Locksmith Business Plan Template

Locksmith Business Plan Template
Table of Contents
Table of Contents

If you’re looking to create a locksmith 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 locksmith businesses.

Locksmith Business Plan Example

Below is our locksmith business plan template and sample plan:

I. Executive Summary

Company Overview

Guardian Locksmith Experts, headquartered in Eagan, Minnesota, is a professional locksmith service provider dedicated to offering comprehensive security solutions for both residential and commercial clients. Our mission is to ensure the safety and security of our clients’ properties through a wide range of services, including emergency lockouts, key duplication, lock installation, and advanced security system installation. We pride ourselves on our commitment to reliability, expertise, and customer satisfaction. With our experienced team, state-of-the-art technology, and personalized approach, we aim to be the trusted security partner for the Eagan community and beyond.

Success Factors

Our success is built on a strong foundation of skilled technicians, exceptional customer service, and a broad spectrum of services tailored to meet the evolving security needs of our clients. To date, we have achieved significant milestones including the establishment of a loyal customer base, successful implementation of advanced security technologies, and the development of a comprehensive service portfolio. These accomplishments have positioned us as a leader in the locksmith industry within our local market, demonstrating our ability to adapt and grow in response to customer demands and technological advancements.

Industry Analysis

The locksmith industry is experiencing growth driven by increasing awareness about residential and commercial security and advancements in technology. Factors such as rising urbanization, property development, and the proliferation of smart lock systems have contributed to the industry’s expansion. The demand for locksmith services is further bolstered by the need for emergency lockout services, regular maintenance, and security upgrades. Despite the industry’s competitive nature, there is substantial opportunity for growth for companies that can leverage technological innovations to offer enhanced security solutions and maintain a strong customer service ethos. Guardian Locksmith Experts is well-positioned to capitalize on these industry trends by integrating the latest security technologies with traditional locksmith services.

Customer Analysis

Our target customers include both residential and commercial clients in and around the Eagan, MN area. This diverse customer base ranges from homeowners seeking to upgrade their property’s security, to businesses requiring comprehensive access control solutions. Our services cater to the needs of customers looking for reliable, timely, and professional locksmith services, with a significant emphasis on quality and customer satisfaction. By understanding the unique security challenges faced by our clients, we are dedicated to providing customized solutions that address their specific requirements, whether they are emergency lockouts, routine security assessments, or advanced installation projects.

Competitive Analysis

  • Local Locksmiths Inc. – A well-established locksmith service with a broad service range but limited advanced technology options.
  • SecureTech Locksmith Services – Offers similar services but at a higher price point, focusing on high-end security solutions.
  • KeyMasters Security Solutions – Specializes in automotive locksmith services, with less emphasis on residential and commercial services.

Our competitive advantages lie in our ability to offer a wide range of services at competitive pricing, coupled with our commitment to integrating the latest security technologies. This unique positioning allows us to meet the diverse needs of our customers while ensuring high levels of satisfaction and loyalty.

Marketing Plan

Our comprehensive marketing plan focuses on highlighting our wide array of locksmith services, which include emergency lockouts, key duplication, lock installations, and advanced security system integrations. We aim to offer competitive pricing to ensure our services are accessible to a broad customer base. Our promotions plan includes leveraging local SEO to increase our online visibility, engaging with the community on social media platforms, and implementing a referral program to encourage word-of-mouth recommendations. These strategies are designed to attract new customers while retaining our existing client base by emphasizing our expertise, reliability, and value for money.

Operations Plan

To ensure the smooth and efficient operation of Guardian Locksmith Experts, our key operational processes include maintaining 24/7 availability for emergency services, utilizing efficient scheduling and communication systems, and providing regular training for our technicians. Our operations are further supported by strategic inventory management, rigorous financial oversight, and a steadfast commitment to quality control and customer feedback. Our roadmap includes milestones such as expanding our service offerings, enhancing our technological capabilities, and growing our market presence in the Eagan area and beyond, all aimed at reinforcing our position as a leading provider of locksmith services.

Management Team

Our management team comprises seasoned professionals with extensive experience in the locksmith industry and business management. This includes experts in security technology, operations management, customer service, and financial planning. The team’s collective expertise is instrumental in guiding the strategic direction of Guardian Locksmith Experts, ensuring operational excellence, and fostering sustainable growth. Our leadership’s vision is to not only meet the current security needs of our clients but to anticipate future trends and challenges in the locksmith and security industry.

Financial Plan

Guardian Locksmith Experts requires funding to achieve our growth objectives, including expanding our service offerings, investing in new technologies, and enhancing our marketing efforts. Our financial strategy is designed to secure the necessary capital to support these initiatives, while also ensuring the long-term profitability and financial stability of our business. This will enable us to continue providing exceptional value to our customers and to maintain our competitive edge in the locksmith industry.


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 $4,946,622 $5,356,352 $5,800,019 $6,280,436 $6,800,646
Direct Expenses $3,056,720 $3,212,445 $3,376,104 $3,548,101 $3,728,861
Gross Profit $1,889,902 $2,143,906 $2,423,914 $2,732,334 $3,071,785
Gross Profit (%) 38.2% 40% 41.8% 43.5% 45.2%
Other Expenses $103,153 $106,282 $109,507 $112,829 $116,252
EBITDA $1,786,749 $2,037,623 $2,314,407 $2,619,505 $2,955,532
Depreciation $13,600 $13,600 $13,600 $13,600 $13,600
Amortization $0 $0 $0 $0 $0
Interest Expense $11,950 $11,950 $11,950 $11,950 $11,950
Income Tax Expense $616,419 $704,225 $801,100 $907,884 $1,025,493
Net Income $1,144,779 $1,307,847 $1,487,757 $1,686,070 $1,904,488


II. Company Overview

Guardian Locksmith Experts is a new locksmith service catering to the community of Eagan, MN. As a local business, we pride ourselves on providing unparalleled locksmith services in a market where high-quality local options have been scarce. Our commitment is to ensure the security and peace of mind of our customers through reliable and expert locksmith services.

At Guardian Locksmith Experts, our offerings encompass a wide range of products and services designed to meet all your security needs. From advanced locks and keys to comprehensive security systems and safes, we have everything you need to protect your property. Additionally, we offer a variety of key accessories to complement our main services. Our goal is to be your one-stop-shop for all things related to locks and security, ensuring you have the best possible protection available.

Our operations are rooted in Eagan, MN, where we strive to serve our local community with dedication and excellence. Guardian Locksmith Experts is not just another locksmith service; we are a part of the Eagan community, working tirelessly to ensure the safety and security of our neighbors and their properties.

The foundation of Guardian Locksmith Experts is built on solid ground, with unique qualifications that set us apart in the locksmith industry. Our founder brings invaluable experience from running a successful locksmith business, ensuring we have the knowledge and skills to exceed our customers’ expectations. Moreover, our commitment to quality is evident in our superior locks and keys, and our extensive range of security system options places us a step ahead of our competition. We are confident in our ability to provide unparalleled services to our customers.

Since our establishment on January 6, 2024, as a C Corporation, Guardian Locksmith Experts has achieved significant milestones. Not only have we developed a strong brand identity with our well-designed logo and company name, but we have also secured an excellent location for our operations. These accomplishments are just the beginning of our journey towards becoming the leading locksmith service in Eagan, MN, and surrounding areas.


III. Industry Analysis

The locksmith industry in the United States is a thriving market, with an estimated size of over $2 billion. The demand for locksmith services continues to grow as more individuals and businesses prioritize security and seek professional assistance for lock installations, repairs, and emergency lockouts. This market size is expected to increase in the coming years as the need for locksmith services remains steady.

One trend in the locksmith industry that bodes well for Guardian Locksmith Experts is the increasing adoption of smart locks and digital security systems. As technology advances, more customers are looking for locksmiths who are knowledgeable in installing and servicing these high-tech security solutions. By staying ahead of the curve and offering expertise in smart lock technology, Guardian Locksmith Experts can attract tech-savvy customers and differentiate themselves in the market.

Another positive trend in the locksmith industry is the emphasis on customer service and transparency. Customers are increasingly looking for locksmiths who provide reliable and trustworthy service, with clear pricing and communication. Guardian Locksmith Experts can set themselves apart by focusing on excellent customer service, building trust with clients, and offering competitive pricing. By aligning with these industry trends, Guardian Locksmith Experts can position themselves for success and growth in the competitive Eagan, MN market.


IV. Customer Analysis

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

Target Customers

Guardian Locksmith Experts will target local residents as our primary customer base. These individuals often require immediate assistance with lockouts, key duplication, and security system installations. We will tailor our services to meet the unique needs of homeowners and apartment dwellers, focusing on quick response times and high-quality service.

Aside from local residents, we will also extend our services to small and medium-sized businesses within Eagan. These establishments have a consistent need for security upgrades, master key systems, and access control solutions to protect their assets and ensure the safety of their employees. Our team will provide customized security assessments and solutions to meet the specific demands of each business client.

Automobile owners form another significant customer segment that Guardian Locksmith Experts will serve. Car lockouts, lost car keys, and the need for key programming are common issues for vehicle owners. By offering a comprehensive range of automotive locksmith services, we will ensure that drivers in Eagan have access to prompt and reliable assistance whenever they face security or access issues with their vehicles.

Customer Needs

Guardian Locksmith Experts caters to the essential need for high-quality locks, keys, and security systems among residents who prioritize safety and security in their homes and businesses. Customers can expect state-of-the-art products that not only enhance security but also integrate seamlessly with modern smart home technology. This commitment to quality and innovation ensures peace of mind for clients, knowing their properties are well-protected.

In addition to providing top-tier security solutions, Guardian Locksmith Experts understands the importance of prompt and reliable service. Residents and business owners can rely on quick response times for emergency lockout situations, ensuring they are never left stranded or waiting for assistance. The team’s expertise allows for efficient problem-solving, whether it’s a simple lock replacement or a complex security system installation.

The personalized approach Guardian Locksmith Experts takes to each client’s unique security needs sets them apart. Customers have the advantage of consulting with security experts to find the best solutions tailored to their specific circumstances. From the initial assessment to the final installation, clients can expect a smooth, hassle-free experience that addresses all their security concerns with professional finesse.


V. Competitive Analysis

Direct Competitors

Guardian Locksmith Experts’s competitors include the following companies:

A Dave’s Lock & Safe offers a comprehensive selection of locksmith services including residential, commercial, and automotive lock solutions. Their service range covers lock installation, repair, key duplication, and emergency lockout services. Pricing is competitive, aiming to provide cost-effective solutions for their customers. Their revenue stream is primarily derived from their specialized services and custom security solutions. They operate primarily within the Minneapolis-St. Paul area, catering to a wide customer segment that includes homeowners, business establishments, and vehicle owners. The geography they serve is mostly urban and suburban areas, focusing on communities in need of high-quality security solutions. Key strengths of A Dave’s Lock & Safe include their extensive experience in the locksmith industry and their ability to offer a wide range of services tailored to meet the specific needs of their clients. However, a potential weakness could be their limited service area, which may restrict their market reach compared to competitors with a broader geographic service range.

Speedy Keys specializes in automotive locksmith services, offering key duplication, transponder key programming, and lockout services. They also provide residential and commercial locksmith services, though their primary focus is automotive. Their pricing strategy is competitive, with an emphasis on providing fast and efficient service at a fair price. Their operations are concentrated in the Twin Cities area, appealing to vehicle owners, as well as residential and commercial property owners seeking reliable locksmith services. Their geographical reach is similar to A Dave’s Lock & Safe, focusing on urban and suburban locales. The key strength of Speedy Keys lies in their quick response times and specialization in automotive locksmith services, making them a go-to for emergencies involving vehicle locks and keys. A notable weakness, however, is their narrower scope of services outside the automotive sector, which could limit their appeal to customers seeking more comprehensive locksmith solutions.

Sam’s Lock & Key offers a broad spectrum of locksmith services, including emergency lockout assistance, lock repair, key cutting, and security system installation. Their pricing model is designed to offer value to a diverse clientele, balancing quality service with affordability. Their revenue is generated from a mix of residential, commercial, and automotive locksmith services. They are based in the Eagan area and serve a wide range of customers from different sectors, including individual homeowners, businesses, and car owners. Their service geography spans the broader Minneapolis-St. Paul metropolitan area, reaching out to both city dwellers and those in surrounding suburbs. Sam’s Lock & Key’s strengths include their versatility in offering a wide array of locksmith services and their strong local presence in the Eagan area. However, their broad focus might dilute their specialization in any single area, potentially positioning them as a jack-of-all-trades but master of none in the locksmith industry.

Competitive Advantages

At Guardian Locksmith Experts, we pride ourselves on delivering superior quality in every aspect of our service. Our locks and keys are crafted with precision and durability in mind, setting us apart from the competition. We understand the importance of security in today’s world, which is why we invest in the latest technology and materials to ensure our products are not only reliable but also provide peace of mind to our customers. Our commitment to excellence in manufacturing means our clients can expect higher levels of safety and security for their homes, businesses, and vehicles.

Furthermore, we offer an extensive range of security system options tailored to meet the diverse needs of our clientele. From advanced home security systems to innovative solutions for commercial properties, our portfolio is designed to offer maximum protection. This variety ensures that we can provide a customized security solution for every customer, regardless of their specific requirements or budget. Our expertise in the latest security technologies enables us to offer advice and installations that truly make a difference in bolstering security measures. This comprehensive approach to security, combined with our commitment to quality and customer service, positions us as a leading choice for those seeking dependable locksmith services and security solutions.


VI. Marketing Plan

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

Products, Services & Pricing

Guardian Locksmith Experts offers a comprehensive range of products and services designed to meet all your security needs. From traditional locksmith services to advanced security system installations, they cater to both residential and commercial clients, ensuring maximum security and peace of mind. Their team of experts is well-equipped to provide professional advice and installation services, making them a one-stop shop for all locksmith and security solutions.

One of the primary offerings of Guardian Locksmith Experts is their extensive selection of locks. Whether you’re in need of basic door locks, high-security locks, or smart lock systems for enhanced security and convenience, they have you covered. Prices for locks start at approximately $25 for basic models, with high-security and smart lock systems ranging upwards of $150, depending on the brand and specifications required for your specific needs.

Keys are another pivotal service provided by Guardian Locksmith Experts. From standard key duplication to creating master key systems for larger facilities, they can handle it all. The price for key duplication starts as low as $2 for standard keys, with more sophisticated keys and master key systems costing more, based on the complexity and security features of the keys.

For those looking to enhance or upgrade their property’s security, Guardian Locksmith Experts offers state-of-the-art security systems. This includes alarms, CCTV systems, and access control systems, tailored to fit the security needs of any property. Simple alarm systems can start around $100, while more comprehensive security solutions, including advanced CCTV and access control systems, can go up to several thousand dollars, reflecting the level of security and sophistication required.

Protecting valuable possessions or sensitive documents is crucial, and safes are an ideal solution for this purpose. Guardian Locksmith Experts provides a variety of safes, including fireproof safes, burglary safes, and gun safes. The price for safes starts at about $50 for small, basic models, with larger, more secure safes costing upwards of $500, depending on the protection level and features offered.

Last but not least, key accessories are also available to complement their key services. This includes items like key chains, key tags, and electronic key finders. These accessories are not only practical but also customizable, making them perfect for personal use or as gifts. Prices for key accessories start at just a few dollars, offering an affordable way to organize and accessorize your keys.

In conclusion, Guardian Locksmith Experts provides a wide array of products and services at various price points to accommodate the security needs and budgets of all their clients. Their commitment to offering high-quality, reliable solutions makes them a trusted partner in safeguarding your home or business.

Promotions Plan

At Guardian Locksmith Experts, we understand the importance of effective promotional methods to attract customers and establish our presence in the Eagan, MN market. Our comprehensive strategy encompasses a variety of promotional tactics, with a strong focus on online marketing to reach our target audience effectively.

Online marketing stands at the forefront of our promotional efforts. We will leverage search engine optimization (SEO) to ensure our website ranks high in search results when potential customers look for locksmith services in our area. This will involve optimizing our website content with relevant keywords, ensuring a mobile-friendly website design, and maintaining an active blog with helpful tips and industry insights to draw in traffic. Additionally, we will harness the power of social media platforms, such as Facebook, Instagram, and Twitter, to engage with our community, share our services, and provide valuable security tips. This approach will not only help in building our brand presence but will also foster trust and credibility among our potential customers.

Email marketing will also play a crucial role in our promotional strategy. By collecting email addresses through our website and social media channels, we will send out regular newsletters that offer exclusive promotions, updates on new services, and security tips. This direct line of communication will help in keeping our brand at the top of our customers’ minds and drive repeat business.

To complement our online efforts, we will also engage in local community events and partnerships. Participating in local fairs, sponsoring community sports teams, or hosting free security awareness workshops will help in putting a face to our brand and building personal connections with potential customers. These activities will not only increase our visibility but also demonstrate our commitment to the safety and well-being of the community we serve.

Furthermore, we will implement a referral program that incentivizes our current customers to refer their friends and family to us. A referral program will leverage word-of-mouth marketing, which is highly effective in building trust and encouraging new business.

In conclusion, Guardian Locksmith Experts will utilize a blend of online marketing, community engagement, and customer incentives to establish and grow our customer base in Eagan, MN. Our approach is designed to not only attract new customers but also to build lasting relationships with them, ensuring our growth and success in the competitive locksmith industry.


VII. Operations Plan

Our Operations Plan details:

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


Key Operational Processes

To ensure the success of Guardian Locksmith Experts, there are several key day-to-day operational processes that we will perform.

  • Customer Service Operations:
    • Maintain a 24/7 availability for emergency locksmith services to meet customer needs anytime.
    • Use a reliable communication system (phone, email, and social media) to ensure prompt responses to inquiries and service requests.
    • Implement an efficient scheduling system to manage appointments and minimize wait times for customers.
  • Service Execution:
    • Conduct regular training for technicians on the latest locksmith techniques and technologies to ensure high-quality service.
    • Ensure all service vans are equipped with the necessary tools and inventory for the day’s jobs.
    • Perform routine maintenance checks on service vehicles to avoid delays due to vehicle breakdowns.
    • Adopt a mobile payment system to enable easy and secure transactions for customers on-site.
  • Marketing and Customer Acquisition:
    • Engage in local SEO practices to increase visibility in the Eagan, MN area for those searching for locksmith services online.
    • Utilize social media platforms to share educational content about home security and the services offered, fostering community engagement.
    • Implement a referral program that rewards existing customers for referring new clients.
  • Inventory Management:
    • Regularly review and restock inventory to ensure all necessary materials are available for scheduled services and emergency calls.
    • Establish relationships with suppliers to ensure the best prices and reliable delivery schedules for locksmith supplies and tools.
  • Financial Management:
    • Monitor day-to-day financial transactions, including invoicing, payments received, and expenses.
    • Conduct weekly financial reviews to assess profitability and identify areas for cost savings.
    • Use accounting software to maintain accurate financial records and simplify tax preparation.
  • Quality Control and Feedback:
    • Follow up with customers after service completion to ensure satisfaction and address any concerns.
    • Implement a quality control checklist that technicians must complete for each job to maintain service standards.
    • Encourage customers to leave reviews on social media and local business directories to build a positive online reputation.


Guardian Locksmith Experts expects to complete the following milestones in the coming months in order to ensure its success:

  • Launch Our Locksmith Service: Successfully open for business in Eagan, MN, offering a full range of locksmith services including emergency lockouts, lock installation, repair, and key duplication services.
  • Obtain Necessary Licenses and Insurances: Secure all required local and state business licenses and professional certifications for locksmith services. Additionally, obtain liability insurance to protect the business and foster trust with customers.
  • Build a Robust Online Presence: Develop and launch a professional website and establish active social media profiles to engage with the local community, share tips on home security, and promote services. This digital presence is crucial for marketing and brand visibility.
  • Establish Partnerships with Local Businesses and Suppliers: Forge relationships with local real estate agencies, property managers, and hardware suppliers to ensure a steady stream of referrals and secure favorable rates on locksmith supplies and tools.
  • Hire and Train Qualified Technicians: Recruit skilled locksmiths with a focus on customer service, reliability, and technical expertise. Provide ongoing training to ensure the team is up-to-date with the latest locksmith technologies and practices.
  • Implement an Efficient Scheduling and Dispatch System: Invest in technology to manage appointments, dispatch locksmiths efficiently, and ensure rapid response times for emergency services. This system should also allow for customer feedback to continuously improve service quality.
  • Launch Targeted Marketing Campaigns: Execute marketing strategies that include local SEO, Google Ads, and community outreach programs to increase brand awareness and attract customers within the Eagan, MN area.
  • Get to $15,000/month in Revenue: Focus on steadily increasing monthly sales through superior service delivery, word-of-mouth referrals, and targeted marketing efforts. Monitor financial performance closely to identify and address any issues promptly.
  • Establish a Customer Loyalty Program: Develop a program to reward repeat customers and encourage referrals. This could include discounts for future services or referral bonuses, enhancing customer retention and acquisition.
  • Review and Optimize Operations: Continuously assess operational efficiency, customer satisfaction, and financial performance. Use this data to make informed decisions on potential service expansions, pricing adjustments, and further investments in marketing or technology.


VIII. Management Team

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

Management Team Members

Guardian Locksmith Experts management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:

Christian Cook, President

Christian Cook, President, brings a wealth of experience to Guardian Locksmith Experts, having previously managed and run a successful locksmith business. His entrepreneurial spirit and business acumen have been demonstrated through his ability to navigate the complexities of the locksmith industry, building a business from the ground up and leading it to success. Christian’s background is particularly valuable in understanding the needs and challenges of the locksmith service market, ensuring that Guardian Locksmith Experts not only meets but exceeds customer expectations. His leadership is pivotal in setting strategic directions, fostering a culture of excellence, and driving the team towards achieving lasting success.


IX. Financial Plan


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 $4,946,622 $5,356,352 $5,800,019 $6,280,436 $6,800,646
Direct Expenses $3,056,720 $3,212,445 $3,376,104 $3,548,101 $3,728,861
Gross Profit $1,889,902 $2,143,906 $2,423,914 $2,732,334 $3,071,785
Gross Profit (%) 38.2% 40% 41.8% 43.5% 45.2%
Other Expenses $103,153 $106,282 $109,507 $112,829 $116,252
EBITDA $1,786,749 $2,037,623 $2,314,407 $2,619,505 $2,955,532
Depreciation $13,600 $13,600 $13,600 $13,600 $13,600
Amortization $0 $0 $0 $0 $0
Interest Expense $11,950 $11,950 $11,950 $11,950 $11,950
Income Tax Expense $616,419 $704,225 $801,100 $907,884 $1,025,493
Net Income $1,144,779 $1,307,847 $1,487,757 $1,686,070 $1,904,488

Funding Requirements/Use of Funds

To accomplish our growth goals, Guardian Locksmith Experts needs $119,500 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $40,000
Furniture $5,000
Equipment and Machines $20,000
Computers and Software $3,000
Non Capital Investments
Working Capital $10,000
Initial Rent/Lease $3,000
Staff Salaries for the First 3 Months $30,000
Initial Marketing and Advertising $5,000
Supplies $2,000
Insurance $1,500


Financial Projections

financial projection locksmith business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues $4,946,622 $5,356,352 $5,800,019 $6,280,436 $6,800,646
Total Revenues $4,946,622 $5,356,352 $5,800,019 $6,280,436 $6,800,646
Direct Costs
Direct Costs $3,056,720 $3,212,445 $3,376,104 $3,548,101 $3,728,861
Total Direct Costs $3,056,720 $3,212,445 $3,376,104 $3,548,101 $3,728,861
GROSS PROFIT $1,889,902 $2,143,906 $2,423,914 $2,732,334 $3,071,785
GROSS PROFIT % 38.2% 40% 41.8% 43.5% 45.2%
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 $18,203 $18,755 $19,324 $19,911 $20,515
Total Other Expenses $103,153 $106,282 $109,507 $112,829 $116,252
EBITDA $1,786,749 $2,037,623 $2,314,407 $2,619,505 $2,955,532
Depreciation $13,600 $13,600 $13,600 $13,600 $13,600
Amortization $0 $0 $0 $0 $0
EBIT $1,773,149 $2,024,023 $2,300,807 $2,605,905 $2,941,932
Interest Expense $11,950 $11,950 $11,950 $11,950 $11,950
PRETAX INCOME $1,761,199 $2,012,073 $2,288,857 $2,593,955 $2,929,982
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,761,199 $2,012,073 $2,288,857 $2,593,955 $2,929,982
Income Tax Expense $616,419 $704,225 $801,100 $907,884 $1,025,493
NET INCOME $1,144,779 $1,307,847 $1,487,757 $1,686,070 $1,904,488
Net Profit Margin (%) 23.1% 24.4% 25.7% 26.8% 28%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
Cash $1,053,464 $2,353,226 $3,830,666 $5,514,063 $7,284,649
Other Current Assets $424,600 $459,769 $497,852 $523,369 $566,720
Total Current Assets $1,478,064 $2,812,996 $4,328,519 $6,037,433 $7,851,370
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $68,000 $68,000 $68,000 $68,000 $68,000
Accum Depreciation $13,600 $27,200 $40,800 $54,400 $68,000
Net fixed assets $54,400 $40,800 $27,200 $13,600 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,532,464 $2,853,796 $4,355,719 $6,051,033 $7,851,370
Current Liabilities $268,185 $281,669 $295,834 $305,077 $320,426
Debt outstanding $119,500 $119,500 $119,500 $119,500 $0
Total Liabilities $387,685 $401,169 $415,334 $424,577 $320,426
Share Capital $0 $0 $0 $0 $0
Retained earnings $1,144,779 $2,452,627 $3,940,384 $5,626,455 $7,530,944
Total Equity $1,144,779 $2,452,627 $3,940,384 $5,626,455 $7,530,944
TOTAL LIABILITIES & EQUITY $1,532,464 $2,853,796 $4,355,719 $6,051,033 $7,851,370

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Net Income (Loss) $1,144,779 $1,307,847 $1,487,757 $1,686,070 $1,904,488
Change in Working Capital ($156,414) ($21,686) ($23,917) ($16,273) ($28,002)
Plus Depreciation $13,600 $13,600 $13,600 $13,600 $13,600
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $1,001,964 $1,299,761 $1,477,439 $1,683,397 $1,890,086
Fixed Assets ($68,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($68,000) $0 $0 $0 $0
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $119,500 $0 $0 $0 ($119,500)
Net Cash Flow from Financing $119,500 $0 $0 $0 ($119,500)
Net Cash Flow $1,053,464 $1,299,761 $1,477,439 $1,683,397 $1,770,586
Cash at Beginning of Period $0 $1,053,464 $2,353,226 $3,830,666 $5,514,063
$1,053,464 $2,353,226 $3,830,666 $5,514,063 $7,284,649


What Is a Locksmith Business Plan?

A locksmith business plan is a document that outlines the strategies you have developed to start and/or grow your locksmith business. Among other things, it details information about your industry, customers and competitors to help ensure your company is positioned properly to succeed. Your locksmith business plan also assesses how much funding you will need to grow your business and proves, via your financial forecasts, why the business is viable.

Why You Need a Business Plan for your Locksmith Business

A business plan is required if you are seeking funding for your locksmith business. Investors and lenders will review your plan to ensure it meets their criteria before providing you with capital. In addition, a locksmith business plan helps you and your team stay focused. It documents the strategies you must follow and gives you financial projections you should strive to achieve and against which you can judge your performance.

Locksmith Business Plan Template PDF

Download our Locksmith Business Plan PDF to help guide you as you create your business plan for your own locksmith business.

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