SlideShare a Scribd company logo
1 of 22
Jan Kees Mons
          20 December 2010
          E-mail: Jankees.mons@gmail.com
          Webpage: www.jkmconsultancy.com
          www.MaxSpiration.com




How to prepare a solid business plan   22-3-2013
How to prepare a solid business plan   22-3-2013
Important      Planning, re-                 Writing the
        questions     search, analysis              business plan


 Important    questions
   Tick the boxes!
     Is the idea COMMERCIALLY VIABLE?
     Has it BEEN DONE BEFORE?
     What is the UNIQUE SELLING POINT?
     Do you have the PROPER RESOURCES?
     What ROADBLOCKS to expect?
     Is the idea REALISTIC!?!




                              How to prepare a solid business plan   22-3-2013
Important      Planning, re-               Writing the
     questions     search, analysis            business plan


 Step   1: Research and Analysis
    Target market
    Market Size
    Market dynamics: growth, demographics etc
    Competition
    Hurdles and “break-in” potential

   If conclusion is “YES” continue the process, if “NO” come
      up with a new idea



                                How to prepare a solid business plan   22-3-2013
Important    Planning, re-                 Writing the
          questions   search, analysis              business plan



 Step   2: Strategy and operational plans
    Business model
    Objectives
    Targeted market share
    Assumptions made: be REALISTIC!
    Manpower and resources required
    Assets required




                              How to prepare a solid business plan   22-3-2013
Important        Planning, re-                 Writing the
          questions       search, analysis              business plan


   Step 3: Financial modeling and forecasting
      Profit and loss account:
        Detailed sales projections – realistically derived?
        Realistic cost projections: headcount, office, transportation,
         legal costs, outsourcing costs etc
      Cash flow statement and balance sheet
      Ratio analysis

     Question: can I make a decent Return on Investment (ROI)?
     If “YES” continue. If “NO” come up with a new idea



                                    How to prepare a solid business plan   22-3-2013
Important       Planning, re-                 Writing the
          questions      search, analysis              business plan


   Step 4: Financing requirements
      What are financing needs?
        Initial investments
        Working Capital requirements
        Should cover the period in which company generates negative
         cash flow
      Investment of partners vs investment third parties
        Do you want to invest money yourself?
        What do you have on offer for the 3rd party? It should be a
         money making proposition!
        Majority vs minority interest

                                   How to prepare a solid business plan   22-3-2013
How to prepare a solid business plan   22-3-2013
Important       Planning, re-              Writing the
        questions      search, analysis           business plan



 Writing   the business plan
    What is your target audience?
      Investors, venture capitalists, business angels
      Bankers
      Consultants, lawyers, suppliers etc
    Guidelines
      Be concise and use proper business language
      Proper grammar, correct typing
      Always detail your assumptions
      Length should not exceed 40 pages
      Appearance should not be sloppy – show professionalism


                                 How to prepare a solid business plan   22-3-2013
Preliminary    Executive               Current                   External
Contents
                details      summary                 situation                environment
      Strategy and    Financial          Risk
                                                                    Annexes
          plans        analysis         Analysis


   Front page and contents
      Cover and title page should include:
        Name of company
        Address and phone number
        Month and year in which plan is issued
     Table of Contents
        List each section and subsection and mark pages



                                   How to prepare a solid business plan   22-3-2013
Preliminary                               Executive                                        Current                                   External
   Contents
                                   details                                 summary                                          situation                                environment
             Strategy and                             Financial                                        Risk
                                                                                                                                                    Annexes
                 plans                                 analysis                                       Analysis


  Preliminary                                   details
             Associates and contact details
               Management and competencies are extremely important to
                investors!
              Jan Kees Mons
                                        Jan Kees Mons (1961) has primarily been active in investment banking, where he worked as an equity analyst for Carnegie
                                        International, Wesselius and UBS Warburg advising institutional clients on investment ideas both in London and Amsterdam.
                                        During the last 6 years Jan Kees was Head of Research Benelux/director and member of the European management team of
                                        Cheuvreux, a leading European equity brokerage and subsidiary of Calyon.

                                        In 2008 he resigned in order to start-up a consultancy, combining it with studying International Sports Management. His key
                                        expertise can be found in company analysis and valuation, strategic analysis, business consulting, monitoring and financial and
                                        investment management.
                                        Being a lateral thinker Jan Kees’ main mission can be found in the initiation of further growth and development through analysis,
                                        cooperation and awareness. Jan Kees has degrees in Business Administration (BBA Nijenrode) and International Business
                                        (MIB, University of South Carolina, USA) and currently is trying to obtain a Master in International Sports Management Degree
                                        in Amsterdam

              Contact details:
              Jan Kees Mons
              jan-kees.mons@planet.nl
              +31652692550



22-3-2013                                                                                                                                         How to prepare a solid business plan
Preliminary    Executive      Current             External
   Contents
                       details      summary        situation          environment
            Strategy and     Financial       Risk
                                                            Annexes
                plans         analysis      Analysis


  Executive            summary
               Activities, products and services
               Strategy and USP’s
               Resources and competitive strengths
               Financial background and funding requirements




22-3-2013                                                  How to prepare a solid business plan
Preliminary    Executive      Current             External
   Contents
                       details      summary        situation          environment
             Strategy and    Financial       Risk
                                                            Annexes
                 plans        analysis      Analysis


  Current           situation
             Basic corporate information – short description of the
              business model, target group etc
             Vision, mission and values
             Business organization
             Products and suppliers
             Customers
             Core competencies,
               experience


22-3-2013                                                  How to prepare a solid business plan
Preliminary    Executive      Current             External
   Contents
                       details      summary        situation          environment
             Strategy and    Financial       Risk
                                                            Annexes
                 plans        analysis      Analysis


  External           environment
             The economy
             Market analysis
             Competitor analysis
             Competitive advantages




22-3-2013                                                  How to prepare a solid business plan
Preliminary    Executive      Current             External
   Contents
                       details      summary        situation          environment
             Strategy and    Financial       Risk
                                                            Annexes
                 plans        analysis      Analysis


  Strategy           and plans
             Objectives
             Business strategy
             Operating plan




22-3-2013                                                  How to prepare a solid business plan
Preliminary     Executive           Current             External
   Contents
                       details       summary             situation          environment
             Strategy and     Financial            Risk
                                                                  Annexes
                 plans         analysis           Analysis


  Financial            analysis
             Profit and loss account
               Detailed sales projections
               Operating costs
               Profitability and sensitivities
             Balance sheet
             Cash flow statement and funding requirements
            Note that balance sheet, P/L and Cash Flow should balance!


22-3-2013                                                        How to prepare a solid business plan
140,000

120,000

100,000

 80,000
                                          Investment in personnel
 60,000

 40,000

 20,000

     0
          2009   2010E   2011E   2012E   2013E   2014E     2015E    2016E     2017E    2018E
-20,000

-40,000

-60,000

                                            Net profit




                                           How to prepare a solid business plan   22-3-2013
10,000

          0

    -10,000

    -20,000

    -30,000

    -40,000

    -50,000

    -60,000

    -70,000

    -80,000

    -90,000
              Q3-09E   Q4-09E   Q1-10E   Q2-10E   Q3-10E    Q4-10E   Q1-11E    Q2-11E   Q3-11E   Q4-11E

                                     Quarterly cash generation   Cash requirement


Cash Requirements:
             Cross over point in Q3-2011
             Maximum Cash requirement EUR 77,000



                                                       How to prepare a solid business plan   22-3-2013
Preliminary    Executive      Current             External
   Contents
                       details      summary        situation          environment
             Strategy and    Financial       Risk
                                                            Annexes
                 plans        analysis      Analysis


  Risk         analysis
             Overview
             SWOT
             Critical success factors and alternative scenarios




22-3-2013                                                  How to prepare a solid business plan
Risk analysis:
      Financial risk
      Economic risk
      Managerial risk
      Reputational risk
      Conflict of interest


Critical success factors
      Attracting top talent
      How to be different, creating an edge
      Relationship with end clients




                                 How to prepare a solid business plan   22-3-2013
Preliminary    Executive      Current             External
   Contents
                       details      summary        situation          environment
             Strategy and    Financial       Risk
                                                            Annexes
                 plans        analysis      Analysis

  Annexes
             Profit and loss account
             Balance sheet
             Cash flow statement
             Financial ratios
             Valuation
             Quarterly profit and loss, balance sheet and cash flow
              statement (2 years forward)
             CV’s partners


22-3-2013                                                  How to prepare a solid business plan
Ratios                                  2009       2010E     2011E       2012E     2013E        2014E       2015E       2016E       2017E       2018E
Margins:
Gross profit/Net turnover             100.0%     100.0%     100.0%      100.0%    100.0%      100.0%      100.0%      100.0%      100.0%      100.0%
EBITDA /Net turnover                 -199.0%     -37.5%       2.0%        7.5%     19.7%       20.6%       17.9%       26.9%       27.6%       28.4%
EBITA /Net turnover                  -204.6%     -41.6%      -1.2%        4.4%     17.3%       18.3%       16.0%       25.2%       25.9%       26.8%
EBITA / Added Value                  -204.6%     -41.6%      -1.2%        4.4%     17.3%       18.3%       16.0%       25.2%       25.9%       26.8%
FCF/Net Turnover                     -167.0%     -51.6%      -4.2%        5.6%     15.5%       17.8%       15.7%       23.5%       25.2%       26.1%

Efficiency:
Number of FTE's                            1           1        1.5          2         2           2.5          3           3          3.5          4
Sales / Employee (000)                23,000      91,600 109,667       107,250 133,931        129,519     128,651     151,689     151,999     154,430
Added Value / Empl (000)              23,000      91,600 109,667       107,250 133,931        129,519     128,651     151,689     151,999     154,430
Staff Costs / Employee (000)         (68,775)   (125,974) (107,443)    (99,165) (107,559)    (102,855)   (105,655)   (110,830)   (110,027)   (110,554)
Cost of sales % Sales                   0.0%        0.0%      0.0%        0.0%      0.0%         0.0%        0.0%        0.0%        0.0%        0.0%
Depreciation % of sales                 5.6%        4.0%      3.2%        3.1%      2.4%         2.3%        1.9%        1.8%        1.7%        1.6%
Capital intensity:
Ave FAssets / Sales                    28.2%        8.1%      4.6%        3.4%      2.6%         2.2%        1.9%        1.8%        1.7%        1.6%
Ave NWC / Sales                       -20.9%       -5.9%      0.8%        1.4%      1.6%         2.3%        2.2%        2.6%        3.2%        3.3%
Ave NCE / Sales                         7.3%        2.1%      5.5%        4.7%      4.2%         4.5%        4.1%        4.4%        4.9%        4.9%

Working capital control:
Ave inventories/Sales                  0.0%        0.0%       0.0%        0.0%      0.0%         0.0%        0.0%        0.0%        0.0%        0.0%
YE Receivables/Sales                  28.3%       14.6%      14.0%       12.5%     12.5%        12.5%       12.5%       12.5%       12.5%       12.5%
Ave days debtors outstanding            103          53         51          46        46           46          46          46          46          46
Ave payables/Total operating costs      12%         12%        10%         11%       12%          11%         11%         12%         12%         12%
YE payables/Total operating costs      -23%        -12%       -12%        -13%      -13%         -13%        -13%        -13%        -13%        -13%
Ave days payables outstanding            86          42         43          46        46           46          46          46          46          46

Gearing:
Net Debt/Equity                       -105%        -60%       -21%       -64%       -81%        -87%        -90%        -91%        -92%        -93%
Interest / Ave Net debt                 1.2%        6.5%     12.1%       3.6%       1.7%        1.6%        1.7%        1.5%        1.7%        1.7%
EBITDA Interest cover                  70.4 x      54.6 x      (8.8)     (28.9)     (52.7)      (39.7)      (27.6)      (35.0)      (26.7)      (22.5)
EBITA interest cover                   72.4 x      60.4 x      5.1 x     (17.0)     (46.3)      (35.3)      (24.7)      (32.7)      (25.1)      (21.2)
Capex:
Capex % Sales                          9.8%        4.9%       3.0%        2.8%      2.5%        2.3%         2.1%        1.9%        1.8%        1.7%
Capex % Depreciation                   176%        122%        94%         91%      103%        100%         110%        110%        110%        110%
Depreciation % Ave FA                 19.8%       50.0%      69.3%       92.5%     92.6%      103.0%        98.5%       98.5%       98.5%       98.5%

Returns:
ROE                                   -86.6%     -231.6%    -10.8%       40.9%     65.7%       38.7%       28.9%       34.7%       29.7%       26.4%
ROCE                                 1771.5%     -583.4%    -17.1%      106.8%    338.5%      384.7%      375.2%      478.9%      496.3%      512.6%




                                                              How to prepare a solid business plan              22-3-2013

More Related Content

Similar to Howtoprepareabusinessplan

62 Carmen Nastase Business Plan
62 Carmen Nastase   Business Plan62 Carmen Nastase   Business Plan
62 Carmen Nastase Business Planmanpreet04
 
Unit 2 business-plan
Unit 2 business-planUnit 2 business-plan
Unit 2 business-planartipradhan
 
What Is Business Plan
What Is Business PlanWhat Is Business Plan
What Is Business Plannotarazi
 
Built To Last Presentation, by NYC Advisors, LLC
Built To Last Presentation, by NYC Advisors, LLCBuilt To Last Presentation, by NYC Advisors, LLC
Built To Last Presentation, by NYC Advisors, LLCNYC Advisors, LLC
 
Business-Plan-Preparation for capacity buildibg program
Business-Plan-Preparation for capacity buildibg programBusiness-Plan-Preparation for capacity buildibg program
Business-Plan-Preparation for capacity buildibg programProximus
 
Business Plans That Win
Business Plans That WinBusiness Plans That Win
Business Plans That WinJeremy Kravetz
 
Role of hr in mergers and acquisitions
Role of hr in mergers and acquisitionsRole of hr in mergers and acquisitions
Role of hr in mergers and acquisitionsQarib Raza
 
Strategic planning in TQM.pptx
Strategic planning in TQM.pptxStrategic planning in TQM.pptx
Strategic planning in TQM.pptxFaizanAshraf60
 
Unit - 5_Part A_Strategic Management (18MBA25)_Entrepreneurship
Unit - 5_Part A_Strategic Management (18MBA25)_EntrepreneurshipUnit - 5_Part A_Strategic Management (18MBA25)_Entrepreneurship
Unit - 5_Part A_Strategic Management (18MBA25)_EntrepreneurshipVijay K S
 
Starting a company extended version
Starting a company   extended versionStarting a company   extended version
Starting a company extended versionDrew Eric Noftle
 
Employee Share Ownership Plans as a Succession Option
Employee Share Ownership Plans as a Succession OptionEmployee Share Ownership Plans as a Succession Option
Employee Share Ownership Plans as a Succession OptionCraig West
 
Presentació smb finance eng
Presentació smb finance eng Presentació smb finance eng
Presentació smb finance eng Oriol Bozzo
 
NV3_Business planning.pdf
NV3_Business planning.pdfNV3_Business planning.pdf
NV3_Business planning.pdfPetyaBankova
 
Strategic Thinking For PM
Strategic Thinking For PMStrategic Thinking For PM
Strategic Thinking For PMArabella Jones
 
Business plan-guidelines-for-south-african-businesses
Business plan-guidelines-for-south-african-businessesBusiness plan-guidelines-for-south-african-businesses
Business plan-guidelines-for-south-african-businessesAbisha Kampira
 

Similar to Howtoprepareabusinessplan (20)

Rome
RomeRome
Rome
 
62 Carmen Nastase Business Plan
62 Carmen Nastase   Business Plan62 Carmen Nastase   Business Plan
62 Carmen Nastase Business Plan
 
Unit 2 business-plan
Unit 2 business-planUnit 2 business-plan
Unit 2 business-plan
 
What Is Business Plan
What Is Business PlanWhat Is Business Plan
What Is Business Plan
 
Built To Last Presentation, by NYC Advisors, LLC
Built To Last Presentation, by NYC Advisors, LLCBuilt To Last Presentation, by NYC Advisors, LLC
Built To Last Presentation, by NYC Advisors, LLC
 
Business-Plan-Preparation for capacity buildibg program
Business-Plan-Preparation for capacity buildibg programBusiness-Plan-Preparation for capacity buildibg program
Business-Plan-Preparation for capacity buildibg program
 
Careers in Management Field
Careers in Management FieldCareers in Management Field
Careers in Management Field
 
Business Plans That Win
Business Plans That WinBusiness Plans That Win
Business Plans That Win
 
Role of hr in mergers and acquisitions
Role of hr in mergers and acquisitionsRole of hr in mergers and acquisitions
Role of hr in mergers and acquisitions
 
Strategic planning in TQM.pptx
Strategic planning in TQM.pptxStrategic planning in TQM.pptx
Strategic planning in TQM.pptx
 
Unit - 5_Part A_Strategic Management (18MBA25)_Entrepreneurship
Unit - 5_Part A_Strategic Management (18MBA25)_EntrepreneurshipUnit - 5_Part A_Strategic Management (18MBA25)_Entrepreneurship
Unit - 5_Part A_Strategic Management (18MBA25)_Entrepreneurship
 
Starting a company extended version
Starting a company   extended versionStarting a company   extended version
Starting a company extended version
 
Niladri-Das
Niladri-DasNiladri-Das
Niladri-Das
 
Developing A Strategic Plan
Developing A Strategic PlanDeveloping A Strategic Plan
Developing A Strategic Plan
 
Business Planning Concept
Business Planning ConceptBusiness Planning Concept
Business Planning Concept
 
Employee Share Ownership Plans as a Succession Option
Employee Share Ownership Plans as a Succession OptionEmployee Share Ownership Plans as a Succession Option
Employee Share Ownership Plans as a Succession Option
 
Presentació smb finance eng
Presentació smb finance eng Presentació smb finance eng
Presentació smb finance eng
 
NV3_Business planning.pdf
NV3_Business planning.pdfNV3_Business planning.pdf
NV3_Business planning.pdf
 
Strategic Thinking For PM
Strategic Thinking For PMStrategic Thinking For PM
Strategic Thinking For PM
 
Business plan-guidelines-for-south-african-businesses
Business plan-guidelines-for-south-african-businessesBusiness plan-guidelines-for-south-african-businesses
Business plan-guidelines-for-south-african-businesses
 

Howtoprepareabusinessplan

  • 1. Jan Kees Mons 20 December 2010 E-mail: Jankees.mons@gmail.com Webpage: www.jkmconsultancy.com www.MaxSpiration.com How to prepare a solid business plan 22-3-2013
  • 2. How to prepare a solid business plan 22-3-2013
  • 3. Important Planning, re- Writing the questions search, analysis business plan  Important questions  Tick the boxes!  Is the idea COMMERCIALLY VIABLE?  Has it BEEN DONE BEFORE?  What is the UNIQUE SELLING POINT?  Do you have the PROPER RESOURCES?  What ROADBLOCKS to expect?  Is the idea REALISTIC!?! How to prepare a solid business plan 22-3-2013
  • 4. Important Planning, re- Writing the questions search, analysis business plan  Step 1: Research and Analysis  Target market  Market Size  Market dynamics: growth, demographics etc  Competition  Hurdles and “break-in” potential If conclusion is “YES” continue the process, if “NO” come up with a new idea How to prepare a solid business plan 22-3-2013
  • 5. Important Planning, re- Writing the questions search, analysis business plan  Step 2: Strategy and operational plans  Business model  Objectives  Targeted market share  Assumptions made: be REALISTIC!  Manpower and resources required  Assets required How to prepare a solid business plan 22-3-2013
  • 6. Important Planning, re- Writing the questions search, analysis business plan  Step 3: Financial modeling and forecasting  Profit and loss account:  Detailed sales projections – realistically derived?  Realistic cost projections: headcount, office, transportation, legal costs, outsourcing costs etc  Cash flow statement and balance sheet  Ratio analysis Question: can I make a decent Return on Investment (ROI)? If “YES” continue. If “NO” come up with a new idea How to prepare a solid business plan 22-3-2013
  • 7. Important Planning, re- Writing the questions search, analysis business plan  Step 4: Financing requirements  What are financing needs?  Initial investments  Working Capital requirements  Should cover the period in which company generates negative cash flow  Investment of partners vs investment third parties  Do you want to invest money yourself?  What do you have on offer for the 3rd party? It should be a money making proposition!  Majority vs minority interest How to prepare a solid business plan 22-3-2013
  • 8. How to prepare a solid business plan 22-3-2013
  • 9. Important Planning, re- Writing the questions search, analysis business plan  Writing the business plan  What is your target audience?  Investors, venture capitalists, business angels  Bankers  Consultants, lawyers, suppliers etc  Guidelines  Be concise and use proper business language  Proper grammar, correct typing  Always detail your assumptions  Length should not exceed 40 pages  Appearance should not be sloppy – show professionalism How to prepare a solid business plan 22-3-2013
  • 10. Preliminary Executive Current External Contents details summary situation environment Strategy and Financial Risk Annexes plans analysis Analysis  Front page and contents  Cover and title page should include:  Name of company  Address and phone number  Month and year in which plan is issued Table of Contents  List each section and subsection and mark pages How to prepare a solid business plan 22-3-2013
  • 11. Preliminary Executive Current External Contents details summary situation environment Strategy and Financial Risk Annexes plans analysis Analysis  Preliminary details  Associates and contact details  Management and competencies are extremely important to investors! Jan Kees Mons Jan Kees Mons (1961) has primarily been active in investment banking, where he worked as an equity analyst for Carnegie International, Wesselius and UBS Warburg advising institutional clients on investment ideas both in London and Amsterdam. During the last 6 years Jan Kees was Head of Research Benelux/director and member of the European management team of Cheuvreux, a leading European equity brokerage and subsidiary of Calyon. In 2008 he resigned in order to start-up a consultancy, combining it with studying International Sports Management. His key expertise can be found in company analysis and valuation, strategic analysis, business consulting, monitoring and financial and investment management. Being a lateral thinker Jan Kees’ main mission can be found in the initiation of further growth and development through analysis, cooperation and awareness. Jan Kees has degrees in Business Administration (BBA Nijenrode) and International Business (MIB, University of South Carolina, USA) and currently is trying to obtain a Master in International Sports Management Degree in Amsterdam Contact details: Jan Kees Mons jan-kees.mons@planet.nl +31652692550 22-3-2013 How to prepare a solid business plan
  • 12. Preliminary Executive Current External Contents details summary situation environment Strategy and Financial Risk Annexes plans analysis Analysis  Executive summary  Activities, products and services  Strategy and USP’s  Resources and competitive strengths  Financial background and funding requirements 22-3-2013 How to prepare a solid business plan
  • 13. Preliminary Executive Current External Contents details summary situation environment Strategy and Financial Risk Annexes plans analysis Analysis  Current situation  Basic corporate information – short description of the business model, target group etc  Vision, mission and values  Business organization  Products and suppliers  Customers  Core competencies, experience 22-3-2013 How to prepare a solid business plan
  • 14. Preliminary Executive Current External Contents details summary situation environment Strategy and Financial Risk Annexes plans analysis Analysis  External environment  The economy  Market analysis  Competitor analysis  Competitive advantages 22-3-2013 How to prepare a solid business plan
  • 15. Preliminary Executive Current External Contents details summary situation environment Strategy and Financial Risk Annexes plans analysis Analysis  Strategy and plans  Objectives  Business strategy  Operating plan 22-3-2013 How to prepare a solid business plan
  • 16. Preliminary Executive Current External Contents details summary situation environment Strategy and Financial Risk Annexes plans analysis Analysis  Financial analysis  Profit and loss account  Detailed sales projections  Operating costs  Profitability and sensitivities  Balance sheet  Cash flow statement and funding requirements Note that balance sheet, P/L and Cash Flow should balance! 22-3-2013 How to prepare a solid business plan
  • 17. 140,000 120,000 100,000 80,000 Investment in personnel 60,000 40,000 20,000 0 2009 2010E 2011E 2012E 2013E 2014E 2015E 2016E 2017E 2018E -20,000 -40,000 -60,000 Net profit How to prepare a solid business plan 22-3-2013
  • 18. 10,000 0 -10,000 -20,000 -30,000 -40,000 -50,000 -60,000 -70,000 -80,000 -90,000 Q3-09E Q4-09E Q1-10E Q2-10E Q3-10E Q4-10E Q1-11E Q2-11E Q3-11E Q4-11E Quarterly cash generation Cash requirement Cash Requirements:  Cross over point in Q3-2011  Maximum Cash requirement EUR 77,000 How to prepare a solid business plan 22-3-2013
  • 19. Preliminary Executive Current External Contents details summary situation environment Strategy and Financial Risk Annexes plans analysis Analysis  Risk analysis  Overview  SWOT  Critical success factors and alternative scenarios 22-3-2013 How to prepare a solid business plan
  • 20. Risk analysis:  Financial risk  Economic risk  Managerial risk  Reputational risk  Conflict of interest Critical success factors  Attracting top talent  How to be different, creating an edge  Relationship with end clients How to prepare a solid business plan 22-3-2013
  • 21. Preliminary Executive Current External Contents details summary situation environment Strategy and Financial Risk Annexes plans analysis Analysis  Annexes  Profit and loss account  Balance sheet  Cash flow statement  Financial ratios  Valuation  Quarterly profit and loss, balance sheet and cash flow statement (2 years forward)  CV’s partners 22-3-2013 How to prepare a solid business plan
  • 22. Ratios 2009 2010E 2011E 2012E 2013E 2014E 2015E 2016E 2017E 2018E Margins: Gross profit/Net turnover 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% 100.0% EBITDA /Net turnover -199.0% -37.5% 2.0% 7.5% 19.7% 20.6% 17.9% 26.9% 27.6% 28.4% EBITA /Net turnover -204.6% -41.6% -1.2% 4.4% 17.3% 18.3% 16.0% 25.2% 25.9% 26.8% EBITA / Added Value -204.6% -41.6% -1.2% 4.4% 17.3% 18.3% 16.0% 25.2% 25.9% 26.8% FCF/Net Turnover -167.0% -51.6% -4.2% 5.6% 15.5% 17.8% 15.7% 23.5% 25.2% 26.1% Efficiency: Number of FTE's 1 1 1.5 2 2 2.5 3 3 3.5 4 Sales / Employee (000) 23,000 91,600 109,667 107,250 133,931 129,519 128,651 151,689 151,999 154,430 Added Value / Empl (000) 23,000 91,600 109,667 107,250 133,931 129,519 128,651 151,689 151,999 154,430 Staff Costs / Employee (000) (68,775) (125,974) (107,443) (99,165) (107,559) (102,855) (105,655) (110,830) (110,027) (110,554) Cost of sales % Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Depreciation % of sales 5.6% 4.0% 3.2% 3.1% 2.4% 2.3% 1.9% 1.8% 1.7% 1.6% Capital intensity: Ave FAssets / Sales 28.2% 8.1% 4.6% 3.4% 2.6% 2.2% 1.9% 1.8% 1.7% 1.6% Ave NWC / Sales -20.9% -5.9% 0.8% 1.4% 1.6% 2.3% 2.2% 2.6% 3.2% 3.3% Ave NCE / Sales 7.3% 2.1% 5.5% 4.7% 4.2% 4.5% 4.1% 4.4% 4.9% 4.9% Working capital control: Ave inventories/Sales 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% YE Receivables/Sales 28.3% 14.6% 14.0% 12.5% 12.5% 12.5% 12.5% 12.5% 12.5% 12.5% Ave days debtors outstanding 103 53 51 46 46 46 46 46 46 46 Ave payables/Total operating costs 12% 12% 10% 11% 12% 11% 11% 12% 12% 12% YE payables/Total operating costs -23% -12% -12% -13% -13% -13% -13% -13% -13% -13% Ave days payables outstanding 86 42 43 46 46 46 46 46 46 46 Gearing: Net Debt/Equity -105% -60% -21% -64% -81% -87% -90% -91% -92% -93% Interest / Ave Net debt 1.2% 6.5% 12.1% 3.6% 1.7% 1.6% 1.7% 1.5% 1.7% 1.7% EBITDA Interest cover 70.4 x 54.6 x (8.8) (28.9) (52.7) (39.7) (27.6) (35.0) (26.7) (22.5) EBITA interest cover 72.4 x 60.4 x 5.1 x (17.0) (46.3) (35.3) (24.7) (32.7) (25.1) (21.2) Capex: Capex % Sales 9.8% 4.9% 3.0% 2.8% 2.5% 2.3% 2.1% 1.9% 1.8% 1.7% Capex % Depreciation 176% 122% 94% 91% 103% 100% 110% 110% 110% 110% Depreciation % Ave FA 19.8% 50.0% 69.3% 92.5% 92.6% 103.0% 98.5% 98.5% 98.5% 98.5% Returns: ROE -86.6% -231.6% -10.8% 40.9% 65.7% 38.7% 28.9% 34.7% 29.7% 26.4% ROCE 1771.5% -583.4% -17.1% 106.8% 338.5% 384.7% 375.2% 478.9% 496.3% 512.6% How to prepare a solid business plan 22-3-2013