Start-up Funding | |
Start-up Expenses to Fund | $1,100 |
Start-up Assets to Fund | $100,000 |
Total Funding Required | $101,100 |
Assets | |
Non-cash Assets from Start-up | $0 |
Cash Requirements from Start-up | $100,000 |
Additional Cash Raised | $0 |
Cash Balance on Starting Date | $100,000 |
Total Assets | $100,000 |
Liabilities and Capital | |
Liabilities | |
Current Borrowing | $1,100 |
Long-term Liabilities | $0 |
Accounts Payable (Outstanding Bills) | $0 |
Other Current Liabilities (interest-free) | $0 |
Total Liabilities | $1,100 |
Capital | |
Planned Investment | |
Investor 1 | $100,000 |
Investor 2 | $0 |
Other | $0 |
Additional Investment Requirement | $0 |
Total Planned Investment | $100,000 |
Loss at Start-up (Start-up Expenses) | ($1,100) |
Total Capital | $98,900 |
Total Capital and Liabilities | $100,000 |
Total Funding | $101,100 |
Panache Travel Group has two locations from which it will conduct business:
The offices in both locations are fully-equipped and staffed.
The mission of Panache Travel Group is service and luxury for discerning travelers. An observation well-known in the travel and hospitality industry is that achieving a reputation for excellence relies on word of mouth. We want the Panache brand to be synonymous with service and luxury. When the conversation turns to travel, we want our clients to say, “ I travel with Panache! ”
For the current year, 2001, Panache Journeys has planned and described twelve escorted tours:
To handle the myriad details involved, we will rely on the technology afforded by Panache Services, the World Wide Web and the focused attention of our founders and staff who will make all plans and arrangements.
Well-known luxury hotels engaged for these journeys include, to name just a few: The Splendido, in Portofino; The Carlton, in Cannes; The Ritz in London; and The Gritti Palace in Venice. Arrangements for notable dining experiences of equal caliber have been made in Michelin two-and-three-star restaurants.
Local subject experts have been engaged to impart their invaluable knowledge and perspective to our clients. For example, the services of Professore Marco di Navo, native Venetian, author of Venice , retired professor of art history, University of Padova, and a former head of the Venetian Tour Guide association have been reserved to give everyone new eyes with which to see the glories of Venice.
Of equal importance to everything mentioned above are the Panache hosts who accompany each Journey. Each is excellent and is prepared to give the utmost personal attention to clients on the road. Each host has a broad background of knowledge, experience and the all-important quality of a sense of humor. Each host understands the luxury field is unique unto itself; each client is unique, and the care, feeding and transporting of this demanding clientele requires him to be ever-ready to serve.
The goal of everyone at Panache Journeys is not only to meet the travel needs of its clients: it is to anticipate them. We want our service to be exceptional, not simply friendly. Panache Services provides complementary travel services for Panache Journeys clients, as well as corporate and general leisure travelers. In addition, unescorted FITs, or Free and Independent Tours, are happily arranged for clients for whom a Panache Journey is not quite right.
Panache Journeys has addressed these issues by positioning itself as a luxury travel company , offering exceptionally small groups (none larger than ten) and delivering an exceptionally high level of service. It understands that these aspects are highly valued, cannot be discounted, reduced or otherwise cheapened. Panache Journeys has not identified a direct competitor in this particular niche of the luxury travel market when aspects of service, group size, quality of accommodations and quantity of personal attention are included. Other luxury tour operators will be discussed under a separate topic in the market analysis and analyzed with a comparison of strengths and weaknesses.
A handsome, full-color brochure describes the Panache Journeys, which includes prices and terms. They were printed by The Printing of Salt Lake City and will be mailed to potential customers upon request. Additional brochures will be used in direct mail campaigns and as sales promotional material. Panache Travel Group will maintain, and regularly add to, its database of previous customers/contacts/potential clients information. Notes, additions and revisions will be made on a continuous basis. The website of PTG at www.panachetravelgroup.com gives information about Panache, its hosts, journeys offered with dates, prices, terms and booking information. An e-mail address is given for a Panache Journeys representative to respond to inquiries from prospective travelers. The site is adequate for the 2001 season, but will be thoroughly redesigned and developed for the 2002 season. Money has been allocated in the 2002 marketing budget for this project by an expert, outside firm.
The key fulfillment and delivery will be provided by the acquisition of both Panache European Journeys and Barkley Roberts Travel. The core value of these companies is professional expertise, achieved through the combination of travel experience, hard work and educational background.
Panache European Journeys established relationships with providers of travel-related products and services. Extensive market research enabled them to identify and create working relationships with numerous service providers around the world. Panache European Journeys identified opportunities to capture markets with great growth potential. They continually sought and evaluated new sources. Panache European Journeys took advantage of trade shows, travel industry personnel and publications and other sources of industry-related information as it monitored the quality of its offering. They have a history of three successful years providing tours, virtually identical, to those which will be offered by Panache Travel Group.
Barkley Roberts Travel is a full service travel agency. It is a member of the Airline Reporting Corporation (ARC), International Airlines Travel Agent Network (IATAN), Association of Travel Agencies (ASTA), along with many other groups and trade associations. It is also a member of www.vacation.com that is one of the largest consortium for obtaining additional commission and discounts prices on airline, hotel room, rental car and cruise line bookings. In addition, Barkley Roberts Travel has a large client base of both corporate and leisure clients, many of whom travelled with Panache European Journeys. Barkley Roberts Travel is staffed with two full-time certified travel professionals.
The bi-coastal offices staffed with the knowledgeable founders and personnel of PTG will facilitate attracting clients both to and within the luxury travel market though one-on-one meetings with potential clients, personal contact with sophisticated travel agencies which target up-scale consumers, and broad out-reach programs including travel conferences and media and special events.
Panache Travel Group will rely on the Computerized Reservation System (CRS) of Barkley Roberts Travel. Barkley Roberts Travel is currently under contract to WorldSpan, a leader in the CRS world. The CRS enables travel agents to identify what the customer is looking for and to make that information available quickly. It increases the speed and efficiency with which PTG can communicate with suppliers. In addition, the CRS simplifies customer data storage and retrieval. PTG will make use of the latest computer technology and the Internet for market research, communications, data storage and sales. PTG will also create working agreements with other travel agencies in the Salt Lake City and New York areas that will enhance its technological abilities and its financial profitability.
Panache Travel Group will increase the geographical areas of the world in which it offers tours. In addition, as the luxury travel market expands, PTG may develop business in additional segments of the luxury travel market, i.e. tours with an architectural, music festival, golf or local festival emphasis. PTG is researching the market to identify potential opportunities for future sales. The long-term goal of PTG is to establish itself as an internationally recognized provider of top-of-the-line luxury travel. This goal does not prohibit PTG from participating in additional areas of the travel industry. It does, however, provide a corporate focus and a differentiated offering.
Panache Travel Group will focus its initial efforts in obtaining clients in the United States interested in the luxury travel market. Travel and tourism is the nation’s largest services export industry. U.S. resident travelers spent $81.4 billion on travel to foreign countries in 1999. The travel & tourism industry is expected to account for 5.1% of the U.S. Gross Domestic Production (GNP) in 2000. The World Economic Forecast Association (WEFA) forecasts travel & tourism to grow by 4.1% a year between 2000 and 2005 in terms of real spending.
The target customers of Panache Travel Group are couples and individuals, with median household incomes in excess of $100,000 between the ages of 40-70 years of age. These people are interested in adventure, history, gastronomy, travel culture and unique travel experiences. Target groups are as follows:
Market Analysis | |||||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |||
Potential Customers | Growth | CAGR | |||||
USA Household Incomes Over $100K | 6% | 2,000,000 | 2,120,000 | 2,247,200 | 2,382,032 | 2,524,954 | 6.00% |
Travel Agents & Professionals | 4% | 300,000 | 312,000 | 324,480 | 337,459 | 350,957 | 4.00% |
Corporations, Civic Groups & Non-profit Organizations | 4% | 250,000 | 260,000 | 270,400 | 281,216 | 292,465 | 4.00% |
Internet | 5% | 1,000,000 | 1,050,000 | 1,102,500 | 1,157,625 | 1,215,506 | 5.00% |
Total | 5.42% | 3,550,000 | 3,742,000 | 3,944,580 | 4,158,332 | 4,383,882 | 5.42% |
Panache Travel Group is located in Salt Lake City and the New York City area. It will target and develop relationships with satisfied clients who have traveled with the PTG with the idea of capitalizing on their satisfaction by encouraging favorable word-of-mouth comments to their friends and acquaintances. It will place a great emphasis on targeting key travel agents/professionals, i.e. Virtuosi agents, who have established, luxury client bases. Luxury trade shows, informational meetings, and contact of clients from elite agencies will also be used to identify markets and clients.
The travel industry is growing. Reasons for this growth include a healthy domestic economy and the devaluation of currency in other parts of the world which has made travel less expensive for U.S. residents. Leisure travel has increased each year since 1990 and luxury travel, which is growing at an estimate 5% annually, is one of the fastest growing segments of the travel industry. Additionally, there has been a dramatic increase in corporate participation in the luxury travel market in the form of incentives and retreats.
Many potential customers have questions related to numerous aspects of foreign travel. Experience travelers and travel professionals have invaluable knowledge about destinations, accommodations, prices and the myriad questions that arise. General customers look to the travel professional to provide them with sound advice on these matters.
However, luxury travelers look to and depend on the travel professional to an even greater extent for an even greater number of things. Simply stated, they want someone to help them with everything: “Please take care of it all!” Panache Travel Group is confident in its ability to do just that. PTG saves the client time and money through their knowledge and travel experience, and ensures that clients are worry-free and completely satisfied.
The U.S. travel and tourism industry is the nation’s third largest retail industry, and according to the U.S. Department of Commerce, indicators suggest it will be the leading industry in 2001. Revenues from travel have increased approximately 100% in the last decade. U.S. travel agencies produce over $100 billion in revenues each year.
The travel market is separated into two categories: business and leisure. Each contributes about 45% to total revenues. The remaining 10% of the revenue is generated from combined business/leisure trips. The market is further separated into domestic and international travel. Leisure travelers are classified according to the type of trip taken, income and/or age.
The leisure travelers are divided into the following groups (not being mutually exclusive):
Lifestyle, age, and disposable income influence the decision to travel and the type of travel. Luxury travelers make purchase decisions based upon their desire to combine many interests with vacation time. Panache Travel Group will emphasize high-income travelers particularly interested in special-interest, rest and relaxation, honeymoons and sightseeing trips who may be families, groups with a mutual interest and/or seniors. When combined they form a very significant, lucrative market from which to draw potential clients.
There are many activities and types of travel available to people contemplating a luxury vacation. Moreover, potential customers do not have to vacation: they may elect to spend the discretionary portion of their budget in any number of ways, or invest the money they would otherwise have spent on a vacation.
However, if they are disposed to a luxury vacation, direct competition for Panache Services can come from virtually any agency. That being said, however, these same agencies can be direct sales agents of Panache Journeys. They are valued and are to be sought out. The average luxury traveler engages in one grand travel vacation every twelve months.
As mentioned above there are competitors for Panache Services, but the market of potential clients is truly vast. On the other hand, Panache Journeys has found a very nice niche with limited direct competition.
Several luxury tour companies compete directly with Panache Journeys for the luxury travel dollar. Three competitors are listed below with their strengths and weakness:
The travel industry is similar to other industries inasmuch as it has large national chains, small home-based businesses, consolidators on the Internet, etc. Membership numbers in some of the travel-related associations give some indication of the number of participants in this market. The American Society of Travel Agents (ASTA) reports 25,000 members in 135 countries, most of whom are small businesses. The Association of Retail Travel Agencies (ARTA) has another 3,000 members. In addition, many agencies are not affiliated with these associations but rather with one or more of the approximately 35 other travel industry organizations in the country.
In order to reach its goal of becoming one of the premiere luxury tour operators and travel planners, Panache Travel Group will adopt the following strategy:
5.2 competitive edge.
The competitive edge of Panache Travel Group is its focus, passion, experience, and in its superior product with Panache Journeys. PTG provides a differentiated offering with creative management and commitment.
Panache Travel Group will sell the benefits of the services it promotes and the luxury tours it offers. PTG will provide clients with all the arrangements which they can foresee, as well as many they would not have contemplated. Our concern is not to maximize profits on any individual sale, but to satisfy the client. We are confident that doing so will reduce costs and increase profits in the long run. It is less expensive to maintain a relationship than it is to create a new one. At PTG, we believe in the value of the travel we sell and we are confident that we can satisfy the seasoned traveler and the newcomer as well. Sales projections are detailed in the Yearly Sales chart accompanying the Sales Forecast topic and table.
Sales programs will include sales awards for the highest grossing sales representative and customer service awards for those employees who best exemplify Panache Travel Group’s commitment to clients. On-site sales, telephone sales, on-line sales, off-site sales and third-party sales will all be closely correlated with marketing promotions. Aspects of the sales processes, which may include training, cold-calling, leads, productivity, order-fulfillment, measurable and attainable goal-setting and follow-up efforts, will all be evaluated and clearly described.
Detailed projections are located in the sales chart and table below. Panache Travel Group expects sales to double in the first three years of operation. We believe this is a conservative estimate, given the nature of the vast market of potential clients and the market niche of Panache Journeys.
Sales Forecast | |||
Year 1 | Year 2 | Year 3 | |
Sales | |||
Journeys | $310,000 | $900,000 | $2,700,000 |
Services | $190,000 | $600,000 | $1,800,000 |
Total Sales | $500,000 | $1,500,000 | $4,500,000 |
Direct Cost of Sales | Year 1 | Year 2 | Year 3 |
Journeys | $202,800 | $688,500 | $2,025,000 |
Services | $144,000 | $534,000 | $1,584,000 |
Subtotal Direct Cost of Sales | $346,800 | $1,222,500 | $3,609,000 |
Panache Travel Group adheres to the theory that the goal of business is to create and keep customers. Its marketing strategy will reflect this goal as it builds its reputation to clients throughout the United States.
Direct marketing methods may include the following:
Informal Marketing/Networking. Activities such as joining organizations, public speaking, or attending conferences will be explored. For example, an invitation has been extended to one of the founders of PTG for membership in the “DOM professionals,” club a charitable organization for women engaged in the sale and or promotion of passenger transportation and travel in New York City. Its membership is a who’s who of the industry and is a valuable networking organization.
Customer-Based Marketing may include the following:
Our aim is directed at individuals, corporations, civics groups and charitable organizations who wish to participate in luxury travel, and towards travel agents who want to sell the finest small group luxury tours on the market.
Much of the pricing of Panache Travel Group is determined by market standards. It will attempt to maintain modest margins on Panache Services and slightly higher margins on Panache Journeys. PTG will make every effort to maintain a competitive pricing policy and keep the price of Panache Journeys slightly below the price of other luxury tours for the first three years. However, as Panache Journeys builds its reputation as a premier small group luxury tour operator, it expects to earn the ability to charge comparable rates to other luxury tour companies.
The image we are promoting:
“ Panache :
from Late Latin (pinnaculum): small feather; from Old Italian (pennachio): ornamental tuft of feathers, often on a helmet; a tassel; from Middle French (pennache): flamboyantly or stylish confident manner.” —Oxford English Dictionary
This is the meaning of PANACHE, and this is the message we want to promote!
We seek to project our company’s name, and subtleties of its meaning, to the luxury traveler!
The luxury traveler travels with Panache — therefore he/she has panache!
We aim to convey the myriad benefits the luxury client will receive by traveling with Panache!
A Panache client will have an experience evoked by these phrases:
Therefore, we have addressed the Five F’s a customer wants:
Function . Our service meets their concrete needs and desires. Finances . Our prices are somewhat under market-rate. Freedom . We make purchase very convenient, thereby freeing the client’s time and mind. Feelings . We provide a service that makes the clients feel pleased with themselves for their acumen in selecting such a superior product. Future . The service creates great satisfaction. The client’s only longing is for another Journey!
The brochures are sleekly elegant. The logo printed on business cards and stationery is sophisticated and unusual: acid green and black dramatically create attention and the elegance of the Romanesque Panache script is eye-catching. Our sales representatives and Panache hosts are experienced, knowledgeable, cosmopolitan, polished and poised. Our website reinforces these images and messages.
How our image and services will be promoted:
During the first year, Panache Travel Group will continue a relationship begun with the Guild of Ballet West, a professional, nonprofit ballet company located in Salt Lake City, in affiliation with the San Francisco Ballet Company, with a membership of 354. Two journeys will be offered as the grand prize for their annual fund-raising extravaganza given by the Guild in April 28, 2001. This will create buzz and publicity for Panache Journeys, build interest for others to join the prize-winners to travel together, and give back to the community in which PTG is based.
An East-coast based promotion will be participation in the fund-raising auction of educational, public television station WLIW, Channel 21, based on Long Island, New York. The auction will take place June 1-3, 2001. One journey will be auctioned. We will create a 30-second spot with WLIW’s production team. The spot will be aired ten times; print acknowledgement will be made in a Newsday newspaper ad; we’ll receive promotion on WLIW’s auction website and link access to our website; and we have an on-air guest auctioneer opportunity and live interview about Panache Journeys. WLIW has a viewership in New York, New Jersey and Connecticut of more than 1.9 million households weekly and we will be publicized before this vast audience.
PTG will continue calling on travel agencies, in person and by telephone, especially in areas identified as having high levels of income. A select, edited list has been prepared for us by a high-profiled, much-loved and respected, travel professional in New York City. Her stamp-of-approval, gained at the Las Vegas Luxury Travel Expo held in December 2000, has opened many doors. PTG will collaborate with up-scale travel agencies in joint promotions. For example, we will co-sponsor a select mailing in Pittsburgh to high-net-worth individuals who have been identified as interested in luxury travel.
PTG will co-host a kick-off cocktail party with an important agency as they launch their new website. One hundred top local CEO’s, clients of this agency, will be invited.
PTG is working with a Virginia agency and an important museum curator and lecturer to customize an itinerary emphasizing architectural aspects of European cities for interested museum members. PTG may develop an affiliation with the Great Books Program of the University of Chicago, initially in Westchester County, New York. Members have expressed an interest in having PTG tailor travel itineraries highlighting points of specific literary interest. An offer has been made to link our website with that of the Great Books program as well.
PTG will participate in national and regional trade shows. The next one on the calendar is the 2001 Alliance of Westchester Travel Agencies (AWTA) to be held in Tarrytown, New York, April 2, 2001. It draws more than 400 owners, corporate managers and travel agents from Westchester and Rockland counties in New York, Connecticut and other surrounding areas.
Two nationally important trade shows held annually are the Luxury Travel Expo (LTE) in Las Vegas and the Incentive Travel Marketing Expo (ITME) in Chicago. Both are worthwhile. We will attend and exhibit.
Our website will be a very important avenue for reaching prospective clients not reached in other ways. Casually speaking, “It’s a way to put more feet on the street!” It is also an ideal location to introduce tie-in products and services. For example, if we were to believe that a particular Tumi piece of luggage was ideal, we might seek an affiliation with them and create a link on our website. Additionally, if we created a reading list, we might profitably seek a tie-in with one of the on-line book sellers such as Amazon.com.
Another marketing program contemplated is the publication of a chatty newsletter, perhaps distributed quarterly. Its purpose would be to increase customer contact and serve as a vehicle for exemplifying our dedicated, personal attention. We could also highlight new Journeys, interesting travel tidbits, etc., etc. through this means.
Personal selling will also occur utilizing the extended networks of everyone affiliated with Panache Travel Group.
Strategic alliances for promotions will be developed with travel agents, corporations, civic groups and non-profit organizations. Some of these alliances have been established by Panache Journeys and will continue and be expanded by Panache Travel Group.
The initial management team depends on the founders of Panache Travel Group and the current employees of Barkley Roberts Travel. George Raymond will act as General Manager. As PTG grows, a board of directors will be formed and additional employees will be added in support, sales, field and marketing.
Panache Travel Group will begin operations with 4 full-time positions and employ independent contractors where necessary for sales and field operations. It will use the service of the certified public accounting firm of Terry Price & Wunderli for payroll, taxes, and accounting. The positions are as follows.
General Manager, LC Partner and President: George Raymond
Marketing Director, LC Partner and Vice President: Dominque Pascal
Travel Director, LC Partner and Vice President: Alica Marques
Office Manager and 2nd Travel Agent: Suzy Brown
General Manager and Development Director
George Raymond, 47, B.A. History, M.A. Comparative Literature, University of California, PhD.Comparative Literature, University of Utah. Seven years as Adjunct Professor of French and Comparative Literature at the University of Utah. A life-long world traveler and sophisticated bon vivant who speaks French fluently and can make himself understood in myriad other languages. So well-traveled there isn’t a silver/gold/platinum metal precious enough to indicate the millions of frequent-flyer air miles he has flown around the world.
Marketing and Sales Director
Dominque Pascal 48, B.S. History, English, Yale University. Twenty-five years of experience with Morgan Stanley & Co., Inc., Junior League of Westchester, and personal family offices of financiers Willam Dupont Jr., and marketing director of Deluxe World Tours. Mother of an 3 adult sons, an accomplished cook and an avid reader, she has lived in New York for over thirty years and led many lives.
Travel Director
Alica Marques, 39. Twenty years experience in the travel business, including two years as managing partner of Barkley Roberts Travel. With extensive travel experience she has first-hand knowledge of many locations. An expert on CRS and other travel-related computer applications, Alica has many contacts in the industry, knowledge of critical daily operations, and speaks Spanish.
Office Manager and Travel Agent
Suzy Brown, 26. Five years experience in travel, including her work as the current office manager of Barkley Roberts Travel. Not only familiar with the CRS system, she is a wizard with TRAMS, a back-office accounting program designed specifically for the travel business.
The personnel plan of Panache Travel Group depicts anticipated head count for the start-up year. The following table provides more detailed information. PTG anticipates the need to increase personnel in the first 2-3 years, but will need to significantly increase independent contractors for sales reps and tour guides, who will be paid on a commission basis.
*Positions marked with an asterisk, in addition to their base salaries, also receive commission from sales and hosting tours. The cost of paying these commissions is built into the cost of the sale.
Personnel Plan | |||
Year 1 | Year 2 | Year 3 | |
President and Development Dir. * | $14,000 | $25,000 | $40,000 |
Marketing & Advertising Dir. * | $14,000 | $20,000 | $35,000 |
Office Manager * | $14,000 | $20,000 | $35,000 |
Accounting | $3,500 | $9,000 | $12,000 |
Travel Dir. * | $7,000 | $13,000 | $14,000 |
Travel Agent | $0 | $0 | $0 |
Sales Reps. | $0 | $0 | $0 |
Tour Guides | $0 | $0 | $0 |
Additional Office Support | $0 | $0 | $13,000 |
Total People | 10 | 14 | 20 |
Total Payroll | $52,500 | $87,000 | $149,000 |
The financial plan of Panache Travel Group is detailed in the following sections. Preliminary estimates suggest that PTG will experience rapid growth and will increase in gross margin and sales volume. This is partly due to the vast market, but will be facilitated by increased marketing. Income estimates are based, in part, on anticipated revenues from accounts and clients that are secured by PTG prior to its acquisition of both Barkley Roberts Travel and Panache European Journeys. PTG will need sufficient cash to allow for a possible negative cash flow during start-up. It will also need investment to acquire the assets and liabilities of Barkley Roberts Travel and Panache European Journeys. Thus, the overall financial plan presents a conservative, but realistic, depiction of the financial position of PTG.
Panache Travel Group assumes the following:
General Assumptions | |||
Year 1 | Year 2 | Year 3 | |
Plan Month | 1 | 2 | 3 |
Current Interest Rate | 10.00% | 10.00% | 10.00% |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% |
Tax Rate | 25.42% | 25.00% | 25.42% |
Other | 0 | 0 | 0 |
The following chart indicates key financial indicators for the first three years for Panache Travel Group. Growth is expected in sales and a proportional increase in operating expenses during expansion.
The profit picture of Panache Travel Group improves as operations move into the second year. PTG anticipates improving its profitability dramatically by 2003. The annual estimates are included in the table below.
Pro Forma Profit and Loss | |||
Year 1 | Year 2 | Year 3 | |
Sales | $500,000 | $1,500,000 | $4,500,000 |
Direct Cost of Sales | $346,800 | $1,222,500 | $3,609,000 |
Other | $0 | $0 | $0 |
Total Cost of Sales | $346,800 | $1,222,500 | $3,609,000 |
Gross Margin | $153,200 | $277,500 | $891,000 |
Gross Margin % | 30.64% | 18.50% | 19.80% |
Expenses | |||
Payroll | $52,500 | $87,000 | $149,000 |
Sales and Marketing and Other Expenses | $11,700 | $38,600 | $76,000 |
Depreciation | $0 | $0 | $0 |
Leased Equipment | $0 | $0 | $0 |
Utilities | $875 | $1,574 | $1,653 |
Insurance | $700 | $1,200 | $1,200 |
Rent | $2,100 | $3,600 | $3,600 |
Payroll Taxes | $2,625 | $4,350 | $7,450 |
Other | $0 | $0 | $0 |
Total Operating Expenses | $70,500 | $136,324 | $238,903 |
Profit Before Interest and Taxes | $82,700 | $141,176 | $652,097 |
EBITDA | $82,700 | $141,176 | $652,097 |
Interest Expense | $110 | $110 | $110 |
Taxes Incurred | $20,647 | $35,267 | $165,713 |
Net Profit | $61,943 | $105,800 | $486,274 |
Net Profit/Sales | 12.39% | 7.05% | 10.81% |
Cash flow projections are critical to our success. The monthly cash flow for 2001 is shown in the illustration, with one bar representing the cash flow per month and the other representing the monthly balance. The annual cash flow figures are included here in the following table.
Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $500,000 | $1,500,000 | $4,500,000 |
Subtotal Cash from Operations | $500,000 | $1,500,000 | $4,500,000 |
Additional Cash Received | |||
Sales Tax, VAT, HST/GST Received | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 |
New Other Liabilities (interest-free) | $0 | $0 | $0 |
New Long-term Liabilities | $0 | $0 | $0 |
Sales of Other Current Assets | $0 | $0 | $0 |
Sales of Long-term Assets | $0 | $0 | $0 |
New Investment Received | $0 | $0 | $0 |
Subtotal Cash Received | $500,000 | $1,500,000 | $4,500,000 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $52,500 | $87,000 | $149,000 |
Bill Payments | $343,452 | $1,241,864 | $3,654,519 |
Subtotal Spent on Operations | $395,952 | $1,328,864 | $3,803,519 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
Principal Repayment of Current Borrowing | $0 | $0 | $0 |
Other Liabilities Principal Repayment | $0 | $0 | $0 |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $0 | $0 | $0 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $395,952 | $1,328,864 | $3,803,519 |
Net Cash Flow | $104,048 | $171,136 | $696,481 |
Cash Balance | $204,048 | $375,184 | $1,071,665 |
The balance sheet indicates sustained and planned growth. Net worth improves considerably in years two and three and will provide Panache Travel Group with a strong financial position.
Pro Forma Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Current Assets | |||
Cash | $204,048 | $375,184 | $1,071,665 |
Other Current Assets | $0 | $0 | $0 |
Total Current Assets | $204,048 | $375,184 | $1,071,665 |
Long-term Assets | |||
Long-term Assets | $0 | $0 | $0 |
Accumulated Depreciation | $0 | $0 | $0 |
Total Long-term Assets | $0 | $0 | $0 |
Total Assets | $204,048 | $375,184 | $1,071,665 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | $42,105 | $107,441 | $317,649 |
Current Borrowing | $1,100 | $1,100 | $1,100 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $43,205 | $108,541 | $318,749 |
Long-term Liabilities | $0 | $0 | $0 |
Total Liabilities | $43,205 | $108,541 | $318,749 |
Paid-in Capital | $100,000 | $100,000 | $100,000 |
Retained Earnings | ($1,100) | $60,843 | $166,642 |
Earnings | $61,943 | $105,800 | $486,274 |
Total Capital | $160,843 | $266,642 | $752,916 |
Total Liabilities and Capital | $204,048 | $375,184 | $1,071,665 |
Net Worth | $160,843 | $266,642 | $752,916 |
The following table shows the projected business ratios. Panache Travel Group expects to maintain healthy ratios for profitability, risk and return. Industry Profile ratios are also shown, based on Standard Industry Classification (SIC) code 4724, Travel Agencies.
Ratio Analysis | ||||
Year 1 | Year 2 | Year 3 | Industry Profile | |
Sales Growth | 0.00% | 200.00% | 200.00% | 4.00% |
Percent of Total Assets | ||||
Other Current Assets | 0.00% | 0.00% | 0.00% | 38.10% |
Total Current Assets | 100.00% | 100.00% | 100.00% | 64.00% |
Long-term Assets | 0.00% | 0.00% | 0.00% | 36.00% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 21.17% | 28.93% | 29.74% | 39.60% |
Long-term Liabilities | 0.00% | 0.00% | 0.00% | 16.30% |
Total Liabilities | 21.17% | 28.93% | 29.74% | 55.90% |
Net Worth | 78.83% | 71.07% | 70.26% | 44.10% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 30.64% | 18.50% | 19.80% | 38.30% |
Selling, General & Administrative Expenses | 18.25% | 11.45% | 8.93% | 27.50% |
Advertising Expenses | 1.40% | 1.67% | 1.11% | 0.40% |
Profit Before Interest and Taxes | 16.54% | 9.41% | 14.49% | 1.30% |
Main Ratios | ||||
Current | 4.72 | 3.46 | 3.36 | 1.44 |
Quick | 4.72 | 3.46 | 3.36 | 1.13 |
Total Debt to Total Assets | 21.17% | 28.93% | 29.74% | 55.90% |
Pre-tax Return on Net Worth | 51.35% | 52.90% | 86.59% | 3.20% |
Pre-tax Return on Assets | 40.48% | 37.60% | 60.84% | 7.20% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | 12.39% | 7.05% | 10.81% | n.a |
Return on Equity | 38.51% | 39.68% | 64.59% | n.a |
Activity Ratios | ||||
Accounts Payable Turnover | 9.16 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 21 | 20 | n.a |
Total Asset Turnover | 2.45 | 4.00 | 4.20 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 0.27 | 0.41 | 0.42 | n.a |
Current Liab. to Liab. | 1.00 | 1.00 | 1.00 | n.a |
Liquidity Ratios | ||||
Net Working Capital | $160,843 | $266,642 | $752,916 | n.a |
Interest Coverage | 751.82 | 1,283.42 | 5,928.15 | n.a |
Additional Ratios | ||||
Assets to Sales | 0.41 | 0.25 | 0.24 | n.a |
Current Debt/Total Assets | 21% | 29% | 30% | n.a |
Acid Test | 4.72 | 3.46 | 3.36 | n.a |
Sales/Net Worth | 3.11 | 5.63 | 5.98 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |
Sales Forecast | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | |||||||||||||
Journeys | 0% | $0 | $0 | $0 | $0 | $0 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $30,000 | $30,000 |
Services | 0% | $0 | $0 | $0 | $0 | $0 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $20,000 | $20,000 |
Total Sales | $0 | $0 | $0 | $0 | $0 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $50,000 | $50,000 | |
Direct Cost of Sales | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Journeys | $0 | $0 | $0 | $0 | $0 | $0 | $39,000 | $39,000 | $39,000 | $39,000 | $23,400 | $23,400 | |
Services | $0 | $0 | $0 | $0 | $0 | $0 | $27,000 | $27,000 | $27,000 | $27,000 | $18,000 | $18,000 | |
Subtotal Direct Cost of Sales | $0 | $0 | $0 | $0 | $0 | $0 | $66,000 | $66,000 | $66,000 | $66,000 | $41,400 | $41,400 |
Personnel Plan | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
President and Development Dir. * | 0% | $0 | $0 | $0 | $0 | $0 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 |
Marketing & Advertising Dir. * | 0% | $0 | $0 | $0 | $0 | $0 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 |
Office Manager * | 0% | $0 | $0 | $0 | $0 | $0 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 |
Accounting | 0% | $0 | $0 | $0 | $0 | $0 | $500 | $500 | $500 | $500 | $500 | $500 | $500 |
Travel Dir. * | 0% | $0 | $0 | $0 | $0 | $0 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 |
Travel Agent | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Sales Reps. | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Tour Guides | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Additional Office Support | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total People | 10 | 10 | 10 | 10 | 12 | 14 | 14 | 14 | 12 | 10 | 10 | 10 | |
Total Payroll | $0 | $0 | $0 | $0 | $0 | $7,500 | $7,500 | $7,500 | $7,500 | $7,500 | $7,500 | $7,500 |
General Assumptions | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Plan Month | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
Current Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Tax Rate | 30.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | 25.00% | |
Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pro Forma Profit and Loss | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | $0 | $0 | $0 | $0 | $0 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $50,000 | $50,000 | |
Direct Cost of Sales | $0 | $0 | $0 | $0 | $0 | $0 | $66,000 | $66,000 | $66,000 | $66,000 | $41,400 | $41,400 | |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Cost of Sales | $0 | $0 | $0 | $0 | $0 | $0 | $66,000 | $66,000 | $66,000 | $66,000 | $41,400 | $41,400 | |
Gross Margin | $0 | $0 | $0 | $0 | $0 | $80,000 | $14,000 | $14,000 | $14,000 | $14,000 | $8,600 | $8,600 | |
Gross Margin % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 100.00% | 17.50% | 17.50% | 17.50% | 17.50% | 17.20% | 17.20% | |
Expenses | |||||||||||||
Payroll | $0 | $0 | $0 | $0 | $0 | $7,500 | $7,500 | $7,500 | $7,500 | $7,500 | $7,500 | $7,500 | |
Sales and Marketing and Other Expenses | $0 | $0 | $0 | $0 | $0 | $2,100 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | $1,600 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Leased Equipment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Utilities | $0 | $0 | $0 | $0 | $0 | $125 | $125 | $125 | $125 | $125 | $125 | $125 | |
Insurance | $0 | $0 | $0 | $0 | $0 | $100 | $100 | $100 | $100 | $100 | $100 | $100 | |
Rent | $0 | $0 | $0 | $0 | $0 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | |
Payroll Taxes | 5% | $0 | $0 | $0 | $0 | $0 | $375 | $375 | $375 | $375 | $375 | $375 | $375 |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Operating Expenses | $0 | $0 | $0 | $0 | $0 | $10,500 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | |
Profit Before Interest and Taxes | $0 | $0 | $0 | $0 | $0 | $69,500 | $4,000 | $4,000 | $4,000 | $4,000 | ($1,400) | ($1,400) | |
EBITDA | $0 | $0 | $0 | $0 | $0 | $69,500 | $4,000 | $4,000 | $4,000 | $4,000 | ($1,400) | ($1,400) | |
Interest Expense | $9 | $9 | $9 | $9 | $9 | $9 | $9 | $9 | $9 | $9 | $9 | $9 | |
Taxes Incurred | ($3) | ($2) | ($2) | ($2) | ($2) | $17,373 | $998 | $998 | $998 | $998 | ($352) | ($352) | |
Net Profit | ($6) | ($7) | ($7) | ($7) | ($7) | $52,118 | $2,993 | $2,993 | $2,993 | $2,993 | ($1,057) | ($1,057) | |
Net Profit/Sales | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 65.15% | 3.74% | 3.74% | 3.74% | 3.74% | -2.11% | -2.11% |
Pro Forma Cash Flow | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Cash Received | |||||||||||||
Cash from Operations | |||||||||||||
Cash Sales | $0 | $0 | $0 | $0 | $0 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $50,000 | $50,000 | |
Subtotal Cash from Operations | $0 | $0 | $0 | $0 | $0 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $50,000 | $50,000 | |
Additional Cash Received | |||||||||||||
Sales Tax, VAT, HST/GST Received | 0.00% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Other Liabilities (interest-free) | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Investment Received | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Received | $0 | $0 | $0 | $0 | $0 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $50,000 | $50,000 | |
Expenditures | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Expenditures from Operations | |||||||||||||
Cash Spending | $0 | $0 | $0 | $0 | $0 | $7,500 | $7,500 | $7,500 | $7,500 | $7,500 | $7,500 | $7,500 | |
Bill Payments | $0 | $6 | $7 | $7 | $7 | $686 | $22,019 | $69,507 | $69,507 | $69,507 | $68,642 | $43,557 | |
Subtotal Spent on Operations | $0 | $6 | $7 | $7 | $7 | $8,186 | $29,519 | $77,007 | $77,007 | $77,007 | $76,142 | $51,057 | |
Additional Cash Spent | |||||||||||||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Principal Repayment of Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Other Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Dividends | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Spent | $0 | $6 | $7 | $7 | $7 | $8,186 | $29,519 | $77,007 | $77,007 | $77,007 | $76,142 | $51,057 | |
Net Cash Flow | ($0) | ($6) | ($7) | ($7) | ($7) | $71,814 | $50,481 | $2,993 | $2,993 | $2,993 | ($26,142) | ($1,057) | |
Cash Balance | $100,000 | $99,993 | $99,986 | $99,980 | $99,973 | $171,787 | $222,267 | $225,260 | $228,254 | $231,247 | $205,105 | $204,048 |
Pro Forma Balance Sheet | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Assets | Starting Balances | ||||||||||||
Current Assets | |||||||||||||
Cash | $100,000 | $100,000 | $99,993 | $99,986 | $99,980 | $99,973 | $171,787 | $222,267 | $225,260 | $228,254 | $231,247 | $205,105 | $204,048 |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Current Assets | $100,000 | $100,000 | $99,993 | $99,986 | $99,980 | $99,973 | $171,787 | $222,267 | $225,260 | $228,254 | $231,247 | $205,105 | $204,048 |
Long-term Assets | |||||||||||||
Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Accumulated Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Assets | $100,000 | $100,000 | $99,993 | $99,986 | $99,980 | $99,973 | $171,787 | $222,267 | $225,260 | $228,254 | $231,247 | $205,105 | $204,048 |
Liabilities and Capital | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Current Liabilities | |||||||||||||
Accounts Payable | $0 | $6 | $7 | $7 | $7 | $7 | $19,702 | $67,190 | $67,190 | $67,190 | $67,190 | $42,105 | $42,105 |
Current Borrowing | $1,100 | $1,100 | $1,100 | $1,100 | $1,100 | $1,100 | $1,100 | $1,100 | $1,100 | $1,100 | $1,100 | $1,100 | $1,100 |
Other Current Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Subtotal Current Liabilities | $1,100 | $1,106 | $1,107 | $1,107 | $1,107 | $1,107 | $20,802 | $68,290 | $68,290 | $68,290 | $68,290 | $43,205 | $43,205 |
Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Liabilities | $1,100 | $1,106 | $1,107 | $1,107 | $1,107 | $1,107 | $20,802 | $68,290 | $68,290 | $68,290 | $68,290 | $43,205 | $43,205 |
Paid-in Capital | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 |
Retained Earnings | ($1,100) | ($1,100) | ($1,100) | ($1,100) | ($1,100) | ($1,100) | ($1,100) | ($1,100) | ($1,100) | ($1,100) | ($1,100) | ($1,100) | ($1,100) |
Earnings | $0 | ($6) | ($13) | ($20) | ($27) | ($34) | $52,084 | $55,077 | $58,070 | $61,064 | $64,057 | $63,000 | $61,943 |
Total Capital | $98,900 | $98,894 | $98,887 | $98,880 | $98,873 | $98,866 | $150,984 | $153,977 | $156,970 | $159,964 | $162,957 | $161,900 | $160,843 |
Total Liabilities and Capital | $100,000 | $100,000 | $99,993 | $99,986 | $99,980 | $99,973 | $171,787 | $222,267 | $225,260 | $228,254 | $231,247 | $205,105 | $204,048 |
Net Worth | $98,900 | $98,894 | $98,887 | $98,880 | $98,873 | $98,866 | $150,984 | $153,977 | $156,970 | $159,964 | $162,957 | $161,900 | $160,843 |
Fill-in-the-blanks and automatic financials make it easy.
No thanks, I prefer writing 40-page documents.
Discover the world’s #1 plan building software
Destination management in Russia is one of the main focus areas of our agency.
For the years we are successfully carrying of corporate groups in Russia as professional incoming agency in Moscow. The Proekta’s staff is experienced specialists with excellent knowledge of all local features of Russia. The most popular destinations that corporate groups visit are Moscow, St. Petersburg, Kamchatka, and Sochi. We develop unique programs and concepts for each corporate tour to create a memorable experience.
Destination management company in Moscow is needed to ensure running event and logistics at the highest professional level. The knowledge of city’s dynamics, original places and non-tourist sights is the main difference of a professional incoming agency from a mass tour operator.
Destination management in Moscow is quite a young industry, but it has great potential. Here in Russia you can always find what to research and make discoveries every day. Russia is a vast country, not like all the others. Here you can experience different climatic conditions for a few hours, get familiar with different cultures and history of our civilization. There’re infinitely many nuances in such a large country as Russia, and dmc in Moscow and Saint Petersburg should take them into account. That’s why we develop each service for our clients on an individual basis.
Direct and long-term contracts with hotels, transport companies and many other service providers allow us to follow flexible pricing policy. For dmc Moscow is city with endless cultural and historical potential, you can discover it hundred times and find every time something new.
We have taken all the best and most interesting in Russia for our customers. We’re excited to use difficult and out-of-the-box solutions since we know nothing is impossible and want you to remember Russia with love.
Snowed car installations in Moscow, Prague and Frankfurt
Mobile installation of Elbphilharmonie in Hermitage
Launch event of new Dongfeng A9 at MIAS 2016 press day
Building of the exhibition stand and exhibition management at MIAS 2016
Interviewers for Wacker booth at MosBuild 2016
Incentive event for Nissan dealers
Corporate conference in Dearborn, Michigan
Stand opening ceremony at Comtrans exhibition and press conference
Presentation of new models at Moscow International Automobile Salon
Stand buildup for Golden Dragon Company on Comtrans exhibition
Conference for Nissan dealers in Barcelona
Moscow, Butyrskaya Street 62
+7 (499) 653-65-25 (Mon-Fri 10:00-18:00)
facebook.com/proekta
Saint Petersburg, St. Lva Tolstogo 1-3
Rostov-on-Don, St. Koroleva 5b
+7 (863) 333-21-96 (Mon-Fri 10:00-18:00)
COMMENTS
Depending on the type of services that you offer, your target market could be singles, families, couples, business travelers, or luxury travelers. The target market for a travel agency will also change based on the type of travel and travel experiences being offered. For instance, you will attract a different type of customer if are offering ...
A marketing plan will help you to identify your target market, develop strategies to reach them, and track your progress over time. Keep reading to learn how to develop a marketing plan for your travel agency business. Download the Ultimate Marketing Plan Template. Key Components of a Travel Agency Marketing Plan
The U.S. travel agency industry is valued at $48.5B with more than 90,600 businesses in operation and over 318,600 employees nationwide. Factors currently driving industry growth include an increase in domestic tourism and travel for overnight trips, vacations, and business purposes.
Explore a real-world travel agency business plan example and download a free template with this information to start writing your own business plan. ... AEU's target market is an exploitable niche and our service is differentiated. AEU's target market members will have similar activity interests, more disposable income and less sensitivity ...
Here's a 10-step action plan to create a marketing strategy that resonates with potential travelers. Step. Action. Details. 1. Identify your target market. Understand who your ideal clients are based on factors like age, travel preferences, and budget. 2. Research competitors.
3. Place: For a travel agency, place can include both online and offline sales outlets, such as tour operators, wholesalers, OTAs (Online Travel Agencies), mobile apps, websites and retail stores. To maximize reach potential your customers should be able to book flights and tours conveniently across all these platforms. 4.
Read on to learn the seven key components of a marketing plan and start growing your travel agency today. Key Components of a Marketing Plan for Travel Agents. ... you may confuse them because they won't know who you are as a travel agent. Select Your Target Market. Once you've chosen your niche, you'll want to define your target market ...
This part of the business plan is where you determine and document your marketing plan. Your plan should be clearly laid out, including the following 4 Ps. Product/Service: Detail your product/service offerings here. Document their features and benefits. Price: Document your pricing strategy here.
In addition, highlight any milestones you have accomplished, such as the number of clients served, positive reviews, new travel agency openings, etc. 4. Conduct an Industry and Market Analysis. An industry and market analysis section is one of the most important ones in your travel agent business plan.
You need to take a multi-pronged approach to marketing your travel agency. Your marketing strategy should include elements like social media marketing, paid marketing, content marketing, seasonal SEO, and local SEO. These pillars will contribute to the overall strength of your marketing plan.
A good business plan for a travel agency must reflect the unique aspects of the travel industry. To start, it is crucial to provide a comprehensive overview of the travel market. ... Define your target market (such as adventure travelers, luxury vacationers, corporate clients, or budget backpackers), and establish your travel agency's unique ...
Travel Agency Business Plan Template & Guidebook. Whether you are looking to start a travel agency from the ground up or simply update your current business plan, the #1 Travel Agency Business Plan Template & Guidebook provides a comprehensive resource for entrepreneurs. The intuitive step-by-step guidebook walks through the process of creating ...
To that list, I tell our travel agency members to add two more: People, aka your target market; and Value Proposition, which helps you differentiate your services in the minds of consumers. Product - the services, travel types and suppliers you sell; Price—how to balance profits, service fees, markups and revenues goals; Place—where your ...
Basically, the high-level, strategic goals of modern travel agency marketing are clearly articulating a narrow segment that you address (lower prices in specific destinations, traveler region, demographics, etc.) and choosing the best tools to promote the service. So, let's start with understanding customer segments.
As we've discussed, digital marketing is one of the best tools to market a travel agency, so we'll guide you through 5 steps for creating your digital marketing plan. Research Your Target Audience. By now, you probably have a good idea of your desired audience, but knowing you want to target these people isn't enough.
2. Understand your audience. Within the overall market, travel agencies must clearly define their target audience. Use identifiers such as age, gender, family size, earning potential, location, etc. You can also create elaborate buyer personas to guide your digital marketing efforts. 3.
Travel marketing ideas; A travel marketing plan; Travel agency ad examples; And leave a marketing ninja, not really. But you will be wiser. 😉. Marketing for Travel Agents Tips. Have a Unique Selling Proposition (USP) Know where you differentiate and sell that. This could be customer service, affordability, quality, or speed.
Panache Travel Group has two locations from which it will conduct business: The main office address is 129 Market Street, Suite 600, Salt Lake City, Utah 84103. This is a commercial building that can accommodate walk-in customers. The East Coast office address is 150 Broadway, Suite 1200, New York, New York 10019.
Start Your Free Trial Now Or learn more about our solution here. 5. The strategy section. When writing the strategy section of a business plan for your travel agency, it is essential to include information about your competitive edge, pricing strategy, sales & marketing plan, milestones, and risks and mitigants.
the most promising areas of business. Travel services are designed to meet specific needs: recreation, entertainment, cognitive activity etc. ... The target au-dience of the research consists of thirty travel agencies in Moscow providing tours to Finland. During ... 2.2 Developing the research plan 14 2.2.1 Sources of data 14
Destination management in Russia is one of the main focus areas of our agency. For the years we are successfully carrying of corporate groups in Russia as professional incoming agency in Moscow. The Proekta's staff is experienced specialists with excellent knowledge of all local features of Russia. The most popular destinations that corporate ...
Moscow is one of the world's busiest cities with a population of more than 12 million people. Every day thousands of foreigners come to Moscow on business. Our travel agency "MoscowNavigator" provides a range of services for business people in Moscow. -Visa support. -Hotel booking. -Meeting at the airport/train station. -Transfers from/to ...
Working with suppliers. One of the key requirements a client sets for a business travel agency is the price/quality ratio, i.e. achieving the optimum balance between the minimum prices and the maximum quality of services. Aeros knows how to achieve that. It is possible thanks to our long-term experience, professionalism of our experts, numerous ...