The document is a business plan for E-knowshare Ltd, an Indian company that aims to provide online learning materials. The plan discusses the company's mission to provide online education to students and professionals. It analyzes the growing e-learning market opportunity in India and the company's strategies to market knowledge products and differentiate itself through quality. Financial projections show increasing sales, profits, and positive cash flows over three years.

1. BUSINESS PLAN E-knowshare Ltd. By MANENDRA SHUKLA

2. COMPANY PROFILE 10/20/11 Company name: E-knowshare Ltd. Corporate office: NEW DELHI Operational area: Pan India Future plan of going global BUSINESS PLAN (E-knowledge Sharing)

7. 14058 Professional & Technical institute 127 % ??? Demand ……. 10/20/11

8. Demand…..cont. 10/20/11 25000 37,00000 37,00000 37,00000 37,00000

10. 10/20/11

21. Differentiation Cost Based Diffrentiation E-learning for all streams Through Quality of Products BUSINESS PLAN (E-knowledge Sharing)

23. BOARD OF DIRECTORS FINANCE MANAGER FINANCE MANAGER MARKETING MANAGER GENRAL MANAGER HEAD OF TECHNOLOGY HEAD OF EDUCATION &TRAINING SALES EXECUTIVES EMPLOYEES

26. EMPLOYEES TOP MANAGEMENT(INTERNAL CUSTOMER) SUPPLIERS (EXTERNAL CUSTOMER) SUBORDINATES (INTERNAL CUSTOMER)( CLIENTS (EXTERNAL CUSTOMER) COWCRKERS OR TEAM MEMBERS (INTERNAL CUSTOMER) OTHER DEPARTMENT (INTERNAL CUSTOMER) MANAGER (INTERNAL CUSTOMER)

30. Projected Profit & Loss Account Particulars 1 2 3 Sales / Receipts 1,44,00,000 1,62,00,000 1,80,00,000 Other Incomes 4,50,000 630000 900000 TOTAL INCOMES 1,48,50,000 16830000 18900000 Manpower cost 27,00,000 2970000 3267000 Administrative cost 18,00,000 1980000 2178000 Education & Train. Exp. 17,64,000 1940400 2134440 Depreciation 28,65,000 2435250 2069963 TOTAL EXPENDITURE 91,29,000 9325650 9649403 Prilim. Exp. W/OFF 100,000 100000 100000 EBIT 56,21,000 7404350 9150598 Interest @ 12.25% Int. & Fin. Charges 8,74,650 874650 874650 EBT 47,46,350 6529700 8275948 Tax @ 30% 14,23,905 1958910 2482784 EAT 33,22,445 4570790 5793163 Transfer to Debe.R fund 11,22,000 1122000 1122000 Dividend Paid 8,33,000 1666000 1666000 DD Tax @ 15% 124,950 249900 249900 Transfer to GR 55,011.13 86219.75 116779.1 P&L A/C 11,87,484 1446670 2638484 No. Of Shares 166,600 166600 166600 EPS 19.94265 27.43571 34.77289

31. PROJECTED BALANCE SHEET Particular 1 2 3 LIABILITIES Share capital 1,66,60,000 16660000 16660000 General Reserve 55,011.13 141230.9 258010 P&L A/c 11,87,484 2634154 5272638 NCD 71,40,000 7140000 7140000 NCD Redemption fund 11,22,000 2244000 3366000 Total 2,61,64,495 28819385 32696648 ASSETS Gross Fixed Assets 1,91,00,000 19100000 19100000 less: Accum. Depriciation 28,65,000 5300250 7370213 Net Fixed Assets 1,62,35,000 13799750 11729788 Priliminary Expenses 400,000 300000 200000 Short Term Investments 50,00,000 7000000 10000000 Cash in Hand/Bank 45,29,495 7719635 10766861 Total 2,61,64,495 28819385 32696648

32. CASH FLOW STATEMENT Particular 1 2 3 Net Profit (EAT) 33,22,445 4570790 5793163 Add: 1) Depreciation 28,65,000 2435250 2069963 2) Prilim. Exp. W/Off 100,000 100000 100000 3) Transfer to GR 55,011.13 86219.75 116779.1 4) Transfer to DRF 11,22,000 1122000 1122000 5) Total fund Raised 2,38,00,000 0 0 Total Inflow 3,12,64,456 8314260 9201905 Less: Total Capital Expenditure 1,96,00,000 Dividend Paid 8,33,000 1666000 1666000 Dividend Tax Paid 1,24,950 249900 249900 Transfer to DRF 11,22,000 1122000 1122000 Transfer to GR 55,011.13 86219.75 116779.1 Investments 50,00,000 2000000 3000000 Total outflow 2,67,34,961 5124120 6154679 Opening Balance 0 4529495 7719635 Surplus 45,29,495 3190140 3047226 Closing Balance 45,29,495 7719635 10766861

33. BUSINESS PLAN (E-knowledge Sharing) Key Information