SlideShare a Scribd company logo
1 of 29
We don’t just change the scale… We Change Lives
Ozone Fitness
Agenda
Internal and external analysis and markets
Overview
01
To convince the party to agree upon the terms and to play upon a
zero sum game
Financials
02
Projections to convince the lender via projecting the financials.
Projections
03
Required Docs as mentioned By concermed are stated and
attached hearwith
Annexure and Conclusion
04
1.Overview
Group Members
1.Dishant Jain
2.Hetvi Solanki
3.Purav Patel
4.Aditya Thakkar
5.Poojan Shah
6.Hirak Patel
INFO TRACK
2016
Incorporation of the
company and Vision
creation
2017
Innovation such as
cardio theatre and self
defense classes
2021
Prospects of potential
customers are
responded with
another branch
expansion
2019
Inauguration of a new
branch to expand
geographically
Promoter Hirak Patel
Purav Patel
Vyom Shah
Compliance Expert and having a skill full team to carry out legal functions.
An HR Expert and her knowledge of human behaviour creats competency.
Also look After the Board Meetings and other co-ordinating functions.
Vast Experience in field of Business Communication helpful to maintain comms
externally.
Years of experience being a CFO of another company in this industry.
Leading a well experienced team of financial experts including accounting Dept..
Sales Expert and persuasion kill will be beneficial to org..
Huge contact base in different locations will support expansion .
A Well believer of vision a fitness priest and gave an idea of OZONE FITNESS.
Manage the forecast functions and predict the customer trends and their
preference .
Purchase dept head and streamline the whole process of operations
Also looks after the controlling function of the whole org and advisor to sales dept .
Why Ozone ?
01
02
Access to all the
branches Cheaper
Sanitised after every
hourSteam bath
facility 365 days
We not only focus on physical
fitness but also on hygiene
included in the plan
Hygiene
1. Sanitised after every hour
2. Steam bath facility 365 days
3. All the equipment Personal trainer facility
4. Access to all the branches also to all potential
branches
Facilities
Major benefits
04
Being commtited towards ur goal
can also leads to being mental fit
along with physical fitness
Philosophy
02
Improved Body Shape including muscle tone and
posture . Strengthen bones and muscles and also
reduces the chance of illness
Physical Benefits
03
Helps u meet new people and friend base
improves teamwork and increase co operation
Social Benefits
01
Helps you to deal with stress and tension
Improves self confidence
Mental Benefits
External and Internal Analysis
Commitment level of employee ,
Lack of capital – pressure to make
the business work fast
WEAKNESS
-top class facilities , great locations
qualified trainers, good reputation
among customers Expertise of
promoters
STRENGTHS
Competitors , Imitability , location
may threaten us , failure in marketing
process
THREATS
New idea for an old business , to
become a long term business , more
equipment to increase the cust. Base
add more services , icreaseing trend
and people obsession towards un
healthy food
OPPORTUNITIES
S W
O T
2.Financials
Revenue Statement
STATEMENT SHOWING PROFITABILITY AND NET CASH ACCRUALS
PARTICULARS
AUDITED PAST DATA PROJECTED FIGURES
31-03-2021 31-03-2022 31-03-2023 31-03-2024 ######### ######### 31-03-2027
PERSONAL TRAINING Membership dues ₹ 384.00 ₹ 436.56 ₹ 531.46 ₹ 647.31 ₹ 721.25 ₹ 793.14 ₹ 830.92
Merhandise
Other Income ₹ 6.43 ₹ 9.21 ₹ 13.32 ₹ 25.47 ₹ 32.73 ₹ 41.82 ₹ 45.81
TOTAL ₹ 390.43 ₹ 445.77 ₹ 544.78 ₹ 672.78 ₹ 753.98 ₹ 834.96 ₹ 876.73
Cost of Sales ₹ 6.16 ₹ 4.43 ₹ 11.81 ₹ 8.69 ₹ 6.23 ₹ 11.21 ₹ 5.49
Salaries & Professional Fees ₹ 176.40 ₹ 226.52 ₹ 267.31 ₹ 345.29 ₹ 402.60 ₹ 405.34 ₹ 425.73
Insurance Premium ₹ 13.50 ₹ 17.00 ₹ 25.00 ₹ 33.00 ₹ 39.00 ₹ 44.00 ₹ 48.00
marketing manager Selling expenses ₹ 15.36 ₹ 27.30 ₹ 43.18 ₹ 38.13 ₹ 35.21 ₹ 41.42 ₹ 20.53
appointed Electricity Expense ₹ 75.60 ₹ 83.14 ₹ 95.17 ₹ 125.13 ₹ 132.48 ₹ 146.41 ₹ 132.32
Repairs & Maintenance ₹ 4.50 ₹ 5.90 ₹ 9.20 ₹ 12.21 ₹ 14.23 ₹ 17.81 ₹ 24.69
Term Loan Interest ₹ - ₹ - 2.5 ₹ 9.23 ₹ 7.77 ₹ 6.18 ₹ 4.47
Rent ₹ 3.75 ₹ 16.50 ₹ 18.15 ₹ 21.05 ₹ 25.00
Depreciation & Ammortization ₹ 45.00 ₹ 41.41 ₹ 59.61 ₹ 54.24 ₹ 50.06 ₹ 45.05 ₹ 42.38
Miscellanous Expense ₹ 13.00 ₹ 16.64 ₹ 19.23 ₹ 25.21 ₹ 20.12 ₹ 21.87 ₹ 19.43
TOTAL ₹ 349.52 ₹ 422.34 ₹ 536.76 ₹ 667.63 ₹ 725.85 ₹ 760.34 ₹ 748.04
PROFIT BEFORE TAX ₹ 40.91 ₹ 23.43 ₹ 8.02 ₹ 5.15 ₹ 28.13 ₹ 74.62 ₹ 128.69
Tax Expense ₹ 12.27 ₹ 7.03 ₹ 2.41 ₹ 1.54 ₹ 8.44 ₹ 22.38 ₹ 38.61
PROFIT AFTER TAX ₹ 28.64 ₹ 16.40 ₹ 5.61 ₹ 3.60 ₹ 19.69 ₹ 52.23 ₹ 90.08
Depreciation Added Back ₹ 45.00 ₹ 40.50 ₹ 59.61 ₹ 49.24 ₹ 50.06 ₹ 45.05 ₹ 42.38
NET CASH ACCRUALS ₹ 73.64 ₹ 56.90 ₹ 65.22 ₹ 52.84 ₹ 69.75 ₹ 97.28 ₹ 132.46
Balance Sheet
Particulars
Audited Past Data Projected Operating Years
31-03-2021 31-03-2022 31-03-2023 31-03-2024 31-03-2025 31-03-2026
EQUITY & LIABILITIES
Shareholders Funds
Share Capital ₹ 500.00 ₹ 500.00 ₹ 527.50 ₹ 527.50 ₹ 527.50 ₹ 527.50
Reserve & Surplus ₹ 11.76 ₹ 30.34 ₹ 37.70 ₹ 47.77 ₹ 72.90 ₹ 129.46
TOTAL ₹ 511.76 ₹ 530.34 ₹ 565.20 ₹ 575.27 ₹ 600.40 ₹ 656.96
Non Current Liabilities
Term Loan ₹ 123.32 ₹ 105.72 ₹ 86.67 ₹ 66.03
TOTAL ₹ - ₹ - ₹ 123.32 ₹ 105.72 ₹ 86.67 ₹ 66.03
Current Liabilities
Trade Payables ₹ 3.81 ₹ 4.23 ₹ 4.93 ₹ 7.81 ₹ 9.23 ₹ 14.57
Other Current Liabilities ₹ 9.97 ₹ 15.28 ₹ 17.71 ₹ 22.56 ₹ 25.48 ₹ 29.32
Short Term Provisions ₹ 26.19 ₹ 32.28 ₹ 35.49 ₹ 30.00 ₹ 28.67 ₹ 34.19
TOTAL ₹ 39.97 ₹ 51.79 ₹ 58.13 ₹ 60.37 ₹ 63.38 ₹ 78.08
GRAND TOTAL ₹ 551.73 ₹ 582.13 ₹ 746.65 ₹ 741.36 ₹ 750.45 ₹ 801.07
ASSETS
Non Current Assets
Building ₹ 201.50 ₹ 185.38 ₹ 170.55 ₹ 156.91 ₹ 144.36 ₹ 132.81
Furniture ₹ 81.27 ₹ 74.76 ₹ 103.08 ₹ 94.83 ₹ 87.25 ₹ 80.27
Equipments ₹ 187.73 ₹ 172.71 ₹ 236.32 ₹ 217.41 ₹ 200.00 ₹ 184.00
Software ₹ 47.00 ₹ 43.24 ₹ 39.00 ₹ 72.68 ₹ 66.85 ₹ 61.52
Loans & Advances ₹ - ₹ 10.65 ₹ 19.37 ₹ 19.37 ₹ 19.37 ₹ 19.37
Investments ₹ - ₹ 32.65 ₹ 50.54 ₹ 68.25 ₹ 87.43 ₹ 111.33
TOTAL ₹ 517.50 ₹ 519.39 ₹ 618.86 ₹ 629.45 ₹ 605.26 ₹ 589.30
Current Assets
Inventories ₹ 3.98 ₹ 2.21 ₹ 6.13 ₹ 5.42 ₹ 4.68 ₹ 7.11
Trade Recievables ₹ 4.00 ₹ 5.25 ₹ 11.87 ₹ 24.97 ₹ 28.35 ₹ 35.69
Cash & Cash Equivalents ₹ 11.25 ₹ 12.48 ₹ 24.65 ₹ 22.59 ₹ 31.59 ₹ 55.06
Current Investments ₹ - ₹ 24.37 ₹ 29.92 ₹ 10.70 ₹ 37.99 ₹ 45.44
Other Current Assets ₹ 15.00 ₹ 18.43 ₹ 55.22 ₹ 48.23 ₹ 42.58 ₹ 68.47
₹ 34.23 ₹ 62.74 ₹ 127.79 ₹ 111.91 ₹ 145.19 ₹ 211.77
GRAND TOTAL ₹ 551.73 ₹ 582.13 ₹ 746.65 ₹ 741.36 ₹ 750.45 ₹ 801.07
Trends
0 10 20 30 40 50
19-20
20-21
21-22
22-23
Series 1
0 20 40 60 80 100
19-20
20-21
21-22
22-23
Average Trend
63% Average Increase
30%
We Believe that same progress and Expertise will lead our Co. to achieve
the new heights
Revenue Customer Base
Ratios
PARTICULARS
PAST FIGURES PROJECTIONS
31-03-
2021
31-03-
2022
31-03-
2023
31-03-
2024
31-03-
2025 31-03-2026
current ratio 0.85:1 1.21:1 2.19:1 1.85:1 2.29:1 2.71:1
debt to equity - - 0.21:1 0.18:1 0.14:1 0.1:1
D.S.C.R - - 4.41 6.36 8.7 12.64
TOL:TNW 7.3 3.56 1.02
Cash Flow Statement
CASH FLOW:
PARTICULARS Mar-20 Mar-21 Mar-22 Mar-23 Mar-24
Cash from Operating
Activity 1712.3 -51.12 1242.92 -348 4139
Cash from Investing
Activity -953.15 97.62 -796.61 235 -2799
Cash from Financing
Activity -165.6 -252.45 -488.83 -242 -1234
Net Cash Flow 593.55 -205.95 -42.52 -355 106
3.Projections and
Improvements
Loan Repayment Schedule
1905712 776852
Apr-25 165775 57772 223547 8500422 33.33%
May-25 166880 56667 223547 8333542 34.64%
Jun-25 167992 55555 223547 8165550 35.96%
Jul-25 169112 54435 223547 7996438 37.28%
Aug-25 170239 53307 223547 7826199 38.62%
Sep-25 171374 52173 223547 7654824 39.96%
Oct-25 172517 51030 223547 7482308 41.32%
Nov-25 173667 49880 223547 7308641 42.68%
Dec-25 174825 48722 223547 7133816 44.05%
Jan-26 175990 47557 223547 6957826 45.43%
Feb-26 177163 46384 223547 6780663 46.82%
Mar-26 178344 45203 223547 6602319 48.22%
2063878 618685
Apr-26 179533 44014 223547 6422786 49.63%
May-26 180730 42817 223547 6242056 51.04%
Jun-26 181935 41612 223547 6060121 52.47%
Jul-26 183148 40399 223547 5876973 53.91%
Aug-26 184369 39178 223547 5692605 55.35%
Sep-26 185598 37949 223547 5507007 56.81%
Oct-26 186835 36712 223547 5320172 58.27%
Nov-26 188080 35466 223547 5132092 59.75%
Dec-26 189334 34213 223547 4942758 61.23%
Jan-27 190596 32950 223547 4752161 62.73%
Feb-27 191867 31680 223547 4560294 64.23%
Mar-27 193146 30401 223547 4367148 65.75%
2235171 447391
Apr-27 194434 29113 223547 4172714 67.27%
May-27 195730 27817 223547 3976984 68.81%
Jun-27 197035 26512 223547 3779950 70.35%
Jul-27 198348 25199 223547 3581602 71.91%
Aug-27 199670 23876 223547 3381931 73.48%
Sep-27 201002 22545 223547 3180930 75.05%
Oct-27 202341 21205 223547 2978588 76.64%
Nov-27 203690 19856 223547 2774898 78.24%
Dec-27 205048 18499 223547 2569850 79.84%
Jan-28 206415 17132 223547 2363434 81.46%
Feb-28 207791 15756 223547 2155643 83.09%
Mar-28 209176 14370 223547 1946467 84.73%
2420680 261880
Apr-28 210571 12976 223547 1735896 86.39%
May-28 211975 11572 223547 1523921 88.05%
Jun-28 213388 10159 223547 1310533 89.72%
Jul-28 214810 8737 223547 1095723 91.41%
Aug-28 216242 7305 223547 879481 93.10%
Sep-28 217684 5863 223547 661797 94.81%
Oct-28 219135 4412 223547 442662 96.53%
Nov-28 220596 2951 223547 222066 98.26%
Dec-28 222066 1480 223547 0 100.00%
1946467 65455
Cost Of project
PARTICULARS PROPOSED AMT
MARKETING 21
EQUIPMENTS 52
SPECIALISED EQUIPMENTS 27
INTERIOR AND FURNITURE 35
TOTAL CAPITAL COST 135
WORKING CAPITAL 8
TRAINERS AND PROFESSIONALS 27
TOTAL 170
MEANS OF FINANCE
PARTCULARS PROPOSED AMT
EQUITY SHARE CAPITAL 27.5
RETAINED EARNINGS 15
TERM LOAN 127.5
TOTAL 170
Future Prospects
 lead people to achieve their highest
sustainable level of fitness
………
 the growing cases of obesity and diabetes.
Earlier, going to the gym was a thing of
luxury. But now it has become a part of a
healthy lifestyle
Reason
 The fitness enthusiasts are anticipating a
spike in the business in the fitness industry
Future Scope
 Not only millennials, their parents and
relatives, too, have grown health conscious.
Reason (2)
 Because of this, fitness has become a trend for
millions of people, leading to a rapid increase in the
size and popularity of the global fitness industry
 Over the last couple of years, people all over the
world have become more self-aware of the
importance associated with living a healthy lifestyle.
- encourage people to improve
their well-being, enhance
movement development and
thrive through a fit and active
lifestyle-unlock individual's true
potential so they can achieve their
desire goal.
AIM
India stands 1st in youth
population all over the world ,
furthermore with awareness of
health and fitness among
population , market share of
fitness industry tends to increase.
Industry Benefit
4. Annexures
Vyom Shah Purav Patel
Hirak Patel
Bio Data Of Promoters
IT Returns
MOA and AOA
Clearance Certificate
Valuation
Organizational Chart
Board Resolution
Board Resolution (Suggested format) (To be printed on organization letter
head) CERTIFIED TRUE COPY OF THE RESOLUTION PASSED AT THE
MEETING OF THE BOARD OF DIRECTORS OF (Company Name) Ozone
Pvt Ltd HELD ON (Date) ________14/12/22_______ AT (Address)
______________________ICAI Bhawan________________________
________________________ RESOLVED THAT the company has decided
to , Mr./Ms.___________CA Poojan Shah__________________ and is
hereby authorized to sign and submit all the necessary papers, letters,
forms, etc to be submitted by the company in connection with the company.
The acts done and documents shall be binding on the company, until the
same is withdrawn by giving written notice thereof Specimen Signatures of
Authorised Signatory: (Signature) RESOLVED FURTHER THAT, a copy of
the above resolution duly certified as true by designated director /
authorised signatory of the company. For the Organization, (Seal &
Signature) Name: __ Vyom Shah________________________________
Designation: ___________CEO__________________
Thank you

More Related Content

Similar to Loan application for gym business

Swifton - TechStars - Aug 7 2015
Swifton - TechStars - Aug 7 2015Swifton - TechStars - Aug 7 2015
Swifton - TechStars - Aug 7 2015
David Fogel, CPA
 
Budgeting And Forecasting In Accounting PowerPoint Presentation Slides
Budgeting And Forecasting In Accounting PowerPoint Presentation SlidesBudgeting And Forecasting In Accounting PowerPoint Presentation Slides
Budgeting And Forecasting In Accounting PowerPoint Presentation Slides
SlideTeam
 
Final presentation-ver-4
Final presentation-ver-4Final presentation-ver-4
Final presentation-ver-4
Lê Anh
 

Similar to Loan application for gym business (20)

Equity Valuation
Equity ValuationEquity Valuation
Equity Valuation
 
MARKETING
MARKETINGMARKETING
MARKETING
 
Swifton - TechStars - Aug 7 2015
Swifton - TechStars - Aug 7 2015Swifton - TechStars - Aug 7 2015
Swifton - TechStars - Aug 7 2015
 
"How to Make An Effective Business Plan for Shopping Center"
"How to Make An Effective Business Plan for Shopping Center""How to Make An Effective Business Plan for Shopping Center"
"How to Make An Effective Business Plan for Shopping Center"
 
Corporate finance practices of beximco pharmaceuticals limited
Corporate finance practices of beximco pharmaceuticals limited Corporate finance practices of beximco pharmaceuticals limited
Corporate finance practices of beximco pharmaceuticals limited
 
RR - Technicals 1.pdf
RR - Technicals 1.pdfRR - Technicals 1.pdf
RR - Technicals 1.pdf
 
Rising to the Level of Excellence
Rising to the Level of ExcellenceRising to the Level of Excellence
Rising to the Level of Excellence
 
TechStars presentation - Financial presentations for investors
TechStars presentation - Financial presentations for investorsTechStars presentation - Financial presentations for investors
TechStars presentation - Financial presentations for investors
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
 
Current Years Estimation PowerPoint Presentation Slides
Current Years Estimation PowerPoint Presentation SlidesCurrent Years Estimation PowerPoint Presentation Slides
Current Years Estimation PowerPoint Presentation Slides
 
Real estate financial analysis
Real estate financial analysisReal estate financial analysis
Real estate financial analysis
 
Budgeting And Forecasting In Accounting PowerPoint Presentation Slides
Budgeting And Forecasting In Accounting PowerPoint Presentation SlidesBudgeting And Forecasting In Accounting PowerPoint Presentation Slides
Budgeting And Forecasting In Accounting PowerPoint Presentation Slides
 
Godrej properties limited
Godrej properties limitedGodrej properties limited
Godrej properties limited
 
Jawaban kasus bonus 1&2
Jawaban kasus bonus 1&2Jawaban kasus bonus 1&2
Jawaban kasus bonus 1&2
 
Jawaban uas kasus bonus
Jawaban uas kasus bonusJawaban uas kasus bonus
Jawaban uas kasus bonus
 
Finance ppt
Finance pptFinance ppt
Finance ppt
 
Bajaj finserv
Bajaj finservBajaj finserv
Bajaj finserv
 
Final presentation-ver-4
Final presentation-ver-4Final presentation-ver-4
Final presentation-ver-4
 
Dabur
DaburDabur
Dabur
 
Financial anlysis of Airtel and Vodafone
Financial anlysis of Airtel and VodafoneFinancial anlysis of Airtel and Vodafone
Financial anlysis of Airtel and Vodafone
 

Recently uploaded

The Superior Living Batisehir - Listing Turkey
The Superior Living Batisehir - Listing TurkeyThe Superior Living Batisehir - Listing Turkey
The Superior Living Batisehir - Listing Turkey
Listing Turkey
 

Recently uploaded (20)

Kohinoor Viva Pixel Dhanori Pune Brochure.pdf
Kohinoor Viva Pixel Dhanori Pune Brochure.pdfKohinoor Viva Pixel Dhanori Pune Brochure.pdf
Kohinoor Viva Pixel Dhanori Pune Brochure.pdf
 
Diego Marynberg: Mastering the Real Estate and Finance Landscape
Diego Marynberg: Mastering the Real Estate and Finance LandscapeDiego Marynberg: Mastering the Real Estate and Finance Landscape
Diego Marynberg: Mastering the Real Estate and Finance Landscape
 
The Superior Living Batisehir - Listing Turkey
The Superior Living Batisehir - Listing TurkeyThe Superior Living Batisehir - Listing Turkey
The Superior Living Batisehir - Listing Turkey
 
Chennai top 10 builders | best builders in chennai
Chennai top 10 builders | best builders in chennaiChennai top 10 builders | best builders in chennai
Chennai top 10 builders | best builders in chennai
 
Edenic Parth Kiona Hinjewadi, Pune - PDF.pdf
Edenic Parth Kiona Hinjewadi, Pune - PDF.pdfEdenic Parth Kiona Hinjewadi, Pune - PDF.pdf
Edenic Parth Kiona Hinjewadi, Pune - PDF.pdf
 
Unveiling the Veil: The Top Challenges with Estate Agents?
Unveiling the Veil: The Top Challenges with Estate Agents?Unveiling the Veil: The Top Challenges with Estate Agents?
Unveiling the Veil: The Top Challenges with Estate Agents?
 
Mahindra Kanakpura Road Bangalore.pdf.pdf
Mahindra Kanakpura Road Bangalore.pdf.pdfMahindra Kanakpura Road Bangalore.pdf.pdf
Mahindra Kanakpura Road Bangalore.pdf.pdf
 
Ashiana Amarah Kid Centric Homes, Gurgaon
Ashiana Amarah Kid Centric Homes, GurgaonAshiana Amarah Kid Centric Homes, Gurgaon
Ashiana Amarah Kid Centric Homes, Gurgaon
 
Edenic Parth Kiona Hinjewadi | A Return To Better Living
Edenic Parth Kiona Hinjewadi | A Return To Better LivingEdenic Parth Kiona Hinjewadi | A Return To Better Living
Edenic Parth Kiona Hinjewadi | A Return To Better Living
 
Investing-In-Commercial-Real-Estate-2024
Investing-In-Commercial-Real-Estate-2024Investing-In-Commercial-Real-Estate-2024
Investing-In-Commercial-Real-Estate-2024
 
MI NOVA 6+6 LED SURGICAL LIGHTS Morbros India
MI NOVA 6+6 LED SURGICAL LIGHTS Morbros IndiaMI NOVA 6+6 LED SURGICAL LIGHTS Morbros India
MI NOVA 6+6 LED SURGICAL LIGHTS Morbros India
 
Understanding the Dholera Price Trend An In-depth Analysis.pdf
Understanding the Dholera Price Trend An In-depth Analysis.pdfUnderstanding the Dholera Price Trend An In-depth Analysis.pdf
Understanding the Dholera Price Trend An In-depth Analysis.pdf
 
Are You Thinking About Selling Your House Soon? | KM Realty Group LLC
Are You Thinking About Selling Your House Soon?  | KM Realty Group LLCAre You Thinking About Selling Your House Soon?  | KM Realty Group LLC
Are You Thinking About Selling Your House Soon? | KM Realty Group LLC
 
NRI Investment in India 8 Points for NRI Investment in Real Estate
NRI Investment in India 8 Points for NRI Investment in Real EstateNRI Investment in India 8 Points for NRI Investment in Real Estate
NRI Investment in India 8 Points for NRI Investment in Real Estate
 
VTP Dhanori Pune Residential Apartment Brochure.pdf
VTP Dhanori Pune Residential Apartment Brochure.pdfVTP Dhanori Pune Residential Apartment Brochure.pdf
VTP Dhanori Pune Residential Apartment Brochure.pdf
 
Top^Clinic ^%[+27785538335__Safe*Abortion Pills For Sale In Ebony park tembisa
Top^Clinic ^%[+27785538335__Safe*Abortion Pills For Sale In Ebony park tembisaTop^Clinic ^%[+27785538335__Safe*Abortion Pills For Sale In Ebony park tembisa
Top^Clinic ^%[+27785538335__Safe*Abortion Pills For Sale In Ebony park tembisa
 
Investing in Dubai's Real Estate in 2024
Investing in Dubai's Real Estate in 2024Investing in Dubai's Real Estate in 2024
Investing in Dubai's Real Estate in 2024
 
Are You Thinking About Buying a Home | KM Realty Group LLC
Are You Thinking About Buying a Home | KM Realty Group LLCAre You Thinking About Buying a Home | KM Realty Group LLC
Are You Thinking About Buying a Home | KM Realty Group LLC
 
Purvanchal Skyline Vista Noida Expressway Sector 94
Purvanchal Skyline Vista Noida Expressway Sector 94Purvanchal Skyline Vista Noida Expressway Sector 94
Purvanchal Skyline Vista Noida Expressway Sector 94
 
Merlin-Ventana-Apartments-Baner-Pune-Brochure
Merlin-Ventana-Apartments-Baner-Pune-BrochureMerlin-Ventana-Apartments-Baner-Pune-Brochure
Merlin-Ventana-Apartments-Baner-Pune-Brochure
 

Loan application for gym business

  • 1. We don’t just change the scale… We Change Lives Ozone Fitness
  • 2. Agenda Internal and external analysis and markets Overview 01 To convince the party to agree upon the terms and to play upon a zero sum game Financials 02 Projections to convince the lender via projecting the financials. Projections 03 Required Docs as mentioned By concermed are stated and attached hearwith Annexure and Conclusion 04
  • 4. Group Members 1.Dishant Jain 2.Hetvi Solanki 3.Purav Patel 4.Aditya Thakkar 5.Poojan Shah 6.Hirak Patel
  • 5. INFO TRACK 2016 Incorporation of the company and Vision creation 2017 Innovation such as cardio theatre and self defense classes 2021 Prospects of potential customers are responded with another branch expansion 2019 Inauguration of a new branch to expand geographically
  • 6. Promoter Hirak Patel Purav Patel Vyom Shah Compliance Expert and having a skill full team to carry out legal functions. An HR Expert and her knowledge of human behaviour creats competency. Also look After the Board Meetings and other co-ordinating functions. Vast Experience in field of Business Communication helpful to maintain comms externally. Years of experience being a CFO of another company in this industry. Leading a well experienced team of financial experts including accounting Dept.. Sales Expert and persuasion kill will be beneficial to org.. Huge contact base in different locations will support expansion . A Well believer of vision a fitness priest and gave an idea of OZONE FITNESS. Manage the forecast functions and predict the customer trends and their preference . Purchase dept head and streamline the whole process of operations Also looks after the controlling function of the whole org and advisor to sales dept .
  • 7.
  • 8. Why Ozone ? 01 02 Access to all the branches Cheaper Sanitised after every hourSteam bath facility 365 days We not only focus on physical fitness but also on hygiene included in the plan Hygiene 1. Sanitised after every hour 2. Steam bath facility 365 days 3. All the equipment Personal trainer facility 4. Access to all the branches also to all potential branches Facilities
  • 9. Major benefits 04 Being commtited towards ur goal can also leads to being mental fit along with physical fitness Philosophy 02 Improved Body Shape including muscle tone and posture . Strengthen bones and muscles and also reduces the chance of illness Physical Benefits 03 Helps u meet new people and friend base improves teamwork and increase co operation Social Benefits 01 Helps you to deal with stress and tension Improves self confidence Mental Benefits
  • 10. External and Internal Analysis Commitment level of employee , Lack of capital – pressure to make the business work fast WEAKNESS -top class facilities , great locations qualified trainers, good reputation among customers Expertise of promoters STRENGTHS Competitors , Imitability , location may threaten us , failure in marketing process THREATS New idea for an old business , to become a long term business , more equipment to increase the cust. Base add more services , icreaseing trend and people obsession towards un healthy food OPPORTUNITIES S W O T
  • 12. Revenue Statement STATEMENT SHOWING PROFITABILITY AND NET CASH ACCRUALS PARTICULARS AUDITED PAST DATA PROJECTED FIGURES 31-03-2021 31-03-2022 31-03-2023 31-03-2024 ######### ######### 31-03-2027 PERSONAL TRAINING Membership dues ₹ 384.00 ₹ 436.56 ₹ 531.46 ₹ 647.31 ₹ 721.25 ₹ 793.14 ₹ 830.92 Merhandise Other Income ₹ 6.43 ₹ 9.21 ₹ 13.32 ₹ 25.47 ₹ 32.73 ₹ 41.82 ₹ 45.81 TOTAL ₹ 390.43 ₹ 445.77 ₹ 544.78 ₹ 672.78 ₹ 753.98 ₹ 834.96 ₹ 876.73 Cost of Sales ₹ 6.16 ₹ 4.43 ₹ 11.81 ₹ 8.69 ₹ 6.23 ₹ 11.21 ₹ 5.49 Salaries & Professional Fees ₹ 176.40 ₹ 226.52 ₹ 267.31 ₹ 345.29 ₹ 402.60 ₹ 405.34 ₹ 425.73 Insurance Premium ₹ 13.50 ₹ 17.00 ₹ 25.00 ₹ 33.00 ₹ 39.00 ₹ 44.00 ₹ 48.00 marketing manager Selling expenses ₹ 15.36 ₹ 27.30 ₹ 43.18 ₹ 38.13 ₹ 35.21 ₹ 41.42 ₹ 20.53 appointed Electricity Expense ₹ 75.60 ₹ 83.14 ₹ 95.17 ₹ 125.13 ₹ 132.48 ₹ 146.41 ₹ 132.32 Repairs & Maintenance ₹ 4.50 ₹ 5.90 ₹ 9.20 ₹ 12.21 ₹ 14.23 ₹ 17.81 ₹ 24.69 Term Loan Interest ₹ - ₹ - 2.5 ₹ 9.23 ₹ 7.77 ₹ 6.18 ₹ 4.47 Rent ₹ 3.75 ₹ 16.50 ₹ 18.15 ₹ 21.05 ₹ 25.00 Depreciation & Ammortization ₹ 45.00 ₹ 41.41 ₹ 59.61 ₹ 54.24 ₹ 50.06 ₹ 45.05 ₹ 42.38 Miscellanous Expense ₹ 13.00 ₹ 16.64 ₹ 19.23 ₹ 25.21 ₹ 20.12 ₹ 21.87 ₹ 19.43 TOTAL ₹ 349.52 ₹ 422.34 ₹ 536.76 ₹ 667.63 ₹ 725.85 ₹ 760.34 ₹ 748.04 PROFIT BEFORE TAX ₹ 40.91 ₹ 23.43 ₹ 8.02 ₹ 5.15 ₹ 28.13 ₹ 74.62 ₹ 128.69 Tax Expense ₹ 12.27 ₹ 7.03 ₹ 2.41 ₹ 1.54 ₹ 8.44 ₹ 22.38 ₹ 38.61 PROFIT AFTER TAX ₹ 28.64 ₹ 16.40 ₹ 5.61 ₹ 3.60 ₹ 19.69 ₹ 52.23 ₹ 90.08 Depreciation Added Back ₹ 45.00 ₹ 40.50 ₹ 59.61 ₹ 49.24 ₹ 50.06 ₹ 45.05 ₹ 42.38 NET CASH ACCRUALS ₹ 73.64 ₹ 56.90 ₹ 65.22 ₹ 52.84 ₹ 69.75 ₹ 97.28 ₹ 132.46
  • 13. Balance Sheet Particulars Audited Past Data Projected Operating Years 31-03-2021 31-03-2022 31-03-2023 31-03-2024 31-03-2025 31-03-2026 EQUITY & LIABILITIES Shareholders Funds Share Capital ₹ 500.00 ₹ 500.00 ₹ 527.50 ₹ 527.50 ₹ 527.50 ₹ 527.50 Reserve & Surplus ₹ 11.76 ₹ 30.34 ₹ 37.70 ₹ 47.77 ₹ 72.90 ₹ 129.46 TOTAL ₹ 511.76 ₹ 530.34 ₹ 565.20 ₹ 575.27 ₹ 600.40 ₹ 656.96 Non Current Liabilities Term Loan ₹ 123.32 ₹ 105.72 ₹ 86.67 ₹ 66.03 TOTAL ₹ - ₹ - ₹ 123.32 ₹ 105.72 ₹ 86.67 ₹ 66.03 Current Liabilities Trade Payables ₹ 3.81 ₹ 4.23 ₹ 4.93 ₹ 7.81 ₹ 9.23 ₹ 14.57 Other Current Liabilities ₹ 9.97 ₹ 15.28 ₹ 17.71 ₹ 22.56 ₹ 25.48 ₹ 29.32 Short Term Provisions ₹ 26.19 ₹ 32.28 ₹ 35.49 ₹ 30.00 ₹ 28.67 ₹ 34.19 TOTAL ₹ 39.97 ₹ 51.79 ₹ 58.13 ₹ 60.37 ₹ 63.38 ₹ 78.08 GRAND TOTAL ₹ 551.73 ₹ 582.13 ₹ 746.65 ₹ 741.36 ₹ 750.45 ₹ 801.07 ASSETS Non Current Assets Building ₹ 201.50 ₹ 185.38 ₹ 170.55 ₹ 156.91 ₹ 144.36 ₹ 132.81 Furniture ₹ 81.27 ₹ 74.76 ₹ 103.08 ₹ 94.83 ₹ 87.25 ₹ 80.27 Equipments ₹ 187.73 ₹ 172.71 ₹ 236.32 ₹ 217.41 ₹ 200.00 ₹ 184.00 Software ₹ 47.00 ₹ 43.24 ₹ 39.00 ₹ 72.68 ₹ 66.85 ₹ 61.52 Loans & Advances ₹ - ₹ 10.65 ₹ 19.37 ₹ 19.37 ₹ 19.37 ₹ 19.37 Investments ₹ - ₹ 32.65 ₹ 50.54 ₹ 68.25 ₹ 87.43 ₹ 111.33 TOTAL ₹ 517.50 ₹ 519.39 ₹ 618.86 ₹ 629.45 ₹ 605.26 ₹ 589.30 Current Assets Inventories ₹ 3.98 ₹ 2.21 ₹ 6.13 ₹ 5.42 ₹ 4.68 ₹ 7.11 Trade Recievables ₹ 4.00 ₹ 5.25 ₹ 11.87 ₹ 24.97 ₹ 28.35 ₹ 35.69 Cash & Cash Equivalents ₹ 11.25 ₹ 12.48 ₹ 24.65 ₹ 22.59 ₹ 31.59 ₹ 55.06 Current Investments ₹ - ₹ 24.37 ₹ 29.92 ₹ 10.70 ₹ 37.99 ₹ 45.44 Other Current Assets ₹ 15.00 ₹ 18.43 ₹ 55.22 ₹ 48.23 ₹ 42.58 ₹ 68.47 ₹ 34.23 ₹ 62.74 ₹ 127.79 ₹ 111.91 ₹ 145.19 ₹ 211.77 GRAND TOTAL ₹ 551.73 ₹ 582.13 ₹ 746.65 ₹ 741.36 ₹ 750.45 ₹ 801.07
  • 14. Trends 0 10 20 30 40 50 19-20 20-21 21-22 22-23 Series 1 0 20 40 60 80 100 19-20 20-21 21-22 22-23 Average Trend 63% Average Increase 30% We Believe that same progress and Expertise will lead our Co. to achieve the new heights Revenue Customer Base
  • 15. Ratios PARTICULARS PAST FIGURES PROJECTIONS 31-03- 2021 31-03- 2022 31-03- 2023 31-03- 2024 31-03- 2025 31-03-2026 current ratio 0.85:1 1.21:1 2.19:1 1.85:1 2.29:1 2.71:1 debt to equity - - 0.21:1 0.18:1 0.14:1 0.1:1 D.S.C.R - - 4.41 6.36 8.7 12.64 TOL:TNW 7.3 3.56 1.02
  • 16. Cash Flow Statement CASH FLOW: PARTICULARS Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Cash from Operating Activity 1712.3 -51.12 1242.92 -348 4139 Cash from Investing Activity -953.15 97.62 -796.61 235 -2799 Cash from Financing Activity -165.6 -252.45 -488.83 -242 -1234 Net Cash Flow 593.55 -205.95 -42.52 -355 106
  • 18. Loan Repayment Schedule 1905712 776852 Apr-25 165775 57772 223547 8500422 33.33% May-25 166880 56667 223547 8333542 34.64% Jun-25 167992 55555 223547 8165550 35.96% Jul-25 169112 54435 223547 7996438 37.28% Aug-25 170239 53307 223547 7826199 38.62% Sep-25 171374 52173 223547 7654824 39.96% Oct-25 172517 51030 223547 7482308 41.32% Nov-25 173667 49880 223547 7308641 42.68% Dec-25 174825 48722 223547 7133816 44.05% Jan-26 175990 47557 223547 6957826 45.43% Feb-26 177163 46384 223547 6780663 46.82% Mar-26 178344 45203 223547 6602319 48.22% 2063878 618685 Apr-26 179533 44014 223547 6422786 49.63% May-26 180730 42817 223547 6242056 51.04% Jun-26 181935 41612 223547 6060121 52.47% Jul-26 183148 40399 223547 5876973 53.91% Aug-26 184369 39178 223547 5692605 55.35% Sep-26 185598 37949 223547 5507007 56.81% Oct-26 186835 36712 223547 5320172 58.27% Nov-26 188080 35466 223547 5132092 59.75% Dec-26 189334 34213 223547 4942758 61.23% Jan-27 190596 32950 223547 4752161 62.73% Feb-27 191867 31680 223547 4560294 64.23% Mar-27 193146 30401 223547 4367148 65.75% 2235171 447391 Apr-27 194434 29113 223547 4172714 67.27% May-27 195730 27817 223547 3976984 68.81% Jun-27 197035 26512 223547 3779950 70.35% Jul-27 198348 25199 223547 3581602 71.91% Aug-27 199670 23876 223547 3381931 73.48% Sep-27 201002 22545 223547 3180930 75.05% Oct-27 202341 21205 223547 2978588 76.64% Nov-27 203690 19856 223547 2774898 78.24% Dec-27 205048 18499 223547 2569850 79.84% Jan-28 206415 17132 223547 2363434 81.46% Feb-28 207791 15756 223547 2155643 83.09% Mar-28 209176 14370 223547 1946467 84.73% 2420680 261880 Apr-28 210571 12976 223547 1735896 86.39% May-28 211975 11572 223547 1523921 88.05% Jun-28 213388 10159 223547 1310533 89.72% Jul-28 214810 8737 223547 1095723 91.41% Aug-28 216242 7305 223547 879481 93.10% Sep-28 217684 5863 223547 661797 94.81% Oct-28 219135 4412 223547 442662 96.53% Nov-28 220596 2951 223547 222066 98.26% Dec-28 222066 1480 223547 0 100.00% 1946467 65455
  • 19. Cost Of project PARTICULARS PROPOSED AMT MARKETING 21 EQUIPMENTS 52 SPECIALISED EQUIPMENTS 27 INTERIOR AND FURNITURE 35 TOTAL CAPITAL COST 135 WORKING CAPITAL 8 TRAINERS AND PROFESSIONALS 27 TOTAL 170 MEANS OF FINANCE PARTCULARS PROPOSED AMT EQUITY SHARE CAPITAL 27.5 RETAINED EARNINGS 15 TERM LOAN 127.5 TOTAL 170
  • 20. Future Prospects  lead people to achieve their highest sustainable level of fitness ………  the growing cases of obesity and diabetes. Earlier, going to the gym was a thing of luxury. But now it has become a part of a healthy lifestyle Reason  The fitness enthusiasts are anticipating a spike in the business in the fitness industry Future Scope  Not only millennials, their parents and relatives, too, have grown health conscious. Reason (2)  Because of this, fitness has become a trend for millions of people, leading to a rapid increase in the size and popularity of the global fitness industry  Over the last couple of years, people all over the world have become more self-aware of the importance associated with living a healthy lifestyle. - encourage people to improve their well-being, enhance movement development and thrive through a fit and active lifestyle-unlock individual's true potential so they can achieve their desire goal. AIM India stands 1st in youth population all over the world , furthermore with awareness of health and fitness among population , market share of fitness industry tends to increase. Industry Benefit
  • 22. Vyom Shah Purav Patel Hirak Patel Bio Data Of Promoters
  • 28. Board Resolution Board Resolution (Suggested format) (To be printed on organization letter head) CERTIFIED TRUE COPY OF THE RESOLUTION PASSED AT THE MEETING OF THE BOARD OF DIRECTORS OF (Company Name) Ozone Pvt Ltd HELD ON (Date) ________14/12/22_______ AT (Address) ______________________ICAI Bhawan________________________ ________________________ RESOLVED THAT the company has decided to , Mr./Ms.___________CA Poojan Shah__________________ and is hereby authorized to sign and submit all the necessary papers, letters, forms, etc to be submitted by the company in connection with the company. The acts done and documents shall be binding on the company, until the same is withdrawn by giving written notice thereof Specimen Signatures of Authorised Signatory: (Signature) RESOLVED FURTHER THAT, a copy of the above resolution duly certified as true by designated director / authorised signatory of the company. For the Organization, (Seal & Signature) Name: __ Vyom Shah________________________________ Designation: ___________CEO__________________