Distribution Company Business Plan
Below is our distribution company business plan template and sample plan created using our free ai business plan generator.
I. Executive Summary
Company Overview
FlowDirect Distribution, based in Kenosha, WI, is an emerging distribution company dedicated to efficiently moving products from manufacturers to small and medium-sized retail businesses. Our core strengths lie in our strategic location, which allows for quick and cost-effective distribution across the Midwest, and our commitment to leveraging the latest technology for inventory management and order processing. We aim to bridge the gap in the market by providing unparalleled service levels, especially in terms of delivery speed and order accuracy, addressing a critical need for our target small and medium-sized enterprises (SMEs) who often face challenges in securing efficient distribution services.
Success Factors
Our success is built upon a foundation of key factors and accomplishments. Notably, our strategic location in Kenosha, WI, positions us advantageously for efficient Midwest distribution. We have also secured advanced technology for inventory and order management, ensuring our operations are both efficient and scalable. Our initial focus on building strong relationships with both suppliers and customers has set a solid groundwork for our business. To date, we’ve successfully formed partnerships with key suppliers, initiated the setup of our logistics and distribution infrastructure, and developed a comprehensive business plan that has been well-received by potential investors and industry experts alike.
Industry Analysis
The distribution industry, particularly within the Midwest, is witnessing a transformation driven by the rise of e-commerce and changing consumer expectations for rapid delivery. This shift presents both challenges and opportunities for new entrants like FlowDirect Distribution. Our analysis highlights a growing demand for distribution services that are not only fast but also reliable and adaptable to the fluctuating market demands. The industry’s competitive landscape is fragmented, with a mix of large corporations and smaller entities, providing a ripe environment for us to carve out a niche by focusing on underserved SMEs. The trend towards sustainability and efficient supply chains further aligns with our strategic focus on leveraging technology for operational efficiency.
Customer Analysis
Our primary target customers are small to medium-sized retail businesses within the Midwest, which have traditionally been underserved by the larger distribution firms. These businesses seek not only cost-effective but also reliable distribution solutions that can adapt to their dynamic needs. Our research indicates that these customers highly value partners who can offer personalized service, flexibility, and technological savviness in order management and tracking. By understanding these needs deeply, FlowDirect Distribution is positioned to offer bespoke solutions that address these specific challenges, thereby fostering strong customer loyalty and long-term partnerships.
Competitive Analysis
Top Competitors: – Midwest Distribution Services: A large-scale operator with extensive network coverage but less focus on SMEs. – QuickShip Co.: Known for rapid delivery services but with higher pricing models. – Regional Logistics, Inc.: Offers personalized services but limited by technology adoption.
Our competitive advantages lie in our strategic focus on technology and SMEs, enabling us to offer superior service levels in terms of delivery speed, order accuracy, and customer service, at competitive pricing. This unique positioning allows us to address a gap in the market that our competitors have overlooked.
Marketing Plan
Our marketing strategy centers on highlighting our key differentiators: technology-driven services, focus on SMEs, and competitive pricing. Our product offerings include a wide range of distribution services designed to meet the specific needs of our target market, from standard distribution to more complex logistics and supply chain solutions. We employ a dynamic pricing model that allows us to remain competitive while also adapting to market changes and customer needs. Our promotions plan is multi-faceted, leveraging digital marketing, direct sales, and industry events to build brand awareness and generate leads. A significant focus is placed on content marketing and SEO to attract customers online, complemented by targeted outreach and networking at industry events to build personal relationships with potential clients.
Operations Plan
Our operations are designed around key processes that ensure efficiency and scalability. These include advanced inventory management, streamlined order processing, and robust logistics planning. Over the coming months, we aim to secure initial funding, establish key supplier relationships, obtain necessary permits, and set up our logistics and distribution infrastructure. Additionally, hiring and training a skilled team is crucial to support our growth. Key milestones include launching operations, reaching $15,000/month in revenue, developing a customer feedback loop, and implementing risk management strategies to ensure the long-term success of our business.
Management Team
FlowDirect Distribution is led by a team of experienced professionals with deep expertise in logistics, distribution, and business management. Our leadership team comprises individuals who have held significant roles in major distribution companies, bringing a wealth of knowledge and industry contacts that are invaluable to our operations and growth strategies. The team’s collective experience and strategic vision are pivotal in steering FlowDirect towards achieving its business objectives and addressing the needs of our target market effectively.
Financial Plan
To achieve our growth goals, FlowDirect Distribution requires substantial initial funding to cover operations, infrastructure setup, inventory procurement, and staffing. Our financial strategy is focused on securing this capital through a mix of loans, investor funding, and grants. This investment will enable us to establish a strong market presence, build out our operational capabilities, and quickly move towards profitability by meeting the distribution needs of SMEs in the Midwest.
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 | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 |
Direct Expenses | $2,995,585 | $3,148,196 | $3,308,582 | $3,477,139 | $3,654,283 |
Gross Profit | $3,187,692 | $3,547,243 | $3,941,442 | $4,373,405 | $4,846,523 |
Gross Profit (%) | 51.6% | 53% | 54.4% | 55.7% | 57% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 |
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 | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 |
II. Company Overview
FlowDirect Distribution is a new Distribution Company based in Kenosha, WI. Our mission is to serve the local community by providing high-quality distribution services, a niche we identified as lacking in our area. As a local distribution company, we pride ourselves on understanding the unique needs and challenges our customers face and are committed to offering tailored solutions to meet those needs.
At FlowDirect Distribution, our range of products and services encompasses the entire spectrum of logistics and warehousing, transportation and delivery, supply chain management, value-added services, and distribution network optimization. We are dedicated to ensuring that our clients’ products reach their destinations efficiently and effectively, employing strategic planning and the latest technologies to streamline processes and reduce costs.
Our base in Kenosha, WI, positions us perfectly to serve customers within the region, enabling us to offer personalized service and quick response times. Our deep understanding of the local market, combined with our extensive suite of services, sets us apart and ensures we can meet the diverse needs of our clients.
FlowDirect Distribution is uniquely positioned for success for several reasons. Firstly, our founder brings invaluable experience from previously running a successful distribution company, providing us with insights and strategies proven to achieve results. Additionally, our focus on offering superior supply chain management and a broader range of distribution services than our competitors places us at a distinct advantage. This comprehensive approach ensures that we are not just a service provider but a strategic partner to our clients.
Since our inception on January 4, 2024, as a Limited Liability Company, we have hit several key milestones. Our accomplishments include the creation of our company logo, the development of our unique company name, and securing a prime location for our operations. These foundational elements are just the beginning of our journey towards becoming the leading distribution company in Kenosha, WI.
III. Industry Analysis
The Distribution Company industry in the United States is a significant sector of the economy, with a current market size of over $1 trillion. This industry encompasses a wide range of businesses involved in the transportation and distribution of goods to various markets and customers. With the increasing demand for efficient supply chain management and logistics services, the Distribution Company industry is expected to experience steady growth in the coming years.
One of the key trends in the Distribution Company industry is the shift towards e-commerce and online retailing, which has created new opportunities for companies like FlowDirect Distribution. As more consumers prefer to shop online and have their purchases delivered directly to their doorstep, the demand for reliable and efficient distribution services has increased. FlowDirect Distribution, with its focus on serving customers in Kenosha, WI, is well-positioned to capitalize on this trend and establish itself as a trusted partner for businesses looking to streamline their supply chain operations.
Another trend that bodes well for FlowDirect Distribution is the growing emphasis on sustainability and environmentally-friendly practices in the distribution industry. With an increasing focus on reducing carbon emissions and minimizing the environmental impact of transportation and logistics operations, companies like FlowDirect Distribution that prioritize sustainability in their business practices are likely to attract environmentally-conscious customers and gain a competitive edge in the market. By aligning its operations with these sustainability trends, FlowDirect Distribution can differentiate itself from competitors and position itself as a leader in the industry.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
FlowDirect Distribution will target local residents in Kenosha, WI, providing convenient and reliable distribution services to meet their everyday needs. Our focus will be on offering a seamless experience for individuals seeking a variety of products, ensuring timely delivery and exceptional customer service. As we establish our presence, local residents will appreciate our commitment to efficiency and responsiveness.
In addition to serving the residents, FlowDirect Distribution will also target local businesses that require dependable distribution solutions to streamline their operations. We will work closely with retailers, restaurants, and small enterprises to enhance their supply chain management and improve their product availability. By building strong relationships with these businesses, we will contribute to the economic growth of Kenosha.
Moreover, FlowDirect Distribution will tailor our services to meet the needs of healthcare facilities, schools, and community organizations in the area. These institutions will benefit from our ability to deliver essential supplies and materials promptly, ensuring they can operate smoothly and effectively. Our dedication to supporting these critical sectors will reinforce our role as a trusted distribution partner.
We will also target e-commerce businesses seeking reliable logistics solutions to expand their reach and enhance customer satisfaction. By offering scalable and flexible distribution options, FlowDirect Distribution will help these businesses improve their delivery speed and accuracy. Our expertise in handling e-commerce logistics will position us as a preferred partner for online retailers looking to grow their market presence.
Customer Needs
FlowDirect Distribution focuses on fulfilling the need for high-quality supply chain management, catering to customers who prioritize efficiency and reliability. Customers expect precision in inventory management, timely deliveries, and seamless logistics to ensure their operations run smoothly. By integrating advanced technologies and data-driven insights, FlowDirect enhances transparency and decision-making capabilities for clients who demand accuracy and accountability in their supply chains.
Customers also have a strong need for flexibility and customization in services, which FlowDirect addresses by offering tailored solutions that adapt to varying business models and market demands. This includes personalized delivery schedules and adaptable warehousing options that align with the specific requirements of each client. By maintaining open lines of communication and understanding unique customer challenges, FlowDirect ensures that service offerings are not only effective but also responsive to evolving needs.
Another critical need is cost-effectiveness, and FlowDirect achieves this by optimizing routes and leveraging economies of scale, which helps clients manage expenses without sacrificing quality. Customers benefit from competitive pricing structures that support their financial goals while maintaining high standards of service. Additionally, FlowDirect’s commitment to sustainability and environmentally friendly practices appeals to customers who prioritize eco-conscious operations.
Finally, FlowDirect supports customers’ need for growth and scalability by providing robust infrastructure and resources that can expand alongside their businesses. This includes scalable logistics solutions and partnerships that enable clients to enter new markets or increase their distribution capabilities efficiently. By anticipating future needs and trends, FlowDirect empowers its customers to remain competitive and successful in a dynamic market environment.
V. Competitive Analysis
Direct Competitors
FlowDirect Distribution’s competitors include the following companies:
Woodman’s Market
Woodman’s Market is a grocery store chain with its headquarters located in Janesville, Wisconsin. The company operates several large-format stores throughout the Midwest, including a location in Kenosha, WI. Woodman’s is employee-owned and prides itself on offering a wide selection of products at competitive prices.
Woodman’s offers a variety of products and services, including:
- Groceries: Fresh produce, meats, dairy, and more
- Liquor and beer sales
- Bulk foods and health products
- Online shopping with curbside pickup
The primary customer segments Woodman’s serves include families, individual shoppers, and small businesses. The chain targets customers in Wisconsin and northern Illinois.
Woodman’s strengths include a wide product selection, competitive pricing, and a strong regional presence. A potential weakness is that their large store format may not appeal to customers seeking a quick shopping experience.
JMX Same Day Delivery
JMX Same Day Delivery is a logistics and delivery service based in Milwaukee, WI, specializing in same-day delivery solutions. JMX operates a fleet of vehicles to ensure timely deliveries across the region. The company focuses on efficiency and reliability to meet customer needs.
JMX offers several key services:
- Same-day delivery for businesses and individuals
- Scheduled delivery options
- Specialized handling for fragile items
- Real-time tracking and customer support
JMX targets businesses, healthcare facilities, and individuals who require rapid delivery services. Their primary service area includes the greater Milwaukee area and southeastern Wisconsin.
The strengths of JMX include their focus on same-day delivery and customer service. However, they may face challenges with scalability and competition from larger national delivery services.
Able Distributing Company
Able Distributing Company is a wholesale distributor of plumbing and HVAC supplies with a branch located in Kenosha, WI. The company is part of the Hajoca Corporation, which has a network of locations across the country. Able Distributing is known for its extensive product lines and knowledgeable staff.
The company offers a range of products and services, including:
- Plumbing and heating supplies
- Water heaters and boilers
- HVAC systems and components
- Technical support and product training
Able Distributing serves contractors, builders, and other industry professionals. Their target market includes Wisconsin and parts of the Midwest.
Strengths include a broad product selection and industry expertise. A potential weakness is that their focus on wholesale distribution may limit appeal to individual consumers.
Competitive Advantages
At FlowDirect Distribution, we pride ourselves on offering superior supply chain management that sets us apart from the competition. Our advanced technological solutions enable us to optimize logistics processes, ensuring timely and efficient delivery of goods. By leveraging cutting-edge software and data analytics, we can anticipate and address potential disruptions before they impact our operations, providing our customers with reliable and consistent service. This proactive approach not only reduces costs but also enhances customer satisfaction, giving us a significant edge in the distribution industry.
In addition to our supply chain prowess, we offer a comprehensive range of distribution services that exceed what our competitors provide. Our extensive service portfolio includes warehousing, inventory management, and customized logistics solutions tailored to meet the unique needs of each client. This versatility allows us to cater to a diverse array of industries and business sizes, making us a one-stop shop for all distribution needs. Furthermore, our strategic location in Kenosha, WI, provides us with logistical advantages that facilitate quick and efficient access to major transportation networks, further enhancing our ability to serve our customers effectively.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
FlowDirect Distribution offers a diverse range of products and services designed to meet the complex needs of businesses seeking efficient distribution solutions. At the core of its offerings is Logistics and Warehousing, a service that provides comprehensive storage solutions tailored to client specifications. The average selling price for these services depends on the size and complexity of the warehousing needs but typically ranges from $2.50 to $3.00 per square foot per month. Clients benefit from state-of-the-art facilities that ensure their goods are stored in optimal conditions, ready for swift dispatch when required.
Transportation and Delivery services are another critical component of FlowDirect Distribution’s portfolio. These services enable businesses to move their products seamlessly across various destinations, with pricing that is competitive in the market. Clients can expect to pay between $1.50 and $2.00 per mile, contingent upon the nature of the goods and the specific requirements of the delivery. This service ensures that every package reaches its destination promptly and safely, enhancing customer satisfaction and business reputation.
Supply Chain Management is offered to clients aiming to streamline their operations and reduce costs. FlowDirect Distribution provides expert guidance to optimize every aspect of the supply chain, with pricing for these consulting services averaging around $100 to $150 per hour. This service is invaluable for businesses looking to enhance their operational efficiency and achieve strategic goals.
The company also provides Value-Added Services, which include packaging, labeling, and product assembly. These services are tailored to meet the unique needs of each client and are priced according to the complexity and volume of work involved, typically ranging from $0.50 to $2.00 per unit. Such services help businesses add extra value to their products, ensuring they meet market demands and customer expectations.
Distribution Network Optimization is a strategic service offered to businesses seeking to enhance their distribution channels. This involves analyzing and restructuring distribution networks to minimize costs and improve delivery times. Pricing for these optimization services varies, generally between $5,000 and $10,000 per project, depending on the scope and scale of the network. By utilizing these services, businesses can achieve a significant competitive advantage in their respective markets.
Promotions Plan
FlowDirect Distribution will leverage a comprehensive online marketing strategy to connect with our target audience. We will employ search engine optimization (SEO) techniques to ensure our website ranks highly on search engines, making it easily discoverable by potential customers in Kenosha, WI. In addition, we will maintain an active presence on social media platforms to engage with our audience, share updates, and announce special promotions. Our online marketing efforts will help us build brand awareness and establish a strong digital footprint.
Email marketing will play a crucial role in FlowDirect Distribution’s promotional tactics. We will create targeted email campaigns to inform our customers about new products, services, and exclusive offers. By segmenting our email lists, we will ensure that our messages are relevant and personalized, fostering stronger relationships with our clients. Email marketing will allow us to maintain direct communication with our customer base and encourage repeat business.
FlowDirect Distribution will also invest in pay-per-click (PPC) advertising to drive targeted traffic to our website. Through platforms like Google Ads, we will create compelling ad campaigns that highlight our competitive advantages and unique offerings. PPC advertising will enable us to reach potential customers actively searching for distribution services, increasing our chances of converting leads into customers.
Content marketing will be an integral part of FlowDirect Distribution’s promotional strategy. We will produce high-quality, informative content that addresses the needs and interests of our audience. By publishing blog posts, articles, and guides, we will position ourselves as thought leaders in the distribution industry. This content will not only attract visitors to our website but also provide value to our customers, enhancing our credibility and trustworthiness.
Additionally, FlowDirect Distribution will utilize traditional marketing methods to complement our online efforts. We will engage in networking events, trade shows, and local community activities to establish relationships and increase our visibility in Kenosha, WI. Our presence at these events will provide opportunities to connect with potential clients and partners, further expanding our reach and influence in the region.
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 FlowDirect Distribution, there are several key day-to-day operational processes that we will perform:
- Inventory Management: Maintain accurate inventory records, monitor stock levels, and reorder products timely to ensure availability and minimize overstocking.
- Order Processing: Efficiently process customer orders, verify order details, and ensure accurate and timely delivery to maintain customer satisfaction.
- Logistics Coordination: Plan and schedule transportation routes, manage delivery schedules, and coordinate with carriers to ensure timely and cost-effective distribution.
- Customer Service: Provide excellent customer support, address inquiries promptly, and resolve any issues to build strong customer relationships.
- Supplier Management: Maintain good relationships with suppliers, negotiate favorable terms, and ensure consistent supply chain operations.
- Quality Control: Implement quality control measures to ensure all products meet the company’s standards before distribution.
- Financial Management: Monitor expenses, manage budgets, and ensure efficient billing and invoicing processes to maintain financial health.
- Technology Utilization: Use technology solutions like inventory management systems and customer relationship management (CRM) tools to streamline operations.
- Health and Safety Compliance: Adhere to all safety regulations and guidelines to ensure a safe working environment for employees.
- Performance Monitoring: Regularly review operational performance metrics, identify areas for improvement, and implement process enhancements.
- Employee Training and Development: Provide ongoing training and development opportunities for employees to enhance skills and improve operational efficiency.
Milestones
FlowDirect Distribution expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Initial Funding: Obtain necessary capital through loans, investors, or grants to finance operations, infrastructure, and initial inventory.
- Establish Supplier Relationships: Form strong partnerships with key suppliers to ensure a reliable and cost-effective supply chain for products.
- Obtain Necessary Permits and Licenses: Acquire all required legal permissions to operate as a distribution company in Kenosha, WI, ensuring compliance with local and federal regulations.
- Set Up Logistics and Distribution Infrastructure: Develop warehousing, transportation, and inventory management systems to facilitate efficient and timely distribution of products.
- Hire and Train Key Staff: Recruit skilled personnel for critical roles such as operations, logistics, customer service, and sales, and provide them with adequate training.
- Launch the Distribution Company: Officially commence operations, opening for business and beginning to serve initial customers.
- Reach $15,000/Month in Revenue: Implement sales and marketing strategies aimed at achieving a monthly revenue of $15,000, a key financial milestone indicating growth and potential profitability.
- Develop a Customer Feedback Loop: Establish systems to collect and analyze customer feedback to continuously improve service quality and customer satisfaction.
- Implement Risk Management Strategies: Develop and activate plans to mitigate operational, financial, and compliance risks, ensuring business stability and resilience.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
FlowDirect Distribution management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Noah Davis, President
Noah Davis brings a wealth of experience to FlowDirect Distribution, having successfully led a distribution company in the past. His proven track record in managing and expanding distribution operations makes him an invaluable asset to the team. Noah’s strategic vision and leadership skills have been instrumental in driving growth and efficiency in previous roles, positioning him well to guide FlowDirect Distribution toward lasting success. His deep understanding of market dynamics and operational excellence is key to ensuring the company remains competitive and innovative in the distribution 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 | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 |
Direct Expenses | $2,995,585 | $3,148,196 | $3,308,582 | $3,477,139 | $3,654,283 |
Gross Profit | $3,187,692 | $3,547,243 | $3,941,442 | $4,373,405 | $4,846,523 |
Gross Profit (%) | 51.6% | 53% | 54.4% | 55.7% | 57% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 |
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 | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 |
Funding Requirements/Use of Funds
To accomplish our growth goals, FlowDirect Distribution needs $535,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $150,000 |
Furniture Fixtures | $60,000 |
Distribution Equipment | $100,000 |
Computers Office Equipment | $25,000 |
Non Capital Investments | |
---|---|
Working Capital | $75,000 |
Initial Rent Lease | $20,000 |
Staff Salaries First 3 Months | $45,000 |
Initial Marketing Advertising | $35,000 |
Initial Supplies | $10,000 |
Insurance | $15,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 | |
Total Revenues | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 | |
Direct Costs | ||||||
Direct Costs | $2,995,585 | $3,148,196 | $3,308,582 | $3,477,139 | $3,654,283 | |
Total Direct Costs | $2,995,585 | $3,148,196 | $3,308,582 | $3,477,139 | $3,654,283 | |
GROSS PROFIT | $3,187,692 | $3,547,243 | $3,941,442 | $4,373,405 | $4,846,523 | |
GROSS PROFIT % | 51.6% | 53% | 54.4% | 55.7% | 57% | |
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 | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
Net Profit Margin (%) | 50% | 51.5% | 52.9% | 54.4% | 55.7% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $3,290,607 | $6,737,819 | $10,576,196 | $14,843,409 | $19,580,518 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $3,290,607 | $6,737,819 | $10,576,196 | $14,843,409 | $19,580,518 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $335,000 | $335,000 | $335,000 | $335,000 | $335,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $335,000 | $335,000 | $335,000 | $335,000 | $335,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $3,625,607 | $7,072,819 | $10,911,196 | $15,178,409 | $19,915,518 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $535,000 | $535,000 | $535,000 | $535,000 | $535,000 | |
Total Liabilities | $535,000 | $535,000 | $535,000 | $535,000 | $535,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $3,090,607 | $6,537,819 | $10,376,196 | $14,643,409 | $19,380,518 | |
Total Equity | $3,090,607 | $6,537,819 | $10,376,196 | $14,643,409 | $19,380,518 | |
TOTAL LIABILITIES & EQUITY | $3,625,607 | $7,072,819 | $10,911,196 | $15,178,409 | $19,915,518 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
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 | $3,090,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($335,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($335,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $535,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $535,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $3,290,607 | $3,447,212 | $3,838,376 | $4,267,213 | $4,737,109 | |
Cash at Beginning of Period | $0 | $3,290,607 | $6,737,819 | $10,576,196 | $14,843,409 | |
$3,290,607 | $6,737,819 | $10,576,196 | $14,843,409 | $19,580,518 |