Professional Documents
Culture Documents
Debebe Plan Final
Debebe Plan Final
Debebe Teshale Genana Retail Tread have been involved with the Cotton, Textile
Fibers, Yarn and Textile Clothing industry for several years. He opened his first
retail store in Merkato, Addis Abeba in 2005,
The textile and clothing industry has long been a significant sector of the
worldwide and ethiopia economy, ranking second only to agricultural products in
terms of value in 2018 (IFPRI, 2020). the worldwide commerce in textiles and
clothing items, which reached $839 billion in 2019 and is projected to reach $1
trillion by 2025 (Wazir Advisors, 2021). According to the WTO (2017), the China,
Türkiye, Vietnam, USA, and Japan account for 76.2% of all textile clothing Export
worldwide, making them the top five garment exporters globally. Other nations,
such as the Russian Federation, Canada, Switzerland, Australia, South Korea, and
others, export the remaining 24.8% of the textile and clothing items (Gereffi and
Frederick, 2010). Global customers or importers place demands on
manufacturers and exporters, Ethiopia is including with those are manufactured
less goods, poor quality, and weak labor standards this scenario leads the country
to dependent on importing textile and clothing to meet the nation demand.
1
Debebe Teshale Genana Retail Treading
This demand gap of the country maybe one of reason that pushes us to involve in
this ever-expanding industry, this is why we are asking for a loan of 20 million
ETB from Commercial Bank of Ethiopia so that we can expand the business
through increasing the company stock purchasing capacity and sales operation
activity. we are very confident that there is a strong and proven market demand
for textile and clothing in Addis Abeba and the country by considering the next
six month which begins from June to November 2024 is the peak season for
textile and clothing products because of the Graduation and new study season
that is the main market fact for us to prepare well to coming demand surge.
Debebe Teshale Genana Retail Tread of Cotton, Textile Fibers, Yarn and Textile
Clothing is established on 09th of September 2005 E.C and engages in Retail
Tread of Cotton, Textile Fibers, Yarn and Textile Clothing such as Pollster Leeds,
Pollster Dining, Pollster Printing and Shirting and suiting Materials also Cotton
Textile Clothing materials.
The registered capital of the store is 824,607 ETB. Moreover, the Business is
expanding its capital from 300,000 ETB to 824,607 ETB in the business year of
2009 E.C
2
Debebe Teshale Genana Retail Treading
3
Debebe Teshale Genana Retail Treading
If the asked working capita loan is Approved Debebe Teshale Genana Retail
Tread business has a plan for the year 2024 to purchasing stocks and cover labor
and sales costs that are presented in the following table of Annual Purchase and
sales plan for the year 2024.
Debebe Teshale Genana Retail Tread Business Purchase And semiannual sales
Purchase Total
purchase price per purchase Selling Total sales Gross
Description Measurement Unit Unit annum price Annum profit
31,00 14 4,340,0 1 5,72
1 Pollster Leeds Yard 0 0 00 85 8,800 1,388,800
28,50 12 3,562,5 1
2 Pollster Dining Yard 0 5 00 95 5,521,875 1,959,375
25,00 15 3,875,0 2
3 Pollster Printing Yard 0 5 00 40 6,006,250 2,131,250
10,50 20 2,100,0 3
4 Pollster Taffeta Yard 0 0 00 10 3,255,000 1,155,000
Shirting 11,40 17 1,938,0 2
5 Materials Yard 0 0 00 65 3,003,900 1,065,900
Other Substitute 12,00 35 4,200,0 5
6 Materials Yard 0 0 00 45 6,510,000 2,310,000
20,015,5
Total Purchase Amount
00 30,025,825 10,010,325
4
Debebe Teshale Genana Retail Treading
4. Collateral offered
We are offered two cars Toyota Rava 4 2020 model and Toyota Invisible
Double Gabina Hilux 2021 model registered under the name of Mr. Amebaye
Gesesse Arifo that is found and registered in Addis Abeba Road authority.
5.Business Plan
Debebe Teshale Genana Retail Tread of Cotton, Textile Fibers, Yarn and Textile
Clothing believes Having a proper financially attainable and practically achievable
marketing, sales and cost-effective business Plan is one of the foundations of the
future business growth, The plan laid down the ways to achieve the aim. It also
helps us to concentrate our activity into one direction. It helps to cope up with
unexpected challenge of the industry. By knowing these we developed vision,
Mission and related statements like below.
5.1 Vision
There are four major Vision Debebe Teshale Genana Retail Tread follows that
elaborated under;
3. Establish a firm budget to operate and manage the business from concept
to consistent Purchase stocks and sales operation, with good cash flow and
sustainable profit.
5
Debebe Teshale Genana Retail Treading
5.2 Mission
Debebe Teshale Genana Retail Tread mission is to rebuild, maintain and improve
a Debebe Teshale Genana Retail Tread of Cotton, Textile Fibers, Yarn and Textile
Clothing store that is reliable and convenient. A store that offers quality Cotton,
Textile Fibers, Yarn and Textile Clothing products in a customer friendly manner .
Debebe Teshale Genana Retail Tread of Cotton, Textile Fibers, Yarn and Textile
Clothing is established on 09th of September 2005 E.C and engages in Retail
Tread of Cotton, Textile Fibers, Yarn and Textile Clothing such as Pollster Leeds,
Pollster Dining, Pollster Printing and Shirting and suiting Materials also Cotton
Textile Clothing materials. The registered capital the store is 824,607 ETB.
Moreover, the Business is expanding its capital from 300,000 ETB to 824,607 ETB
in the business year of 2009 E.C and employed more than eight employees both
permanent and contract level.
6
Debebe Teshale Genana Retail Treading
The fourth industrial revolution is now taking shape globally using modern
technology. The first industrial revolution began in England with the
industrialization of textile production, and other industries later adopted this
model. As a result, Ethiopia is currently implementing all technological
vicissitudes resulting from the first through fourth industrial revolutions. On the
other hand, Ethiopia's current socioeconomic state is comparable to how English
people lived before the first industrial revolution in the 1750s. Similar to how the
majority of English people lived before the industrial revolution, around 80% of
Ethiopia's population today lives in rural farming communities where poverty is
rife.
8
Debebe Teshale Genana Retail Treading
According to data from Ethiopia, the textile and clothing sector has expanded at
an average rate of 51% during the past ten years. Throughout this time, licenses
have been issued for more than 65 foreign international textile and clothing
investment projects (Kohan Textile Report, 2022). There are now 176 clothing
and 52 textile industries in the sector (ETIDI, 2018). Ethiopia's textile and clothing
industry’s output and trade are inconsistent, according to Beatrice et al. (ND).
The Gross Value of Production (GVP), which started at $2 million in 1995/1996
and climbed progressively to $35.5 million in 2006/07 before abruptly dropping to
$2.3 million in the years that followed, surged dramatically once again to $78.1
million in 2009/10. According to New Business Ethiopia, the country's export
value for textiles and clothing reached $126 million in 2021.
The share of exporting textile and clothing products by FDI firms accounted for
80% of total exports in 2017 (Staritz and Whitfield, 2019). There are currently 13
industrial parks around the nation where textiles and clothing are produced with
a focus on export. The present employment level in Ethiopia's textile and clothing
industry is anticipated to reach 80,000 in 2017 (Clasmann and Anne-Beatrice,
2017). According to Beatrice et al. (ND), the products of Ethiopia's textile and
9
Debebe Teshale Genana Retail Treading
clothing sector range from carpets and towels to clothing and uniforms. The
export of textile and clothing products includes items like t-shirts, sportswear,
trousers, work clothing and safety clothing, undergarments, jackets, home
textiles, bags, and scarves with ethnic motifs.
Figure 1. The difficulties that Ethiopia's textile and clothing industry is currently confronting
10
Debebe Teshale Genana Retail Treading
Debebe Teshale Genana Retail Tread of Cotton, Textile Fibers, Yarn and Textile
Clothing acknowledge marketing programs are second to none in the industry.
They include every tool needed to be successful in the retail trade of Cotton,
Textile Fibers, Yarn and Textile Clothing business. They include Expo Events,
interior and exterior signage, and on sales promotion.
11
Debebe Teshale Genana Retail Treading
Debebe Teshale Genana Retail Tread of Cotton, Textile Fibers, Yarn and Textile
Clothing sales Cotton, Textile Fibers, Yarn and Textile Clothing supplies
materials. The main products include;
1. Pollster Leeds
2. Pollster Dining
3. Pollster Printing
4. Pollster Taffeta
5. Shirting Materials
6. Suiting Materials
Debebe Teshale Genana Retail Tread will work to develop and have the right
Textile and Clothing product mix. If the requested working capital loan approved,
the initial order of inventory will take into the account of the fact that the next six
month which begins from June to November 2024 is the peak season for textile
and clothing products because of the Graduations and new study seasons as well
as repeating this as much as the demand needed under consideration of the
company capacity.
clothing design and Garment Businesses : There are as much as many medium
and small self-Designing business All over the Ethiopia and Addis Abeba
which is make up 55% of in the retail trade of textile and clothing industry
the same as to the market Debebe Teshale Genana Retail Tread sales
volume mostly dominated by those medium and small self-Designing
12
Debebe Teshale Genana Retail Treading
garment business market segments, that is why we list them first target
market to our business.
Small city’s textile and clothing stores: This type of market segments is mainly
originated from major cities all over the Ethiopia that’s purchase textiles
and sales the products in their stores they mark up 25 % the market which
is true for our retail business, based on this market trend we marked small
city’s textile and clothing stores customer segments at the second target
demand.
13
Debebe Teshale Genana Retail Treading
Debebe Teshale Genana Retail Tread identifies under listed SWOT findings
elaborated under;
Strength
Strength of Debebe Teshale Genana Retail Tread comes within, the strength is
proper stock, staff and sales management this is important to the business for
addressing any stock and sales operation problems and capitalizing other and
sales staff hospitality behavior on delivering the service.
Weakness
The main weakness for us is shortage of finance hindered a business to serve
customers properly.
Opportunities
we operating our business at one of the largest Market in Addis, for us this is a
great opportunity to sell our products and services to a large number of
businesses, individual and groups.
Threat
It is a reality that economic downturn affects purchasing and spending power,
another is political instability of our country.
10. Sales Strategy
Debebe Teshale Genana Retail Tread of Cotton, Textile Fibers, Yarn and Textile
Clothing business have sale and will sell its products to those main target market
segments which are medium and small self-Designing garment business, Small
city’s textile and clothing stores and University and Scholes as well as other
individual customers by positioning our store stock variety to their demand and
14
Debebe Teshale Genana Retail Treading
by strong and trustfully communication and grasp as much as purchase order and
delivering them as promised, however without strong follow-up and after sales
communication its difficult to maintain sustainable sales and profit.
11.0 Sales and Financial Forecasts
Debebe Teshale Genana Retail Tread of Cotton, Textile Fibers, Yarn and Textile
Clothing business Forecasts will include sales, cost of goods sold and gross profit,
income statement, cash flow and Break-Even Analysis. Our business forecast will
base on recent provisional financial statement of the business and also, we will
consider the external environment for forecasts.
Forecasting Assumptions for Sales and Financial Projections
The forecasting method used for financial analysis purposes are based on the fact
that business Potential and Overall working environment which can be assumed
that it is possible to increase the sales volume and possible to expand the
business in accordance with our sales volume expansion plan. The assumptions
we used to forecast the financial plan are presented as follows.
Forecasting Assumptions
The bank will finance 20million
The sales revenue will increase by 60% per year
Assuming the finance injected after June 30,2024.
The average cost of the sale increase by 80%
The profit of the business will be fully retained
The profit tax rate is 35%
The loan will be repaid within three years with quarterly manner
All administration expenses will be increased by 18%
15
Debebe Teshale Genana Retail Treading
Sales Forecast
Highlights
300,000,000
250,000,000
200,000,000
150,000,000
100,000,000
50,000,000
16
-
Year 2024 Year 2025 Year 2026 Year 2027 Year 2028
Debebe Teshale Genana Retail Treading
17
Debebe Teshale Genana Retail Treading
18
Debebe Teshale Genana Retail Treading
19
Debebe Teshale Genana Retail Treading
Depreciation 128,898
Financial charges 494,908
Total Fixed Costs 2,947,063
VARIABLE COSTS Per Unit
Variable Costs
Cost of Goods Sold 77,101,074
Total 77,101,074
Variable Costs based on percentage per unit
Commissions 0.026
Total Variable Cost 79,628,978
Contribution Margin 26
Contribution Margin Ratio 0.84
Break-Even Point
Break-Even Units 112,647
Break-Even Sales 3,525,195
20