Download - E knowshare ltd.- shukla
BUSINESS PLAN
E-knowshare Ltd.
By
MANENDRA SHUKLA
COMPANY PROFILE
04/10/23 2
Company name: E-knowshare Ltd.
Corporate office: NEW DELHI
Operational area: Pan India
Future plan of going global
BUSINESS PLAN (E-knowledge Sharing)
ABOUT COMPANY…………
PUBLIC LIMITED COMPANY CORE BUSINESS –Marketing of knowledge product to
enhance e-Learning.KNOWLEDGE PRODUCT
JOURNAL ARITICLE
RESEARCH PAPER
VIDEO’S OF LECTURES AND SEMINARS
04/10/23 3
BUSINESS PLAN (E-knowledge Sharing)
Mission
• To provide online learning facilities to men and women of exceptional caliber for pursuing education in their fields.
• To promote e-knowledge through research both applied and conceptual knowledge through our online knowledge sharing.
BUSINESS PLAN (E-knowledge Sharing)
BUSINESS PLAN
FUNCTIONALE OF COMPANY
APPROACH
PREMIUM INSITITUTE OF COUNTRY.
TOP LECTURERS,THINKERS,RESEARCHES.
BUYING COPY RIGHTS.
MAINTAINING DATABASE.
MARKETING OF KNOWLEDGE PRODUCT.
SELLING OUT THESE ON PAYMENT.
04/10/23 5
BUSINESS PLAN (E-knowledge Sharing)
WHY THIS BUSINESS….???
• MARKET WORTH
48 BILLION US DOLLOR’S GLOBALLY.
IN INDIA MARKET IS 54 MILLION US DOLLORS.
04/10/23 6
14058Professional & Technical institute
127 %
???Demand …….
04/10/23 7
Demand…..cont.
04/10/23 8
25000
37,00000
37,00000 37,00000
37,00000
TARGET SEGMENT
• STUDENTS.
• COMPETITIVE EXAMS ASPIRANTS.
• RESEARCHER’S ,FACULTIES.
• COLLEGE & UNVERSITIES
04/10/23 9
04/10/23 10
• QUALITY OF KNOWLEDGE MATERIALS.
• ECONOMIC PRICE.
04/10/23 11
WEAKNESSES
• NEW ENTERANT
04/10/23 12
BUSINESS PLAN (E-knowledge Sharing)
OPPORTUNITES…MARKET WORTH 54 MILLION US’S DOLLOR’S.
LUCK OF GOOD E-LEARNIG PORTALS.(only 17 company have their core business as e-
Learning)
04/10/23 13
THREAT
• PIRACY
• HACKER’S04/10/23 14
• Main focus on Students,• Faculties, • Colleges, • Universities
BUSINESS PLAN (E-knowledge Sharing)
INDUSTRY OVERVIEW
• AVERAGE 4-5% MARKET SHARE
• MINIMUM 3-4%MARKET SHARE FOR NEW ENTARNT
MARKETING STRATEGY
• COST LEADERSHIP STRATEGY
• INNOVATIVE STRATEGY
• POTTER GENERIC STRATEGY
• Live online programs• Journals• Case studies• Research papers• E-books • Guest lectures• Materials for competitive
Examinations
PRODUCTS
• Science• Commerce• Arts
STREAMS
MARKETING MIX
BUSINESS PLAN (E-knowledge Sharing)
• All learnings through payments •
BUSINESS PLAN (E-knowledge Sharing)
• Intensive distribution in indian market only.• Future plan of going global
• Brochures & emails to all colleges & universities • Promotion on facebook & Linked-In
• Promotion through endorsements
BUSINESS PLAN (E-knowledge Sharing)
Differentiation
Cost Based Diffrentiation
E-learning for all
streams
Through Quality of Products
BUSINESS PLAN (E-knowledge Sharing)
BOARD OF DIRECTORS
FINANCE MANAGERFINANCE MANAGER
MARKETING
MANAGER
GENRAL MANAGE
R
HEAD OF TECHNOLOG
Y
HEAD OF EDUCATION &TRAINING
SALES EXECUTIVE
S
EMPLOYEES
TRAINNING & DEVELOPMENT
Technical training by education & research department
Quality process training
Personal effectiveness &managerial programme
Manage change
• Manage Day to day performance of employee.
• Rewards & recognition-incentives
• Employee motivation
• Powerful performance management class-email class
• It help people in suceed & improve
• 360 degree feedback
EMPLOYEES
TOP MANAGEMENT(INTERNA
L CUSTOMER)
SUPPLIERS(EXTERNAL CUSTOMER)
SUBORDINATES
(INTERNAL CUSTOMER)(
CLIENTS(EXTERNAL CUSTOMER)
COWCRKERS OR TEAM MEMBERS
(INTERNAL CUSTOMER)
OTHER DEPARTMENT
(INTERNAL CUSTOMER)
MANAGER(INTERNAL CUSTOMER)
Vast pool of competent managers.
Focus on development of technical capabilities-Technical Training. Caring ,show respect, compassion and humanity for colleagues.
Work cohesively with colleagues across the group.
Encourages Self- Sufficiency.
Constitution: Public Limited Company
Total cost of the project- 2,38,00,000
Means of Financing:
1. 70% Through Public issue
2. 30% Through secured, redeemable, non-convertible
debentures. It will be issued at the face value of 100
each
at 12.25% interest and will be redeemed at 10%
premium
FINANCIAL INFORMATION
Total Fixed assets worth: Rs. 1,91,00,000 (Includes Hardware, software, servers and storage,
computers, buildings, furniture and other IT instruments.) Preliminary Expenses: Rs. 500,000
Project completion period: 6 months.
Average Interest coverage ratio: 8 times
FINANCIAL INFORMATION
Projected Profit & Loss AccountParticulars 1 2 3Sales / Receipts 1,44,00,000 1,62,00,000 1,80,00,000Other Incomes 4,50,000 630000 900000TOTAL INCOMES 1,48,50,000 16830000 18900000Manpower cost 27,00,000 2970000 3267000Administrative cost 18,00,000 1980000 2178000Education & Train. Exp. 17,64,000 1940400 2134440Depreciation 28,65,000 2435250 2069963TOTAL EXPENDITURE 91,29,000 9325650 9649403Prilim. Exp. W/OFF 100,000 100000 100000EBIT 56,21,000 7404350 9150598Interest @ 12.25%Int. & Fin. Charges 8,74,650 874650 874650EBT 47,46,350 6529700 8275948Tax @ 30% 14,23,905 1958910 2482784EAT 33,22,445 4570790 5793163Transfer to Debe.R fund 11,22,000 1122000 1122000Dividend Paid 8,33,000 1666000 1666000DD Tax @ 15% 124,950 249900 249900Transfer to GR 55,011.13 86219.75 116779.1P&L A/C 11,87,484 1446670 2638484No. Of Shares 166,600 166600 166600EPS 19.94265 27.43571 34.77289
PROJECTED BALANCE SHEET
Particular 1 2 3
LIABILITIES
Share capital 1,66,60,000 16660000 16660000
General Reserve 55,011.13 141230.9 258010
P&L A/c 11,87,484 2634154 5272638
NCD 71,40,000 7140000 7140000
NCD Redemption fund 11,22,000 2244000 3366000
Total 2,61,64,495 28819385 32696648
ASSETS
Gross Fixed Assets 1,91,00,000 19100000 19100000
less: Accum. Depriciation 28,65,000 5300250 7370213
Net Fixed Assets 1,62,35,000 13799750 11729788
Priliminary Expenses 400,000 300000 200000
Short Term Investments 50,00,000 7000000 10000000
Cash in Hand/Bank 45,29,495 7719635 10766861
Total 2,61,64,495 28819385 32696648
CASH FLOW STATEMENTParticular 1 2 3Net Profit (EAT) 33,22,445 4570790 5793163Add:1) Depreciation 28,65,000 2435250 20699632) Prilim. Exp. W/Off 100,000 100000 1000003) Transfer to GR 55,011.13 86219.75 116779.14) Transfer to DRF 11,22,000 1122000 11220005) Total fund Raised 2,38,00,000 0 0Total Inflow 3,12,64,456 8314260 9201905Less:Total Capital Expenditure 1,96,00,000Dividend Paid 8,33,000 1666000 1666000Dividend Tax Paid 1,24,950 249900 249900Transfer to DRF 11,22,000 1122000 1122000Transfer to GR 55,011.13 86219.75 116779.1Investments 50,00,000 2000000 3000000Total outflow 2,67,34,961 5124120 6154679Opening Balance 0 4529495 7719635Surplus 45,29,495 3190140 3047226Closing Balance 45,29,495 7719635 10766861
Key Information
BUSINESS PLAN (E-knowledge Sharing)