Professional Documents
Culture Documents
StuFur
Submitted to:
Prof. Sunita Kumar
Department of Business and Management
CHRIST (Deemed to be University)
Prepared by:
Sourabh Attal
Reg. No: 1923573
Vaishali Hasija
Reg. No: 1923584
Praneet Jain
Reg. No: 1923558
4 BBA FIB A
DECLARATION
We, Sourabh Attal, Vaishali Hasija and Praneet Jain, hereby declare that the entrepreneurship
development report, titled “StuFur” submitted to Christ (Deemed to be University), in partial fulfillment
of the requirements for the award of the Degree of Bachelor of Business Administration-Finance and
International Business is a record of original and independent research work done by us during 2019 –
2020 under the supervision and guidance of Prof. Sunita Kumar, Department of Business Studies and it
has not formed the basis for the award of any Degree/ Diploma/ Associate ship/ Fellowship or other
similar title of recognition to any candidate of any University.
Vaishali Hasija
(1923584)
Praneet Jain
(1923558)
CERTIFICATE
This is to certify that the entrepreneurship development report, titled “StuFur” submitted to Christ
(Deemed to be University), in partial fulfillment of the requirements for the award of the Degree of
Bachelor of Business Administration-Finance and International Business, is a record of original
research work done by Sourabh Attal, Vaishali Hasija and Praneet Jain, during the period 2019–2020
of their study in the Department of Business Studies at Christ (Deemed to be University), Bangalore,
under my supervision and guidance and the report has not formed the basis for the award of any
Degree/ Diploma/ Associate ship/ Fellowship or other similar title of recognition to any candidate of
any University.
We would like to thank Dr. (Fr). Abraham Vettiyankal Mani, Vice Chancellor and Dr. Joby Thomas,
HOD, for their support and encouragement.
Last but not least, we would like to thank my parents and friends for their constant help and support.
Sourabh Attal
Vaishali Hasija
Praneet Jain
INDEX
1. Executive Summary
2. Introduction
3. Market Research
4. Marketing
6. Financial Plan
7. Execution Plan
8. Conclusion
9. Bibliography
EXECUTIVE SUMMARY
1
In this Age of rapid urbanization and globalization, people‟s wants are becoming unlimited even
though our resources still remain limited. This is leading us to destroying our entire planet. Have you
ever thought if the furniture, you are using is eco friendly? If yes, then ‘StuFur’ is here for the rescue.
There are three basic needs that a man possesses food, clothing, and shelter. The global furniture
industry is bound to be huge, as it fulfills the second basic requirement of man. It is worth
$480 billion at present and is expected to reach $700 billion, shortly. This is because people are getting
increasingly conscious of the way they decorate their homes. It has become a means to create an
impression and represent their personality. Everybody wants to strike an impression with the use of
sustainable and eco friendly furniture
StuFur is known to create elegant, optimistic, affordable and functional furniture. The furniture is all
about new ideas, new dimensions, new imaginations and affordable living. Stufur helps you decorate
your life and spaces and turns them into a better version. This brand apart from great designs offers
individuality and customized products. The furnitures are the result of highest quality that has been
made exclusively from cardboard which is a sustainable and a recyclable material. We offer a diverse
range coupled with style and comfort.
This brand offers choice and accepts customer modification requests. There is also the option to choose
the color, design and finish of the furniture. After all, our aim is to curate our products according to the
customers and maximize their satisfaction.
The mantra of our business is that we don‟t believe in the current trends rather we work towards
enhancing your life by creating our own sustainability standards and also supporting the idea of quality
and simplicity over quantity.
2
Contribution of StuFur to the community around:
3
INTRODUCTION
4
Introduction to Small-scale Industry
A small-scale industry is a project or firm created on a small budget or for a small group of
people. A small-scale industry produces its goods using small machines, less power and hired
labor. It is located within a single place and produces goods meant for few people. Small-scale
industries are easy to start and manage given the minimal scale of production. They are set up to
cater for the basic needs of the people within their locality. An example of a small-scale industry
is a laundry or small kiosk created to cater to the individual needs of the people in the area in
which it is located. These businesses require little starting and operating capital. They require
cheap labor that is easily found and their target market is the host community. Such companies
also realize a small annual turnover and, as a result, pay fewer taxes. The classification of the
industry as large or small scale depends on the rate of production and the number of employees.
An industry with a low rate of production and fewer employees is a small-scale industry. Most
governments implement policies that strengthen the small-scale industry sector because of the
role the industries play in economic development. The industries help in alleviating poverty
Ownership
5
Management and Control
A small-scale unit is normally a one-man show and even in case of partnership the
activities are mainly carried out by the active partner and the rest are generally sleeping
partners. These units are managed in a personalized fashion. The owner is involved in all
Area of operation
The area of operation of small units are generally localized catering to the local or
regional demand. The overall resources at the disposal of small-scale units are limited
Technology
Small industries are fairly labor intensive with comparatively smaller capital investment
than the larger units. Therefore, these units are more suited for economics where capital
Flexibility
Small-scale units as compared to large-scale units are more change susceptible and highly
reactive and responsive to socio-economic conditions. They are more flexible to adopt
Resources
Small-scale units use local or indigenous resources and as such can be located anywhere
subject to the availability of these resources like labor and raw materials.
6
Importance of Small-scale Industry
Employment Generation
The basic problem that is confronting the Indian economy is increasing pressure of
population on the land and the need to create massive employment opportunities. This
industries are labor intensive in character. They generate huge number of employment
Small-scale industries can mobilize a good amount of savings and entrepreneurial skill
from rural and semi-urban areas remain untouched from the clutches of large industries
and put them into productive use by investing in small-scale units. Small entrepreneurs
talent. Thus, a huge amount of latent resources is being mobilized by the small-scale
within societies in ways that are economically positive and without being politically
income, and wealth in the organized section keeping unorganized sector undeveloped.
This is mainly because small industries are widespread as compared to large industries
7
Provides opportunities for development of technology
provide ample opportunities for the development of technology and technology in return,
of small units play a strategic role in commercializing new inventions and products. It
also facilitates the transfer of technology from one to the other. As a result, the economy
The small-scale industries play an important role in assisting bigger industries and
projects so that the planned activity of development work is timely attended. They
support the growth of large industries by providing, components, accessories and semi
finished goods required by them. In fact, small industries can breathe vitality into the life
of largeindustries.
Better industrial relations between the employer and employees helps in increasing the
efficiency of employees and reducing the frequency of industrial disputes. The loss of
production and person-days are comparatively less in small- scale industries. There is
hardly any strikes and lock out in these industries due to good employee-employer
relationship.
8
Introduction to Furniture Industry
India is a land of wonderful and marvelous artistic work of wood which is being appreciated world wide
The rich Indian handicraft and beautiful traditional attributes of art and design have established a reputation
of Indian Furniture Industry in the nation and worldwide to be appreciated by people. There are exceptional
designs, rich, compact, and luxurious trends and not the least, the supreme quality have given elegance to
the furniture segment in the traditional as well as modern aspect. Tradition in making lots of developments
in the Indian furniture market is to make a luxury lifestyle statement. The old 'charpais' (string beds), inlaid
door jambs', handcrafted 'almaris' (cupboards), ornate jhulas' (swings) and grandfather's wooden 'kursi'
(chair), wooden 'takht (divans), old fashioned round tables with bloated legs and ornamented master beds
are back in furniture stores - and in homes as well. Often wood is recycled, culled from old discarded
furniture and crumbling 'havelis' (traditional Indian mansions) in the villages and former princely chiefs that
are being pulled down by real estate developers to make way for high rises.
Indian Furniture Industry is considered as a "non organized" sector, with handicraft production accounts for
about 85% of the furniture production in India The furniture sector only makes a marginal contribution to
the formation of GDP representing just a small percentage. In the year 2000, India ranked 48th among
furniture exporters and 49th among importers. This was due to the high import duty applied and on the other
hand, from the low technological level of Indian companies and the local tastes and traditions that influence
the style of the products offered making them difficult to export. Among all the types of furniture, the office
furniture segment is the one that boasts the most important, both from the point of view of size and of the
technological innovation of the production. The furniture industry employs a total of around 300,000
workers. The total production of furniture in 2001-02 according to Annual survey of Industry was USD
3580 million.
10
Company Profile
Company Name:
StuFur
Industry:
Furniture Industry
Sub-Industry:
Sustainable Furniture Industry
StuFur, the company marching forward towards sustainable living and hence sustainable furniture concepts
that provides its customers with furniture made out of Cardboard, Baggesse which is beneficial and at
reasonable prices.
Address:
2nd floor, Plazza Mall, Commercial Street, beside Westside, 560042
Phone number: 9398114308, 8586003322, 9133645222
Partners:
Sourabh Attal
Vaishali Hasija
Praneet Jain
Tagline:
“Your Imagination, Our Creation”
Vision:
Our vision is to be a leading furniture manufacturer offering innovative and superior quality to
all at affordable prices.
Mission:
Our mission is to create value for our customers through reliability and flexibility. We want our
customer to experience the warmth and comfort through respect, trust and affordability.
Origin of the Brand Name:
The name is inspired by our target customers and what we offer to them. „Stu‟ stands for Student and „Fur‟
stands for Furniture, making it the most suitable brand name. This brand name not only showcases how our
products have been curated for our target market but also depicts our passion to provide our customer base
with the best of the furniture at affordable prices.
11
About the Brand:
StuFur is known to create elegant, optimistic, affordable and functional furniture. The furniture is all about
new ideas, new dimensions, new imaginations and affordable living. Stufur helps you decorate your life and
spaces and turns them into a better version. This brand apart from great designs offers individuality and
customized products. The furnitures are the result of highest quality that has been made exclusively from
cardboard which is a sustainable and a recyclable material. We offer a diverse range coupled with style and
comfort.
Target Customers:
Our focus is to provide people with custom made artistry furniture at an affordable price. Our offerings
target the students who require housing furnitures for a short period of time, the employees who work on
short term basis or are on any temporary transfers and the freelancers.
Customized Products:
This brand offers choice and accepts customer modification requests. There is also the option to choose the
color, design and finish of the furniture. After all, our aim is to curate our products according to the
customers and maximize their satisfaction.
Materials Used:
Cardboard, Dyes, Bagasse
The products designed are made up of hard and durable cardboard which is as strong as any other material
used to make furniture. To strengthen the structure of the products offered, we will be tightly compressing
the bagasse. The tightly compressed bagasse turns into a hard and strong raw material. This will be the
necessary support to the structure of the furnitures. The dyes are used for the specific color customization to
give it an elegant look as per the demand of the customers.
12
Note: All these pictures are the miniature model of products made by us.
13
14
Entrepreneurs
Profile name:
Sourabh Attal
Gender: Male
Permanent address: Cave temple road, opposite to Hulimavu police station, Bannerghatta
Main Road, Bangalore, 560076
About the Entrepreneur: He is a very determined and hard working person, who always
believes in doing work with perfection. Having good leadership skills and managerial ability and
always have the thirst of learning new things. He believes in one thing “come what may if you
do right, your future is bright”.
15
Profile name:
Vaishali Hasija
Gender: Female
Permanent address: MyRoomie PG, near HDFC Bank, Kanakpura Road, Bangalore 560062
About the Entrepreneur: Inquisitive, Zealous and a hardcore Perfectionist who gives
full efforts in whatever come her way. She is a person who thinks innovatively and the
one who is a workaholic and performs her best for the development and success of the
company.
16
Profile name:
Praneet Jain
Gender: Male
Permanent address: Bannerghatta Main Rd, Pai Layout, Hulimavu, Bengaluru, Karnataka
560076
About the Entrepreneur: Aspiring entrepreneur with big dreams and a mind made for
innovation
17
Partnership Deed
StuFur is a limited liability partnership between Ms. Sourabh Attal and Ms. Vaishali
Hasija and Ms. Praneet Jain under the Limited Liability Partnership Act2008.
Ms. Sourabh Attal S/o Mr. Sanjay Attal hereinafter referred to as Party of the FIRST
PART (which expression shall deem and include his heirs, executors, administrators,
representatives, assigns and agents), AND
Ms. Vaishali Hasija D/o Mr. Pawan Hasija Party of the SECOND PART (which
expression shall deem and include his heirs, executors, administrators, representatives,
assigns), AND
Ms. Praneet Jain S/o Mr. Praveen Jain Party of the THIRD PART (which expression
shall deem and include his heirs, executors, administrators, representatives, assigns),
ANDWHEREAS the above-named partners have decided to start the partnership business
of selling furniture made out of cardboard in the name and style of StuFur with effect
from 10th August 2021 on the terms and conditions hereinafter mentioned and have
desired to reduce the terms and conditions into writing.
1. THAT the PARTIES referred above shall carry on the business of selling Bamboo
Fabric garments in the PARTNERSHIP FIRM under the name and style of
StuFur here in after referred to as the FIRM. But by their mutual consent may
start and carry on any other business or businesses under any other name or
names at
18
any other place or places.
3. That the capital required for the business of Partnership shall be contributed time to
time by the PARTIES in such manner in all respect as may be agreed to between them
and such capital may be paid interest as may be mutually agreed from time to time at
the rate of rates not exceeding 12% (Twelve Percent) per annum.
4. That all the PARTIES referred above shall be Working Partners and shall attend
diligently to the business of the Partnership and carry on the same for the greatest
advantage of the Firm.
5. That the Profits or Losses of the Partnership business shall be divided among the
Partners as under.
NAME OF WORKING PARTNER SHARE OF PROFIT SHARE OF LOSS
19
Partners or to their heir (s). In the event of heir (s) selling his/her share to anyone
else, the existing Partners shall have a right or pre-emotion in respect of such share
(s) sold.
10. That the Partners shall keep or cause to be kept the books of account of the FIRM
at the principal places of its business and make all entries therein, and that all such
books of account kept shall be closed on 31st March every year or in the case of
any necessity on any other date as the Partners may mutually decide.
11. That no Partner shall do any act or thing whereby FIRM or the FIRM property may
be prejudicially effected.
12. That the terms of the Partnership Deed may be altered, added to or cancelled by the
written consent of the Parties to this DEED.
13. That the partners can open the bank account of the firm, in any bank and bank
account shall be operated by the partners jointly or individually, as the case may
be.
14. That the partners shall not take any loan in the name of the firm from any
person/Financing Company, bank or any other Govt./Pvt. Department in any case,
without the written consent of each other.
15. That in the case of any dispute arising out of this DEED between the Parties of this
DEED, it shall be decided by Arbitration as provided for under the Indian
Arbitration Act.
16. IN WITNESS WHEREOF the Parties hereto have set and subscribed their
respective hands to these presents the day, month and year first written above.
20
Approximate Investment
The approximate investment is Rs. 11075000. Sourabh Attal, Vaishali Hasija and
partners the one which invested in Flipkart, Babyoye, Bookmyshow, Myntra whose
investing Rs. 15,56,250 and We are taking a bank loan of Rs.51870(with 12%
interest). Henceforth the profit sharing ratio among the partners- Spoorthy,
21
MARKET RESEARCH
22
SWOT Analysis
Opportunities:
Relatively new
product
Eco Friendly
Environmental
Awareness
Strengths: Threats:
Eco Friendly Lack of awareness
about sustainability
Easy availaibility of SWOT products in furniture
Raw Materials sector
Luxurious and
ANALYSIS
Customer trust in
affordable initial stage
Weakness:
High initial
investment
Labor
inconsistentness
When doing the SWOT analysis for StuFur, we observe that the strengths and opportunities
outweigh the weaknesses and threats. The various strengths that StuFur has is that in a rapidly
dynamic environment of today‟s world, people have become more and more conscious about the
deteriorating environment for which StuFur presents a viable and attractive solution of using
cardboard, which has a wide and expansive set of benefits in both aspects of the sustainable
cardboard itself and the growing of the sustainable eco friendly furniture.
23
Requirements:
Shop licence
Investor agreement
Rent Agreement
Employee Contracts
Financial Feasibility:
The The global eco-friendly furniture market size was valued at USD 35.2 billion in 2019. Rising
adoption of sustainable materials in furniture production to support the environment is driving the
market. In addition, growing initiatives such as environmentally friendly housing projects across
nations have widened the scope for eco-friendly furniture among consumers. Furthermore, increasing
influx of millennial and generation Z consumers purchasing eco-friendly furniture is likely to drive
the market in the forecast period.
Increasing demand for eco-friendly buildings across the globe is generating demand for eco-friendly
furniture. According to SmartMarket Report by Dodge Data and Analytics, there were 27% of green
building activities which comprised of over 60% Green Projects in 2018. This scenario is fueling the
market for sustainable furnishing.
In the present scenario, StuFur has analysed its current financial position and decided to begin
operations by selling 9600 units in the first year and continue to gradually sell more units in the
coming years to ensure that we are able to sell at margin and generate profits to continue this
business. Initially, StuFur will start small in order to absorb any negative cash inflows and generate
good profits, we will be selling a stipulated number of semi-finished units to big brands like FabIndia
and then sell the rest in our outlets as well as exhibitions. In future we hope to collaborate with more
24
brands and even start up more promotional events to promote local designers and the theme of
Sustainability to the people.
StuFur caters to our goods to upper-middle and Upper-class audience to provide them with high
quality, luxury goods that have an upper hand over other fabrics due to its many good properties and
benefits .By targeting this specific audience, StuFur can ensure that its customers can always have the
highest quality and best of all our resources.
25
MARKETING
26
27
USP
StuFur is known to create elegant, optimistic, affordable and functional furniture. The furniture is all about
new ideas, new dimensions, new imaginations and affordable living. Stufur helps you decorate your life and
spaces and turns them into a better version. This brand apart from great designs offers individuality and
customized products.
The furnitures are the result of highest quality that has been made exclusively from cardboard which is a
sustainable and a recyclable material. We offer a diverse range coupled with style and comfort.
This brand offers choice and accepts customer modification requests. There is also the option to choose the
color, design and finish of the furniture. After all, our aim is to curate our products according to the
customers and maximize their satisfaction.
Segmentation
Stufur is basically targeting the students, new job seekers and start ups or basically people who want
furniture for a very short period of time. It is divided into 2 subdivisions which focus on further segments of
the target audience, namely-
StuFur homes : this segments main focus is to provide affordable and durable furnitures for students , new
job seekers or people who have moved into the city for a short span of time. highest quality furniture that
has been made exclusively from cardboard which is a sustainable and a recyclable material and also gives a
buy back guarantee will attract the target audience towards it.
StuFur offices : this segments main focus is to provide affordable and durable furnitures for start ups or for
offices that have been set up for temporary bases in the city. highest quality furniture that has been made
exclusively from cardboard which is a sustainable and a recyclable material and also gives a buy back
guarantee will attract the target audience towards it.
28
Positioning:
Stufur plans to position itself to its target market in a way to increase the desirability and attractiveness of
the brand to build a pristine brand image in the minds of the customers through various promotional
activities as follows: -
Quality Positioning:
Stufur stresses on the high quality of its products, exclusivity of its range and the excellence of its customer
service to build its brand image.
Flexibility Positioning:
In order to elevate the co-creative process of Stufur with its customers, Stufur offers custom pieces for its
customers and enables special featured collections based on popular demand.
Marketing Mix
Product:
Stufur offers an affordable and high quality furniture made out of cardboard which possesses extraordinary
benefits and comfort to those using them. We are the first of our kind within the Bangalore market and plan
to establish ourselves by our assured quality and beautiful designs.
Place:
Stufur is based in Bangalore, which the perfect place to provide its products to the metropolitan residents
living there. We have a retail outlet in Commercial street which is the best place to base our sales operations
to the stylish crowd of Bangalore who are looking to do good for the their home.
Promotion:
• Televised Advertisements
Stufur will be spreading awareness about the brand via televised advertisements to
reach a wider audience.
29
• Newspaper Advertisements:
We will begin to launch our brand by popularizing ourselves on newspapers to attract more customers.
In today‟s digital age, platforms like Amazon and Flipkart play a huge role in the sales of many goods,
especially furniture as customers can always browse for the best deals which Stufur endeavours to provide.
• Design Contests
To promote local designers and build better public relations, Stufur is planning a design competition in
which aspiring interiors/designers may take part and the winner will be awarded with a cash prize and an
offer to make a featured collection for us.
• Google Advertisements:
This enables us to reach out to the right audience because of the customized ads that Google offers based on
consumer psychology.
• Instagram Advertisements
This a highly popular way to advertise to the students and start ups of Bangalore who can select all the right
designs for their place.
Price:
In order to generate profits on operations, Stufur will be selling at margin and the price range of our
exclusive and extensive range begins from ₹1000 onwards.
30
Michael Porter’s 5 force model.
Threat of New Entrants
• We will be the first innovators of carboard furniture in India which leads to a first comer
advantage.
Supplier power
• Other fabric brands like ikea are noted competition but they do not offer the same
• Many untapped potential markets- Sienna is catering to a niche market of people who are looking for
affordable and to places where ikea has not yet been expanded
Customer power
31
HUMAN RESOURCE
PLAN
32
33
HR POLICES
Organizational Chart
Directors
General
Manager
34
Recruitment Procedure
For the labour or workers in the manufacturing and packing uit there will be no recruitment
process as such but for the posts of General Manager, Marketing and data analyst, Accounts
Manager, Receptionist and designer there will be a personal interview taken after submission of
their resumes. The interview of the General Manager will be taken by the directors and all others
will be selected by the General Manager.
For the awareness of the company‟s need of employees we will be printing ads in newspapers
and pamphlets especially in those areas where we are concentrating workers from and posts will
also be placed on social media handles and other online web portals for job applications.
Management Structure
35
Qualifications of Posts
Working hours
36
free movie tickets or some shopping vouchers of our collaborated brands and companies, which all
will motivate the employees to work better.
Retirement policy
The senior managers will have to serve till their 60 years of age and other employees have to serve
till 55 years of age. However, voluntary retirement policy is accepted. The employee will have a
deduction of 10% of their monthly salary as provident fund savings, and will be allowed incentives
while leaving according to the work done by them.
Loan grant policy
The loan application of the employees for housing and education is registered based on salary and
other loans like car, touring is not accepted. The agreement for the applied loan amount including
EMIs, and the return plan is finalized on the sanctioned loan amount.
37
FINANCIAL
PLAN
38
39
Financial Plan: Initial investment
Particulars Amount
license)
Machinery 805000
Furniture 250000
40
P&L statement and Balance sheet (projected for 3years)
41
P&L statement for the year ending 31st March, 2022
Dr. Cr.
Particulars Amount Particulars Amount
To Purchases By sales
Expenses
c/d
18480000 18480000
To Rent 720000
To Electricity 200000
To Water 30000
To Cleaning 10000
To Fuel 30000
To Petty 50000
Expenses
To Depreciation 25000
on Machinery
To Depreciation 80500
on Machinery
42
To Printing and 30000
Stationery
To Packing 60000
Charges
To Depreciation 10000
on Computer &
Electronic Tools
To 365000
Advertisement
To Sundry 150000
Expenses
To Internet 10000
To Interest 62250
Charges
To Office 50000
Expenses
To Net 891250
Profit c/d
43
Cash Flow Statement for the year ending 31st March, 2022
805000-80500 724500
44
Secured Loan Current Assets
a) Current Assets
Debtors 4320000
Cash 7180500
Expenditure:
Current Liabilities
&Provisions:
a) Current Liabilities
b) Creditors 2885000
c) Provisions
45
Second Year ( 1st April, 2022 to March, 2023)
Salary Structure for the Year:
Sr. Position Head Salary per Net Salary
46
P&L statement for the year ending 31st March, 2023
Dr. Cr.
Particulars Amount Particulars Amount
To Opening Stock 1200000 By Sales:
Cash 16200000
Credit 5400000 21600000
To Purchases: 12127500 By Closing Stock 750000
Cash 9095625
Credit 3031875
To Direct Expenses 400000
To Gross Profit c/d 86225500
22350000 22350000
To Salaries 3966000 By Gross Profit b/d 86225500
To Rent 720000
To Electricity 220000
To Water 35000
To Cleaning 15000
To Fuel 35000
To Petty Expenses 50000
To Office Expenses 50000
To Depreciation on Furniture 22500
To Depreciation on 9000
Computer & Electronic
Tools
To Machinery 72450
To Stationery 25000
To Advertisement 450000
To Packing Charges 80000
To Internet 10500
To interest on Loan 66250
47
To Preliminary Expenses 66000
written off @ 30%
To Net Profit c/d 2729800
TOTAL 86225500 86225500
Cash Flow Statement for the year ending 31st March, 2023
Creditors 2885000
Dr. Cr.
48
Balance Sheet as on 31st March, 2023
49
Third Year (1st April, 2023 to 31st March, 2024)
Events happened in this year:
50
Stock for the year:
Products Purchases Sales Closing stock
Dr. Cr.
51
Computer & Electronic
Tools
To Machinery 65205
To Stationery and Printing 25000
To Advertisement 400000
To Packing Charges 100000
To Internet 11000
To Bank interest on Loan 66250
To Preliminary expenses 46200
written off @ 30%
To Net Profit 4767395
TOTAL 11140000 11140000
Cash Flow Statement for the year ending 31sh March, 2024
Creditors 3031875
52
P&L Appropriation for the year ended 31st March, 2024
Dr. Cr.
Particulars Amount Particulars Amount
Accel Partners
1556250
11075000
Bank loan 518750
Reserves & Surplus Investments
Reserves 227000
Secured Loan Current Assets & Loans
& Advances
a) Current Assets
Closing Stock 600000
Debtors 7200000
Cash 6718705
Unsecured Loan Miscellaneous
53
Expenditure:
Preliminary Expenses 193800
Current Liabilities &
Provisions
a) Current Liabilities: 4252500
Creditors
b) Provisions
TOTAL 15554500 15554500
Depreciation Account
Furniture A/C
Dr Cr
Date Particulars Amount Date Particulars Amount
2021 To Bank A/C 250000 2022 By Depreciation 25000
April 1 Mar31 A/C(10% on
250000) 225000
By balance c/d
250000 250000
2022 To Balance b/d 225000 2023 By Depreciation 22500
April 1 Mar31 A/C(10% on
225000)
By balance c/d 202500
225000 225000
2023 To Balance b/d 202500 2024 By Depreciation 20250
April 1 Mar31 A/C(10% on
202500)
By balance c/d 182250
202500 202500
54
2024 To Balance b/d 182250
April 1
55
Machinery A/C
Dr. Cr.
Date Particulars Amount Date Particulars Amount
2021 To Bank A/C 805000 2022 By Depreciation 80500
April 1 Mar31 A/C(10% on
805000)
By balance c/d 724500
805000 805000
2022 To Balance b/d 724500 2023 By Depreciation 72450
April 1 Mar31 A/C(10% on
724500)
By balance c/d 652050
72450 72450
2023 To Balance b/d 652050 2024 By Depreciation 65205
April 1 Mar31 A/C(10% on
652050)
By balance c/d 586845
652050 652050
2024 To Balance b/d 586845
April 1
56
Break Even Analysis:
In a year, our company is required to sell 8598 units to get breakeven point.
8668 and 5667 units are required to obtain break in next two years.
57
Risk Analysis
Discoverability of the brand: Since we are brand new, it will take quite a while for people
to discover us.
High initial investment: StuFur has to ensure high sales to make profits and recover its
initial investment.
Labour Inconsistencies- Human errors and shortage of labour
Competition- Competing with other brands
Lack of awareness- people do not know much about bamboo fabric and its benefits.
Human factors are a significant cause of internal threats. They may arise from employee
strikes, negligence and dishonesty; injuries or deaths in the industry; incompetence of the
organization's manager or other persons.
Technological factors are the unforeseen changes in the techniques of production or
distribution. They may result in technological obsolescence and other business risks.
Physical factors are the factors that result in a company's properties being lost or harmed.
These include breakdown of machinery and equipment used in business; industry fire or
theft; product transit damage etc. It also involves damages to the business arising from
the company's liability to third parties for intentional or unintentional damage caused to
them.
Economic factors are the most important causes of external risks. They result from the
changes in the prevailing market conditions. They may be in the form of changes in
demand for the product, price fluctuations, changes in tastes and preferences of the
consumers and changes in income, output or trade cycles.
Natural factors are the unforeseen natural calamities over which an entrepreneur has very
little or no control. They result from events like earthquake, flood, famine, cyclone,
lightening, tornado, etc. Such events may cause loss of life and property to the firm or
they may spoil its goods.
Political factors have an important influence on the functioning of a business, both in the
long and short term. They result from political changes in a country like fall or change in
the Government, communal violence or riots in the country, civil war as well as
hostilities with the neighboring countries.
58
EXECUTION PLAN
59
Executive Plan
Incorporating an Furniture store under the sector or sub industry of Sustainable furniture
industry with not just one kind of product but in three different styles.
Hiring a retail shop in commercial street along with the office and factory in Mysore
road
Hiring required Human resources for both the manufacturing, managerial and supply
operations
To start the business in Bangalore and expanding the business pan India.
60
CONCLUSION
61
Conclusion:
In today‟s world of sustainable living and people becoming aware of their health and
consumers in desire and want of innovation in regularly used products, our company coming
with this new trend of furniture production using Cardboard, Bagassee, dyes is the best fit.
These days all the big furniture brand are moving towards corporate social responsibility
and infusion of sustainability in their production processes that too in furniture industry
where it uses a lot of water in its production processes like dying, cleaning and other such
Benefits to the customers which will be attained by using our products are:
2. Sustainable living
3. Buying furniture at reasonable and affordable prices for such premium quality with
4. Collaboration with big brands will also not make the customers feel not using
branded ones.
62
BIBLIOGRAPHY
63
Bibliography
https://www.nuttall-packaging.co.uk/benefits-of-using-corrugated-
cardboard/
https://content.magicbricks.com/property-news/hyderabad-real-estate-
news-industry-news/why-hyderabadis-are-opting-for-eco-friendly-
furniture/106625.html#:~:text=Eco%2Dfriendly%20furniture%20is%20f
urniture,pollute%20or%20harm%20the%20environment.
https://www.architecturaldigest.com/gallery/eco-friendly-furniture-
designs
https://www.instructables.com/Make-Furniture-With-Cardboard/
https://www.thespruce.com/cardboard-furniture-designs-3017215
https://www.intechopen.com/books/sugarcane-technology-and-
research/sugarcane-bagasse-valorization-strategies-for-bioethanol-and-
energy-production
https://fashion-history.lovetoknow.com/fashion-clothing-
industry/chemical-synthetic-dyes
https://www.appropedia.org/Stanley_and_Kristi%27s_eco-
friendly_cardboard_furniture
https://inhabitat.com/tag/cardboard-furniture/
64
65
66