Photography Business Plan
Below is our photography business plan template and sample plan created using our ai business plan generator.
I. Executive Summary
Company Overview
TimelessCapture Photography, located in Wheaton, IL, is dedicated to preserving life’s most cherished moments through our exceptional photography services. We specialize in a wide range of photographic areas, including weddings, corporate events, family portraits, and more. Our mission is to capture timeless memories with a fresh and innovative approach. Our team is comprised of passionate professionals who are committed to delivering high-quality, personalized services to our clients. We pride ourselves on our ability to understand and fulfill our clients’ unique needs, ensuring that each photo tells a story and holds a special place in their hearts for years to come.
Success Factors
Our success is driven by our dedication to customer satisfaction, our innovative use of technology, and our team’s expertise in capturing stunning visuals that exceed our clients’ expectations. To date, we have accomplished significant milestones, including building a strong portfolio that showcases our diverse skill set and establishing a loyal customer base in Wheaton, IL. Our reputation for excellence has been a pivotal factor in our growth, as we continue to receive positive feedback and referrals from satisfied clients.
Industry Analysis
The photography industry has seen substantial growth, driven by increasing demand for professional photography services for events, corporate needs, and personal use. Technological advancements have transformed how services are delivered and have broadened the market, allowing for innovative approaches to capturing and sharing images. Despite the competitive landscape, there is a continuous need for photographers who can offer unique perspectives and high-quality work. The industry’s future looks promising, with opportunities for growth and diversification, especially for businesses that adapt to digital trends and consumer demands.
Customer Analysis
Our target customers span various demographics, including couples planning weddings, businesses seeking corporate event documentation, and families desiring portraits. We recognize that each client segment has unique needs and preferences, from traditional styles to more contemporary, candid photography. Understanding these distinct requirements allows us to tailor our services and marketing strategies effectively, ensuring we reach and resonate with our intended audience. Our focus on personalized experiences positions us well within the competitive landscape to meet the diverse demands of our clientele.
Competitive Analysis
Top competitors include local photography studios such as “Wheaton Memories Studio” and “Capture The Moment Photography.” These competitors are established in the Wheaton area, offering similar services but differing in style, pricing, and customer engagement strategies.
Our competitive advantages lie in our innovative approach to photography, exceptional customer service, and our use of the latest technology. We differentiate ourselves by creating a personalized experience for each client, ensuring their memories are captured exactly as they envision them. Our commitment to quality and detail sets us apart from our competitors, enabling us to build lasting relationships with our clients.
Marketing Plan
At TimelessCapture Photography, our marketing plan is centered around showcasing our products and services’ quality and diversity through a comprehensive pricing strategy that caters to various customer segments. We offer competitive pricing for our wedding, corporate, and portrait photography services while ensuring high quality and value. Our promotional efforts will leverage a mix of online and local marketing strategies, including a strong social media presence, targeted SEO practices, engaging email marketing campaigns, and collaboration with local businesses. These efforts are designed to build our brand presence, attract new customers, and foster community engagement, ultimately driving sales and growth.
Operations Plan
Our key operational processes include ongoing client engagement, from initial consultation to post-shoot follow-ups, ensuring customer satisfaction at every step. We also focus on continuous improvement in our photography techniques and equipment to maintain high-quality standards. Our milestones include expanding our service offerings, opening a studio in Wheaton, IL, within the next year, and growing our team of professional photographers to meet increasing demand. These steps are critical for our growth and will help us achieve our goal of becoming the leading photography service provider in the region.
Management Team
Our management team consists of experienced professionals with a passion for photography and a deep understanding of the business. The team includes a Founder and CEO with extensive experience in photography and business management, a Creative Director who brings innovative ideas and artistic direction, and a Marketing Manager specialized in digital marketing strategies. This combination of skills and experience positions us well to achieve our business objectives and drive TimelessCapture Photography towards success.
Financial Plan
To reach our growth goals, TimelessCapture Photography requires significant funding. This includes investments in marketing to expand our customer base, purchasing advanced photography equipment to enhance our service quality, and covering operational costs for opening a new studio in Wheaton, IL. Our financial strategy is designed to allocate resources efficiently, ensuring we can provide exceptional value to our clients while achieving sustainable growth and profitability.
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 | $3,091,639 | $3,347,720 | $3,625,012 | $3,925,272 | $4,250,403 |
Direct Expenses | $1,467,225 | $1,541,974 | $1,620,530 | $1,703,088 | $1,789,853 |
Gross Profit | $1,624,413 | $1,805,746 | $2,004,482 | $2,222,183 | $2,460,550 |
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 | $1,527,328 | $1,705,715 | $1,901,416 | $2,115,991 | $2,351,136 |
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 | $1,527,328 | $1,705,715 | $1,901,416 | $2,115,991 | $2,351,136 |
II. Company Overview
TimelessCapture Photography is a new Photography serving customers in Wheaton, IL. We are a local photography business committed to filling the gap in the market for high-quality photography services. Recognizing the absence of premier local photography businesses in the area, our mission is to provide unparalleled photography experiences to our clients, ensuring their most precious moments are captured with timeless elegance.
At TimelessCapture Photography, our offerings are designed to meet a wide array of photographic needs. These services include Portrait Photography, ensuring individuals, families, and pets are captured in their best light; Event Photography, covering everything from intimate gatherings to significant public events; Commercial Photography, supporting businesses in showcasing their products and services in the most appealing way. Additionally, we provide Photo Editing and Retouching services to bring the best out of every picture. For those looking to enhance their photography skills, we also offer Photography Workshops and Training sessions, making professional guidance accessible to everyone.
Based in Wheaton, IL, TimelessCapture Photography is proud to serve our local community. Our deep understanding of the area’s unique landscapes and environments allows us to suggest the perfect settings for our clients’ photography needs, ensuring every shot captures the essence of the moment and the beauty of Wheaton.
Our foundation for success is solidly built on a combination of our founder’s extensive experience in running a successful photography business and our commitment to offering superior portrait photography and a broader range of services than our competitors. This unique blend of expertise and service diversity positions TimelessCapture Photography as a leading choice for those seeking professional photography services in Wheaton, IL.
Since our founding on January 3, 2024, TimelessCapture Photography has achieved significant milestones as a C Corporation. Our initial accomplishments include the creation of a distinct and memorable logo, the development of our company name that resonates with our mission and values, and securing a prime location that is welcoming and accessible to our clients. These achievements mark the beginning of our journey towards becoming the most sought-after photography service in the Wheaton area.
III. Industry Analysis
The photography industry in the United States is a thriving market, with an estimated size of $10.2 billion in 2020. This figure is expected to grow at a steady pace, with a projected annual growth rate of 2.3% over the next five years. The increasing demand for professional photography services, driven by social media, corporate events, and special occasions, is a key factor contributing to the growth of the market.
One of the trends in the photography industry that bodes well for TimelessCapture Photography is the growing popularity of high-quality, artistic photography. Customers are increasingly looking for unique and creative images that tell a story and evoke emotions. This trend aligns perfectly with TimelessCapture Photography’s focus on capturing timeless moments and creating stunning visual narratives for its clients in Wheaton, IL.
Another trend in the photography industry that presents opportunities for TimelessCapture Photography is the rise of online platforms for showcasing and selling photography services. With the increasing digitalization of the industry, TimelessCapture Photography can leverage online marketing and social media platforms to reach a wider audience and attract new customers. By staying up-to-date with the latest trends and technologies in the industry, TimelessCapture Photography can position itself for success in the competitive photography market.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
At TimelessCapture Photography, we will target local residents in Wheaton, IL, focusing on families who wish to capture precious moments such as family portraits, children’s milestones, and special occasions. Our services will appeal to parents looking to document the growth and achievements of their children through professional photography. Additionally, we will tailor packages for families celebrating anniversaries, reunions, and other significant life events.
We will also cater to engaged couples and newlyweds seeking high-quality engagement and wedding photography. Our photographers will specialize in creating timeless and elegant images that capture the essence of these special moments. By offering customizable wedding packages, we will attract couples who value personalized and memorable photographic experiences.
In addition to families and couples, we will target professionals and businesses in Wheaton, IL, who require professional headshots and corporate event photography. Our expertise in creating polished and professional images will help local professionals enhance their personal brands and businesses showcase their events. By building relationships with local businesses, we will expand our reach and establish ourselves as a trusted photography service provider in the community.
Lastly, we will serve local schools and educational institutions by offering photography services for school events, graduations, and yearbook photos. Our ability to capture the spirit and achievements of students will make us a preferred choice for schools and parents alike. By providing high-quality, reliable, and professional photography services, we will become an integral part of the Wheaton, IL community.
Customer Needs
TimelessCapture Photography provides high-quality portrait photography to residents who desire exceptional and memorable images. Customers expect professional-grade photos that capture the essence of their personalities and special moments. The service ensures each portrait is a true reflection of the individual’s character and style.
Clients also have the need for a seamless and enjoyable photography experience, from booking to the final photo delivery. TimelessCapture Photography offers a user-friendly booking process and excellent customer service, making the entire experience hassle-free. Additionally, timely delivery of edited photos helps meet customer expectations for efficiency.
Another crucial need is the flexibility in scheduling and location options, catering to the diverse lifestyles of Wheaton residents. By offering both studio and on-location shoots, TimelessCapture Photography accommodates busy schedules and personal preferences. This flexibility enhances customer satisfaction by providing convenience and adaptability.
Lastly, customers look for creative input and expert guidance to achieve the best possible results. TimelessCapture Photography brings a wealth of artistic expertise, helping clients with posing, styling, and selecting the perfect backdrop. This professional advice ensures that each photo session results in beautiful and timeless images.
V. Competitive Analysis
Direct Competitors
TimelessCapture Photography’s competitors include the following companies:
Robb Davidson Photography
Robb Davidson Photography offers a range of services including wedding photography, corporate events, and portrait sessions. They are known for a modern, vibrant style and often provide additional services such as photo albums and prints.
Their price points vary, with wedding packages starting at $3,000 and portrait sessions beginning at $300. Robb Davidson Photography generates an estimated annual revenue of around $500,000.
Located in Wheaton, IL, they primarily serve the Chicago metropolitan area. Their key customer segments include engaged couples, corporate clients, and families seeking high-quality portraits.
Key strengths include a strong local reputation and a portfolio that showcases a broad range of high-quality work. One weakness is their high price point, which may limit their accessibility to budget-conscious clients.
Two Birds Photography
Two Birds Photography specializes in wedding and family photography. They offer comprehensive packages that include engagement sessions, wedding day coverage, and family portrait sessions.
Prices for wedding packages start at $2,500, while family sessions begin at $400. Two Birds Photography’s annual revenue is estimated at $400,000.
They are based in Naperville, IL, and serve clients throughout the greater Chicago area. Their primary customer segments include engaged couples and families looking for artistic and emotional photography.
Strengths include a focus on emotional storytelling and a strong social media presence. However, a potential weakness is their limited range of services compared to competitors who offer more diverse photography options.
H Lane Photography
H Lane Photography offers a variety of services such as wedding photography, senior portraits, and commercial photography. They are known for their classic and elegant style.
Wedding packages start at $2,800, with senior portraits beginning at $350. H Lane Photography has an estimated annual revenue of $450,000.
Located in Glen Ellyn, IL, they serve the western suburbs of Chicago and the surrounding areas. Their key customer segments include high school seniors, engaged couples, and businesses requiring commercial photos.
Key strengths include a diverse service offering and a reputation for reliability. One weakness could be their less modern style, which may not appeal to all customer segments.
Competitive Advantages
At TimelessCapture Photography, we pride ourselves on offering unparalleled portrait photography that sets us apart from our competition. Our team of highly skilled photographers is dedicated to capturing the essence and personality of each subject, ensuring that every portrait is a true reflection of the individual. With a keen eye for detail and a commitment to excellence, we create stunning, high-quality images that stand the test of time. Our use of advanced photography techniques and state-of-the-art equipment further enhances the quality of our work, making us the go-to choice for portrait photography in the area.
In addition to our superior portrait photography, we offer a wider range of photography services than our competitors. From event photography and commercial shoots to family portraits and lifestyle sessions, we cater to a diverse array of customer needs. This extensive service portfolio not only allows us to attract a broader client base but also ensures that our clients have a one-stop solution for all their photography needs. Our commitment to customer satisfaction, combined with our comprehensive service offerings, positions us as a leader in the local photography market.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
TimelessCapture Photography offers a range of high-quality services designed to meet the diverse needs of its clients. The key products and services offered include Portrait Photography, Event Photography, Commercial Photography, Photo Editing and Retouching, and Photography Workshops and Training, each catering to different customer requirements and preferences.
Portrait Photography is one of the cornerstone services, designed to capture the essence and personality of individuals or groups. This service includes family portraits, senior portraits, and individual headshots. Clients can expect an average price of $250 for a standard portrait session, which typically includes a one-hour shoot and a selection of professionally edited digital images.
Event Photography caters to various occasions such as weddings, corporate events, and private parties. This service focuses on capturing memorable moments and significant highlights. The average price for event photography is around $1,500, which generally covers several hours of coverage, an online gallery, and a set of edited images.
Commercial Photography aims to assist businesses in showcasing their products, services, and brand identity through professional images. This includes product photography, real estate photography, and corporate headshots. The pricing for commercial photography varies depending on the project but averages around $500 per session, which includes pre-shoot consultation, the shoot itself, and post-production editing.
Photo Editing and Retouching services offer clients the opportunity to enhance their existing photographs. This can include color correction, blemish removal, and other retouching techniques to improve the overall quality of an image. The average price for photo editing and retouching services is $50 per image, providing a cost-effective solution for clients seeking high-quality edits.
Photography Workshops and Training are designed for both novice and experienced photographers looking to improve their skills. These workshops cover various topics, from basic camera operation to advanced editing techniques. Clients can expect to pay an average price of $200 for a full-day workshop, which includes hands-on training, course materials, and follow-up support.
Overall, TimelessCapture Photography provides a comprehensive suite of services that cater to individual, event, and commercial needs, ensuring that clients receive top-notch photography solutions at competitive prices.
Promotions Plan
At TimelessCapture Photography, we will employ a robust mix of promotional methods and tactics to attract customers. Our online marketing strategies will play a crucial role in reaching a wider audience and engaging potential clients. We will maintain an active presence on social media platforms such as Facebook, Instagram, and Pinterest, where we will regularly post high-quality images from our portfolio to showcase our work. Additionally, we will engage with followers through comments, likes, and direct messages to build a community around our brand.
We will also invest in search engine optimization (SEO) to ensure our website ranks high on search engine results pages. This includes optimizing our website’s content with relevant keywords, creating informative blog posts about photography tips and trends, and ensuring our site is mobile-friendly and fast-loading. To complement our SEO efforts, we will run targeted Google Ads campaigns to capture leads from users searching for photography services in Wheaton, IL.
Email marketing will be another key component of our promotional strategy. We will build an email list through our website and social media channels, offering a free photography guide or discount in exchange for email sign-ups. Through regular, value-packed newsletters, we will keep our audience informed about our latest projects, special offers, and upcoming events.
In addition to online marketing, we will leverage local promotional methods to connect with the community. We will collaborate with local businesses, event planners, and venues to create mutually beneficial partnerships. This will include offering our services for local events and featuring our work in local galleries and exhibitions. Moreover, we will participate in community events, fairs, and markets to increase our visibility and directly interact with potential clients.
We will also implement referral programs to incentivize our existing customers to refer new clients. By offering discounts or free prints for successful referrals, we will encourage word-of-mouth marketing, which is highly effective in the photography industry. Furthermore, we will seek out opportunities to get featured in local media, such as newspapers, magazines, and online publications, to enhance our credibility and reach.
Collectively, these promotional methods and tactics will help TimelessCapture Photography build a strong brand presence, attract new customers, and foster lasting relationships within the Wheaton, IL community.
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 TimelessCapture Photography, there are several key day-to-day operational processes that we will perform:
- Client Consultations:
- Respond promptly to inquiries via email, phone, or social media.
- Schedule and conduct initial consultations to understand client needs and preferences.
- Provide detailed information on services, packages, and pricing.
- Booking and Scheduling:
- Use scheduling software to manage appointments and avoid conflicts.
- Confirm bookings and send reminders to clients.
- Plan and allocate time for post-production work.
- Photography Sessions:
- Prepare and maintain photography equipment.
- Scout and secure locations for shoots.
- Conduct photography sessions professionally and efficiently.
- Post-production:
- Import and organize photos using editing software.
- Edit and retouch photos to meet client expectations.
- Ensure timely delivery of proofs and final images to clients.
- Marketing and Promotion:
- Maintain an engaging online presence via website and social media platforms.
- Post regularly with high-quality content showcasing recent work.
- Network with local businesses and participate in community events.
- Customer Service:
- Handle client inquiries and concerns promptly and professionally.
- Collect feedback and reviews to improve services.
- Build and maintain strong relationships with clients for repeat business.
- Administrative Duties:
- Maintain accurate financial records, including invoices and receipts.
- Monitor expenses and manage budgets.
- Ensure compliance with local regulations and obtain necessary permits.
- Continuous Improvement:
- Stay updated on industry trends and new technologies.
- Attend workshops and training sessions to enhance skills.
- Evaluate processes regularly and implement improvements.
Milestones
TimelessCapture Photography expects to complete the following milestones in the coming months in order to ensure its success:
- Launch our photography business: Officially open for business with a fully functional website and social media presence.
- Secure Initial Clients: Obtain at least 10 client bookings in the first three months to establish a portfolio and generate initial revenue.
- Build a Professional Portfolio: Create a diverse and high-quality portfolio showcasing various types of photography (weddings, portraits, events, etc.) to attract a wider range of clients.
- Develop Strategic Partnerships: Collaborate with local event planners, wedding venues, and businesses in Wheaton, IL to create referral networks and increase client base.
- Implement a Referral Program: Establish a referral program offering discounts or incentives to existing clients who refer new customers, boosting word-of-mouth marketing.
- Invest in Marketing and Advertising: Allocate budget for targeted online advertising (e.g., Google Ads, Facebook Ads) and local advertising (e.g., community magazines, flyers) to increase brand awareness.
- Achieve $15,000/month in revenue: Focus on increasing bookings and sales through effective marketing and service excellence to reach this revenue milestone within 18 months.
- Expand Service Offerings: Introduce additional photography services such as photo editing, printing, and photo albums to diversify income streams.
- Hire Additional Staff: As demand grows, hire additional photographers or assistants to handle increased workload, ensuring timely delivery and maintaining quality.
- Customer Feedback and Continuous Improvement: Regularly collect and analyze customer feedback to improve services, ensuring high customer satisfaction and repeat business.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
TimelessCapture Photography management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Aurora Foster, President
Aurora Foster has a history of success and has successfully run a photography business in the past. Her extensive experience in managing photography ventures equips her with the strategic vision and operational expertise necessary to lead TimelessCapture Photography towards continued growth and innovation. Aurora’s past success in the industry is a testament to her ability to navigate the complexities of the market while delivering exceptional client satisfaction.
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 | $3,091,639 | $3,347,720 | $3,625,012 | $3,925,272 | $4,250,403 |
Direct Expenses | $1,467,225 | $1,541,974 | $1,620,530 | $1,703,088 | $1,789,853 |
Gross Profit | $1,624,413 | $1,805,746 | $2,004,482 | $2,222,183 | $2,460,550 |
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 | $1,527,328 | $1,705,715 | $1,901,416 | $2,115,991 | $2,351,136 |
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 | $1,527,328 | $1,705,715 | $1,901,416 | $2,115,991 | $2,351,136 |
Funding Requirements/Use of Funds
To accomplish our growth goals, TimelessCapture Photography needs $378,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $75,000 |
Furniture Fixtures | $30,000 |
Photography Equipment | $100,000 |
Computers Office Equipment | $20,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent Lease | $25,000 |
Staff Salaries First 3 Months | $45,000 |
Initial Marketing Advertising | $15,000 |
Initial Supplies | $10,000 |
Insurance | $8,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $3,091,639 | $3,347,720 | $3,625,012 | $3,925,272 | $4,250,403 | |
Total Revenues | $3,091,639 | $3,347,720 | $3,625,012 | $3,925,272 | $4,250,403 | |
Direct Costs | ||||||
Direct Costs | $1,467,225 | $1,541,974 | $1,620,530 | $1,703,088 | $1,789,853 | |
Total Direct Costs | $1,467,225 | $1,541,974 | $1,620,530 | $1,703,088 | $1,789,853 | |
GROSS PROFIT | $1,624,413 | $1,805,746 | $2,004,482 | $2,222,183 | $2,460,550 | |
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 | $1,527,328 | $1,705,715 | $1,901,416 | $2,115,991 | $2,351,136 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,527,328 | $1,705,715 | $1,901,416 | $2,115,991 | $2,351,136 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $1,527,328 | $1,705,715 | $1,901,416 | $2,115,991 | $2,351,136 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,527,328 | $1,705,715 | $1,901,416 | $2,115,991 | $2,351,136 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $1,527,328 | $1,705,715 | $1,901,416 | $2,115,991 | $2,351,136 | |
Net Profit Margin (%) | 49.4% | 51% | 52.5% | 53.9% | 55.3% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $1,680,328 | $3,386,043 | $5,287,459 | $7,403,451 | $9,754,587 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $1,680,328 | $3,386,043 | $5,287,459 | $7,403,451 | $9,754,587 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $225,000 | $225,000 | $225,000 | $225,000 | $225,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $225,000 | $225,000 | $225,000 | $225,000 | $225,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,905,328 | $3,611,043 | $5,512,459 | $7,628,451 | $9,979,587 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $378,000 | $378,000 | $378,000 | $378,000 | $378,000 | |
Total Liabilities | $378,000 | $378,000 | $378,000 | $378,000 | $378,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $1,527,328 | $3,233,043 | $5,134,459 | $7,250,451 | $9,601,587 | |
Total Equity | $1,527,328 | $3,233,043 | $5,134,459 | $7,250,451 | $9,601,587 | |
TOTAL LIABILITIES & EQUITY | $1,905,328 | $3,611,043 | $5,512,459 | $7,628,451 | $9,979,587 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $1,527,328 | $1,705,715 | $1,901,416 | $2,115,991 | $2,351,136 | |
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 | $1,527,328 | $1,705,715 | $1,901,416 | $2,115,991 | $2,351,136 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($225,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($225,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $378,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $378,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $1,680,328 | $1,705,715 | $1,901,416 | $2,115,991 | $2,351,136 | |
Cash at Beginning of Period | $0 | $1,680,328 | $3,386,043 | $5,287,459 | $7,403,451 | |
$1,680,328 | $3,386,043 | $5,287,459 | $7,403,451 | $9,754,587 |