Professional Documents
Culture Documents
Supplier’s Power
Competitive Rivalry
Substitution
STRENGTHS S W WEAKNESSES
- Unique product - Convincing transgenders
- An unserved segment - Educating customers
- Low cost Convincing retailers
OPPORTUNITIES THREATS
- Indian transgender O T - New entrants
- Low switching cost
KEY PARTNERS KEY ACTIVITIES CUSTOMER CUSTOMER
RELATIONSHIPS SEGMENTS
• Production VALUE PROPOSITIONS
• Investors • Third gender
• Marketing
• Raw-material • Lead generation
• Selling
suppliers • For the very first • Customer Retention
• Building & maintain
• Distributors time introducing • Upselling
a good relationship •
• BTSTI beauty Products like Both automated &
with the third
soap, cream, body personal
gender.
lotion etc. for the
KEY REOURCES third genders CHANNELS
considering their
• Investment special need,
• Idea [Patent] Treating them as the • Newspaper
• Lab/factory equally important as • Print Media
[Manufacturing male and female in • Social Media
place] the society. • Advertisement
• Equipment
• Chemist
Price
Soap- BDT30
Body Lotion- BDT130
We want to make the third gender people believe that this product
is the ultimate solution for their skin problem and a day to day essential for them.
This is their special identity in perspective of cosmetics in the society and a product
by them, for them.
PROMOTION
• Most of the Bangladeshi 3rd gender lives in
Hijra pollis. Dhaka has
ro ach
• Almost 300 pollis and they all are raised by App hing Gurus
r oa c
App
here.
Ivan Ahmed Katha
President
Sachetan Samajseba Hijra Sangha
EXPANSION
Stronger
INVESTORS
(OWNERS) GOVERNMENT
CUSTOMERS
MASS
(TRANSGENDER)
POPULATION
BREAK-EVEN
Pro Forma Statement of Comprehensive Income
2020 2021 2022 2023 2024
Details
BDT BDT BDT BDT BDT
Revenue 930,000 3,000,000 5,500,000 8,000,000 10,000,000
Promotion 300,000 250,000 200,000 180,000 150,000
Office rent 150,000 150,000 150,000 150,000 150,000
Salaries 480,000 576,000 650,000 700,000 750,000
Depreciation expenses 45,400 45,400 45,400 45,400 45,400
Miscellaneous expenses 20,000 25,000 30,000 50,000 50,000
Specialist fee (R&D) 200,000 250,000 280,000 300,000
Equipment 1,000,000
Raw Materials 800,000 850,000 1,000,000 1,100,000 1,250,000
Insurance 34,000 34,000 34,000 34,000 34,000
Total Expense 2,730,819 2,040,400 2,359,400 2,539,400 2,729,400
Net profit/loss before tax (1,800,819) 959,600 3,140,600 5,460,600 7,270,600
Total Tax 20% (191,920) (628,120) (1,092,120) (1,454,120)
Net Profit/Loss After Tax (1,800,819) 767,680 2,512,480 4,368,480 5,816,480
Make a deal rather than duel
with the giants.