business plan - amil sabanadzovic

114
JASMINE BUSINESS PLAN

Upload: amil-sabanadzovic

Post on 20-Feb-2017

48 views

Category:

Documents


1 download

TRANSCRIPT

Page 1: Business Plan - Amil Sabanadzovic

JASMINE

BUSINESS PLAN

<<Prepared by:AmilSabanadzovic>>

<<16.04.2014>>

Page 2: Business Plan - Amil Sabanadzovic

Table of Contents

1. Executive Summary................................................................................................42. Company Description.............................................................................................8

Mission and Vision:.................................................................................................11Critical Success Factors:..........................................................................................11USP’s:.......................................................................................................................12Objectives and Targets:............................................................................................15

3. Industry & Market Analysis..................................................................................164. Marketing Strategy...............................................................................................23

Differentiation and Benefits.....................................................................................285. PEOPLE................................................................................................................31

General Manager......................................................................................................31Staff..........................................................................................................................32Cleaning...................................................................................................................33Accounting...............................................................................................................34Baker........................................................................................................................34Training....................................................................................................................35Management Organisational Chart...........................................................................36Wages & Annual Salaries........................................................................................37

6. Operations.............................................................................................................39Equipment................................................................................................................40

Oriental Glass Tea Set * 10..........................................................................................40Cost of Goods Sold for products (COGS)................................................................42Sales per Unit...........................................................................................................42COGS for target markets..........................................................................................43

7. Competitors...........................................................................................................44Primary Research 1: Tea Garden..............................................................................44Primary Research 2: Wall & Keogh.........................................................................46Primary Research 3: Clement & Pekoe....................................................................47

7. Financial Projections.............................................................................................50Oriental Glass Tea Set * 10..........................................................................................51

Sales Assumptions provided by unit, price segment................................................52Wages & Salaries.....................................................................................................54Unit margins and cost of goods sold........................................................................55The summary of unit sales for the three years..........................................................56OVERHEADS..........................................................................................................57

Page 3: Business Plan - Amil Sabanadzovic

Breakdown of overhead costs..................................................................................58Net Profit..................................................................................................................59Funding Requirements.............................................................................................59Creditors/Debtors.....................................................................................................60Profit & Loss............................................................................................................60Cash Flow.................................................................................................................61

8. References.............................................................................................................62Secondary Research:................................................................................................62Marketing:................................................................................................................66Suppliers:..................................................................................................................67Competitors:.............................................................................................................68Staff:.........................................................................................................................69

9. Appendices............................................................................................................70Appendix 1...............................................................................................................70Appendix 2...............................................................................................................71Appendix 3...............................................................................................................72Appendix 4...............................................................................................................73Appendix 5...............................................................................................................75Appendix 6...............................................................................................................77

Page 4: Business Plan - Amil Sabanadzovic

1. Executive Summary

Café Jasmine will be operating in the center of Dublin 2, Dawson Street. This café

though has many other strengths besides its location. This café is a place which will

provide a place of relaxation to its customers as well as enjoyment and an opportunity

to choose a hot beverage from a very large variety of offered teas and coffees. The

place will offer of course soft drinks as well but it is predicted that only a small

amount of people will buy them. To ensure that there is fresh pastry and cakes

available every day, there will be a chef working every day from 06.00-12.00. The

place will be decorated in oriental style and the whole unit will be refurbished as well

as its interior as it is does not satisfy the needs of this sort of café. The required

funding for the equipment would amount to a total of 19029 euros for while the

refurbishment and decorations would cost 17000 euros.

It will focus on offering their customers a large variety of coffees and especially teas

(over 30 types of tea) as well as pastry, oriental cakes and sandwiches from 12.00 to

18.00 every day. The café would have a goal of providing a unique, relaxing

atmosphere while offering unusual but tasty hot beverages in the same time which

offer health benefits. All the teas would be decaffeinated, organic and antioxidant

which would be one more unique selling point which would differ it from most of the

similar shops throughout the center of Dublin and beyond. Freshly made sandwiches

would also be made on a daily basis on every day except Monday when the chef

would not work but there would still be pastry and cakes offered. This place would

also have a relaxing scent which would have an effect of aromatherapy, meaning it

would have a relaxing effect on people and it was discovered that scents as these help

people with insomnia. (Lavender, 2014)

The center of Dublin is mostly occupied by traditional, Irish coffee shops which all

have a similar range of products to offer. This is the reason why cafés who offer

something different, some examples for unique types of coffee/tea shops are: Butler’s

Chocolate Café, Tea Garden and Clement & Pekoe. All three of these shops have

narrowed their target market but have done it successfully enough to become very

popular and amongst the most popular ones in the city center. As people are looking

Page 5: Business Plan - Amil Sabanadzovic

more and more into experimenting and searching for products with health benefits,

Jasmine proves to be an ideal opportunity for a this type of café which offers both

(health benefits and unique products) in one shop. As there are not many cafés who

offer similar products and atmosphere, the manager should jump on this opportunity

and try to develop this business before other come to that idea.

Jasmine has identified two main primary targets and one secondary which is

important as well. Through observation of the most popular similar café’s, it has been

concluded that tourists are the main customers of such shops with local, working

people being second with a not so significantly lower sales percentage. The third

target market, students, are also a very important part of the sales and account for 20%

of the whole number of sales.

The marketing strategy would be developed in a way that it covers all three of these

target markets and attracts them. An official website, Facebook page, leaflets,

Opening event and advertising through a website which offers Insight and Leisure for

tourists which is globally very popular.

The staff would consist of 2 full-time waiters, 2 part-time waiters, cleaner, accountant,

pastry chef and the manager himself. The full time waiters would be working on 6

hour shifts per day as part time waiters would be working 4 hours on a daily basis.

The pastry chef would be first to arrive on the working place in order to make it

possible for the customers to enjoy fresh baked pastry and cakes every day. The two

workers which would be outsourced would be the cleaner (who would be working

only on Sundays) and the accountant (working only once per month).

Page 6: Business Plan - Amil Sabanadzovic

In the table below, the products Jasmine will be offering as well as the cost of goods

sold per unit and margin per unit can be clearly seen. The margin for hot beverages

varies as the price of making a coffee and tea are not the same but both margins go

above 80%. For the cakes, pastry and sandwiches though, the margin would be almost

40% as the manager has identified that margin by conducting an interview with a

waitress in one of the main competitors, Wall & Keogh.

The next chart shows an increase of sales throughout the 3 years. The increase is

visible and the biggest jumps in every year are recorded either in month March, when

St. Patrick’s is celebrated and hundreds of thousands people come to visit the city or

in the other case through the summer months when also the number of tourists

increase. This seems pretty logical as tourists are identified as primary target market

and most of the products and atmosphere of the café is decorated in order to attract as

many of them as possible.

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec -

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

Year 1Year 2Year 3

Product COGS Per Unit in euros Margin Per Unit in euros

Soft Drink 0.42 2.38

Pastry & Cakes 0.99 2.51

Tea 0.66 3.33

Coffee 0.56 2.24

Sandwiches 1.30 2.70

Page 7: Business Plan - Amil Sabanadzovic

The net profit, total sales and gross margin figures are summarized in the following

table:

The gross margin is set at 76% in all three years, while the net profit margin 5% in

year one and two and it increases by 4% amounting to 9% in the 3rd, final year. The

reason it stayed same in years one and two is simply because the general manager will

receive a 20000 euro annual salary while in the first year he will not receive it.

Page 8: Business Plan - Amil Sabanadzovic

2. Company Description

Jasmine is an oriental tea/coffee shop that will be placed in 60 Dawson Street, Dublin

2. Dawson Street is located in the heart of South Dublin City Centre close to one of

Ireland’s premier retail streets, Grafton Street. The unit is close to the historic Trinity

College Campus and the Molly Malone Statue. Leading retailers in Dublin are also

located in the reaching distance. This street is a key tourist destination and the unit is

situated close to the tourist bus drop off point for the City Centre which will make the

café itself pop into their eyes as soon as they have left the bus and leave a picture in

their heads which will be hard to replicate after they are done visiting the attractions

of the city. This might make them come and visit the café after if they resisted coming

inside after the first time they saw it. The map below shows precisely the exact

location of the unit.

Page 9: Business Plan - Amil Sabanadzovic

The interior of the unit would be decorated in an ancient oriental yet exotic style. The

interior of the café is mostly covered in glass what would allow the passengers to have

a good view and an assumption of what the atmosphere inside looks and feels like.

Jasmine would provide a contrast to most of the traditional Irish ones which seem to

be on every corner of the city center.

The manager’s friend, Semir Imamovic, who is an architect and currently working in

Bosnia, has projected 5 café’s already in Sarajevo. He has made a favor to the

manager and made a sketch of how the inside of the café would look like free of

charge. This is how it looks like:

The fact that it will offer over 20 types of teas (including traditional Irish teas) while

still having all the common types of coffee in its menu, will make it very hard to resist

to a lot of local people and especially the tourists. This oriental coffee/tea house will

have the purpose of creating an exotic and relaxing impact on the customers as soon

as they would enter it. It would have 7 employees including the general manager

Page 10: Business Plan - Amil Sabanadzovic

himself. All 4 of the waiters who will be working will be obliged to wear a unique

outfit which will blend into the atmosphere. As pastry and cakes seem an ideal

combination with an exotic tea, the Pastry Chef of Jasmine would be first in the café

every morning to prepare and bake fresh pastry and cakes every single morning. Also,

the Pastry Chef would be in charge of baking fresh bread which would then be used

for making sandwiches by the waiters/waitress. Another thing specific for this place

will be the music and the scent inside. The music will be oriental and relaxing at a low

pitch as this would enable it for everyone to have a relaxing chat with their partners,

co-workers, family… As for the scent, there would be candles light throughout the

area to create a unique, enjoying and very comfortable dimension of its own that

differs from almost every single café or tea shop in the entire town.

An interesting fact is that out of the 10 best coffee shops in Ireland, 4 are located in

Dublin 2 what proves that this location is fruitful when it comes to customers

interested in hot beverages. (Irish Times, 2014) Three of the crucial points a coffee

shop needs to have in order to be successful and make profit according to an article in

Irish Times are: feed the eyes of the customers and passengers, differentiate yourself

and offer take-away as well. The fact that Jasmine would offer and fulfill all three of

these gives it a realistic chance to survive in the sea of café’s throughout Dublin.

The benefits offered by this tea shop could be looked at from several aspects. On one

side, there are the numerous health benefits on the consumers’ health when drinking

teas and coffees. When drinking organic and decaffeinated tea, according to herbalist

Marianne Beacon, we might get more benefit from a good organic tea than from a

vitamin pill. Elderberry Herbals "You’re getting the benefits of hydration. There’s the

social element: Tea is something that you can share with people. And when you’re

drinking herbal tea, you get aromatherapy at the same time—and that’s something you

don’t get from a tablet!” said Marianne Beacon.

As proven in University of Maryland Medical Centre, scientific evidence suggests

that aromatherapy may slow the activity of the nervous system, improve sleep quality,

promote relaxation, and lift mood in people suffering from sleep disorders.

(University of Maryland Medical Center) This type of atmosphere which would

Page 11: Business Plan - Amil Sabanadzovic

Jasmine provide could be seen as ideal from the perspective of working people who

have just finished with their long and tiring shifts at work and this would prove to be

an ideal place for them to find peace, relax and enjoy the unique ambient with an

exotic cup of tea or a regular coffee perhaps if they are more of a traditional type of

person. As for the tourists, the health benefits plus the scent and music would offer a

benefit and an enjoyment in a one-of-a-kind café shop about which they would be

talking about after they returned to their country.

Mission and Vision:

- Mission of Jasmine would be to become the best known tea shop in the area

of Dublin 2 while maintaining the consumer satisfaction higher than 90%.

- Vision: Jasmine shop has the intention to change the way people look at tea

shops and offer them an experience to remember and enjoy from the moment

the customers enter the shop to the moment they leave.

Critical Success Factors:

- Equipment of the shop – as one of the USP’s of the café actually is the

atmosphere and interior of it, it is necessary that the café is well equipped and

unique as well.

- Funding – will be necessary for buying everything mentioned above as well as

trying to attract good, polite, educated and preferably multilingual employees.

Refurbishment will be made in the whole interior and decorations will be

bought to make the atmosphere complete and comfortable.

- Good marketing – making people realize that there will be a specific type of

tea house opening soon and what to expect from it. Through leaflets, a

Page 12: Business Plan - Amil Sabanadzovic

Facebook page and a website, Jasmine will have a goal of gathering attention

from potential customers which would later on result in a word-of-mouth

spreading of the information and details about the café

- Location – the central location which café Jasmine possesses can be a crucial

point in the way to its success. As it is located 50 meters from Grafton Street,

one of the busiest streets in Dublin, is a huge factor because it will be very

visible and a huge number of passengers will be passing by it in almost every

part of the day. Trinity College is within distance as well as the Molly Malone

Statue what two of the things which attract most of the tourists who come to

Dublin. Leading retailers are also located within a couple of minutes from the

café and a bus stop is just across the café what is a tourist bus drop off point

for the City Centre.

- Research –without a quality research and information about the market, all the

above mentioned factors are irrelevant as they mean nothing if it cannot be

successfully implemented in a certain market focusing on certain target

markets. Through different reports and primary research, the manager should

be able to conclude if such a business is good and would it pay out over a

certain period of time.

USP’s:

The products Jasmine will be offering its customers will be primarily teas and coffee

but a large part of its sales will come from cakes and pastry as well. The exotic teas

and oriental sweet snacks they would be offering would prove as a mouth-watering

combination with which they can’t go wrong. But the unique selling points of Jasmine

wouldn’t entirely depend on its drinks and food but something much wider and

something that could only be described by the people who have visited that location

themselves and have been a part of the atmosphere. The primary USP’s of Jasmine

can be listed as:

Page 13: Business Plan - Amil Sabanadzovic

- The first and most important point unique selling point is the exotic and the

diversity of over 20 types of teas in offer to their customers.

- Secondly, the relaxing and health-benefitting atmosphere and scent which

would overwhelm all the customers and leave a mark on them by offering

them this atmosphere which cannot be replicated.

- The location of Jasmine is something what other tea café’s throughout Dublin

seem to be missing. As most of them also provide different atmospheres and

hot beverages, they are usually located outside the center and not do not get

into tourists eyesight so easily (Tea Garden, Wall & Keogh) It is clearly seen

below (café will be placed in the unit circled with red colour) that Jasmine will

have a central yet very visible location with a bonus of its exterior being

covered in glass what would make it possible for the potential customers and

passengers to have a peak of the atmosphere and products this particular café

has to offer.

Page 14: Business Plan - Amil Sabanadzovic

- Health benefits which would Jasmine offer through its teas which will all be

caffeine-free, refreshing and high in antioxidants as well.

- The fact that it will have a takeaway option as well. (Although many of

tea/coffee houses throughout offer this as well)

- Freshly made, healthy sandwiches made on a daily basis at a very low price at

4 euros.

Besides that, the demand for hot beverages is consistent during years in the Irish

market, as well as a strong interest in other hot products and innovations. Because of

the fact that Irish consumers are the leading in the number of consumed hot beverages

per day (Mintel, 2011), it will have two primary target markets in tourists and middle-

aged, working local people as well that seem to can’t go a day without such a product.

This means that the regularity of purchase and usage is always high although it may

not be the season of tourists in Dublin. It has been noted that although consumers may

be cutting back in many areas of expenditure, hot beverages continue to be viewed as

a necessity, or an affordable indulgence. (Mintel, 2011.)

The second most popular foodservice establishment that is visited by consumers is

cafés/coffee shops, with 60% of Irish consumers visiting these outlets. Cafés and

coffee shop visits are likely to be fuelled by morning and lunchtime visits, where

average spend per visit is around €4.50 (liminicoffee.co.uk, 2013), with

establishments relying on passing trade.

Page 15: Business Plan - Amil Sabanadzovic

Objectives and Targets:

The next three years after its opening, the manager of Jasmine has set clear objectives

and targets to be reached in order for the manager and the employees as well to

maintain motivated and hungry for work. Although it is almost impossible it to

happen throughout the first year of its work, the manager will aim to come as close as

possible to achieve that goal with the help of his employees, suppliers and a good

marketing plan as well. It’s target is that after the first three years of opening, Jasmine

averages 40-50 satisfied customers on an hourly basis. The main and ultimate

objective would to become the most famous and popular exotic tea house in the area

of Dublin 2 and Dublin 1. As Tea Garden is one of the leading tea shops across

Dublin, the objective would be achieved if Jasmine would manage to achieve to have

over 100,000 tourist customers who visit the shop one year after it has opened.

(Observation, Primary Research, 2014)

Page 16: Business Plan - Amil Sabanadzovic

3. Industry & Market Analysis

Throughout the last few years, the café and bar industry in Ireland did not seem to be

rising in revenue according to a report by Euromonitor. High costs, mainly the rent,

represented the number one problem for becoming profitable in this market as the

landlords refuse to let or sell their units for a low price which often results in

incapability of the company to be profitable at the end of the year. Another factor is

the large competition, as Insomnia is leading in sales since 2011, Starbucks is keeping

track on them and is not lagging much in sales and then there are other, smaller café’s

as Bewleys which also cover a significant part of the hot beverages market in Dublin

(Euromonitor, 2012). As all the above three mentioned coffee shops and chains are

the traditional ones, Dublin seems to be lagging in creativity and differentiation as

there is a very limited amount of café and tea shops which offer something exotic, and

even something unusual in a positive way what would differ from all the traditional

coffees and teas offered throughout Dublin.

As the most recent studies and reports show, the Ireland market for hot beverages is

set to grow by 16% in value terms, from a forecast €221.2 million in 2011, to a

predicted €257.3 million for 2015. (Euromonitor, 2012) The reason for such a growth

in this segment is driven by price decreases, new shops entering the market and an

increase in the amount of frequency such products are purchased. All hot beverages

are set to show growth up to at least 2015. (Euromonitor, 2012)

As stated in the report, growth is most likely to occur in segments which include

Specialty (the interest in decaffeinated, fruit, green and specialty teas) have reported a

huge rise in interest during the last couple of years. As the specialty of café Jasmine in

fact would be exotic teas and a large variety of coffees this seems to be a perfect for

time to start such a business in a market which is anticipating for a café with such

product diversity and range to fulfill their needs and give them health benefits in the

same time. All the teas which Jasmine will be offering are caffeine-free

(decaffeinated), refreshing and high in antioxidants as well.

(https://www.exoticteapot.co.uk/, 2014)

Page 17: Business Plan - Amil Sabanadzovic

According to Mintel’s report: “health is one of the top concerns among the Irish

population, with approximately four in every ten consumers concerned about their

health”. This is another fact that indicates that the decaffeinated, high in antioxidants

teas which would be offered as well as decaffeinated tea, would be a hit and

something that not only tourists would be interested in but the Irish population as

well. Besides the hot beverage, the scent of the inside of the café would act as an

aromatherapy which is beneficial in relaxing and helpful for people dealing with

insomnia. (University of Maryland Medical Centre, 2013)

In 2009, it was estimated that 82% of the coffee shops in Ireland were chain outlets.

Also, these chains of coffee shops usually have double the amount of average sales in

comparison to independent coffee shops. (Bordbia, 2009) While in the other hand, it

is recorded that the number of coffee shops has doubled in the period from 2003 to

2008. (Mintel, 2011)

Socializing in the form of drinking a cup of coffee or tea outside with friends and/or

family plays a significant role of the lifestyle in Ireland but due to recent economic

recession some in almost whole Europe the spending amount on this type and part of

lifestyle has decreased but has been starting to stabilize again in the last year. This has

happened due to the rise of economy and the better GDP in the Republic of Ireland

between 2011 and 2012.

According to a report in Euromonitor, it is forecasted that within the year 2016 that

the value of compound annual growth rate will be -2% what would result in the fall of

sales. Besides this statistic, there is still an enormous amount of people who are

interested in the coffee shop culture and prefer drinking coffees and teas outside of

their homes with different types of company. It has been estimated that six in ten Irish

consumers in the year 2008 visit these coffee shops/cafes regularly (Mintel, 2011).

A study was conducted by Boardbia where 1000 coffee drinking consumers were

examined. The study showed that 1 in 4 consumers are drinking more coffee at home

than in the previous year. This fact was even more obvious and visible with the

younger consumers. The quality of the coffee itself seemed to play a huge factor in

will the customers come back at the place where they have previously tried the coffee.

Page 18: Business Plan - Amil Sabanadzovic

Another interesting fact was that experimentation was recorded to be very popular as

62% of the consumers said that they “love to try new types of coffee”. To conclude

this study, 74% of consumers said that “coffee is one of life’s great pleasures”.

(Bordbia, 2011) The last statement proves that coffee plays a very important role in

people’s lives at least in the part of satisfying their needs and giving them a daily

pleasure.

Since July 1st 2011, a reduced VAT rate came into power and is considered to stay the

same until 31st December 2013, whereas it will be reviewed once more at that date.

The new VAT rate is 9% and it goes onto all supplies and services when taking into

consideration hot drinks (such as coffee and tea products) or catering services. This is

a positive influence to the café industry, but also this VAT may still be slightly

reduced once it is reviewed after the mentioned date (RTE, 2011).

According to Central Statistics Office, a 6.7% increase of people travelled to Ireland

has been recorded in the period of the three months to the end of August. An

astonishing number of 2.26 tourists have been recorded throughout that short period.

The most significant increase during that time has been from the residents of North

America whose number grew for 19.9% in comparison to year 2012. The number of

British residents visiting Ireland has also increased and residents from European

countries as well but not so significantly. Nearly two million of those have come

from Britain, 1.7 million from the rest of Europe and over 800,000 from North

America. (www.RTE.ie., 2013)

So, as the number of tourists visiting Ireland has slowly but steadily been increasing

from 2010 to 2013, this will prove to be a good argument for opening a café shop as

Jasmine so there is a larger group of people (tourists) to target and try to attract to the

magic that this café has to offer them. The number of tourists rising and the fact that

the global recession is in decline and the economy has been growing give

encouragement for opening such a business in a tourist-attracting city as Dublin.

The tourists and the Irish people will not be targeted in the same way as they both

come with different mindsets and criteria when trying to find an ideal place for a cup

Page 19: Business Plan - Amil Sabanadzovic

of tea or coffee. (Irish Times, 2014) For the Irish people, there are 5 steps which will

be followed:

a) The coffee is very important – having a good coffee is essential for getting

loyal customers as the place alone and the atmosphere might not be enough to

make them come again if they did not like the coffee. As there is a possibility

to get a cup of coffee on every corner of Dublin, it is vital to serve good

quality coffee which differentiates in a good way from the rest.

b) Feed their eyes first – the thing that leaves the first impression and leaves a

mark on the people is the look and exterior of the café shop. The good thing is

that Jasmine’s exterior will be mostly covered in glass and that will enable the

passengers to get a glance of the interior, products offered and make them

wonder of the atmosphere itself inside.

c) Differentiate yourself – as Jasmine already has many USP’s, the manager and

the rest of the team have to work on translating the USP’s to people and

reaching as many people out there. The atmosphere, various teas and cakes

with the location it possesses makes it unique in the center of Dublin.

d) Marketing – leaflets, website, Facebook page, opening event will all be used in

the first month in order to increase the awareness and interest people in the

new café shop in the center of Dublin which seems to offer so much while

managing to be different while keeping their prices pretty low for such a

location and products offered.

Page 20: Business Plan - Amil Sabanadzovic

The graph above clearly shows that in 2011 tea and coffee combined for 90% share of

the hot beverages market. (Mintel, 2011) As middle-aged Irish working people will be

the second most important target market, there is more than enough evidence why a

lot of money should be expected to come from them. Research from the Centre for the

Promotion of Imports from developing countries for June 2009 noted that Ireland has

one of the highest levels of tea consumption per capita in the world which indicates

that almost 90% of Irish consumers drink tea with an average consumption of an

astonishing four cups of tea per every day. As it seems to be the nation’s favourite

drink, the value of market for tea consumption in-home is predicted to demonstrate

continual growth for the foreseeable future, with an increase of just under 18%

between 2011 and 2015. (Mintel, 2011)

This is very significant and important for opening such a café/tea house in the center

of Dublin as it will offer a large variety of exotic and unusual teas which the

consumers might not be able to find on any other place in Dublin. This could be a

reason for attracting the people who live and work in Dublin and making them loyal

to the shop as they would have no other option if they would want the specific type of

tea that no one else would have to offer. Besides being one of the highest-consuming

nations of tea per capita, there is also a high and consistent demand in other hot

beverage products and innovations in the Irish market. Irish consumers have become

more accustomed to the coffee culture lifestyle.

Page 21: Business Plan - Amil Sabanadzovic

As mentioned previously, tourists will be targeted and attracted in some different

ways in comparison to the Irish people. Firstly, the location itself offers an attraction

for the tourists as it is literally a minute away from one of the busiest streets in

Dublin, Grafton Street. The second thing is that it is located across the bus stop where

tourists are dropped off what will make them see the café even though they didn’t

maybe plan so. As the café will mostly be covered in glass from outside, this will

enable the tourists to have a look at the atmosphere and products inside what might

interest them to have a cup of tea/coffee, a cake/pastry or perhaps both. The thing

Jasmine’s manager will also be aiming to achieve is to become one of the most

famous “unusual and exotic” tea/coffee shops in Dublin what would mean that by

word of mouth, people would be suggesting this place to tourists if they asked them

for something similar to visit for a cup of tea/coffee or snack. This task couldn’t be

achieved in throughout the first year but would be crucial for the business to sustain

and continue to work in profit in the year 2 and 3.

Besides tourists, Grafton Street and the Temple Bar area which are within 5 minutes

both from the Jasmine, are also very popular with students. Especially the foreign

students which come either on exchange for a semester or two or the ones who decide

to live and study here during their whole education on college. Also, the fact that

Trinity College is within a couple of minutes of walking distance, this proves to be a

bonus for the cafe as it will be located very close to one of the most popular and

biggest colleges in whole Ireland. Although it is not expected from students to be as

repetitive as tourists or local people as most of them are on a budget, this could prove

to be a great place for them while working on projects, reading or just having a

relaxing and enjoying cup of tea or coffee with their friends. The ratio of tourists

compared to the foreign students who came to study was 1 towards 9, meaning that

Page 22: Business Plan - Amil Sabanadzovic

out of all tourists that came to Dublin in the 2000s, students covered 10% of it.

The graph above also shows that the number of foreign students coming to Ireland

and in particular Dublin is increasing on a yearly basis. The reason behind that are the

prestigious Colleges throughout whole Ireland and Dublin which are getting more and

more acknowledgment in the world what attracts students from the whole world to

come and study here.

As marketing is crucial for the development and putting a mark in the industry,

especially if you are a new company/shop, the manager of Jasmine will be investing

on multiple fronts regarding marketing. Marketing of this new café, located in

Dawson Street, will be most visible and noticeable in the first months of its opening

as well as a month prior to the opening.

Page 23: Business Plan - Amil Sabanadzovic

4. Marketing Strategy

The overall marketing strategy of Jasmine will be based and orientated on

communicating its product diversity, product benefits and of course its atmosphere

which cannot be replicated. The unique type of relaxing, peaceful yet exotic

atmosphere offered to its customers with a cup of tea/coffee and a cake/pastry would

provide a special place for resting their minds and bodies as well. Jasmine will aim to

differentiate from other regular coffee shops throughout Dublin putting an emphasis

on its atmosphere and products (especially the benefits and large variety of teas

offered to the customers). The whole idea of the marketing plan would be based on

opening the eyes of the passengers, tourists and local tea-lovers that a new coffee/tea

shop has opened in the center of Dublin which seems and promises to offer more and

better than their competitors surrounding it.

Multiple methods will be conducted to trigger and attract many different segments of

the market. As noticed through primary research, that is observing the main

competitors, it has been clearly recognized that the target markets for such a type of

café consist from three markets: tourists, locals/working middle-aged people and

students. The reason for targeting these three segments is clear, all of Jasmine’s main

competitors were observed and the outcome by target segments looked like this:

-Wall & Keogh: 1st target market - tourists, 2nd - locals, 3rd - students;

-Tea Garden: 1st target market - tourists, 2nd - locals, 3rd - students;

-Clement & Pekoe: 1st target market - locals, 2nd tourists, 3rd - students.

The table above clearly shows the target segments which are leading in the main 3

competitors of Jasmine. The only café whose sales aren’t leaded by tourists is café

Clement & Pekoe. This café has a central location but unlike the other two, it offers

more of an Irish atmosphere and a place where working people often meet and enjoy a

talk. The similarity between it and Jasmine is that both offer a large variety of

different teas and pastry as well. Unlike Clement & Pekoe, café Jasmine “has in

mind” making tourists their primary target market as Wall & Keogh and Tea Garden

have done also and have locals and working people on the second place but hopefully

not much behind the tourists in the number of sales.

Page 24: Business Plan - Amil Sabanadzovic

As there are three clear target customers outlined, it is crucial that each target is

communicated to in a different way and reached so it can give the café a good start

which will then hopefully develop and increase in the number of customers and sale

in each next year.

Dawson Street is located in the heart of South Dublin City Centre close to one of

Ireland’s premier retail streets, Grafton Street. The cafe is in near distance to the

historic Trinity College Campus and the Molly Malone Statue which are one of the

main attractions in this part of Dublin.

As they are going to be the primary target, different ways of communication will be

implemented with them. With the bus station where tourists are dropped off being

exactly across the bus station, the location and placement of the café itself will prove

to play a big role and ease of the communication with the tourists. This said, the

tourists will be having direct eye contact whether they want it or not after leaving the

bus and if they like what they see through the glass of Jasmine, there will not be a

better and easier way to attract and dare them to try the specialties offered to them. In

contrast to all the pubs, nightclubs and Irish café’s through Grafton Street and the area

of Temple Bar, Jasmine will be breathing with different energy and atmosphere which

could be seen through the glass. While inside, the music, scent, and products

themselves would take them on a new level of satisfaction and relaxation.

Another way of promoting and advertising the café to tourists as well as to the locals

would be through leaflets. The leaflets would be A6 dimensions and there would be

40000 of them printed at a price of 191.5 euros (Onlineprinters.ie. 2014). The process

of handing out leaflets to random passengers (except teenagers) would be ongoing for

the first two months. Meaning, 20000 per both of the first two months would be dealt

out, summing up to approximately 4500 per week. Assuming that 1000 of leaflets can

be dealt out for 2 hours, the people who will be paid for this short and easy job will be

working 3 days per week and will be earning 15 euros per hour. To make this job

faster and more interesting for the ones working on it, two people will be dealing

leaflets at the same time which would then require only 4 hours per person three days

per week earning them 60 euros per week for only 4 hours of effective work. For the

Page 25: Business Plan - Amil Sabanadzovic

whole project with the leaflets, each of the two persons would earn them 540 euros

each for as little as 36 hours all together. This type of job would be ideal for students

as it only requires 4 hours per week.

The same method using leaflets will be used during years 2 and 3 but will not be

conducted in the same month (January). The reason behind the changing of the month

is that during summer, the number of tourists is the highest throughout the whole year

so by this type of advertising tourists who don't know for Jasmine will be targeted and

given information and insight of what this cafe has to offer to them.

Using this method, local people are more likely to be targeted as they will be spread

throughout the first two months of work which are January and February which are

not the two most popular months regarding the number of tourists visiting Ireland and

Dublin in particular. Using the USP’s and the health benefits the products would offer

which would be written on the leaflet, local and working people would be aimed and

attracted with the main goal of making them loyal visitors and customers as well of

the Jasmine café.

Another way through all the three market segments would be aimed at and given

information about the café would be by making a website. The manager decided to

take the Premium offer from http://websitedublin.com/pricing-and-buy.php as that

way staff could focus on their jobs and leave the computer experts the part of handling

the website and decorating it. As it can be seen below, the Premium offer includes

training in the price which the manager would attend so he can gain adequate

knowledge to handle the website himself later on.

Page 26: Business Plan - Amil Sabanadzovic

This sort of marketing would be the best and most used by locals and students, the

reason for that is because many people would want to check the website after they

have heard about the café either through leaflets or by their friends/family… Here,

they will be able to find the menu and prices of the products as well as pictures of

how the café looks like and some interesting facts on the health benefits the scent and

teas have on their health.

Through the following site http://iwml.com/netincludes/advertising_members.php,

Jasmine’s manager will be looking to advertise the café and invest big as this network

attracts visitors from both Ireland (32%) & abroad (68%) and provides an unequalled

advertising medium for major brands, tour operators, the accommodation sector,

visitor attractions, sport, festivals and events. This Insight Network for tourism and

leisure shows more than 30 million of AdViews per year in 15 zones maximum, this

network is dedicated to promotion of Ireland as a destination and the attractions it

possesses which might be interesting for the tourists, one of the destinations and

café’s advertised will be Jasmine as well. The manager has decided to go with this

Page 27: Business Plan - Amil Sabanadzovic

type of advertising throughout the whole first year with a Banner 468×60 which is the

largest available and in 4-6 zones offered.

The Facebook page which would also be included in one of the ways of marketing

would be mostly made in order to interact with the students. An interesting fact is that

Irish are the biggest Facebook users in English-speaking world. (Independent.ie,

2014) Out of the 2.25 million people using Facebook every month in Ireland, most of

them are teenagers and students. This is why the manager has decided to make a

Facebook page as well and give some information and photos of what Jasmine café

has to offer to them.

Emil Hajric, a close friend of the manager Amil is a programmer and has accepted to

make the Facebook page free of charge which the manager will later on update from

time to time and try to entertain the users of Facebook in Ireland.

Last but not least, there would be a special event on the opening day where everyone

would be able to try the hot beverages and pastry/cakes for free. The café would open

at 12 a.m. and work until 8 p.m.. It would open two hours later then it usually will as

to enable the preparation and the projected maximum amount of money spent on this

event is a projected 1500 euros. The manager will be working throughout the whole

event without a break as it is expected that a very large number of people come and

Page 28: Business Plan - Amil Sabanadzovic

try the products offered for free so it is important that there is as much help to staff as

possible so there wouldn’t be any unpleasant situations and too much waiting.

The manager, AmilSabanadzovic, will take full responsibility and will do marketing

as a part of his every-day job and will do a lot of preparation before the café has

actually opened. Many things as decorating leaflets, websites, the Facebook page will

be left to more skilled people in those segments and experts but the manager will

decide when should which type of marketing be applied and which segments should

be targeted in what period of time. The manager has adequate knowledge as he had

Marketing subject in both of his first years of Bachelor studies.

Differentiation and Benefits

The café and its products will differentiate from almost every single one café

throughout Dublin except its 3 competitors from which only one has similar products

and atmosphere. That café is Tea Garden, although it has a lot of similarities with

Jasmine, Tea Garden’s location is one of its weaknesses as it the fact that it is allowed

to smoke shisha inside the café which can be pretty annoying as I have witnessed

through personal research. As for the other two competitors (Wall & Keogh and

Clement & Pekoe), although they offer similar products the atmosphere is completely

opposite. While these two offer a more Irish and modern interior and music with it,

Jasmine will have an exotic and oriental style of the interior with the music and scent

being relaxing and unique. Also, Wall & Keogh is located in Richmond Street which

is 1.5km from the city center which might be a bit too much of walk to only get a cup

of coffee or tea for the tourists especially if they are going by foot.

Key benefits the products in Jasmine would offer would be satisfaction with health

benefits in the same time. As all the teas are also caffeine-free, refreshing and high in

antioxidants as well while in the same time the scent will be offering an

aromatherapy-like effect, this will prove to be a real choice for people who enjoy a

relaxing and healthy hot beverage with a variety of teas, coffees, cakes and pastry to

choose from.

Page 29: Business Plan - Amil Sabanadzovic

Pricing Diagram

Competitors: Wall & Keogh (€) Clement & Pekoe (€) Tea Garden (€)

Products / / /

Coffee 2.80 2.50 3.00

Teas 3.90 2.30 6.80

Pastry and Cakes 3.50 2.50 3.15

Non-alcoholic

beverages

3.00 3.00 4.00

The diagram above shows the average price of products of the main 3 competitors of

Jasmine. It can clearly be seen that Tea Garden has much higher prices but they rely

on their unique atmosphere and durability in this market which made them one of the

most interesting cafe's to tourists in the way they operate.

Page 30: Business Plan - Amil Sabanadzovic

Marketing summary communications:

Ways of Marketing

Communication

Price in euros

Website 999

Facebook Page /

Leaflets + students who will be

dealing them

1272

Opening event 1500

Internet Advertising 825

Total Cost 4596

The cost of marketing and advertising will reduce through years 2 and 3 as there will

be less need to do so. The reason for that being is that it is expected after a successful

first year of advertising it and working well, the word of mouth will be a bigger and

more important factor of people hearing for this café. Years 2 and 3 will more

precisely exclude the cost of website – as it is once made the manager will handle the

website as he would receive training in the first year which is included in the price of

the website. Internet Advertising will continue to be implemented as this type of

source of advertising is seen by millions of tourists on a yearly basis as stated above.

As it is expected that the amount of customers will rise throughout year 1, the

anniversary event will cost at least 2000 euros meaning 500 more than the opening

event did in the first year.

Page 31: Business Plan - Amil Sabanadzovic

5. PEOPLE

For the first year, the manager of Jasmine café will be employing two full-time

waiters, a part-time baker, two part-time waiters, a part-time accountant and a part-

time cleaner. Also, the manager himself, AmilSabanadzovic, will be in the café every

working day.

General Manager

As AmilSabanadzovic is the founder of Jasmine café, he will be the general manager

as well and be looking to run this business. Amil has previous experience as his father

holds a café in Montenegro named “Blok 5” and he has been helping him with small

things around the business and watching his father operate he has learned a lot of

things which might be helpful for him to run this business successfully. Besides that,

Amil has working experience as a waiter in the restaurant “Luka Sarajevo”

(https://www.facebook.com/pages/Luka-Sarajevo/118187701699165) and will also by

the end of summer have a Bachelor degree in Business studies where he managed to

gain knowledge in business as well as in finance. The duties he will be required to

operate with are: organizing, giving orders, directing, consulting, ordering supplies

and picking them up, checking products quality, promoting and marketing… Amil’s

15 years of living in Bosnia and Herzegovina, Sarajevo will also come in hand as this

city is well known for its oriental café’s and a big number of shisha houses. During

the first year of business, the manager will not be receiving a salary but for the years 2

and 3 he will be awarded a salary of 20,000 per year. The manager will be working

every day of the week except Friday, but including weekends.

Page 32: Business Plan - Amil Sabanadzovic

Staff

2 Full time waiters/waitress + 2 Part time waiters/waitress

As the café covers 81 m2, it will be consisted of 8 tables (2 rooms with 4 tables each).

Each table will be surrounded by 4 chairs meaning the capacity of this café will be 32

people. One waiter would actually be a barista in the café as he/she would be in

charge of making drinks and picking out pastry, while the other waiter/waitress would

be in charge of taking and orders, communicating with the customers and then

forwarding them to the barista while afterwards bringing it to the table of the

customers who have ordered the particular products. The waiter/waitress who takes

the orders will also have duties as cleaning the tables, being patient with customers,

describing them the products if they wish so, taking care of the payment of the bill

carefully and most importantly not being arrogant but instead polite and caring with

good manners and a smile on their face. In general the maximum average working

hours per week is 48 hours. (Citizensinformation.ie, 2014) In Jasmine, the workers

will be working 41 hours per week but will be given half an hour breaks per days

what would reduce their working hours beneath 39 hours but they would be fully paid

due to covering their colleagues during their breaks. They would also be working on

Saturdays when they will be earning 1/3 more per hour as stated on Citizenship

Information, Employment.

The basic requirements that the waiters/waitresses will have to fulfill to get the job:

- Two years minimum of working experience in a similar environment (café,

bars, restaurants). This is important as there can be many accidents and

embarrassing situations as for example spilling the drinks over the customers

or not knowing how to make a coffee or some basic similar routine things

required for this type of job.

Page 33: Business Plan - Amil Sabanadzovic

- The two waiters in charge of taking orders and delivering them to the “barista”

will have to know at least one foreign language besides speaking English

fluently.

- Only polite, calm and patient waiters/waitresses would be considered as the

exotic menus and a large variety of different types of teas and shishas can

cause the customers to spend a lot of time in their decision-making when it

comes to taking an order. Also, applicants with conduct or violation history

will not be considered as that may say that they have an aggressive manner.

- The ability to work shifts would also be important as there might be times

when one waiter would have to cover for the other if some unpredicted

situation occurs.

- Ability to work at a high pace and organize their duties properly (when to

clean tables, take deliveries fast and precisely, bring the drinks without too

much wait for the customers…)

Two part-time waiters/waitresses would have the same salary at 10.50 euros per hour

while the two full-time would have 10.50 euros per hour. (Jobs.noel.ie, 2014) The two

full-time workers would work for a total number of 41 hours per week while the two

part-time would be working 28 hours per person. It is important to mention that all

workers will have an increased salary of 30% per hour on Sundays. The two full-time

workers are entitled to a 15 minute break after 4 ½ hours of work but are not allowed

to take the break in the same time. In the other hand, the part-time workers will be

working without a break as their shift doesn’t go over 4 hours of work per day.

Cleaning

This part of business is one of the two which will be outsourced partially. As the

waiters/waitresses will clean through their shift and the last 10 minutes after closing

the café, the part-time cleaner will be in charge of cleaning the café 4 hours on every

Page 34: Business Plan - Amil Sabanadzovic

Sunday when the café would be closed. Although the average hour payment for a

cleaner is 9.50 euros (Irishjobs.ie, 2014)., this cleaner will be paid more because of

the fact that he/she will be working only on Sundays. The part-time worker would be

earning 12.50 euros per hour (Irishjobs.ie, 2014).

Accounting

Accounting would be the other part of the business that would be outsourced partially.

A part-time accountant would be hired to go through the papers and calculations once

per month. The accountant would have a salary of 24.00 euros per hour. (Morgan

McKinley Ireland. 2014) As the café is pretty small, with the ability to take in 32

customers at the same time, he would be required to work approximately 8 hours on a

monthly basis what would be equal to 192.00 euros per month. The daily

responsibilities of a bookkeeper would be taken by the manager Amil as he possesses

the required amount of knowledge thanks to the 3 years of his Bachelor studies.

Baker

A baker is needed for all the pastry and cakes that will be provided in the café. He/she

would be obliged to come in the early working hours – shift from 6a.m-12p.m. - and

prepare and bake everything for the whole day in advance. It would be required that

the baker has a lot of previous experience (5 years minimum) with baking cakes,

cookie and different sorts of pastries. Besides making cake and pastry, the chef would

also make bread for the sandwiches which Jasmine would offer as well. One of the

key requirements for this job position would also be that the baker knows how to

make baklavas and similar Southwest and Central sweet cakes. The baker would work

6 days per week, excluding Mondays. Although pastry chefs are usually paid 13

euros per hour, the chef in this case will be paid more per hour in average as he/she

would be working an hour of night shift per day and would be working on Saturdays

as well. Although in Dublin Pastry Chefs have an annual salary in between 23.000-

30.000 (Irishjobs.ie, 2014) the Chef in Jasmine would have an annual salary of 32760

euros which would be well above the salary of an average pastry chef as he/she would

only be working 6 hours per day. Monthly, this would be 2730 euros for working 36

hours per week. (Irishjobs.ie, 2014)

Page 35: Business Plan - Amil Sabanadzovic

Training

The first week of before the opening of the café will consist of two types of trainings.

The first two days – Monday and Tuesday – will be for training regarding the case of

Health and Safety. Workers will be educated on their responsibilities on the issue of

health and safety on the workplace and different aspects of this topic will be covered.

As there are four employees + the manager himself, this would cost 200 euros per

person which would mean that the total price would account into 1200 euros (2 full-

time waiters, 2 part-time, baker and manager).

Also, this would be helpful in case of there is some emergency case in the café. This

training will make them prepared and educated in order some unexpected case

scenario occurs and will make them much calmer and more prepared to react in the

right way.

Regarding the equipment handling, there will be no need for any training as every

worker employed will have had previous working experience in similar environments

and with same or similar coffee machines. The coffee manager possesses previous

experience working in coffee shops as well so will not be needing any tutorials and

training regarding usage of the coffee machines and the job as well.

Schedule of working hours per week

Days Monday Tuesday Wednesday Thursday Friday Saturday Sunday

Position

General

Manager

10.00-

14.00

16.00-

20.00

10.00-

14.00

16.00-

20.00

10.00-14.00

16.00-20.00

10.00-

14.00

16.00-

20.00

Off 10.00-

14.00

16.00-

20.00

10.00-

14.00

16.00-

19.00

Full-time

waiters

10.00–

16.00

10.00–

16.00

10.00–16.00 10.00–

16.00

10.00–

16.00

10.00–

16.00

10.00-

15.00

Page 36: Business Plan - Amil Sabanadzovic

Part-time

waiters

16.00-

20.00

16.00-

20.00

16.00-20.00 16.00-

20.00

16.00-

20.00

16.00-

20.00

15.00-

19.00

Baker Off 06.00-

12.00

06.00-12.00 06.00-

12.00

06.00-

12.00

06.00-

12.00

06.00-

12.00

Cleaner 19.00-

23.00

Management Organisational Chart

General Manager

Part-Time

2 Waiters

Outsourced:Accountant

Cleaner

Full-time

2 Waiters

Pastry Chef

Page 37: Business Plan - Amil Sabanadzovic

Wages & Annual Salaries

Staff General

Manager

2 Full-

time

Waiters

2 Part-

time

Waiters

Part-

time

Pastry

Chef

Cleaner Accountant Total

Cost

Annual

Salary

/ 22932 x

2 =

45864

15288 x

2 =

30576

32760 2808 2304 104786

As it can be seen above, the number of annual salaries does not amount to the total

cost because of the reason that none of the staff would be working on January. If they

would, the total cost of annual salaries would be 114312 euros.

Annual Leave, Public Holidays and Sick Leave

The café will be opened during all days throughout the year except for 4 public

holidays. Jasmine will not be working on: Christmas, New Year’s Day and Easter.

During the other 6 public holidays, the staff which will be working will have double

what they are supposed to be paid for that day. This results into 6 working public

holidays from which three are Mondays, one is Thursday and one Friday. (6 days x 5

staff x average pay 12.00 x 2 x 10 working hours = 7200) An estimated cost per

annum for public holidays would be 7200 euros.

As all employees are entitled to annual leave and sick days throughout the year which

in total accounts to a 4 week leave per person. During the weeks of annual leave and

Page 38: Business Plan - Amil Sabanadzovic

sick leave, the part-time workers will cover each other as well as the full-time as none

of them will take annual leave on the same time due to prior agreement. There will be

a total of 5 staff entitled to these four weeks as the accountant only works once per

month and the cleaner works once per week and according to Citizens Information,

Employment Rights and Conditions are not entitled for such a right throughout the

year. These 5 employees (2 part-time waiters, 2 full-time waiters and Pastry Chef) on

average:

- Work 36 hours per week

- Have an average salary of per hour 12.00

After the figures above are multiplied by the 4 weeks each one of five of them takes

per year, it adds to 8640 euros for the first year.

As for Sundays, the cleaner’s payment per hour will not be calculated in this part as

he/she is already getting 12.50 euros per hour instead of approximately 9.00 which

was supposed to be if it he/she was working during business days. Although the

Pastry Chef works on an annual salary and he will also be given bonuses for every

working Sunday. For Sundays, there will be four waiters working as well as the chef

(two full-time waiters and two part-time) and they would all be eligible for this

additional bonus. This sums up to (24 hours of work on Sunday x 52 weeks x 12.00

euros which is an average salary x 0.33) = 4942 euros per annum.

Page 39: Business Plan - Amil Sabanadzovic

6. Operations

Premises & Rent

Café Jasmine will be located in Dawson Street, the area cover 81 m2 meant for a

restaurant, bar or for a café of this type to operate. Dawson Street is located in the

heart of South Dublin City Centre close to one of Ireland’s premier retail streets,

Grafton Street. The unit is close to the historic Trinity College Campus and the Molly

Malone Statue. Leading retailers in the immediate vicinity include; Brown Thomas,

River Island, Tommy Hilfiger, Superdry, American Apparel, Avoca Handweavers,

Kilkenny Design and Oasis. Dawson Street is a key tourist destination and the unit is

situated close to the tourist bus drop off point for the City Centre. (George Ross,

2014.)

The manager reached an agreement with the agent George Ross who works for Jones

Lang LaSalle that the annual rent for the first year will be 45,000 euros although

stated 50,000 in the pdf file. For years 2 and 3, the price will rise for 5,000 summing it

to an annual rent for years 2 and 3 to 50,000 euros per year. The exterior will not be

painted as most of it is from glass but a sign will be implemented above the door of

Page 40: Business Plan - Amil Sabanadzovic

Jasmine. Besides the location itself attracting much interest, the interior which will be

visible from outside as well will offer the customers a new dimension and will

intrigue them to come in and take a look to a sort of café they probably haven’t seen

similar before. As the exterior will be giving just partially a hint of what atmosphere

the café has to offer, the interior will be breathing with exotic and oriental scents and

decoration which will leave the customers breathless and relaxed in the same time.

Equipment

Item Cost in euros Supplier

Cashier 115.00 http://www.buycatering.ie/

4 ft 8 “ Menu Board 105.00 http://www.buycatering.ie/

Toshiba Pro 402.00 http://www.laptopsdirect.ie/

Logitech speakers 52.00 http://www.laptopsdirect.ie/

Wi-Fi router 90.00 http://www.buycatering.ie/

Imperial Fridge 560.00 http://www.buycatering.ie/

Water Boiler 430.00 http://www.buycatering.ie/

Coffee Machine 3080.00 http://www.buycatering.ie/

Oriental Glass Tea Set *

10

720.00 http://www.exoticteapot.co.uk/

Dishwasher Duo 2156.00 http://www.buycatering.ie/

LG 50” HD Plasma * 2 1084.00 http://www.laptopsdirect.ie/

Double Bowl Sink 800.00 http://www.buycatering.ie/

Reclaimed Oak = set of

table + 4 chairs * 8

4000.00 http://www.pinesolutions.co.uk/

Napkins, Towels, Table

Cloth

200.00 http://www.buycatering.ie/

Crockery Set * 48 415.00 http://www.buycatering.ie/

Lincat ECO9 Convection

Oven

2130.00 http://www.buycatering.ie/

Sandwich Grill 620.00 http://www.buycatering.ie/

Cake Display Cabinet 2070.00 http://www.buycatering.ie/

Page 41: Business Plan - Amil Sabanadzovic

Total 19029.00

The refurbishment of the café would cost approximately 200 euros per square meter

meaning that as the café Jasmine has 81 m2 it would cost 16200 euros as the whole

place would need to be refurbished and renovated from the floor, painting and walls

inside as well (http://www.inia.ie/media/DrConstantinGurdgievReport.pdf). This

would be necessary as most of the décor and painting inside would have to be re-done

to blend in the atmosphere the café would offer. The decorations would be bought in

the region up to the limit of 800 euros.

The exotic tea which Jasmine would offer to its customers would be ordered and

delivered from https://www.exoticteapot.co.uk/fruit-infusions/. Baskets of teas would

be ordered from which every includes three types of teas per set. For example, one set

includes 3 tins - Turkish Apple (75g), Raspberry infusions (75g) and Exotic Bazaar

(75g). This pack costs 20euros and 30 teas can be made out of every tin (75 grams /

2.5 grams for one cup). (A Better Cup of Tea: Measurements, 2014) There will be 5

different baskets, meaning there will be 24 different types of tea. It’s also important to

mention that all of these teas are organic and offer health benefits as well as a relaxing

feeling and feeling of overall pleasure. All the teas are also caffeine-free, refreshing

and high in antioxidants as well. After the information and description was sent,

The Exotic Teapot has informed the manager that it is possible for them to become the

wholesale supplier which would mean more discounts and free shipping as well.

- Regarding the coffee, it would be ordered from http://www.bristotuk.co.uk/. Bristot

is a famous and highly recognized coffee brand with specific flavors and blends that

cannot be replicated.

Page 42: Business Plan - Amil Sabanadzovic

- As for the soft drink, http://www.begleys.com/wholesalers.html will be the

distributor as they operate in whole Ireland and are an experienced company with

positive feedback from all other café’s.

- Fresh meat used for sandwiches will be ordered from http://www.mkmeats.eu/.

M&K Meats Ltd is one of the most recognised meat suppliers for catering not only in

Ireland but also throughout the whole UK.

- For the vegetables used also in sandwiches in the other hand, the manager has

decided to go with the Dublin's oldest fresh fruit & vegetable supplier:

http://www.jackieleonards.ie/.

Cost of Goods Sold for products (COGS)

Based on conducted primary research and the secondary research as well, the

following estimations for costs of goods sold in “Jasmine” cafe have been used as

follows.

The following margins and COGS have been calculated for product:

Product COGS Per Unit in euros Margin Per Unit in euros

Soft Drink 0.42 2.38

Pastry & Cakes 0.99 2.51

Tea 0.66 3.33

Coffee 0.56 2.24

Sandwiches 1.30 2.70

The figures stated will remain the same for the second and third year of business

operation.

Page 43: Business Plan - Amil Sabanadzovic

Sales per UnitThe sales per unit was calculated using primary research of two competitors and one

café which is one of the most popular in Dublin and looking at the way it operates and

its customers. In all three of the café’s, observation was conducted in the exact same

number of 50 people as it would take too long for a larger number. Out of the 50

people of every café, the target markets were identified and counted in order to later

sum up the number of each target market in all three of the café’s and divide it by the

number of café’s conducted in this research which is 3. For example, for the first

target market: (0, 32 + 0, 36 + 0, 34) / 3 = 0, 34.

The number of 0,37 is then multiplied by 100 in order to get the percentage of the

sales per target market which in this case reads that the Target market 1 (Tourists

consuming both: hot beverages and pastry) account for 34% of the total sales.

COGS for target markets

Target Market Sales % By

Unit

Cost of Goods

sold per unit

Sales Price

per Unit

Margin per

Unit in euros

Margin per Unit

%

Target market 1 34 (1.22/2 + 0.99)

= 1.60

(6.80/2 + 3.50)

= 6.90

5.30 76.81

Target market 2 26 1.22/2 = 0.61 6.80/2 = 3.40 2.79 82.06

Target market 3 19 1.22/2 = 0.61 6.80/2 = 3.40 2.79 82.06

Target market 4 10 (1.22/2 + 0.99)

= 1.60

(6.80/2 + 3.50)

= 4.795

5.30 76.81

Target market 5 11 (1.22/2 + 1.30)

= 1.91

(6.80/2 + 4.00)

= 7.4

5.49 74.19

Target market 1 – Tourists who purchase hot beverages and pastry/cakes

Target market 2 – Working people/Locals who purchase only hot beverages

Target market 3 – Students who purchase only hot beverages

Target market 4 – Couples who purchase hot beverages and pastry/cakes

Target market 5 - Tourists/Working people who purchase both, hot beverages and

sandwiches at the same time

Page 44: Business Plan - Amil Sabanadzovic

7. Competitors

Recognizing competitors and making a research of the market is one of the most

important factors for success. If a specific place is crowded with a lot of similar

restaurants for example which are already working very good, it would be hard for a

new restaurant to steal their customers unless they are offering something special and

unique or their prices are much lower but this could then affect the profitability of the

certain unit. This is why primary research as well as secondary are very important for

this segment as it gives a picture of how do other competitors operate and what makes

them successful. Two types of competitors can be identified:

- Primary – the ones who directly affect our business and have a very similar

product offer range and atmosphere. This type have to be observed and

information about them is very significant as through this way it can be seen

what are their strengths and weaknesses and what would make a certain shop

better than them.

- Secondary – these competitors offer similar or some even maybe same

products but usually do not directly affect and “steal” our customers. The

reason for that might be location, product range, atmosphere or simply the two

shops might have different target markets to which they have adopted.

Primary Research of 3 Main competitors:

Primary Research 1: Tea Garden

Page 45: Business Plan - Amil Sabanadzovic

This café is recognized one of the three main competitors. The reason behind that is

that it is also built on the idea of an oriental café. Besides the similar atmosphere that

Jasmine is trying to achieve, it also offers a similar range of products: coffees, large

variety of teas including loose teas as well, cakes, pastry and it offers shisha which the

manager of Jasmine has decided to drop out of the product range offered to the

customers. As for the location of Tea Garden, it is located in 7 Lower Ormond Quay

which is in Dublin 1. One of the rooms inside can be seen below:

(Observation, Primary Research, 2014)

Strengths

The strengths of Tea Garden are its ability to sustain on the market for a longer period

while maintaining a high number of customers and gaining more popularity in the

same time. As it is stated on their board in front of the café, it has been visited by

more than 120.000 customers. Their other strength, which is the reason for their name

as well as its popularity, is the enormous range of teas offered (counted over 40

during PR). This is the main reason why this café has been identified as one of the

main competitors although it is located 1.5km from Jasmine.

Weaknesses

The location although in Dublin 1, is not very central and especially not visible and

notable for the ones passing by it. The fact that is basically placed underground makes

Page 46: Business Plan - Amil Sabanadzovic

it hard for the passengers and interested people to get a feeling of what the coffee

offers and looks like inside. Also, by doing PR I have had much trouble locating it as I

have passed multiple times by it without noticing really its placement and it isn’t

written nowhere where the actual entrance is. The other and maybe biggest weakness

of Tea Garden is their prices. As one customer had left a review on Yelp: “prepare to

pay more almost cocktail prices for an excellent cup of tea.” Out of the 40+ teas

offered, more than half of them cost over 6 euros which seems to be a bit too much for

a cup of tea. This may send a lot of potential customers away from them and to their

competitors, especially people on a budget and students. (Yelp.ie. 2014)

Primary Research 2: Wall & Keogh

This is another café with a speciality of offering a large variety of organic teas. It is

located in 45 Richmond Street South and is covered in glass from the exterior which

makes it easy to locate. Their range of products besides a large variety of tea consists

of: cakes, sandwiches, sushi and coffee. The main reason it is identified as a

competitor is obviously because of the large variety of teas offered and the popularity

it gained in the tea market in Dublin.

Strengths

One of the strengths of Wall & Keogh is obviously the fact that it offers the ability to

the customers to choose which tea they want from a range of over 20 types. The teas

are organic as well although it hasn’t been scientifically proved that organic food and

teas offer health benefits, some customers prefer it that way. Also, their product range

is wider than Jasmine’s as it has sandwiches and sushi as well on their menu.

Weaknesses

Once again, to this café as well, its distance from the center (1.5 km away from

Grafton Street) is one of its main weaknesses. The location of this café may present an

obstacle to many tourists as they would have to walk about 15 minutes out of the

center to only get themselves a cup of tea and snack perhaps. Because of this fact,

Page 47: Business Plan - Amil Sabanadzovic

many tourists who go by foot will decide to find a substitute cafe for this product

somewhere else in the city. Besides the location, the seating capacity is very limited.

Inside of the café there is 20 available sitting places and in the backyard only 6

persons can take a seat which is too little for the busiest hours during the day and

makes many customers find an alternative because there is no seat available.

Primary Research 3: Clement & Pekoe

This café has the most central location out of the three main competitors. To be

precise, its exact location is 50 South William Street. This street is located 5 minutes

of walk away from Stephens Green shopping center and even less from Grafton

Street. As seen through Primary Research, the product range is similar to the one

which Jasmine will be offering. It consists of: many types of exotic teas, coffees,

pastry and freshly baked cakes.

Strengths

After conducting Primary & Secondary Research, it is safe to say that many feel as

the coffee this café has to offer is very high in quality and it is rare to find such good

coffee in Dublin especially for as low prices as they offer. Besides the coffee, they

offer a wide range of teas and freshly baked cakes can be found their every day.

Location itself is one of the main strengths of C & P as it is very central and on a very

visible place what means that many passengers could gain interest of trying their

products just by passing by it.

Weaknesses

As for the weaknesses, there aren’t many of them actually. One of the weaknesses is

that there is no Wi-Fi which might repel many young customers as it seems that they

are almost dependent on internet and technology as laptops and smartphones. The

other weakness is that the sitting space seems to be organized just based on one thing,

that as many people can fit as possible. For example, outdoors, there is only one

Page 48: Business Plan - Amil Sabanadzovic

bench which usually share people who did not come together and have to sit within

touching distance in order to drink their coffee/tea. The situation inside isn’t much

different as there are tables for eight people which make it too crowded in such a

small area and too many noises and voices in the same time might make this usually

enjoyable atmosphere rather annoying and too loud. In order to go to the toilet, a

couple of people at least would have to stand up or move out of the way if the seating

capacity indoors is full.

Besides these 3 main competitors, there are more indirect competitors with similar

products offered but aiming different target markets and offering different

atmosphere. Some of these indirect competitors are: Butlers Chocolate Café,

Bewley’s, and Starbucks.

- Butlers Chocolate Café – as well is a small shop located throughout multiple

places in Dublin. They offer a range of teas, coffees as well as sweet snacks

which seem to be pretty popular. Their strength lays in their unique sweet

snacks from which they have a variety of and a range of hot chocolate, lattes

and mochas which are the products mostly ordered there. Their chocolate

products are tasteful and high-quality although their weakness is that they

mainly focus on products basically only containing chocolate and don’t offer

a large variety of hot beverages and teas. Also, two of their café’s visited are

very small with a seating capacity of 15 people and the interior is decorated in

a very “girly” way which might be the reason why there are mostly female

students and older woman sitting inside.

- Starbucks – is located in many places throughout Dublin and there is one as

well in Grafton Street. It is considered as a competitor because of its global

popularity and the fact that it is present in over 50 countries (Starbucks

official website) so a lot of tourists might want to visit it because they have

liked it from their previous experiences. Even though they are globally well

known for their coffee there isn’t a company which doesn’t have weakness so

the same goes for Starbuck. As their products seem a good solution for a

takeaway hot-beverage, their units are mostly crowded and loud what doesn’t

make their places adequate for enjoying a coffee and having a pleasant

relaxing chat. Also, the prices are not relatively low as their average price of

Page 49: Business Plan - Amil Sabanadzovic

coffees is 3.45. (PR) Besides this, their range of products is too “old school”

and they do not offer any exotic and unique coffees and teas.

- Bewley’s – is a well-known, large café restaurant which offers hot beverages,

soft drinks as well as simple meals and combo offers for breakfasts, lunches

and dinners. Its location is one of its biggest strengths as it is located in the

heart of Grafton Street and it is impossible to go through the street without

noticing it. Through observational work, it has been noticed that it is quite

popular and that a lot of middle aged to old people like to enjoy a traditional

Irish breakfast at the place. Its strength is plays a big part in its weakness

although it might sound strange. This occurs because although they know

exactly which products the Irish people prefer for meals and hot beverages,

they do not offer many international meals and hot beverages which is the

reason why their units are crowded mostly by Irish people. Another weakness

is the strong scent the café has in the breakfast hours as eggs and sausages

what might be unpleasant for people who are there only to enjoy a cup of

coffee or tea.

Page 50: Business Plan - Amil Sabanadzovic

7. Financial Projections

In the following table, the costs of both depreciable and non-depreciable costs can be

seen. As mentioned in the Operations section, the total equipment cost amount to

19029 euros. Also, non-depreciable costs can be seen in this table which haven’t been

mentioned before but which are also significantly important for the café to operate

successfully. The VAT is also calculated and it is important to mention that the VAT

rate for depreciable and non-depreciable (service) differ by 09.5% what can be seen as

well in the last row.

Set-up Costs Price in (€)

Decorations 800

Refurbishment 16200

Music License 606

Internet, TV & Phone 606

Total 18212

Total equipment cost 19029

Depreciable + Non-

Depreciable Costs

37241

VAT (rate is 23% on

equipment & 13.5% on

services)

4189 + 2459 = 6648

Page 51: Business Plan - Amil Sabanadzovic

As seen above, refurbishment carries most of the non-depreciable costs as the whole

unit of 81 m2 must be redone in the inside. The cost for depreciable is a bit lower than

the non-depreciable and the cost per item can be seen in the table below.

Page 52: Business Plan - Amil Sabanadzovic

For the year 2 and 3, there will be no depreciable equipment bought, and out of the

non-depreciable costs, only the Internet, TV, phone and music license will be there.

Item Cost in euros Supplier

Cashier 115.00 http://www.buycatering.ie/

4 ft 8 “ Menu Board 105.00 http://www.buycatering.ie/

Toshiba Pro 402.00 http://www.laptopsdirect.ie/

Logitech speakers 52.00 http://www.laptopsdirect.ie/

Wi-Fi router 90.00 http://www.buycatering.ie/

Imperial Fridge 560.00 http://www.buycatering.ie/

Water Boiler 430.00 http://www.buycatering.ie/

Coffee Machine 3080.00 http://www.buycatering.ie/

Oriental Glass Tea Set *

10

720.00 http://www.exoticteapot.co.uk/

Dishwasher Duo 2156.00 http://www.buycatering.ie/

LG 50” HD Plasma * 2 1084.00 http://www.laptopsdirect.ie/

Double Bowl Sink 800.00 http://www.buycatering.ie/

Reclaimed Oak = set of

table + 4 chairs * 8

4000.00 http://www.pinesolutions.co.uk/

Napkins, Towels, Table

Cloth

200.00 http://www.buycatering.ie/

Crockery Set * 48 415.00 http://www.buycatering.ie/

Lincat ECO9 Convection

Oven

2130.00 http://www.buycatering.ie/

Sandwich Grill 620.00 http://www.buycatering.ie/

Cake Display Cabinet 2070.00 http://www.buycatering.ie/

Total 19029.00

Page 53: Business Plan - Amil Sabanadzovic

As it can be seen, all the above items are necessary for a café to operate successfully

in the city center. As the criteria is higher in the center and the competition is tougher,

it is very important that a café is very well equipped in order to produce good

products as well as fulfill most of the needs of the customers regarding the

atmosphere, music, internet, TV… One of the things as well which will be specific for

this café is the Oriental Glass Tea Set from which the customers would be served

when they’ve ordered tea. The total cost of 19029 € for equipment would be pretty

high considering that the unit covers only 81 m2. The depreciation for the equipment

is 20% per annum meaning that the amount of depreciation for first year would be

3806 €.

Sales Assumptions provided by unit, price segment.

Target Market Sales % By

Unit

Cost of Goods

sold per unit

Sales Price

per Unit

Margin per

Unit in euros

Margin per Unit

%

Target market 1 34 (1.22/2 + 0.99)

= 1.60

(6.80/2 + 3.50)

= 6.90

5.30 76.81

Target market 2 26 1.22/2 = 0.61 6.80/2 = 3.40 2.79 82.06

Target market 3 19 1.22/2 = 0.61 6.80/2 = 3.40 2.79 82.06

Target market 4 10 (1.22/2 + 0.99)

= 1.60

(6.80/2 + 3.50)

= 4.795

5.30 76.81

Target market 5 11 (1.22/2 + 1.30)

= 1.91

(6.80/2 + 4.00)

= 7.4

5.49 74.19

First of all, the target markets will be explained and the way in which each percentage

was gotten. By conducting Primary Research in the 3 main competitors of Jasmine

(Wall & Keogh, Tea Garden and Clement & Pekoe), in 2 of those 3 it was obvious

that their primary target market and the largest part of customers were tourists.

Although, in the 3rd competitor it was interesting that the local (Irish) people were the

most regular customers and that the tourists were on number two by the number of

sales made and the students were on number three in all 3 of these competitors.

Through primary research, the number of each target market was counted until 50

customers came in the café. By sampling the target markets by 50 people in each of

Page 54: Business Plan - Amil Sabanadzovic

the three competitors, it was easy to see and realize what percentage of sales does

each of the 5 target markets cover in each of the café’s. Afterwards, all the numbers

per target market were subtracted then divided by 3 so a realistic and average number

of % sales per target market could be calculated for Jasmine.

As for the Sales price per unit, observation and an interview with one of the

waitresses in Wall & Keogh gave an insight of how the business operates and what is

the margin approximately for a cup of tea, coffee or pastry.

Regarding the sales per month, the table below shows predicted figures. Firstly to

justify the number of sales which are presented below. Through observation of the 3

main competitors, it was concluded that none of those 3 average less than 20

customers per hour (either take-away or people who sit inside). In fact, two of those 3

competitors – Tea Garden and Clement & Pekoe – usually averaged over 30

customers per hour probably because of the much better location they have and the

fact that both of them are at least double the size compared to Wall & Keogh. As

Jasmine will also have more seating capacity then Wall & Keogh, it is predicted that

after half a year of working (in the summer) when there are more tourists as well, will

be able to average 20 customers per hour which would mean 6300 customers that

month. Also, a significant amount of customers will not only buy one product but

more.

The sales will be increasing every year and almost every month. A decrease in sales

will be visible only in April because March is expected to be one of the busiest

months as the number of tourists’ increases drastically due to the holiday St. Patrick’s.

Also, a decrease will be noticeable after the warmest months, starting from

September.

Page 55: Business Plan - Amil Sabanadzovic

Wages & Salaries

Staff Monthly Salary Annual Salary

Full time waiter * 2 3822 42042

Part time waiter * 2 2548 28028

Pastry Chef 2080 30030

Accountant 192 2112

Cleaner 234 2574

General Manager / /

Total 9526 104786

The wages & salaries are explained in detail as how these numbers are gotten. Most of

these salaries were found through secondary research as none of the workers felt

comfortable and refused to give information about their hourly or monthly salaries.

The most complicated part here was calculating the salary of the Chef as obviously

his working hours would start at 6 a.m. every day meaning that he/she would work

one hour of night shift every day. To make things less complicated, the chef would be

paid on an annual basis and the salary would be arranged with him in advance but

later the night shifts and Sundays wouldn’t be accounted in his bonuses as he/she

would already be getting much more than an average Pastry Chef.

Page 56: Business Plan - Amil Sabanadzovic

Through year 2 and 3, the salaries of the waiters as well as the chef’s will increase.

The salary on an hourly basis of the waiters will increase from 10.50 euros to 11.00 as

acknowledgement for their hard and loyal work as well as because of the reason that

the sales are expected to rise through that period which would mean more work to do.

As for the chef, as he is paid on an annual salary which is agreed before he/she starts

to work, will be rewarded with a 5% increase on his/her annual salary. The salary

though will remain the same throughout year 2 and 3. The monthly and annual

salaries of the staff can be seen below:

Staff Monthly Salary Annual Salary

Full time waiter * 2 4004 48044

Part time waiter * 2 2669 32032

Pastry Chef 2867 34398

Accountant 192 2304

Cleaner 234 2574

General Manager 1667 20000

Total 11633 139590

Unit margins and cost of goods sold

Product COGS Per Unit in euros Margin Per Unit in euros

Soft Drink 0.42 2.38

Pastry & Cakes 0.99 2.51

Tea 0.66 3.33

Coffee 0.56 2.24

Sandwiches 1.30 2.70

Page 57: Business Plan - Amil Sabanadzovic

After conducting various sources of primary and secondary research, it was concluded

that the cost of goods sold for pastry & cakes is 0.39, for sandwiches it is 0.325 and it

varies for hot beverages as the cost for making a tea and coffee differ but are both

below 20%.

The summary of unit sales for the three years

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec -

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

Year 1Year 2Year 3

The figure above clearly shows how the sales have grown from year to year. One of

the biggest differences in number of sales per month is in between February and

March, the reason is obvious - St. Patrick's day. The number of tourists on this month

increases enormously due to this Irish celebration. And as tourists are Jasmine's

primary target market, it is expected that the number of sales will jump up but then

decrease slightly in April every year as there will be a significant number of less

tourists in April compared to March. The number of sales is predicted to reach its

peak on July and August of year 3 with 7050 units sold on both of those months.

Afterwards the sales will not be increasing as the number of tourists will decrease

through the following months but the goal is to maintain a high level (above 6500

units sold) every month.

Page 58: Business Plan - Amil Sabanadzovic

OVERHEADS

Staff cost

The chart clearly shows the difference in salaries, both monthly and annually, in the

first year compared to the second and third. The monthly salary for all the staff will

increase by 2107 euros per month and annually the salary of the staff will increase by

34804 euros.

Page 59: Business Plan - Amil Sabanadzovic

Breakdown of overhead costs

The biggest difference in the cost of overheads between year 1 and years 2 and 3 will

be in the staff section. As the manager will be receiving 20000 euros annual salary

starting in year 2 and also the salaries of the waiters/waitresses and the pastry chef as

well will increase 5% on an annual basis. The rent will increase for 5000 euros as it

was agreed with the manager of the unit while the marketing will slightly drop.

Depreciation will stay same throughout all three years as there will be no new

equipment bought in between. The finance, loan to the bank that is will be given back

throughout 23 months, the first two years, and therefore will not be present in year 3.

Page 60: Business Plan - Amil Sabanadzovic

Net Profit

The Net Profit will increase steadily increase through all years with the most

significant difference between years 2 and 3. The reason the Net Profit difference

between the first two years isn't so noticeable is because in year 2 the manager will

start getting his salary what will increase the expenses and therefore limit the profit at

the end of the year. Also, in year 3 the loan to bank will no longer exist which will cut

over 20k expenses which were present throughout the first two years.

Funding Requirements

Page 61: Business Plan - Amil Sabanadzovic

The whole project would be impossible without the loan which will be taken from the

bank. The loan is in the amount of 52000 euros and will be repaid throughout year 1

and 2, that is through the first 23 months of the business operating. The Annual

Percentage Rate (APR) is 5.75% and will stay the same throughout the two years. The

set-up costs are 36029 what means that more than half of the funding requirements are

used for the depreciable and non-depreciable costs for the start-up of the business.

The rest would be used for premises, marketing, staff training, general expenses and

finance costs.

Creditors/Debtors

Because this type of business requires immediate payment, the debtor days will equal

zero while the expected time needed to meet the payment to the creditors is set to a

maximum of 60 days.

Profit & Loss

Page 62: Business Plan - Amil Sabanadzovic

Cash Flow

The first month will be positive of course as the loan from the bank is received and

the sum received is enough to cover all of the set-up costs as well as the premises and

rent. It is important that there is cash left in January so that the rent and bills could be

paid throughout the second month. In February, the Net Cash Flow records a slight

increase, but there are in fact many changes going through it. The staff costs starts to

appear from February as the business has started working, the marketing decreases

and there is the VAT Payable which didn't occur in January as well. The month March

is significantly larger due to the VAT refund given what results in the net cash flow

Page 63: Business Plan - Amil Sabanadzovic

for this month being so high. Another reason for such a high number in March is the

fact that it is the month with significantly increased number of tourists and as

Jasmine's primary target market are tourists this will have a large effect on the

increase of sales through this month. From April, a new cost is included what results

in a lower net cash flow as seen on the graph. That cost is payment to the creditors. As

summer and June arrive, the net cash flow starts to increase as there are no new costs

but the sales are rising steadily throughout each of these months until September. In

September, the sales start to fall until December. The month of December is so much

lower and negative in particular due to repayment of principal amount at the end of

the year which is 30000 euros. The December figures for the second year since the

other 22000 are also repaid on the end of year 2016.

8. References

Secondary Research:

-BBC. 2014. BBC Two - Business Boomers - The perfect coffee - at home. [online]

Available at:

http://www.bbc.co.uk/programmes/articles/4KYrmjvXqw3KkWPGhxhvFwd/the-

perfect-coffee-at-home? [Accessed: 08 Apr 2014].

-Besthealthmag.ca. 2014. 7 herbal teas that will make you healthier | Health After 40 |

Get Healthy | Best Health. [online] Available at: http://www.besthealthmag.ca/get-

healthy/health-after-40/7-herbal-teas-that-will-make-you-healthy [Accessed: 11 Feb

2014]

-Bord Bia. 2011. Coffee Consumer Research Retail & Foodservice Channels

Republic of Ireland Market. [online] Available

at:http://www.bordbia.ie/industryservices/information/publications/bbreports/

Documents/Coffee%20Consumer%20Research%20Republic%20of%20Ireland%20-

%20September%202011.pdf. [Accessed: 30 January 2014].

-Bordbia.ie. 2014. Coffee purchases increase as consumers continue to experiment.

[online] Available at:

Page 64: Business Plan - Amil Sabanadzovic

http://www.bordbia.ie/industryservices/information/alerts/Pages/Coffeepurchasesincre

aseasconsumerscontinuetoexperiment.aspx?year=2011&wk=44 [Accessed: 12 Jan

2014].

-Citizensinformation.ie. 2014.  Public holidays. [online] Available at:

http://www.citizensinformation.ie/en/employment/employment_rights_and_condition

s/leave_and_holidays/public_holidays_in_ireland.html [Accessed: 08 Mar 2014].

-Citizensinformation.ie. 2014.  The working week. [online] Available at:

http://www.citizensinformation.ie/en/employment/employment_rights_and_condition

s/hours_of_work/working_week.html [Accessed: 25 Feb 2014].

-Citizensinformation.ie. 2014.  Night work. [online] Available at:

http://www.citizensinformation.ie/en/employment/employment_rights_and_condition

s/hours_of_work/night_work.html [Accessed: 05 Mar 2014].

-Dublin.ratemyarea.com. 2014. City Centre (South) | Dublin | Rate My Area. [online]

Available at: http://dublin.ratemyarea.com/areas/city-centre-south-64 [Accessed: 23

November 2013].

-Euromonitor. 2012. Coffee in Ireland. [online] Available

at: http://www.euromonitor.com/coffee-in-ireland/report. [Accessed: 11 Nov 2013].

-Euromonitor. 2012. Tourism Flows Inbound in Ireland. [online] Available

at:http://www.euromonitor.com/tourism-flows-inbound-in-ireland/report. [Accessed:

11 Dec 13].

-Gurdgiev, D. 2014. True Economics: 13/3/2014: Domestic Demand 2013 - A Black

Hole of Booming Confidence.... [online] Available at:

http://trueeconomics.blogspot.ie/2014/03/1332014-domestic-demand-2013-black-

hole.html [Accessed: 10 Feb 2014].

-Independent.ie. 2014. Irish are the biggest Facebook users in English-speaking

world

Page 65: Business Plan - Amil Sabanadzovic

Independent.ie. [online] Available at:

http://www.independent.ie/business/technology/irish-are-the-biggest-facebook-users-

in-englishspeaking-world-29587083.html [Accessed: 10 Mar 2014].

-Irish Times. 2014. US obesity epidemic linked to divide between rich and poor.

[online] Available at: http://www.irishtimes.com/news/world/us-obesity-epidemic-

linked-to-divide-between-rich-and-poor-1.1654186 [Accessed: 04 Mar 2014].

-Irish Times. 2014. Want to open a cafe? Then learn how to express yourself. [online]

Available at: http://www.irishtimes.com/life-and-style/food-and-drink/want-to-open-

a-cafe-then-learn-how-to-espress-yourself-1.1732474 [Accessed: 16 Mar 2014].

-Irish Times. 2014. 10 of the best coffee shops in Ireland. [online] Available at:

http://www.irishtimes.com/life-and-style/food-and-drink/10-of-the-best-coffee-shops-

in-ireland-1.1732466 [Accessed: 22 Mar 2014].

-Mintel. 2009. Attitudes towards food and drink - Ireland - February 2009. [online]

Available at:http://academic.mintel.com.ezproxy.gcd.ie:2048/display/442931/?

highlight=true#hit1. [Accessed: 11 Nov 2013].

-Mintel. 2011. Snacks and Food Confectionery - Ireland - July 2011. [online]

Available at:http://academic.mintel.com.ezproxy.gcd.ie:2048/display/595645/.

[Accessed: Oct 29 2013].

-Mintel. 2011. Hot Beverages - Ireland - July 2011. [online] Available

at:http://academic.mintel.com.ezproxy.gcd.ie:2048/display/595645/. [Accessed: 10

Dec 2013].

-Mintel. 2012. Irish Lifestyles - Ireland - June 2012. [online] Available

at:http://academic.mintel.com.ezproxy.gcd.ie:2048/display/634288/. [Accessed: 10

December 2013].

Page 66: Business Plan - Amil Sabanadzovic

-Mintel. 2013.Ready Meals. [online] Available at:

http://academic.mintel.com.ezproxy.gcd.ie:2048/display/595648/ [Accessed: 14 Nov

2013].

-Pinesolutions.co.uk. 2014. Reclaimed Oak 125cm-165cm Dining Table and 4 Chairs

including free delivery (908.599) | Pine Solutions. [online] Available at:

http://www.pinesolutions.co.uk/dining-room-furniture/dining-sets/reclaimed-oak-

small-extending-table-and-4-faux-leather-chairs/ [Accessed: 14 Jan 2014].

-RTE.ie. 2013. Trips to Ireland rose 6.7% between June and August. [online]

Available at: http://www.rte.ie/news/business/2013/0926/476582-travel-tourism-cso/

[Accessed: 17 Jan 2014].

-Socialbakers.com. 2014. Ireland Facebook Statistics by Country. [online] Available

at: http://www.socialbakers.com/facebook-statistics/ireland [Accessed: 17 Mar 2014].

-Teasetc.com. 2014. Decaffeination, Green Tea and Benefits. [online] Available at:

http://www.teasetc.com/tea/article.asp?ID=3 [Accessed: 10 Mar 2014].

-Teaguardian.com. 2014. Tea Guardian: A Better Cup of Tea: Measurements. [online]

Available at: http://teaguardian.com/how-to-make-tea/tea-

measurement.html#.UzbZK_l_uwU [Accessed: 02 Apr 2014].

-University of Maryland Medical Center. 2014. Lavender. [online] Available at:

http://umm.edu/health/medical/altmed/herb/lavender [Accessed: 05 Apr 2014].

Page 67: Business Plan - Amil Sabanadzovic

Marketing:

-Iwml.com. 2014. Internet Advertising - Rates for Ireland Insight Marketing Groups.

[online] Available at: http://iwml.com/netincludes/advertising_members.php

[Accessed: 07 Mar 2014].

-Iwml.com. 2014.  Internet Advertising - Rates for Ireland Insight Marketing Groups.

[online] Available at: http://iwml.com/netincludes/advertising_members.php

[Accessed: 07 Mar 2014].

-Media Sales. 2013. Rates Overview. [ONLINE] Available

at: http://mediasales.ie/rates-overview/. [Accessed 14 March 13].

-Onlineprinters.ie. 2014. Standard Flyers, DIN-A6 at Onlineprinters. [online]

Available at: http://www.onlineprinters.ie/Flyers,-DIN-A6.htm?

websale8=diedruckerei.18-aa&pi=PFLA644&ci=005945 [Accessed: 22 Feb 2014].

-Websitedublin.com. 2014. Website Dublin - Affordable Web Design has arrived in

Dublin!!!. [online] Available at: http://websitedublin.com/pricing-and-buy.php

[Accessed: 17 Feb 2014].

Page 68: Business Plan - Amil Sabanadzovic

Suppliers:

-Bristotuk.co.uk. 2014. Coffee Beans, Filter Coffee, Coffee Machines & Ancillary |

Bristot Coffee Supplies UK. [online] Available at: http://www.bristotuk.co.uk/

[Accessed: 17 Mar 2014].

-Begleys.com. 2014. Wholesalers of soft drinks in Ireland : Begley's Soft Drinks

Distributors. [online] Available at: http://www.begleys.com/wholesalers.html

[Accessed: 02 Apr 2014].

-Exoticteapot.co.uk. 2014. Wholesale tea suppliers | Glass Teapots | Flowering tea |

Cast Iron Teapots. [online] Available at: https://www.exoticteapot.co.uk/wholesale-

teas.html [Accessed: 23 Feb 2014].

- Jackieleonards.ie. 2014. [online] Available at: http://www.jackieleonards.ie/

[Accessed: 08 Apr 2014].

-Mkmeats.eu. 2014. mkmeats.eu. [online] Available at: http://www.mkmeats.eu/

[Accessed: 09 Apr 2014].

Page 69: Business Plan - Amil Sabanadzovic

Competitors:

-Webstránok, G. 2014. Tea Garden. [online] Available at: http://www.tea-garden.eu/

[Accessed: 24 Mar 2014].

-Wall and Keogh Wholesale Tea House, Shop, Café. 2014. Wall and Keogh

Wholesale Tea House, Shop, Café. [online] Available at:

http://wallandkeogh.wix.com/wallandkeogh [Accessed: 22 Mar 2014].

-Yelp.ie. 2014. Wall & Keogh. [online] Available at: http://www.yelp.ie/biz/wall-and-

keogh-dublin [Accessed: 12 December 2013].

-Yelp.ie. 2014. Butlers Chocolate Cafe. [online] Available at:

http://www.yelp.ie/biz/butlers-chocolate-cafe-dublin-29 [Accessed: 10 Dec 2013].

-Yelp.ie. 2014. Tea Garden. [online] Available at: http://www.yelp.ie/biz/tea-garden-

dublin [Accessed: 12 Dec 2013].

Page 70: Business Plan - Amil Sabanadzovic

Staff:

-Jobs.noel.ie. 2014. Noel Recruitment : Noel Recruitment - Dawson Street Branch -

Hotel Chef de Partie for Pastry Job - Permanent - City of Dublin, Ireland - Travel,

Leisure, Tourism and Hospitality - VAC-37458 - Find a job, build a career | Jobs at

Noel Recruitment. [online] Available at:

http://jobs.noel.ie/noelrecruitment/Search/Vacancy/All/1/1314956/Hotel%20Chef

%20de%20Partie%20for%20Pastry%20%20City%20of%20Dublin%20Ireland.html?

keywords=pastry%20chef [Accessed: 17 Feb 2014].

-Irishjobs.ie. 2014. Jobs in Dublin City Centre, Part-time Cleaner Q.E.D Accounting,

Financial, Insurance - IrishJobs.ie. [online] Available at:

http://www.irishjobs.ie/Jobs/Part-time-BS-Cleaner-BE-7278883.aspx [Accessed: 05

Feb 2014].

 -Jobs.noel.ie. 2014. Noel Recruitment : Noel Recruitment - Dawson Street Branch -

Waiting staff Job - Temporary - Dublin, Ireland - Travel, Leisure, Tourism and

Hospitality - SM-123 - Find a job, build a career | Jobs at Noel Recruitment. [online]

Available at: http://jobs.noel.ie/noelrecruitment/Search/Vacancy/Field2352-

Hospitality_Location-IE.LC/3/1245723/Waiting%20staff%20Dublin%20Ireland.html

[Accessed: 12 Mar 2014].

Page 71: Business Plan - Amil Sabanadzovic

-Morgan McKinley Ireland. 2014. Contracting & Temporary Pay Rates. [online]

Available at: http://www.morganmckinley.ie/article/contracting-temporary-pay-rates

[Accessed: 13 Mar 2014].

9. Appendices

Appendix 1

Observational Research of Tea Garden:

Date: 05.03.2014

Time: 14:22 – 15:35

After changing my products offered and excluding shisha from my products range, I

have once again sat and identified which are my primary targets. Not by surprise, Tea

Garden was once again one of the primary competitors as it is very famous by its wide

variety of teas and especially its unique atmosphere. After I've passed several times on

the other side of the road without noticing it, I finally managed to identify the shop.

After going downstairs and entering the place, I immediately got a feeling of

excitement and I had high expectations of this cafe unlike the most traditional ones in

Dublin. Although it was a working day and I've come basically come at the time while

all employed people work, I still managed to find out that the capacity of this cafe was

almost full. I finally found a place to sit. There were more options to choose from

when it came to taking a seat. Although there were a couple of places available in the

are where you basically had to sit on the floor which was covered with a carpet, the

smell, smoke and noise produced by shisha and its smokers repelled me. After I made

myself comfortable, the waiter came a few minutes afterwards. The waiter was polite

Page 72: Business Plan - Amil Sabanadzovic

and helpful while being patient in the same time with my decision. The thing which

caught my eye were the prices of the teas. Although they offered a wide variety of

exotic and unique teas, the lowest price of 4.90 euros seemed a bit too much. Not to

mention that some teas reached 10 euros what could be the price of a meal and drink

combo in some near restaurants and bars. An interesting fact that from the 21 people I

counted inside the Garden, 14 were men. The rest were females which were all

students. A large number of foreign languages were heard at the same time but also

there was a group of 6 Irish students (3 male, 3 female). A couple of people were just

enjoying the atmosphere and the shisha while seeming to be into deep thoughts. I soon

noticed what the Irish students were complaining about and related myself to the same

problem, as there were only two waiters in the shift, the amount of time for waiting

for a single tea took over 20 minutes which seemed a bit too much. As the place has a

seating capacity of about 50 people, it is obvious that two persons cannot successfully

manage to cover that big unit while preparing the products in the same time (shisha

preparing requires at least 10 minutes alone). After I drank my tea I approached the

waiter and paid for it. Soon enough I found myself in a conversation with him. He

asked me was this my first time here after what I replied positively. I explained him

my „mission“ and the reason why I have come there after what he gave me an insight

about the whole cafe. He afterwards told me to take a look everywhere I wanted and

to feel free to take a few pictures as well. The waiter was very pleasant and helpful

and I have left 5 minutes after taking a look at the other areas of the unit.

Appendix 2

Observational Research of Wall & Keogh:

Date: 19.03.2014

Time: 13:14 – 14:45

The day on which the observation was conducted was Wednesday. After entering the

café, I have immediately noticed that the unit is very small. Although a bit out of

town, I soon enough realized that it was still able to attract enough customers. At the

time I arrived, there were two waitresses from which one was making and preparing

Page 73: Business Plan - Amil Sabanadzovic

sandwiches and the other one was waiting for the customers and their orders. Unlike

in Tea Garden, in this café you had to approach the bar and order a drink. The average

price for coffees was 3.00 euros while a small pot of tea was from 3.90 to some of

them reaching a higher price as well. Their range of products also of pastry, cakes and

sushi as well. The sandwiches admittedly looked tasty and fresh as one of the

waitresses was constantly making and baking them. Nevertheless, as I was sitting

outside, I had to come back in to take my tea after a several minutes. The pot of tea

and the cup itself looked interesting and unusual as a contrast to most of the chairs

and tables which were placed outside. The outdoor tables and chairs seemed to be

bought at the lowest price and of the lowest quality as the chairs were very

uncomfortable as well as looking poor themselves. The interior though was pretty

decent and decorated with the main problem being that the capacity inside (including

the floor beyond) could only hold 20 people. This problem resulted in people who

actually came with an intention to sit and enjoy their products had to leave as there

was no place available except outside and on the floor underneath which was dark and

small. I have managed to realize that they allowed people to smell all of their types of

teas offered which seemed to interest people and affect their choices. Through this

way, it seemed as the café and the people interacted and the customers seemed to

enjoy this part. For the one and a half hours of observation, 16 people have entered

the café as there were 8 previously sitting. It is important to mention that 6 of them

just took their hot beverage for takeaway and that there were two couples who after

realizing that the café was full, left the café without buying anything as they have

probably came with an intention to sit and enjoy their beverages instead of carrying it

with themselves.

Appendix 3

Observational Research of Clement & Pekoe:

Date: 08.03.2014

Time: 15:05 – 16:32

Page 74: Business Plan - Amil Sabanadzovic

Clement & Pekoe is located in the heart of the city center being within 2 minutes

away from St. Stephen’s Green, Grafton Street and 5 minutes away from Temple Bar.

As I have previously walked many times by this café, I pretty much knew that the café

would once again be full. After entering the café, I had to wait in queue for 5 minutes

until the turn for me came to order my drink. The staff was helpful and kind and

didn’t after having a look on the menu I’ve decided to go for a tea. Same as in Wall &

Keogh, you were supposed to wait for your beverage at the bar which I got for less

than a minute as the only thing they had to do was boil the water and insert a bag of

tea in it. The prices of teas and coffees were pretty low especially if the location of the

café was to be taken in consideration. Their only shortage I have managed to notice

when it came to their products was that they only offered one size of coffee. After my

friend offered a cappuccino and saw the cup they were about to fill it in, he asked for

a large cappuccino but was soon told by the waitress that that was unfortunately the

only one they served. The interior was decorated and there were 4 places available

next to the window as one small table with two seating places besides the bar. Next to

the bar, was another room which was much larger and had a sitting capacity of about

25 people but was too noisy and closely coordinated which made it feel as there was

no privacy. The customers had to be faced face-to-face with people they don’t know

just in order to have a seat with their friends/family/co-workers… besides them.

Outside of the café, there were two small benches intended for two people both but

the problem was that there was no table what made us have to hold our cups all the

time or put them besides our legs from time to time.

Appendix 4

Interview with waitress from Wall & Keogh:

It was 13thMarch of 2014 when I have visited this particular café. As it was a Sunday

and 12.00 o’clock, I found the café not to be full, in fact there were only 4 people

sitting at this time in the area. I’ve ordered my tea and sat down observing the café

while writing down notes. Soon after I got my tea, a couple came in in order to get

their takeaway hot beverage and go for a walk it seemed. As the atmosphere was

Page 75: Business Plan - Amil Sabanadzovic

pretty quiet and the staff didn’t have a lot of work to do, I approached the bar and

asked a waitress if she had five minutes of time to answer several questions regarding

my project after what she replied positively and agreed to do so. Their responds were

regarding my next topics:

- Customers – the waitress told me that in her shift, there is always at least 20

customers per hour and more than 25 products sold as there are people who

usually but a sandwich or pastry besides their beverage. She also made it clear

that she hasn’t been working here for years so cannot therefore tell me how it

is now in comparison to previous years but made it clear to me that the market

is pretty stable and a day doesn’t pass by beneath 200 costumers minimum.

- Target markets – also it was pretty clear to me after counting and doing

observational research here once already, I’ve asked the waitress about the

target markets and she gave me a pretty much similar answer to my notes.

Their primary target were tourists and she said that almost every second

person who entered was either a tourist or some foreign student. She told me

that they had a pretty high number of loyal, local customers who lived in the

somewhere near or were passing by the shop on an every-day basis and

stopped to have a drink in the café or perhaps pick it up on their way.

- Products –I was told that their biggest percentage of sales goes to teas as this

is what they specialize in and mostly based their café on. They offer over 25

types of tea and allow their customers to have a smell of each one of them

besides deciding which one they prefer. Coffee was the second “best-seller”

after what came pastry then sandwiches and finally sushi.

- Marketing – as she hasn’t been working for too long and meaning she wasn’t

introduced to the way the café promoted itself on their beginning of work. She

told me that the ways she knew this café promotes itself is basically only

through their website which they have and give an insight of their products

and interior of this place.

Page 76: Business Plan - Amil Sabanadzovic

Appendix 5

PR for finding the right unit for rent:

Page 77: Business Plan - Amil Sabanadzovic

The screenshot above shows the reply of Mr. George who works for Jones Lang

LaSalle company who work with letting and selling property and real estate. After

contacting George, he was quick and helpful to reply even with multiple choices after

I have explained what type of property and for which use I need. After I have decided

to go with the unit in Dawson Street, I found the pdf file which George has sent me

very useful and it offered a very good insight of the unit and its surrounding. The pdf

file consisted of four pages as it can be seen:

Page 78: Business Plan - Amil Sabanadzovic

Appendix 6

Interior Design by Semir Imamovic

Semir Imamovic is an architect with a lot of working experience working through

Balkan. He has already projected multiple cafeterias mainly in Sarajevo and has

agreed to make this project free of charge for me.

Page 79: Business Plan - Amil Sabanadzovic