Download - Fit Futures Business Plan
-
7/29/2019 Fit Futures Business Plan
1/45
-
7/29/2019 Fit Futures Business Plan
2/45
Fit Futures
2Fit Futures
Confidentiality Agreement
The reader of this Business Plan acknowledges that the information provided is
confidential; therefore, the reader agrees not to disclose it without the express
written permission of Fit Futures.
This business plan has been submitted in a confidential basis solely for the benefit of
selected, highly qualified investors in connection with private placement of the above
securities.
It is acknowledged by the reader that information to be furnished in this business
plan is in all respects confidential in nature, other than information that is in the
public domain through other means.
This publication cannot be lent, sold or circulated in part or whole, by means without
the publishers prior consent.
Thanking You
Fit Futures
-
7/29/2019 Fit Futures Business Plan
3/45
Fit Futures
3Table of Contents
Table of Contents ............................................................................................ 3
List of Tables ................................................................................................... 5
List of Figures .................................................................................................. 5
Section 1 Executive Summary................................................................ 6
1.1 Description of the Business ................................................................... 6
1.2 The opportunity and Strategy ................................................................ 9
1.3 DCU Case Study ................................................................................. 10
1.4 Advantages of the Service ................................................................... 11
1.5 Funding Requirements ........................................................................ 11
1.6 Financial Projections ............................................................................ 11
Section 2 Company Description .............................................................. 11
2.1 Fit Futures Objectives .......................................................................... 12
2.2 Background to its development............................................................ 13
2.3 Reasons why its needed ..................................................................... 14
Section 3 Market Analysis ................................................................. 16
3.1 Size of the Target Market .................................................................... 16
3.2 Market Segmentation ........................................................................... 17
3.3 Profile of teenage Participant ............................................................... 18
3.5 Total market valuation ......................................................................... 19
3.6 Pricing strategy .................................................................................... 19
3.7 Economic climate ................................................................................. 21
Profile of competitors ................................................................................. 22
3.8 New technologies or systems .............................................................. 24
3.9 Unique features ................................................................................... 24
-
7/29/2019 Fit Futures Business Plan
4/45
Fit Futures
4Section 4 Marketing strategy ................................................................... 25
4.1 Professional contacts ........................................................................... 25
4.2 Sales strategy ...................................................................................... 26
4.3 Social media ........................................................................................ 27
4.4 Marketing and communication strategy ............................................... 27
Section 5 Staffing and Operations ......................................................... 28
5.1 Location ............................................................................................... 28
5.2 Staffing ................................................................................................ 28
5.3 Staff induction Guidelines .................................................................... 29
5.4 Camper Guidelines .............................................................................. 29
Section 6 Financial Information ............................................................... 31
6.1 Funding ................................................................................................ 31
Table 6: 12 month cash flow 2013 ............................................................. 33
Table 7: 12 month cash flow 2014 ............................................................. 34
Table 8: 12 month cash flow 2015 ............................................................. 35
Table 9: Trading and profit/ loss account 2013 .......................................... 36
Table 10: Trading and Profit/ loss account 2014 ....................................... 37
Table 11: Trading and profit/ loss account 2015 ........................................ 38
Table 12: Balance sheet 2013 ....................................................................... 39
Table 13: Balance Sheet 2014 .................................................................. 40
Table 14: Balance sheet 2015 ................................................................... 41
Section 7 Critical Risks and Assumptions ................................................... 42
S.W.O.T Analysis....................................................................................... 43
Bibliography .................................................................................................. 45
http://c/Users/Sinead/Desktop/Fit%20Futures%20Business%20Plan.docxhttp://c/Users/Sinead/Desktop/Fit%20Futures%20Business%20Plan.docxhttp://c/Users/Sinead/Desktop/Fit%20Futures%20Business%20Plan.docxhttp://c/Users/Sinead/Desktop/Fit%20Futures%20Business%20Plan.docxhttp://c/Users/Sinead/Desktop/Fit%20Futures%20Business%20Plan.docxhttp://c/Users/Sinead/Desktop/Fit%20Futures%20Business%20Plan.docxhttp://c/Users/Sinead/Desktop/Fit%20Futures%20Business%20Plan.docxhttp://c/Users/Sinead/Desktop/Fit%20Futures%20Business%20Plan.docxhttp://c/Users/Sinead/Desktop/Fit%20Futures%20Business%20Plan.docxhttp://c/Users/Sinead/Desktop/Fit%20Futures%20Business%20Plan.docxhttp://c/Users/Sinead/Desktop/Fit%20Futures%20Business%20Plan.docxhttp://c/Users/Sinead/Desktop/Fit%20Futures%20Business%20Plan.docxhttp://c/Users/Sinead/Desktop/Fit%20Futures%20Business%20Plan.docxhttp://c/Users/Sinead/Desktop/Fit%20Futures%20Business%20Plan.docx -
7/29/2019 Fit Futures Business Plan
5/45
Fit Futures
5List of Tables
Table 1: Financial summary???????????????????? 10
Table 2: Typical camp day????????????????????.. 14
Table 3: Costing to run a camp?????????????????.?. 20
Table 4: 12 month cash flow 2013????????????????.? 32
Table 5: 12 month cash flow 2014????????????????.? 33
Table 6: 12 month cash flow 2015?????????????????. 32
Table 7: Trading and profit/ loss account 2013???????????.... 33
Table 8: Trading and Profit/ loss account 2014???????????? 34
Table 9: Trading and profit/ loss account 2015???????????? 35
Table 10: Trading and Profit/ loss account 2014???????????. 36
Table 11: Trading and profit/ loss account 2015???????????. 37
Table 13: Balance Sheet 2014?????????????????...? 39
Table 14: Balance sheet 2015??????????????????? 40
List of Figures
Figure 1: Model of Fit Futures services?????????????.?? 12
Figure 2: Illustrates complication of childhood obesity??????.??... 17
Figure 3: Profile of competitors??????????????????... 21
Figure 4: Direct competitors????????????????????..22
Figure 5: Target groups?????????????????????? 26
-
7/29/2019 Fit Futures Business Plan
6/45
Fit Futures
6Section 1 Executive Summary
1.1 Description of the Business
This proposed business planis for a residential summer camp that will ultimately
deal with the prevalent obesity levels of youth in Ireland aged 13 to 17. The camp will
also be open to a wider audience including participants from Europe and even teens
from the US. The aim of the camp will be to empower teenagers and their families to
make healthy choices, and reduce the level of harm related to overweight and
obesity. Fit Futures hopes to achieve this by creating a sustainable environment that
supports and promotes a physically active lifestyle and a healthy diet which can be
transferred to the home. Participants of any size or shape are welcome to participate
in a Fit Futures programme. At Fit Futures the focus is not on what you lose, it is
about what you gain. Fit Futures hopes participants will leave gaining a broader
knowledge, with increased self-efficacy and equipped with important skills on
nutrition, health and fitness to implement into their day to day life.
The first phase of Fit Futures entails a mobile two day programme for transition year
students in secondary schools around Ireland. This will allow Fit Futures to create
awareness of the programme throughout Ireland. It will also examine the need for
the service and allow sufficient time to develop an effective camp programme to a
high quality assured standard. This two day programme will include all aspects of the
Fit Futures camp, supplying the participants with interactive workshops, a lot of food
for thought and access to more information on the Fit Futures website. Day one will
consist of learning actively with workshops on
-
7/29/2019 Fit Futures Business Plan
7/45
Fit Futures
7nutrition, health and keeping active. Day two of the programme is the action day
where students are given creative freedom and the opportunity to implement what
they have learned in their secondary school or community. This task gives the
students independence and confidence to manage and lead their own ideas with
guidance and direction from their Fit Futures mentor. By completing this programme
Fit Futures will not only impact these teens but the enthusiasm and creative ideas
implemented by the transition year students will spread throughout their school and
possibly community.
There is a serious problem in Ireland with rising levels of obesity amongst teens.
Irish teens for the first time in history will have a shorter lifespan than their parents,
according to obesity expert, Dr Maurice Larocque. Up to 327,000 children are either
obese or overweight and experts have warned that Ireland is heading for a US-style
epidemic where 33% of children have weight problems.
This is the crucial reason why a camp of this nature is needed. At the moment
Ireland does not provide a residential health and fitness service for teens to improve
their lifestyle. Dr. Maurice warns that publicly-funded healthcare systems like
Irelands will not be able to pay for care of these young people in years to come. No
developed country will have such a budget. Ireland has similar overweight and
obesity figures to Canada, where theyre already spending 40% of the countries
budget on public healthcare, and this is just the start of the epidemic. As a country
we must work on prevention and reducing these overweight and obesity levels,
instead of dealing with complications that accompany obesity down the road.
-
7/29/2019 Fit Futures Business Plan
8/45
Fit Futures
8Fit futures camp will give the campers an opportunity to lose weight if needed,
become healthy, change their lifestyle and also will be a great place to meet friends
and just have fun. Fit Futures will work on every aspect of the participants lifestyle;
involving the family unit, working on self-esteem, confidence, nutrition and exercise
all through the means of therapeutic recreation.
Therapeutic Recreation is any programme that provides recreational activities and
treatments to individuals, with the goal to improve physical, mental and emotional
wellbeing, helping to reduce stress and anxiety.
As obesity is a family dynamic, parents and siblings will have a large part in
communication with the programme and would be encouraged to attend family
weekend workshops. The after care for the programme will involve an interactive
online service for participants. Also mid-term camps will be run to help motivate
teens along their journey and provide them with another week packed full of fun
workshops and adventures.
-
7/29/2019 Fit Futures Business Plan
9/45
Fit Futures
91.2 The opportunity and Strategy
Fit Futures residential summer camp is projected to open its doors to the world in
2013. Participants from Ireland will be targeted within the first two years then
hopefully Fit Futures can broaden its target market. Teens from Europe and the
United States will be targeted in 2015 as there is a large number of teens travelling
to Ireland for camps in relation to learning English, or experiencing Irish heritage. Fit
Futures camp will provide something unique by embracing different diversities and
cultures offering everything other camps in the Irish market do, but with an added
crucial element; that being broadening participants knowledge of health, fitness and
wellbeing.
This summer camp will also be open to children with different dietary needs such as
celiac, lactose intolerant, diabetic, gluten intolerant and many more. The camp will
give teenagers independence, increasing their self-efficacy, teaching them various
life skills; from how to prepare and cook a meal; picking vegetables from the camp
vegetable plot and incorporating them into a lovely nutritious meal, to learning about
how to stay active in the natural and urban environment around us. Parents can put
their mind at ease, knowing that we will focus on consumption of the right foods and
make sure their child is healthy and safe at all times. There is an immense
opportunity in the Irish market as there is no other residential summer camp in
Ireland catering towards wellbeing, nutrition and fitness. From my research there is
an opportunity for the camp to thrive as obesity levels continue to rise in young
people in Ireland and something needs to be done to combat this.
-
7/29/2019 Fit Futures Business Plan
10/45
Fit Futures
101.3 DCU Case Study
In 2006 the first four week weight loss programme based in Dublin City University
was aimed to tackle obesity among a group of 30 participants. This was the first
initiative of its kind in Ireland but from research I have found out that it never went
ahead due to lack of numbers. The four-week DCU day camp was to include
rigorous 12-hour days in which the teenagers had three exercise sessions of 40
minutes and lessons on nutrition on the college campus. Reasons for cancellation of
the programme may have included lack of interest due to no advertising or
promotional strategy or lack of enthusiasm and appeal to teenagers.
The fact that Fit Futures camp is residential will make it much more effective than an
intensive day camp approach. Children will be supervised and the programme will
not just target fitness and nutrition, it will have a camp fun environment, which many
other weight loss targeted schemes are missing out on. Fit futures understand there
are a number of causes of an individual becoming overweight or obese and I aim to
examine all aspects through therapeutic recreation to improve the individuals health.
-
7/29/2019 Fit Futures Business Plan
11/45
Fit Futures
111.4 Advantages of the Service
I am confident that if Fit Futures services are introduced to the Irish market the rising
numbers of obese and overweight teens in Ireland will halt or decline. With the
support and guidance of Fit Futures, children and their families can gain the
knowledge and tools to help them improve their lifestyle. Fit Futures will support
families to make realistic changes in their life, little changes that will make a big
difference in the long run. I want to inspire families to take action now and get fit for
the future.
1.5 Funding Requirements
Fit Futures has researched the possibility of seeking a loan of 30,000 repayable
over 3 years. At the moment personal investment will be 15,000 and I am
researching many different funding options. I have not included the Fit Futures
Mobile Programme Financial information in this Business Plan as start-up costs will
be minimal and pricing strategy will have to be discussed with the Department of
Education, the HSE and other possible government funding opportunities.
1.6 Financial Projections
Summary of analysis on financial StatementYear 1 Year 2 Year 3
Sales203,705 307,060 307,060
Net Profit2,087 13,281 13,969
Bank3,091 10,929 18,767
Net Margin1% 4% 5%
Table 1: Financial summary
-
7/29/2019 Fit Futures Business Plan
12/45
Fit Futures
12Section 2 Company Description
2.1 Fit Futures Objectives
Fit Futures will cater for teens 13-17 years of age. Teenagers will stay at camp for
three weeks during the summer; there is also an option to avail of two additional
week long mid-term camps also. While at camp, participants will be involved in
workshops on nutrition, exercise, whilst physically exerting themselves through
outdoor sports, field sports, and a variety of fun activities. Prior to camp, participants
will undergo a medical check in order to make sure they are healthy enough to
undergo a lifestyle change in terms of diet and exercise. Fit Futures believes in on-
going support and after care with, therefore Fit Futures does not finish after the 3
week summer camp programme. The participants and their families will be
encouraged to attend family workshops either at camp or in the community to
address maintaining the participants new green and sustainable healthy lifestyle.
Another element to elaborate on is the Fit Futures Transition year programme. This
programme will be mobile and run in schools around Ireland to introduce the
concepts of improving ones lifestyle with small realistic changes one can implement
at home. Fit Futures objective is to increase each participants confidence towards
making the right choices in terms of nutrition, health and fitness.
Fit Futures hopes to make long term changes for its participants, therefore it will also
offer support through an interactive website that provides information such as menu
-
7/29/2019 Fit Futures Business Plan
13/45
Fit Futures
13plans, online support, forums for participants and their families, fitness and nutrition
tips and much more.
Model of the Services Fit Futures aims to provide
Figure 1: Model of Fit Futures services
2.2 Background to its development
The founder of fit futures, Sinad Kelly has a vast amount of experience working with
groups in the outdoors. Sinad is very passionate about working with Therapeutic
Recreation camps such as Hole in the Wall Association of Camps, e.g. Barretstown
camp. These experiences have allowed Sinad to witness first-hand the positive
impact therapeutic recreation camps can have on participants. After completing an
Honours Degree in Outdoor Education and Leisure Sinad will further her
qualifications by completing a part time nutrition and personal training course, while
also working on the Fit Futures business full time. Sinad Kelly has recently won the
Fit Futures
Residential
Camp
Fit Futures
Mobile
Transition
yearprogramme
Fit Futures
Family
Workshops
Fit Futures
Interactive
Website
-
7/29/2019 Fit Futures Business Plan
14/45
Fit Futures
142012 Innovation Awards as part of the Innovation in Business Centre, Castlebar for
her proposed service; Fit Futures.
Sinad is a very enthusiastic, determined and motivated individual, who has recently
completed a 600 mile solo cycle across the UK to Ireland in aid of Barretstown, a
therapeutic recreation camp that helps rebuild lives affected by childhood cancer.
2.3 Reasons why its needed
The youth of today need the opportunity to learn more about health and fitness in
order to improve their lifestyle and gain independence. Not only are outdoor centres
and recreation camps a means of physical activity but they provide the opportunity
for children to grow and develop. I feel that the Irish childhood is lacking what many
countries have been providing for years and we have not tapped into this. Americans
for centuries have established summer camps with a variety of activities. The closest
to this for us would be Outdoor Centres or the Gealtachts. The camp environment
offers individuals the chance to be equal and the opportunity to face challenges
directly, work as part of a team, take risks, learn new skills and push their limits in
new activities, discovering a lot along the way.
Many of the health problems related to being overweight or obese in childhood will
appear in the next generation of adults. Fit futures programmes are based on real-
life solutions, there are no gimmicks; just activities and workshops that supply the
participants with tools to help them get fit for the future. We hope are participants
gain the knowledge to make the right choices, learn how to make realistic goals and
take one step at a time in the right direction.
-
7/29/2019 Fit Futures Business Plan
15/45
Fit Futures
152.4A typical Day at camp includes
Monday Activity
7:30am Optional early Bird Activity- morning walk, run, canoe, cycle or yoga.
9am Breakfast: Healthy nutritious low calorie breakfast provided by camp.
9:30am Activity session 1- studio session- aerobics, dance, boxercise or Pilates.
10:30am Lifestyle Workshop- Learn what is in the food we put into your body, how to
choose healthy alternatives and how to cook nutritious meals in a fun
interactive workshop.
11:30am Activity session 2- Tennis, rounders, Field sports, team activities.
12:30 Lunch Break- healthy nutritious warm meal, followed by chill out time.
2-3pm Activity session 3- adventure sports activities; canoeing, paddle boards.
3-3:30pm Break- fruit and water
3:30-4:30pm Your choice activity- photography, drama, dance, arts and crafts, swimming.
4:30pm All camp activity- treasure hunt, Camp Tournament
6-7pm Dinner - healthy warm meal, well balanced.
7pm All camp fun evening activity such as ceili, talent variety show, fashion show,
or Quiz.
9pm Onwards Bedtime depending on age.
Table 2: A typical day at camp
-
7/29/2019 Fit Futures Business Plan
16/45
Fit Futures
16Section 3 Market Analysis
The target market for Fit Futures is teenagers ranging in age from 13 to 17 years old.
I hope to target this market through secondary schools and also parents, with varied
methods including promotions on Irish food brands, online advertising, a Fit Futures
website, social networking sites, and the use of many more varied marketing
strategies in the initial start-up phase.
3.1 Size of the Target Market
The residential camp will target teenagers from 13-17 years of age primarily in
Ireland. Currently there are over 300,000 teens in Ireland who are overweight or
obese; this is one in five teenagers. Costs for treating obesity in Ireland are
estimated to be 0.4 billion. Fit Futures will act as a service to treat and prevent
obesity in Ireland.
Fit Futures camp will target teens in the republic of Ireland from 2013 onwards. Fit
Futures will increase the size of its target market by branching out to target teens in
Northern Ireland and the UK in 2015. With the growth of the business Fit Futures will
hopefully also target Europe and potentially the US. Fit Futures is opening its camp
and other programmes to a large market from the outset as it is not just for
overweight teens or teens with obesity. The above plan is in terms of targeting these
areas with advertising and promotional campaigns, but if participants from other
locations show interest they are more than welcome to attend.
-
7/29/2019 Fit Futures Business Plan
17/45
Fit Futures
17This is a niche market that has not been catered for, at the moment a residential
camp like this does not exist in Ireland. It is evident that there is a lack of services to
tackle obesity in youth in Ireland and Fit Futures hopes to create this service. There
is a model internationally which seems to be attractive and popular for this age
group, one organisation alone called Wellsprings has 15 camps across the US and
one in the UK where people travel from all over Europe and Ireland to attend, hosting
up to 250 campers per camp. Other camps researched include More-Life; previously
known as Carnegie camp which was the first NHS sponsored weight loss camp in
the UK in 2008. More-Life provides services that aim to give people: more
confidence, more health, more energy and ultimately, more life which are also the
goals for Fit Futures camp.
3.2 Market Segmentation
Fit Futures market segment is primarily teens aged between 13 and 17 years. I hope
to increase teens awareness and knowledge of nutrition, health and fitness through
Fit Futures Programmes. Irelands report, the National Taskforce on obesity noted
that there are higher levels of obesity and overweight amongst Irish adolescent girls
than the international average, therefore targeting transition year students in
secondary schools will allow Fit Futures to successfully reach its target market.
-
7/29/2019 Fit Futures Business Plan
18/45
Fit Futures
183.3 Profile of teenage Participant
v Aged 13-17
v In secondary school, may have part time job, but usually dependent on
parents.
v May be Irish or international student.
v May choose fast food options and snack more, with little knowledge on
nutrition and exercise.
v Teen who is becoming more sedentary, occupies time on social networking
sites, playing computer games, watching TV.
v Family lifestyle may be the same as the childs, consuming processed foods
and fatty foods.
v Teens may be at risk to other diseases such as diabetes, high cholesterol,
breathing abnormalities and asthma to name a few.
3.4 Source of picture: http://mhealthinsight.com
Figure 2: Illustrates complication of childhood obesity
-
7/29/2019 Fit Futures Business Plan
19/45
Fit Futures
19When children with obesity become adults, they are more susceptible to the
conditions mentioned on the previous page, which the government consequently
have to intervene and pay for. It is important to note that a lot of these diseases can
be prevented or reversed through a stable change of lifestyle such as participating in
the Fit Futures programme as it helps individuals to make lasting physical and
mental health changes for the better.
3.5 Total market valuation
Looking at Fit futures organisation and the nature of the venture, the service will be
targeted towards education, health and fitness. We hope to enter this market through
the support of the Department of Education, the Department of Health and Children,
the Health Service Executive and the internet to target the broad market. We will
also promote and advertise Fit Futures with the use of brochures, posters and with a
promotional strategy implemented throughout local communities in Ireland.
3.6 Pricing strategy
As obesity is a family dynamic the parents and siblings will have a large part in the
communication with the programme visiting the camp and completing a family
nutrition and fitness workshop allowing parents to support their child at home. Fit
Futures residential camp prices its service based on the total cost to provide the
service and then adds on a flat profit margin to make it worthwhile to be in business.
The 3 week residential summer camp will cost a participant 1800. The residential
camp will be three weeks long in order to change bad habits, install new routines and
ultimately improve the participants lifestyle and knowledge toward health and
fitness.
-
7/29/2019 Fit Futures Business Plan
20/45
Fit Futures
20Costing for camper Cost
Food Food was priced by Jemange Catering to cost 10 per person per
day. Total cost of food for one participant for 3 weeks stay is 300.
(This will include cost for staff and volunteers so these will be added
to outgoing daily expenses)
300
Accommodation Accommodation will be included at Petersburg and will work out at
360 per person for 3 weeks. (18 per night)
360
Outdoor
Activities
Outdoor activities will be run by qualified instructors from
Petersburg. We will supply participants with 10 half days of outdoor
activities over the duration of the camp.(26 per day) (outgoing
expense to Petersburg staff)
260
Aerobic Activities Aerobic activities will be run by the Fit Futures personal trainer.
The fit Future Counselors will also be trained to run physical
activities with campers. We have worked out that 40% of the cash
intake will equal the staffs wages.
(included
in
wages)
Health & fitness
workshops
The Counselors will be trained to run fun nutrition and fitness
workshops by a nutritionist and personal trainer in staff induction. Fit
Futures Personal trainer will also run these workshops. (Costs for
fitness equipment and food identified as miscellaneous items in the
cash flow.)
150
All Camp
entertainment
and activities
These will be run by the Fit Futures camp staff. (cost included
above)
Additional cost for entertainment materials. This is known as
miscellaneous items in the cash flow.
50
-
7/29/2019 Fit Futures Business Plan
21/45
Fit Futures
21
Table 3: Costing to run a camp
3.7 Economic climate
Recent changes in the market include a number of smaller specialised summer
camps being run around Ireland related to sports, technology, art, the Gealtachts
and various other disciplines. There is a decline in interest in these due to lower
incomes in families as a result of the recession. The climate is changing and adults
dont have the money to be sending their children to all these camps, so you may
ask why would they send their child to this camp Well Fit Futures offers everything
the conventional camp offers but much more at a very reasonable price. Fit Futures
camp is delivering a service that is needed in Ireland and it will be considered an
investment into each childs future. What makes Fit Futures different is parents can
be reassured that Fit Futures camp is providing an important and long needed
service; teens are leaving the camp with changed habits and life skills to implement
for the future.
Fit Futures provides participants with:
- An opportunity to have the all camp experience by living at camp for 3 fun
packed weeks.
Wages for Camp Wages for all staff for the 3 weeks comes to- 21,600
Insurance Insurance to cover all of a Fit Futures camps activities has been
estimated by keystone Insurance at 500 annually. Per month =
45
45
Total cost per
camper
This cost is based on a small profit margin being added to the cost
of running the camp.
1800
-
7/29/2019 Fit Futures Business Plan
22/45
Fit Futures
22- Tuition and workshops on nutrition and fitness are included so the participant
leaves being able to transfer what they learned into their home life and
continue on their new healthy journey.
- An interactive website will help individuals achieve high success rates after
camp.
Profile of competitors
Direct Competitors include summer camps already available in Ireland such as the
Gealtachts, Outdoor Adventure centres, and English language summer camps for
international participants, or US participants.
Figure 3: Profile of competitors
At the moment Ireland does not offer a programme to the public such as Fit Futures.
Obesity is one of the most important public health challenges facing Ireland. Its
impact and cost extends to individuals, families, communities, the Health Service
Executive, and society as a whole. This is a brand new innovative business and a
Outd
oorCentres
8-18 years
Non Residential
e.g. Killaryoffers
11 nights =930
(85 per day)
3 weeks-1775
Gaeltachts
Languagecamps
13-18 years
Languagelessons
Stay with hostfamily
Activities & daytrips.
e.g. MacDonaldcamp
3 weeks-1,799
CultureCamps
10-18 yearsActivities andIrish lessonsthrough Irish
language
E.g. Colaiste UiChadian
3 weeks-900
13-18 years
Irish culture andadventure
camps for USteens
E.g. AdventureIreland
3 weeks-2270
-
7/29/2019 Fit Futures Business Plan
23/45
Fit Futures
23programme like this is needed to prevent and reduce obesity figures in Ireland at
present.
Other more broad direct competitors include camps in the US and in the UK which
are very popular. These camps have participants attending their programmes from
all over Europe. Wellsprings and More life are two examples of these camps,
Wellsprings originating from the US and More-life established itself as a successful
camp over 12 years ago. Both camps are very successful at present and have been
able to branch out to offer a number of different services such as camps for adults
and younger children, but their core profit stands with the teen summer camp
programmes as teens have the option to attend up to 9 weeks at camp on their
summer holidays.
Figure 4: Direct competitors
Wellsprings Camp
11-17 years
Weightloss programme
Offer nutrition, sports,personal training &
activitiesServices under NHS
Framework
3 weeks- 4250/ 5097
(242 per day)
More-life Camp
12-24 years
Longest running residentialweight loss camp in Europe
Services are under NHSframework
3 weeks- 2566/ 3077
(150 per day)
-
7/29/2019 Fit Futures Business Plan
24/45
Fit Futures
243.8 New technologies or systems
Fit futures hopes to down the line also provide a phone application for participants to
use after camp as extra support for teens at home. The app will be similar to the
website providing recipes, tips for success, workout plans and supportive messages
to motivate participants. Fit Futures website will also have a forum for teenagers to
offer support to each other, menu plans, nutrition and fitness tips, online support,
podcasts and a calendar of events.
3.9 Unique features
Fit Futures will set itself apart from competitors by having this follow-up programme
online and also by hosting mid-term camps during the school year. Family
Weekends will also be held to give parents a possible insight into how to support
their childs healthier change of lifestyle. Fit Futures will elevate awareness of the
services through promotional strategies and continuous advertising towards the
target market; teens, parents and the public.
Fit Futures will be the first camp of this nature to deliver activities through the
principles of Therapeutic Recreation, focusing on health, nutrition and fitness to
improve the participants lifestyle whilst also tackling self-esteem, confidence and
much more.
-
7/29/2019 Fit Futures Business Plan
25/45
Fit Futures
25Section 4 Marketing strategy
4.1 Professional contacts
On contacting Medical Director Dr Noel McCaffrey who established the DCU
programme in 2006, I have learned that the camp never took place as there was not
enough interest and it hasnt happened since. It is unsure what measures they took
to seek participants. Fit Futures is confident that in the past six years, with a rise in
obesity levels there is a strong need for this service at present and with the correct
facilities and camp environment this type of business could thrive with adequate
advertising, marketing and promotional strategies.
Fit futures camp has been in contact with Professor Paul Gately, who founded More-
life, the UKs first weight loss camp to gain an insight into setting up a business like
this. I have also set up a Fit Futures Focus group survey to gain an insight from
parents what they would like their teen to get out of this sort of programme.
Fit Futures has also contacted Petersburg Outdoor Education Centre to propose a
business venture of combing efforts, amenities and utilising the land they have in
Clonbur. After meeting with Petersburg twice they are very enthusiastic and would
like to discuss forming a partnership with Fit
futures. This partnership means Fit Futures
can be run out of Petersburg Outdoor
Education Centre, Clonbur.
-
7/29/2019 Fit Futures Business Plan
26/45
Fit Futures
26Petersburg is an ideal location for Fit Futures as it is
fifty minutes from Galway and Mayo towns.
Petersburg area consists of 18 acres with a further
16 acres of an island with an obstacle course on it. I
am hoping to build a structure to house a
gymnasium also acting as a hall to host
entertainments and activities.
Fit Futures has also been communicating with Clinical Psychologist David Coleman.
David is well known for his programmes on RTE such as Teens in the Wild and
Families in Trouble. He has always specialised in working with children, teenagers and
their families.As Fit Futures service will be a therapeutic recreation camp it would be
very beneficial to have someone like David Coleman act as Fit Futures Brand
Ambassador and front the advertising campaign. We have also been discussing
other possibilities, such as David working with the Fit Futures team at the
development stage; inputting his knowledge and expertise to help develop the
programme to a high quality assured standard.
4.2 Sales strategy
Fit Futures sales strategy includes direct advertising, Fit Futures Website, Online
marketing and also advertising through sponsorships with healthy eating brands. Fit
Futures hopes to connect with sport partnerships such as Mayo Sport Partnership
and local sports and fitness clubs. Fit Futures is also investigating a marketing
opportunity through teen magazines.
-
7/29/2019 Fit Futures Business Plan
27/45
Fit Futures
27One advertising option would be to offer free consultancy in teen magazines or a
chance to win membership to Fit Futures for a year online and participation at camp.
4.3 Social media
Fit Futures will have an interactive website and Facebook page, advertising what the
camp is all about and a link to the web page. The Facebook page will also be open
to questions and comments from parents and teens about Fit Futures and it will also
act as a forum.
4.4 Marketing and communication strategy
The camp is about re-education and an attempt to stem the growing tide of childhood
obesity. It is predicted that two-thirds of children will be overweight or obese by 2050
(www.dailymail.co.uk). Hopefully fit futures can change these projections for Ireland
through raising awareness of the need for pro-action to eradicate the figures of
obesity through the various methods mentioned previously (online, leaflets,
brochures and posters).
Fit Futures will target teens by also targeting their parents; in doctor surgeries, post
offices, supermarkets places along their daily routines. Fit Futures also plans to
target the public as I will be looking for volunteer Counselors for the camps.
Figure 5: Target groups
Target
Teens
Target
Parents
Target
Public
-
7/29/2019 Fit Futures Business Plan
28/45
Fit Futures
28
5.1 Location
Most fit camp operators rent premises, typically old stately homes surrounded by
rolling hills. As I have mentioned in the previous section I have been in contact with
outdoor centres in the hopes of forming a partnership in order to cut start-up costs
down and share resources making it a mutual beneficial partnership. Petersburg
OEC looks to be a potential location due to its broad range of amenities, its beautiful
location and its potential in terms of space to work with. I would be able to offer
substantial investment for Petersburg by the possible construction of an aesthetically
and environmentally pleasing outdoor structure with a gymnasium, rock wall and
studio. Fit Futures camp would be looking for use of kitchen facilities; as a nutritionist
and kitchen staff will be working with Fit Futures, we would also be requesting
accommodation for the courses, use of outdoor amenities and adventure activities
throughout the camp.
5.2 Staffing
Camps similar to Fit Futures in the UK tend to operate on a skeleton staff of
permanent employees, in most cases fewer than five, and hire fitness trainers,
nutritionists, chefs and, in some cases, alternative therapists on a freelance basis
which is what I intend to do. The camp business will begin small and hopefully over
the years grow to a larger camp system providing more support, activities and
workshops to the public and a mobile service around the country. For start-up, the
team will consist of me; Sinad Kelly being the main fitness instructor, programme
developer and instructor for the mobile programme and camp. While camp is not in
Section 5 Staffing and Operations
-
7/29/2019 Fit Futures Business Plan
29/45
Fit Futures
29session I will work on administration and marketing. While camp is in session
instructors will also have secretarial duties to cut down the costs of hiring two people,
therefore there will be an overlap of duties to start off until the business gets off the
ground.
5.3 Staff induction Guidelines
All staff and volunteers at Fit Futures will be required to complete a garda vetting
background check. On site we will provide manual handling, child protection,
guidelines for sport leaders and counselors, nutrition training and therapeutic
recreation training.
5.4 Camper Guidelines
On applying for camp, a participant will need to complete a medical check with their
local doctor to ensure they are physically well enough to undergo a change in diet
and exercise. They will also need to note any prescriptions they have and attain the
prescribed amount for the period at camp. Parents or Guardians will also have to
complete a consent form for the participant.
On arriving at camp they will check in their medication and staff will note what times
they need to take them, for which they will collect from the nursing office on site.
The nurse will be required for the first and last day in checking in and out medication
to parents and then be on call for the rest of camp. Activity Leaders will have first aid
and will be able to deal with any minor injuries on camp and also responsible for
writing up an incident form which is explained in the Normal Operating Procedures
for staff in training.
-
7/29/2019 Fit Futures Business Plan
30/45
Fit Futures
305.5 Fit Futures Code of Ethics
The members of Fit Futures organisation:
a.) accept, respect and will be responsive to the rich human diversity of our campers,
families, staff and volunteers.
b.) recognise and support the concept that a Camp is necessarily a total communitywithin society, with significant impact upon its inhabitants capacity to learn, grow,develop, create, assimilate values and relate to other persons and to the earth.
In recognising this concept each member of Fit Futures subscribes to this Code. Inaddition, since the organisation has determined that the Camp Director is the primaryperson responsible for actual camping practices, each member shall also requirepersons assuming this responsibility in Fit Futures camps to also subscribe to theCode below.
1. I shall be truthful and fair in representing Fit Futures by whatever medium ofcommunication.
2. I shall be truthful and fair in enrolling campers and in my relationship withparticipants and staff.
3. I shall provide a written enrolment policy for all camper applications includingfees, payment schedules, discounts, dates of arrival and departure, togetherwith a clearly stated refund policy.
4. I shall inform parents/guardians of my procedures for promptly notifying themin the event that their child is hospitalised or suffers accidental illness.
5. I shall maintain in professional confidence camper and staff information,observations, or evaluations.6. I shall promptly consult with parents or guardians as to the advisability of
removing a child from camp, should it be clear that the child is not benefitingfrom the camp experience.
7. I shall provide each staff member with a written job description and contractincluding period and terms of employment.
8. I shall strive to be responsive and sensitive to the local community influencedby the presence of Fit Futures.
9. I shall honour my financial commitments to parents, staff, vendors, andothers.
10. I shall abide by this Code of Ethics of the Fit Futures Organisation, with theprocedures for the resolution of any disputes under such Code and with anyfinal decision under such procedures.
Fit Futures Camp Director
-
7/29/2019 Fit Futures Business Plan
31/45
Fit Futures
31Section 6 Financial Information
6.1 Funding
Seeking funding such as targeting business angels is the next step for this venture.
A possibility for fit futures is to seek government funding. I also hope to form a link
with the Health Service Executive to try and get medical-card holders onto the
programme to prevent having to deal with spiralling numbers of obese adults being
treated through the health care system. Having a link with the HSE, the Department
of Education and the Department of Health and Children will also help with
implementation of the programmes into secondary schools. Businesses or families
could also sponsor a participant as the cost of camp may be in the region of 1800
with after care.
Fit Futures is interested in setting up a relationship with the HSE to form a link with
already existing schemes and programmes in communities around Ireland such as
the Fit for Life scheme which is a wide range of services that provides exercise and
fitness programmes to adults in Ireland. Fit Futures will also be in contact with the
Department of Education, Health and Children to set up the transition year
programme for implementation in Secondary Schools by September 2012.
Fit Futures is looking into sponsorship with local communities to send participants to
camp such as through An Post or by offering scholarships. Hopefully in the future we
will be able to establish some sort of grant foundation for families that would benefit
greatly through this service but are not in a financial position to send their teen to
camp.
-
7/29/2019 Fit Futures Business Plan
32/45
Fit Futures
32Fit Futures is also eligible to apply for Leader Funding which I am in the process of
applying for. Fit Futures once up and running also hopes to apply for the Social
Entrepreneur Programme which offers participants mentoring and potential
investment of up to 200,00 funding. I have also applied for various entrepreneur
awards in the hopes of gaining access to funding and further business mentoring.
These awards include the Think outside the Box Awards and the GMIT student
enterprise awards.
In the following Pages you will find the Cash Flows for 2013 to 2015, the
Trading Profit and Loss Accounts and also the Balance Sheets for years 2013
to 2015.
-
7/29/2019 Fit Futures Business Plan
33/45
Fit Futures
33
Twelve-monthcashflow
FitFuturesResedentialSummerCamp
FiscalYe
arBegins:
1/13
Pre-Startup
EST
1/13
2/13
3/13
4/13
5/13
6/13
7/13
8/13
9/13
10/13
11/13
12/13
TotalItem
EST
Cash&BankonHand(beginningof
month)
4,398
-1,314
-1,314
-1,31
4
-1,314
-1,314
800
800
800
-427
5,383
-427
-427
a
n
e
ar
pr
ay
un
u
ug
ep
c
ov
ec
CASHREC
EIPTS
CashSales
54,000
54,000
54,000
5,440
30,825
5,440
203,705
PersonalInv
estment
15,000
15,000
Loan
30,000
30,000
TOTALCASHRECEIPTS
45,000
0
0
0
0
0
54,000
54,000
54,000
5,440
30,825
5,440
0
248,705
TotalCash
Intake(beforecash
out)
45,000
0
0
0
0
0
54,000
54,000
54,000
5,440
30,825
5,440
0
278,705
CASHPAID
OUT
LoyaltyRew
ard
0
Grosswages(exactwithdrawal)
0
0
0
0
0
21,600
21,600
21,600
2,176
12,330
2,176
81,482
Payrollexpe
nses(taxes,etc.)
0
0
0
0
0
1,836
1,836
1,836
185
1,048
185
6,926
OutdoorActivities
7,800
7,800
7,800
23,400
Gymnasium
Equipment
13,310
13,310
Repairs&m
aintenance
150
150
150
150
150
150
150
1,050
Advertising
719
719
Car,delivery&travel
500
500
500
50
500
50
2,100
Accounting
&legal
300
300
300
30
0
300
300
300
300
300
300
300
300
3,600
Accomodation
10,800
10,800
10,800
1,152
5,400
1,152
40,104
Telephone
20
20
20
2
0
20
20
20
20
20
20
20
20
240
Broadband
30
30
30
3
0
30
30
30
30
30
30
30
30
360
Insurance
500
500
Loanrepayments
964
964
964
96
4
964
964
964
964
964
964
964
964
11,570
Foodsupply
9,000
9,000
9,000
640
4,500
640
32,780
Defibrillator
1,199
1,199
Miscellaneousitems
200
200
200
200
200
200
200
1,400
SUBTOTAL
15,728
1,314
1,314
1,314
1,31
4
1,314
53,200
53,200
53,200
5,867
25,442
5,867
1,664
220,740
Capitalpurchase(Building)
24,874
24,874
Owners'Withdrawal
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
TOTALCASHPAIDOUT
40,602
1,314
1,314
1,314
1,31
4
1,314
53,200
53,200
53,200
5,867
25,442
5,867
1,664
245,614
Cash&BankPosition
(endofmo
nth)
4,398
-1,314
-1,314
-1,314
-1,31
4
-1,314
800
800
800
-427
5,383
-427
-1,664
3,091
OpeningBalance
0
4,398
3,084
1,770
45
5
-859
-2,173
-1,373
-573
226
-201
5,182
4,755
Netcashflow
4,398
-1,314
-1,314
-1,314
-1,31
4
-1,314
800
800
800
-427
5,383
-427
-1,664
ClosingBala
nce
4,398
3,084
1,770
455
-85
9
-2,173
-1,373
-573
226
-201
5,182
4,755
3,091
Table 6: 12 month cash flow 2013
-
7/29/2019 Fit Futures Business Plan
34/45
Fit Futures
34
Twelv
e-monthcashflow
FitFuturesResedentialSummerCa
mp
Fisc
alYearBegins:
1/14
Pre-Startup
EST
1/14
2/14
3/14
4/14
5/14
6/14
7/14
8/14
9/14
10/14
11/14
12/14
TotalItem
EST
Cash&Ban
konHand(beginningof
month)
3,091
-1,219
-427
5,383
-1,664
2,167
-1,664
800
800
800
-427
5,383
-427
-427
an
e
ar
pr
ay
un
u
ug
ep
ct
ov
ec
CASHRECE
IPTS
CashSales
5,440
30,825
67,090
54,000
54,000
54,000
5,440
30,825
5,440
307,060
PersonalInve
stment
0
Loan
0
TOTALCAS
HRECEIPTS
0
5,440
30,825
0
67,090
0
54,000
54,000
54,000
5,440
30,825
5,440
0
307,060
TotalCashAvailable(beforecash
out)
0
5,440
30,825
0
67,090
0
54,000
54,000
54,000
5,440
30,825
5,440
0
307,060
CASHPAID
OUT
LoyaltyReward
12,000
12,000
Grosswages(exactwithdrawal)
2,176
12,330
26,836
21,600
21,600
21,600
2,176
12,330
2,176
122,824
Payrollexpen
ses(taxes,etc.)
185
1,048
2,281
1,836
1,836
1,836
185
1,048
185
10,440
OutdoorActivities
7,800
7,800
7,800
23,400
GymnasiumE
quipment
0
Repairs&ma
intenance
150
150
150
150
150
150
150
150
150
150
150
150
1,800
Advertising
719
719
Car,delivery
&travel
50
500
550
500
500
500
50
500
50
3,200
Accounting&
legal
300
300
300
300
300
300
300
300
300
300
300
300
3,600
Accomodatio
n
1,152
5,400
11,952
10,800
10,800
10,800
1,152
5,400
1,152
58,608
Telephone
20
20
20
20
20
20
20
20
20
20
20
20
240
Broadband
30
30
30
30
30
30
30
30
30
30
30
30
360
Insurance
500
500
Loanrepaym
ents
964
964
964
964
964
964
964
964
964
964
964
964
11,570
Foodsupply
640
4,500
9,640
9,000
9,000
9,000
640
4,500
640
47,560
Defibrillator
0
Miscellaneou
sitems
200
200
200
200
200
200
200
200
200
200
200
200
2,400
SUBTOTAL
1,219
5,867
25,442
1,664
64,923
1,664
53,200
53,200
53,200
5,867
25,442
5,867
1,664
299,222
Capitalpurch
ase(Building)
0
Owners'Withdrawal
N/A
N
/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
TOTALCAS
HPAIDOUT
1,219
5,867
25,442
1,664
64,923
1,664
53,200
53,200
53,200
5,867
25,442
5,867
1,664
299,222
Cash&Ban
kPosition
(endofmonth)
-1,219
-427
5,383
-1,664
2,167
-1,664
800
800
800
-427
5,383
-427
-1,664
7,838
OpeningBala
nce
3,091
1,871
1,444
6,827
5,163
7,330
5,665
6,465
7,265
8,065
7,638
13,020
12,593
Netcashflow
-1,219
-427
5,383
-1,664
2,167
-1,664
800
800
800
-427
5,383
-427
-1,664
ClosingBalan
ce
1,871
1,444
6,827
5,163
7,330
5,665
6,465
7,265
8,065
7,638
13,020
12,593
10,929
Table 7: 12 month cash flow 2014
-
7/29/2019 Fit Futures Business Plan
35/45
Fit Futures
35
Twelve-monthcashflow
FitFuturesResedentialSummerCamp
FiscalYearBegins:
1/15
Pre-Startup
EST
1
/15
2/15
3/15
4/15
5/15
6/15
7/15
8/15
9/15
10/15
11/15
12/15
TotalItem
EST
Cash&Banko
nHand(beginningof
month)
10,929
-1,219
-427
5,383
-1,664
2,167
-1,664
800
800
800
-427
5,383
-427
-427
an
e
ar
pr
ay
un
u
ug
ep
ct
ov
ec
CASHRECEIPTS
CashSales
5,440
30,825
67,090
54,000
54,000
54,000
5,440
30,825
5,440
307,060
PersonalInvestm
ent
0
Loan
0
TOTALCASHR
ECEIPTS
0
5,440
30,825
0
67,090
0
54,000
54,000
54,000
5,440
30,825
5,440
0
307,060
TotalCashAvailable(beforecash
out)
0
5,440
30,825
0
67,090
0
54,000
54,000
54,000
5,440
30,825
5,440
0
307,060
CASHPAIDOU
T
LoyaltyReward
12,000
12,000
Grosswages(e
xactwithdrawal)
2,176
12,330
0
26,836
0
21,600
21,600
21,600
2,176
12,330
2,176
0
122,824
Payrollexpenses(taxes,etc.)
185
1,048
0
2,281
0
1,836
1,836
1,836
185
1,048
185
0
10,440
OutdoorActivitie
s
7,800
7,800
7,800
23,400
GymnasiumEquipment
0
Repairs&maintenance
150
150
150
150
150
150
150
150
150
150
150
150
1,800
Advertising
719
719
Car,delivery&travel
50
500
550
500
500
500
50
500
50
3,200
Accounting&legal
300
300
300
300
300
300
300
300
300
300
300
300
3,600
Accomodation
1,152
5,400
11,952
10,800
10,800
10,800
1,152
5,400
1,152
58,608
Telephone
20
20
20
20
20
20
20
20
20
20
20
20
240
Broadband
30
30
30
30
30
30
30
30
30
30
30
30
360
Insurance
500
500
Loanrepayments
964
964
964
964
964
964
964
964
964
964
964
964
11,570
Foodsupply
640
4,500
9,640
9,000
9,000
9,000
640
4,500
640
47,560
Defibrillator
0
Miscellaneousitems
200
200
200
200
200
200
200
200
200
200
200
200
2,400
SUBTOTAL
1,219
5,867
25,442
1,664
64,923
1,664
53,200
53,200
53,200
5,867
25,442
5,867
1,664
299,222
Capitalpurchase(Building)
0
Owners'Withdrawal
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
N/A
TOTALCASHP
AIDOUT
1,219
5,867
25,442
1,664
64,923
1,664
53,200
53,200
53,200
5,867
25,442
5,867
1,664
299,222
Cash&BankP
osition
(endofmonth
)
-1,219
-427
5,383
-1,664
2,167
-1,664
800
800
800
-427
5,383
-427
-1,664
7,838
OpeningBalance
10,929
9,710
9,283
14,665
13,001
15,168
13,504
14,304
15,103
15,903
15,476
20,859
20,432
Netcashflow
-1,219
-427
5,383
-1,664
2,167
-1,664
800
800
800
-427
5,383
-427
-1,664
ClosingBalance
9,710
9,283
14,665
13,001
15,168
13,504
14,304
15,103
15,903
15,476
20,859
20,432
18,767
Table 8: 12 month cash flow 2015
-
7/29/2019 Fit Futures Business Plan
36/45
Fit Futures
36Trading & Profit/Loss account 2013
Sales (Turnover) 203,705
Cost of sales 32,780
Gross profit 170,925
Less expensesLoyalty Reward 0
Gross w ages (exact w ithdraw al)81,482
Payroll expenses (taxes, etc.)6,926
Outside services23,400
Repairs & maintenance1,050
Advertising 719
Car, delivery & travel 2,100
Accounting & legal 3,600
Rent40,104
Telephone 240
Broadband 360
Insurance 500
Loan interest 1,568
Depreciation (Building) 2,487
Depreciation (Equipment) 2,902
Miscellaneous items 1,400
Total Expense 168,838
Net profit 2,087 1%
Table 9: Trading and profit/ loss account 2013
-
7/29/2019 Fit Futures Business Plan
37/45
Fit Futures
37Trading & Profit/Loss account 2014
Sales (Turnover) 307,060
Cost of sales 47,560
Gross profit 259,500
Less expensesLoyalty Reward 12,000
Gross w ages (exact w ithdraw al)122,824
Payroll expenses (taxes, etc.)10,440
Outside services23,400
Repairs & maintenance 1,800
Advertising 719
Car, delivery & travel 3,200
Accounting & legal 3,600
Rent 58,608
Telephone 240
Broadband 360
Insurance500
Loan interest 1,568
Depreciation (Building) 2,239
Depreciation (Equipment) 2,321
Miscellaneous items 2,400
Total Expense 246,219
Net profit 13,281 4%
Table 10: Trading and Profit/ loss account 2014
-
7/29/2019 Fit Futures Business Plan
38/45
Fit Futures
38
Table 11: Trading and profit/ loss account 2015
Trading & Profit/Loss account 2015
Sales (Turnover) 307,060
Cost of sales 47,560
Gross profit 259,500
Less expensesLoyalty Reward 12,000
Gross w ages (exact w ithdraw al)
122,824Payroll expenses (taxes, etc.)
10,440
Outside services 23,400
Repairs & maintenance 1,800
Advertising 719
Car, delivery & travel 3,200
Accounting & legal 3,600
Rent 58,608
Telephone 240
Broadband 360
Insurance 500
Loan interest 1,568
Depreciation (Building) 2,015
Depreciation (Equipment) 1857Miscellaneous 2,400
Total Expense 245,531
Net profit 13,969 5%
-
7/29/2019 Fit Futures Business Plan
39/45
Fit Futures
39
Table12: Balance sheet 2013
Balance sheet as at 31/12/13
Fixed assests cost acc dep nbvBuilding 24,874 2487.4 22,387
Equipment 14,509 2901.8 11,607
39,383 33,994
Current assetBank 3,091
Current liabilities 0
3,091
37,084
Financed by
Loan 19,998
Personal Investment 15,000Retained profit 2,087
37,084
-
7/29/2019 Fit Futures Business Plan
40/45
Fit Futures
40Balance sheet as at 31/12/14
Fixed assests cost acc dep nbv
Building 22,387 2,239 20,148
Equipment 11,607 2,321 9,286
33,994 29,434
Current asset
Bank 10,929
Current liabilities 0
10,929
40,363
Financed by
Loan 9,995Personal Investment 15,000
Net profit yr1 2,087
Net profit yr2 13,281
40,363
Table 13: Balance Sheet 2014
-
7/29/2019 Fit Futures Business Plan
41/45
Fit Futures
41Balance sheet as at 31/12/15
Fixed assests cost acc dep nbv
Building 20,148 2,015 18,133
Equipment 9,286 1,857 7,429
29,434 25,562
Current asset
Bank 18,767
Current liabilities 0
18,76744,329
Financed by
Loan -7
Personal Investment 15,000Net profit yr1 2,087
Net profit yr2 13,281
Net profit yr3 13,969
44,329
Table 14: Balance sheet 2015
-
7/29/2019 Fit Futures Business Plan
42/45
Fit Futures
42Section 7 Critical Risks and Assumptions
Being very passionate about Fit Futures and the services I hope to offer has led to a
number of different elements being incorporated into Fit futures straight away. This
may be a downfall if everything is attempted at the same time and each element is
not addressed appropriately. It will be important to be realistic in terms of what Fit
Futures service can achieve and I must prioritise what services to introduce now and
which elements to hold off on and implement down the line.
Developing on from this is the issue that the camp may be too expensive to start up
straight away, i.e. if there is not enough funding. In this case priority will go towards
the mobile transition year programme until awareness arises of the benefit of the
programme and a capital return on the transition year programme is experienced
and can be invested into the camp programme.
As Fit Futures is such an innovative idea and I have never ventured into the
business world before there may be a lot of hurdles in front of me which I am
unaware of. I have to remember to be realistic and set S.M.A.R.T goals, ensuring I
cover every angle of each Fit Futures service. I am very optimistic as I am very
passionate and confident that this service would have an important and large
positive social impact on Ireland. I am dedicated and committed to the Business
venture and I am fully aware that it may change a number of times in order to be
right for the Irish market.
-
7/29/2019 Fit Futures Business Plan
43/45
Fit Futures
43S.W.O.T Analysis
Strengths
v As the founder of Fit Futures I believe in going the extra mile and providing a
service that covers all aspects of wellbeing.
v Fit Futures will be the only residential summer camp in Ireland of this nature
that provides much more than the camp experience.
Weaknesses
v As Fit Futures does not have property or land at the moment the only realistic
move is to set up a programme with an already established adventure centre.
Another option is to acquire an estate from NAMA to work from. There is also
the possibility of offering the service completely mobile to start with to increase
funds and form a link with the HSE or Department of Health and Children.
v There will be high start-up costs for the camp that must be recovered in order
to make a profit. It may take a while in this economic climate to establish as a
successful service.
Opportunities
v Creating such an innovative business, I will have the opportunity to win a
market share and gain a large customer basis.
v There is the opportunity to raise peoples awareness and knowledge of health
and fitness.
Threats
v Economic downturn and slowdowns in market growth. The recession may be
preventing parents spending a large amount of money on a summer camp
programme.
-
7/29/2019 Fit Futures Business Plan
44/45
Fit Futures
44On reflection after examining the SWOT analysis, it is evident that there is potential
for this type of business in Ireland. I have learned a lot from generating this business
plan and I have gained a much greater understanding of the aspects to setting up a
business. It is my belief that Fit Futures has proven to be a successful business idea
and has a real prospect for the Irish Market. There is no other business in Ireland
providing the same service, creating a unique target market. Fit futures target market
is growing with more and more teens becoming overweight or obese, and an
additional large number of teens becoming health conscious; providing potential for
growth of the business. The fact that participants will be saving money in the long
run by improving their health, lowering future health bills means that Fit Futures
camps will be a solid investment for all who attend. I will do everything in my power
to make this business work and to really help all those willing to attend in order to
improve their health.
Fit Futures will strive to educate the campers so they can continue to live a healthy
life outside of camp, with the support of the online service. Fit Futures is ultimately a
service to help people understand the benefits of a healthy life and to educate them
in how to achieve this. It is evident from the cash flow documents that there is no
owners withdrawal showing that this company is simply here to help and provide a
service that is not available in Ireland at the moment.
-
7/29/2019 Fit Futures Business Plan
45/45
Fit Futures
45Bibliography
- Barron, C., Comiskey, C., Sari, J., 2009, Prevalence rates and comparisons of
obesity levels in Ireland, British Journal of Nursing, Vol 18, No 1.
- www.davidcoleman.ie
- www.dohc.ie
- www.education.ie
- Framework for action on obesity, Health Service executive, available at www.hse.ie
- www.getirelandactive.com
- Holt, N., et al., 2004. Childrens perceptions of attending a residential weight-loss
camp in the UK, Blackwell Publishing.
- Irish Universities Nutrition alliance (2008), National Teens Food Survey, Available
at http://www.iuna.net
- www.irishexaminer.com
- www.irishsportscouncil.ie
- http://mhealthinsight.com
- www.more-life.co.uk
- The National Dairy Council, Take One Small Step for Childrens Diet, Weight and
Health 2008.
- ww.publichealth.ie
- Saksvig, B et al., 2005 Preventing diabetes and obesity in American Indian
communities: the potential of environmental interventions. Community and
International Nutrition, the Journal of Nutrition, Vol 135, No 10.
- schools.healthiergeneration.org
ll i
http://www.wellsprings.com/http://www.wellsprings.com/