Information Memorandum - January 2020 - Crowdsphere

Page created by Sidney Parker
 
CONTINUE READING
Information Memorandum - January 2020 - Crowdsphere
Information Memorandum
       January 2020

                         Private and Confidential
Information Memorandum - January 2020 - Crowdsphere
Important Information
The content of this pitch by PARKERS Beverage Company Limited (“PARKERS” or the "Company") and the documents, comments and information contained within it
(together the "Pitch") have been prepared by the Company. The Pitch is approved as a financial promotion, and communicated, by Crowdsphere Limited trading as
Crowdsphere ("Crowdsphere") in accordance with part 6 of the Financial Markets Conduct Act 2013 ("the Act"). Crowdsphere is registered in New Zealand under
company number 5021681, is licenced and regulated by the Financial Markets Authority. Its Financial Service Provider number is FSP360186.

The Pitch is communicated by Crowdsphere to its registered members on the basis of such recipients' status as informed and intelligent members of Crowdsphere who
understand the implications of equity investments in private companies. In context, the Pitch complies with regulatory requirements, but potential investors are
encouraged to "cross examine" the Company by interactive due diligence and use of the available online forums to bring the "wisdom of the crowd" to bear.

In approving this Pitch, Crowdsphere has concluded that the Pitch, taken as a whole in the context of the above, is fair, clear and not misleading. Crowdsphere has
reviewed any factual statements included within the Pitch and obtained evidence of their accuracy from the Company. However you should note that the evidence
is obtained from the Company and has not been audited by Crowdsphere, which means that it may contain inaccuracies, be incomplete or be a forgery.

Crowdsphere has checked that aspirational statements contained within the Pitch are phrased appropriately in light of their speculative nature. However, the
Company may have high ambitions which may be unachievable and exaggerated. You should note that we may approve statements that convey those ambitions
even where we do not believe, or we do not have a view on whether it is likely, that they will be fully realised and we encourage investors to consider the information
provided in the context it is being provided.

IMPORTANT - PLEASE READ CAREFULLY

Recipients of any Pitch are strictly limited to persons who are registered members of Crowdsphere. Any person who does not qualify must not view the Pitch, must
return the Pitch documents to the Company immediately and should not read or act upon any of the information contained within it. The Pitch does not constitute an
offer of or an invitation to subscribe for securities to the public that would otherwise be required to comply with the Act. No public offer in any jurisdiction is being made
by the Pitch. The Pitch is primarily intended for release in the New Zealand and does not constitute an offer, or the solicitation of an offer, in relation to shares in any
jurisdiction in which such offer or solicitation is unlawful.

Please refer to page 26 for further disclosures and important notices.

                                                                                                                                             Private and Confidential            2
Information Memorandum - January 2020 - Crowdsphere
Business Overview

                    JŌURNEY WITH PARKERS
        PARKERS Beverage Company is a vertically integrated beverage sales and
    manufacturing company specialising in environmentally friendly innovative products.

                                                                                 Private and Confidential   3
Information Memorandum - January 2020 - Crowdsphere
Contents
                           Important Information                2

                           Business Overview                    3

                           Introduction                         5

                           Strategy/Vision                      6

                           Company Snapshot                     7

                           The Offer                            8

                           Capital                              9

                           The Market                          10

                           Current Product Pipeline            12

                           New Product Development             18

                           Trademarks                          19

                           Forecast Revenue                    20

                           The Team                            21

                           Financial Overview                  23

                           Risks                               25

Private and Confidential                        Private and Confidential   4
Information Memorandum - January 2020 - Crowdsphere
Introduction
PARKERS began as Aquifer HB Limited four years ago with some pilot bottling
gear and a vision to take New Zealand’s water to the world. Today PARKERS
owns, produces and operates a stable of renowned FMCG brands.
Based in Hawkes Bay, PARKERS original objective was to draw water from its on
site Artesian well before distributing this domestically and abroad. A focus on
exports in 2017 and 2018 saw new supply channels developed for its artesian
water in Australia, China, Singapore and most recently the UAE.

With the core business successfully established a decision was made to diversify
PARKERS product suite. Through a combination of in-house development and
strategic acquisition, PARKERS has built a portfolio of environmentally better
products that includes a craft beer range, wine, coffee, tea products, freeze-
dried coffee, coconut water and award-winning authentic Hawkes Bay apple
juice. Attracting key sales talent and developing eco-friendly packaging have
been two recent successes stories for PARKERS.

To maintain the current growth trajectory and consolidate existing business
practices, PARKERS seeks investment of $1.285m. The capital raised from this offer
will be used to fund expansion and acquire other products and/or entities.

PARKERS plans to apply for a listing on the Unlisted Securities Exchange (USX).
Once approved it is expected that PARKERS will list within 6 months of the
successful closing of this Offer.

                                                                                     Private and Confidential   5
Information Memorandum - January 2020 - Crowdsphere
Strategy/Vision
PARKERS strategy is to maximise the potential of existing market distribution   High Growth Opportunities
channels.
                                                                                Apple Juice
PARKERS intends to achieve this through investment in its manufacturing
line and in growing the sales team.                                             -   PARKERS has identified opportunities in the UAE that could lift current
                                                                                    baseline revenue by up to $4.8 million across its water and apple juice
The long-term vision will see PARKERS increase its portfolio by extending           categories.
ranges, creating new products and making new acquisitions in the FMCG           -   Export Markets Other – potential for $22 million in sales across
space. Widening market channels and new SKUs will grow top line sales               Malaysia/Taiwan and Australia.
and gross profit whilst adding nominal costs to the business.                   -   No competitors domestically for premium glass bottled apple juice.
                                                                                -   End to end manufacturing capabilities allowing for economies of scale
PARKERS has a strong company structure (high capitalisation with zero               and large-scale production.
current debt).
                                                                                Collagen Water
With time and energy PARKERS will continue to look to grow export
markets through the sale of its unique products. An experienced team            -   New functional beverage with no domestic competitors.
and close strategic location to the Napier Port means PARKERS is well           -   A successful pilot in October has PARKERS estimating upside sales targets
positioned to capitalise on these export opportunities.                             of $800k in year 1.
                                                                                -   Export opportunities identified for Collagen Water could exceed
PARKERS key objective is to be a $10m revenue business within 3 years               $10million.
and a $20m business with 5 years.

                                                                                                                               Private and Confidential         6
Information Memorandum - January 2020 - Crowdsphere
Company Snapshot

                      2014                             New Zealand Customers
  Ō PURE Artesian Water is Launched from source in
            Hawkes Bay, New Zealand.

         FY20 Projected Revenue                      Traction in offshore markets
                                                        Exports > $1m+
           $2.2m
  Growing to $4.2m+ in FY21

                                                                         Private and Confidential   7
Information Memorandum - January 2020 - Crowdsphere
The Offer
KEY TERMS:                                             OTHER IMPORTANT INFORMATION
                                                       If the minimum investment target is not reached the campaign will not
THE SHARE OFFER OPENS                                  draw on any investment commitments made.

17 January 2020
https://crowdsphere.co.nz/                             PARKERS has applied for a listing on the Unlisted Securities Exchange
                                                       (USX). Once approved it is expected that PARKERS will list within 6
                                                       months of the closing of this Offer.
THE SHARE OFFER CLOSES
                                                       For more information about the USX please visit www.usx.co.nz
14 February 2020
or when fully subscribed

MINIMUM INVESTMENT TARGET
$500,000 (9.10%)

MAXIMUM INVESTMENT TARGET
$1,285m (20.46%)

PRICE PER SHARE
$3.20 per share
Pre-money valuation $4.99m

MINIMUM INVESTMENT AMOUNT
Minimum per investor: $3,200 (1,000 ordinary shares)
There is no maximum investment per investor

                                                                                                                 Private and Confidential   8
Information Memorandum - January 2020 - Crowdsphere
Capital
Requirements
PARKERS recognises that to execute its business plan and
continue growing sustainably, new capital is required. PARKERS is
seeking additional shareholders to join in its future success and
assist its current co-founders in maximising the businesses potential
leading into listing.

Use of Funds (NZ$)
Juice plant CAPEX                                      $210,000
Working capital                                        $650,000
Additional sales staff                                 $425,000

Total                                                $1,285,000

Expand Range & Scale Team
PARKERS existing product pipeline, specifically the Apple Juice
plant, requires immediate investment to meet increasing
demand. Packaging & design will be needed for additional SKU’s.

This capital raise will also help support PARKERS sales function as
growth is realised in new and developing markets.

Debt Funding
PARKERS is also exploring debt raising options to supplement the
capital raise from the offer.

                                                                        Private and Confidential   9
Information Memorandum - January 2020 - Crowdsphere
The Market
Growing Demand for Functional Beverages
•   Functional Beverages, which belong to the non-alcoholic beverage
    category, are beverages which offer additional health and
    other functional benefits.

•   Increasing demand for functional beverages is driven by health and
    wellness trends.

•   Available at affordable prices and offering a better hydration experience
    functional beverages have many health benefits including improved sleep
    quality, endurance and body-detox qualities.

•   There is growing consumer demand for functional beverages and its effect
    on human nutrition is increasing the demand of the market.

PARKERS Eco-friendly Packaging
•   PARKERS has pioneered new eco-friendly packaging for its artesian water
    and Hawkes Bay apple juice products. Produced in either aluminium cans,
    glass or bag in box format this is a significant stand against single use plastic
    bottles.

•   PARKERS manufacture the Glass and Box in Bag formats from its Whakatu
    plant. Aluminium can production is completed by bStudios a local Hawkes
    Bay partner where PARKERS has a secondary production line.

•   Unlike single use plastics, cardboard, glass and aluminium cans are all 100%
    recyclable and re-purposed with existing New Zealand infrastructure.

•   Superior shelf life; PARKERS Water has a full 2-year shelf life from date of
    fill. After opening, bag in box juice can last for up to 3 months.

•   PARKERS packaging is best in class for efficient storage / stacking. Products
    are light weight, robust, easy to chill and easy to transport. Each bag in a
    box has its own tap, so is ready for use.

•   PARKERS product ABCD Vitamin Water is a range of functional water
    beverages containing added vitamins. The vitamin water is produced in
    recycled P.E.T. bottles created to be UV resistant.

                                                                                        Private and Confidential   10
The Market
PARKERS Ō Pure Water - Did you know?
•   The measure of a waters’ natural purity is its Total Dissolved Solids (TDS).

•   PARKERS pure New Zealand artesian water has a total TDS of 86 parts per
    million (ppm) which is amongst the lowest of any packaged water in the
    world.

•   Competing international waters are measured in the 1,000’s of ppm (less
    than 100 is extremely rare).

•   Consumer demand for quality drinking water is high due to the fear of
    disease from contaminated tap water.

Global Market Growth & Distribution
•   The global bottled water market is growing at a CAGR of 6.1% for the
    forecast period (2019-2024). Asia/Pacific is the fastest growing of all
    global markets.

•   PARKERS is part of the high growth story in Asia with its first container
    shipped to Singapore in July 2019. Negotiations are currently on-going
    with Redmart, Singapore's leading online supermarket site.

•   New export markets have been established for Malaysia and the UAE
    with the latter's first shipment completed in October 2019. Growth in
    China is steady with containers last shipped in August 2019. Melbourne
    zoo has also recently signed a long-term contract for PARKERS canned
    water.

•   Single use plastics and their impact on the environment provides a
    significant opportunity in the bottled water market. PARKERS introduction
    of eco-friendly packaging across its product range means it is
    strategically placed to capitalise.

                                                                                   Private and Confidential   11
Current Products

   PARKERS New Zealand Water is Artesian and comes                                                  The water flows through local river systems,
   from a pure confined aquifer in Hawkes Bay. The                                                  then starts making its way under ground via
   origin of the water is from snow melt in the Ruahine                                             the world famous Gimblett gravels.
   and Kaweka mountain ranges.

                                                                   Impervious Layer
   Before final packing the water                                                                     PARKERS New Zealand Water comes out of
   passes through micron filtration and                                                               the ground under its own pressure. There is
   also UV technology. It is only when                                                                not one pump taking the water into the
   a bottle or box of PARKERS is                                                                      state-of-the-art bottling and bagging facility.
   opened that it has any human
                                                                   Impervious Layer
   contact.

                                                          It is these gravels that further filter
                                                             the water to its pure state. This
                                                          entire process is estimated to take
                                                          well over a millennium. Water in a
                                                             confined aquifer is held under
                                                             pressure and is free from light.
                                                           Artesian water is regarded as the
                                                          purest and safest purest and safest
                                                                    source of water.

                                                                                                                                  Private and Confidential   12
Current Products

PARKERS New Zealand Juice is pure                                                              Once completed, the PARKERS
100% apple juice. There are no                                                                 juice line will control the end to
added ingredients, water or sugar.                                                             end manufacturing process
Apples are sourced locally in the
                                         PARKERS Apple Crushing Plant                          (Washing Milling, Cold Pressing,
                                                                                               pasteurizing) for the apple juice
Hawkes Bay, New Zealand’s leading
                                          PARKERS are seeking $210,000 to fund the remainder   products.
Apple growing region. This is due to
its fertile soils, high sunshine hours         of its state-of-the-art juice crushing plant.
                                                                                               PARKERS estimates it will take
and an abundance of clean and
                                                                                               3years to reach full capacity as
pure artesian water.
                                                                                               production scales with the growth
                                                                                               in sales.
The pure quantity of apples
available locally means production
                                                                                               PARKERS New Zealand Juice has
can always scale with demand.
                                                                                               to date been selling in the eco
                                                                                               friendly bag in box format. This SKU
Apples are crushed and packaged
                                                                                               currently has no competitors in
in PARKERS fully integrated onsite
                                                                                               New Zealand.
warehouse & logistics facility in
Whakatu.
                                                                                               The benefits of bag in box
                                                                                               packaging are many:
This localised end to end
manufacturing process is efficient
                                                                                               - Increased stability & quality
and allows for economies of scale.
                                                                                               - After opening can last 3months.
                                                                                               - Plastic bottles last for only 3-5days
Once commissioned PARKERS juice
                                                                                               - Concise storage in fridge / shelf
line will:
                                                                                               - Easy to handle
- Produce 5,000kg per hour of raw
                                                                                               - Attractive aesthetic
    apples / 3,000L juice per hour
                                                                                               - Ease of use due to tap
- Forecast full production
                                                                                               - Environmentally friendly
    ~6,000,000L p.a. (9month season)
                                                                                               - Cost effective
- Bulk commodity packaging for
    1000L to 24000L Tankers
- Produce retail formats; Bag in
    Box and 750ml Glass Bottles

                                                                                                Private and Confidential                 13
Current Products
Juice SKUs - Premium Glass Bottles
Once operational PARKERS will be the first company in New Zealand to produce premium not from
concentrate juice in glass bottles.

The new crushing plant has the capacity to complete significant volumes and new SKUs will be added
depending on the seasonal nature and availability of fresh fruit in the Hawkes Bay region.
A key objective is for PARKERS to be its own biggest customer, meaning it commercialises all it crushes.

PARKERS New Zealand juice is award winning with the 2L box in bag SKU winning best non-alcoholic
beverage at the 2019 New Zealand Artisan awards. PARKERS currently produces three flavours; Apple,
Apple & Pear and Apple & Peach.

All juice varieties will be ready to be dispatched daily from PARKERS distribution warehouse in Whatkatu.
Export consignments will leave Hawkes Bay via the Port of Napier.

                                                                                                            Private and Confidential
Current Products
Deco City Beers
Deco City is a homage to the city of Napier and PARKERS brewery partner. Napier
was destroyed by an earthquake in 1931 and was then rebuilt in the world-famous
Art Deco style. Deco City beers are brewed at bStudio in the former National
Tobacco Building, one of the worlds most famous Art Deco buildings.

PARKERS has signed a sponsorship deal with Central Districts cricket for the 2019/20
season. This deal ensures exclusive pouring rights at home games in Napier, Nelson,
New Plymouth and Palmerston North and with up to six games to be televised.
PARKERS is currently negotiating with Coles Australia to provide the Deco City Beer
range.

                                                                                       bStudio Aluminium Line
                                                                                       PARKERS have recently installed a secondary aluminium can
                                                                                       production line with local partner bStudios to meet demand.
                                                                                       Deco City Beer and PARKERS artesian water are the two
                                                                                       products currently produced in the aluminium can format.

                                                                                                                 Private and Confidential            15
Current Products
Brand Acquisition
PARKERS has identified brand acquisition as a strategic way to grow. Targets can
achieve this through individual brand sales or through providing new distribution
channels to market for existing brands.

Cocofuel
In July 2019 PARKERS acquired Relax Limited which owns the Cocofuel and NJoy drink
brands. Market demand for functional beverages has seen PARKERS drive cocofuel
sales.

Coconut water is rich in electrolytes especially potassium, magnesium and calcium.
These mineral can help lower blood pressure, regulate blood sugar and weight loss,
are nutrient rich and ultimately provide a greater hydration experience,

On day one PARKERS was able to successfully integrate the sales of Cocofuel into its
network without adding cost. This has been a success with top line sales
of Cocofuel $80k in the first month and forecasting over $1m of top line sales in the
next 12 months.

PARKERS was able to increase margin on Cocofuel by using its business experience
(renegotiating supply contracts in Thailand and finding cheaper logistics) as well
as eliminating costs in NZ such as third-party warehousing, sales staff and marketing.

Using this proven model PARKERS plans to make more strategic acquisitions in the
future. PARKERS believes there will be many opportunities as many one man and
brand businesses may struggle to survive the competitive climate.

           Cocofuel Forecast Sales
                                                                  1,200
                                                                             SALES ($K)

                                                                  1,000
                      37% CAGR
                                                                  800
                                                                  600
                                                                  400
                                                                  200
                                                                  -                       Private and Confidential   16
                 FY20                        FY21
Current Products - Other
1835 Coffee
It was way back in 1835 that Colombia exported its first coffee beans. Nearly 200 years on PARKERS
honours this history. 1835 Coffee is imported directly from the Colombian National Federation of
Coffee Growers (FNC).
This Federation was founded 90 years ago as a business cooperative to promote Colombian coffee.
1835 Coffee is freeze dried Instant coffee uniquely made from:
- 100% Arabica coffee beans
- 100% sourced from Colombian grown beans (single origin)

Pureplus
PARKERS exclusively distributes Pure Plus My Aloe Drinks within New Zealand. Pure Plus has been producing beverages for
almost 3 decades, specializing in premium healthy beverage and organic juices.

Pure Plus have been producing Aloe Vera drinks for 20 years, and has launched more than 100 Aloe Vera drinks to the
world, using the best Aloe Vera pulp and fruit to produce great tasting juices

Attic
Attic tea was developed by the Tea Research Institute of Kaihua
County, located in Western Zhejiang, China, which is a stunning                           PARKERS New Zealand orders are delivered
mountainous area, framed by lush green fields.                                            the day following order via its nationwide
PARKES imports and distributes its high-quality organic Chinese tea                       transport partnership with TOLL Transport.
under the Attic brand.

                                                                                                                                       Private and Confidential   17
New Product Development

                     •    Glass bottles
                     •    Aluminium cans
New packaging        •    Bag in a box

                     •   All Water and Apple Juice is now distributed in eco friendly
New / repositioned       packaging to differentiate from market
product

                     •    Apple Juice in 10L bag for foodservice market
New packaging        •    Apple Juice packaged as a commodity
formats

                     •    Collagen Water developed for BP Petrol Stations.
New                  •    Prospect of flavoured waters for Ō PURE range
Developments         •    Prospective coconut snack range
                     •    Prospect of Recyclable Tetra paks for Cocofuel and Fruit
                          juice range

                     •    Premium Apple Juice in glass bottles for Foodstuffs by
                          November 2019
New customers

                     •    Development of Asian markets, particularly Singapore,
                          UAE and China
New markets          •    Development of Australian market

                                                                                        Private and Confidential   18
Trademarks/IP
  Mark Name               Description               Status

       Ō          ō imagery; translated from NZ Registered
                            Maori
                   meaning provisions for a
                        journey/food

   PARKERS         Mark to include font and      NZ Registered
                    style to avoid people
                    copying basic theme.

   Wahaha         Name of largest beverage       NZ Registered
                  company in China. For use
                    in future NZ products.

   PARKERS        For use in relation to goods   NZ Registered
  Beverage               and services
  Company
    Kiwistar                                     NZ Registered

     1835                                        NZ Registered

    ABCD                                         NZ Registered

  Deco City                                      NZ Registered

    DeVine                                       NZ Registered

   PARKERS                                       NZ Registered

     Revel                                       NZ Registered

                                                   NZ/AUS        Private and Confidential
Cocofuel & nJoy
                                                  Registered
Forecast Revenue
                                                          Revenue $   Revenue $
Product Range                            Sizes              FY20        FY21
                                                                                  SKUs & Key Assumptions

Parker Water Glass                       500ml               80k        214k      New September 2019
                                         1000ml

PARKERS Water Cans                       330ml              250k        400k      New 2019, steady growth, big
                                                                                  enquires

PARKERS Water Bag in Box                 10L                300k        321k      No allowance for exports, steady
                                                                                  product in NZ

PARKERS Juice                            2L                 100k       1,356k     Juice new in 2019, glass bottles start
                                         10L                                      Nov 2019. New crushing plant
                                         750ml Glass                              operating in FY20.
                                         Bulk Commodity

Ō PURE STILL & SPARKLING GLASS and PET   750ml Glass        400k        440k      Steady market in NZ with
SIPPER                                   500ml Bottle                             Countdown exclusive and smaller
                                                                                  regular orders to China. New
                                                                                  market Malaysia starting Dec 2019.
                                                                                  No allowance for increased exports

Cocofuel Coconut Water & Snacks          1000ml             750k       $1,034k    Growing quickly to be NZs number
                                         Snacks                                   1 Coconut water brand. Brand
                                                                                  extension in FY21 to snacks

Deco City Hawkes Bay Craft Beer          330ml              150k        300k      Available in case, can or 6-pack
                                         6 pack                                   IPA / PILSNER / Pale Ale. More
                                                                                  promotion and distribution, growing
                                                                                  nicely                     Private and   Confidential   20
Forecast Revenue
                                                 Revenue $   Revenue $
Product Range                         Sizes        FY20        FY21
                                                                         SKUs & Key Assumptions
Devine – NZ Wine                      200ml         30k         35k      Available in case or can as Sparkling Rosé and Brut.
                                      6x4 cans                           Phasing out due to low demand at workable price
                                                                         point

1835 Single Origin Colombian Coffee   12x100gm     120k        $18k      Jar format
                                                                         Arabica Coffee Beans. Nationwide trial with
                                                                         Countdown starting Nov. 2019. (will be circa 700k
                                                                         revenue if that continues (Note this has been
                                                                         excluded from forecast).

Attic – Pure Leaf Tea                 x500bags                 $60k      Available by the case
                                                                         Black, Green, Jasmine, Eucommia

ABCD Vitamin water                    500ml         80k        130k      Artesian Water containing added Vitamins with zero
                                                                         sugar and no added salt. Until now only sold at
                                                                         supermarkets, slowly rolling out to Oil and route

Pure Plus – Aloe Range                240ml        130k        $180k     A full range of flavours in:
                                      500ml                              Steady sales with good GP. PBC does not own this
                                      1500ml                             brand. PBC owns the rights for NZ

REVEL Rosé                            500           20k         20k      Still and Sparkling Rosé. Small batches only, made
                                                                         from 100% Hawkes Bay Syrah. Award winning wine
                                                                         (New World Wine Awards)

                                                                                                        Private and Confidential   21
The Team
Founders & Board of Directors:

Doug Speedy (CEO):
14 years experience primarily in soft commodity trading,                                   BOARD OF DIRECTORS
namely meat and produce.                                                                    Doug Speedy (CEO)
                                                                                           Campbell Johnstone
Campbell Johnstone:
Prior to PARKERS was a professional rugby player and now is                                     Gerrard Walsh
actively involved in sports management. Campbell offers                                         Joe McAleese
support to operations providing a driving influence in this side
of the business.

Gerard Walsh:
A London based stock-broker with extensive knowledge in
business development.                                                                           Doug Speedy
                                                                                                Chief Executive
Joe McAleese:                                                                                       Officer
History in owning and running Ford dealerships. Joe has a
weekly presence at PARKERS.

Key Personnel & Company composition:
                                                                                    Gordon Slater         Georgie De Salis       Holly Speedy
National Sales Manager Tom Heywood has recently joined              Tom Heywood
after 10years at Coca Cola. Prior to this Tom held roles with                        Operations              Marketing             Finance
                                                                    Sales Manager
Lion and Red Bull. Three regional sales reps report directly into                    Manager                 Manager
the sales manager from Auckland, Wellington and the Bay of
Plenty.

Operations Manager Gordon Slater has significant
experience in wine bottling and is responsible for all factory
staff.

Marketing Manager Georgie De Salis has a wealth of
marketing knowledge across multiple sectors and has a                Sales Rep      Sales Rep             Sales Rep
skillset in graphic design.                                          Wellington     Auckland             Bay of Plenty

Finance manager Holly Speedy is an experienced Xero user
and is responsible for day-to-day financial management
including stock control, debtors, creditors and cashflows.

                                                                                                                  Private and Confidential      22
Financial Overview
              Summary Statement of Financial Performance
As at 31 March                   FY18        FY19       FY20          FY21     Assumptions and Commentary
NZD ('000s)                   Actual      Actual    Forecast      Forecast
                                                                               PARKERS end to end manufacturing facilities are nearing completion.
Sales                               1,877     1,580      2,201      4,175
Cost of Sales                         845       744      1,244      2,547      Year on year sales are expected to grow significantly (FY20 39%, FY21 90%) with
Gross Profit                        1,032       835        958      1,628
Gross Margin                         55%       53%        44%        39%       the increased production capability. Water, Apple Juice and the increasing
                                                                               distribution of Cocofuel are the product categories driving forecast revenue
Other Income                           70        68         (1)          0
Expenses                            1,297     1,115      1,182       1,425     growth.
                                     69%       71%        54%         34%
EBITDA                              (291)     (212)      (225)         203     Cost of sales margins are expected to increase in the immediate term until
Depreciation & Amortisation            67        54         61          73
                                                                               economies of scale are realised. Operational expenses / Overheads remain
EBIT                                (358)     (265)      (285)         130
EBIT Margin                         -19%      -17%       -13%          3%      stable over the forecast period with a net profit expected for PARKERS in 2021.

Interest Expense                        89      123          42       -
Tax                                   -         -          -          -
Net Profit after Tax                (447)     (388)      (327)        130

                 Summary Statement of Financial Position
Total Net Assets                                                               PARKERS is well capitalised and currently has no long-term debt.
Net Working Capital              105        (102)        1,088      1,253
Total Non-Current assets       3,425       3,385           767        694      Capital expenditure of $210,000 for the apple crushing plant and new capital
                                                                               from this capital raise are included in forecast amounts.
Total Net Operating Assets         3,530     3,283      1,855       1,947

Capital Employed                                                               Account receivables and payables are based on historical trends. This along
Net Debt/(Cash)                    1,575     1,717       (592)       (630)     with PARKERS stock intensive business model are evident in the working capital
Total Equity                       1,955     1,567      2,447       2,577
                                                                               uplift for FY20 and FY21. PARKERS intend on obtaining a short-term debt facility
Total Equity and Net Debt          3,530     3,283      1,855       1,947      to help with operational liquidity through this high growth phase.

                       Summary Statement of Cash Flow

Net Cash flow from Operating Activities
                                     456      (128)     (1,456)           38
Net Cash flow from Investing Activities
                                  (1,042)      (14)      2,557        -        Cashflows are forecast to be positive from FY20 onwards. The large increase for
Net Cash flow from Financing Activities
                                     594         6        (156)            0   FY20 is a result of PARKERS sale of its land and building.
Net Cash Flow                          8      (136)       945         38

CLOSING CASH/(OVERDRAFT)            (217)     (352)       592        631
                                                                                                                                      Private and Confidential    23
Financial Overview
High Growth Opportunities
                                                                                                  EBIT GROWTH POTENTIAL
UAE
                                                                               45,000                                                                15%
There is potential for 20 containers per month to this
newly established export market. Brand awareness is                            40,000                                                                10%
building with PARKERS short listed (via Emirates Flight
Catering) for the UAE pavilion expo 20/20. As it stands                        35,000                                                                5%
PARKERS’ is the only approved water company in NZ to
export to the UAE with Apple juice soon to be approved.

                                                                                                                                                             EBIT Margin (%)
                                                                               30,000                                                                0%

                                                               Sales (000's)
If juice sales begin and stretch targets are realised FY21
forecasts will exceed current projections by c.$4.8m.                          25,000                                                                -5%
Collagen Water                                                                 20,000                                                                -10%
PARKERS is set to capitalise on this functional beverage
trend and has recently completed a successful trial run                        15,000                                                                -15%
in October of the 500L SKU. Weekly sales revenue is $5k
with only one current customer. PARKERS estimate
                                                                               10,000                                                                -20%
demand could equal that of Cocofuel adding $800k
revenue for FY21. Export opportunities exist with current
                                                                                5,000                                                                -25%
customers; Coles and Woolworths Australia. Sales have
                                                                                    -                                                                -30%
the potential to yield up to $10mil ($5mil per distributor).
                                                                                        2017   2018   2019   2020     2021      2023       2025
Apple Juice Exports
                                                                                                      Financial Year
Extra revenue and margin will come in branded
products. Contracts are being finalised with Malaysia
and Taiwan for the award winning 2L bag in box format.                                                         Sales - Base               Sales - Stretch
One container per month will net ~$1m revenue and
~$400k gross profit after freight and production costs. This
                                                                                                               EBIT Margin - Base         EBIT Margin - Stretch
represents just 240kL of juice.
Australia has untapped potential with PARKERS not
committing any resources at present. Physical
distribution is set up and NZTE has advised it could fund
40% of the operational costs when PARKERS are ready.
Within 5 years this could deliver c.$10m+ of revenue and
additional gross profit of $2m.

                                                                                                                                    Private and Confidential                   24
Risks
As with any investment there are risks involved which could result in loss of   Technical risk
an investors investment. Some of the key risks are listed below:
                                                                                There is a risk of technological change that will result in production facilities becoming
Capital risk                                                                    obsolete or needing replacement. In this case, the Company may have to raise
                                                                                additional capital to fund such costs.
The capital raising plans for the business may not be achieved and
therefore the Company may need to raise further capital in the future. This     Key person risk
could be dilutionary for investors.
                                                                                There is a risk that the loss of key people in the business could result in significant
Strategy Execution                                                              disruption to the Company’s core activities and growth plans.

PARKERS may be unsuccessful in executing its strategy and growth plans as       Listing Risk
set-out in this Information Memorandum. PARKERS could focus on the
wrong opportunities and/or neglect the highest value ones.                      There is a risk that the company cannot achieve its objective of listing on the USX or
                                                                                such other financial product market. If unable to secure a listing on USX, other
Product Risk                                                                    alternative options need to be explored.

One or more of PARKERS products may need to be withdrawn from the
market. There could be a significant cost as a consequence of this.

Competitive Risk

There is a risk that other competitors enter the market and outperform
PARKERS or see PARKERS deranged from current retailers.

                                                                                                                                     Private and Confidential             25
Important Information
CONFIDENTIALITY

The Pitch has been prepared exclusively by the Company. It is being provided to persons, each of whom is considered to be a legitimate recipient, solely as a guide
for the purpose of giving background information to enable recipients to assess whether they wish to place an order to subscribe for shares in the Company. The
information and opinions contained within the Pitch are strictly confidential and are being made available only to parties who agree to keep them confidential.
Neither the Pitch nor any part of it may be copied, published, disclosed, reproduced or distributed to any person at any time without the prior written consent of the
Company, and shall not be used for any purpose other than in connection with the proposed investment in the Company. By accepting the Pitch you are deemed to
undertake and warrant to the Company that you will keep it confidential. You agree to indemnify the Company against any losses incurred by the Company as a
result of any unauthorised disclosure, and to return on demand, the Pitch and any related documents or information to the Company.

GENERAL

Although the Company has used publicly available information in compiling the Pitch and has used reasonable efforts to check the accuracy of the information in the
Pitch, its accuracy cannot be guaranteed. The Company has not independently verified any of the information, links to other sites or resources provided within the
Pitch and the Pitch does not purport to be all-inclusive or necessarily to contain all the information that a prospective investor may desire in investigating the Company,
and may be subject to updating, withdrawal, revision or amendment.

Any financial projections given are illustrative only and none of the projections or assumptions should be taken as forecasts or promises on the part of the Company nor
should they be taken as implying any indication, assurance or guarantee that those assumptions are correct or exhaustive.

Each recipient of the Pitch must make their own independent assessment of the information provided by the Company and is recommended to seek independent
advice on the contents hereof from an authorised person specialising in advising on investments of the kind in question. Crowdsphere has undertaken a screening and
review process of the Pitch in accordance with its Issuer Fair Dealing Policy and Issuer Screening Process as summarised in Crowdsphere’s Disclosure Statement. The
Issuer Fair Dealing Policy and Issuer Screening Process have been designed to confirm that the Investee Pitch Documents are not false, misleading, deceptive or likely
to mislead or deceive and do not include unsubstantiated representations. Crowdsphere shall have no liability to any investor under or in connection with their
decision (whether in contract, tort, including, without limitation, negligence, or under any other theory of law or cause of action howsoever arising) unless such liability
arises out of the fraudulent actions of Crowdsphere or a breach by Crowdsphere of its obligations expressly provided for in its Investor Terms. The Pitch should not be
construed as a recommendation to prospective investors by the Company or Crowdsphere or any of their respective officers or related parties to invest in the
Company, and does not form any commitment by the Company to proceed with an investment. The Company reserves the right to terminate the procedure at any
time and to terminate any discussions and negotiations with any prospective investors at any time and without giving any reason.

Any and all discussions, negotiations and communications, including through any online forums, between any recipient of the Pitch and the Company and their
respective directors, shareholders, employees, advisers and/or representatives will remain subject to contract and without commitment or obligation unless and until
definitive contracts are agreed, executed and unconditionally delivered. Any person who invests in the Company at any time must comply with all applicable laws
and regulations in force in any jurisdiction in which they acquire, offer or sell shares and must obtain any consent, approval or permission required in respect of any such
transaction under the laws and regulations in force in any jurisdiction to which they are subject or in which any such transaction takes place or in which they possess
the Pitch. Neither the Company, Crowdsphere nor any of their respective directors, partners, representatives, agents, consultants or employees shall have any
responsibility for any such matters

                                                                                                                                           Private and Confidential            26
Important Information

The distribution of the Pitch in certain jurisdictions other than the New Zealand may be restricted by law and therefore persons accessing the Pitch into whose
possession the Pitch documents come should inform themselves about and observe any such restrictions. Any failure to comply with these restrictions may constitute a
violation of securities laws of any such jurisdiction. Recipients represent and warrant to the Company and Crowdsphere that they are able to receive the Pitch without
contravention of applicable legal or regulatory restrictions in the jurisdiction in which they reside, conduct business or receive the Pitch, including in particular the
requirements of the Act.

ARMILLARY PRIVATE CAPITAL

The Company is a client of Armillary Private Capital which has provided and continues to provide certain services to it. Armillary Private Capital has received fees from
the Company for the services provided and will receive some fees to be paid by the Company, upon successful completion of this capital raising. Armillary Private
Capital is the manager of Crowdsphere and related parties hold a shareholding in Crowdsphere.

SECONDARY MARKET

The Company plans to apply to have its shares quoted on the Unlisted Securities Exchange (USX) upon the successful completion of this capital raising. Investors should
note the Armillary Private Capital, which is the manager of Crowdsphere, is also the manager of Efficient Market Services Limited which trades as the USX. Armillary
Private Capital, and/or its related parties do not have an ownership interest in Efficient Markets Services Limited.

RISK WARNING

Potential investors should be aware of the risks associated with an investment in the Company especially at an early stage in its development and should ensure that
they have read and understood the Risk Warning on the Crowdsphere website before continuing. If any potential investor is in any doubt regarding the contents of any
Pitch, they must consult their own professional financial advisers.

ANY INVESTMENT IN PRIVATE LIMITED COMPANIES, ESPECIALLY AT AN EARLY STAGE IN THEIR DEVELOPMENT, IS AN INHERENTLY RISKY INVESTMENT. IF YOU ARE IN ANY DOUBT
ABOUT INVESTING, CROWDSPHERE RECOMMENDS YOU CONSULT WITH YOUR FINANCIAL ADVISERS.

                                                                                                                                         Private and Confidential           25
You can also read