Return To Opportunities List

Opportunities

Online Shop Creating Dog Accessories

CASH FLOW
$149,384

Specifications

  • Price
    $544,000

  • Revenue
    $518,129

  • Cash Flow
    $149,384

  • Location
    Seattle

  • Inventory
    $80,000

  • Service Area
    Nationwide – take it global!

  • Account Receivable

  • Reason for Sale
    Business is growing too fast for seller to keep up

  • Profit Margin
    29%

  • Employees
    1 FT Seamstress, 2 PT Seamstresses. All employees are 1099 contractors, and assist with packaging and shipping.

  • Valuation
    $545,241

  • Intangible Assets
    Company website, wholesale website, online product catalogue

Major online retailing customers have helped this company achieve huge growth over the past few years. Located in Seattle, Chewy.com and Amazon have taken this company’s products nationwide, and positioned it for expansion into global markets. At any given time, there is $80,000 in finished and raw inventory, with the company able to produce over 3,000 pieces in a week.

All sales are 100% online, and the company has a nicely-built website, wholesale website and online catalogue. Products include leashes, collars, ID tags, harnesses and dog clothing. Creations are made from durable nylon webbing and come with an assortment of 80+ patterns.

In addition to the seller are 1 FT Seamstress and 2 PT Seamstresses. All employees are 1099 contractors, and the seller will remain after the sale to manage the Seamstresses. Designs, customer relationships and accounts are handled by the seller, as is most shipping and packaging.

Growth exits in expanding the product lines. These include adding dog toys, dog beds and offering more clothing options. While the biggest customers are Chewy.com and Amazon, there are several smaller retailers that frequently order, and a buyer could capitalize on that by placing product in local Seattle retailers.  

Business Highlights

  • Years in Business: 8
  • Location: Seattle
  • Service Area: Nationwide – take it global!
  • Clients: Chewy.com, Amazon, and smaller retail customers
  • Products: Leashes, collars, ID tags, harnesses and dog clothing
    • 3,000+ pieces can be created in 1 week
  • Reason for Selling: Business is growing too fast for seller to keep up
  • Employees: 1 FT Seamstress, 2 PT Seamstresses. All employees are 1099 contractors, and assist with packaging and shipping.
  • Seller Training Period: Seller will remain full-time to manage seamstresses
  • Growth Opportunities: Dog toys. Dog beds. Expand clothing line. Place products in retailers.

Financial Highlights

  • List Price: $544,000
  • Gross Sales:
  • 2017: $518,129
  • 2016: $311,731
  • 2015: $373,305
  • 2014: $402,964
  • 2017 Cash Flow: $149,384
  • YOY Growth Trends: Sales grew by 66% in 2017
  • Profit Margin: 29%
  • Assets Included in the Purchase:
  • Intangible Assets: Company website, wholesale website, online 56-page product catalogue, 80+ patterns
  • Inventory: $80,000 – finished inventory and raw material (most material is sourced in the U.S., with some coming from China)

 

*amounts may vary

Cash Flow Analysis

Description of Financial StatementP&L Statement
January - December
Tax ReturnTax ReturnTax ReturnNotes
2017201620152014
GROSS SALES$518,129$311,731$373,305$402,964
Net Income Shown on Financial Statement$140,079$72,364$102,316$95,399
ADDBACKS
Interest$6,362$630$1,348$1,413Non-onward going expense
Depreciation$0$1,677$152$258Non-cash item
Meals & Entertainment$1,343$1,185$39$0Non-onward going expense
Contributions/Donations$1,000$0$0$0Non-onward going expense
Cell Phone$600$600$600$6002 lines at $50/month
TOTAL ADDBACKS$9,305$4,092$2,139$2,271
Seller's Cash Flow = Total Addbacks + Net Income$149,384$76,456$104,455$97,670
Profit Margin28.83 %24.53 %27.98 %24.23 %

 

  • A buyer could hire the seller to manage sewers at a yearly salary of $30,000

Sales Analysis

  • As of October, sales were ahead of those during the same period in 2016
  • $467,793 vs. $260,000
  • Positive difference of $207,793
  • 80% increase in sales over a 1-year period
  • Net income is also higher by 63%
    • $131,552 vs. $80,499
    • Positive difference of $51,053

 

Sales through October 2017

 

Amazon Wholesale $134,888.30
Amazon Wholesale – Canada $69.75
Amazon.com – Retail $30,098.16
Amazon Sewing Supplies $10,223.05
Chewy.com Wholesale $282,250.45
Rita Bean – Wholesale $1,149.75
Company’s Site – Retail $6,281.00
Unbeatable Sales – Drop Ship $1,767.00
  $466,727.46

2017 Financials

  • Growth in 2017 has been driven by new customer, Chewy.com, whose initial orders have been bigger than regular orders.
  • Freight increased in 2017 because more materials have been purchased from China
  • Shipping and delivery decreased in 2017 because Amazon’s shipping method changed from prepaid to collect

Orders

  • 90% of orders are wholesale, 10% are retail
  • Average wholesale order is $1,000
  • Average retail order is $20
  • Average Amazon order is $600 (about 100 pieces)
  • Chewy.com orders between 1 – 3 times per week (at least 50 pieces)
  • Amazon payment terms are Net 30, 2% Discount
  • Chewy.com terms are Net 90
  • Minimum Order Quantity (MOQ) is 5 pieces/SKU and non-returnable
  • Company receives retails orders daily from its site
  • Wholesale orders are a few times per week

Products

 Collars Leashes Harnesses Clothing
 
 LED Hands free Step-in Dresses
 Reflective Retractable Reflective Shirts
 Leather Soft Vests
  Coats
  Jackets

  • Patterns – Over 80 patterns are available across all product lines. Below is a small sampling of what’s available:

 

Solid Argyle Leopard Polka Dot
Camouflage Strips Rainbow Zebra

 

  • About 3,000+ pieces can be made in 1 week. This equates to between $8,000 - $10,000 in inventory. 
  • 800+ SKUs 
  • All products are labeled with the company logo 

 

Sales are 50% collars | 30% leashes | 20% harnesses

Production & Merchandising

  • 95% of products are made by the Seamstresses, 5% is imported from China
  • 3,000 pieces per week can be made
  • There are no limitations on the types of products the Seamstresses can produce
  • Embroidery is offered, but the seller is discontinuing this service as it is time consuming
  • Raw materials are 35% of production costs

Marketing & Web Traffic

  • Company stays ahead by competing in pricing, quality and designs
  • Previously, the company had tried to drive web traffic only through Amazon, but found that didn’t work
  • Web traffic is not very busy on the company’s retail site
  • A new wholesale site was launched in March 2017

Clients

  • Biggest clients are Chewy.com and Amazon
  • Wholesale products are marked up 100%
  • Additionally, there are some smaller retailers that purchase a few items almost daily
  • Business is 100% repeat
  • All customers are domestic

Vendor Co-Op

  • Company is part of a vendor co-op for discount pricing on material
  • Commissions and contractor fees are included in the co-op fees
  • Vendor fees are 20%

Employees

  • 1 FT Seamstress
  • 2 PT Seamstresses

All employees are 1099-contracted, and provide assistance with shipping and packaging.

The seller is the product designer, and manages customer relationships, accounts and employees. To assist with the transition, the seller will remain full-time to oversee employees.

Growth Opportunities

  • Expand product offerings
    • Create and sell dog toys and dog beds

 

  • Add more styles to the clothing line
    • Company current offers sweaters, coats, vests and more, but this could be expanded to include dog costumes and other apparel accessories

 

  • Place products in local retailers
    • The company is mostly focused on Amazon and Chewy.com sales, but finding local retailers to stock products would expand presence and increase top line sales

Valuation Details

The Firm Business Brokerage used a Cash Flow Valuation methodology to determine the Purchase Price of the business.  The formula used is as follows:

Cash Flow       x          Multiplier          =          Price

“Cash flow” is the sum of net income plus any owner perks and non-onward going expenses.

“Multiplier” is a prescribed number between 1 and 5 determined by a 100-point, 20-question rating system used to determine the business valuation (average is 3).

The Cash Flow for 2017 is $149,384, and the prescribed multiplier is 3.65.

With this information, the computation result follows:

$149,384         x          3.65     =          $545,241

The List Price for the business is set at $544,000.

Attachments

Document Title / Description

This folder is empty.

Access to this Deal Room is restricted

Would you like to access the deal room?

Yes, please

Interested in
this business?

Complete the following information to sign an NDA and see more details!

Already have an account? Log in here.

Click to download NDA form

Print, sign and send to:

210 N 78th St. 2nd Floor
Omaha, NE 68114

Or fax to:

f 402.939.0857

Thinking of Selling?
The top 5 questions to ask any potential broker:


The Firm Business Brokerage is not a real estate brokerage and therefore the staff will not handle any aspect of the lease, sale or purchase of real estate.