow | ($47,245) | $2,320 | $83,463 |
Cash Balance | $29,455 | $31,775 | $115,239 |
Our profit and loss projections reflect our expectation that monthly fixed costs will remain constant over the course of the first year.
Cost of goods sold increases at a decreasing rate, as economies of scale make soap production cheaper per unit as production volume increases. Based on these projections the company will become profitable in October, 2005.
Advertising expenses will remain steady during our first year of operations. However, Advertising and Promotion will grow in years 2007 and 2008 to reflect the purchase of print ads, PR brochures, and additional promotional content.
Pro Forma Profit and Loss | |||
Year 1 | Year 2 | Year 3 | |
Sales | $237,168 | $450,620 | $856,177 |
Direct Cost of Sales | $94,867 | $178,351 | $321,031 |
Other | $0 | $0 | $0 |
Total Cost of Sales | $94,867 | $178,351 | $321,031 |
Gross Margin | $142,301 | $272,269 | $535,146 |
Gross Margin % | 60.00% | 60.42% | 62.50% |
Expenses | |||
Payroll | $57,600 | $144,000 | $216,000 |
Payroll Taxes | $0 | $0 | $0 |
Depreciation | $0 | $0 | $0 |
Rent | $8,400 | $8,400 | $8,400 |
Utilities | $1,200 | $1,200 | $1,500 |
Insurance | $6,000 | $6,000 | $6,000 |
Telecommunications | $1,200 | $2,500 | $3,500 |
Travel | $1,800 | $2,500 | $4,000 |
Warehousing | $3,600 | $4,000 | $4,500 |
Other General and Administrative Expenses | $1,200 | $1,200 | $1,200 |
Total Operating Expenses | $81,000 | $169,800 | $245,100 |
Profit Before Interest and Taxes | $61,301 | $102,469 | $290,046 |
EBITDA | $61,301 | $102,469 | $290,046 |
Interest Expense | $0 | $0 | $2,500 |
Taxes Incurred | $18,390 | $30,741 | $86,264 |
Net Profit | $42,911 | $71,728 | $201,282 |
Net Profit/Sales | 18.09% | 15.92% | 23.51% |
Once we have established a relationship with the manufacturer, we will purchase inventory in minimum quantities of approximately 15,000 gallons for approximately $20,000 per shipment (following the initial start-up inventory purchase, at $50,000). As sales increase we expect that inventory turnover rate to increase.
Our only significant Accounts Payable will be Inventory, which are a direct reflection of the level of inventory on hand. We will be paying off our Accounts Payable in accordance with sale of inventory. Therefore, as we begin to sell more soap, we will be increasingly capable of meeting our obligations in a more timely manner, ensuring that we have enough cash on hand to cover our short term liabilities.
Pro Forma Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Current Assets | |||
Cash | $29,455 | $31,775 | $115,239 |
Accounts Receivable | $98,432 | $187,021 | $355,340 |
Inventory | $119,146 | $34,927 | $60,193 |
Other Current Assets | $0 | $0 | $0 |
Total Current Assets | $247,032 | $253,723 | $530,772 |
Long-term Assets | |||
Long-term Assets | $0 | $0 | $0 |
Accumulated Depreciation | $0 | $0 | $0 |
Total Long-term Assets | $0 | $0 | $0 |
Total Assets | $247,032 | $253,723 | $530,772 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | $77,422 | $12,384 | $38,150 |
Current Borrowing | $0 | $0 | $50,000 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $77,422 | $12,384 | $88,150 |
Long-term Liabilities | $0 | $0 | $0 |
Total Liabilities | $77,422 | $12,384 | $88,150 |
Paid-in Capital | $250,000 | $250,000 | $250,000 |
Retained Earnings | ($123,300) | ($80,389) | ($8,661) |
Earnings | $42,911 | $71,728 | $201,282 |
Total Capital | $169,611 | $241,339 | $442,621 |
Total Liabilities and Capital | $247,032 | $253,723 | $530,772 |
Net Worth | $169,611 | $241,339 | $442,621 |
The following table compares our ratios with standard ones from the soap and detergents industry (SIC Code 2841). Our current and quick ratios are much higher than industry averages. This is due in part to the substantial difference between our assets compared to our liabilities. Considering that we will be able to avoid any large loans and fund the company almost entirely independent of commercial creditors, there will necessarily be a discrepancy between our fairly large assets compared to our considerably smaller liabilities. Our business model and truly unique product allows us to outsource the manufacturing of the product, since our added value comes in the soon to be patented dye/soap formula. So, unlike other commercial-use soap makers in our industry, we do not need to purchase major capital assets, funded by loans.
Ratio Analysis | ||||
Year 1 | Year 2 | Year 3 | Industry Profile | |
Sales Growth | n.a. | 90.00% | 90.00% | -2.19% |
Percent of Total Assets | ||||
Accounts Receivable | 39.85% | 73.71% | 66.95% | 29.49% |
Inventory | 48.23% | 13.77% | 11.34% | 23.24% |
Other Current Assets | 0.00% | 0.00% | 0.00% | 21.00% |
Total Current Assets | 100.00% | 100.00% | 100.00% | 73.73% |
Long-term Assets | 0.00% | 0.00% | 0.00% | 26.27% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 31.34% | 4.88% | 16.61% | 34.96% |
Long-term Liabilities | 0.00% | 0.00% | 0.00% | 8.33% |
Total Liabilities | 31.34% | 4.88% | 16.61% | 43.29% |
Net Worth | 68.66% | 95.12% | 83.39% | 56.71% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 60.00% | 60.42% | 62.50% | 33.85% |
Selling, General & Administrative Expenses | 24.35% | 26.33% | 26.71% | 27.20% |
Advertising Expenses | 7.08% | 5.33% | 4.09% | 0.73% |
Profit Before Interest and Taxes | 25.85% | 22.74% | 33.88% | 0.81% |
Main Ratios | ||||
Current | 3.19 | 20.49 | 6.02 | 1.78 |
Quick | 1.65 | 17.67 | 5.34 | 1.06 |
Total Debt to Total Assets | 31.34% | 4.88% | 16.61% | 46.64% |
Pre-tax Return on Net Worth | 36.14% | 42.46% | 64.96% | 1.89% |
Pre-tax Return on Assets | 24.81% | 40.39% | 54.18% | 3.54% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | 18.09% | 15.92% | 23.51% | n.a |
Return on Equity | 25.30% | 29.72% | 45.48% | n.a |
Activity Ratios | ||||
Accounts Receivable Turnover | 2.41 | 2.41 | 2.41 | n.a |
Collection Days | 40 | 116 | 116 | n.a |
Inventory Turnover | 1.78 | 2.32 | 6.75 | n.a |
Accounts Payable Turnover | 2.66 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 109 | 20 | n.a |
Total Asset Turnover | 0.96 | 1.78 | 1.61 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 0.46 | 0.05 | 0.20 | n.a |
Current Liab. to Liab. | 1.00 | 1.00 | 1.00 | n.a |
Liquidity Ratios | ||||
Net Working Capital | $169,611 | $241,339 | $442,621 | n.a |
Interest Coverage | 0.00 | 0.00 | 116.02 | n.a |
Additional Ratios | ||||
Assets to Sales | 1.04 | 0.56 | 0.62 | n.a |
Current Debt/Total Assets | 31% | 5% | 17% | n.a |
Acid Test | 0.38 | 2.57 | 1.31 | n.a |
Sales/Net Worth | 1.40 | 1.87 | 1.93 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |
Sales Forecast | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | |||||||||||||
CHILDassure soap (day care) | 45% | $1,250 | $1,813 | $2,628 | $3,811 | $5,526 | $8,012 | $11,618 | $16,846 | $24,426 | $35,418 | $51,356 | $74,466 |
HEALTHassure/FOODassure | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Sales | $1,250 | $1,813 | $2,628 | $3,811 | $5,526 | $8,012 | $11,618 | $16,846 | $24,426 | $35,418 | $51,356 | $74,466 | |
Direct Cost of Sales | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
CHILDassure soap (day care) | 40% | $500 | $725 | $1,051 | $1,524 | $2,210 | $3,205 | $4,647 | $6,738 | $9,770 | $14,167 | $20,542 | $29,786 |
HEALTHassure/FOODassure | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Direct Cost of Sales | $500 | $725 | $1,051 | $1,524 | $2,210 | $3,205 | $4,647 | $6,738 | $9,770 | $14,167 | $20,542 | $29,786 |
Personnel Plan | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Devon Nevius | 0% | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 |
Kevin Meinert | 0% | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 |
Inventory Manager | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Sales Associate | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Research and Development | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total People | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | |
Total Payroll | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 |
General Assumptions | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Plan Month | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
Current Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Tax Rate | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | |
Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pro Forma Profit and Loss | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | $1,250 | $1,813 | $2,628 | $3,811 | $5,526 | $8,012 | $11,618 | $16,846 | $24,426 | $35,418 | $51,356 | $74,466 | |
Direct Cost of Sales | $500 | $725 | $1,051 | $1,524 | $2,210 | $3,205 | $4,647 | $6,738 | $9,770 | $14,167 | $20,542 | $29,786 | |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Cost of Sales | $500 | $725 | $1,051 | $1,524 | $2,210 | $3,205 | $4,647 | $6,738 | $9,770 | $14,167 | $20,542 | $29,786 | |
Gross Margin | $750 | $1,088 | $1,577 | $2,286 | $3,315 | $4,807 | $6,971 | $10,107 | $14,656 | $21,251 | $30,814 | $44,680 | |
Gross Margin % | 60.00% | 60.00% | 60.00% | 60.00% | 60.00% | 60.00% | 60.00% | 60.00% | 60.00% | 60.00% | 60.00% | 60.00% | |
Expenses | |||||||||||||
Payroll | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | |
Payroll Taxes | 15% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Rent | $700 | $700 | $700 | $700 | $700 | $700 | $700 | $700 | $700 | $700 | $700 | $700 | |
Utilities | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | |
Insurance | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | |
Telecommunications | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | |
Travel | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | |
Warehousing | 15% | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 |
Other General and Administrative Expenses | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | |
Total Operating Expenses | $6,750 | $6,750 | $6,750 | $6,750 | $6,750 | $6,750 | $6,750 | $6,750 | $6,750 | $6,750 | $6,750 | $6,750 | |
Profit Before Interest and Taxes | ($6,000) | ($5,663) | ($5,173) | ($4,464) | ($3,435) | ($1,943) | $221 | $3,357 | $7,906 | $14,501 | $24,064 | $37,930 | |
EBITDA | ($6,000) | ($5,663) | ($5,173) | ($4,464) | ($3,435) | ($1,943) | $221 | $3,357 | $7,906 | $14,501 | $24,064 | $37,930 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Taxes Incurred | ($1,800) | ($1,699) | ($1,552) | ($1,339) | ($1,030) | ($583) | $66 | $1,007 | $2,372 | $4,350 | $7,219 | $11,379 | |
Net Profit | ($4,200) | ($3,964) | ($3,621) | ($3,124) | ($2,404) | ($1,360) | $154 | $2,350 | $5,534 | $10,150 | $16,844 | $26,551 | |
Net Profit/Sales | -336.00% | -218.69% | -137.79% | -81.99% | -43.51% | -16.97% | 1.33% | 13.95% | 22.66% | 28.66% | 32.80% | 35.65% |
Pro Forma Cash Flow | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Cash Received | |||||||||||||
Cash from Operations | |||||||||||||
Cash Sales | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Cash from Receivables | $0 | $667 | $1,550 | $2,248 | $3,259 | $4,725 | $6,852 | $9,935 | $14,406 | $20,889 | $30,288 | $43,918 | |
Subtotal Cash from Operations | $0 | $667 | $1,550 | $2,248 | $3,259 | $4,725 | $6,852 | $9,935 | $14,406 | $20,889 | $30,288 | $43,918 | |
Additional Cash Received | |||||||||||||
Sales Tax, VAT, HST/GST Received | 0.00% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Other Liabilities (interest-free) | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Investment Received | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Received | $0 | $667 | $1,550 | $2,248 | $3,259 | $4,725 | $6,852 | $9,935 | $14,406 | $20,889 | $30,288 | $43,918 | |
Expenditures | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Expenditures from Operations | |||||||||||||
Cash Spending | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | $4,800 | |
Bill Payments | $5 | $153 | $256 | $405 | $621 | $935 | $1,389 | $2,048 | $3,651 | $24,251 | $38,626 | $56,042 | |
Subtotal Spent on Operations | $4,805 | $4,953 | $5,056 | $5,205 | $5,421 | $5,735 | $6,189 | $6,848 | $8,451 | $29,051 | $43,426 | $60,842 | |
Additional Cash Spent | |||||||||||||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Principal Repayment of Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Other Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Dividends | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Spent | $4,805 | $4,953 | $5,056 | $5,205 | $5,421 | $5,735 | $6,189 | $6,848 | $8,451 | $29,051 | $43,426 | $60,842 | |
Net Cash Flow | ($4,805) | ($4,287) | ($3,506) | ($2,958) | ($2,162) | ($1,009) | $663 | $3,088 | $5,955 | ($8,162) | ($13,138) | ($16,923) | |
Cash Balance | $71,895 | $67,608 | $64,102 | $61,144 | $58,982 | $57,973 | $58,636 | $61,723 | $67,678 | $59,516 | $46,378 | $29,455 |
Pro Forma Balance Sheet | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Assets | Starting Balances | ||||||||||||
Current Assets | |||||||||||||
Cash | $76,700 | $71,895 | $67,608 | $64,102 | $61,144 | $58,982 | $57,973 | $58,636 | $61,723 | $67,678 | $59,516 | $46,378 | $29,455 |
Accounts Receivable | $0 | $1,250 | $2,396 | $3,474 | $5,037 | $7,304 | $10,591 | $15,357 | $22,267 | $32,287 | $46,817 | $67,884 | $98,432 |
Inventory | $50,000 | $49,500 | $48,775 | $47,724 | $46,199 | $43,989 | $40,784 | $36,137 | $29,399 | $39,082 | $56,669 | $82,169 | $119,146 |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Current Assets | $126,700 | $122,645 | $118,779 | $115,300 | $112,381 | $110,275 | $109,348 | $110,130 | $113,390 | $139,047 | $163,001 | $196,432 | $247,032 |
Long-term Assets | |||||||||||||
Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Accumulated Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Assets | $126,700 | $122,645 | $118,779 | $115,300 | $112,381 | $110,275 | $109,348 | $110,130 | $113,390 | $139,047 | $163,001 | $196,432 | $247,032 |
Liabilities and Capital | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Current Liabilities | |||||||||||||
Accounts Payable | $0 | $145 | $243 | $385 | $591 | $889 | $1,322 | $1,949 | $2,859 | $22,982 | $36,786 | $53,372 | $77,422 |
Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Subtotal Current Liabilities | $0 | $145 | $243 | $385 | $591 | $889 | $1,322 | $1,949 | $2,859 | $22,982 | $36,786 | $53,372 | $77,422 |
Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Liabilities | $0 | $145 | $243 | $385 | $591 | $889 | $1,322 | $1,949 | $2,859 | $22,982 | $36,786 | $53,372 | $77,422 |
Paid-in Capital | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 |
Retained Earnings | ($123,300) | ($123,300) | ($123,300) | ($123,300) | ($123,300) | ($123,300) | ($123,300) | ($123,300) | ($123,300) | ($123,300) | ($123,300) | ($123,300) | ($123,300) |
Earnings | $0 | ($4,200) | ($8,164) | ($11,785) | ($14,909) | ($17,314) | ($18,674) | ($18,519) | ($16,169) | ($10,635) | ($485) | $16,360 | $42,911 |
Total Capital | $126,700 | $122,500 | $118,536 | $114,915 | $111,791 | $109,386 | $108,026 | $108,181 | $110,531 | $116,065 | $126,215 | $143,060 | $169,611 |
Total Liabilities and Capital | $126,700 | $122,645 | $118,779 | $115,300 | $112,381 | $110,275 | $109,348 | $110,130 | $113,390 | $139,047 | $163,001 | $196,432 | $247,032 |
Net Worth | $126,700 | $122,500 | $118,536 | $114,915 | $111,791 | $109,386 | $108,026 | $108,181 | $110,531 | $116,065 | $126,215 | $143,060 | $169,611 |
Fill-in-the-blanks and automatic financials make it easy.
No thanks, I prefer writing 40-page documents.
Discover the world’s #1 plan building software
Beauty has always been a talking point, right from the time of Cleopatra. Beauty and cosmetic products have been in the market since a very long time, for instance, cold creams, moisturizers and soaps were in vogue even years ago as is evident from their advertisements from decades ago which are still imprinted on people’s minds even today and are now part of precious advertising paraphernalia.
With the changing times, products too have changed and diversified. For instance, the otherwise humble soap, is now available in a variety of fragrances, types, shapes and sizes such as lavender soaps, charcoal soaps, haldi chandan soaps, essential oil soaps, goat milk and honey soap, orange scrub soap and many more. Additionally, the soaps are no longer available in only two or three shapes but can now be purchased in a variety of shapes and the most vital change is that now soaps are handmade and organic and are easily available too. The demand for such a variety of products and soaps is constantly on the rise, especially because soaps are cosmetic products that are needed on a daily basis. This is the reason why many entrepreneurs are starting a beauty business .
However, some entrepreneurs are sceptical about starting a soap business in this field, but the advantages of a soap making business will change their minds too, once understood how to start a soap making business . The advantages of the business include-
However, there are some essentials that those starting a soap making business need to consider, and the most important step is to draw a business plan for the soap making enterprise.
The most important aspect of every business is to have a roadmap for the business planned out, which can guide the entrepreneurs, and this map is termed as a business plan.
A soap making business plan is a written description of the business’s future. It is a document that describes what the entrepreneur plans to do and how to do it. The business plan outlines the goals and details of the business along with the details of achieving those goals.
A soap making business plan is necessary for every business, including the soap making business, because it checks the feasibility of the business idea and whether the idea should be taken forward. Also, the business plan ensures that entrepreneurs pay attention to the operational as well as the financial objectives of the new business along with checking the details, such as budgeting and market planning, therefore ensuring that the business gets the best possibility of succeeding. Making a business plan will make for a smoother startup period and fewer unforeseen problems for the business. Additionally, for established businesses or those that are already in operation, a business plan helps to review and revive the original goals of the business and reviewing the plan can help analyze what goals have been accomplished, what changes need to be made, or what new directions the business should take for it to grow further.
A soap making business plan, apart from guiding the business owners and showing the way to achieve the business goals, has several other benefits. The business plan helps in procuring funding from banks and NBFCs (non-banking financial institutions) in order to start and run the business. Additionally, a well-written business plan can impress possible investors to invest in the business.
Business planning helps to set up a structured business and saves time and resources in the long run. However, often entrepreneurs can concentrate on only one aspect of the business, especially in the soap making business, they can only focus on the production of soaps. They feel overwhelmed with the thought of managing all aspects of the business and often even lack the skills needed to write a business plan. They need a structured approach towards making the plan along with actionable suggestions, all of which can be provided by business planning services since they have the expertise and knowledge in the domain.
The soap making business plan must include an executive summary of the business, a detailed description of the business, competitive and market analysis of other similar businesses, details regarding the management and operations of the business, financial requirements and procurement along with marketing and sales strategy and plans.
The soap making business does not only pertain to the making of soaps but involves other aspects of the business as well, such as the marketing and advertising of the business along with management and operational facets of the business. These can mainly be divided into two categories- Production and Management, both of which must be included in the business plan as they are the vital components of the business.
Thus, production and marketing plans must be elaborated upon in the business plan as they are essential elements of the business.
Additionally, financial strategies are another important aspect of the business which must also be included in the business plan. Capital requirement is an indispensable component of the business, as funding is required for starting the business, right from buying the materials and equipment to the space needed for the business, to the packaging and advertising techniques applied for the business. The business plan must include details regarding what the exact capital requirements of the business are and how they will be fulfilled (via loans or investors). Additionally, the business plan is shown while applying for a loan for the business, so the details of the business’s financial needs and future plans must be included in the business plan.
Considering the importance of business plans, in case of any assistance with drawing up a business plan, entrepreneurs can seek the guidance of deAsra to make a great business plan for their soap making business.
In today's digital world, YouTube stands out as a pivotal platform for businesses aiming to boost their online presence. Let's explore the profound impact that YouTube marketing for small business can...
In today’s digital age, having a structured social media calendar is vital for any business looking to maintain a robust online presence. This guide provides quite a detailed walkthrough on how to c...
Are you brimming with creative energy and ready to dive into the fashion world? Small fashion business ideas are not just limited to trends; it's about expressing individuality and innovation. He...
Dreaming of taking your culinary skills on the road? Starting a food truck business could be your ticket to serving up delicious meals with a side of freedom and flexibility. But how to start a food t...
Are you eager to learn how to start a food business? Do you want to explore unique food business ideas that could make you stand out in the culinary world? Whether you are an experienced chef or a foo...
Your email address will not be published. Required fields are marked *
All fields marked* are mandatory
Sign-in to continue reading.
Bonus! Get the Social Media Marketing checklist. FREE!
wrong OTP try again!!
Handmade soaps are made of natural ingredients and essential oils like acocado oil, olive oil, cocoa butter, grape seed oil and other important natural ingredients. all these elements make these handcrafted soaps beneficial for the users. handmade soaps are gaining popularity across the globe and have a huge market and customer base. visit- – powerpoint ppt presentation.
PowerShow.com is a leading presentation sharing website. It has millions of presentations already uploaded and available with 1,000s more being uploaded by its users every day. Whatever your area of interest, here you’ll be able to find and view presentations you’ll love and possibly download. And, best of all, it is completely free and easy to use.
You might even have a presentation you’d like to share with others. If so, just upload it to PowerShow.com. We’ll convert it to an HTML5 slideshow that includes all the media types you’ve already added: audio, video, music, pictures, animations and transition effects. Then you can share it with your target audience as well as PowerShow.com’s millions of monthly visitors. And, again, it’s all free.
About the Developers
PowerShow.com is brought to you by CrystalGraphics , the award-winning developer and market-leading publisher of rich-media enhancement products for presentations. Our product offerings include millions of PowerPoint templates, diagrams, animated 3D characters and more.
Need a business plan? Call now:
Talk to our experts:
Published May.10, 2018
Updated Apr.24, 2024
By: Brandi Marcene
Average rating 4.1 / 5. Vote count: 20
No votes so far! Be the first to rate this post.
Table of Content
Are you planning to start a homemade soap business plan ? Soap is considered to be a staple commodity that has been on the market for thousands of years. For this reason, the soap production industry is increasingly witnessing a growing trend and the sector is thriving. Millions of US dollars are generated annually from the small, medium and large scale soap production enterprises. According to statistics, global bath soap market revenue totaled $18 Billion in 2016. Numerous factors such as population growth, increased hygiene awareness, value addition and increasing demand for emerging markets have positively contributed to the growth of the soap making industry. There is no doubt, this is an excellent soap making business idea to venture into.
2.1 the business.
The homemade soap business plan will be registered with the name Soapex Manufacturing and will be situated in Chicago, Illinois. The business will be owned and managed by Victor Smith who’s an experienced Soap Making Specialist.
Victor Smith who is the owner and manager of Soapex Manufacturing is an expert soap making specialist with vast experience the soap making industry that spans over 30 years. During Victor’s career, he worked for renowned international brands such as Henkel, Church and Dwight and Procter & Gamble among others. Given his extensive experience, he has all the skills on how to start a soap-making business plan .
Having an in-depth understanding of customer needs and local soap making trends is the key to targeting the appropriate customer segment. After examining and identifying local emerging opportunities, Soapex intends to reach out to customers who’re looking for revolutionary and unique products.
Soapex Manufacturing plans to offer 100% proven, efficient, safe and reliable products to a wide range of customers. The soap-making business plan intends to target both domestic and commercial customers to boost its market revenue share.
3.1 company owner.
Victor Smith is an experienced soap making specialist whose successful career has enabled him ascend the corporate ladder and be put in charge of key positions across various blue chip companies in the United States. Having worked on various related projects, he has in-depth knowledge of how to start small soap making business .
Even though the soap making industry has many industry players, the demand continues to grow steadily. Increasing population and the fact that the society is embracing new approaches to better hygiene has contributed to creating new opportunities for soap making entrepreneurs. For this reason, Victor was keen to start his own small soap making industry to meet these changing needs.
With 3 decades of experience in the soap making industry, Victor Smith is an expert in methodologies of setting up a homemade soap business plan . To better understand financial issues and projections, he has teamed up with financial gurus to come up with a comprehensive financial analysis.
Soapex Manufacturing has the intention of offering its clients a wide range of soap products. Unlike large manufacturers who produce their products using conventional methods, Soapex plans to adopt an organic and natural approach to ensure its range of products contains natural ingredients. This is amongst the best and most creative soap-making business ideas as it sets the business apart from many competitors. In order to be successful with how to start a soap business , you must study the market thoroughly and offer products that customers really need on a daily basis. In this regard, the soap making business plan intends to offer customers the following products:
excellent work, competent advice. Alex is very friendly, great communication. 100% I recommend CGS capital. Thank you so much for your hard work!
The soap making industry is highly lucrative and competitive at the same time. With the industry stable and growing, growth rates of over 4% have been witnessed since 1998. The soap making industry is quite fragmented and in the past, big brands commanded a huge market share. However, this has changed a lot with the entry of small soap-making businesses. Given the fact soap is practically used everywhere, the demand keeps increasing. In this soap making business plan , the business has identified the opportunities it can tap into to generate revenue.
In order to effectively meet the market needs, Soapex plans to sell different types of soap products after a careful market analysis of what is needed most in the market. The rise in demand for natural soap products has put the homemade soap business plan in an advantaged position since Soapex Manufacturing is all about making natural soap products that are safe, proven effective, and gentle on users.
5.1.1 households.
Households constitute a large percentage of customers the homemade soap business plan s to reach out to. Chicago is the 2nd largest city in the U.S. and with approximately 2 million households and Soapex stands a chance to gain handsomely marketing its products to domestic consumers. Homes are increasingly looking for natural home cleaning products which are free of chemicals. This is the reason why this business plan for soap-making company strictly emphasizes on the provision of domestic natural soap products.
Households provide a ready market for the business given the fact they require an all-inclusive product range from bathing soap, household cleaning, washing detergents and car liquid soap. The secret to success depends on a well-executed marketing strategy to target Chicago households as the competition for this market segment is extremely tight.
Because of their nature of business, restaurants, caterers and any other food-related industry business must have a constant supply of soap products for use in day-to-day activities. The food industry in Chicago is vibrant and for this reason, Soapex has a good opportunity to reach out to numerous restaurants and hotels to market its products. Players in the hotel industry are highly regulated to boost safety of food production and ensure clients come to a clean environment to enjoy business strategy services . Adequate emphasis is therefore put on using the right kind of soaps and detergents.
In the recent times, a lot of emphasis has been placed on boosting school hygiene standards with various initiatives started to ensure children wash their hands with good quality products to prevent spreading of dirt and germs. This is a good market the homemade soap business plan can reach out to increase revenue.
Offices have unique cleaning needs which demand quality cleaning products. Soapex produces various products aimed at serving the needs of corporate customers. This Chicago soap manufacturer business plan sample aims to find ways of adverting products to offices which are expected to generate a good source of revenue.
Laundry shops cannot run their businesses without having adequate stock of different types of soap products. This is potentially a great customer target area for Soapex to advertise its products. The soap making business plan is guaranteed to receive a constant supply of orders from local laundry shops.
Given the high demand for soap products around the city, Soapex Manufacturing deals exclusively with natural soap products. There are numerous health and value added benefits associated with natural soaps and detergents. The soap-making business plan has also chosen a strategic location within the city to allow for faster distribution of products. With a diverse and unique product range, the soap making business plan template expects to realize an annual sales growth of 15-20%.
In order for Soapex to penetrate the market, the soap making business plan has carried out a pricing survey and plans to have competitive product prices based on the market averages. This soap-making business plan outline also recommends offering discounted prices on products especially when the business has just begun operating.
There are numerous opportunities to explore in the soap making industry. We have been using conventional soap products for several years but market trends have begun to shift. More consumers are beginning to appreciate the benefits of using soaps made using natural ingredients. With the best strategies in place, Soapex stands a good chance to compete favorably on the market.
When starting a soap making business plan , there is need to analyze the market in order to come up with an idea model that will sustain business operations. There are numerous soap making businesses in Chicago. However, Soapex is a natural oriented soap maker and has identified the best strategies to help the business stay ahead of its competitors.
For Soapex to effectively advertise its natural soap business idea to the target market, the following strategies will be used to market the business.
To achieve its targets, Soapex has come up with a sales forecast to determine how the soap making business will perform when it starts operations.
Soapex plans to employ a team of staff to run the soap making business. How to start soap making business entails coming up with a personnel plan with the roles of each staff member well-defined. A staff budget should also be determined to enable a business know how much it will spend on salaries.
Soapex is owned by Victor Smith who will also be the manager of the homemade soap business plan . While preparations are being made for the business to open its doors to public, the following staff will be hired in the soap making business plan.
Owner/Manager Plant Manager 3 Soap Making Machine Operators 2 Marketing Associates 2 Distribution Truck Drivers 1 Security Guard
Successful applicants will undergo extensive training in order to know soap making business plan activities and how to manage the facility on a day-to-day basis.
Soapex has formulated a comprehensive financial plan that will determine how the business will run and what shall be invested when starting a soap business . It is important to clearly define all the financial parameters in order to adequately plan business finances. In this soap making business plan , Victor Smith will finance the business and will be assisted by two investors. How to start your own soap business comes with numerous expenses and therefore, a bank loan for business plan will be secure to finance budget deficiencies.
Financial forecast for Soapex will be based on the assumptions below.
Plan Month | 1 | 2 | 3 |
Current Interest Rate | 20.00% | 25.00% | 30.00% |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% |
Tax Rate | 30.00% | 35.00% | 40.00% |
Other | 0 | 0 | 0 |
The Brake-even Analysis for Soapex is shown in the graph below.
8.3.1 monthly profit.
Profit and Loss Analysis for Soapex is shown below.
Below is a summary of pro forma cash flow, subtotal cash spent, subtotal cash received, subtotal cash spent on operations and subtotal cash from operations.
Download Soap Making Business Plan Sample in pdf
Professional writers OGS capital specialized also on theme such as candle making business plan , starting a small embroidery business plan , craft brewery business plan , business plan for beauty products , mobile tanning business plan , and etc.
OGSCapital’s team has assisted thousands of entrepreneurs with top-rate business plan development, consultancy and analysis. They’ve helped thousands of SME owners secure more than $1.5 billion in funding, and they can do the same for you.
This is great article and well written Sample of Business Plan.
Hello VICTOR this is very encouraging Am so much impressed and have learnt so much THANKS
Ice Vending Machine Business Plan
OGScapital at the National Citizenship and Immigration Conference
How to Start a Plumbing Business in 2024: A Detailed Guide
Vegetable Farming Business Plan
Trading Business Plan
How To Write A Textile Manufacturing Business Plan
We have been mentioned in the press:
Your email address will not be published. Required fields are marked *
Save my name, email, and website in this browser for the next time I comment.
Single slides.
Slide Members Premium Membership Benefits
If you sign up for our premium membership, you can enjoy the better contents all year round.
Slide Description
Membership Pricing
Premium member of Slide Members can have unlimited access to the 19,000+ advanced slide templates.
Basic (1 Day)
5 Downloads per Day
Basic (7 Days)
$ 10.99 /mo
All contents in Slide Members are available for commercial and personal use.
Professional business presentation Clean, modern, and creative slides Clean style 4:3 slide size
Non-animated Landscape orientation style Image placeholders Easy to change colors
Modern and clean design Free images and artwork All images included Format: PowerPoint (.pptx) - designed with Microsoft PowerPoint 2016
Easy to edit in PowerPoint Landscape orientation style Clean, modern, and creative slides Latest Templates support version
Professional business presentation Easy to edit in PowerPoint Presentation photos are included; Format: PowerPoint (.pptx) - designed with Microsoft PowerPoint 2016
Non-animated Aspect ratio - 4:3 (normal) Modern, attractive, and business-friendly colors Easy to change colors
Modern and clean design Presentation photos are included; No animation template Trend template
Landscape orientation style Easily editable content Image placeholders 4:3 slide size
Slide Members
All Rights Reserved 2024 © Copyright Slide Members
Information
Recent Slides
We want to hear from you! Send us a message and help improve Slidesgo
Top searches
Trending searches
6 templates
9 templates
11 templates
121 templates
28 templates
231 templates
It seems that you like this template, handmade soap tutorial presentation, free google slides theme, powerpoint template, and canva presentation template.
Have you ever wondered how soaps are made? With this elegant tutorial you can learn all the secrets of soap making! Choose what ingredients you want, what colors and what smells and join in the fun art of creating your own soap bar that will last way longer than any conventional, drug store soap. With this elegant design full of pictures and illustrations you will get other people to fall in love with your hobby, too!
How can I use the template?
Am I free to use the templates?
How to attribute?
Related posts on our blog.
Related presentations.
Unlock this template and gain unlimited access
Jan 15, 2024 | Yusuf Mehdi - Executive Vice President, Consumer Chief Marketing Officer
As we kick off a new year, we’re thrilled to see people increasingly using and loving Microsoft Copilot for work and life. Our goal is to empower every person and every organization on the planet to achieve more by bringing Copilot, the everyday AI companion, to millions of people around the world. We have reached another milestone in this mission with more than 5 billion chats and more than 5 billion images to date. As Copilot continues to earn preference and usage, we’re receiving valuable feedback on how to improve. Two examples: First, there are a set of Copilot power users like creators, researchers, programmers and others who want more rapid access to the very latest we have to offer. And second, our Microsoft 365 customers want access to Copilot in the Microsoft 365 apps for personal use.
To help address those needs, today we’re delighted to announce more options for power users, creators and anyone looking to take their Copilot experience to the next level. This begins with the introduction of Copilot Pro, a new premium subscription for individuals that provides a higher tier of service for AI capabilities, brings Copilot AI capabilities to Microsoft 365 Personal and Family subscribers, and new capabilities, such as the ability to create Copilot GPTs. We are also announcing the general availability of our Copilot app for iOS and Android phones. Finally, we’re excited to bring Copilot for Microsoft 365 to more commercial customers by expanding the availability to businesses of all sizes, including small- and medium-sized businesses, starting today.
Introducing Copilot Pro: Supercharge your creativity and productivity
Today we’re announcing the availability of Copilot Pro, a new subscription that delivers the most advanced features and capabilities of Microsoft Copilot to individuals looking to supercharge their Copilot experience. Whether you need advanced help with writing, coding, designing, researching or learning, Copilot Pro brings greater performance, productivity and creativity.
Copilot Pro provides:
You can subscribe to Copilot Pro today for $20 per month/per user.
YouTube Video
Expanding Copilot for Microsoft 365 to businesses of all sizes
While Copilot Pro is our best experience for individuals, Copilot for Microsoft 365 is our best experience for organizations. Copilot for Microsoft 365 became generally available for enterprises in November. As we said earlier this year, 40% of the Fortune 100 participated in our Early Access Program, and since GA for enterprise, customers like Visa, BP, Honda, Pfizer, and partners like Accenture, KPMG and PwC are already using Copilot — which means thousands of people across industries and sectors have started working in new ways, with an AI-powered copilot at their side. Today we are excited to announce that Copilot for Microsoft 365 is now available for organizations of all sizes — with no seat minimum. We are also enabling our partners to help every business become AI-powered.
Today’s updates include:
Copilot for Microsoft 365 is even more powerful for organizations because it works across your entire universe of data at work — including emails, meetings, chats, documents and more, plus the web. With natural language prompts like “Tell my team how we updated the product strategy,” Copilot can generate a status update based on the morning’s meetings, emails and chat threads. Copilot is also integrated into the apps millions of people use every day, including Microsoft Teams (which is not available with Copilot Pro). Copilot jump-starts your creativity in Word, analyzes data in Excel, designs presentations in PowerPoint, triages your Outlook inbox, summarizes meetings in Teams – whether you attended or not – and so much more. Backed by enterprise-grade security, privacy, and compliance, and Microsoft’s Customer Copyright Commitment , we can’t wait to see how businesses of all sizes achieve more using AI. Learn more on the Microsoft 365 blog .
As we expand the availability of Copilot to even more people, we continue to offer a great free experience for anyone interested in exploring how Copilot can transform productivity and creativity using AI. Today we’re excited to share additional updates to Copilot. You can get started by visiting copilot.microsoft.com.
With today’s announcements, we continue to bring Copilot to more customers with more options that work for them. Whether you’re looking to get started with Copilot for free, want to supercharge your Copilot experience with Copilot Pro or are an SMB or Enterprise customer looking to increase your productivity in new ways with Copilot for Microsoft 365, there’s a Copilot experience for everyone.
[i] Currently in preview, English only
Tags: AI , Copilot Pro , Microsoft 365 Copilot
By Brian Steinberg
Senior TV Editor
One of the most prominent sponsors of the Olympics wants to use some of its ad dollars to put on a show it hopes will be as must-see as the sports extravaganza itself.
Xbox dominated summer game fest — but game pass remains tricky bet, ‘lessons in chemistry’: how lab coats, a piano melody and knitwear built brie larson’s character , popular on variety.
P&G will test its ability to get Olympics fans to binge-watch just as more advertisers grapple with a massive migration of all kinds of TV sports to streaming venues. Live sports telecasts seem to be the only format that continue to bring in the large simultaneous audiences that Madison Avenue craves, but it’s not clear that traditional commercials are the best promotional vehicle for a crowd that is seen as significantly younger and more diverse than the cohort that continues to watch traditional TV. Indeed, even ad-supported streaming services run significantly fewer ads than linear venues do.
“Streaming is definitely becoming a more serious complement in any of these big sports properties,” says Fletcher.
Procter is relying on Hartbeat, the production outlet led by comedian and entrepreneur Kevin Hart, to help devise “The Other Games.” Hart will make an appearance during the series, which will be hosted by Roy Wood, Jr., the comedian and former correspondent on “The Daily Show.”
No one wanted the show to look like a collection of product placements. Key to the appeal of the series, which maintains a comedic tone, is “having the products be a character in the story, as opposed to being integrated into the story,” says Adam Pulchalsky, a Hartbeat executive vice president who oversees production work for brands. Other marketers, including Pepsi and KFC, have tried their hand at creating content , including a game show on Fox and a mini-movie on Lifetime — all part of a bid to give viewers something they feel augments their viewing experience, rather than interrupting it.
Fifteen different P&G products will appear in the half-hour “Other Games” episodes, with challenges that mirror various Olympic events. Rather than curling, competitors can take part in “swirling” with P&G’s Swiffer tool. A “Tide Stain Games” is a nod to the steeplechase. And a “dish-cus” using Cascade will substitute for a discus competitions. Contestants include social-media influencers such as Melissa Tovar, a lifestyle and skincare creator, and Octavia Outlaw, a fashion influencer.
“The Other Games” certainly isn’t Procter & Gamble’s first foray into content production. The company famously backed soap operas such as “Guiding Light” and “As The World Turns” for decades, and is a partner on “The Gates,” a new CBS soap opera with a cast that is largely filled by people of color. P&G has over the years also tried to create commercials that are as compelling as the programs they interrupt. When the CW network debuted in 2006 , P&G produced short segments for the ad breaks called “content wraps” that offered hair-care tips and shots of its beauty products in action.
A streamer like Netflix or Hulu might examine even a bespoke program like “The Other Games” for completion rates and number of minutes viewed. P&G’s Fletcher says the company wants to determine how much attention the new show generates, and will seek to understand whether the program helped boost the sales of the products that appeared in it.
If “The Other Games” proves alluring, P&G could tap the format in the future, says Fletcher, including during the 2028 Olympics, which is set to be based in Los Angeles. “I have a feeling that this will be one of the things we will strongly consider, presuming it’s successful,” she says.
‘house of the dragon’ renewed for season 3, ‘game of thrones’ spinoff ‘a knight of the seven kingdoms’ begins filming as ‘the crown,’ ‘true detective’ actors join cast, pick a side: hbo’s ‘house of the dragon’ ai poster generator puts you in the middle of targaryen civil war, scarlett johansson vs. sam altman is the ‘black widow’ sequel we didn’t know we needed, ‘game of thrones’ spinoff ‘ten thousand ships’ back in the works after being scrapped, says george r. r. martin, more from our brands, justin timberlake released after driving-while-intoxicated arrest in the hamptons, a prominent tech exec’s idyllic norcal estate hits the market for $5.2 million, wnba team values: las vegas, seattle lead, average hits $96m, the best loofahs and body scrubbers, according to dermatologists, a knight of the seven kingdoms adds true detective, fargo actors to cast — plus: see first photo of dunk, verify it's you, please log in.
Introducing Apple Intelligence, the personal intelligence system that puts powerful generative models at the core of iPhone, iPad, and Mac
New Capabilities for Understanding and Creating Language
Image Playground Makes Communication and Self‑Expression Even More Fun
Genmoji Creation to Fit Any Moment
New Features in Photos Give Users More Control
Siri Enters a New Era
A New Standard for Privacy in AI
ChatGPT Gets Integrated Across Apple Platforms
Text of this article
June 10, 2024
PRESS RELEASE
Setting a new standard for privacy in AI, Apple Intelligence understands personal context to deliver intelligence that is helpful and relevant
CUPERTINO, CALIFORNIA Apple today introduced Apple Intelligence , the personal intelligence system for iPhone, iPad, and Mac that combines the power of generative models with personal context to deliver intelligence that’s incredibly useful and relevant. Apple Intelligence is deeply integrated into iOS 18, iPadOS 18, and macOS Sequoia. It harnesses the power of Apple silicon to understand and create language and images, take action across apps, and draw from personal context to simplify and accelerate everyday tasks. With Private Cloud Compute, Apple sets a new standard for privacy in AI, with the ability to flex and scale computational capacity between on-device processing and larger, server-based models that run on dedicated Apple silicon servers.
“We’re thrilled to introduce a new chapter in Apple innovation. Apple Intelligence will transform what users can do with our products — and what our products can do for our users,” said Tim Cook, Apple’s CEO. “Our unique approach combines generative AI with a user’s personal context to deliver truly helpful intelligence. And it can access that information in a completely private and secure way to help users do the things that matter most to them. This is AI as only Apple can deliver it, and we can’t wait for users to experience what it can do.”
Apple Intelligence unlocks new ways for users to enhance their writing and communicate more effectively. With brand-new systemwide Writing Tools built into iOS 18, iPadOS 18, and macOS Sequoia, users can rewrite, proofread, and summarize text nearly everywhere they write, including Mail, Notes, Pages, and third-party apps.
Whether tidying up class notes, ensuring a blog post reads just right, or making sure an email is perfectly crafted, Writing Tools help users feel more confident in their writing. With Rewrite, Apple Intelligence allows users to choose from different versions of what they have written, adjusting the tone to suit the audience and task at hand. From finessing a cover letter, to adding humor and creativity to a party invitation, Rewrite helps deliver the right words to meet the occasion. Proofread checks grammar, word choice, and sentence structure while also suggesting edits — along with explanations of the edits — that users can review or quickly accept. With Summarize, users can select text and have it recapped in the form of a digestible paragraph, bulleted key points, a table, or a list.
In Mail, staying on top of emails has never been easier. With Priority Messages, a new section at the top of the inbox shows the most urgent emails, like a same-day dinner invitation or boarding pass. Across a user’s inbox, instead of previewing the first few lines of each email, they can see summaries without needing to open a message. For long threads, users can view pertinent details with just a tap. Smart Reply provides suggestions for a quick response, and will identify questions in an email to ensure everything is answered.
Deep understanding of language also extends to Notifications. Priority Notifications appear at the top of the stack to surface what’s most important, and summaries help users scan long or stacked notifications to show key details right on the Lock Screen, such as when a group chat is particularly active. And to help users stay present in what they’re doing, Reduce Interruptions is a new Focus that surfaces only the notifications that might need immediate attention, like a text about an early pickup from daycare.
In the Notes and Phone apps, users can now record, transcribe, and summarize audio. When a recording is initiated while on a call, participants are automatically notified, and once the call ends, Apple Intelligence generates a summary to help recall key points.
Apple Intelligence powers exciting image creation capabilities to help users communicate and express themselves in new ways. With Image Playground, users can create fun images in seconds, choosing from three styles: Animation, Illustration, or Sketch. Image Playground is easy to use and built right into apps including Messages. It’s also available in a dedicated app, perfect for experimenting with different concepts and styles. All images are created on device, giving users the freedom to experiment with as many images as they want.
With Image Playground, users can choose from a range of concepts from categories like themes, costumes, accessories, and places; type a description to define an image; choose someone from their personal photo library to include in their image; and pick their favorite style.
With the Image Playground experience in Messages, users can quickly create fun images for their friends, and even see personalized suggested concepts related to their conversations. For example, if a user is messaging a group about going hiking, they’ll see suggested concepts related to their friends, their destination, and their activity, making image creation even faster and more relevant.
In Notes, users can access Image Playground through the new Image Wand in the Apple Pencil tool palette, making notes more visually engaging. Rough sketches can be turned into delightful images, and users can even select empty space to create an image using context from the surrounding area. Image Playground is also available in apps like Keynote, Freeform, and Pages, as well as in third-party apps that adopt the new Image Playground API.
Taking emoji to an entirely new level, users can create an original Genmoji to express themselves. By simply typing a description, their Genmoji appears, along with additional options. Users can even create Genmoji of friends and family based on their photos. Just like emoji, Genmoji can be added inline to messages, or shared as a sticker or reaction in a Tapback.
Searching for photos and videos becomes even more convenient with Apple Intelligence. Natural language can be used to search for specific photos, such as “Maya skateboarding in a tie-dye shirt,” or “Katie with stickers on her face.” Search in videos also becomes more powerful with the ability to find specific moments in clips so users can go right to the relevant segment. Additionally, the new Clean Up tool can identify and remove distracting objects in the background of a photo — without accidentally altering the subject.
With Memories, users can create the story they want to see by simply typing a description. Using language and image understanding, Apple Intelligence will pick out the best photos and videos based on the description, craft a storyline with chapters based on themes identified from the photos, and arrange them into a movie with its own narrative arc. Users will even get song suggestions to match their memory from Apple Music. As with all Apple Intelligence features, user photos and videos are kept private on device and are not shared with Apple or anyone else.
Powered by Apple Intelligence, Siri becomes more deeply integrated into the system experience. With richer language-understanding capabilities, Siri is more natural, more contextually relevant, and more personal, with the ability to simplify and accelerate everyday tasks. It can follow along if users stumble over words and maintain context from one request to the next. Additionally, users can type to Siri, and switch between text and voice to communicate with Siri in whatever way feels right for the moment. Siri also has a brand-new design with an elegant glowing light that wraps around the edge of the screen when Siri is active.
Siri can now give users device support everywhere they go, and answer thousands of questions about how to do something on iPhone, iPad, and Mac. Users can learn everything from how to schedule an email in the Mail app, to how to switch from Light to Dark Mode.
With onscreen awareness, Siri will be able to understand and take action with users’ content in more apps over time. For example, if a friend texts a user their new address in Messages, the receiver can say, “Add this address to his contact card.”
With Apple Intelligence, Siri will be able to take hundreds of new actions in and across Apple and third-party apps. For example, a user could say, “Bring up that article about cicadas from my Reading List,” or “Send the photos from the barbecue on Saturday to Malia,” and Siri will take care of it.
Siri will be able to deliver intelligence that’s tailored to the user and their on-device information. For example, a user can say, “Play that podcast that Jamie recommended,” and Siri will locate and play the episode, without the user having to remember whether it was mentioned in a text or an email. Or they could ask, “When is Mom’s flight landing?” and Siri will find the flight details and cross-reference them with real-time flight tracking to give an arrival time.
To be truly helpful, Apple Intelligence relies on understanding deep personal context while also protecting user privacy. A cornerstone of Apple Intelligence is on-device processing, and many of the models that power it run entirely on device. To run more complex requests that require more processing power, Private Cloud Compute extends the privacy and security of Apple devices into the cloud to unlock even more intelligence.
With Private Cloud Compute, Apple Intelligence can flex and scale its computational capacity and draw on larger, server-based models for more complex requests. These models run on servers powered by Apple silicon, providing a foundation that allows Apple to ensure that data is never retained or exposed.
Independent experts can inspect the code that runs on Apple silicon servers to verify privacy, and Private Cloud Compute cryptographically ensures that iPhone, iPad, and Mac do not talk to a server unless its software has been publicly logged for inspection. Apple Intelligence with Private Cloud Compute sets a new standard for privacy in AI, unlocking intelligence users can trust.
Apple is integrating ChatGPT access into experiences within iOS 18, iPadOS 18, and macOS Sequoia, allowing users to access its expertise — as well as its image- and document-understanding capabilities — without needing to jump between tools.
Siri can tap into ChatGPT’s expertise when helpful. Users are asked before any questions are sent to ChatGPT, along with any documents or photos, and Siri then presents the answer directly.
Additionally, ChatGPT will be available in Apple’s systemwide Writing Tools, which help users generate content for anything they are writing about. With Compose, users can also access ChatGPT image tools to generate images in a wide variety of styles to complement what they are writing.
Privacy protections are built in for users who access ChatGPT — their IP addresses are obscured, and OpenAI won’t store requests. ChatGPT’s data-use policies apply for users who choose to connect their account.
ChatGPT will come to iOS 18, iPadOS 18, and macOS Sequoia later this year, powered by GPT-4o. Users can access it for free without creating an account, and ChatGPT subscribers can connect their accounts and access paid features right from these experiences.
Availability
Apple Intelligence is free for users, and will be available in beta as part of iOS 18 , iPadOS 18 , and macOS Sequoia this fall in U.S. English. Some features, software platforms, and additional languages will come over the course of the next year. Apple Intelligence will be available on iPhone 15 Pro, iPhone 15 Pro Max, and iPad and Mac with M1 and later, with Siri and device language set to U.S. English. For more information, visit apple.com/apple-intelligence .
Cat Franklin
Jacqueline Roy
Apple Media Helpline
Images in this article
IMAGES
VIDEO
COMMENTS
Free Google Slides theme, PowerPoint template, and Canva presentation template. Bring your soap making dreams to life with this cute, grainy, and pastel-colored business plan template. Whether you're planning to open up a small-scale business or a larger one, this template has everything you need to present your business' details. Don't ...
Marketing Plan. Traditionally, a marketing plan includes the four P's: Product, Price, Place, and Promotion. For a soap making business plan, your plan should include the following: Product: In the product section, you should reiterate the type of soap-making company that you documented in your Company Analysis.
A soap making business plan outlines the vision, goals, and strategies for a soap manufacturing venture. It includes market analysis, product details, financial projections, and operational plans to guide the successful establishment and growth of the business. Small Business & Entrepreneurship. 1 of 52. Download now. Download to read offline.
Rose City Soap Company is seeking $350,000 in funding to launch its soap-making business. The capital will be used for funding capital expenditures, staffing, marketing expenses, and working capital. The breakdown of the funding may be seen below: Store design/renovation: $100,000. Equipment, ingredients, and supplies: $50,000.
A Soap Business Plan That Really Works. Aug 1, 2013 •. 1 like • 1,136 views. Tony Stargills. It is possible to start a soap business from your home with a minimum of trouble. A soap business plan must address how to develop the product and then how to sell it. This is one way to get going fast if you want to sell soap!
AI-enhanced description. The document summarizes a launch plan for a new children's soap brand called "kiddoz". It discusses the market opportunity for a children's soap, introduces the kiddoz product, and outlines marketing strategies including promotional activities, pricing, distribution channels, and financial projections. The plan is to ...
Soap is an essential cleanliness and skin care product, making soap production a significant player in consumer goods. The daily operations of managing a soap production business involve: 1. Raw Material Procurement: Securing top-quality raw materials, including oils, fats, fragrances, and additives, is vital.
Download our Soap-Making Business Plan presentation template for MS PowerPoint and Google Slides to depict your soap company's objectives, target audience, financial plan, and more. Related Products. Flower Shop Business Plan. $5.00. Add to Wish List Add to Compare. Candle-Making Business Plan ...
Soap Making Business Plan - Free download as Powerpoint Presentation (.ppt / .pptx), PDF File (.pdf), Text File (.txt) or view presentation slides online. Scribd is the world's largest social reading and publishing site.
With this creative design you can prepare a marketing plan that will have a clean, modern look and give the best face of your soap company. Fill our editable resources with all the details about your products and get the attention of potential clients or superiors with an infallible marketing plan. Are you ready to prepare the best presentation ...
Soap Making Business Plan by Slidesgo - Free download as Powerpoint Presentation (.ppt / .pptx), PDF File (.pdf), Text File (.txt) or view presentation slides online.
A Sample Soap Making Business Plan Template. 1. Industry Overview. Soap is a universal product that can be found in all homes, canteen, laundries, hotels and toilets et al. Soaps are used for washing and bathing hence the demand for soap is hardly affected by economic meltdown due to the important role the product plays in our daily lives.
An Image/Link below is provided (as is) to download presentation Download Policy: ... Soap Making Business Plan • Help tip • List the core team. To craft an introduction for your "Management Team" chapter, begin by emphasizing the crucial role of leadership in the success of any business. • Describe organizational structure.
This step is essential for ensuring smooth operations and meeting the demands of your growing customer base. 9. Formulate A Comprehensive Business Strategy And Goals. Formulating a comprehensive business strategy and setting clear goals is crucial for the long-term success of your handmade artisan soap-making business.
SAFEassure, LLC will produce a line of institutional liquid soaps with a time-sensitive dye blended into the mixture. The dye reacts with the hands during the lathering process, staining the hands a distinct color, then fading in under six minutes. The product will sell for approximately $90/case. (4 gallons/case)
A soap making business plan, apart from guiding the business owners and showing the way to achieve the business goals, has several other benefits. The business plan helps in procuring funding from banks and NBFCs (non-banking financial institutions) in order to start and run the business. Additionally, a well-written business plan can impress ...
Handmade Soap Making Business - Handmade soaps are made of natural ingredients and essential oils like acocado oil, olive oil, cocoa butter, grape seed oil and other important natural ingredients. All these elements make these handcrafted soaps beneficial for the users. Handmade soaps are gaining popularity across the globe and have a huge market and customer base.
Title: Handmade Soap Making Business. Description: Handmade soaps are made of natural ingredients and essential oils like acocado oil, olive oil, cocoa butter, grape seed oil and other important natural ingredients. All these elements make these handcrafted soaps beneficial for the users. Handmade soaps are gaining popularity across the globe ...
This document is a business plan for FAAM Soap and Detergent Company. It includes sections on the company description, marketing plan, operational plan, management structure, startup expenses, and 12-month financial projections. The company aims to produce soaps and detergents for customers in Ethiopia. It has identified strengths such as quality products and experience in the industry, as ...
7.1 Personnel Plan. Soapex is owned by Victor Smith who will also be the manager of the homemade soap business plan. While preparations are being made for the business to open its doors to public, the following staff will be hired in the soap making business plan. Owner/Manager. Plant Manager.
Free Design Template - Soap Store. Professional business presentation Clean, modern, and creative slides Clean style 4:3 slide size. Beauty 6 slides. P. MS Powerpoint. Handmade Soap - PPT Design Free. ... Easy to edit in PowerPoint Presentation photos are included; Format: PowerPoint (.pptx) - designed with Microsoft PowerPoint 2016. Business 6 ...
Free Google Slides theme, PowerPoint template, and Canva presentation template. Have you ever wondered how soaps are made? With this elegant tutorial you can learn all the secrets of soap making! Choose what ingredients you want, what colors and what smells and join in the fun art of creating your own soap bar that will last way longer than any ...
Get the latest Azure news, updates, and announcements from the Azure blog. From product updates to hot topics, hear from the Azure experts.
We are also enabling our partners to help every business become AI-powered. Today's updates include: Copilot for Microsoft 365 is now generally available for small businesses with Microsoft 365 Business Premium and Business Standard Customers can purchase between one and 300 seats for $30 per person per month.
BUSINESS PLAN FOR Soap Making.docx - Free download as Word Doc (.doc / .docx), PDF File (.pdf), Text File (.txt) or read online for free. This document provides a business plan for a proposed liquid soap manufacturing cooperative. The plan outlines marketing, production, organizational, and financial aspects of the business. Key points include: 1) The cooperative aims to produce 3,000 cartons ...
The company famously backed soap operas such as "Guiding Light" and "As The World Turns" for decades, and is a partner on "The Gates," a new CBS soap opera with a cast that is largely ...
Whether tidying up class notes, ensuring a blog post reads just right, or making sure an email is perfectly crafted, Writing Tools help users feel more confident in their writing. With Rewrite, Apple Intelligence allows users to choose from different versions of what they have written, adjusting the tone to suit the audience and task at hand.