Professional Documents
Culture Documents
Innovazy, LLC B. Plan
Innovazy, LLC B. Plan
Innovazy, LLC B. Plan
Business plan
CONFIDENTIALITY AGREEMENT
The undersigned reader acknowledges that the information provided by Innovazy, LLC in this
business plan is confidential; therefore, reader agrees not to disclose it without the express
furnished in this business plan is in all respects confidential in nature, other than information
which is in the public domain through other means and that any disclosure or use of same by
__________________
Signature
__________________
__________________
Date
Page 2 of 52
TABLE OF CONTENTS
CONFIDENTIALITY AGREEMENT............................................................................................2
Table of Contents.............................................................................................................................3
owner’s profile.................................................................................................................................5
EXECUTIVE SUMMARY.............................................................................................................7
2. COMPANY SUMMARY......................................................................................................14
3. MARKET ANALYSIS..........................................................................................................18
Page 3 of 52
3.2 Market Drivers................................................................................................................19
4. COMPANY ANALYSIS.......................................................................................................27
4.1.1 Strengths.......................................................................................................................27
4.1.2. Weaknesses..................................................................................................................27
4.1.3 Opportunities................................................................................................................28
4.1.4 Threats..........................................................................................................................28
Page 4 of 52
6. FINANCIAL PLAN..............................................................................................................40
Page 5 of 52
OWNER’S PROFILE
The owner of Innovazy, Fiaz AlI Saleemi has 18 years of experience of Software development
and started his journey as a freelancer in 2009. In 2018, he launched his web-designing agency
by the name of as Code Frenetics in Pakistan with one employee. The company targeted US
based clients through Upwork by providing high quality work in discounted rates. This unique,
all-in-one agency was created to revolutionize industries and make our client’s products not only
survive but thrive. Slowly but steadily the company grew generating high revenue over the years.
In 2019, an additional resource was added to the team. In September 2020, Code Frenetics was
incorporated in Islamabad Pakistan by the founder. As the business grew, two more team leads
were hired in 2020. In year 2021, to cater the growing clientele in USA the founder made 9 more
additions to the team. As of today, in 2022 the team consists of 16 resources ranging from team
leads, software designers, content writers to admin staff and WordPress developers. The
company has just moved to a 2,400 Square Feet office from a 1,100 Square Feet office. The
company plans to increase its team to thirty in next 6 months. Code Frenetics is also expanding
into the United States of America, as Innovazy and the CEO – Saleemi would be the sole staff at
the initial stage. Innovazy, LLC, located in New York represents the United States arm of the
company ‘Code Frenetics (SMC) Ltd. The company already have multiple happy clients in the
US who used our services for multiple different projects. The company has excellent reviews on
Upwork.com with 100% job success rate and have sustained Top Rated Plus Upwork status for
over a year.
Innovazy currently have two active clients in New York and another client from Nebraska. They
have great reviews about our services and are willing to provide their reference. In the past they
have worked for clients from Dallas, Austin, and California. The founder of the company, Fiaz
Saleemi now aims to directly target the US clientele by establishing a physical setup in New
York. The company can maximize its margins by tapping into the market by providing lower
than market rates as the backend operations will be sourced in Pakistan, giving the company a
cost competitive edge over the competitors. He will hire a marketing team/agency to reach out
to businesses while we will run a targeted digital marketing campaign to market our
products/services and find clients through digital platforms.
Page 6 of 52
EXECUTIVE SUMMARY
Market Opportunity
professional services market size was valued at USD 562.06 billion in 2017 and is expected to
reach USD 1,070.28 billion by 2025, growing at a CAGR of 8.4% from 2018 to 2025.
Capitalizing on the huge growth and opportunity in the industry and offering improved services
and solutions, Innovazy, LLC would provide a broad range of IT- enabled business support
Cloud Consultancy, Search Engine Optimization, Digital Marketing, UI/UX Design, Graphic
Page 7 of 52
1.1 Business Model
Innovazy, LLC, located in New York represents the United States arm of the company ‘Code
Frenetics (SMC) Ltd,’ which was incorporated in Islamabad, Pakistan by founder Fiaz Ali
Saleemi in September 2020. This unique, all-in-one agency was created to revolutionize
industries and make our client’s products not only survive but thrive!
Corporate Journey
The company’s key goal is to deliver outstanding service to each client. Thus, we would strive
towards the success of our clients by making recommendations and suggestions on the best
Page 8 of 52
business processes to effect needed positive IT changes that are far beyond the outlined services,
We understand that every project is different, every company is unique and whether our clients
are in the brainstorming stage or already have their specifications in place, we will adapt to their
needs and support them at any stage of their IT project development, no matter their budget or
industry or the size of their company. Success of course can be quantified in terms of revenue
earned, profits made, hours of productivity saved and often improvement in the corporate
perception which leads to greater organizational growth. Innovazy as a company will build
partnerships that last – partnerships that are not defined by linear processes. There is no
beginning or end to our services. We will work with our clients to reach their goals. We will
work for them to exceed expectations. Every single project at Innovazy would go through a
similar set of quality process, regardless of how intricate or trivial the project may be. We will
never compromise on quality of service, even while maintaining our competitive rates. For us,
quality would not only include the absence of bugs, but it would relate to the overall
To become the leading IT- enabled business support services brand in NY and beyond.
expectations.
To maintain a steady growth in patronage volume that will sustain the business long-
term.
Page 9 of 52
To build a business tagged with excellence and quality.
relationships with our clients and create good word-of-mouth in the market.
We have come to make this business a successful business as we aim to record huge success
within three years of being in the industry. In order to achieve success in our business, we will
It is our resolution to make Innovazy a perfectly known and patronized company for its services
throughout NY and beyond. This will be achieved through concentrate efforts on marketing. We
plan to achieve this by using media mix (printed and electronic). Thus, we are confident of an
increase in the popularity of our services, the rate at which people patronize us and also spread
Professionalism
With the management team’s passion and the uniqueness of our services, the company is
confident of being ahead of the competition in the market. Our team will consist of individuals
with professional background and experience in the business world and distinctly in this line of
Proactive to Issues
Page 10 of 52
We will always be proactive, not reactive such that issues are anticipated, risks are managed,
faults and limitations are foreseen and handled even before they emerge or are reported to us.
Ergonomic Website
Our business will also make use of the company website. Our website serves the purpose of
linking us to our customers. If we continually keep our website running, we can be assured of
We would operate with the following principles guiding the organization and its members.
We understand the value of resources and time, and we make certain that the design is
implemented without rework. Our team conducts a thorough study of the client's needs and
Cost-effective Practices
Both the design and the process of development are quite expensive. However, those who work
with us can expect to save money because of our flexible approach to procedures, which keeps
Service Scalability
Page 11 of 52
We have the resources necessary to scale up our services in order to accelerate processes. Our
staff of professionals and specialists allows us to expand our 360° services and handle large
Professional Team
Our pride is our team. Our team has years of expertise in their area and is committed to
Clients don't have to pay for quality. We have a strong and unwavering dedication to excellence.
Our experts carry out all tasks correctly the first time and every time, from concept through
We are dedicated to completing all of your work objectives within the agreed-upon deadlines and
Professionalism
CORE
Teamwork VALUE Integrity
S
Page 12 of 52
Excellence
PROFESSIONALISM: We will promote professionalism through exemplary
INTEGRITY: We will uphold the highest level of integrity in every aspect of our
business.
Page 13 of 52
2. COMPANY SUMMARY
About us
Islamabad, Pakistan, as Code Frenetics in 2020 and connected all around the world, our expertise
spans a broad spectrum of IT- enabled business support services, including Custom Software
Optimization, Digital Marketing, UI/UX Design, Graphic Design, Quality Assurance and Project
Management Services.
Why us?
At Innovazy, our clients’ overall best interest would always come first, and everything we do
will be guided by our values, professional ethics and international industry standards. Innovazy
We will ensure we hold ourselves accountable to the highest standards by meeting our clients’
needs precisely and completely whenever they engage us. We aim to share common values with
our clients, and we are always excited to be a reason behind their happiness and share their
excitement and happiness with them. We will ensure that we work hard to meet and surpass our
clients’ expectations.
Page 14 of 52
2.1 MISSION AND VISION STATEMENT
To provide cost-effective high-quality services to the customers with the focus on building long-
Fulfill all the Software Development, Digital Marketing, Design and Project Management needs
of the customers and build relationship with quality, integrity, trust and respect.
Cloud Consultancy,
Digital Marketing,
UI/UX Design,
Graphic Design,
Etc.
Page 15 of 52
2.3 MANAGEMENT & ORGANIZATION
The company’s business structure is essential to its management and success. Innovazy has laid
out plans that will ensure that our foundation is solid and at the same time remaining align with
our aims, mission, and vision as a company. Fiaz Ali Saleemi would lead the management team
of the company as the CEO. Innovazy currently has 15 employees in its Pakistan office and
having just moved to a 2,400 Square Feet office from a 1,100 Square Feet office, the company’s
plan is to increase the team to 30 in next 6 months. However, Saleemi will work alone in the US
office for now, while a marketing team/agency would be hired to reach out to prospective
customers. Innovazy will gradually hire full time employees in the US as the company has more
business and growth, we will source for prospective staff member that will not only identify our
aims, goals, and mission, but will also have the expertise required to work in this industry and
Page 16 of 52
Developing strategic plans
Location: NY
Fiaz Ali Saleemi has 18 years of experience of Software development. He has been using
Upwork.com (Earlier oDesk.com) since 2009 to find work and was self-employed from 2010 to
Pakistan which is doing very well since its inception. Today, Code Frenetics (Innovazy Pakistan)
has 15 employees, and the company has just moved to a 2,400 Square Feet office from a 1,100
Square Feet office. The company plans to increase its team to thirty in next 6 months. Code
Frenetics is also expanding into the United States of America, and the CEO – Saleemi would be
the sole staff at the initial stage. The United States arm of the company would be called
Innovazy, LLC. The company already have multiple happy clients in the US who used our
services for multiple different projects. We also have excellent reviews on Upwork.com with
100% job success rate and we are sustaining Upwork Top Rated Plus status for more than a year.
Innovazy also currently have two active clients in New York and have another client from
Nebraska. They have great reviews about our services and are willing to provide their reference.
In the past we worked for clients from Dallas, Austin, and California.
Page 17 of 52
We will hire a marketing team/agency to reach out to businesses while we will run a targeted
digital marketing campaign to market our products/services and find clients through digital
platforms.
3. MARKET ANALYSIS
3.1 MARKET OVERVIEW
IT Services Market is expected to register a CAGR of about 10.36 % during the period 2021-
2026. With the onset of COVID-19, the vulnerability of supply chains has been exposed, for
Additionally, work-from-home mandates have led the service providers to ensure that mission-
critical enterprise customers have the necessary tools and technologies to enable the speed,
Page 18 of 52
Enterprises are opting for IT services across multiple industry verticals owing to manifold
benefits, such as accurate forecasting through business intelligence, thereby helping to optimize
the business operations, minimizing the wastage, and increasing the organizational revenues. The
driving the demand for managed IT services across the emerging market.
prompting the SMBs and other large enterprises to opt for IT infrastructure, which is further
responsible for driving the growth in the adoption of IT operation solutions. With the growth of
IIoT across the Industry 4.0 platform, IT services are gaining traction within the hybrid IT-
managed environment. The usage of AI technology is also extending its application across the
areas of the manufacturing and design sector, thereby fueling the market demand, during the
forecast period.
There had been a significant breakthrough in cloud computing over the past few years, as cloud
solutions offer various advantages but expose data hosted to substantial risks; including privacy,
identity theft, among others. Organizations adopting cloud computing should consider
implementing IT services that can analyze all executions, applications, and network connections.
Due to advancements in the IT operation across the cloud-based platform, IT services have
become more data-driven as well as real-time, creating greater value for the business, especially
in the areas of operational efficiency, discovery of business opportunity, and remote access
optimization.
Page 19 of 52
As the demand for cloud services is expected to grow over the next few years, with immense
demand form the IT & Telecommunication industry across the ever-growing corporate sector,
the scope for the IT infrastructure services from these end-users are expected to grow rapidly.
The global IT services market is expanding significantly, and the United States represents one of
the major IT markets in the world. The rising adoption of smart technologies and increasing
security investments are some of the major factors driving the demand for IT services in the
United States.
Many enterprises in the country have begun adhering to new methods and processes to gain a
competitive advantage, resulting in increasing adoption of emerging technologies, like AI, IoT,
Page 20 of 52
machine learning (ML), Blockchain, robotics, and data science. This transformation is creating
According to the CompTIA’s Cyberstates 2019 report, the economic impact of the US
technology sector exceeded as compared to most of the other industries, including retail,
construction, and transportation. Additionally, tech services and software accounted for half of
spending in the US technology market, and it is significantly higher than the rate in multiple
The penetration of smartphones and tablets is increasing in the United States, which is also likely
to drive the BYOD policy which is expected to grow further with the rapid integration of IoT
across various industries and sectors. This is projected to propel the adoption and incorporation
INDUSTRY INSIGHTS
The global IT professional services’ market size was valued at USD 562.06 billion in 2017 and is
expected to reach USD 1,070.28 billion by 2025, growing at a CAGR of 8.4% from 2018 to
2025. IT professional services offer integration of services such as project-oriented services, ITO
services, IT support and training services, and enterprise cloud computing services into business
operations. Enterprises are opting for IT professional services irrespective of the industry vertical
they belong to owing to manifold benefits, such as accurate forecasting and Business Intelligence
(BI), help in optimizing the business operations, minimizing the wastage, and increasing the
organizational revenues. Business analytics services also help enterprises and organizations in
Page 21 of 52
The convenience and ease of use associated with cloud deployment are prompting organizations
to shift their data to cloud-based platforms. Enterprises are particularly opting for big data
analytics to manage the business data and understand the risks, and subsequently map their
business strategies accordingly in order to augment their returns. Having realized that cloud
optimization, enterprises are opting for cloud-based IT professional services to manage their
business operations.
The high demand for IT professional services in technology, marketing, consulting, and
communication companies have led to an increase in their adoption. The companies adopt these
services with an aim to shift their business applications on the public cloud. These services are
rapidly integrating and modernizing with cloud-based applications to offer numerous benefits to
Professional services offer organizations an affordable route to focus on the prevention of data
theft and improving cybersecurity. They provide analytic capabilities and a foundation for
managing business information. Key benefits offered by professional services include increased
Page 22 of 52
utilization of resources, reduced administrative expenses, and increased profitability, among
others.
Organizations primarily focus on factors such as improving the quality of work, enhancing the
speed of delivery, reducing the cost of work, and increasing transparency and accountability.
accelerate service delivery, companies opt for professional business process services.
The market has been further segmented into project-oriented services, ITO service, IT support &
training service, and enterprise cloud computing services. The project-oriented services segment,
which dominated the market in 2017 owing to the adoption of project management services
among small & medium enterprises. These services are often customized to meet the individual
client needs, helping them optimize operational efficiency and deliver projects on time and
Meanwhile, the IT outsourcing (ITO) service is gradually gaining importance owing to various
advantages such as controlled IT cost, reduced labor cost, increased efficiency &
competitiveness, easy deployment of technology, reduced risk, and high security. Enterprises opt
for IT outsourcing services as part of the efforts to cut costs and focus on core tasks. Upcoming
market trends coupled with the opportunities associated with new business models and cloud
computing are driving the growth of the IT infrastructure outsourcing services market.
Based on end-use, the market has been further segmented into technology companies, consulting
segment, which dominated the market in 2017 as various technology companies are focusing on
Page 23 of 52
the development of Technology as a Service (TaaS) and are opting for IT professional services
as part of their efforts to support their business operations as the technology continues to evolve.
DEPLOYMENT INSIGHTS
Based on the deployment, the market has been further segmented into on-premise and cloud.
Enterprises opting for on-premise deployment have better control of the IT infrastructure as well
deployment also helps in reducing the dependency on the internet and protecting the data from
potential losses and frauds. Such benefits are expected to encourage enterprises to opt on-
premise deployment.
The cloud-based IT professional services are expected to grow over the forecast period as cloud
deployment can benefit enterprises by providing them with operational flexibility, agility, and
efficient storage management. On the other hand, cloud-based services, such as IaaS and SaaS,
can also facilitate on-demand remote access and ensure a higher degree of stability.
Numerous marketing and communication companies integrate cloud-based services into their
operations owing to their high data storage capabilities. Many companies are moving
Page 24 of 52
communications to cloud owing to various benefits it offers such as scalability, quality of
REGIONAL INSIGHTS
North America happens to be the leading regional market for IT professional services owing to
the high adoption of ERP, CRM, and cloud services for data management. Moreover, the
presence of large service providers in the U.S. such as Oracle Corporation, Microsoft
Corporation, and DXC Technology Companies are further boosting the market in North America
region.
The demand for knowledge-based services is witnessing exponential growth in Asia Pacific
countries. The increasing demand for IT professional services in legal & advisory and accounting
service industries is expected to boost the growth of the Asia Pacific market over the forecast
period. Growing economies in the Asia Pacific region are also expected to unfold numerous
Key industry players operating in the market include Accenture PLC, Autotask Corporation,
Capgemini SA, DXC Technology Company, Fujitsu Limited, Hewlett Packard Enterprise
Corporation, and Oracle Corporation. In addition, the major key strategies include
mergers & acquisitions, partnerships & agreements, and research & development investments,
among others
Page 25 of 52
In September 2018, IBM introduced Watson solutions & services for a variety of professions and
industries such as manufacturing, human resources, automotive, and marketing, among others.
The software services offer transparency into AI decisions. Moreover, In February 2015,
Accenture entered into an agreement to acquire Gapso for expanding its analytics capabilities in
Brazil, primarily for companies dealing with natural resources and agribusiness sectors.
The market segments will be targeted in a number of different ways. It must be noted that our
target clients are scattered all over NY and beyond. Many of these potential customers are
ignorant of the benefits embedded on our services. As a result of this, our first strategy will be to
create awareness through having direct contacts with them and giving them orientation as
regards our business. Other methods that will be used for the target market segment strategy will
be:
Networking: The networking will be based on leveraging the business personal and
professional relationships that will be developed to reach more target audience. After
being in the business for a few months, we will have a good number of people which will
be targeted.
Client referral: A lot of business is derived from referrals. Some of the referrals will
come from customers - we will develop a relationship with each of our potential
Page 26 of 52
4. COMPANY ANALYSIS
4.1 SWOT ANALYSIS
Here is a summary from the result of the SWOT analysis that was conducted on Innovazy.
4.1.1 Strengths
Our strength lies in the fact that we have a highly credible and determined management team that
knows what is required for success in this industry. As a matter of fact, we have one of the best
workforces in the industry with highly skilled individuals. Our strong brand portfolio is also
Our affordably priced services and solutions will also allow easy and quick market penetration.
Our unshakable plan to create a business model that attracts prospective customers and the
innovative and timeless approach towards operating a standard impacting business would greatly
Page 27 of 52
4.1.2. Weaknesses
We need more people (customer) for the business to be successful and to build the cycle of
customer may take time. Another weakness is that client could push for project delivery before
they are ready, which could lead to the company trying to meet artificial deadlines at the expense
of quality. In a similar fashion, the company could experience a pile up of orders, which can lead
to delay and confusion. Furthermore, Innovazy lacks the brand awareness of major competitors
4.1.3 Opportunities
The opportunities available to us are unlimited, all what we are going to do to push our service to
4.1.4 Threats
Cancellation of order
Page 28 of 52
4.2 COMPETITOR ANALYSIS
To our knowledge, there are numerous organizations and individuals who provide similar
IT Solution Firms
Freelance Individuals
And every other entity who provide Software Development, Web/Mobile Application
These companies are considered as competitors because they are established and have spent a
considerable amount of time operating in the industry, but we are not deterred by this as we are
compelled from our capability to provide quality professional services that meet our clients’
need.
Following the analysis of the market and ourselves, we see that only a limited number of entities
provide the collective comprehensive services that we do. However, the possibility of the
emergence of other company is not without our notice. We understand that there would continue
Thus, we are determined to maintain a level of operation standard and keep portraying us as the
best in what we do. We will also flow with market trend, stay up-to-date and implement these
new trends to keep abreast of the latest development and improve our services on all fronts in the
industry.
Page 29 of 52
5. STRATEGY AND IMPLEMENTATION SUMMARY
The strategy of Innovazy is to consolidate good customer service and to exceed the expectation
of client who maximize the solutions we provide. We will launch and attend specific tech
exposition events, submit proposals, and give presentations while also focus on building the
brand awareness through digital mediums. Furthermore, the company’s website would be
maximized for easy access to information on the product and services, and how to go about
them. The webpage will also be utilized as a part of a large marketing push. To successfully
grow the business brand, we will implement the above. In lieu of this, we plan to incorporate
feedback schemes on every service rendered. This is needed to keep the management team
abreast of grey areas and suggest key measures to be affected in addressing identified issues.
This effort is expected to command customer loyalty and word of mouth advantage in the
market.
Innovazy will have a website where the clients can reach out to us, and it will also serve as a
dynamic marketing tool for the business. We will be making part of the website live with a
clickable link at the top leading into its own section. The website will be updated with
information about our services. We will incorporate links to our social media accounts: a
Page 30 of 52
Facebook Like button, a Tweet button etc. on the webpage. The website will also communicate
news to create and maintain positive public relations with the community.
The company would continue to take up jobs on freelance platforms while utilizing topnotch
CRM solutions to ease its management activities. This strategy would make monitoring,
information sourcing and data gathering easy on the go. This would also ease clients as they need
not go through a lot of processes to get the needed data and information about payments and
other transactions.
Innovazy will form alliances with other firms and engage freelance talents who have the same
vision has ours and can work with us to achieve common goals. We will go all out to ensure that
we build a professional team that is not only committed but understand our vision and where we
are going to and are willing to ensure that we attain our corporate goals and objectives. Such
The highest priority delivery is expediting the growth of the number of clients. The volume of
customers will dramatically increase the revenue streams available to the company. We will
approach and follow up all prospective clients with a clear and thorough marketing strategy.
integrated, multi-faceted acquisition campaigns. This will be split between direct and indirect
marketing strategies:
Page 31 of 52
5.4.1 PROMOTION
Our marketing efforts would be directed towards our target clientele in this case. The objective
would be to make the target market aware of our existence and to educate them about the
services we offer, with the intention of turning these prospects into new clients.
Sending out proposals, making appointments, giving presentations, attending, and hosting tech
related events, Newspaper ads, our website and SEO (search engine optimization), email
marketing, and having a listing on consumer outreach websites are some examples of direct
b) Indirect/Referral Marketing
Current clients and other organizations that are in alliances with us would be the target of
this marketing activity, rather than prospective new clients. They would serve as referral sources
for Innovazy. if we reach out, create, and maintain a solid relationship of trust with them, they
will gladly suggest our solutions/services to individuals/organizations who they know are in need
of our services.
5.4.2 PRODUCT
Cloud Consultancy,
Digital Marketing,
Page 32 of 52
UI/UX Design,
Graphic Design,
Etc.
5.4.2 PRICE
The pricing strategy that we will implement for prices initially will be market penetrative prices.
As Innovazy will source the back-end services via Pakistan, the cost will be lower than the US
market which will give us a competitive edge while pricing. We will apply lower than market
prices to penetrate the market and gauge a market share. The rate will be per hour as per the
industry rate. A net profit margin will be calculated and added to the overall cost.
5.4.3 PLACE
The services will be distributed via wholesale, retail and online. The distribution segments will
be as follows:
Page 33 of 52
30 Wholesale
%
40 Online
%
30 Retail
%
Innovazy will have an in-house website where our services will be sold directly to the customers.
Our aim is to target 40% of our audience via our own website; http://codefrenetics.com/.
Our services will also be sold via retail directly via our physical store in New York. 30% of the
The third channel we will source our services through is wholesale. We are already enlisted on
Upwork and have a well-established network. We will tap other online markets such as Fiver.
Page 34 of 52
Page 35 of 52
5.4.3 Organizational Structure
Software Engineer
Software Engineer
Software Engineer
Quality Assurance
Engineer
UX Designer
Software Engineer
Team Lead Admin Staff
CEO Software Engineer
Team Lead
Junior Software
Engineer
Senior Software
Engineer
Accountant
Wordpress
developer
Content writer
Wordpress
developer
Page 36 of 52
Management Team
CEO
Mr. Fiaz Saleem is an aspiring entrepreneur and highly motivated to serve the business as Chief
Executive Officer (CEO) and manage the whole business and its day-to-day operations. Mr
Saleemi is a leading web-developer in Pakistan and have been engaged in multiple clients
administrative decisions as regards the operations and functionality of the company. He is also
very creative, forward thinking, and strong, hands-on team leader, highly efficient and results-
oriented with exceptional management and organizational skills. Job Description will be as
below:
Team lead
Mr Abdul Basit Asif joined the company in September 2018 and is working as a team lead. His
responsibilities include:
Page 37 of 52
Software Design and Development
Software Development using ASP.Net, Node. js, Angular, React.js, Ionic Framework
Admin staff
Mr. Zil e Subhan joined the company in October 2019 and is working in Administration. His
responsibilities include:
Team Lead
Mr. Nauman Akhtar started working on Feb-2020 and works in the Team Lead department. His
Software Engineer
Page 38 of 52
Mr Hamza Waseem is a Software Engineer and joined company on Dec 2020 and His main
Responsibilities includes:
Software Engineer
Mr Muhammad Qadeer joined the company on Apr-2021 and is working as a Software Engineer.
Software Engineer
responsibilities are:
Page 39 of 52
Report software bugs and issues to development team
UI/UX Designer
Mr Muhammad Sharjeel joined company on Aug-2021 working as a UI/UX Designer. His main
responsibilities are;
Software Engineer
Mr Usman Umar joined the company on Aug-2021 and working as a Software Engineer. His
Software Engineer
Mr Hashir Rao joined the company on Aug-2021 and working as a Software Engineer. His main
responsibilities are to ;
Software Engineer
Page 40 of 52
Mr Mohsin Ali joined company on Sep-2021 as a Junior Software Engineer. His work
responsibilities are:
Mr Niazi Khan joined the firm on Nov-2021 as a Senior Software Engineer. His main
responsibilities are;
1Accountant
Mr Rashid Khan joined company on Jul-2021 and is working as a Accountant Part-time. His
responsibilities include:
Mr Ali Masud Khan joined the company on Feb-2022 and working as a Word Press Developer.
Page 41 of 52
Analyse Customer Requirements
Content Writer:
Ms Anum Daud joined the company on Feb-2022 as a Content Writer. Her major responsibilities
are to;
Write blogs
Draft Proposals
Do Copywriting
Mr Nabeel Khalid joined the company on Mar-2022 and working as a Word Press Developer.
Page 42 of 52
6. FINANCIAL PLAN
The following section contains the financial information for Innovazy, LLC Financial
Projections. Tables and charts show annual projections for the first five business years.
The financials of this plan are predicated on the following table of assumptions. The tax rate is
6.50%.
General Assumptions
Investment $30,000
Innovazy
Page 43 of 52
Amount Invested $30,000.00
Below is the financial overview showing the profitability of the business as the sales increases
with little change in the cost. The profit is seen to increase with sales.
Financial Overview
Page 44 of 52
Financial Overview
$1,200,000.00
$1,000,000.00
$800,000.00
$600,000.00
$400,000.00
$200,000.00
$-
1 2 3 4 5
Year
The below table is the profit and loss projection for the first five business years. The sales are
seen to increase each year, causing a considerable increase in the net profit too.
Page 45 of 52
Number of Units Sold 12 24 48 72 94
Subtotal 12,000 24,000 48,000 72,000 93,600
Total Sales 132,000 264,000 528,000 792,000 1,029,600
COSTS OF OPERATION
Recurrent expenses 12,000 15,600 20,280 26,364 34,273
Payroll 72,000 144,000 336,000 576,000 576,000
Pakistan Staff 72,000 144,000 288,000 480,000 480,000
US Staff - - 48,000 96,000 96,000
Total Operating Cost 84,000 159,600 356,280 602,364 610,273
From the above analysis, total revenue of $132,000 was made in the first year of business
activities. Every business always aspires to increase its sales. With the marketing strategy
adopted, it is assumed that this will yield an increase in the subsequent years of business
The volume of revenue influences the profit that will be made during the year, therefore revenue
generated in the course of running the business results in an increase in profit made by the
Page 46 of 52
Net Profit
$392,070.56
$400,000.00
$350,000.00
$300,000.00
$250,000.00
$177,309.66
$200,000.00 $160,558.20
$150,000.00
$97,614.00
$100,000.00
$44,880.00
$50,000.00
$-
1 2 3 4 5
Year
Below is the cash flow statement projection for five years showing the movement of cash within
the business. The management invested the sum of $30,000 for the business funding.
Cash Flow
Year 1 Year 2 Year 3 Year 4 Year 5
$ $ $ $ $
Cash From
Operations
Cash Sales 132,000 264,000 528,000 792,000 1,029,600
Subtotal Cash 132,000 264,000 528,000 792,000 1,029,600
from Operations
Additional Cash
Received
Investment $30,000.00
New Long-term - 0 0 0 0
Liabilities
Page 47 of 52
Sales of Other 0 0 0 0 0
Current Assets
Sales of Long- 0 0 0 0 0
term Assets
New Investment 0 0 0 0 0
Received
Subtotal Cash 162,000 264,000 528,000 792,000 1,029,600
Received
Expenditures
from Operations
Total Operating 84,000 159,600 356,280 602,364 610,273
Cost
Interest Expense - - - - -
Tax Incurred 3120 6786 11162 12326 27256
Subtotal Spent 87,120 166,386 367,442 614,690 637,529
on Operations
Additional Cash
Spent
Other Liabilities 0 0 0 0 0
Principal
Repayment
Long-term - - - - -
Liabilities
Principal
Repayment
Startup 20,000 0 0 0 0
Expenses
Purchase Long- 0 0 0 0 0
term Assets
Owner's 22440 48807 80279 88655 196035
Drawing
Subtotal Cash 129,560 215,193 447,721 703,345 833,565
Spent
Page 48 of 52
Cash Flow
$450,000.00
$400,000.00
$350,000.00
$300,000.00
$250,000.00
$200,000.00
$150,000.00
$100,000.00
$50,000.00
$-
1 2 3 4 5
Year
The graph above shows an upward movement of the closing cash balance which indicates that
Below is the financial forecast of the balance sheet for the business. The below table shows the
steady growth in the net worth of the organization, this shows that the business is a very
profitable one.
Balance Sheet
Year 1 Year 2 Year 3 Year 4 Year 5
$ $ $ $ $
Assets
Current Assets
Cash 32,440 81,247 161,526 250,181 446,216
Other Current 0 0 0 0 0
Assets
Total Current 32,440 81,247 161,526 250,181 446,216
Assets
Page 49 of 52
Long-term
Assets
Long-term - - - - -
Assets
Accumulated 0 0 0 0 0
Depreciation
Total Long-term - - - 0 0
Assets
Total Assets 32,440 81,247 161,526 250,181 446,216
Liabilities and
Capital
Current
Liabilities
Accounts 0 0 0 0 0
Payable
Current 0 0 0 0 0
Borrowing
Other Current 0 0 0 0 0
Liabilities
Subtotal Current 0 0 0 0 0
Liabilities
Long-term - - - 0 0
Liabilities
Total Liabilities - - - 0 0
Paid-in Capital 0 0 0 0 0
Retained 44,880 142,494 303,052 480,362 872,432
Earnings
Earning 44,880 97,614 160,558 177,310 392,071
Total Capital 32,440 81,247 161,526 250,181 446,216
Total Liabilities 32,440 81,247 161,526 250,181 446,216
and Capital
Page 50 of 52
Net Worth
$500,000.00
$450,000.00 $446,216.21
$400,000.00
$350,000.00
$300,000.00
$250,000.00 $250,180.93
$200,000.00
$150,000.00 $161,526.10
$100,000.00
$81,247.00
$50,000.00
$32,440.00
$-
1 2 3 4 5
Year
Break-even is the point where the business neither makes profit nor loss. This means that at
break-even, the business is only able to pay up its expenses both fixed and variable cost without
any excess. The essence of break-even is to determine the amount of sales that could lead to
profitability.
Breakeven
Analysis
Year 1 Year 2 Year 3 Year 4 Year 5
Fixed cost $84,000 $159,600 $356,280 $602,364 $610,273
Variable 0.00% 0.00% 0.00% 0.00% 0.00%
Cost %
Gross 100.00% 100.00% 100.00% 100.00% 100.00%
Margin %
Break Even $84,000 $159,600 $356,280 $602,364 $610,273
Income
Page 51 of 52
Revenue $132,000 $264,000 $528,000 $792,000 $1,029,600
The business is seen to break even in the first year of business activities. This means that there
must be more than $84,000 worth of sales in the first year before any profit can be recorded. The
above analysis can be seen in the below graph showing the breakeven income and revenue.
Breakeven Curve
$1,200,000
$1,000,000 $1,029,600
$800,000 $792,000
Page 52 of 52