Digital Marketing Agency Business Plan
Below is our digital marketing agency business plan template and sample plan created using what we consider the best ai business plan generator.
I. Executive Summary
Company Overview
Thrive Digital is a pioneering Digital Marketing Agency located in Casa Grande, AZ, dedicated to elevating local businesses to new heights in the digital realm. Our comprehensive suite of services includes Search Engine Optimization (SEO), Social Media Management, Pay-Per-Click (PPC) Advertising, Content Marketing, and Web Design and Development. With a mission to propel businesses within Casa Grande and beyond towards digital excellence, we leverage our deep understanding of local market dynamics and global digital marketing trends. Our expertise ensures that businesses not only enhance their online presence but also achieve sustainable growth in the ever-evolving digital landscape.
Success Factors
Our potential for success is built on the extensive experience of our founder and our superior social media management capabilities, coupled with an eclectic selection of bagel varieties that sets us apart. Since our inception on January 7, 2024, we’ve established a distinct brand identity, developed a resonant company name, and secured an ideal operational location. These milestones underscore our commitment to becoming the premier digital marketing agency in Casa Grande, AZ, and highlight our unique blend of expertise, innovation, and local market understanding as our key differentiators.
Industry Analysis
The Digital Marketing Agency industry in the United States, currently valued at over $60 billion, is on a steady growth trajectory. Thrive Digital is well-poised to capitalize on industry trends such as the shift towards personalized and targeted marketing strategies and the increasing demand for data-driven marketing solutions. These trends present a golden opportunity for us to differentiate ourselves by offering customized and advanced analytics services, positioning us as a leader in delivering tailored marketing solutions that resonate with businesses in Casa Grande, AZ.
Customer Analysis
Thrive Digital targets a diverse customer base in Casa Grande, AZ, including local small and medium-sized businesses, individual entrepreneurs, freelancers, non-profit organizations, and community groups. By offering personalized digital marketing strategies, we aim to boost their online presence, engage with their target audience effectively, and support their growth. Additionally, we plan to engage local residents with workshops and training sessions, enhancing their digital skills and fostering a digitally savvy community that thrives in the digital age.
Competitive Analysis
Thrive Digital’s main competitors include Compuvate, DiscovermyBusiness, and Media Saga Social SEO, each offering a variety of digital marketing services. Our competitive edge lies in our exceptional social media management and our deep understanding of the Casa Grande market, allowing us to tailor marketing strategies that meet the community’s unique needs. Additionally, our unique perks, such as offering a wider variety of bagels, and our comprehensive digital marketing services, establish us as the go-to agency for businesses aiming for a significant online impact.
Marketing Plan
Thrive Digital offers a comprehensive suite of digital marketing services, including SEO, Social Media Management, PPC Advertising, Content Marketing, and Web Design and Development. Our competitive pricing reflects our expertise and the tailored approach we take to meet our clients’ needs. We plan to employ a robust promotional strategy that includes SEO, pay-per-click advertising campaigns, social media content creation and advertising, email marketing, and content marketing. Additionally, we will host virtual workshops and webinars, engage in partnerships within Casa Grande, and employ analytics to continuously optimize our efforts, ensuring we deliver unparalleled value to our clients.
Operations Plan
To achieve success, Thrive Digital will maintain regular communication with clients, utilize project management tools, conduct market research, create high-quality content, and implement SEO best practices. Our day-to-day operations will also include effective social media management, data analysis, task delegation, financial oversight, and customer support. We are committed to building a skilled team, setting up efficient operational systems, and achieving strategic milestones such as launching our agency, securing initial clients, developing a comprehensive service portfolio, and reaching a consistent monthly revenue target, all aimed at ensuring client satisfaction and business growth.
Management Team
Under the leadership of our founder, Sarah Thompson, Thrive Digital boasts a management team with the experience and expertise needed to navigate the digital marketing industry successfully. Sarah’s proven track record, innovative approach, and deep understanding of market trends and client needs equip her to steer Thrive Digital towards becoming an industry leader. Her leadership ensures that our agency remains at the cutting edge of digital marketing, offering exceptional value to our clients.
Financial Plan
To reach our growth goals, Thrive Digital requires $282,000 in funding. This investment will be allocated towards capital investments such as location buildout, furniture fixtures, and office equipment, as well as non-capital investments including working capital, initial rent and lease, staff salaries for the first three months, initial marketing and advertising, initial supplies, and insurance. These financial resources will enable us to establish a strong foundation and ensure the successful launch and growth of our digital marketing agency.
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $1,854,983 | $2,008,632 | $2,175,007 | $2,355,163 | $2,550,242 |
Direct Expenses | $880,335 | $925,184 | $972,318 | $1,021,853 | $1,073,911 |
Gross Profit | $974,648 | $1,083,447 | $1,202,689 | $1,333,310 | $1,476,330 |
Gross Profit (%) | 52.5% | 53.9% | 55.3% | 56.6% | 57.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $877,562 | $983,416 | $1,099,623 | $1,227,117 | $1,366,915 |
Depreciation | $0 | $0 | $0 | $0 | $0 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $0 | $0 | $0 | $0 | $0 |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 |
Net Income | $877,562 | $983,416 | $1,099,623 | $1,227,117 | $1,366,915 |
II. Company Overview
Thrive Digital is a new Digital Marketing Agency serving customers in New York, NY. We are proud to be a local digital marketing agency aiming to fill the noticeable gap in high-quality local digital marketing services in the area. Our mission is to provide unparalleled digital marketing solutions that not only meet but exceed our clients’ expectations.
Our range of products and services is designed to cover all aspects of digital marketing, ensuring a comprehensive online presence for our clients. This includes Search Engine Optimization (SEO) to improve our clients’ visibility online, Social Media Management to engage and grow their audience across various platforms, Pay-Per-Click (PPC) Advertising to drive targeted traffic to their websites, Content Marketing to articulate their brand’s story and values, and Web Design and Development to create aesthetically pleasing and user-friendly websites. Based in New York, NY, we are strategically positioned to serve businesses within this vibrant city, providing them with the digital tools they need to thrive.
Thrive Digital’s potential for success is anchored on several key factors. Firstly, our founder brings invaluable experience from previously running a successful digital marketing agency. This wealth of experience is complemented by our commitment to offering superior social media management compared to our competitors. Additionally, we pride ourselves on providing more bagel varieties, adding a unique touch to our agency that we believe contributes to a more engaging and enjoyable working environment for both our team and clients.
Since our inception on January 7, 2024, Thrive Digital has been a Sole Proprietorship focused on building a solid foundation for future growth. Our accomplishments to date, though seemingly modest, are significant milestones for us. We have successfully designed our logo, developed our company name, and found a great location. These achievements mark the beginning of our journey to becoming a leading digital marketing agency in New York, NY.
III. Industry Analysis
The Digital Marketing Agency industry in the United States is currently valued at approximately $65 billion. This industry has experienced steady growth over the past few years, with an expected annual growth rate of 10% for the next five years. This growth is fueled by the increasing reliance on digital platforms for marketing purposes by businesses of all sizes.
One trend in the Digital Marketing Agency industry that bodes well for Thrive Digital is the shift towards personalized and targeted marketing strategies. As consumers become more discerning and demand more customized experiences, businesses are turning to digital marketing agencies to help them create tailored campaigns. Thrive Digital, with its focus on providing personalized solutions to its clients, is well-positioned to capitalize on this trend.
Another trend in the industry is the increasing importance of data analytics and measurement in digital marketing campaigns. Businesses are looking for agencies that can provide them with detailed analytics and insights into the performance of their campaigns. Thrive Digital’s emphasis on data-driven decision-making and its expertise in analytics will set it apart in the competitive landscape of digital marketing agencies in New York, NY.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
At Thrive Digital, we will target local businesses in New York, NY that are seeking to enhance their digital presence. These businesses may include restaurants, retail shops, and service providers looking to attract more local customers through effective digital marketing strategies. Our expertise will aid them in reaching their target audience efficiently and effectively.
We will also focus on startups and small to medium-sized enterprises (SMEs) that need to establish a strong online footprint. These companies often require tailored digital marketing solutions to compete in the dynamic New York market. Thrive Digital will offer customized services to help them build brand awareness and drive growth.
Another significant segment that Thrive Digital will target is local residents who are entrepreneurs or freelancers. This group will benefit from our marketing guidance to promote their personal brands and services. We will provide them with strategies to increase their visibility and connect with potential clients or collaborators.
Moreover, we will serve non-profit organizations and community initiatives in New York, aiming to boost their online engagement and outreach. These organizations will rely on Thrive Digital to craft compelling campaigns that resonate with their supporters and stakeholders. By enhancing their digital strategies, we will help them achieve their mission and goals more effectively.
Customer Needs
Thrive Digital caters to the need for high-quality social media management by creating tailored strategies that enhance brand visibility and engagement. Customers expect personalized content that resonates with their target audience and drives meaningful interactions. By leveraging data analytics and insights, Thrive Digital ensures that campaigns are not only creative but also effective in reaching the desired outcomes.
Beyond social media management, customers seek comprehensive digital marketing solutions to streamline their online presence. Thrive Digital provides a full suite of services including search engine optimization, pay-per-click advertising, and content creation to ensure businesses stand out in the competitive New York market. Clients can anticipate a cohesive strategy that integrates various digital channels to maximize their reach and return on investment.
In addition to strategic marketing efforts, customers demand transparency and measurable results. Thrive Digital delivers detailed reports and analytics to help businesses understand the impact of their campaigns and make informed decisions. This data-driven approach empowers clients to adjust strategies in real-time, ensuring continuous improvement and alignment with business goals.
Furthermore, as businesses increasingly prioritize authenticity and brand storytelling, Thrive Digital addresses this need by crafting compelling narratives that connect with audiences on a deeper level. The agency works closely with clients to develop a brand voice that is consistent across all platforms, fostering trust and loyalty among customers. By focusing on long-term relationship building, Thrive Digital helps businesses in New York cultivate a loyal customer base.
V. Competitive Analysis
Direct Competitors
Thrive Digital’s competitors include the following companies:
Compuvate
Compuvate is a digital marketing agency located in New York City, specializing in a variety of online marketing services. The company focuses on providing tailored marketing solutions to small and medium-sized businesses. With a team of experienced professionals, Compuvate is capable of handling multiple projects simultaneously, ensuring personalized attention to each client.
Compuvate offers a range of services, including:
- Search Engine Optimization (SEO) – Price varies by project scope
- Pay-Per-Click Advertising (PPC) – Custom pricing based on ad budget
- Social Media Marketing – Starting at $500/month
- Website Design and Development – Starting at $1,500
The agency primarily targets small to medium-sized businesses across New York and surrounding areas. Compuvate’s key strength lies in its customized approach to digital marketing, adapting strategies to suit individual client needs. However, a limitation is its relatively higher pricing for certain services, which may be less accessible for startups or smaller businesses.
DiscovermyBusiness
DiscovermyBusiness is a digital marketing firm based in New York City, catering to a diverse range of industries. It is committed to delivering measurable results for its clients through innovative marketing strategies. The company has a dedicated team that provides hands-on support and expertise in digital marketing.
Services provided by DiscovermyBusiness include:
- Google Ads Management – Starting at $300/month
- Social Media Advertising – Custom pricing
- Local SEO Services – Starting at $200/month
- Video Marketing – Price available upon request
The agency serves clients primarily in the New York metropolitan area, focusing on small businesses and local enterprises. DiscovermyBusiness’s key strengths include a focus on ROI-driven strategies and effective use of data analytics. A potential weakness is their limited geographic focus, which could restrict their client base.
Media Saga Social SEO
Media Saga Social SEO is a digital marketing agency with offices in several major cities, including New York. The company is known for its comprehensive suite of digital marketing services aimed at boosting online presence and search rankings. Media Saga Social SEO has a team of skilled professionals adept at managing large-scale marketing campaigns.
The services offered by Media Saga Social SEO include:
- Comprehensive SEO Services – Price based on project requirements
- Social Media Management – Starting at $400/month
- Online Reputation Management – Custom pricing
- Content Marketing – Starting at $500/month
The agency targets both small businesses and larger corporations, extending its services across the United States. One of its strengths is the ability to handle complex digital marketing strategies, though a possible weakness is the varied pricing structure, which may require a more flexible budget from clients.
Competitive Advantages
At Thrive Digital, our competitive edge in social media management is unmatched. We leverage cutting-edge tools and insights to craft tailored social media strategies that resonate with target audiences, boosting engagement and brand visibility. Our team of experts stays ahead of trends, ensuring that our clients’ social media presence is not only current but also compelling. This proactive approach allows us to deliver results that exceed expectations, setting us apart from other agencies in the bustling New York market.
In addition to our expertise in digital marketing, we offer a unique perk that adds to our appeal: a diverse range of bagel varieties. This not only creates a welcoming and enjoyable atmosphere for our clients during consultations and meetings but also reflects our commitment to going the extra mile in client care. By combining top-tier social media management with a touch of genuine hospitality, we create an experience that is both effective and memorable. Our holistic approach to digital marketing and client interaction positions us as a preferred choice for businesses looking to enhance their online presence in a competitive landscape.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Thrive Digital offers a comprehensive suite of digital marketing services tailored to meet the needs of businesses looking to enhance their online presence. One of the primary offerings is Search Engine Optimization (SEO), which focuses on improving a website’s visibility on search engines like Google. This service ensures that businesses can attract organic traffic and increase their online reach. The average selling price for SEO services is typically around $1,000 to $2,500 per month, depending on the complexity and scope of the project.
Social Media Management is another key service provided, which includes creating, managing, and optimizing content across various social media platforms such as Facebook, Instagram, Twitter, and LinkedIn. This service helps businesses engage with their audience, build brand awareness, and drive traffic to their websites. Social Media Management services are usually priced between $500 and $2,000 per month, depending on the number of platforms and the level of engagement required.
Thrive Digital also specializes in Pay-Per-Click (PPC) Advertising, a strategy that allows businesses to place ads on search engines and pay a fee each time their ad is clicked. This service is effective for driving targeted traffic and generating leads quickly. The average selling price for PPC management services ranges from $500 to $2,000 per month, plus the ad spend, which varies based on the client’s budget and goals.
Content Marketing is an essential part of Thrive Digital’s offerings, focusing on creating valuable, relevant, and consistent content to attract and retain a clearly defined audience. This service helps in establishing authority, improving SEO, and nurturing customer relationships. The cost for content marketing services typically falls between $1,000 and $3,000 per month, depending on the content strategy and volume of content produced.
Lastly, Web Design and Development services are offered to create aesthetically appealing, user-friendly, and responsive websites. This service ensures that clients have a strong online foundation to support their digital marketing efforts. The pricing for web design and development services generally starts at $2,000 and can go up to $10,000 or more, depending on the complexity and specific requirements of the website.
Promotions Plan
Thrive Digital will employ a comprehensive online marketing strategy to attract customers by leveraging the power of search engine optimization (SEO) and search engine marketing (SEM). By optimizing our website and content, we will improve our visibility on search engines, ensuring that potential clients in New York, NY, find us easily when searching for digital marketing services. Moreover, we will invest in targeted pay-per-click (PPC) campaigns to reach a broader audience and drive quality traffic to our site.
In addition to SEO and SEM, Thrive Digital will harness the power of social media marketing to engage with potential clients and build brand awareness. By creating compelling content and strategically posting on platforms such as Facebook, Instagram, LinkedIn, and Twitter, we will foster relationships with our audience and position ourselves as thought leaders in the digital marketing space. We will also utilize social media advertising to target specific demographics and expand our reach.
Email marketing will play a crucial role in Thrive Digital’s promotional strategy. By crafting personalized and value-driven email campaigns, we will nurture leads and maintain relationships with existing clients. This approach allows us to provide tailored solutions and updates, ensuring our clients stay informed about the latest trends and services in digital marketing.
Furthermore, Thrive Digital will emphasize the importance of content marketing by creating high-quality, relevant, and engaging blog posts, videos, and infographics. This content will not only attract potential clients but also establish our credibility and authority in the industry. By consistently delivering valuable insights and information, we will build trust with our audience and encourage them to choose our services.
Finally, Thrive Digital will leverage partnerships and collaborations with local businesses and influencers in New York, NY, to enhance our visibility and credibility. By participating in industry events, webinars, and networking opportunities, we will connect with key stakeholders and potential clients, fostering long-term relationships and expanding our business footprint.
VII. Operations Plan
Our Operations Plan details:
- The key day-to-day processes that our business performs to serve our customers
- The key business milestones that our company expects to accomplish as we grow
Key Operational Processes
To ensure the success of Thrive Digital, there are several key day-to-day operational processes that we will perform:
- Client Communication:
- Maintain regular communication with clients through emails, calls, and meetings to discuss ongoing projects, updates, and feedback.
- Use a CRM system to track client interactions and ensure timely follow-ups.
- Project Management:
- Utilize project management tools to organize tasks, set deadlines, and monitor progress.
- Hold daily stand-up meetings to align team members on priorities and address any roadblocks.
- Content Creation:
- Develop engaging content for social media, blogs, and other digital platforms tailored to client goals.
- Conduct keyword research and SEO optimization to enhance content visibility.
- Social Media Management:
- Schedule and publish posts across various social media platforms.
- Monitor social media channels for engagement and respond to comments and messages promptly.
- Performance Analysis:
- Track and analyze campaign performance using analytics tools to measure success against KPIs.
- Generate reports and insights to share with clients, highlighting areas of success and opportunities for improvement.
- Team Collaboration:
- Foster a collaborative environment by encouraging open communication and idea sharing among team members.
- Conduct regular training sessions to upskill team members on the latest digital marketing trends and tools.
- Client Acquisition and Retention:
- Develop strategies to attract new clients and retain existing ones through excellent service and relationship building.
- Leverage networking events and partnerships to expand the client base.
- Financial Management:
- Manage budgets and allocate resources efficiently to maximize ROI for clients and the agency.
- Process invoices, track expenses, and ensure timely payment of vendors and staff.
Milestones
Thrive Digital expects to complete the following milestones in the coming months in order to ensure its success:
- Launch the Digital Marketing Agency: Officially establish Thrive Digital by acquiring necessary permits, setting up a legal business structure, and creating a professional online presence, including a website and social media profiles.
- Build a Diverse Client Portfolio: Secure at least 5-10 initial clients across different industries to diversify risk and establish a steady revenue stream.
- Achieve Initial Revenue Target: Reach a monthly revenue of $15,000 within the first six months by leveraging effective marketing strategies and client retention efforts.
- Develop a Strong Brand Identity: Create a unique brand identity and value proposition that differentiates Thrive Digital from competitors, ensuring a strong market presence.
- Assemble a Skilled Team: Recruit and onboard a team of skilled digital marketing professionals who align with the company culture and have expertise in key areas such as SEO, social media, content marketing, and analytics.
- Establish Strategic Partnerships: Form partnerships with complementary businesses or platforms to enhance service offerings and increase client acquisition opportunities.
- Implement Robust Client Management Systems: Set up efficient client management and communication systems to ensure high-quality service delivery and client satisfaction.
- Optimize Service Offerings: Regularly assess and refine service offerings based on client feedback and market trends to ensure competitiveness and relevance.
- Create a Financial Buffer: Build a financial reserve to cover at least three months of operational expenses to safeguard against unexpected downturns or client losses.
- Expand Marketing Efforts: Invest in targeted marketing campaigns to increase brand visibility and attract new clients, ensuring sustainable growth beyond the initial revenue target.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Thrive Digital management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Sarah Thompson, Founder
Sarah Thompson is the visionary behind Thrive Digital, bringing a wealth of experience from her previous ventures in the digital marketing landscape. With a proven track record of success, Sarah has already helmed a digital marketing agency, where she honed her strategic planning and leadership skills. Her deep understanding of the digital ecosystem and ability to anticipate market trends make her an invaluable asset to Thrive Digital. Sarah’s entrepreneurial spirit and commitment to fostering innovation positions the company to achieve lasting growth and success in an ever-evolving industry.
IX. Financial Plan
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $1,854,983 | $2,008,632 | $2,175,007 | $2,355,163 | $2,550,242 |
Direct Expenses | $880,335 | $925,184 | $972,318 | $1,021,853 | $1,073,911 |
Gross Profit | $974,648 | $1,083,447 | $1,202,689 | $1,333,310 | $1,476,330 |
Gross Profit (%) | 52.5% | 53.9% | 55.3% | 56.6% | 57.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $877,562 | $983,416 | $1,099,623 | $1,227,117 | $1,366,915 |
Depreciation | $0 | $0 | $0 | $0 | $0 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $0 | $0 | $0 | $0 | $0 |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 |
Net Income | $877,562 | $983,416 | $1,099,623 | $1,227,117 | $1,366,915 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Thrive Digital needs $282,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $75,000 |
Furniture Fixtures | $30,000 |
Computers Office Equipment | $25,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent Lease | $12,000 |
Staff Salaries First 3 Months | $60,000 |
Initial Marketing Advertising | $15,000 |
Initial Supplies | $5,000 |
Insurance | $10,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $1,854,983 | $2,008,632 | $2,175,007 | $2,355,163 | $2,550,242 | |
Total Revenues | $1,854,983 | $2,008,632 | $2,175,007 | $2,355,163 | $2,550,242 | |
Direct Costs | ||||||
Direct Costs | $880,335 | $925,184 | $972,318 | $1,021,853 | $1,073,911 | |
Total Direct Costs | $880,335 | $925,184 | $972,318 | $1,021,853 | $1,073,911 | |
GROSS PROFIT | $974,648 | $1,083,447 | $1,202,689 | $1,333,310 | $1,476,330 | |
GROSS PROFIT % | 52.5% | 53.9% | 55.3% | 56.6% | 57.9% | |
Other Expenses | ||||||
Salaries | $72,814 | $75,023 | $77,299 | $79,644 | $82,060 | |
Marketing Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Rent/Utility Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Other Expenses | $12,135 | $12,503 | $12,883 | $13,274 | $13,676 | |
Total Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 | |
EBITDA | $877,562 | $983,416 | $1,099,623 | $1,227,117 | $1,366,915 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $877,562 | $983,416 | $1,099,623 | $1,227,117 | $1,366,915 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $877,562 | $983,416 | $1,099,623 | $1,227,117 | $1,366,915 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $877,562 | $983,416 | $1,099,623 | $1,227,117 | $1,366,915 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $877,562 | $983,416 | $1,099,623 | $1,227,117 | $1,366,915 | |
Net Profit Margin (%) | 47.3% | 49% | 50.6% | 52.1% | 53.6% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $1,029,562 | $2,012,979 | $3,112,603 | $4,339,720 | $5,706,636 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $1,029,562 | $2,012,979 | $3,112,603 | $4,339,720 | $5,706,636 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $130,000 | $130,000 | $130,000 | $130,000 | $130,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,159,562 | $2,142,979 | $3,242,603 | $4,469,720 | $5,836,636 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $282,000 | $282,000 | $282,000 | $282,000 | $282,000 | |
Total Liabilities | $282,000 | $282,000 | $282,000 | $282,000 | $282,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $877,562 | $1,860,979 | $2,960,603 | $4,187,720 | $5,554,636 | |
Total Equity | $877,562 | $1,860,979 | $2,960,603 | $4,187,720 | $5,554,636 | |
TOTAL LIABILITIES & EQUITY | $1,159,562 | $2,142,979 | $3,242,603 | $4,469,720 | $5,836,636 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $877,562 | $983,416 | $1,099,623 | $1,227,117 | $1,366,915 | |
Change in Working Capital | $0 | $0 | $0 | $0 | $0 | |
Plus Depreciation | $0 | $0 | $0 | $0 | $0 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $877,562 | $983,416 | $1,099,623 | $1,227,117 | $1,366,915 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($130,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($130,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $282,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $282,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $1,029,562 | $983,416 | $1,099,623 | $1,227,117 | $1,366,915 | |
Cash at Beginning of Period | $0 | $1,029,562 | $2,012,979 | $3,112,603 | $4,339,720 | |
$1,029,562 | $2,012,979 | $3,112,603 | $4,339,720 | $5,706,636 |