Architecture Business Plan
Below is our architecture business plan template and sample plan created using what we consider the best free ai business plan generator.
I. Executive Summary
Company Overview
Formworks Architecture is a new architecture firm based in Duluth, MN, dedicated to bridging the gap in the market for high-quality architectural services. Our mission is to serve our community by becoming the primary source for architectural needs, offering a broad spectrum of services including building design, project management, feasibility studies, interior architecture, and construction administration. Our strategic location in Duluth enriches our ability to cater to the local market, leveraging our deep understanding of the community’s needs with a comprehensive service range. The foundation of our firm is built on the extensive experience and expertise of our founder, who has previously led a successful architecture company. This background provides us with a unique position in the marketplace, enabling us to offer innovative, personalized solutions that exceed our clients’ expectations. Since our inception on January 7, 2024, we have laid a solid groundwork for success, marked by significant milestones such as establishing a compelling brand identity and securing a prime office location.
Success Factors
Our success is underpinned by a combination of experience, expertise, and a comprehensive suite of services that set us apart in the architectural field. The founder’s previous success in running an architecture company has endowed us with invaluable insights and capabilities, particularly in superior building design and service offerings. These strengths are complemented by our achievements to date, which include establishing our legal structure as a Limited Liability Company, developing a distinctive brand logo, and securing an office in a strategic location. These accomplishments, along with our commitment to innovative and functional design, position us as a leader in Duluth’s architectural services sector, ready to meet the community’s diverse needs.
Industry Analysis
The Architecture industry in the United States, with a market size of approximately $320 billion, is poised for steady growth, driven by the increasing demand for innovative and sustainable design solutions. A significant trend within the industry is the emphasis on green building practices and energy-efficient designs, reflecting clients’ growing environmental consciousness. Formworks Architecture aligns with this trend through our commitment to sustainable, environmentally-friendly designs, appealing to a niche market of eco-conscious clients in Duluth, MN. Additionally, the adoption of digital technologies and Building Information Modeling (BIM) software marks another industry trend, enhancing design accuracy and project efficiency. By integrating these technologies into our practices, we are well-equipped to deliver high-quality, innovative design solutions that meet our clients’ needs and expectations.
Customer Analysis
Our client base encompasses a diverse group of local residents and businesses in Duluth, MN, seeking architectural services that reflect the community’s unique character and needs. Homeowners looking to construct or renovate their homes form a significant portion of our clientele, attracted by our sustainable and innovative design solutions. Moreover, we cater to Duluth’s businesses requiring architectural expertise for commercial projects, offering tailored services to enhance their operational spaces. Our approach focuses on understanding and fulfilling each client’s specific needs, ensuring our designs support their objectives while fostering community engagement and accessibility. Additionally, we target real estate developers, offering our expertise to create residential and mixed-use developments that resonate with modern living demands and respect Duluth’s architectural heritage, ensuring our projects are both innovative and viable.
Competitive Analysis
Our top competitors include Northern Trends Building & Design, Salmela Architect, and LHB, each offering distinct services within the Duluth area. Northern Trends is known for their custom design and build services, Salmela Architect for their modern and sustainable designs, and LHB for their comprehensive services and sustainability focus. Despite the strengths of these competitors, Formworks Architecture distinguishes itself through superior building design, innovative solutions, and a client-focused approach. Our expertise in tailoring designs to meet specific client needs, combined with our commitment to sustainability and innovation, provides us with a competitive edge. By offering a broad range of services and ensuring close collaboration with our clients, we deliver exceptional architectural solutions that surpass competitors’ offerings.
Marketing Plan
Formworks Architecture offers a comprehensive suite of services, including Building Design, Project Management, Feasibility Studies, Interior Architecture, and Construction Administration, with pricing tailored to the complexity and scale of each project. Our marketing strategy encompasses a robust online presence through SEO and PPC advertising to enhance visibility, alongside active engagement on social media platforms like Instagram, Facebook, and LinkedIn. This approach allows us to showcase our portfolio, share insights, and connect with our community. Content marketing, through blogs, newsletters, and videos, will establish our thought leadership in the architectural domain. Email marketing campaigns will nurture client relationships, while networking and partnerships will broaden our customer base. Highlighting customer testimonials and case studies will reinforce our reputation for delivering exceptional architectural solutions.
Operations Plan
Formworks Architecture’s operations focus on key processes such as client consultation, design development, project management, regulatory compliance, quality control, marketing, financial management, and team development. Our immediate objectives include establishing our legal and financial foundation, launching our brand and marketing initiatives, building a professional network, successfully completing initial projects, hiring key personnel, and setting up our office and operational systems. Achieving these milestones, such as reaching a monthly revenue goal of $15,000 and expanding our service offerings, will ensure our continuous growth and success in meeting Duluth’s architectural needs.
Management Team
Under the leadership of Ethan Clark, our President, Formworks Architecture boasts a management team with the experience and expertise necessary to fulfill our business plan. Ethan’s proven track record in managing successful architectural firms, combined with his strategic vision for innovation and sustainability, positions Formworks Architecture for long-term growth and success. His prior experience in running an architecture company provides our team with invaluable insights into project management, business development, and client relations, ensuring our firm’s prosperous future.
Financial Plan
To achieve our growth objectives, Formworks Architecture requires $500,000 in funding. This investment will be allocated towards capital investments such as location buildout, furniture, architectural equipment and software, and computers and office equipment. Additionally, non-capital investments will cover working capital, initial rent, staff salaries for the first three months, marketing and advertising, initial supplies, and insurance costs. This financial plan lays the foundation for our sustainable growth and success in the architectural services market.
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 | $1,422,154 | $1,539,951 | $1,667,505 | $1,805,625 | $1,955,185 |
Direct Expenses | $562,436 | $591,090 | $621,203 | $652,850 | $686,110 |
Gross Profit | $859,717 | $948,861 | $1,046,302 | $1,152,774 | $1,269,075 |
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 | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 |
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 | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 |
II. Company Overview
Formworks Architecture is a new architect firm proudly serving the Duluth, MN area. As a local architecture company, we’ve noticed a gap in the market for high-quality architectural services, and we’re here to fill that void. With a commitment to excellence and a focus on serving our community, we aim to be the go-to source for all architectural needs in Duluth.
At Formworks Architecture, we offer a comprehensive range of services to meet the diverse needs of our clients. Our expertise includes building design, project management, feasibility studies, interior architecture, and construction administration. Whether you’re in the initial stages of planning or you’re looking for support in the construction phase, our team is equipped to guide you through every step of the process, ensuring your project’s success from start to finish.
Based in Duluth, MN, Formworks Architecture is strategically positioned to serve clients throughout the Duluth area. Our local knowledge, combined with our broad range of services, positions us as a leader in the architectural field within our community.
Our success is built on a solid foundation of experience and expertise. The founder of Formworks Architecture brings a wealth of knowledge from previously running a successful architecture company. This experience, coupled with our superior building design capabilities and extensive service offerings, sets us apart from the competition. We are uniquely qualified to meet the architectural needs of our clients, offering innovative solutions and personalized service that exceed expectations.
Since our founding on January 7, 2024, Formworks Architecture has achieved several key milestones. We have successfully established our legal structure as a Limited Liability Company, developed a distinctive logo, and chosen a name that reflects our commitment to innovative and functional design. Additionally, we have secured a prime location for our office, laying the groundwork for our future success. These accomplishments are just the beginning, as we continue to grow and serve the Duluth community.
III. Industry Analysis
The Architecture industry in the United States is a thriving sector with a market size of approximately $320 billion. This industry encompasses a wide range of services, including architectural design, urban planning, interior design, and construction management. With an increasing demand for innovative and sustainable design solutions, the Architecture industry is expected to experience steady growth in the coming years.
One of the key trends in the Architecture industry is the growing focus on sustainable and green building practices. Clients are increasingly seeking environmentally-friendly solutions, such as energy-efficient designs and materials. This trend aligns well with Formworks Architecture’s commitment to creating sustainable and environmentally-conscious designs for their clients in Duluth, MN. By incorporating these trends into their projects, Formworks Architecture is well-positioned to attract a niche market of environmentally-conscious customers.
Another trend in the Architecture industry is the rise of digital technologies and Building Information Modeling (BIM) software. These tools enable architects to create more accurate and efficient designs, streamline collaboration with clients and contractors, and improve overall project outcomes. By leveraging these technologies, Formworks Architecture can enhance their design capabilities, increase productivity, and deliver high-quality results to their clients in Duluth, MN.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
Formworks Architecture will target local residents in Duluth, MN, offering personalized design solutions that reflect the unique character and needs of the community. Our services will appeal to homeowners looking to renovate or construct their dream homes, ensuring that we incorporate sustainable practices and innovative design elements. We will also provide consultation and design services for those seeking to enhance their living spaces, ensuring a harmonious blend with Duluth’s natural surroundings.
In addition to local residents, Formworks Architecture will also target businesses in Duluth seeking architectural expertise for commercial projects. We will offer tailored design services for office spaces, retail environments, and hospitality venues, focusing on functionality and aesthetic appeal. Our commitment to understanding the specific needs of each client will ensure that our designs support their business objectives and create engaging customer experiences.
We will also target public sector clients and non-profit organizations in Duluth, MN, who require architectural services for community-focused projects. Formworks Architecture will collaborate with these entities to design public spaces, community centers, and educational facilities that foster community engagement and accessibility. Our approach will emphasize sustainability and inclusivity, aligning with the broader goals of enhancing the quality of life for Duluth’s residents.
Moreover, Formworks Architecture will target real estate developers in Duluth, offering our expertise in designing residential and mixed-use developments that maximize space and appeal to prospective buyers. By staying attuned to market trends and local zoning regulations, we will ensure our designs meet the demands of modern living while respecting Duluth’s architectural heritage. Our collaborative approach will enable us to deliver projects that are both innovative and financially viable.
Customer Needs
Formworks Architecture addresses the need for high-quality building design among residents seeking these services. Customers expect innovative and sustainable solutions that align with modern architectural trends. The firm ensures designs that incorporate functionality and aesthetic appeal, satisfying both practical needs and personal taste.
Clients often seek personalized services tailored to their specific preferences and lifestyle. Formworks Architecture can provide bespoke architectural designs, ensuring each project reflects the client’s unique vision. This level of customization meets the growing demand for spaces that are not only functional but also deeply personal.
Energy efficiency and sustainability are increasingly important to clients in the architectural domain. Formworks Architecture integrates eco-friendly materials and energy-efficient systems into their designs. This commitment helps clients reduce their environmental footprint and can potentially lead to cost savings in the long term.
Effective communication and collaboration throughout the design process are essential customer needs. Formworks Architecture facilitates open dialogue, ensuring clients are informed and engaged in every step of their project. This approach builds trust and ensures that the final design aligns with client expectations.
V. Competitive Analysis
Direct Competitors
Northern Trends Building & Design
Northern Trends Building & Design is located in Duluth, MN. The company operates with a small yet skilled team capable of handling both residential and commercial projects. They are well-regarded for their custom design and build services, offering a personalized approach to architecture and construction.
- Custom home design and build services
- Commercial construction and remodeling
- Interior design services
- Project management
Northern Trends primarily serves the Duluth area and extends its services throughout the Northland region. Their target customers include homeowners looking to build or remodel their homes and businesses requiring commercial space design and construction.
Key strengths include their comprehensive approach, handling projects from design through construction. They are praised for their attention to detail and quality craftsmanship. However, some customer reviews mention longer project timelines as a potential weakness.
Salmela Architect
Salmela Architect is an architectural firm based in Duluth, MN. The firm is known for its modern design aesthetic and has a reputation for crafting spaces that integrate with the natural environment. They have a small team that focuses on creating innovative and sustainable designs.
- Residential architecture
- Commercial architecture
- Renovation and restoration services
- Site planning
The firm serves clients locally in Duluth and also takes on projects in other regions. Salmela Architect targets clients who appreciate modern architecture and value sustainability in design.
Their key strengths include a strong design philosophy and a portfolio of award-winning projects. They are highly rated for their creativity and integration of natural elements. A potential weakness could be their focus on modern aesthetics, which may not appeal to all client preferences.
LHB
LHB is a multi-disciplinary firm with offices in Duluth, MN, and other locations. They have a large team of architects, engineers, and planners, allowing them to handle a wide range of projects. LHB is known for its comprehensive services and focus on sustainable building practices.
- Architecture and engineering services
- Landscape architecture
- Interior design
- Sustainability consulting
LHB serves a diverse customer base, including public sector clients, commercial enterprises, and residential developers. The firm’s geographical reach extends beyond Duluth to other parts of Minnesota and Wisconsin.
Strengths of LHB include their extensive service offerings and commitment to sustainability. They are recognized for their ability to manage complex projects efficiently. On the downside, their size may lead to less personalized service compared to smaller firms.
Competitive Advantages
At Formworks Architecture, we pride ourselves on offering superior building design that sets us apart from our competition. Our innovative approach allows us to create structures that are not only aesthetically pleasing but also highly functional and sustainable. We understand the unique needs of our clients and tailor our designs to meet those requirements while adhering to the highest industry standards. Our team of skilled architects and designers collaborates closely with clients, ensuring that every project reflects their vision and aspirations. This client-focused approach, coupled with our creative expertise, gives us a distinct edge in delivering exceptional architectural solutions.
In addition to our superior design capabilities, we offer a comprehensive range of architecture services that cater to various client needs. From initial concept development to project management and execution, we cover every aspect of the architectural process. This extensive service offering allows us to provide a seamless experience for our clients, streamlining communication and project timelines. Our commitment to innovation and sustainability is evident in all our projects, as we incorporate the latest technologies and environmentally friendly practices into our work. By continuously expanding our service offerings and maintaining a strong focus on quality and customer satisfaction, we position ourselves as a leading architecture firm that clients can rely on for all their design and construction needs.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Formworks Architecture offers a comprehensive suite of services tailored to meet the diverse needs of its clients. At the core of its offerings is Building Design, a service that encompasses the creation of detailed architectural plans and innovative designs that align with clients’ visions and regulatory requirements. The average selling price for building design services is approximately $25,000, depending on the scale and complexity of the project.
Project Management is another pivotal service provided, ensuring that every architectural project is executed efficiently and within budget. This service involves overseeing the entire project lifecycle, coordinating with contractors, and managing timelines to ensure successful project delivery. The average cost for project management services is around $15,000, which can vary based on project duration and scope.
For clients looking to assess the viability of their projects, Formworks Architecture provides Feasibility Studies. These studies are crucial in analyzing the potential challenges and benefits of a project before significant resources are committed. The average fee for feasibility studies is $5,000, reflecting the in-depth research and analysis involved in delivering accurate and insightful reports.
Interior Architecture services are available for clients aiming to optimize interior spaces aesthetically and functionally. This service involves designing interior layouts, selecting materials, and ensuring the interior environment complements the building’s overall design. On average, interior architecture services are priced at $10,000, depending on the project’s intricacies and client requirements.
Lastly, Construction Administration services are offered to ensure that the construction phase proceeds smoothly. This involves site visits, contractor coordination, and adherence to architectural plans and specifications. Clients can expect to pay around $8,000 for construction administration services, a small investment for peace of mind during the building process.
Promotions Plan
Formworks Architecture plans to leverage a comprehensive online marketing strategy to establish a strong presence in Duluth, MN. We will employ search engine optimization (SEO) to ensure our website ranks highly on search engine results pages, making it easy for potential clients to find us. In addition to SEO, Formworks Architecture will utilize pay-per-click (PPC) advertising to target specific demographics and increase visibility among our ideal clientele.
Social media marketing is another crucial component of our promotional efforts at Formworks Architecture. We will actively engage with our audience on platforms such as Instagram, Facebook, and LinkedIn to showcase our portfolio, share industry insights, and build a community around our brand. By creating visually appealing content and fostering meaningful interactions, we will enhance brand awareness and drive customer engagement.
Content marketing will also play a vital role in our promotional strategy. Formworks Architecture will produce high-quality blog posts, newsletters, and video content that highlight our expertise, share architectural trends, and offer valuable insights to our audience. By consistently delivering informative and engaging content, we will position ourselves as thought leaders in the architectural community.
Additionally, Formworks Architecture will implement email marketing campaigns to nurture relationships with prospective clients and keep existing clients informed about our latest projects and services. By personalizing our communication and offering valuable updates, we will maintain strong connections and encourage repeat business.
Networking and partnerships will be key tactics for Formworks Architecture to attract customers. We will participate in local events, collaborate with other businesses in the construction and design industry, and join relevant professional organizations to expand our reach and build credibility within the community.
Finally, Formworks Architecture will focus on gathering and showcasing customer testimonials and case studies. By highlighting successful projects and satisfied clients, we will build trust and demonstrate our commitment to delivering exceptional architectural solutions.
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 Formworks Architecture, there are several key day-to-day operational processes that we will perform:
- Client Consultation and Communication:
- Conduct initial consultations to understand client needs and project requirements.
- Maintain regular communication with clients to provide updates and gather feedback.
- Use project management tools for scheduling meetings and tracking client interactions.
- Design Development:
- Create conceptual designs based on client input and site analysis.
- Develop detailed architectural drawings and 3D models using industry-standard software.
- Collaborate with engineering professionals to ensure structural integrity and compliance with regulations.
- Project Management:
- Plan and manage project timelines and deliverables to ensure timely completion.
- Coordinate with contractors, suppliers, and other stakeholders for seamless execution.
- Monitor project budgets and resource allocation to optimize costs and efficiency.
- Regulatory Compliance and Permitting:
- Research and adhere to local building codes and zoning laws in Duluth, MN.
- Prepare and submit permit applications and necessary documentation to relevant authorities.
- Ensure all designs and materials meet environmental and safety standards.
- Quality Control and Assurance:
- Conduct regular site visits to monitor construction progress and quality.
- Address any issues or discrepancies in design and construction promptly.
- Implement feedback loops to continually improve processes and client satisfaction.
- Marketing and Business Development:
- Engage in community events and networking to build relationships and brand presence.
- Utilize digital marketing strategies, including social media and a company website, to attract new clients.
- Develop proposals and bids for potential projects to expand business opportunities.
- Financial Management:
- Maintain accurate financial records, including invoicing, payroll, and expenses.
- Analyze financial performance and adjust strategies to ensure profitability.
- Explore funding and financing options for business growth and sustainability.
- Team Management and Development:
- Foster a collaborative and inclusive work environment for all team members.
- Provide ongoing training and professional development opportunities.
- Conduct regular performance evaluations and provide constructive feedback.
Milestones
Formworks Architecture expects to complete the following milestones in the coming months in order to ensure its success:
- Establish Legal and Financial Foundations: Secure necessary business licenses and permits specific to Duluth, MN. Set up a business bank account and establish accounting practices to manage financial activities effectively.
- Brand Development and Marketing Launch: Create a distinctive brand identity, including logo, website, and marketing materials. Initiate a marketing campaign to introduce Formworks Architecture to the local community and potential clients.
- Build a Professional Network: Develop relationships with local contractors, developers, and city planners. Join industry associations and local business groups to enhance visibility and credibility.
- Complete Initial Projects Successfully: Secure and deliver initial projects with excellence to build a portfolio and establish a reputation for quality work. Use client testimonials and project outcomes to attract new business.
- Hire and Train Key Personnel: Recruit skilled architects and support staff. Implement a training program to ensure all team members are aligned with the company’s vision and standards.
- Establish Office and Operational Systems: Set up an efficient office space equipped with necessary technology and software tools. Develop operational procedures to ensure smooth project management and client communication.
- Reach $15,000/Month in Revenue: Implement strategies to secure enough projects to achieve a steady monthly revenue of $15,000, ensuring financial sustainability and growth potential.
- Implement Client Feedback Mechanism: Create a system to collect and analyze client feedback to continuously improve service offerings and client satisfaction.
- Expand Service Offerings: Diversify services to include additional architectural solutions or related services, catering to a broader client base and reducing dependency on a single revenue stream.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Formworks Architecture management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Ethan Clark, President
Ethan Clark brings a wealth of experience to Formworks Architecture with a proven track record of successfully managing architectural firms. His leadership is characterized by a strategic vision that aligns with the company’s goals of innovation and sustainability. Previously, Ethan successfully ran his own architecture company, where he honed his skills in project management, business development, and client relations. His expertise in these areas is invaluable in steering Formworks Architecture towards long-term growth and success.
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 | $1,422,154 | $1,539,951 | $1,667,505 | $1,805,625 | $1,955,185 |
Direct Expenses | $562,436 | $591,090 | $621,203 | $652,850 | $686,110 |
Gross Profit | $859,717 | $948,861 | $1,046,302 | $1,152,774 | $1,269,075 |
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 | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 |
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 | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Formworks Architecture needs $500,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $150,000 |
Furniture Fixtures | $60,000 |
Architecture Equipment Software | $50,000 |
Computers Office Equipment | $30,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent Lease | $20,000 |
Staff Salaries First 3 Months | $90,000 |
Initial Marketing Advertising | $25,000 |
Initial Supplies | $10,000 |
Insurance | $15,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $1,422,154 | $1,539,951 | $1,667,505 | $1,805,625 | $1,955,185 | |
Total Revenues | $1,422,154 | $1,539,951 | $1,667,505 | $1,805,625 | $1,955,185 | |
Direct Costs | ||||||
Direct Costs | $562,436 | $591,090 | $621,203 | $652,850 | $686,110 | |
Total Direct Costs | $562,436 | $591,090 | $621,203 | $652,850 | $686,110 | |
GROSS PROFIT | $859,717 | $948,861 | $1,046,302 | $1,152,774 | $1,269,075 | |
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 | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
Net Profit Margin (%) | 53.6% | 55.1% | 56.6% | 58% | 59.3% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $972,632 | $1,821,462 | $2,764,699 | $3,811,281 | $4,970,942 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $972,632 | $1,821,462 | $2,764,699 | $3,811,281 | $4,970,942 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $290,000 | $290,000 | $290,000 | $290,000 | $290,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $290,000 | $290,000 | $290,000 | $290,000 | $290,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,262,632 | $2,111,462 | $3,054,699 | $4,101,281 | $5,260,942 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | |
Total Liabilities | $500,000 | $500,000 | $500,000 | $500,000 | $500,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $762,632 | $1,611,462 | $2,554,699 | $3,601,281 | $4,760,942 | |
Total Equity | $762,632 | $1,611,462 | $2,554,699 | $3,601,281 | $4,760,942 | |
TOTAL LIABILITIES & EQUITY | $1,262,632 | $2,111,462 | $3,054,699 | $4,101,281 | $5,260,942 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
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 | $762,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($290,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($290,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $500,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $500,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $972,632 | $848,830 | $943,236 | $1,046,582 | $1,159,660 | |
Cash at Beginning of Period | $0 | $972,632 | $1,821,462 | $2,764,699 | $3,811,281 | |
$972,632 | $1,821,462 | $2,764,699 | $3,811,281 | $4,970,942 |