Fraud Blocker

Interior Design Business Plan Template

Written by Dave Lavinsky

Interior Design Business Plan Template
Table of Contents
Table of Contents

Interior Design Business Plan

Below is our interior design business plan template and sample plan created using our ai business plan generator.

I. Executive Summary

Company Overview

At Artisan Grace Interiors, we are establishing ourselves as a leading innovator in the interior design industry from our base in Jonesboro, AR. Our array of services includes Design Consultations, Space Planning, Custom Furniture and Decor, Material and Finish Selection, and Project Management, all personalized to fit our clients’ unique needs. Our mission is to bridge the gap in the market for high-quality interior design services, surpassing client expectations with our exceptional, tailored design solutions. Our dedication to excellence and customer satisfaction positions us as an unrivaled choice for interior design services in the local area.

Success Factors

Our confidence in becoming a key player in Jonesboro’s interior design scene stems from the extensive experience of our founder and our collective commitment to superior service. Since launching on January 6, 2024, we’ve made significant strides, including securing a prime location, developing a unique logo, and establishing our C Corporation status. These accomplishments are just the beginning of our journey toward leading the interior design industry in our community.

Industry Analysis

The Interior Design industry in the United States, currently valued at over $10 billion, is on an upward trajectory, fueled by increasing disposable incomes and a booming real estate market. A significant trend is the growing demand for eco-friendly and sustainable design practices, aligning well with our offerings at Artisan Grace Interiors. Additionally, the integration of technology into the design process presents us with an opportunity to innovate and enhance customer experiences, setting us apart in the competitive landscape of Jonesboro, AR.

Customer Analysis

Our targeted clientele encompasses affluent homeowners seeking luxurious, bespoke interiors, and young professionals and families in need of contemporary, functional living spaces. We also cater to local businesses and commercial establishments aiming to improve their customer experience through sophisticated design. Furthermore, our services are designed to appeal to property developers and real estate agents requiring staging services that showcase a property’s potential, thereby facilitating quicker sales and achieving higher market values.

Competitive Analysis

Our main competitors include Shannon Design Enterprises, Pollard’s, and Lighthouse, each offering unique strengths in the Jonesboro, AR, market. Artisan Grace Interiors distinguishes itself through a blend of creativity, cutting-edge technology, and a client-focused approach, ensuring our designs reflect the individual style and functionality demanded by our clients. Our local presence and strong relationships with suppliers and artisans further reinforce our competitive edge, enabling us to deliver unparalleled value and customer satisfaction.

Marketing Plan

Artisan Grace Interiors will employ a multifaceted marketing strategy, combining digital and traditional methods to showcase our comprehensive range of interior design services. Our offerings range from Design Consultations to Project Management, all priced to deliver value while meeting diverse client needs. Online platforms, including a robust website and active social media presence, will play a crucial role in our promotional efforts, complemented by targeted advertisements and email marketing campaigns. Traditional marketing avenues, such as local advertising and participation in community events, along with a strong focus on client satisfaction and word-of-mouth referrals, will be instrumental in building our brand and attracting a broad client base.

Operations Plan

Our operational blueprint encompasses client consultations, project management, design development, financial management, marketing, customer service, team collaboration, and quality control to ensure excellence in every aspect of our business. Key milestones include securing initial funding, establishing our Jonesboro office and showroom, developing a portfolio of showcase projects, launching our services to the public, forming strategic partnerships, implementing our marketing strategy, achieving our initial revenue targets, and expanding our team. These steps are designed to guarantee client satisfaction and position Artisan Grace Interiors for sustainable growth and success.

Management Team

Under the leadership of Ivy Lopez, our CEO with a proven track record in the interior design industry, Artisan Grace Interiors is poised for success. Ivy brings a wealth of experience, a strategic mindset, and a dedication to customer satisfaction that will guide our team toward achieving our business objectives and establishing our brand as a leader in the local interior design market.

Financial Plan

To reach our growth goals, Artisan Grace Interiors requires $97,000 in funding. This investment will be allocated towards capital and non-capital needs including location buildout, furniture, equipment, working capital, initial rent/lease, staff salaries for the first three months, marketing and advertising, supplies, and insurance. These resources are crucial for laying the foundation of our business and ensuring a strong start in the competitive interior design industry.

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 $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Direct Expenses $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
Gross Profit $1,495,160 $1,650,193 $1,819,656 $2,004,825 $2,207,087
Gross Profit (%) 60.5% 61.6% 62.7% 63.8% 64.9%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,398,075 $1,550,162 $1,716,590 $1,898,633 $2,097,673
Depreciation $7,400 $7,400 $7,400 $7,400 $7,400
Amortization $0 $0 $0 $0 $0
Interest Expense $9,700 $9,700 $9,700 $9,700 $9,700
Income Tax Expense $483,341 $536,571 $594,821 $658,536 $728,200
Net Income $897,634 $996,490 $1,104,668 $1,222,996 $1,352,372

 

II. Company Overview

At Artisan Grace Interiors, a burgeoning presence within the interior design industry, we take pride in our status as a fresh and innovative service catering to the needs of customers in Jonesboro, AR. As a local interior design firm, we’ve identified a significant gap in the market for high-quality interior design services. Our mission is to fill this void by delivering unparalleled design solutions that not only meet but exceed our clients’ expectations.

Our offerings are comprehensive and tailored to the individual needs of our clientele. We provide a range of services including Design Consultations, Space Planning and Layouts, Custom Furniture and Decor, Material and Finish Selection, and Project Management. Our approach is collaborative and client-focused, ensuring that every project we undertake is a reflection of our clients’ visions brought to life with our expertise and creative flair.

Located in the heart of Jonesboro, AR, Artisan Grace Interiors is ideally positioned to serve customers within the area, offering them a local, accessible, and highly personalized interior design service. Our commitment to excellence and customer satisfaction is what sets us apart from the competition.

We believe in our ability to succeed and make a lasting impact on the interior design landscape in Jonesboro, AR. This belief is rooted in several key factors: the invaluable experience of our founder, who has previously steered a successful interior design business, and our dedication to providing superior services that enhance the aesthetics and functionality of any space. Our focus is always on delivering solutions that are as practical as they are beautiful.

Since our inception on January 6, 2024, Artisan Grace Interiors has achieved remarkable milestones. We are officially recognized as a C Corporation, a testament to our professionalism and commitment to operating at the highest standards. Notable accomplishments include the development of our unique logo, the creation of our company name that reflects our core values and vision, and securing a prime location that serves as our base of operations. These achievements mark the beginning of our journey towards becoming a leader in the interior design industry in Jonesboro, AR.

 

III. Industry Analysis

The Interior Design industry in the United States is a thriving market, with an estimated size of over $10 billion. This figure represents the revenue generated by interior design firms, independent designers, and other related businesses across the country. The industry is expected to continue growing in the coming years, driven by factors such as increasing disposable income, growing demand for personalized living spaces, and a booming real estate market.

One of the key trends in the Interior Design industry is the growing popularity of eco-friendly and sustainable design practices. Consumers are becoming more conscious of the environmental impact of their purchasing decisions, leading to a greater demand for products and services that are both aesthetically pleasing and environmentally friendly. This trend bodes well for Artisan Grace Interiors, a new Interior Design company in Jonesboro, AR, as they can differentiate themselves by offering sustainable design solutions to their customers.

Another trend in the Interior Design industry is the increasing use of technology in the design process. From virtual reality tools for visualizing spaces to online platforms for sourcing products, technology is revolutionizing the way interior designers work and interact with clients. Embracing these technological advancements can give Artisan Grace Interiors a competitive edge in the market, allowing them to offer innovative design solutions and enhance the overall customer experience.

 

IV. Customer Analysis

Below is a description of our target customers and their core needs.

Target Customers

We will target affluent homeowners who are looking to upgrade and personalize their living spaces. These clients often seek luxurious, unique designs and have the budget to invest in high-quality materials and custom pieces. Our services will appeal to those with a keen eye for detail and a desire for bespoke interiors that reflect their personal style.

We will also focus on young professionals and families who are purchasing their first homes. This demographic is likely to be interested in contemporary and functional designs that maximize space and utility. Our expertise in creating stylish yet practical interiors will resonate with their needs and aspirations.

Additionally, we will target local businesses and commercial establishments looking to enhance their customer experience through sophisticated interior design. This segment includes offices, retail stores, and hospitality venues that require professional design solutions to attract and retain customers. Our ability to create inviting and aesthetically pleasing environments will make us a preferred choice for these clients.

We will tailor our services to property developers and real estate agents who need to stage homes for sale. By offering staging services that highlight the potential of a property, we will help these professionals achieve quicker sales and higher market values. Our attention to detail and understanding of market trends will ensure that staged homes appeal to a broad range of potential buyers.

Customer Needs

Customers can expect high-quality services from Artisan Grace Interiors that enhance both the aesthetics and functionality of their living or working spaces. These services satisfy a critical need for professional expertise in design, ensuring that spaces are both beautiful and practical. By focusing on meticulous design and customer satisfaction, Artisan Grace Interiors helps clients achieve their vision for their homes or businesses.

Clients have a need for personalized, custom design solutions that reflect their individual tastes and lifestyles. Artisan Grace Interiors fulfills this by offering tailored design plans that incorporate the latest trends and timeless elements. This level of customization ensures that every project is unique and resonates deeply with the client’s personal style.

Another essential need is the efficient use of space, which is particularly important for both small and large areas. Artisan Grace Interiors addresses this by strategically planning layouts that maximize functionality without compromising on aesthetics. This helps clients make the best use of their available space, enhancing both comfort and usability.

Customers also need design solutions that are budget-conscious without sacrificing quality. Artisan Grace Interiors provides cost-effective options by sourcing high-quality materials and furnishings that fit within the client’s budget. This approach allows clients to achieve luxurious and stylish interiors without overspending.

Additionally, clients require a seamless and stress-free design process. Artisan Grace Interiors ensures a smooth experience by managing all aspects of the project, from initial consultation to final installation. This comprehensive service not only saves clients time and effort but also guarantees a cohesive and polished final result.

 

V. Competitive Analysis

Direct Competitors

Artisan Grace Interiors’s competitors include the following companies:

Shannon Design Enterprises

Shannon Design Enterprises offers bespoke interior design services, focusing on both residential and commercial projects. Their services include space planning, color consultation, furniture selection, and custom design solutions.

Price points vary widely depending on the scope of the project but generally range from $2,000 to $50,000. The company has reported annual revenues of approximately $2 million.

Shannon Design Enterprises operates out of a main office in Jonesboro, AR, and serves clients primarily within the state. Their customer segments include high-net-worth individuals and small to medium-sized businesses.

Key strengths include a strong local reputation and a highly skilled design team. However, weaknesses include higher price points compared to competitors and a limited geographical reach.

Pollard’s

Pollard’s specializes in both interior design and home decor retail, offering a wide range of products from furniture to accessories. Their services include in-home consultations, design planning, and installation.

Prices for services range from $1,500 to $30,000, while retail products vary from $50 to $5,000. Pollard’s generates annual revenues around $1.5 million.

Located in Jonesboro, AR, Pollard’s serves customers across Northeast Arkansas. The customer base includes middle to upper-middle-class families and small business owners.

Strengths include a diverse product range and competitive pricing. Weaknesses are a focus on retail which may overshadow their design services and less specialized design expertise.

Lighthouse

Lighthouse offers full-service interior design services with a focus on innovative and sustainable designs. They provide services such as eco-friendly material sourcing, space optimization, and project management.

Service prices range from $3,000 to $60,000 depending on project complexity. Lighthouse reports annual revenues of about $2.5 million.

Based in Jonesboro, AR, Lighthouse serves both local and regional clients, extending their services to nearby states. Their customer segments include environmentally-conscious homeowners and green businesses.

Their key strengths are a unique specialization in sustainable design and strong project management capabilities. However, weaknesses include higher costs associated with eco-friendly materials and a niche market focus.

Competitive Advantages

At Artisan Grace Interiors, our expertise lies in providing superior services that enhance the aesthetics and functionality of living and working spaces more effectively than our competition. Our team of experienced designers possesses a unique blend of creativity and technical skills, allowing us to tailor designs that reflect the individual style and needs of each client. By staying abreast of the latest design trends and incorporating cutting-edge technology, we ensure that our clients receive spaces that are not only beautiful but also highly functional and innovative.

We pride ourselves on our client-focused approach, which means we listen carefully to our clients’ needs and preferences, ensuring that every project is a true reflection of their vision. Our attention to detail and commitment to quality craftsmanship set us apart in the market. Additionally, our local presence in Jonesboro, AR, allows us to develop strong relationships with local suppliers and artisans, ensuring timely delivery and high-quality materials for our projects. These competitive advantages enable us to deliver exceptional value and satisfaction to our clients, establishing us as a premier choice for interior design services.

VI. Marketing Plan

Our marketing plan, included below, details our products/services, pricing and promotions plan.

Products, Services & Pricing

Artisan Grace Interiors offers a comprehensive range of products and services tailored to meet diverse interior design needs. Design Consultations are the cornerstone of their service offerings, providing clients with expert advice and insights. Each consultation session costs approximately $150, giving clients a clear vision and actionable steps for their projects.

Space Planning and Layouts help clients optimize their living and working spaces for both form and function. Priced at around $300 per project, this service involves detailed planning to make the best use of available space, ensuring both aesthetic appeal and practical utility.

Custom Furniture and Decor bring a personalized touch to any interior design project. Artisan Grace Interiors collaborates with local craftsmen to create bespoke furniture pieces and unique decor items. The average cost for these custom solutions is about $1,500, depending on the complexity and materials used.

Material and Finish Selection is another essential service offered. This involves helping clients choose the best materials and finishes to achieve the desired look and feel for their spaces. This service typically costs $200, providing clients with a curated selection of options that align with their aesthetic preferences and budget.

Project Management ensures that all aspects of the design process run smoothly from start to finish. Priced at 10% of the total project cost, this service includes coordination with contractors, timeline management, and quality control, helping clients achieve their design goals without the stress of overseeing the details themselves.

Promotions Plan

At Artisan Grace Interiors, we will employ a variety of promotional methods and tactics to attract customers and build our brand identity. Our strategies will encompass both traditional and modern approaches to ensure we reach a wide audience.

Firstly, we will utilize online marketing to its fullest potential. Our website will serve as a cornerstone of our online presence, showcasing our portfolio, services, and customer testimonials. We will employ search engine optimization (SEO) techniques to ensure our website ranks highly in search results, making it easier for potential clients to find us. Additionally, we will maintain active profiles on social media platforms such as Instagram, Facebook, and Pinterest, where we will share high-quality images of our work, design tips, and behind-the-scenes content. This will help us engage with our audience and build a community around our brand.

We will also invest in pay-per-click (PPC) advertising and social media ads to reach a broader audience. These targeted ads will help us attract potential clients who are actively searching for interior design services in the Jonesboro, AR area. Email marketing will be another key component of our online strategy. We will build an email list and send out regular newsletters featuring design inspiration, special offers, and updates about our services.

In addition to our online efforts, we will employ traditional marketing methods to complement our digital presence. We will distribute flyers and brochures in local businesses and community centers to raise awareness about our services. Participating in local events and home shows will provide us with the opportunity to network with potential clients and showcase our work in person.

Public relations will play a significant role in our promotional strategy. We will reach out to local newspapers, magazines, and blogs to feature our projects and share our expertise. This will help us build credibility and establish Artisan Grace Interiors as a reputable name in the industry.

Lastly, we will focus on building strong relationships with our clients through exceptional customer service. We will encourage satisfied clients to leave reviews on our website and social media profiles, as positive word-of-mouth referrals will be invaluable in attracting new customers.

By combining these promotional methods and tactics, we will effectively attract and retain customers, ultimately establishing Artisan Grace Interiors as a leading interior design service in Jonesboro, AR.

 

VII. Operations Plan

Our Operations Plan details:

  1. The key day-to-day processes that our business performs to serve our customers
  2. The key business milestones that our company expects to accomplish as we grow

 

Key Operational Processes

To ensure the success of Artisan Grace Interiors, there are several key day-to-day operational processes that we will perform:

  • Client Consultation and Communication:
    • Schedule and conduct initial consultations to understand client needs and preferences.
    • Maintain ongoing communication with clients to provide updates and gather feedback.
    • Prepare and present design proposals, mood boards, and material samples.
  • Project Planning and Management:
    • Develop detailed project plans, including timelines and budgets.
    • Coordinate with contractors, suppliers, and other stakeholders to ensure timely completion.
    • Monitor project progress and make adjustments as needed to stay on track.
  • Design Development and Execution:
    • Create detailed design drawings and specifications.
    • Select and procure furniture, fixtures, and materials.
    • Oversee the installation and setup of design elements.
  • Financial Management:
    • Manage project budgets and track expenses.
    • Invoice clients and follow up on payments.
    • Maintain financial records and prepare reports for review.
  • Marketing and Business Development:
    • Develop and implement marketing strategies to attract new clients.
    • Maintain a strong online presence through social media and a professional website.
    • Network with industry professionals and attend relevant events.
  • Customer Service:
    • Provide exceptional customer service to ensure client satisfaction.
    • Address any issues or concerns promptly and professionally.
    • Solicit client feedback and use it to improve services.
  • Team Collaboration and Development:
    • Foster a collaborative work environment among team members.
    • Provide training and development opportunities to staff.
    • Conduct regular team meetings to discuss project progress and address any challenges.
  • Compliance and Quality Control:
    • Ensure all projects comply with local building codes and regulations.
    • Implement quality control measures to maintain high standards of workmanship.
    • Conduct final inspections to ensure all design elements meet client expectations.

Milestones

Artisan Grace Interiors expects to complete the following milestones in the coming months in order to ensure its success:

  • Secure Initial Funding: Obtain the necessary capital to cover startup costs including office space, design tools, marketing, and initial staffing.
  • Establish a Physical Presence: Set up an office and showroom in Jonesboro, AR to serve as a central hub for client meetings and displays of design capabilities.
  • Build a Portfolio: Complete at least three showcase projects that can be used to demonstrate design skills and capabilities to potential clients.
  • Launch Our Interior Design Services: Officially start offering interior design services to the public, including both residential and commercial projects.
  • Develop Key Partnerships: Form strategic alliances with local builders, real estate agents, and suppliers to create a steady stream of referrals and preferred pricing on materials.
  • Implement Marketing Strategy: Launch a comprehensive marketing campaign including social media, local advertising, and participation in community events to build brand awareness.
  • Achieve Initial Revenue Target: Reach $15,000 per month in revenue within the first 12 months by securing a mix of small and large design projects.
  • Hire and Train Staff: Bring on additional designers and support staff as needed to handle increased workload and maintain high service standards.
  • Client Feedback and Adjustments: Gather feedback from initial clients and make necessary adjustments to services and processes to improve customer satisfaction.

 

VIII. Management Team

Our management team has the experience and expertise to successfully execute on our business plan.

Management Team Members

Artisan Grace Interiors management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:

Ivy Lopez, CEO

Ivy Lopez has a history of success and has successfully run an interior design business in the past. Her extensive experience in the industry, combined with her strategic vision and leadership skills, positions her perfectly to drive Artisan Grace Interiors toward lasting success. Ivy’s knack for identifying market trends and her commitment to customer satisfaction have been instrumental in her previous ventures, and she brings this same dedication to her role as CEO.

 

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 $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Direct Expenses $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
Gross Profit $1,495,160 $1,650,193 $1,819,656 $2,004,825 $2,207,087
Gross Profit (%) 60.5% 61.6% 62.7% 63.8% 64.9%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,398,075 $1,550,162 $1,716,590 $1,898,633 $2,097,673
Depreciation $7,400 $7,400 $7,400 $7,400 $7,400
Amortization $0 $0 $0 $0 $0
Interest Expense $9,700 $9,700 $9,700 $9,700 $9,700
Income Tax Expense $483,341 $536,571 $594,821 $658,536 $728,200
Net Income $897,634 $996,490 $1,104,668 $1,222,996 $1,352,372

Funding Requirements/Use of Funds

To accomplish our growth goals, Artisan Grace Interiors needs $97,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $20,000
Furniture $5,000
Equipment, Machines $10,000
Computers $2,000
Non Capital Investments
Working Capital $20,000
Initial Rent/Lease $2,000
Staff Salaries for the First 3 Months $30,000
Initial Marketing and Advertising $5,000
Supplies $1,000
Insurance $2,000

Financial Projections

financial projection interior design business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Total Revenues $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Direct Costs
Direct Costs $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
Total Direct Costs $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
GROSS PROFIT $1,495,160 $1,650,193 $1,819,656 $2,004,825 $2,207,087
GROSS PROFIT % 60.5% 61.6% 62.7% 63.8% 64.9%
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 $1,398,075 $1,550,162 $1,716,590 $1,898,633 $2,097,673
Depreciation $7,400 $7,400 $7,400 $7,400 $7,400
Amortization $0 $0 $0 $0 $0
EBIT $1,390,675 $1,542,762 $1,709,190 $1,891,233 $2,090,273
Interest Expense $9,700 $9,700 $9,700 $9,700 $9,700
PRETAX INCOME $1,380,975 $1,533,062 $1,699,490 $1,881,533 $2,080,573
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,380,975 $1,533,062 $1,699,490 $1,881,533 $2,080,573
Income Tax Expense $483,341 $536,571 $594,821 $658,536 $728,200
NET INCOME $897,634 $996,490 $1,104,668 $1,222,996 $1,352,372
Net Profit Margin (%) 36.3% 37.2% 38.1% 38.9% 39.8%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $843,952 $1,834,737 $2,932,466 $4,153,170 $5,399,356
Other Current Assets $212,300 $229,884 $248,926 $261,684 $283,360
Total Current Assets $1,056,253 $2,064,622 $3,181,392 $4,414,855 $5,682,716
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $37,000 $37,000 $37,000 $37,000 $37,000
Accum Depreciation $7,400 $14,800 $22,200 $29,600 $37,000
Net fixed assets $29,600 $22,200 $14,800 $7,400 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,085,853 $2,086,822 $3,196,192 $4,422,255 $5,682,716
LIABILITIES & EQUITY
Current Liabilities $91,219 $95,697 $100,399 $103,465 $108,554
Debt outstanding $97,000 $97,000 $97,000 $97,000 $0
Total Liabilities $188,219 $192,697 $197,399 $200,465 $108,554
Share Capital $0 $0 $0 $0 $0
Retained earnings $897,634 $1,894,124 $2,998,793 $4,221,790 $5,574,162
Total Equity $897,634 $1,894,124 $2,998,793 $4,221,790 $5,574,162
TOTAL LIABILITIES & EQUITY $1,085,853 $2,086,822 $3,196,192 $4,422,255 $5,682,716

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $897,634 $996,490 $1,104,668 $1,222,996 $1,352,372
Change in Working Capital ($121,081) ($13,106) ($14,339) ($9,692) ($16,586)
Plus Depreciation $7,400 $7,400 $7,400 $7,400 $7,400
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $783,952 $990,784 $1,097,729 $1,220,704 $1,343,185
CASH FLOW FROM INVESTMENTS
Fixed Assets ($37,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($37,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $97,000 $0 $0 $0 ($97,000)
Net Cash Flow from Financing $97,000 $0 $0 $0 ($97,000)
Net Cash Flow $843,952 $990,784 $1,097,729 $1,220,704 $1,246,185
Cash at Beginning of Period $0 $843,952 $1,834,737 $2,932,466 $4,153,170
$843,952 $1,834,737 $2,932,466 $4,153,170 $5,399,356

 

Dave Lavinsky
Over the past 25 years, Dave Lavinsky, Founder of PlanPros has helped over 1 million entrepreneurs develop business plans.
Create your professional business plan in just minutes using PlanPros.ai!