Business    Developing       Implementing         SpreadingProcess        Idea              Idea               Idea Period...
Success   In
HungerLate-night Snacks
Name        Logo           Promotion       Campaign       Branding Strategy of Black Market
Implementation of Idea                            Business Key      Enlarge the Range of Choices                         ...
Psychological Effect   Value-Adding                                 Business                                    Key       ...
BlackMarket
Provide Environment                               Provide Selling Products                        Dormitory               ...
Income Statement              8주차                 11주차              12주차                13주차               14주차           ...
Cash Flow               5주차          6주차              7주차           8주차           11주차           12주차            13주차     ...
Balance Sheet                8주차                      11주차                    12주차                 13주차                   ...
Bpr blaq n_gels_final_pt
Bpr blaq n_gels_final_pt
Bpr blaq n_gels_final_pt
Bpr blaq n_gels_final_pt
Bpr blaq n_gels_final_pt
Bpr blaq n_gels_final_pt
Bpr blaq n_gels_final_pt
Upcoming SlideShare
Loading in …5
×

Bpr blaq n_gels_final_pt

250 views

Published on

The Presentation of BlaQ NGel
which was the

Published in: Business, Technology
  • Be the first to comment

  • Be the first to like this

Bpr blaq n_gels_final_pt

  1. 1. Business Developing Implementing SpreadingProcess Idea Idea Idea Period 2011.09.05 101 Days 2011.12.14Finance 1,000,000 168% 1,680,000Product/ Black Angel’s Blaq N GelsService Market BasketPersonnel Haemin Dongjin Junik Chanhee Kim Moon Jang Jang
  2. 2. Success In
  3. 3. HungerLate-night Snacks
  4. 4. Name Logo Promotion Campaign Branding Strategy of Black Market
  5. 5. Implementation of Idea Business Key  Enlarge the Range of Choices Success  Simple Distribution Channel Factors  Broken Window Theory  Zajons Effect Value-Adding 1 Psychological 2  Needs Based Operation Effect  Operate Just as Planned Supply Chain Management 3  Strength Oriented Teamwork Teamwork 4  Clear R&R (Role and Responsibility)
  6. 6. Psychological Effect Value-Adding Business Key Success Factors DoSupply ChainManagement Haemin Teamwork Kim Junik Dongjin Plan Plan Jang Moon Chanhee Jang Act Check
  7. 7. BlackMarket
  8. 8. Provide Environment Provide Selling Products Dormitory Union Cooperative Store Student Union Security Guards Provide Support Provide Surveillance
  9. 9. Income Statement 8주차 11주차 12주차 13주차 14주차 15주차 16주차 ₩ ₩ ₩ ₩ ₩ ₩ ₩Sales Revenue 1,059,770 524,860 131,800 437,870 358,820 495,820 665,930Less: Sales returns and allo ₩ ₩ ₩ ₩ ₩ ₩ ₩wances - - - - - - - ₩ ₩ ₩ ₩ ₩ ₩ ₩Net sales 1,059,770 524,860 131,800 437,870 358,820 495,820 665,930Cost of Goods Sold ₩ ₩ ₩ ₩ ₩ ₩ ₩Inventory 116,310 - - 400,000 - 590,000 138,300 ₩ ₩ ₩ ₩ ₩ ₩ ₩Purchases 569,450 497,780 510,000 - 912,000 - 285,000 ₩ ₩ ₩ ₩ ₩ ₩ ₩Goods available for sale 685,760 497,780 510,000 400,000 912,000 590,000 423,300 ₩ ₩ ₩ ₩ ₩ ₩ ₩Less: Inventory - - 400,000 - 590,000 138,300 - ₩ ₩ ₩ ₩ ₩ ₩ ₩Cost of goods sold 685,760 497,780 110,000 400,000 322,000 451,700 423,300 ₩ ₩ ₩ ₩ ₩ ₩ ₩Gross margin 374,010 27,080 21,800 37,870 36,820 44,120 242,630Operating Expenses ₩ ₩ ₩ ₩ ₩ ₩ ₩Decorating expenses - 6,050 - - - - - ₩ ₩ ₩ ₩ ₩ ₩ ₩Promotion expenses - - - - - - - ₩ ₩ ₩ ₩ ₩ ₩ ₩Adminstrative expenses - - - - - - - ₩ ₩ ₩ ₩ ₩ ₩ ₩Total operating expenses - 6,050 - - - - - ₩ ₩ ₩ ₩ ₩ ₩ ₩Operating income - - - - - - -LiabilitiesFinancial ExpensesIncome before income taxe ₩ ₩ ₩ ₩ ₩ ₩ ₩s - - - - - - - ₩ ₩ ₩ ₩ ₩ ₩ ₩Notes payable - - - - - - - ₩ ₩ ₩ ₩ ₩ ₩ ₩Net profit 374,010 21,030 21,800 37,870 36,820 44,120 242,630
  10. 10. Cash Flow 5주차 6주차 7주차 8주차 11주차 12주차 13주차 14주차 15주차 16주차 -₩ ₩ ₩ ₩Cash flows from operating activities ₩ 40,810 ₩ 21,030 -₩ 378,200 -₩ 553,180 ₩ 495,820 ₩ 380,930 262,560 6,000 490,320 437,870Cash flows from investing activities ₩ - ₩ - ₩ - ₩ - ₩ - ₩ - ₩ - ₩ - ₩ - ₩ - ₩Cash flows from financing activities ₩ - ₩ - ₩ - ₩ - ₩ - ₩ - ₩ - ₩ - ₩ - 1,000,000 -₩ ₩ ₩ ₩Net increase (decrease) in cash ₩ 40,810 ₩ 21,030 -₩ 378,200 -₩ 553,180 ₩ 495,820 ₩ 380,930 262,560 6,000 490,320 437,870 ₩ ₩ ₩Cash at beginning of period ₩ - ₩ 743,440 ₩ 1,274,570 ₩ 1,295,600 ₩1,355,270 ₩ 802,090 ₩1,297,910 737,440 784,250 917,400 ₩ ₩ ₩ ₩ ₩Cash at end of period ₩ 784,250 ₩ 1,295,600 ₩ 917,400 ₩ 802,090 ₩1,678,840 737,440 743,440 1,274,570 1,355,270 1,297,910
  11. 11. Balance Sheet 8주차 11주차 12주차 13주차 14주차 15주차 16주차 ASSETSCurrent Assets ₩ ₩ ₩ ₩ ₩ ₩ ₩Cash 1,274,570 1,295,600 917,400 1,355,270 802,090 1,297,910 1,678,840 ₩ ₩ ₩ ₩ ₩ ₩ ₩Accounts receivable - - - - - - -Less: Allowance for uncollect ₩ ₩ ₩ ₩ ₩ ₩ ₩ible accounts - - - - - - - ₩ ₩ ₩ ₩ ₩ ₩ ₩Inventory - - 400,000 - 590,000 138,300 - ₩ ₩ ₩ ₩ ₩ ₩ ₩Prepaid expenses - - - - - - - ₩ ₩ ₩ ₩ ₩ ₩ ₩Total current assets 1,274,570 1,295,600 1,317,400 1,355,270 1,392,090 1,436,210 1,678,840Fixed AssetsLand ₩ ₩ ₩ ₩ ₩ ₩ ₩Building ₩ ₩ ₩ ₩ ₩ ₩ ₩Less: Accummulated depreci ₩ ₩ ₩ ₩ ₩ ₩ ₩ation of buildingEquipment ₩ ₩ ₩ ₩ ₩ ₩ ₩Less: of equipment ₩ ₩ ₩ ₩ ₩ ₩ ₩Total fixed asssets ₩ ₩ ₩ ₩ ₩ ₩ ₩ ₩ ₩ ₩ ₩ ₩ ₩ ₩Total assets 1,274,570 1,295,600 1,317,400 1,355,270 1,392,090 1,436,210 1,678,840 Equity ₩ ₩ ₩ ₩ ₩ ₩ ₩Contributed Capital 1,317,40 900,560 1,274,570 1,295,600 1,355,270 1,392,090 1,436,210 0Stock ₩ ₩ ₩ - - - - ₩ ₩ ₩ ₩ ₩ ₩ ₩Retained earnings 374,010 21,030 21,800 37,870 36,820 44,120 242,630 ₩ ₩ ₩ ₩ ₩ ₩ ₩Total owners equity 1,274,570 1,295,600 1,317,400 1,355,270 1,392,090 1,436,210 1,678,840 ₩ ₩ ₩ ₩ ₩ ₩ ₩Total liabilities and equity 1,274,570 1,295,600 1,317,400 1,355,270 1,392,090 1,436,210 1,678,840

×