If you’re looking to create a tile business plan, you’ve come to the right place!
Over the past 25 years, the PlanPros team has helped over 1 million entrepreneurs and business owners write business plans….and many of them have started and grown successful tile businesses. Our tile business plan example below is sure to help you!
Tile Business Plan Example
Below is our tile business plan template and sample plan created using our free ai business plan generator:
I. Executive Summary
Company Overview
At Timeless Beauty Tile Studio, we are a newly established tile service located in Warren, OH, aiming to bridge the gap in the market for high-quality tile options. Our extensive product line, including Ceramic Tiles, Porcelain Tiles, Natural Stone Tiles, Mosaic Tiles, and Tile Installation Products, is designed to cater to both aesthetic preferences and functional needs of our customers. Whether for residential or commercial projects, we strive to bring timeless elegance and durability to spaces within our community through our exceptional offerings. Our studio serves not only as a place for finding the perfect tiles but also as a source of inspiration and expert advice for our customers. Our commitment to the community and passion for tiles drives us to be a valuable resource for all tile-related needs.
Success Factors
Our unique positioning for success stems from our founder’s invaluable industry experience and our unwavering commitment to quality and variety. Since launching on January 8, 2024, Timeless Beauty Tile Studio has achieved significant milestones, including the development of our brand identity and securing a prime studio location. Our focus on providing superior products and services, coupled with a comprehensive understanding of the tile industry and customer needs, positions us as the preferred choice for anyone looking to enhance their space with beautiful and durable tiles. Our structure as a C Corporation is designed for growth and expansion, with a vision to set new standards in the tile industry and make a lasting impact in interior design and architecture.
Industry Analysis
The tile industry in the United States, valued at $3.3 billion in 2021, is experiencing growth driven by booming construction and increasing home renovation interests. Timeless Beauty Tile Studio is entering a market ripe with opportunities, especially with rising consumer demands for sustainable and eco-friendly tile options. Our ability to offer a range of sustainable tiles positions us to attract environmentally conscious customers in Warren, OH. Moreover, the trend towards customization and personalization in tile designs aligns with our capability to provide bespoke solutions and design consultations, setting us apart in a competitive market.
Customer Analysis
Our primary customer base comprises local residents seeking to renovate or upgrade their spaces with high-quality, aesthetically pleasing tiles. We also target local contractors and interior designers in need of reliable tile suppliers, commercial property owners prioritizing durability and cost-effectiveness, and DIY enthusiasts who value our supportive resources and workshops. By catering to these diverse segments with tailored product offerings and exceptional service, we aim to establish ourselves as a trusted partner and preferred supplier for all tile needs in our community.
Competitive Analysis
Our main competitors include Brightside Home Renovations, Buckeye Ceramic Tile Distributors, and Thomas Quality Cleaning, each offering distinct services ranging from home renovations to specialized cleaning. Timeless Beauty Tile Studio sets itself apart through superior quality tiles, extensive product variety, and personalized customer service. Our strategic location in Warren, OH, combined with a customer-centric approach and competitive pricing, further enhances our competitive edge in the market.
Marketing Plan
Timeless Beauty Tile Studio’s marketing strategy encompasses a wide range of products and services tailored to meet our customers’ diverse needs at competitive prices. Our promotional efforts are multi-faceted, incorporating online marketing through social media and SEO to increase visibility and engagement, alongside traditional advertising and community events to strengthen our local presence. Email marketing, strategic partnerships, and customer reviews play crucial roles in building our brand and encouraging repeat business. By leveraging these diverse marketing channels, we aim to attract a broad customer base and establish a strong market position.
Operations Plan
Our day-to-day operations include inventory management, customer service, appointment scheduling, showroom maintenance, and online engagement to ensure a seamless shopping experience. We are committed to quality control, staff training, and effective marketing to drive customer satisfaction and business growth. The upcoming milestones, such as securing initial funding, launching our business, and achieving targeted monthly revenue, are critical to our success and are designed to ensure Timeless Beauty Tile Studio becomes a leading tile supplier in our community.
Management Team
Under the leadership of Adeline Price, our President with a proven track record in the tile industry, Timeless Beauty Tile Studio benefits from a management team possessing the experience and expertise necessary to achieve our business goals. Adeline’s strategic vision and operational skills are instrumental in guiding our company towards long-term success and customer satisfaction.
Financial Plan
To reach our growth objectives, Timeless Beauty Tile Studio requires $234,000 in funding. This capital will be allocated towards essential investments and operational expenses, including location buildout, equipment, initial marketing, and staff salaries. These resources will support our mission to provide high-quality tiles and services, ensuring a strong foundation for our business’s future success.
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 | $2,324,912 | $2,517,485 | $2,726,009 | $2,951,805 | $3,196,303 |
Direct Expenses | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 |
Gross Profit | $1,346,762 | $1,489,502 | $1,645,655 | $1,816,412 | $2,003,068 |
Gross Profit (%) | 57.9% | 59.2% | 60.4% | 61.5% | 62.7% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,249,676 | $1,389,472 | $1,542,590 | $1,710,219 | $1,893,653 |
Depreciation | $26,400 | $26,400 | $26,400 | $26,400 | $26,400 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $23,400 | $23,400 | $23,400 | $23,400 | $23,400 |
Income Tax Expense | $419,956 | $468,885 | $522,476 | $581,146 | $645,348 |
Net Income | $779,919 | $870,786 | $970,313 | $1,079,272 | $1,198,504 |
II. Company Overview
Timeless Beauty Tile Studio is a new tile service catering to the needs of customers in Warren, OH. As a local tile business, we’ve observed a significant gap in the market for high-quality tile offerings. Recognizing this, we have positioned ourselves to fill this void by providing an unparalleled selection of tiles that cater to a variety of aesthetics and functional needs. Our mission is to bring timeless elegance and durability to the homes and spaces of our community through our exceptional products and services.
Our product line includes an extensive range of Ceramic Tiles, Porcelain Tiles, Natural Stone Tiles, Mosaic Tiles, and Tile Installation Products. Each category has been carefully selected to ensure we offer the best in class, catering to diverse design preferences and technical requirements. Whether our customers are undertaking a residential project or a commercial one, our product range is designed to meet their needs with excellence and style. Furthermore, our team is committed to providing expert advice and support, ensuring that each client finds the perfect tile solution for their space.
Located in Warren, OH, Timeless Beauty Tile Studio is proud to serve the local community of Warren and the surrounding areas. Our studio is not just a place to find the perfect tiles; it’s a space where customers can come to get inspired, learn about the latest trends in tile design, and receive guidance from our experienced team. Our commitment to the community goes beyond just selling tiles; we aim to be a valuable resource for all things tile, providing both products and knowledge that can help bring any vision to life.
We believe that Timeless Beauty Tile Studio is uniquely qualified to succeed for several reasons. Firstly, our founder brings invaluable experience from previously operating a successful tile business. This experience has provided us with deep insights into the industry, customer needs, and the competitive landscape. Secondly, our commitment to quality and variety sets us apart. We offer better tiles than our competitors and boast a more extensive variety of options. These factors position us as the go-to destination for anyone looking to enhance their space with beautiful, durable tiles.
Since our founding on January 8, 2024, Timeless Beauty Tile Studio has achieved several milestones. Our accomplishments to date include designing our logo, developing our company name, and securing a prime location for our studio. These foundational steps are just the beginning of our journey. As a C Corporation, we are structured to grow and expand, with a clear vision for the future that includes not only serving our community but also setting new standards in the tile industry. Our passion for tiles and dedication to our customers drives us forward, and we look forward to making a lasting impact in the world of interior design and architecture.
III. Industry Analysis
The tile industry in the United States is a thriving market, with an estimated size of $3.3 billion in 2021. This industry encompasses a wide range of products, including ceramic, porcelain, and natural stone tiles, catering to both residential and commercial markets. With the construction industry booming and an increasing focus on home renovations, the demand for tiles is expected to continue growing in the coming years.
One of the key trends in the tile industry is the shift towards sustainable and eco-friendly products. Consumers are becoming more conscious of their environmental impact and are seeking out tiles made from recycled materials or produced using environmentally friendly practices. As a new player in the market, Timeless Beauty Tile Studio can capitalize on this trend by offering a range of sustainable tile options to attract environmentally conscious customers in Warren, OH.
Additionally, there is a growing trend towards customization and personalization in the tile industry. Customers are looking for unique and bespoke tile designs to make their spaces stand out. Timeless Beauty Tile Studio can differentiate itself by offering customizable tile options and providing design consultation services to help customers create their dream spaces. By staying ahead of industry trends and offering innovative products and services, Timeless Beauty Tile Studio is well-positioned to capture a share of the growing tile market in Warren, OH.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
Our primary target customer group will be local residents, including homeowners looking to renovate or upgrade their living spaces. These customers will highly value quality, aesthetics, and durability in their tile selections. We will tailor our product offerings to meet these needs, ensuring a range of styles and materials that appeal to various tastes and budgets.
Another critical segment will be local contractors and interior designers who require reliable suppliers for their projects. By establishing strong relationships with these professionals, we will become a trusted partner in their business, providing not only high-quality products but also expert advice and timely deliveries. This partnership will help us secure repeat business and referrals.
We will also target commercial property owners and managers who need tiles for office buildings, retail spaces, and other commercial establishments. These customers will prioritize durability, ease of maintenance, and cost-effectiveness in their tile choices. By offering specialized solutions that cater to these requirements, we will position ourselves as a preferred supplier in the commercial sector.
Additionally, we will focus on the do-it-yourself (DIY) enthusiasts who enjoy home improvement projects. This segment will appreciate our workshops, online resources, and customer support that empower them to complete their projects successfully. By providing a comprehensive experience that goes beyond just the sale of tiles, we will build a loyal customer base among DIYers.
Customer Needs
Customers expect high-quality tiles that are durable and aesthetically pleasing. Timeless Beauty Tile Studio provides a wide range of tiles to meet diverse design preferences, ensuring that residents find products that align with their home decor visions. The studio’s commitment to quality guarantees that customers receive tiles that are not only beautiful but also long-lasting.
Aside from quality, customers need access to expert advice and personalized service. Timeless Beauty Tile Studio offers consultations to help customers select the best tiles for their specific needs, whether it’s for a kitchen backsplash, bathroom floor, or outdoor patio. This personalized approach ensures that customers feel confident in their choices and receive tailored solutions for their projects.
Affordability is another key concern for customers, and the studio addresses this by offering competitive pricing without compromising on quality. Additionally, Timeless Beauty Tile Studio provides flexible purchasing options, making it easier for customers to invest in premium tiles. This balance of quality, service, and affordability ensures a comprehensive and satisfying customer experience.
V. Competitive Analysis
Direct Competitors
Timeless Beauty Tile Studio’s competitors include the following companies:
Brightside Home Renovations
Brightside Home Renovations offers a wide range of home improvement services, including tile installation, kitchen and bathroom remodeling, and flooring services. They cater to both residential and commercial clients, providing customized renovation solutions. Their price points vary depending on the project size and complexity but typically range from mid to high-end. Revenues for Brightside Home Renovations are estimated to be in the medium range, reflecting their diversified service offerings. They are located in Warren, OH, and serve the surrounding areas, including Youngstown and Niles. The primary customer segments include homeowners looking for quality renovations and businesses needing commercial space improvements. Key strengths include their comprehensive service portfolio and strong local reputation. Weaknesses involve potential higher costs and longer project timelines due to the broad scope of services offered.
Buckeye Ceramic Tile Distributors
Buckeye Ceramic Tile Distributors specializes in supplying a wide variety of ceramic tiles, including porcelain, mosaic, and natural stone tiles. They cater mainly to contractors, interior designers, and DIY homeowners. Price points are competitive, with a focus on providing value for money. Revenues are relatively high, driven by bulk sales and a consistent customer base. Their primary location is in Youngstown, OH, though they also serve Warren and the wider northeastern Ohio region. Key strengths include their extensive product range and strong relationships with industry professionals. Weaknesses may include a lack of direct installation services and potential competition from larger tile retailers.
Thomas Quality Cleaning
Thomas Quality Cleaning offers specialized cleaning services, including tile and grout cleaning, carpet cleaning, and post-construction cleanup. They target both residential and commercial clients who require professional cleaning services. Price points are generally affordable, focusing on providing quality cleaning services at reasonable rates. Revenues are moderate, reflecting a steady demand for specialized cleaning services. Their main office is located in Warren, OH, with services extending to nearby towns and cities. Key strengths include their expertise in tile and grout cleaning and strong customer satisfaction ratings. Weaknesses might include a limited service scope compared to full-service renovation companies and dependence on local market demand.
Competitive Advantages
At Timeless Beauty Tile Studio, we pride ourselves on providing superior quality tiles compared to our competition. Our commitment to excellence ensures that our customers receive tiles that not only look stunning but also offer durability and longevity. We source our materials from reputable suppliers and employ stringent quality control measures, allowing us to confidently stand behind the products we offer. Our customers can trust that the tiles they purchase from us will enhance the beauty and value of their spaces.
In addition to superior quality, we offer an extensive variety of tiles that caters to diverse tastes and preferences. From classic designs to contemporary styles, our collection includes a wide range of colors, patterns, and textures, ensuring that every customer can find something that suits their needs. Our knowledgeable staff is always ready to assist with personalized recommendations, helping our customers make informed decisions. Furthermore, our customer-centric approach, competitive pricing, and convenient location in Warren, OH, provide additional advantages that set us apart in the market.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Timeless Beauty Tile Studio offers a diverse range of high-quality tiles and related services to meet the varied needs of their customers. The primary products available include Ceramic Tiles, Porcelain Tiles, Natural Stone Tiles, Mosaic Tiles, and Tile Installation Products. Ceramic Tiles are a popular choice due to their durability and aesthetic appeal. They come in a variety of colors, patterns, and sizes, making them suitable for both residential and commercial applications. Customers can expect to pay an average of $2 to $5 per square foot for these tiles. Porcelain Tiles are known for their strength and resistance to water and stains, making them ideal for areas with high moisture such as bathrooms and kitchens. These tiles are available in a range of finishes, including matte, polished, and textured. The average price for porcelain tiles ranges from $3 to $7 per square foot. Natural Stone Tiles offer a timeless and luxurious look, with each piece being uniquely different. These tiles are made from materials such as marble, granite, and slate, providing a natural beauty that is hard to replicate.
The cost for natural stone tiles typically falls between $5 and $15 per square foot, depending on the type and quality of the stone. Mosaic Tiles are perfect for adding intricate designs and patterns to any space. These small tiles, often made from glass, ceramic, or natural stone, can be used to create stunning backsplashes, accent walls, and decorative borders. The average price for mosaic tiles is around $10 to $20 per square foot, reflecting their detailed craftsmanship and aesthetic versatility. Tile Installation Products are essential for ensuring a professional and long-lasting finish. These products include adhesives, grouts, sealants, and tools needed for tile installation. Prices for these items vary, but customers can expect to spend an average of $1 to $3 per square foot on installation products. Timeless Beauty Tile Studio strives to provide exceptional quality and value across all their offerings, ensuring that customers find the perfect tiles and installation products to enhance their spaces.
Promotions Plan
At Timeless Beauty Tile Studio, we employ a comprehensive range of promotional methods to attract and engage customers in Warren, OH. Our online marketing strategy plays a central role in our promotional efforts. We leverage social media platforms such as Facebook, Instagram, and Pinterest to showcase our exquisite tile collections, share customer testimonials, and provide design inspiration. By creating engaging content and actively interacting with our followers, we build a strong online community and drive traffic to our website.
In addition to social media, we invest in search engine optimization (SEO) to ensure our website ranks highly in search engine results. This increases our online visibility and attracts potential customers who are searching for high-quality tiles in Warren, OH. Pay-per-click (PPC) advertising further boosts our online presence by targeting specific keywords and demographics, ensuring our ads reach the right audience.
Email marketing is another key component of our strategy. We maintain a robust email list and send out regular newsletters featuring new product launches, exclusive promotions, and design tips. This helps us stay top-of-mind with our customers and encourages repeat business.
In-store promotions and events also play a vital role in our marketing efforts. We host design workshops, tile installation demonstrations, and seasonal sales events to draw customers into our studio. These events provide an opportunity for customers to see our products up close, ask questions, and receive personalized design advice from our knowledgeable staff.
Collaborating with local interior designers and contractors is another effective promotional tactic. By forming strategic partnerships, we expand our network and gain referrals from trusted professionals in the community. This helps us reach a broader audience and establish a reputation for quality and reliability.
We also invest in traditional advertising methods such as print ads in local magazines and newspapers, as well as radio spots. These channels help us reach customers who may not be active online but are still interested in enhancing their homes with beautiful tile designs.
Finally, customer reviews and word-of-mouth recommendations are invaluable to our promotional efforts. We encourage satisfied customers to leave reviews on platforms such as Google and Yelp, and we actively engage with these reviews to show our appreciation and address any concerns. Positive reviews and testimonials help build trust and credibility, attracting new customers to Timeless Beauty Tile Studio.
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 Timeless Beauty Tile Studio, there are several key day-to-day operational processes that we will perform:
- Conduct daily inventory checks to ensure all tile products and materials are adequately stocked.
- Manage customer inquiries and provide excellent customer service both in-person and online.
- Schedule and coordinate tile installation appointments and consultations with clients.
- Maintain a clean and organized showroom to create a welcoming environment for customers.
- Update the studio’s website and social media platforms with new products, promotions, and completed projects.
- Process sales transactions accurately and efficiently using our point-of-sale system.
- Track and order supplies and materials from vendors to prevent stockouts and delays.
- Conduct quality control checks on received inventory to ensure products meet our standards.
- Train and supervise staff to ensure they provide knowledgeable and courteous service.
- Monitor and respond to online reviews and feedback to maintain a positive reputation.
- Prepare and submit daily financial reports to track sales and expenses.
- Engage in regular marketing efforts, such as email campaigns and community events, to attract new customers.
- Develop and maintain relationships with contractors, designers, and builders to generate referrals and repeat business.
- Analyze customer preferences and market trends to adjust product offerings and services accordingly.
- Ensure compliance with all local, state, and federal regulations related to business operations.
Milestones
Timeless Beauty Tile Studio 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 inventory, lease, and initial marketing expenses.
- Secure a Prime Location: Find and lease a high-visibility retail space in Warren, OH that attracts foot traffic and is easily accessible to target customers.
- Obtain Necessary Permits and Licenses: Ensure all legal requirements are met by obtaining relevant permits and licenses to operate the tile business.
- Establish Supplier Relationships: Form strong partnerships with reliable tile suppliers to ensure a steady and diverse inventory that meets customer demands.
- Launch Our Tile Business: Officially open Timeless Beauty Tile Studio to the public with a grand opening event to attract initial customers and generate buzz.
- Implement Effective Marketing Strategies: Develop and execute both online and offline marketing campaigns to build brand awareness and attract customers.
- Hire and Train Staff: Recruit skilled employees and provide comprehensive training to ensure excellent customer service and knowledgeable sales support.
- Achieve $15,000/Month in Revenue: Focus on sales and marketing efforts to reach a consistent revenue of $15,000 per month, ensuring financial stability and growth.
- Develop Customer Loyalty Programs: Implement programs to retain customers and encourage repeat business, such as loyalty rewards or referral discounts.
- Expand Product Line and Services: Based on customer feedback and market trends, introduce new tile designs and related services to diversify offerings and increase revenue streams.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Timeless Beauty Tile Studio management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Adeline Price, President
Adeline Price has a history of success and has successfully run a tile business in the past. With her extensive background in the tile industry, Adeline brings a wealth of knowledge and strategic vision to Timeless Beauty Tile Studio. Her previous experience in managing a tile business equips her with the necessary skills to oversee operations, drive growth, and ensure customer satisfaction. Adeline’s leadership is instrumental in guiding the company towards achieving its long-term goals.
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 | $2,324,912 | $2,517,485 | $2,726,009 | $2,951,805 | $3,196,303 |
Direct Expenses | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 |
Gross Profit | $1,346,762 | $1,489,502 | $1,645,655 | $1,816,412 | $2,003,068 |
Gross Profit (%) | 57.9% | 59.2% | 60.4% | 61.5% | 62.7% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,249,676 | $1,389,472 | $1,542,590 | $1,710,219 | $1,893,653 |
Depreciation | $26,400 | $26,400 | $26,400 | $26,400 | $26,400 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $23,400 | $23,400 | $23,400 | $23,400 | $23,400 |
Income Tax Expense | $419,956 | $468,885 | $522,476 | $581,146 | $645,348 |
Net Income | $779,919 | $870,786 | $970,313 | $1,079,272 | $1,198,504 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Timeless Beauty Tile Studio needs $234,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $50,000 |
Furniture | $10,000 |
Equipment | $40,000 |
Machines | $30,000 |
Computers | $2,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent/Lease | $5,000 |
Staff Salaries (First 3 Months) | $30,000 |
Initial Marketing and Advertising | $10,000 |
Supplies | $5,000 |
Insurance | $2,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,324,912 | $2,517,485 | $2,726,009 | $2,951,805 | $3,196,303 | |
Total Revenues | $2,324,912 | $2,517,485 | $2,726,009 | $2,951,805 | $3,196,303 | |
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 | $1,346,762 | $1,489,502 | $1,645,655 | $1,816,412 | $2,003,068 | |
GROSS PROFIT % | 57.9% | 59.2% | 60.4% | 61.5% | 62.7% | |
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 | $1,249,676 | $1,389,472 | $1,542,590 | $1,710,219 | $1,893,653 | |
Depreciation | $26,400 | $26,400 | $26,400 | $26,400 | $26,400 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,223,276 | $1,363,072 | $1,516,190 | $1,683,819 | $1,867,253 | |
Interest Expense | $23,400 | $23,400 | $23,400 | $23,400 | $23,400 | |
PRETAX INCOME | $1,199,876 | $1,339,672 | $1,492,790 | $1,660,419 | $1,843,853 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,199,876 | $1,339,672 | $1,492,790 | $1,660,419 | $1,843,853 | |
Income Tax Expense | $419,956 | $468,885 | $522,476 | $581,146 | $645,348 | |
NET INCOME | $779,919 | $870,786 | $970,313 | $1,079,272 | $1,198,504 | |
Net Profit Margin (%) | 33.5% | 34.6% | 35.6% | 36.6% | 37.5% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $799,976 | $1,685,112 | $2,668,628 | $3,765,374 | $4,740,993 | |
Other Current Assets | $199,562 | $216,091 | $233,990 | $245,983 | $266,358 | |
Total Current Assets | $999,538 | $1,901,204 | $2,902,619 | $4,011,358 | $5,007,352 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $132,000 | $132,000 | $132,000 | $132,000 | $132,000 | |
Accum Depreciation | $26,400 | $52,800 | $79,200 | $105,600 | $132,000 | |
Net fixed assets | $105,600 | $79,200 | $52,800 | $26,400 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,105,138 | $1,980,404 | $2,955,419 | $4,037,758 | $5,007,352 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $91,219 | $95,697 | $100,399 | $103,465 | $108,554 | |
Debt outstanding | $234,000 | $234,000 | $234,000 | $234,000 | $0 | |
Total Liabilities | $325,219 | $329,697 | $334,399 | $337,465 | $108,554 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $779,919 | $1,650,706 | $2,621,020 | $3,700,293 | $4,898,798 | |
Total Equity | $779,919 | $1,650,706 | $2,621,020 | $3,700,293 | $4,898,798 | |
TOTAL LIABILITIES & EQUITY | $1,105,138 | $1,980,404 | $2,955,419 | $4,037,758 | $5,007,352 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $779,919 | $870,786 | $970,313 | $1,079,272 | $1,198,504 | |
Change in Working Capital | ($108,343) | ($12,051) | ($13,197) | ($8,926) | ($15,286) | |
Plus Depreciation | $26,400 | $26,400 | $26,400 | $26,400 | $26,400 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $697,976 | $885,135 | $983,516 | $1,096,746 | $1,209,618 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($132,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($132,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $234,000 | $0 | $0 | $0 | ($234,000) | |
Net Cash Flow from Financing | $234,000 | $0 | $0 | $0 | ($234,000) | |
Net Cash Flow | $799,976 | $885,135 | $983,516 | $1,096,746 | $975,618 | |
Cash at Beginning of Period | $0 | $799,976 | $1,685,112 | $2,668,628 | $3,765,374 | |
$799,976 | $1,685,112 | $2,668,628 | $3,765,374 | $4,740,993 |