Apothecary Business Plan
Below is our apothecary business plan template and sample plan created using our business plan generator.
I. Executive Summary
Company Overview
Herb & Hearth Apothecary is a new addition to the Boise, ID, community, offering a diverse selection of high-quality herbal remedies, essential oils, health supplements, and custom herbal blends. Situated in the heart of Boise, our location is ideal for serving the local population with our unique products and services. Our commitment lies in filling the gap identified in the local market for superior apothecary goods, leveraging the experience of our founder who has a successful track record in the industry. With a broad product range and a focus on quality and customer-tailored solutions, we aim to become the preferred destination for natural health products in Boise.
Success Factors
Since our opening on January 6, 2024, Herb & Hearth Apothecary has proudly achieved significant milestones, including the development of our brand identity and securing a prime business location. Our success is driven by our unique qualifications and a wide array of products that exceed those of our competitors in quality and variety. We’re dedicated to continuing this trajectory of growth by serving the Boise community with unparalleled expertise, quality products, and personalized service, marking the start of an exciting journey in the apothecary business.
Industry Analysis
The Apothecary industry in the United States, a multi-billion dollar market with expected steady growth, presents a lucrative opportunity for Herb & Hearth Apothecary. The increasing consumer preference for natural and holistic remedies, alongside a growing demand for personalized health and wellness solutions, aligns perfectly with our offerings. Our specialization in handcrafted herbal remedies and wellness products, tailored to individual needs, positions us favorably within the market trends. The rising popularity of herbal medicine, natural remedies, and customized health solutions underscores our strategic advantage in meeting the evolving preferences of consumers in Boise, ID, and beyond.
Customer Analysis
Our primary target market includes local Boise residents who value natural remedies and holistic health solutions. We cater to wellness and sustainability-minded individuals, offering high-quality herbal products and personalized advice. Health-conscious customers seeking alternatives to traditional pharmaceuticals, as well as the environmentally-conscious community favoring eco-friendly practices, are also within our focus. Additionally, tourists and visitors to Boise exploring local, artisanal products represent a significant customer segment. By emphasizing quality, transparency, and community engagement, we aim to fulfill the needs of these diverse groups, establishing Herb & Hearth Apothecary as a trusted name in natural health solutions.
Competitive Analysis
Our main competitors include Rite Aid, Walgreens, and Customedica Pharmacy, each offering a range of health and wellness products and services in Boise. Despite the extensive networks and product ranges of Rite Aid and Walgreens, Herb & Hearth Apothecary sets itself apart through superior vitamins and supplements, a broader selection of apothecary products, and a commitment to transparency and personalized service. Our competitive advantage is further enhanced by our knowledgeable staff and the welcoming, educational environment we provide, ensuring that we remain the preferred choice for holistic health solutions in the Boise community.
Marketing Plan
Herb & Hearth Apothecary’s marketing strategy focuses on showcasing our varied product offerings, including herbal remedies, essential oils, and vitamins and supplements, with pricing reflecting the quality and care behind each item. Our promotions plan encompasses a robust online presence, local collaborations, SEO efforts, email marketing, and influencer partnerships to engage with the community and widen our customer base. Through these channels, we aim to build brand awareness, foster community ties, and drive both online and in-store traffic, ensuring Herb & Hearth Apothecary becomes a well-known name in the wellness and natural healing market.
Operations Plan
Key operational processes at Herb & Hearth Apothecary include inventory management, customer service, product knowledge and education, sales and marketing, financial management, compliance and safety, and community engagement. Our operational milestones include securing a strategic location, obtaining necessary permits, developing our product line, hiring and training staff, establishing supply chain partnerships, and launching a comprehensive marketing and branding strategy. By focusing on these areas, we aim to reach a steady monthly revenue of at least $15,000, ensuring Herb & Hearth Apothecary’s success and growth in the Boise market.
Management Team
Under the leadership of CEO Emma Brooks, Herb & Hearth Apothecary’s management team possesses the experience and expertise needed to achieve our business goals. Emma Brooks brings a wealth of experience from the apothecary industry, with a track record of innovation, adaptability, and a strong focus on quality and customer satisfaction. Her strategic vision and leadership are instrumental in guiding Herb & Hearth Apothecary towards a prosperous future, cementing our place as a leader in the natural health products industry.
Financial Plan
To reach our growth goals, Herb & Hearth Apothecary requires $321,000 in funding. This investment will be allocated towards capital and non-capital investments such as location buildout, equipment, initial rent and lease, staff salaries for the first three months, marketing and advertising, initial supplies, and insurance. With this funding, we are poised to fulfill our operational and marketing strategies, setting the stage for a successful and sustainable business in the apothecary 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 | $1,483,986 | $1,606,905 | $1,740,005 | $1,884,130 | $2,040,193 |
Direct Expenses | $660,251 | $693,888 | $729,238 | $766,389 | $805,433 |
Gross Profit | $823,735 | $913,017 | $1,010,767 | $1,117,740 | $1,234,759 |
Gross Profit (%) | 55.5% | 56.8% | 58.1% | 59.3% | 60.5% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $726,649 | $812,986 | $907,701 | $1,011,548 | $1,125,345 |
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 | $726,649 | $812,986 | $907,701 | $1,011,548 | $1,125,345 |
II. Company Overview
Herb & Hearth Apothecary is a new addition to the Boise, ID, community. As a local apothecary business, we’re proud to introduce ourselves as a unique destination for those seeking high-quality herbal remedies, essential oils, and various health supplements. Recognizing the lack of high-quality local apothecary businesses in the area, we’ve set out to fill this gap by offering a wide range of products and services tailored to the needs of our customers.
At Herb & Hearth Apothecary, we take pride in our diverse selection of products. Our offerings include herbal remedies crafted with care and expertise, essential oils for various therapeutic and household uses, salves and balms for skin care and healing, and a comprehensive range of vitamins and supplements to support overall health. Furthermore, we specialize in creating custom herbal blends designed to meet the specific wellness needs of our customers. Whether you’re looking for natural ways to improve your health or seeking personalized herbal solutions, we’re here to serve you with our expertise and quality products.
Located in the heart of Boise, ID, Herb & Hearth Apothecary is perfectly situated to serve our local community. Our commitment to providing high-quality, natural health products is what sets us apart. We believe that our success is driven by our unique qualifications, including the experience of our founder, who has previously run a successful apothecary business. Our product range surpasses that of our competition, offering better vitamins and supplements and a broader selection of apothecary products, making us the go-to destination for natural health products in Boise.
Herb & Hearth Apothecary officially opened its doors on January 6, 2024, marking the beginning of our journey as a S Corporation. Despite being a new player in the market, we’ve already achieved several milestones that we’re incredibly proud of. Our accomplishments to date include the development of our brand, from designing our logo to crafting our company name, and securing a prime location for our business. These achievements are just the beginning of our journey, and we’re excited about the future of Herb & Hearth Apothecary in Boise, ID.
III. Industry Analysis
The Apothecary industry in the United States is currently estimated to be a multi-billion dollar market, with a steady growth rate expected in the coming years. As more consumers seek natural and holistic remedies for their health and wellness needs, the demand for Apothecary products and services is projected to increase significantly. This presents a lucrative opportunity for businesses operating in the Apothecary sector, such as Herb & Hearth Apothecary.
One of the key trends in the Apothecary industry is the rising popularity of herbal medicine and natural remedies. Consumers are increasingly turning to plant-based solutions for a variety of health issues, from stress and anxiety to chronic pain and inflammation. This shift towards holistic healing methods aligns well with the offerings of Herb & Hearth Apothecary, which specializes in handcrafted herbal remedies and wellness products tailored to individual needs.
Furthermore, the Apothecary industry is seeing a growing interest in personalized health and wellness solutions. Customers are seeking customized products and services that cater to their specific health goals and preferences. This trend plays to the strengths of Herb & Hearth Apothecary, which prides itself on providing personalized consultations and recommendations to each customer. By offering tailored solutions and exceptional customer service, Herb & Hearth Apothecary is well-positioned to capitalize on the expanding market for Apothecary products in Boise, ID, and beyond.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
Herb & Hearth Apothecary will target local residents in Boise, ID who are interested in natural remedies and holistic health solutions. Our primary customer base will include individuals who prioritize wellness and sustainability in their lifestyle choices. By providing high-quality herbal products and personalized advice, we will meet the growing demand for natural health solutions among this demographic.
Additionally, Herb & Hearth Apothecary will also appeal to health-conscious individuals who seek alternatives to traditional pharmaceuticals. Our product offerings will cater to those who are looking for organic, locally-sourced, and ethically-produced health products. By establishing trust and emphasizing transparency in our sourcing and manufacturing processes, we will attract customers who value these attributes.
Herb & Hearth Apothecary will also target the environmentally-conscious community in Boise, who are likely to support businesses that reflect their values. We will engage with this segment by implementing eco-friendly practices and offering sustainable packaging options. Through community outreach and education, we will position ourselves as a leader in environmental responsibility within the local apothecary market.
Furthermore, Herb & Hearth Apothecary will tailor offerings to tourists and visitors to Boise who are exploring local, artisanal products as part of their travel experience. We will provide unique, locally-inspired products that highlight the natural beauty and resources of Idaho. By creating an inviting and informative retail environment, we will capture the interest of these transient customers and encourage repeat visits.
Customer Needs
Herb & Hearth Apothecary provides high-quality essential oils to residents who desire premium natural products. Customers seeking wellness benefits from aromatherapy and natural remedies can find a diverse selection of oils tailored to their needs. The shop meets the demand for organic and sustainably sourced ingredients, appealing to eco-conscious consumers.
In addition to essential oils, the apothecary serves customers looking for personalized advice on herbal remedies and wellness solutions. Knowledgeable staff are available to educate and guide individuals in selecting products that align with their health goals. This personalized service enhances customer trust and satisfaction, creating a loyal customer base.
Herb & Hearth Apothecary caters to those interested in holistic health practices by offering workshops and community events. These gatherings provide education and foster a sense of community among health-conscious individuals. By addressing the need for both products and community engagement, the apothecary establishes itself as a holistic wellness hub.
Furthermore, the apothecary satisfies the demand for unique and handcrafted wellness products, including teas, tinctures, and skincare items. Customers value the artisanal quality and the authenticity of small-batch production. By fulfilling these diverse needs, Herb & Hearth Apothecary positions itself as a destination for those seeking a comprehensive approach to natural health and wellness.
V. Competitive Analysis
Direct Competitors
Rite Aid
Rite Aid is a well-established pharmacy chain with locations spread across the United States, including multiple branches in the Boise, ID area. The company operates large retail stores that often include a pharmacy, health and wellness products, and a variety of other retail items. Rite Aid stores typically serve urban and suburban communities, providing convenient access to healthcare and retail goods.
Rite Aid’s product offerings are extensive, including prescription medications, over-the-counter drugs, and a wide range of health and wellness products. Their retail sections provide household goods, personal care items, and seasonal products. The company also offers pharmacy services such as medication counseling and immunizations.
Their target customer segments include individuals and families seeking convenient healthcare and retail solutions. Rite Aid’s presence is concentrated in urban and suburban areas, serving a diverse customer base. Key strengths of Rite Aid include its widespread location network and comprehensive product offerings. However, it faces challenges with intense competition and price sensitivity among consumers.
Walgreens
Walgreens is a leading pharmacy chain in the United States with a significant presence in Idaho, including several locations in Boise. The company operates a large number of retail stores that provide pharmacy services, health and wellness products, and a wide range of consumer goods. Walgreens stores are typically found in urban and suburban settings, offering easy access to a variety of products and services.
Walgreens offers a broad range of products and services, including prescription medications, over-the-counter drugs, and health and wellness items. Their retail offerings also encompass beauty products, household goods, and convenience items. Additional services include immunizations, health screenings, and photo services.
Walgreens targets a broad customer base, including individuals seeking pharmacy services, health products, and everyday essentials. The company serves both urban and suburban populations, with a focus on convenience and accessibility. Key strengths include its extensive store network and diverse product range, while challenges include maintaining competitive pricing and differentiating from other pharmacy chains.
Customedica Pharmacy
Customedica Pharmacy is a locally-owned pharmacy with multiple locations in Boise, ID. It provides personalized pharmacy services and a range of health and wellness products. Customedica focuses on offering a community-oriented service with a strong emphasis on customer care and individualized attention.
The pharmacy offers a variety of services, including prescription medications, compounding services, and health consultations. Customedica also provides over-the-counter health products and wellness items tailored to individual needs. Their pricing is competitive, with a focus on personalized service and quality care.
Customedica targets local residents in the Boise area, particularly those who value personalized service and local business support. It serves a niche market by providing tailored healthcare solutions. Key strengths include its focus on customer service and community engagement, while challenges may arise from competition with larger pharmacy chains and maintaining price competitiveness.
Competitive Advantages
At Herb & Hearth Apothecary, our competitive edge lies in the superior quality of vitamins and supplements we offer. Our products undergo stringent quality checks to ensure our customers receive only the best, setting us apart from other apothecaries. We are committed to transparency in sourcing and manufacturing, which builds trust and loyalty among our clientele. Our knowledgeable staff is always ready to guide customers in selecting the right supplements tailored to their needs, enhancing the overall customer experience and satisfaction.
Beyond our exceptional vitamins and supplements, we boast a broader range of apothecary products than our competitors. This extensive selection allows us to cater to a diverse customer base, meeting various health and wellness needs under one roof. Additionally, our focus on creating a welcoming and educational environment empowers our customers to make informed decisions about their health. By fostering a community-oriented atmosphere and providing personalized customer service, we ensure that Herb & Hearth Apothecary remains the go-to destination for holistic health solutions in our area.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Herb & Hearth Apothecary offers a diverse range of products and services aimed at promoting wellness and natural healing. Among their key offerings are herbal remedies, which are crafted to address a variety of health concerns such as stress, digestion, and immune support. These remedies are priced on average at $20 per bottle, reflecting the quality and care that goes into their preparation.
Essential oils are another significant component of their product line, providing customers with natural alternatives for aromatherapy, relaxation, and other therapeutic uses. The average price for a bottle of essential oil is around $15, depending on the type and sourcing of the oil.
Salves and balms are available to customers seeking topical solutions for issues like skin irritations, muscle aches, and minor wounds. These products are priced at approximately $12 each, offering a balance between affordability and the benefits of natural ingredients.
For those interested in maintaining their overall health, the apothecary stocks a selection of vitamins and supplements. These products are carefully selected to support various health goals and are generally priced at $25 per bottle, reflecting their potency and quality.
One of the unique services provided is the creation of custom herbal blends tailored to individual health needs and preferences. This personalized service is priced at an average of $30 per blend, allowing customers to receive a product specifically designed for their well-being.
Promotions Plan
At Herb & Hearth Apothecary, we will employ a multifaceted approach to attract customers and establish a strong brand presence in the Boise area. Our online marketing strategy will play a pivotal role in reaching a wide audience. We will utilize social media platforms like Instagram and Facebook to showcase our unique product offerings and engage with our community. By creating visually appealing and informative content, Herb & Hearth Apothecary will build a loyal online following and drive traffic to our website.
In addition to online marketing, Herb & Hearth Apothecary will focus on local collaborations to strengthen our community ties. We will partner with local wellness centers, yoga studios, and farmers’ markets to host pop-up events and workshops. These collaborations will provide Herb & Hearth Apothecary with valuable exposure and allow us to connect with potential customers in a personal and meaningful way.
To further enhance our visibility, Herb & Hearth Apothecary will invest in search engine optimization (SEO) to ensure our website ranks highly in search results. By optimizing our website with relevant keywords and producing high-quality blog content, Herb & Hearth Apothecary will attract organic traffic and establish ourselves as a trusted source of information in the apothecary niche.
Email marketing will be another crucial component of our promotional strategy. Herb & Hearth Apothecary will build an email list by offering exclusive discounts and insights to subscribers. Through regular newsletters, we will keep our audience informed about new products, upcoming events, and special promotions, ensuring that Herb & Hearth Apothecary remains top-of-mind for existing and potential customers.
Lastly, Herb & Hearth Apothecary will leverage influencer partnerships to reach a broader audience. By collaborating with influencers who align with our brand values and have a dedicated following, we will amplify our message and introduce our offerings to new customer segments. This approach will help Herb & Hearth Apothecary build credibility and trust within the community, ultimately driving more foot traffic to our store and increasing sales.
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 Herb & Hearth Apothecary, there are several key day-to-day operational processes that we will perform:
- Inventory Management
- Monitor stock levels regularly to ensure a consistent supply of popular products.
- Establish relationships with reliable suppliers for timely restocking.
- Implement an inventory management system to track sales and stock levels accurately.
- Customer Service
- Train staff to provide knowledgeable assistance about products and their benefits.
- Maintain a welcoming and supportive atmosphere in the store.
- Handle customer inquiries and feedback promptly and effectively.
- Product Knowledge and Education
- Conduct regular training sessions for staff on new and existing products.
- Offer workshops or informational sessions for customers on herbal products and remedies.
- Stay updated on industry trends and research to provide accurate information.
- Sales and Marketing
- Develop and execute marketing strategies to attract new customers.
- Utilize social media platforms to engage with the community and promote products.
- Create loyalty programs or special promotions to retain customers.
- Financial Management
- Maintain accurate records of all financial transactions.
- Prepare regular financial reports to monitor profitability and expenses.
- Develop a budget to manage operational costs effectively.
- Compliance and Safety
- Ensure all products comply with local and federal regulations.
- Maintain a clean and safe environment for both customers and staff.
- Implement safety protocols for handling and storing herbal products.
- Community Engagement
- Participate in local events to increase brand visibility and community involvement.
- Partner with local businesses for cross-promotional opportunities.
- Encourage customer feedback to improve services and products continuously.
Milestones
Herb & Hearth Apothecary expects to complete the following milestones in the coming months in order to ensure its success:
- Secure a Strategic Location: Identify and lease a prime retail space in Boise, ID, that attracts foot traffic and aligns with the brand’s image.
- Obtain Necessary Permits and Licenses: Acquire all required local and state permits and licenses to legally operate the apothecary business.
- Develop and Launch Product Line: Curate a diverse and appealing range of herbal, natural, and holistic products to meet the needs of target customers.
- Hire and Train Staff: Recruit knowledgeable and customer-focused staff and provide them with comprehensive training on product offerings and customer service standards.
- Establish Supply Chain Partnerships: Build reliable relationships with suppliers for consistent, high-quality inventory and negotiate favorable terms.
- Launch Apothecary Business: Officially open the store with a well-publicized grand opening event to generate initial buzz and customer interest.
- Implement Marketing and Branding Strategy: Execute a targeted marketing plan to build brand awareness and attract a loyal customer base both online and offline.
- Reach $15,000/Month in Revenue: Achieve and maintain a steady monthly revenue of at least $15,000 to ensure financial sustainability and growth potential.
- Build an Online Presence: Develop a user-friendly e-commerce platform and social media presence to expand market reach and increase sales channels.
- Gather Customer Feedback and Iterate: Regularly gather and analyze customer feedback to refine product offerings and improve customer experience.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Herb & Hearth Apothecary management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Emma Brooks, CEO
Emma Brooks serves as the CEO of Herb & Hearth Apothecary with a proven track record of success in the apothecary industry. Her extensive experience in managing and growing apothecary businesses has equipped her with the strategic vision and leadership skills required to steer Herb & Hearth Apothecary towards lasting success. Emma’s previous ventures have demonstrated her ability to innovate and adapt to market changes, ensuring that the company remains competitive and forward-thinking. Her commitment to quality and customer satisfaction is a cornerstone of the company’s ethos, making her an invaluable asset to the team.
“`
IX. Financial Plan
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $1,483,986 | $1,606,905 | $1,740,005 | $1,884,130 | $2,040,193 |
Direct Expenses | $660,251 | $693,888 | $729,238 | $766,389 | $805,433 |
Gross Profit | $823,735 | $913,017 | $1,010,767 | $1,117,740 | $1,234,759 |
Gross Profit (%) | 55.5% | 56.8% | 58.1% | 59.3% | 60.5% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $726,649 | $812,986 | $907,701 | $1,011,548 | $1,125,345 |
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 | $726,649 | $812,986 | $907,701 | $1,011,548 | $1,125,345 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Herb & Hearth Apothecary needs $321,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $75,000 |
Furniture Fixtures | $40,000 |
Equipment Machines | $60,000 |
Computers Office Equipment | $10,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent Lease | $18,000 |
Staff Salaries First 3 Months | $35,000 |
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 | $1,483,986 | $1,606,905 | $1,740,005 | $1,884,130 | $2,040,193 | |
Total Revenues | $1,483,986 | $1,606,905 | $1,740,005 | $1,884,130 | $2,040,193 | |
Direct Costs | ||||||
Direct Costs | $660,251 | $693,888 | $729,238 | $766,389 | $805,433 | |
Total Direct Costs | $660,251 | $693,888 | $729,238 | $766,389 | $805,433 | |
GROSS PROFIT | $823,735 | $913,017 | $1,010,767 | $1,117,740 | $1,234,759 | |
GROSS PROFIT % | 55.5% | 56.8% | 58.1% | 59.3% | 60.5% | |
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 | $726,649 | $812,986 | $907,701 | $1,011,548 | $1,125,345 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $726,649 | $812,986 | $907,701 | $1,011,548 | $1,125,345 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $726,649 | $812,986 | $907,701 | $1,011,548 | $1,125,345 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $726,649 | $812,986 | $907,701 | $1,011,548 | $1,125,345 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $726,649 | $812,986 | $907,701 | $1,011,548 | $1,125,345 | |
Net Profit Margin (%) | 49% | 50.6% | 52.2% | 53.7% | 55.2% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $862,649 | $1,675,636 | $2,583,337 | $3,594,886 | $4,720,231 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $862,649 | $1,675,636 | $2,583,337 | $3,594,886 | $4,720,231 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $185,000 | $185,000 | $185,000 | $185,000 | $185,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $185,000 | $185,000 | $185,000 | $185,000 | $185,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,047,649 | $1,860,636 | $2,768,337 | $3,779,886 | $4,905,231 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $321,000 | $321,000 | $321,000 | $321,000 | $321,000 | |
Total Liabilities | $321,000 | $321,000 | $321,000 | $321,000 | $321,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $726,649 | $1,539,636 | $2,447,337 | $3,458,886 | $4,584,231 | |
Total Equity | $726,649 | $1,539,636 | $2,447,337 | $3,458,886 | $4,584,231 | |
TOTAL LIABILITIES & EQUITY | $1,047,649 | $1,860,636 | $2,768,337 | $3,779,886 | $4,905,231 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $726,649 | $812,986 | $907,701 | $1,011,548 | $1,125,345 | |
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 | $726,649 | $812,986 | $907,701 | $1,011,548 | $1,125,345 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($185,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($185,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $321,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $321,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $862,649 | $812,986 | $907,701 | $1,011,548 | $1,125,345 | |
Cash at Beginning of Period | $0 | $862,649 | $1,675,636 | $2,583,337 | $3,594,886 | |
$862,649 | $1,675,636 | $2,583,337 | $3,594,886 | $4,720,231 |