Professional Documents
Culture Documents
MC LC
CHNG 1: TM TT TNG QUAN ......................................................................... 3
CHNG 2: M T TNG QUAN V HOT NG KINH DOANH .................. 4
2.1.
2.2.
Sn phm. ............................................................................................................... 6
3.2.
4.1.1
4.3.
4.4.
4.5.
nh gi th trng. ............................................................................................. 13
4.6.
4.7.
4.8.
5.2.
5.3.
5.4.
V sn phm ......................................................................................................... 23
Page 1
Ngha v ............................................................................................................... 33
7.3.
7.3.1.
7.3.2.
K hoch ti chnh................................................................................................ 35
CHNG 9: RI RO ....................................................................................................... 43
9.1
Page 2
Page 3
Page 4
V tr ng dn c.
vn ha.
-
Page 5
CHNG 3: M T SN PHM.
3.1. Sn phm.
Cc loi sn phm kinh doanh ca qun c 4 nhm:
II. TR-
III. NC
YAOURT- SIR
DINH DNG
Cafe
Tr lipton
Chanh
du
Cafe
Tr lipton sa
Chanh dy
Cafe sa nng
Tr li
Chanh mui
da
I. CAFE
IV. SINH T- NC P
Sinh t
Cafe sa
Tr o
Cam vt
sapch
Cafe rum
Tr du
Cam vt mt ong
c chua
Cafe sa rum
Tr cam
Tc p
c rt
Cafe capuchino
Tr chanh dy
Da ti
du
Tr gng
La hn qu
thm
Bc xu
Tr b ao
Sm da
to
Bc xu
Yaourt
Sm da sa
Cacao nng
Yaourt chanh
Coktail
nho
Cacao
Yaourt cam
X mui
c chua
Sa ti
Yaourt du
Sting du
c rt
Chocolate
Yaourt bc h
Number one
Cafe capuchino
Nc p
cam
Page 6
Sir sa
Twister
Sir sa du
Pepsi
Sir sa chanh
Coca cola
Sir sa cam
7 up
Sir sa bc h
Tr xanh
Dr.Thanh
Nhm hc sinh: y l nhm khch hng tui teen, nng ng, thch th
hin bn thn
-
Nhm sinh vin: y l nhm khch hng tui thanh nin mun giao
Page 7
c mi trng kinh doanh tt nht th gii do hng tin Bloomberg thc hin.
Nc ta l nc ang pht trin vi GDP tng trng n nh, thu nhp ca
ngi dn tng, tuy nhin lm pht vn mc cao y gi cc mt hng sinh hot ln
cao.
Mi trng x hi:
Mi trng t nhin:
Cng ngh lun thay i rt nhanh chng, s xut hin ca cng ngh mi to ra
nhng sn phm mi e da sn phm c, cng ngh c tr nn lc hu trc i th
cnh tranh.
Page 8
i th tim nng:
y l th trng y ha hn, mc canh tranh cha cao, nhng trong tng lai
s c nhiu i th cnh tranh.
Page 9
Tm quan trng
Trng s
Tng im
1. Mi trng kinh t
0.15
0.45
2. Mi trng chnh tr
0.03
0.06
3. Mi trng x hi
0.14
0.42
4. Mi trng t nhin
0.1
0.4
0.01
0.02
6. i th tim nng
0.2
0.6
7. Cc sn phm thay th
0.1
0.3
8. Khch hng
0.17
0.51
9. i th cnh tranh
0.1
0.3
Tng cng im
3.16
Kt lun:Kinh doanh qun cafe ang mi trng kinh doanh thun li.
Page 10
Cc yu t bn trong
Tm quan trng
Trng s
1. Ti chnh
0.25
0.75
2. Nhn s
0.3
0.9
3. T chc
0.2
0.5
4. Marketing
0.2
0.2
Tng cng im
im
2.35
Page 11
Ma trn
nng
qun c
- Tm c ngun cung
SWOT
cp nguyn liu tt
- Mt dn c cao, s
dn ng
S:
SO
ST
- Sn phm a dng, cht lng pha ch -Thu ht khch hng - Theo di v kim
cao
tim nng
nh
- a im thun li
- Gi hp l
n vi qun ng
WO
WT
nghim
Hc
hi
kinh
Page 12
Page 13
Da vo tui
Page 14
Gi (thp)
Gi (cao)
A
NhmAqun cc l ng
Pink coffee
Nhm qun tr
sa
Page 15
Page 16
nin khu vc xung quanh (1000 t ri pht trong thng u, sau c th cn nhc
pht thm hay khng). Mi t ri gim 10% cho 1 ly, nhng khng cng gp vi nhau.
Tng th khch hng thn thit (KHTT), ung trn 10 ln qun trong 1 thng s
chnh.
Trong tun u khai trng khch hng s c gim gi 50% trong ngy u v
Page 17
Khch hng ti ch
Qun caf Pink Coffee
TN SN PHM
I.
VT
GI
Cafe
Cafe
ly
10.000
Cafe
ly
10.000
Cafe sa nng
ly
12.000
Cafe sa
ly
12.000
Cafe rum
ly
15.000
Cafe sa rum
ly
15.000
Cafe capuchino
ly
20.000
Page 18
ly
20.000
Bc xu
ly
12.000
Bc xu
ly
12.000
Cacao nng
ly
15.000
Cacao
ly
15.000
Sa ti
ly
12.000
Chocolate
ly
15.000
Chocolate
ly
15.000
Tr lipton
ly
10.000
Tr lipton sa
ly
12.000
Tr li
ly
10.000
Tr o
ly
10.000
Tr du
ly
10.000
Tr cam
ly
10.000
Tr chanh dy
ly
10.000
Tr gng
ly
10.000
Tr b ao
ly
10.000
Yaourt
ly
10.000
II.
Tr-yaourt-sir
Page 19
ly
12.000
Yaourt cam
ly
12.000
Yaourt du
ly
12.000
Yaourt bc h
ly
12.000
Sir sa
ly
10.000
Sir sa du
ly
12.000
Sir sa chanh
ly
12.000
Sir sa cam
ly
12.000
Sir sa bc h
ly
12.000
Chanh
ly
13.000
Chanh dy
ly
13.000
Chanh mui
ly
13.000
Cam vt
ly
15.000
Cam vt mt ong
ly
15.000
Tc p
ly
12.000
Da
ly
10.000
La hn qu
ly
10.000
Sm da
ly
12.000
III.
Nc dinh dng
Page 20
ly
14.000
Coktail
ly
12.000
X mui
ly
10.000
Sting du
chai
10.000
Number one
chai
10.000
Twister
chai
10.000
Pepsi
lon
10.000
Coca cola
lon
10.000
7 up
chai
10.000
Tr xanh
chai
12.000
Dr.Thanh
chai
12.000
Sinh t du
ly
15.000
ly
15.000
da
ly
15.000
sapch
ly
12.000
c chua
ly
12.000
c rt
ly
12.000
Nc p du
ly
15.000
IV.
Sinh t-nc p
Page 21
ly
12.000
to
ly
15.000
cam
ly
15.000
nho
ly
15.000
c chua
ly
12.000
c rt
ly
12.000
Page 22
Page 23
Page 24
Hng mc
SL
VT
Gi
Thnh Tin
Bn my trn
50
Ci
450,000
22,500,000
Gh my
200
Ci
300,000
60,000,000
Ca hng
Bn g- king vung
25
Ci
420,000
10,500,000
trn V
Nm ngi
100
Ci
37,000
3,700,000
300
Ci
3,650
1,095,000
lt ly bng g ( Chn
Minh)
Ghi ch
Vn
Gt tn thuc(TA58)
30
Ci
19,300
579,000
Mm Inox (304-36cm)
10
Ci
100,900
1,009,000
300
Ly
5,500
1,650,000
75
Ly
7,600
570,000
150
Ly
22,000
3,300,000
Ngn
Ly nh ung tr
8
(Lucky LG-36-213,75
ml)
Ly nh ung caf sa
nng
(Lucky LG-36-203,50
ml)
Ly ung cafe
10
11
Gi do
320ml)
siu th
Coopmart
150
Ly
10,600
1,590,000
cung cp
300ml)
12
50
Ci
5,600
280,000
13
Ly pha ch
Ci
17,000
68,000
14
Mung nh
75
Ci
1,800
135,000
15
200
Ci
4,800
960,000
Page 25
18
Cy khuy nc
Bnh thy tinh ln
(LUMINARC 1,3l)
Fin ln pha caf bng
Inox
100
Ci
1,200
120,000
Ci
63,000
315,000
Ci
60,000
120,000
19
Tm lt caf
Ci
25,000
50,000
20
Ci
147,000
294,000
21
Ni ln nu nc si
Ci
500,000
500,000
Gi do
22
Ci
120,000
120,000
siu th
Ci
600,000
1,200,000
23
24
25
26
K ln ng ly bng
Inox
Cc loi chai l khc
D g ln che nng thi
trang
Dn Amply (Pioneer
817S,360W)
in my
16
Ci
Ci
27
u a a nng
Ci
28
Ci
29
Ci
30
Ci
31
T ng , p lnh
Ci
1,000,0
00
1,490,0
00
8,390,0
00
1,900,0
00
9,990,0
00
5,990,0
00
950,000
8,500,0
00
30/4 cung
cp
1,000,000
Vatgia.co
23,840,000
m cung
cp
8,390,000
1,900,000
9,990,000
17,970,000
1,900,000
Gi do
siu th
in my
Nguyn
Kim cung
cp
8,500,000
Page 26
32
My iu ha LG
Ci
33
Dn loa (M ,500W/cp)
Cp
34
Cp truyn quc t
35
Lp t internet v wifi
36
in,n, nc
37
30
Ci
Ci
Ln
38
39
40
41
42
43
44
45
Tm
Thng
TNG CNG
Ln
7,300,0
00
3,500,0
00
600,000
1,500,0
00
35,000,
000
400,000
6,970,0
00
10,000,
000
4,000,0
00
300,000
,000
20,000,
000
1,500,0
00
40,000,
000
60,000,
000
14,600,000
7,000,000
600,000
1,500,000
35,000,000
12,000,000
Gi d
tr
6,970,000
20,000,000
cung cp
4,000,000
300,000,000
Gi d
20,000,000
tr
4,500,000
80,000,000
Gi ch
t
60,000,000
ngh
750,315,000
Page 27
750,315,000
200,000,000
Vn ng gp
600,000,000
D phng
49,685,000
STT
S c phn gp vn
Thnh tin
200,000,000
Nguyn Th Bo Yn
200,000,000
200,000,000
Tng cng
600,000,000
75
Tng s ly/bn/gi
1,5
Gi hot ng/ngy
16
Tng s ly bn ngy
1800
720
Tng s ly bn/tun
5040
Tng s ly bn/thng
20160
Tng s ly bn/nm
241920
Page 28
lng Gi
bn
BQ(ngn Tng
ngn
bn
ng)
ng)
720
12,000
8,640,000
5040
12,000
60,480,000
20160
12,000
241,920,000
Doanh thu Nm
241920
12,000
2,903,040,000
Page 29
Ch tiu
S lng
Tin lng
Thnh tin
(ngn ng)
(ngn ng)
Ca
Qun l
7,000,000
7,000,000
K ton
2,000,000
4,000,000
Thu ngn
1,500,000
3,000,000
Pha ch
4,000,000
8,000,000
Phc v
1,500,000
21,000,000
Lao cng
1,400,000
2,800,000
Bo v
1,500,000
9,000,000
Tng
15
58,300,000
T l % so vi doanh thu
24,1
ph
bao
2 S lng
Ca
Tin 1 phn
Tng tin
10
300,000
ca/ngy
Ph n 1 ngy
15
Ph n 1 thng
9,000,000
T l % so vi doanh thu
3,7
Page 30
Chi ph
Chi ph nm
thng
T l % so vi
doanh thu
Mt bng
40,000,000
480,000,000
16,5
in, nc
6,000,000
72,000,000
0,02
Sa cha
1,000,000
12,000,000
0,004
58,300,000
699,600,000
24
9,000,000
108,000,000
3,7
Tr li vay NH
2,500,000
30,000,000
0,1
64,800,000
777,600,000
26,7
1,000,000
12,000,000
0.004
Chi ph Marketing
1,000,000
12,000,000
0,004
1,066,000
12,792,000
0,0044
Thu mn bi
100,000
1,200,000
Qu khen thng
1,920,000
23,040,000
0,008
3,034,280
36,415,000
0,012
Tng chi ph
189,720,280 2,277,667,000
78,4
241,920,000 2,903,040,000
100
52,199,720
625,373,000
21,5
39,149,790
469,029,750
16,1
Chi ph Hot ng
186,686,000 2,240,232,000
T l % li nhun so vi
vn gp
78,3%
Page 31
Page 32
K TON
THU NGN
PHC V
QUN L
PHA CH
LAO CNG
BO V
7.2. Ngha v
- Ch qun: L ngi qun l v iu hnh mi hot ng qun, chu
trch nhim trc php lut.
- Qun l: L ngi thay mt ch qun iu hnh hot ng ca nhn
vin
- K ton: Theo di v ghi chp li tt c mi hot ca qun v tng
hp chi ph v xc nh doanh thu, li nhun ca qun bo co thu.
- Pha ch: l ngi pha ch cc loi thc ung.
- Thu ngn: L ngi trc tip tnh chi ph, thu tin.
- Phc v: gii thiu menu v phc v khch hng.
- Lao cng: l ngi ra ly v dn v sinh.
Page 33
Page 34
Page 35
1
2
3
Ly thy
tinh
Nguyn
Thi gian
Khu hao
Khu hao
gi
KH
nm
thng
6,000,000
6,000,000
500,000
135,000
135,000
11,250
280,000
280,000
23,330
Mung
Fin pha
caf
ng phc
12,000,000
12,000,000
1,000,000
Trang tr
10,000,000
10,000,000
833,000
pha ch
2,000,000
2,000,000
166,700
Chi ph n
6,000,000
6,000,000
500,000
Tng cng
36,415,000
36,415,000
3,034,280
Nm 0
Nm 1
Nm 2
D n u k
200,000,000
100,000,000
Tr n gc v li
130,000,000
115,000,000
30,000,000
15,000,000
100,000,000
100,000,000
200,000,000
100,000,000
15%
15%
15%
2.1
2.2
N gc n hng phi tr
D n cui k
Li sut
Page 36
2.2
Khon mc
Tng doanh
thu
Tng chi ph
Chi ph khu
hao
Chi ph li
vay
Nm 1
Nm 2
Nm 3
Nm 4
2,903,040,000
3,256,370,000
3,389,452,000
3,527,689,000
2,277,667,000
2,256,753,000
2,312,289,000
2,405,128,000
36,415,000
39,258,000
42,853,000
56,356,000
30,000,000
15,000,000
655,373,000
1,014,467,000
1,077,163,000
1,122,561,000
625,373,000
999,617,000
1,077,163,000
1,122,561,000
156,343,250
249,904,250
269,290,750
280,640,250
469,029,750
749,712,750
807,872,250
841,920,750
505,444,750
788,970,750
850,725,250
898,276,750
Li nhun
3
trc thu v
li vay
Tng li
nhun trc
thu
Thu TNDN
Tng li
nhun sau
thu
Thu nhp
rng
Page 37
Vn u t (co)
TNR (LR+De)
Ly k TNR
(1)
(2)
(3)
(4)
Chnh lch
(TC-LKTNR)
(5)
750,315,000
505,444,750
505,444,750
244,870,250
788,970,750
1,294,415,500
(544,100,500)
850,725,250
2,145,140,750
(1,394,825,750)
898,276,750
3,043,417,500
(2,293,102,500)
3,043,417,500
6,988,418,500
Tng
Thi gian hon vn khng chit khu ca qun caf l 1 nm 3 thng 28 ngy.
Page 38
STT
(1)
Vn u
t (Co)
1/(1+r)i
TNR
PC
(LR+De)
(2)
(3)
(4)
0 750,315,000
1.000
750,315,000
Chnh lch
Ly k
PV
T(FC+PC)-
PV
LKPV
(5)
(6)
(7)
(8)
0.893
505,444,750
451,362,161
451,362,161
298,952,839
0.797
788,970,750
628,809,687
1,080,171,848
(329,856,848)
0.712
850,725,250
605,716,378
1,685,888,226
(935,573,226)
0.636
898,276,750
571,304,013
2,257,192,239
(1,506,877,239)
3,043,417,500
2,257,192,239
Tng 750,315,000
750,315,000
Page 39
Page 40
Nm 1
Nm 2
Nm 3
Nm 4
Tng chi ph
2.1
36,415,000
39,258,000
42,853,000
56,356,000
2.2
Chi ph li vay
30,000,000
15,000,000
100,000,000
100,000,000
625,373,000
156,343,250
249,904,250
269,290,750
280,640,250
469,029,750
749,712,750
807,872,250
841,920,750
446,529,750
738,462,75
807,872,250
841,920,750
4
5
6
Thanh ton
n gc NH
Tng li nhun
trc thu
Thu TNDN
Tng li nhun
sau thu
8.1
1 nm 3 thng 28 ngy
8.2
C chit khu
1 nm 5 thng 22 ngy
9
10
Hin gi thun (
NPV)
T sut BCR
1,506,877,239
3.008
Page 41
Nm 1
Nm 2
Nm 3
Nm 4
Vn vay /vn u t
0.27
0.27
0.27
0.27
Vn t c /vn u t
0.73
0.73
0.73
0.73
0.16
0,23
0,24
0.24
0,62
0,99
1.07
1.12
Li nhun rng/vn t c
0,78
1.24
1.34
1.4
Page 42
CHNG9: RI RO
9.1 Phn tch ri ro
Ri ro v thin nhin: Vit Nam ni chung v TP.HCM ni ring th thng c
thi tit khng thun li nh bo, p thp nhit i, ma ln ..s lm cho khch hng t
c nhu cu ra ngoi vui chi, gii tr.Nn qun chng ti lun cp nht thng tin thi
tit c th nhng bin php vi ri ro ny.
Ri ro v kinh t: ngoi vic nn kinh t ngy cng pht trin th song song cng
c nhiu giai on nh khng hong kinh t, lm pht..s lm nn kinh t bt n, thu
nhp khch hng gim s lm cho lng khch n vi qun gim i.V th, chng ti
lun iu chnh gi c ph hp vi u vo cc nguyn vt liu.
Ri ro v ni b nh hng: bn cnh nhng quyt nh ng n i khi cng c
nhng sai lm nh trong chin lc kinh doanh, cng tc qun l, cung cch phc
vV vy chng ti lun iu chnh chin lc kinh doanh cho ph hp ti nhng thi
im nht nh, bi dng nghip v cho cp qun l cng nh nhn vin.
Page 43
Hin nay nhu cu hng th ca khch hng ngy cng cao.Nu qun khng thch nghi
v nm bt c nhu cu khch hng th s tr ln lc hu v dn n nhiu kh khn
khc trong tng lai. Nhm lng trc nhng thay i qun c nhng d nh sau:
10.1.1.Cc m hnh dch v:
T chc nhng chng trnh vui chi ngay ti qun v qun s trao gii cho nhng ai
xut sc t im cao.
Khai trng m hnh ung cng nhiu, tin cng t vi m hnh ny khi khch hng n
ung nc s cung cp thng tin mi ln thanh ton, qua s tin ha n khch s c
c nhng im tch l v c th quy i im thnh tin hoc mang lm phiu gim gi
cho nhng ln sau. M hnh s tng s kch thch n khch hng v ng thi gi c
nhng khch hng trung thnh vi qun.
Bn cnh nhng thay i qun cn nn thng xuyn lm mi, tu b trang tr trnh
gy cm gic nhn chn cho khch hng.
10.1.2.C cu qun l:
qun hot ng tt yu cu i ng nhn vin cng nh qun l phi c trnh
chuyn mn nht nh. Nhm tng tnh hc hi cng nh k nng cho cc nhn vin, qu
s t chc hun luyn 3 thng 1 ln ng thi c nhng chng trnh khen thng cho
cc nhn vin tt h tip tc gn b v phn u cho qun
Page 44
PH LC
Page 45
Page 46