Fine Fragrance (PDFDrive)
Fine Fragrance (PDFDrive)
Fine Fragrance (PDFDrive)
Scent
learncima.com 1
Know Your Preseen (KYP)
This is known as Know Your Pre-seen (KYP) issued by
LearnCIMA.com
2
Financial Manager of Scent
3
Before we begin- Movie Time!
Perfume: The Story of a Murderer
4
Trailer: https://www.youtube.com/watch?v=zutiIw_2e2g
General Information about Scent
5
Company Profile
6
Company Profile
Facilities
– Development Laboratory– At Head Office
– 3 Major Factories – Outskirts of the Capital city
– South west of Zeeland
Company Structure – Divisional structure
– 4 Divisions
7
Company Profile
(2015)
Revenue – Z$ 1,267 million
Gross profit – Z$ 576 million
Net profit – Z$ 42 million
8
Scent – The Fragrance Manufacturer
Home country is
Zeeland
Joseph Frederic
the great
1995
grandson of one
founder is now They developed a successful
the Deputy CEO range of fine fragrances
Many of them are still being
sold today
2015 Some shares are still being
For the last 20 years Scent has been owned by descendants of the
quoted on the national stock exchange
10 founders
Fragrances, Aromatic Compounds
& the Fragrance Industry
11
Perfume “e”
Perfume is a liquid with a pleasant smell, usually made
from oils taken from flowers or spices used on the
human body, animals, food, objects, and living spaces.
Wall paintings of
Ancient Egyptians
using Perfume
12
Perfume “e”
Modern perfumery began in the late 19th century with
the commercial synthesis (artificial combination) of
different aroma compounds which allowed for the
creation of perfumes with smells previously
unattainable solely from natural aromatics alone.
13
Perfume - etymology “e”
14
Fragrance “e”
A Fragrance is a chemical compound that has a smell or
odour.
A Fragrance is:
‘’a pleasant and usually sweet smell’’
‘’ a perfume or cologne’’
15
Meaning of Scent (Noun)“e”
16
Meaning of Scent (Noun)“e”
17
Meaning of Scent (Verb)“e”
18
Fragrances & Cosmetics
Fragrances are regarded as part of the cosmetics
industry.
19
Cosmetics “e”
Cosmetics (also known as makeup or make-up) are care
substances used to enhance the appearance or odor of the
human body.
20
Types of Cosmetics “e”
Cosmetics include:
skin-care creams baby products
lotions bath oils
powders bubble baths
perfumes bath salts and many other types
lipsticks of products.
fingernail & toe nail polish
eye & facial makeup
towelettes
permanent waves
coloured contact lenses
hair colours
hair sprays and gels
deodorants
21
Cosmetics Industry “e”
The cosmetic industry is dominated by a small number
of multinational corporations that originated in the early
20th century, but the distribution and sale of cosmetics is
spread among a wide range of different businesses.
22
Describing & Categorization of Perfumes “e”
A perfume can be described using Fragrance Notes and
also using the family/group/category the perfume
belongs to.
1. Top Note
• The initial, lighter smell of the fragrance which lasts around 8-
15 minutes. Examples of these notes include citruses, powdery
scents and light florals.
2. Heart or Middle Note
• The main elements of the fragrance, these notes develop after
the top note clears, usually around 30 minutes after being
sprayed. Heart notes most often include heavier floral scents.
3. Base Note
• The last to develop and helps fix the fragrance to the skin. This
is where you will smell the bolder notes of the scent, such as
smokes and leathers which become more noticeable when the
fragrance has been on the skin for a while.
24
Fragrance Notes “e”
25
Main Olfactory Fragrance Groups “e”
‘Olfactory’ means relating to the sense of smell.
Classification by Olfactory
family is a starting point for a
description of a perfume, but
it cannot by itself denote the
specific characteristic of
that perfume.
26
Main Olfactory Fragrance Groups “e”
Citrus Floral Chypre Oriental
Description Fresh & sharp Biggest group & Comprised of citrus top Based on spices
based on varies largely note, floral middle note & and related
aromas of with different oaky & musky bass scents
citrus fruits flowers
Aromatic • Lemon • Lilac • Oak moss • Resins
compound • Grapefruit • Lily • Sandalwood • Vanilla
examples • Orange • Rose • Patchouli • Cinnamon
Associated Energetic & Romantic & Thoughtful, resourceful & Exciting,
Personality lively Softer humble adventurous,
fearless &
courageous
27
Main Olfactory Fragrance Groups “e”
28
Traditional Classification “e”
• Fragrances that are dominated by a scent from one
Single Floral particular flower; in French called a soliflore.
Fruity • Featuring the aromas of fruits other than citrus, such as peach,
cassis (black currant), mango, passion fruit, and others.
The Fragrance
wheel is a relatively
new classification
method that is
widely used in
retail & in the
fragrance industry.
31
Aromatic Compounds
Fragrances consist of an aromatic compound.
32
Aromatic Compounds
Instead of natural aromatic compounds, synthetic
compounds can be manufactured in the laboratory.
33
Aromatic Compound Sources “e”
Plant sources
Bark (cinnamon & cascarilla )
Flowers & blossoms (rose, jasmine, citrus , clove , vanilla)
Fruits (citrus such as oranges, lemons, limes)
Leaves and twigs (lavender, hay & tomato leaves, patchouli, sage,
violets, rosemary, and citrus leaves)
Resins (labdanum, frankincense, myrrh, pine and fir resins)
Roots, rhizomes and bulbs (iris, rhizomes, vetiver roots, various
rhizomes of the ginger family)
Seeds (tonka bean, carrot seed, coriander, caraway, cocoa,
nutmeg, mace, cardamom)
Woods (sandalwood, rosewood, birch, cedar, juniper, and pine)
Seaweeds
34
Aromatic Compound Sources “e”
Animal sources – now most are replaced with synthetic compounds
Ambergris ( released by sperm whales-doesn’t harm the whale)
Castoreum (from the North American beaver)
North American
Civet Musk ( from the Civet)
Beaver
Hyraceum (from the Rock Hyrax)
Honeycomb ( made by the honeybee)
Musk ( from the male Musk deer)
Rock Hyrax
Musk deer 35
Aromatic Compound Sources “e”
Synthetic sources
Many modern perfumes contain synthesized odorants. Synthetics can
provide fragrances which are not found in nature.
36
Aromatic Compounds used by Scent
Some fragrance houses market high-end perfumes using
natural ingredients
Many of the
compounds used
by Scent are scarce
and some can be
difficult to obtain.
37
Natural vs Synthetic Compounds
Natural Compounds Synthetic Compounds
Strength Often prized for their subtlety Generally more consistent
(delicate features) and complexity
Can be cheaper than natural compounds
(not always the case)
Weakness Can be difficult to recreate a Can lack the complexity of a natural
consistent fragrance product
Example Oils extracted from a particular 1 kg of essential oil derived from rose
variety of flower may be affected blossoms requires between 3 and 5
by the location in which they have tonnes of rose blossoms, over a million
been grown and even by the flowers, to be hand-picked on the
weather in that location. morning when the flowers first open. The
resulting oil costs more than Z$5,000 per
kg, whereas the same amount of the
synthetic equivalent can be purchased for
less than Z$400.
38
Fragrances
Generally consumers regard fragrances as a luxury
product.
39
Fragrances
Fragrances are often purchased as gifts.
40
Perfume Industry
The perfume industry generates global revenues of Z$30
billion (Z$30,000 million) a year.
41
Global Fragrance market size 2012 - 2021“e”
The estimated size of the global fragrance market from
2012 to 2021 in million U.S. dollars
42
Perfume Industry & Fashion Industry
Many consumers who could not afford clothing made by
a famous designer can enjoy some of the brand
experience by purchasing their fragrance.
Global Fashion
Houses which also
sell perfumes
43
Top 3 Fragrance Industry trends in 2015 “e”
1. Niche fragrances to become more popular
44
Top 3 Fragrance Industry trends in 2015 “e”
1. Niche fragrances to become more popular
45
Top 3 Fragrance Industry trends in 2015 “e”
2. Increased personalization
48
Famous Global Perfume Brands “e”
Calvin Klein
51
Famous Global Perfume Brands “e”
Christian Dior
Parfums Christian Dior is the perfumery and cosmetics line of the
French fashion house, Christian Dior S.A..
However, the line belongs to the perfumes and cosmetics portfolio
of the world's largest luxury group, the LVMH Group.
Begun in 1947 with the introduction of the women's Miss Dior
perfume, Parfums Christian Dior has since come to include men's
frangrances as well.
52
Famous Global Perfume Brands “e”
Firmenich
Firmenich SA is a private Swiss company in the perfume and
flavor business. It is the largest privately owned company in the
field and ranks number two worldwide.
Firmenich has created perfumes for over 100 years and produced
a number of well-known flavours.
53
Famous Global Perfume Brands “e”
Guerlain
Guerlain is a French perfume house, among the oldest in the
world. It has a large customer following, and has traditionally
been held in high esteem in the perfume industry.
Perfumes by Guerlain are often said to be characterized by a
common olfactory accord known as the "Guerlinade." A perfume
by the same name was launched by Guerlain in 1921.
Lancôme
Lancôme Paris is a French luxury cosmetics house that
distributes products internationally. Owned by L'Oréal since
1964, Lancôme is part of the Luxury Products division, which
offers skin care, fragrances and makeup at higher-end prices.
54
Famous Global Perfume Brands “e”
Burberry
Burberry Group plc is a British luxury fashion house,
distributing clothing, fashion accessories, fragrances and
cosmetics.
Its distinctive tartan pattern has become one of its most widely
copied trademarks. Burberry is most famous for its trench coat,
which was designed by founder Thomas Burberry.
The company has branded stores and franchises around the
world and also sells through concessions in third-party stores.
55
Famous Global Perfume Brands “e”
Givaudan
Givaudan is a Swiss manufacturer of flavorings and fragrances.
The company's scents and flavors are developed most often for
food and beverage makers, but they are also used frequently in
household goods, as well as grooming and personal care
products.
Givaudan was founded as a perfumery company in 1895 in
Zurich by Leon and Xavier Givaudan
In 2008, Givaudan released one of the world's first mobile
perfume recommendation tools, the iPerfumer app.
56
Worlds Most Expensive Perfumes “e”
DKNY Golden Delicious Million Dollar Fragrance Bottle
$1 million
In 2011, DKNY divulged its brilliant apple-formed million dollar
bottle of perfume which contains 2,909 valuable stones.
The perfume is created in 14-karat yellow and white gold and
contains 183 yellow sapphires, 2,700 white precious stones, a 1.6-
carat turquoise Paraiba tourmaline from Brazil, a 7.18-carat oval
Cabochon sapphire from Sri Lanka, 15 striking pink jewels from
Australia, 4-rose cut precious stones, a 3.07-carat oval cut ruby, a
4.03-carat pear shape rose cut
jewel, and a 2.43-carat perfect
clear yellow Canary precious stone
embellishing the cap.
The bottle would be sold to an
aroma devotee and all returns
would be given to the worldwide
philanthropy Action against Hunger.
Worlds Most Expensive Perfumes “e”
Clive Christian No. 1 Imperial Majesty Perfume
$12,721.89 per ounce
This perfume holds the Guinness Book of World Records title as the
most costly perfume on the planet.
Discharged in 2005, just a 10-container run of this super-uncommon,
super-restrictive restricted version aroma was discharged available
to be purchased in the celebrated Harrods store in London and
Bergdorf Goodman in New York. The “No. 1 Imperial Majesty” is truly
simply a Clive Christian No. 1 –
in an exceptionally favour bottle.
The entire jug contains 16.9
ounces of aroma (importance the
expense for a jug is $215,000), and
is made via Baccarat, beautified with
a 5-carat white precious stone on
the neck and encompassed in a
18-carat robust gold neckline..
Worlds Most Expensive Perfumes “e”
Baccarat Les LarmesSacrees de Thebes
$6,800 per ounce
This perfume is costly for both the smell itself and the container it
comes in.
Baccarat is an extravagance gem crystal producer and one of the
main decisions in artisan bottle creation for top of the line perfume
organizations as far and wide as possible.
In 1998, the organization propelled three of its own constrained
release scents, and this one was the minimum delivered, making it
the rarest and generally significant.
Products of Scent & Perfume
Concentrations
60
Scents Product divisions & Products
Wim
Cinque
Fleur Wilder
Fleurs
d’Herbe 61
Cologne
Scents Product divisions & Products
Fleur Cinque
Legacy d’Herbe Fleurs
Fine Fragrance fragrances
Home
Fragrance
Supported through
More permanent
Expensive brand name
advertising &
promotions
Generates
Cheap Celebrity endorsed publicity &
awareness
New products aimed at the lower end of the market are named after
celebrities to increase publicity for the product’s launch.
65
Perfume Concentrations “e”
Specific terms are used to describe a fragrance's approximate
concentration by percent/volume of perfume oil.
A list of common terms is as follows:
68
Difference between product types
Differences between different products in a fragrance range are not
only based on the water contents.
Handle
Perfume Eau de toilette Bath oil
Similarities Identical in many aspects such as fragrance
Differences Perfume has a much higher concentration
of aromatic compound
Similarities All 3 – have the same fragrance
Differences Bath oil is made from different synthetic compounds to help
retain fragrance when diluted in hot bath water
69
Perfume Solvents
The aromatic compound may be diluted with a solvent,
such as ethanol.
70
Perfume Solvents “e”
Perfume oils are often diluted with a solvent, though this is
not always the case, and its necessity is disputed.
71
General information about
Zeeland
72
Zeeland
Scent’s Home
country is
Zeeland
Development Laboratory
located at Head office
74
Zeeland – Flower growing
Some companies harvest the flowers & distil fragrances to
make perfumes.
Other companies import natural exotic fragrances from
overseas and producing synthetic (artificial) substitutes.
75
Zeeland
Zeeland’s currency is the Z dollar (Z$).
76
Manufacturing Fragrances
77
Manufacturing Fragrances
The creation of a new fragrance is an art that requires a
skilled perfumer or ‘nose’.
78
Perfumer “e”
A perfumer is a term used for an expert on creating perfume
compositions.
79
Perfumer “e”
Most perfumers are employed by several large fragrance
corporations in the world including Mane, Firmenich, IFF,
Givaudan, Takasago, and Symrise.
80
Work role of a Perfumer “e”
The perfumer typically begins a perfume project with a brief by the
perfumer's employer or an outside customer.
A brief will contain the specifications for the desired perfume, and will
describe in often poetic or abstract terms what the perfume should smell
like or what feelings it should evoke in those who smell it, along with a
maximum per litre price of the perfume oil concentrate.
This allowance, along with the intended application of the perfume, will
determine what aromatic ingredients will be used in the perfume
composition.
After presenting the perfume mixtures to the customers, the perfumer may
"win" the brief with their approval.
81
Work role of a Perfumer “e”
They proceed to work with the customer, often
with the direction provided by a panel or artistic
director, which guides and edits the modifications
on the composition of the perfume.
83
Fragrance Manufacturing Process “e”
2. Extraction
Oils are extracted from plant substances by several methods: steam
distillation, solvent extraction, enfleurage, maceration, and
expression.
In solvent extraction, flowers are put into large rotating tanks or drums and
benzene or a petroleum ether is poured over the flowers, extracting the
essential oils. The flower parts dissolve in the solvents and leave a waxy
material that contains the oil, which is then placed in ethyl alcohol. The oil
dissolves in the alcohol and rises. Heat is used to evaporate the alcohol, which
once fully burned off, leaves a higher concentration of the perfume oil on the
bottom.
Maceration is similar to enfleurage except that warmed fats are used to soak
up the flower smell. As in solvent extraction, the grease and fats are dissolved
in alcohol to obtain the essential oils.
85
Fragrance Manufacturing Process “e”
2. Extraction
During enfleurage, flowers are spread on glass sheets coated with
grease. The glass sheets are placed between wooden frames in tiers.
Then the flowers are removed by hand and changed until the grease
has absorbed their fragrance.
87
Fragrance Manufacturing Process “e”
3. Blending
Once the perfume oils are collected, they are ready to be blended
together according to a formula determined by a master in the
field, known as a "nose." It may take as many as 800 different
ingredients and several years to develop the special formula for a
scent.
After the scent has been created, it is mixed with alcohol. The
amount of alcohol in a scent can vary greatly.
Most full perfumes are made of about 10-20% perfume oils
dissolved in alcohol and a trace of water. Colognes contain
approximately 3-5% oil diluted in 80-90% alcohol, with water
making up about 10%. Toilet water has the least amount—2% oil
in 60-80% alcohol and 20% water.
88
Fragrance Manufacturing Process “e”
4. Aging
Fine perfume is often aged for several months or even years after it
is blended.
Following this, a "nose" will once again test the perfume to ensure
that the correct scent has been achieved.
Each essential oil and perfume has three notes: top notes, central
or heart notes and base notes.
More "notes," of various smells, may be further blended.
89
Intellectual Property, Brands &
Celebrity Endorsement
90
Intellectual Property Protection
Intellectual
Property
Protection
Actions taken
Possible Not Possible
by Scent
• Protect brand • Patent or • Scent owns a
names trademark a large number of
• Protect images specific and trademarks
• Protect bottles exact smell • Brand names
& packaging are owned
• Right to use • Owns the right
celebrity names to use specific
images, bottles
& package
designs
91
Scents & Competitors Products
Theoretically Scent or its competitors can analyse each others
products in a laboratory and the chemical elements could be
identified.
92
Intellectual property of Scent
A large number of trademarks
TM
The brand names
of its products
Bottles with
distinctive designs
TM
Many are trademarked & cannot
Packaging designs 93 be copied without permission
Developing Brands
Pays a marketing agency a fee to
create a brand name for a new
product
Potential brand
names are tested in
the marketplace by
the agency’s
General steps consultants
in developing
A fee is paid for
a Brand name
development of
in Scent
the brand name
95
Celebrity Endorsement
A Celebrity is:
Madonna
Singer, world's top selling female recording artist of all time
Perfume: Truth or Dare
Perfume House: Dolce & Gabbana
Introduced: 2010
97
Famous Celebrity Perfumes “e”
Rihanna
Singer
Perfume House: Parlux Fragrances
Perfumes: Reb'l Fleur (2011), Rebelle (2012), Nude (2012) & Rogue (2013)
98
Famous Celebrity Perfumes “e”
James Franco
Actor
Perfume House: Gucci (Owned by P & G)
Perfumes: Gucci Pour Homme (2008)
Gucci Made to Measure (2013)
Scent Classification:
Gucci Pour Homme - Woody
Made to Measure - Spicy Oriental
99
Bottles, Packaging, Distribution &
Delivery
100
Bottles and Packaging
Bottles & packaging have iconic and distinctive designs.
101
Distribution Channels
Department Stores
Specialist
Fragrance
shops
Retail Outlets
Pharmacies
Supermarkets
Online Stores
102
Distribution Channels
Department Stores
Many exclusive department stores have fragrance
departments.
Scents more expensive brands are stocked by these stores.
Customers can try samples of different products.
Advisers suggest suitable fragrances as gifts, depending on
the age & lifestyle of the intended recipient.
Online Stores
A number of online vendors sell Scent’s products.
Online store customers often make repeat purchases
of known brands.
Easy to deliver products by post as in small packages.
103
Delivery Process
Scent sells exclusively to retailers.
Products are only delivered in bulk to the retailers
warehouse or distribution center.
Doesn’t deliver to retailers’ individual shops or
stores.
105
Scent’s Board of Directors
. CEO
Operations Finance
Director Director
Executive
Deputy Marketing
CEO Director
Board of
Directors
NED 3 NED 2
106
Executive Directors
Georgy Stone – Chief Executive Officer
Since: 2010
Previous position: Creative director- Fine fragrance
division of Scent
Work Experience:
Began his career as blender of fragrances at a well-known
perfume producer.
Worked many years in the perfume industry.
107
Executive Directors
Beth Miller – Finance Director
Since: 2012
Qualification: Professionally qualified accountant
Work Experience:
Specialised in the luxury goods market
Worked for a number of renowned providers of high quality
goods since graduating in 1985
108
Executive Directors
Charles Chevalier – Operations Director
Since: 2005
Career at Scent: Since 2003, joined from a major competitor
Work Experience:
Began his career working for a producer and supplier of high
quality natural perfume oils
109
Executive Directors
Jaspar Skornia – Marketing Director
Since: 2002
Qualifications: Graduated from university with a
Marketing Degree
Work Experience:
Has worked in the sales division for several major companies
Most recent designation: Franchise Director for a major
manufacturer of perfumes, make up and skin care.
110
Executive Directors
Joseph Frederic – Deputy Chief Executive Officer
111
Non Executive Directors
Ethan Bazalgette – Chairman
Since: 2010
Previous designation: CEO of Scent
Committees served: Audit & Nomination Committees
Other positions held: Director of the Zeeland Cosmetic,
Toiletry & Perfume Association
112
Non Executive Directors
Lewis Jamieson – Non-Executive Director
Since: 2012
Previous experience: Successful career in business
Qualifications: Professionally qualified lawyer specialising
in intellectual property protection
Committees served: Convener of Scent’s Nomination
committee
113
Non Executive Directors
Olivia MacMillan – Non-Executive Director
Since: 2009
Previous Experience: Highly successful career with
Zeeland’s largest bank
Committees served: Convener of Scent’s Audit committee
114
Non Executive Directors
Martyna Litwinienko – Non-Executive Director
Since: 2012
Previous experience: Partner with a major accountancy
firm
Committees served: Serves on both the nomination and
audit committees
115
Scent’s Corporate Structure
116
Scent’s Corporate Structure
Scent has a divisional structure.
117
Risk Management
118
Foreign Exchange Risks
119
Legal Risks
Legal Risks
120
Risks associated with Sales
Risks related to Sales
121
Celebrity misbehaviour & Impairment losses
Two celebrities who held endorsed fragrances with scent were
convicted of drug-related offences.
122
Risks related to Customers
Actions to
How? Why?
mitigate
• Customers’ poor • The fragrance • Making products
business industry is highly appealing to a
conditions will competitive and wide range of
also affect customer consumers
Scents business preferences can • Must be able to
as well change rapidly. anticipate &
• Ex: Reduction in respond to
retail demand, market trends
Credit risks of
customers
123
Expansion & Acquisition Risks
How? Why?
124
Risks related to Intellectual Property
How? Effects
125
Investment Risks & Information
Investment Risks
126
General Information About LK
127
LK – Scents biggest competitor
Name – LK
Home Country – Zeeland
Inception – 2005
Founder – Olivia Kelly
Founders job – Hollywood make-up artist
LK is Scents biggest
competitor
128
LK – Scents biggest competitor
Products Made – (similar products to that of Scent but a smaller
range)
Perfumes
After Shaves
Bath oils
Home fragrances
129
LK and Olivia Kelly
Founded LK ten years ago
130
Celebrities and LK Products
LK’s products are focussed more on the sector occupied
by Scent’s celebrity fragrances.
They have also been able to use their contacts in the film
industry to persuade other leading celebrities to sign
contracts to lend their names to the company’s products.
131
LK – Social Responsibility
Examples:
Single parents can apply for flexible working hour
arrangements that fit in with their child care responsibilities
Applicants who have been unemployed in the long-term can
apply for a training programme that improves their prospects of
obtaining a job upon completion
The factory of LK is deliberately located in an area of high
unemployment to make a positive impact on the local
community
132
Newspaper Articles in the Scent Case Study
133
Article#1: Celebrity-endorsed Perfume Cost
134
Article#1: Celebrity-endorsed Perfume Cost
135
Article#2: Restrictions on Raw materials
136
Article#3: Substitutes of Competitors
137
Article#3: Substitutes of Competitors
138
Article#4: Independent Producers
139
Scent Group’s Financials
140
Scent- Statement of Profit/Loss
30 June 2015 30 June 2014
Z$ Million Z$ Million
Revenue 1,267 1,436
Cost of goods sold (691) (723)
Gross profit 576 713
Selling, general and administrative expenses (507) (558)
Profit/loss from operations 69 155
Interest expense (27) (25)
Net profit/loss 42 130
Tax expense (54) (57)
Profit/(loss) for the year (12) 73
141
Scent- Statement of changes in Equity
142
Scent- Statement of Financial Position
30 June 2015 30 June 2014
Z$ Million Z$ Million
Non current assets
Property, plant and equipment 117 107
Brands and trademarks 316 357
Goodwill 32 32
465 496
Current Assets
Inventories 348 326
Trade receivable 157 209
Cash and Cash Equivalents 54 63
559 598
143
Scent- Statement of Financial Position
30 June 2015 30 June 2014
Z$ Million Z$ Million
Equity
Share Capital 400 400
Revaluation reserve 83 104
Retained Earnings 63 105
546 609
Non-current liabilities
Loans 295 277
Deferred tax 52 46
347 323
Current Liabilities
Trade payables 82 111
Tax liabilities 49 51
131 162
Total equity and liabilities 144 1024 1094
Scent- Cash Flow Statement
30 June 2015 30 June 2014
Z$ Million Z$ Million
Cash flows from operating activities
Profit before finance costs 69 155
Depreciation, amortisation & impairment losses 139 90
Loss on disposal on non-current assets 5 1
Changes in inventories, trade paybl: & trade recv: 1 12
Tax paid (50) (59)
Net cash from operating activities 164 199
Cash flows from investing activities
Purchase of non-current assets (135) (82)
Proceeds of disposal of non-current assets 1 6
Net cash from investing activities (134) (76)
Cash flows from financing activities
Loans taken out/(repaid) 18 (25)
Dividends paid (30) (35)
Interest paid (27) (25)
Net cash from financing activities (39) (85)
Cash and cash equivalents at beginning of period 63 25
145
Cash and cash equivalents at end of period 54 63
Note 1 – Geographical Segmental Report
Europe, Europe,
17% Middle East 22% Middle East
32% & Africa 36% & Africa
America America
51% 42%
Asia Asia
146
Note 1 – Product wise Segmental Report
Fine Celebrity Bath & Body Home Total
Fragrance Fragrance Fragrance Fragrance
Z$ million Z$ million Z$ million Z$ million Z$ million
Fine Fine
7% Fragrance 12% Fragrance
Celebrity Celebrity
18% 30% 38%
Fragrance 20% Fragrance
148
Note 3 – Brands and Trademarks
Property
Cost Z$ Million
As at 30 June 2014 402
Additions 48
As at 30 June 2015 450
Amortisation and impairment losses
As at 30 June 2014 45
Impairment 54
Charge for year 35
As at 30 June 2015 134
Net book value
As at 30 June 2015 316
As at 30 June 2014 357
149
Note 3 – Brands and Trademarks
150
Note 4 – Tax
151
LK- Statement of Profit/Loss
30 June 2015 30 June 2014
Z$ Million Z$ Million
Revenue 847 802
Cost of goods sold (496) (465)
Gross profit 351 337
Selling, general and administrative expenses (144) (138)
Profit/loss from operations 207 199
Interest expense (11) (12)
Net profit/loss 196 187
Tax expense (37) (32)
Profit/(loss) for the year 159 155
152
LK- Statement of changes in Equity
153
LK- Statement of Financial Position
30 June 2015 30 June 2014
Z$ Million Z$ Million
Non current assets
Property, plant and equipment 94 92
Brands and trademarks 205 132
Goodwill 18 18
317 242
Current Assets
Inventories 348 326
Trade receivable 157 209
Cash and Cash Equivalents 54 63
559 598
154
LK - Statement of Financial Position
30 June 2015 30 June 2014
Z$ Million Z$ Million
Equity
Share Capital 200 200
Retained Earnings 442 407
642 607
Non-current liabilities
Loans 140 140
Deferred tax 21 18
161 158
Current Liabilities
Trade payables 37 41
Tax liabilities 36 34
73 75
Total equity and liabilities 876 840
155
The end…
156