Pre-seen breakdown: Tendra Tents
#p21 etc.), so a citation chip anywhere on the site lands here. Facts are transcribed from the PDF; anything calculated is marked derived. Nothing on this page is invented.Contents by page
p.4Your role
Finance Officer in the Finance Department. Principally involved in preparing management accounting information and providing information to managers to assist decision making. At times also expected to assist with the preparation of the financial statements and answer queries on other financial matters.
p.5Company background
- Manufactures and sells tents; also sells a small range of bought-in camping accessories (sleeping bags, rucksacks) from trusted Teeland suppliers — accessories sold only through the website.
- Based in Teeland, Northern Europe, dramatic landscapes, growing eco-tourism culture. Currency T$.
- Founded 2004 by Rhona Velic, Talia Morel and Fredrick Calvern — passionate wild campers. First product the Tendra One, winner of a national sustainability competition.
- Website launched 2008 → growth accelerated. 2016: relocated from the original northern site to a much larger Production Facility in the south, near the capital, better distribution networks.
- Three ranges — Tendra Essential, Explorer, Elite — each in three sizes. Sold throughout Teeland and wider Europe via the website, and through retailers in Teeland.
- All production at the Production Facility; small Distribution Centre and Head Office nearby.
- Owned by the three founders, all directors and active. FY26: revenue T$23.8m, gross margin 29%.
p.6–7Article: the evolution of Tendra Tents (Teeland Daily)
- Idea born 1997 on a camping trip (tent nearly blew away). Rhona: degree in Textile Engineering, material innovation; Talia: Sustainable Business, ease of assembly and durability. Fredrick met them at a 2003 reunion while managing a large outdoor gear store; used his networks to develop the prototype for the sustainability competition, which the Tendra One won (pop-up design, sustainable lightweight materials, durability).
- 2004: company formed with competition winnings and savings; Fredrick invested and joined as director within three months. Year one: 250 tents sold via local outdoor stores.
- Growth organic and slow at first. Rhona: product development, eco-materials, range expanded beyond wild campers. Talia: sales and marketing, trade fairs, retailer contacts — "many of these retailers from the early days are still with us now". Fredrick: strategy and the website (online store opened 2008; AI embedded for a dynamic customer experience).
- Challenges named by Fredrick: competition from imports, rising material costs, supply chain disruptions, increasing environmental regulation, seasonal and weather-dependent demand. Opportunities: growth in outdoor recreation and eco-tourism, improving technologies.
- Future: numerous new products in development (secret); possible expansion to a different region of the world; strategic partnerships linked to eco-tourism. Core values: sustainability, durability, quality.
p.8The industry
Global camping tent market T$4.4bn in 2025, growing ≈6.4% a year; Europe the largest market at T$1.4bn. Key drivers:
- Growing demand for outdoor recreation — camping, hiking, van life, festivals; mental health and wellbeing benefits; even in colder climates.
- Sustainability and circular design pressures — especially younger consumers insist on eco-friendly, repairable gear; recycled materials, biodegradable components, ethical labour.
- Global supply chains — reliance on Asian suppliers exposes brands to currency risk, shipping delays, geopolitics; driving a move to local supply chains, which are inherently more costly.
- Innovation in design — lighter, easier to carry; modular tents and smart technology.
- Fragmented market — space for niche brands with unique innovations; branding increasingly important to differentiate similar products.
- Seasonality — sales peak in spring and summer; tents are discretionary and sensitive to downturns, putting importance on pricing strategies.
- Material and labour cost volatility — nylon, polyester and aluminium costs rising; balancing sustainability and quality with cost control; design simplification maintains value.
p.9–11Mission and products (website extracts)
Mission (p.9): design and produce exceptional tents that bring people closer to nature without compromising it; high-performance materials, sustainable and ethical production, cutting-edge innovation; durable, highly functional, comfortable.
Accessories (p.10): sleeping bags, sleeping pads, mats, rucksacks — range constantly updated.
| Range | Positioning | 1–2 person | 3–4 person | 5–6 person |
|---|---|---|---|---|
| Essential (p.10) | Most accessible, user-friendly; comfort, easy assembly, weather resistance; leisure and family campers; easy-assembly pole system, anti-condensation panelling | Essential Solo — lightweight, compacts, quick-pitch, ideal for wild camping | Essential Duo — room to stand, two-room option, storage pockets; couples and small families | Essential Family — separate sleeping and living space |
| Explorer (p.11) | Balance of performance and comfort; stronger fabric, double-stitched seams, storm flaps, mesh windows with blackout panels, UV-resistant shell | Explorer Solo — lightweight, gear storage; solo treks | Explorer Duo — more dividers, extended awning | Explorer Family — multiple rooms, reinforced flooring |
| Elite (p.11) | Top tier for the most demanding conditions with a homely feel; advanced features, high-end materials | Elite Compact — expedition-grade, carbon poles, thermal lining, optional snow skirt | Elite Trek — weather-sealed vestibule, gear loft, double-wall insulation | Elite Basecamp — two bedrooms, central living space, insulated floors, carbon poles |
p.12Directors
- Fredrick Calvern — CEO, co-founder; outdoor gear industry background; wide network; strategic direction.
- Rhona Velic — Product Development Director, co-founder; leads a small Product Development Team; working on modular tent systems and smart tents.
- Talia Morel — Sales & Marketing Director, co-founder; retail partner relationships, new channels, promotional campaigns.
- Rafael Ortega — Production Director; joined 2016 at the facility expansion; operations and supply chain; supported by department managers.
- Lien Chen — HR Director; joined 2014; master's in HR (2000); ex competitor tent manufacturer; keen interest in employee rights.
- Peter Trafford — Finance Director; joined 2012; scaled eco-conscious brands (finance function of a swimwear brand); mountaineer, recently sponsored to climb Everest; "discipline, clarity and a commitment to environmental stewardship".
p.13–14Key management teams
| Function | Director | Reports |
|---|---|---|
| Product Development | Rhona Velic | Head of Design — Oscar Petrovic; Head of Materials Innovation — Layla Mazari |
| Sales & Marketing | Talia Morel | Head of Retail Sales — Tessa Morvan; Head of Website Sales — Naveen Chopra |
| Finance | Peter Trafford | Head of Finance — Katy Mikkleson; 2 Finance Officers (you are one); 2 Finance Assistants |
| Production (p.14) | Rafael Ortega | Head of Cutting — Callum Redford; Head of Sewing — Jonas Halley; Head of Assembly & Testing — Maeve Collingwood; Head of Packing — Riya Khastri; Head of Raw Materials — Devita Sen; Head of Distribution — Ethan Calder; Head of Maintenance — Cole Whitmore |
p.15Employee Manual ch.2: raw materials
Ethos: eco-friendly, recyclable materials as far as possible; reduce plastic to landfill; lower emissions.
| Material | What / how supplied |
|---|---|
| Tent fabric | Recycled ripstop polyester (rPET from shredded bottles), reinforced crosshatch weave, silicone coating for waterproofing. Rolls. |
| Floor fabric | Recycled polyethylene (rPE); durable, waterproof, abrasion-resistant. Rolls. |
| Mesh panels | Recycled nylon mesh for the inner tent; breathable, insect-proof. Rolls. |
| Zippers | Recycled; bought from a local supplier in various sizes. |
| Poles | Recycled aluminium — strong, light, corrosion-resistant, 95% less energy than new aluminium. Bought in standard lengths. |
| Webbing | Recycled nylon, reinforces stress points. Rolls. |
| Guy lines | Reflective recycled polyester cord. Reels. |
| Packaging | Hemp fabric bag (rolls of hemp); dispatched in recycled cardboard. |
p.16–17Employee Manual ch.3: production process
Before production: Design & Patterning — CAD 3D designs converted to 2D patterns fed into cutting software that minimises wastage. Materials Inspection — all raw materials received into the Raw Materials Department; visual and mechanical inspection (tensile tear-strength test, hydrostatic head waterproofing test); each roll/component labelled, barcoded, stored.
Production (described for the Essential Solo), four departments in sequence:
- Cutting — rolls loaded by a skilled technician who programmes the machine to read the digital pattern; multiple layers stacked and laser-cut (seals edges); pieces unloaded, grouped and labelled by skilled labour.
- Sewing — three phases: inner tent (mesh and floor panels on high-speed industrial machines, reinforced stitching, manual pockets and hooks, waterproof stitching and seam taping); rainfly (waterproof seams, hot-air seam taping, vents, guy-line points, pole attachments); zipper installation (smaller machines, double stitching, each zipper manually tested, reinforcement patches).
- Assembly & Testing — pole assembly (cut, bent, colour-coded, hand-threaded shock cord); full tent assembled on a test rig; three standardised tests on every tent: rain (spray booth), wind (wind tunnel), zip and seam. Failures repaired or recycled.
- Packing — hemp bag, recycled cardboard outer branded with water-based inks; finished goods transferred to the Distribution Centre.
p.18–19Other information about operations
Sales markets and channels (p.18)
- Three tent ranges sold direct to Teeland customers via the website and by Teeland retailers; European customers via the website. ≈70% of revenue via the website, ≈30% to retailers.
- Website uses AI tools for an interactive shopping experience; detailed product descriptions including eco-credentials; assembly videos. ≈75% of website sales to Teeland, 25% to other European countries.
- Retailers: mostly outdoor gear stores, a smaller number of specialist camping stores; not all stock the full range; no retailers outside Teeland. Retailer payment terms 30–60 days.
- Accessories sold only on the website.
Production Facility (p.18)
Four production departments (Cutting, Sewing, Assembly & Testing, Packing) supported by Product Development, Raw Materials and Maintenance. Sales are seasonal (spring/summer high, autumn/winter low) but production is even throughout the year; some to order, most for inventory.
Distribution Centre (p.18–19)
Small, close to the Production Facility; holds all finished goods (tents and accessories). Retailer despatch by an external logistics company; a dedicated area processes website orders, shipped by a separate third-party courier.
Purchasing and suppliers (p.19)
All raw materials from certified sustainable suppliers in long-term partnerships — essential for quality, ethical compliance and the eco reputation. All suppliers located in Teeland to minimise carbon footprint. Supplier terms 30–90 days; a number offer bulk purchase discounts, which the company usually takes to minimise deliveries and carbon footprint.
Employees at 30 June 2026 (p.19)
| Location | Number |
|---|---|
| Production Facility | 65 |
| Distribution Centre | 12 |
| Head Office | 19 |
| Total | 96 |
p.20Statement of profit or loss for the year ended 30 June
| 2026 T$000 | 2025 T$000 | |
|---|---|---|
| Revenue | 23,756 | 21,860 |
| Cost of sales | (16,811) | (15,648) |
| Gross profit | 6,945 | 6,212 |
| Distribution and selling costs | (3,920) | (3,670) |
| Administrative expenses | (1,356) | (1,320) |
| Operating profit | 1,669 | 1,222 |
| Finance costs | (66) | (75) |
| Profit before tax | 1,603 | 1,147 |
| Income tax expense | (475) | (340) |
| Profit for the year | 1,128 | 807 |
p.21Statement of financial position at 30 June
| 2026 T$000 | 2025 T$000 | |
|---|---|---|
| Property, plant and equipment | 2,634 | 2,456 |
| Inventory | 3,454 | 3,086 |
| Trade receivables | 1,347 | 1,170 |
| Other receivables | 192 | 168 |
| Cash and cash equivalents | 1,084 | 923 |
| Current assets | 6,077 | 5,347 |
| Total assets | 8,711 | 7,803 |
| Issued T$1 equity share capital | 200 | 200 |
| Retained earnings | 3,238 | 2,760 |
| Total equity | 3,438 | 2,960 |
| Bank loan (non-current) | 950 | 1,100 |
| Bank loan (current) | 150 | 150 |
| Trade payables | 2,763 | 2,429 |
| Other payables | 935 | 824 |
| Tax liability | 475 | 340 |
| Current liabilities | 4,323 | 3,743 |
| Total equity and liabilities | 8,711 | 7,803 |
p.22Statement of cash flows for the year ended 30 June 2026
| T$000 | T$000 | |
|---|---|---|
| Profit before tax | 1,603 | |
| Depreciation of PPE | 390 | |
| Finance costs | 66 | 456 |
| Increase in inventory | (368) | |
| Increase in trade and other receivables | (201) | |
| Increase in trade and other payables | 445 | (124) |
| Cash generated from operations | 1,935 | |
| Tax paid | (340) | |
| Interest paid | (66) | |
| Net cash inflow from operating activities | 1,529 | |
| Purchase of PPE | (568) | |
| Dividend paid | (650) | |
| Repayment of borrowings | (150) | |
| Net increase in cash | 161 | |
| Cash at start / end of year | 923 | 1,084 |
p.23Budgeted gross profit for the year ending 30 June 2027
| Essential | Explorer | Elite | Accessories | Total T$000 | |
|---|---|---|---|---|---|
| Sales revenue | 4,885 | 10,779 | 5,693 | 4,200 | 25,557 |
| Cost of sales | (3,709) | (7,199) | (3,540) | (3,450) | (17,898) |
| Gross profit | 1,176 | 3,580 | 2,153 | 750 | 7,659 |
| Gross profit margin | 24.1% | 33.2% | 37.8% | 17.9% | 30.0% |
p.24–26Budget detail by range (FY27)
| Model | Web units | Retail units | Total units | Web price T$ | Retail price T$ | Revenue T$000 | Raw mat. | Dir. labour | Var. OH | Fixed OH | Unit cost T$ | CoS T$000 | GP T$000 | GP % |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Essential Solo (p.24) | 5,250 | 2,250 | 7,500 | 150.00 | 127.50 | 1,075 | 66.50 | 22.80 | 9.25 | 37.01 | 135.56 | 1,017 | 58 | 5.4% |
| Essential Duo | 3,150 | 1,350 | 4,500 | 280.00 | 238.00 | 1,203 | 107.95 | 29.60 | 11.89 | 47.54 | 196.98 | 886 | 317 | 26.4% |
| Essential Family | 4,550 | 1,950 | 6,500 | 420.00 | 357.00 | 2,607 | 174.30 | 34.40 | 13.83 | 55.30 | 277.83 | 1,806 | 801 | 30.7% |
| Explorer Solo (p.25) | 4,200 | 2,800 | 7,000 | 270.00 | 221.40 | 1,754 | 121.50 | 29.20 | 11.65 | 46.58 | 208.93 | 1,463 | 291 | 16.6% |
| Explorer Duo | 2,700 | 1,800 | 4,500 | 450.00 | 369.00 | 1,879 | 189.00 | 36.20 | 14.44 | 57.75 | 297.39 | 1,338 | 541 | 28.8% |
| Explorer Family | 6,000 | 4,000 | 10,000 | 770.00 | 631.40 | 7,146 | 309.50 | 43.40 | 17.38 | 69.54 | 439.82 | 4,398 | 2,748 | 38.5% |
| Elite Compact (p.26) | 750 | 750 | 1,500 | 850.00 | 680.00 | 1,148 | 394.00 | 43.00 | 16.07 | 64.28 | 517.35 | 776 | 372 | 32.4% |
| Elite Trek | 500 | 500 | 1,000 | 1,250.00 | 1,000.00 | 1,125 | 580.00 | 46.00 | 17.88 | 71.53 | 715.41 | 715 | 410 | 36.4% |
| Elite Basecamp | 1,000 | 1,000 | 2,000 | 1,900.00 | 1,520.00 | 3,420 | 873.00 | 51.00 | 20.06 | 80.22 | 1,024.28 | 2,049 | 1,371 | 40.1% |
Range totals: Essential 18,500 units / T$4,885k; Explorer 21,500 / T$10,779k; Elite 4,500 / T$5,693k. Retail prices are 15% (Essential), 18% (Explorer) and 20% (Elite) below website prices derived.
p.27Example standard cost card — Explorer Solo, and budget notes
| Qty / hours | Std price / rate T$ | Std cost T$ | |
|---|---|---|---|
| Tent fabric | 4.50 | 9.00 | 40.50 |
| Floor fabric | 2.00 | 4.00 | 8.00 |
| Mesh panels | 2.50 | 5.00 | 12.50 |
| Poles | 8.00 | 3.50 | 28.00 |
| Other | 25.00 | ||
| Packaging | 7.50 | ||
| Raw materials | 121.50 | ||
| Direct labour — Cutting / Sewing / A&T / Packing | 0.16 / 0.60 / 0.60 / 0.10 | 20.00 | 3.20 / 12.00 / 12.00 / 2.00 |
| Direct labour | 1.46 hrs | 29.20 | |
| Variable overhead — Cutting / Sewing / A&T / Packing | 0.16 / 0.60 / 0.60 / 0.10 | 15.75 / 10.25 / 3.61 / 8.13 | 2.52 / 6.15 / 2.17 / 0.81 |
| Variable production overhead | 11.65 | ||
| Fixed overhead — Cutting / Sewing / A&T / Packing | 0.16 / 0.60 / 0.60 / 0.10 | 62.99 / 40.99 / 14.44 / 32.50 | 10.08 / 24.59 / 8.66 / 3.25 |
| Fixed production overhead | 46.58 | ||
| Total production cost | 208.93 |
Notes on standards and budget preparation: (1) standards reviewed and updated annually; (2) normal raw material losses included in standard cost; (3) all direct labour overtime premium treated as variable production overhead, idle time not budgeted; (4) production overheads allocated and apportioned to production cost centres and absorbed on a direct labour hour basis, each centre with its own variable and fixed rates; (5) standard selling prices include an allowance for planned discounts and promotions; (6) budgets prepared annually on an incremental basis; operational managers have limited involvement in budget setting.
p.28–30Articles
- The rise of the smart tent (Camping Today, p.28): sensors monitoring temperature, humidity and air quality that drive adaptive mesh panels; built-in solar panels, USB ports, battery packs; motion sensors and alarms; smart lighting, voice assistants at the luxury end. Manufacturers need cross-disciplinary product development, bigger R&D teams, partnerships with electronics and software suppliers — while keeping affordability, simplicity and ecological responsibility.
- Music festivals: discarded tents (Teeland Times, p.29): thousands of cheap throw-away tents left at Teeland festivals, landfill for hundreds of years. Two changes: recycling innovations convert discarded tents into pellets → fabric → new products; festival-goers increasingly want super-lightweight, easy, reusable tents. Still a problem in 2027, but moving in a sustainable direction.
- Glamping (Camping Today, p.30): "glamorous camping" now mainstream — nature with hotel comfort; glamorous tents, plush beds, spa facilities, private bathrooms; all demographics; sustainability part of the appeal (solar heating, composting toilets, local food); urban pop-ups, themed and culinary retreats across Europe.
p.31Tax regime in Teeland
- Corporate income tax 30% of taxable profits.
- Unless stated otherwise, accounting recognition and measurement rules are followed for tax.
- Not allowable: accounting depreciation; amortisation; impairment charges; entertaining expenditure; donations to political parties; taxes paid to other public bodies.
- Tax depreciation allowances: all plant and equipment (including computer equipment) at 25% reducing balance; full year's allowance in the year of acquisition; none for property.
- Tax losses carried forward indefinitely against future taxable profits of the same business.
- Sales tax 20% on standard-rated goods and services; input tax netted against output tax; net amount paid monthly.
Derived figures derived
Calculated from pp.20–22. The ratio definitions are taught in the operating and cash cycles topic; these are here so every topic quotes the same numbers.
| Measure | FY26 | FY25 | Working |
|---|---|---|---|
| Revenue growth | +8.7% | — | 23,756 ÷ 21,860 |
| Gross profit margin | 29.2% | 28.4% | GP ÷ revenue |
| Operating profit margin | 7.0% | 5.6% | Operating profit ÷ revenue |
| Inventory days | 75 | 72 | Inventory ÷ cost of sales × 365 |
| Receivable days (on total revenue) | 21 | 20 | Trade receivables ÷ revenue × 365 |
| Receivable days (on ≈30% retail revenue) | ≈69 | ≈65 | Trade receivables ÷ (30% × revenue) × 365 — assumes website sales are paid at order |
| Payable days (on cost of sales) | 60 | 57 | Trade payables ÷ cost of sales × 365 (purchases not given) |
| Current ratio | 1.41 | 1.43 | 6,077 ÷ 4,323 |
| Quick ratio | 0.61 | 0.60 | (6,077 − 3,454) ÷ 4,323 |
| Working capital | 1,754 | 1,604 | Current assets − current liabilities (T$000) |
| Total bank loan | 1,100 | 1,250 | Non-current + current (T$000); T$150k repaid a year |
| Implied loan interest rate | ≈5.6% | — | 66 ÷ average of 1,250 and 1,100 |
| Dividend as % of profit | 58% | — | 650 ÷ 1,128 |
| Retail revenue (approx.) | ≈7,127 | ≈6,558 | 30% × revenue (T$000); p.18 says "around" 70/30 |