Fraud Blocker

Portrait Photography Business Plan Template

Written by Dave Lavinsky

Portrait Photography Business Plan Template
Table of Contents
Table of Contents

Portrait Photography Business Plan

Below is our portrait photography business plan template and sample plan created using our free ai business plan generator.

I. Executive Summary

Company Overview

Timeless Visage Photography, located in Placentia, CA, is dedicated to capturing life’s most significant moments through high-quality portrait photography. We aim to provide our clients with timeless images that encapsulate the essence of their milestones, such as family gatherings, individual achievements, and professional successes. Our services range from family portraits and high school senior sessions to professional headshots, all tailored to meet our clients’ unique needs and preferences. By leveraging state-of-the-art equipment and our creative expertise, we strive to deliver exceptional photographic experiences that exceed expectations.

Success Factors

Our success is driven by our commitment to excellence, personalized customer service, and the ability to create unique, memorable portraits that resonate with our clients. We have achieved notable accomplishments, including the establishment of a strong local brand presence and the development of a diverse, high-quality portfolio that showcases our work’s range and depth. Our strategic location in Placentia, CA, positions us advantageously to serve a wide array of customers, further contributing to our growing reputation as a go-to photography studio for capturing life’s important moments.

Industry Analysis

The portrait photography industry is witnessing a dynamic shift, fueled by advancements in digital technology and changing consumer preferences. Despite the proliferation of smartphones with high-quality cameras, there is a sustained demand for professional photography services, particularly for significant life events and professional purposes. This demand is driven by the desire for professionally crafted images that go beyond the capabilities of amateur photography. The industry’s competitive landscape is marked by a mixture of large studios and independent photographers, with success heavily reliant on creativity, quality of service, and effective marketing strategies. In this environment, Timeless Visage Photography is well-positioned to leverage its high-quality services and customer-centric approach to carve out a significant presence in the local market.

Customer Analysis

Our primary target market includes local residents in Placentia, CA, who value quality portrait photography for capturing their most memorable moments. We cater to families looking to document significant milestones, high school seniors seeking unique graduation portraits, and professionals in need of polished corporate headshots. This diverse customer base ensures a steady demand for our services, driven by the recurring nature of family events and the ongoing need for professional representation in various industries. Understanding the unique requirements of these segments allows us to tailor our services, creating personalized experiences that highlight the individuality and achievements of our clients.

Competitive Analysis

Our main competitors include other local photography studios and independent photographers within Placentia and the surrounding areas. Despite the competitive landscape, Timeless Visage Photography distinguishes itself through a combination of high-quality imagery, personalized customer experiences, and flexible service offerings that cater to a broad range of client needs. Our competitive advantages lie in our ability to create bespoke photography experiences and our dedication to capturing the true essence of each subject, setting us apart from competitors and positioning us as a preferred choice for portrait photography in the region.

Marketing Plan

Our marketing strategy is centered around showcasing our diverse range of photography services, which include family portraits, high school senior photos, and professional headshots, all offered at competitive pricing. We aim to highlight the quality and creativity of our work, emphasizing the personalized approach we take with each client. Promotions will play a crucial role in attracting new customers, with plans to implement targeted online advertising campaigns, engage with our community through social media platforms, and participate in local events. Additionally, special promotional offers and partnerships with local businesses will further enhance our visibility and attract a broader customer base.

Operations Plan

Key operational processes include setting up a legal business entity, securing a studio location or outlining a clear plan for on-location shoots, and acquiring the necessary photography equipment and software. Establishing a strong brand and online presence is crucial, alongside launching targeted marketing and promotional campaigns to reach potential clients. Hiring and training staff will ensure we maintain high service levels, and officially launching our services will mark the beginning of our revenue generation. Achieving significant revenue milestones within the first 24 months will be critical for demonstrating market demand and the potential for sustainable profitability.

Management Team

Our management team comprises seasoned professionals with extensive experience in photography, business management, marketing, and customer service. This diverse skill set ensures that Timeless Visage Photography is well-equipped to meet its operational and financial goals, while also providing a high-quality service to our clients. The team’s passion for photography and commitment to excellence will drive the company towards success and innovation in the portrait photography industry.

Financial Plan

To achieve our growth goals, we seek funding to cover the initial setup costs, including securing a studio space, purchasing equipment, and launching marketing campaigns. These investments are critical for establishing our operations, building our brand, and attracting our first clients. Our financial plan is designed to ensure that we have the resources needed to achieve our revenue milestones and sustain profitability over the long term.

Summary

Below is an overview of our expected financial performance over the next five years:

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues $2,596,976 $2,812,084 $3,045,010 $3,297,229 $3,570,339
Direct Expenses $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
Gross Profit $1,496,557 $1,655,604 $1,829,612 $2,019,912 $2,227,949
Gross Profit (%) 57.6% 58.9% 60.1% 61.3% 62.4%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,399,472 $1,555,573 $1,726,546 $1,913,719 $2,118,534
Depreciation $13,800 $13,800 $13,800 $13,800 $13,800
Amortization $0 $0 $0 $0 $0
Interest Expense $9,700 $9,700 $9,700 $9,700 $9,700
Income Tax Expense $481,590 $536,225 $596,066 $661,576 $733,262
Net Income $894,381 $995,847 $1,106,980 $1,228,642 $1,361,772

 

II. Company Overview

Timeless Visage Photography is a fresh and dedicated portrait photography business based right here in Placentia, CA. We pride ourselves on being the local go-to for high-quality portrait photography, a niche that has been notably absent in our community until now. With our doors open to the diverse clientele within Placentia, we are here to fill that void and bring your cherished moments to life through our lenses.

At Timeless Visage Photography, our offerings are tailored to meet a wide range of photography needs. From intimate portrait sessions that capture the essence of our clients, to high-quality prints and enlargements that commemorate those special moments. We also provide digital files and licensing for those who prefer their memories in a digital format. For clients looking to preserve their memories in more classic forms, we offer beautifully crafted albums and photo books. Additionally, our retouching and editing services ensure that every photo is picture-perfect, embodying the essence of the moments you wish to capture and keep forever.

Located in the heart of Placentia, CA, Timeless Visage Photography is perfectly situated to serve the local community and its surrounding areas. Our studio offers a welcoming environment where clients can feel at ease as we work together to create stunning photographic art.

Our success is built upon a foundation of unique qualifications. The founder of Timeless Visage Photography brings invaluable experience from having successfully run a portrait photography business previously. This expertise, combined with our commitment to catering to a wide array of professional portrait photography needs, sets us apart. Whether our clients are seeking personal keepsakes, family portraits, professional headshots, or any other portrait photography service, we are equipped to deliver exceptional results.

Since our inception on January 3, 2024, Timeless Visage Photography has hit the ground running. We are officially registered as an S Corporation, a testament to our commitment to professional and legal business practices. Among our accomplishments, we are proud to have developed a distinct company name and logo that reflect our brand’s ethos, and we have secured an ideal location that complements our vision and serves our clients’ needs. As we continue to grow, we remain dedicated to capturing timeless memories for our clients, ensuring that every snapshot is a testament to our passion for photography and our dedication to our craft.

 

III. Industry Analysis

The Portrait Photography industry in the United States is currently a thriving market, with an estimated size of over $3 billion. This industry encompasses a wide range of services, including family portraits, senior portraits, headshots, and more. With the increasing demand for professional photography services, the market is expected to continue growing in the coming years.

One of the key trends in the Portrait Photography industry is the growing popularity of lifestyle photography. Customers are increasingly looking for unique and personalized portraits that capture their individuality and style. This trend bodes well for Timeless Visage Photography, as a new Portrait Photography business serving customers in Placentia, CA. By offering a personalized and creative approach to portrait photography, Timeless Visage Photography can tap into this growing market segment.

Another trend in the Portrait Photography industry is the rise of social media influencers and the need for high-quality, professional photography for their online presence. As more individuals and businesses invest in professional photography services for their social media profiles, there is a growing demand for skilled portrait photographers. This trend presents a great opportunity for Timeless Visage Photography to establish itself as a go-to option for individuals and businesses in need of stunning portrait photography services.

 

IV. Customer Analysis

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

Target Customers

Timeless Visage Photography will target local residents in Placentia, CA, aiming to capture their most memorable moments. Our services will cater to families seeking to preserve milestones such as birthdays, graduations, and anniversaries through high-quality portraits. This customer segment is crucial as they are likely to seek our services repeatedly for different occasions, ensuring a steady stream of business.

We will also focus on high school seniors who are celebrating the pivotal moment of graduation. Customized portrait sessions will be tailored to reflect each student’s personality and achievements, making our service a sought-after choice for yearbook photos and graduation announcements. This demographic will benefit from our ability to create unique, personalized experiences that stand out.

Additionally, Timeless Visage Photography will extend its services to professionals in need of corporate headshots. Understanding the importance of a strong personal brand, we will offer a range of styles from traditional to more contemporary, catering to the diverse needs of professionals in various industries. This approach will ensure we capture the professional image our clients wish to project to the world.

Customer Needs

Timeless Visage Photography meets the growing demand for high-quality portrait photography among residents who cherish capturing life’s moments in stunning clarity and detail. Customers expect not just photographs, but memories that are beautifully preserved, showcasing their true essence and personality in each shot. This need for capturing timeless memories in a frame is precisely what Timeless Visage Photography excels at, ensuring each portrait tells a unique story.

Beyond just high-quality images, customers look for an experience that is as memorable as the photographs themselves. Timeless Visage Photography understands this and offers a comfortable, personalized photo session that caters to the individual needs and preferences of each client. This approach ensures that clients not only receive a product that exceeds their expectations but also feel valued and understood throughout the process.

Moreover, in today’s digital age, clients also seek convenience and versatility in how they access and use their photographs. Timeless Visage Photography addresses this by providing digital copies of photos, along with a variety of formats and customizable packages. This flexibility allows clients to easily share their cherished memories with friends and family or display them in their homes, making the photography service an integral part of preserving their personal history.

 

V. Competitive Analysis

Direct Competitors

Timeless Visage Photography’s competitors include the following companies:

Corcino Productions – Photography and Videography

Corcino Productions specializes in both photography and videography services, offering a wide range of products including wedding photography, event videography, corporate shoots, and personal portrait sessions. The price points for their services vary widely, depending on the package selected, with bespoke options available for clients with specific needs. They are based in a similar geographic location, serving customers throughout Southern California, with a strong focus on the greater Los Angeles area. The company’s key strengths lie in its dual focus on both photography and videography, providing a one-stop solution for clients looking for comprehensive event coverage. This versatility attracts a broad customer segment, from corporate clients to weddings and personal portrait customers. However, their wide range of services might dilute their specialization in portrait photography, potentially making them less appealing to customers looking for dedicated portrait experts.

Brie Childers Photography

Brie Childers Photography is renowned for its focus on high-end portrait photography, with a particular emphasis on empowerment and beauty shoots for women. Their services are premium priced, reflecting the bespoke experience and personalized attention each client receives. Operating primarily in the Placentia area and the broader Orange County, Brie Childers Photography caters to a niche market segment that values luxury and personalized service. The studio’s key strength is its specialized focus on creating empowering portraits, making it a go-to for clients seeking this unique service. This focus has helped Brie Childers Photography to carve out a strong position in the local market. However, the niche focus and higher price points might limit the studio’s appeal to a broader audience, potentially acting as a weakness in attracting a diverse client base.

JGonzo Photography

JGonzo Photography offers a variety of photography services, including family portraits, senior pictures, and professional headshots. They are known for their flexible pricing model, which caters to a wide range of budgets, making professional photography accessible to a broader audience. Located in the same region as its competitors, JGonzo Photography serves customers throughout Placentia and the surrounding areas. One of the studio’s key strengths is its ability to cater to a wide range of photography needs, attracting customers looking for varied services. Additionally, its competitive pricing strategy makes it an attractive option for clients seeking value. However, this broad focus might detract from its ability to specialize deeply in any one area, such as high-end portrait photography, which could be seen as a weakness when compared to more specialized competitors.

Competitive Advantages

At Timeless Visage Photography, we pride ourselves on our ability to cater to a wide range of client needs, offering professional portrait photography that encompasses everything from personal keepsakes and family portraits to professional headshots and more. Our versatility is a significant competitive advantage, allowing us to meet the diverse demands of our clientele in a personalized and professional manner. This adaptability ensures that whether our clients are looking for a timeless family heirloom or a sleek, professional image to enhance their career prospects, we can deliver high-quality results that exceed expectations.

Our studio is equipped with state-of-the-art technology and staffed by a team of experienced photographers who bring creativity and expertise to every shoot. This combination of advanced technology and professional talent allows us to produce stunning, high-resolution images that capture the unique essence and personality of each subject. Furthermore, we offer a personalized experience, working closely with our clients to understand their vision and preferences. This client-centered approach not only sets us apart from our competitors but also ensures that every portrait we create is as unique and individual as the subjects we photograph. In essence, our commitment to quality, combined with our ability to create a comfortable and customized photography experience, forms the cornerstone of our competitive advantage.

VI. Marketing Plan

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

Products, Services & Pricing

Timeless Visage Photography offers a range of products and services designed to capture and preserve the memorable moments of its clients. From individual portrait sessions to comprehensive photo packages, they cater to the diverse needs of their clientele, ensuring high-quality results that meet their expectations. Each offering is crafted to provide value, combining expert photography skills with personalized customer service.

The cornerstone of their services is the Portrait Sessions. Clients can expect to invest in sessions that are meticulously planned and tailored to meet their specific requirements. These sessions are perfect for individuals, families, couples, or groups looking to capture their moments in a timeless manner. The average selling price for a portrait session starts at $200, depending on the duration and complexity of the shoot.

Following the photo session, customers often opt for Prints and Enlargements to display their favorite images. Timeless Visage Photography uses high-quality materials to ensure that each print reflects the beauty and emotion of the moment captured. Prices for prints start at $25 for smaller sizes, with enlargements and specialty prints available at higher price points based on size and material.

Digital Files and Licensing options are also available for clients who prefer the flexibility of digital media. This service enables clients to use their images across various platforms, from personal digital frames to social media. The cost for digital files starts at $150, providing clients with a convenient way to keep and share their memories.

For those looking to compile their memories in a tangible format, Albums and Photo Books are an ideal choice. Timeless Visage Photography offers a selection of custom-designed photo books and albums, with prices beginning at $300. These beautifully crafted keepsakes are perfect for coffee tables, gifts, or as family heirlooms.

Additionally, Retouching and Editing services ensure that every image is picture-perfect. Whether it’s adjusting lighting, removing blemishes, or enhancing colors, their skilled editors can transform good photos into great ones. This service is priced according to the complexity of the work required, with basic retouching starting at $50 per image.

Timeless Visage Photography prides itself on providing exceptional services and products that cater to the unique needs and preferences of its clients. With a focus on quality, creativity, and customer satisfaction, they ensure that each client’s experience is as memorable as the moments they capture.

Promotions Plan

At Timeless Visage Photography, we understand the importance of making a lasting impression. To attract customers and stand out in the competitive market of Placentia, CA, we will employ a variety of promotional methods, with a strong focus on online marketing. Our approach is designed to showcase our unique value proposition and connect with our target audience effectively.

Firstly, we will leverage the power of social media platforms such as Instagram, Facebook, and Pinterest. These channels are ideal for visual businesses like ours, allowing us to display our portfolio to potential customers. Regular posts featuring our latest work, behind-the-scenes content, and special promotions will engage our audience and encourage them to book their own sessions. Additionally, engaging with our followers through comments and messages will build a sense of community and loyalty around our brand.

Email marketing is another tool we will utilize to reach out to our customers directly. By sending out newsletters that include photography tips, special offers, and highlights from recent photo shoots, we can stay top of mind with our clients. This personalized approach will help in building a strong relationship with our audience, encouraging repeat business and referrals.

Search Engine Optimization (SEO) will play a crucial role in our online marketing strategy. We will optimize our website with relevant keywords, high-quality content, and meta descriptions to ensure that we rank high in search engine results. This will increase our visibility to potential clients searching for portrait photography services in Placentia, CA.

Furthermore, we will engage in local SEO tactics by claiming our Google My Business listing and encouraging satisfied clients to leave positive reviews. This will enhance our online reputation and make it easier for local customers to find us.

Partnerships with local businesses and community organizations will also be part of our promotional strategy. By collaborating on events or offering exclusive discounts to members of these groups, we can increase our reach and establish ourselves as a key player in the local community.

To capture the attention of potential customers offline, we will invest in high-quality print materials such as business cards, flyers, and posters. These will be distributed in strategic locations throughout Placentia, CA, including local businesses, community centers, and at local events.

In conclusion, Timeless Visage Photography will implement a multifaceted promotional strategy that combines the power of online marketing with community engagement and high-quality print materials. By doing so, we expect to attract a wide range of customers in Placentia, CA, and build a strong, recognizable brand in the portrait photography 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 Timeless Visage Photography, there are several key day-to-day operational processes that we will perform.

  • Manage booking and scheduling: We will efficiently handle client bookings, rescheduling, and cancellations through an online booking system to ensure a smooth workflow and maximize studio utilization.
  • Client consultation: We will conduct pre-shoot consultations with clients to understand their needs, preferences, and the purpose of the shoot, ensuring personalized service and satisfaction.
  • Equipment setup and maintenance: We will regularly check, maintain, and set up photography equipment to ensure it is in optimal condition for each shoot, minimizing disruptions and maintaining high-quality outputs.
  • Photography sessions: We will conduct professional photography sessions, adhering to the scheduled time and ensuring a comfortable and engaging experience for our clients.
  • Photo editing and processing: We will meticulously edit and process photos post-shoot to meet the specific requirements and expectations of our clients, delivering high-quality, timeless images.
  • Delivery of final products: We will provide clients with their final photographs in their chosen format (e.g., digital, prints, albums) in a timely manner, ensuring high satisfaction levels.
  • Customer service and follow-up: We will maintain excellent customer service by addressing any post-delivery questions or concerns, and we will conduct follow-up communications to encourage repeat business and referrals.
  • Inventory management: We will regularly check and restock photography supplies, props, and consumables to ensure we have everything required for our sessions.
  • Marketing and promotion: We will actively promote our services through social media, local advertising, and collaborations with local businesses to attract new clients and maintain visibility in the community.
  • Financial management: We will manage financial operations, including invoicing, expenses tracking, and financial reporting, to ensure the business remains profitable and sustainable.
  • Professional development: We will stay updated with the latest photography trends, techniques, and technology through continuous learning and professional development opportunities to enhance our service offering.

Milestones

Timeless Visage Photography expects to complete the following milestones in the coming months in order to ensure its success:

  • Establish a Legal Business Entity and Obtain Necessary Permits: Secure the legal structure of the business (e.g., LLC, Sole Proprietorship) and get all required permits and licenses to operate in Placentia, CA. This step is critical to operate legally and avoid any business disruptions.
  • Secure a Studio Location or Identify a Strategy for On-location Shooting: Find and set up a studio space that meets the needs of portrait photography or develop a clear plan for on-location shoots, considering lighting, backdrops, and equipment mobility. This milestone is essential for defining the operational base of the business.
  • Purchase Necessary Photography Equipment and Software: Invest in high-quality cameras, lenses, lighting, and editing software required for professional portrait photography. Having the right tools is crucial to deliver high-quality services to clients.
  • Develop a Strong Brand and Online Presence: Build a professional website and establish social media profiles on platforms relevant to the target demographic (e.g., Instagram, Facebook). A strong online presence is vital for marketing and attracting clients.
  • Launch Marketing and Promotional Campaigns: Implement targeted marketing strategies to reach potential clients in Placentia, CA, and surrounding areas. This could include online advertising, local print media, partnerships with local businesses, and special promotional offers.
  • Hire and Train Staff: If necessary, hire additional photographers, editors, or administrative staff to ensure a high level of service. Provide training to maintain consistency in the quality and style of the photography.
  • Launch Our Portrait Photography Services: Officially open for business and begin accepting clients. This marks the point where the business starts to generate revenue.
  • Build a Portfolio of Work: Create a diverse portfolio that showcases the range and quality of portrait photography services offered. A strong portfolio is essential for attracting new clients and generating word-of-mouth referrals.
  • Reach $5,000/Month in Revenue: Achieve this initial revenue milestone to demonstrate market demand and begin covering operational expenses. This is an important indicator of the business’s potential for growth.
  • Get to $15,000/Month in Revenue: This is a critical milestone for the business, indicating a strong client base and the potential for sustainable profitability. Achieving this level of revenue will require effective marketing, high-quality service delivery, and strong customer relationships. By focusing on these milestones, Timeless Visage Photography can lay a solid foundation for success and growth over the next 24 months.

 

VIII. Management Team

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

Management Team Members

Timeless Visage Photography management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:

Elena Watson, CEO

Elena Watson’s leadership at Timeless Visage Photography is backed by a proven track record of success in the portrait photography industry. Her previous experience in running a successful portrait photography business has honed her skills in both the artistic and business aspects of the field. Elena’s deep understanding of what it takes to create compelling and memorable photographs, combined with her strategic business acumen, makes her exceptionally qualified to lead Timeless Visage Photography towards achieving lasting success. Her vision for the company is not only to capture timeless memories for clients but also to innovate within the photography industry by integrating new technologies and trends, ensuring the company stays at the forefront of the market.

 

IX. Financial Plan

Summary

Below is an overview of our expected financial performance over the next five years:

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues $2,596,976 $2,812,084 $3,045,010 $3,297,229 $3,570,339
Direct Expenses $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
Gross Profit $1,496,557 $1,655,604 $1,829,612 $2,019,912 $2,227,949
Gross Profit (%) 57.6% 58.9% 60.1% 61.3% 62.4%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,399,472 $1,555,573 $1,726,546 $1,913,719 $2,118,534
Depreciation $13,800 $13,800 $13,800 $13,800 $13,800
Amortization $0 $0 $0 $0 $0
Interest Expense $9,700 $9,700 $9,700 $9,700 $9,700
Income Tax Expense $481,590 $536,225 $596,066 $661,576 $733,262
Net Income $894,381 $995,847 $1,106,980 $1,228,642 $1,361,772

Funding Requirements/Use of Funds

To accomplish our growth goals, Timeless Visage Photography needs $97,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $50,000
Furniture $5,000
Equipment $10,000
Machines $2,000
Computers $2,000
Non Capital Investments
Working Capital $10,000
Initial Rent/Lease $4,000
Staff Salaries (First 3 Months) $9,000
Initial Marketing and Advertising $3,000
Supplies $500
Insurance $1,500

Financial Projections

financial projection portrait photography business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $2,596,976 $2,812,084 $3,045,010 $3,297,229 $3,570,339
Total Revenues $2,596,976 $2,812,084 $3,045,010 $3,297,229 $3,570,339
Direct Costs
Direct Costs $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
Total Direct Costs $1,100,419 $1,156,480 $1,215,397 $1,277,316 $1,342,389
GROSS PROFIT $1,496,557 $1,655,604 $1,829,612 $2,019,912 $2,227,949
GROSS PROFIT % 57.6% 58.9% 60.1% 61.3% 62.4%
Other Expenses
Salaries $72,814 $75,023 $77,299 $79,644 $82,060
Marketing Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Rent/Utility Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Other Expenses $12,135 $12,503 $12,883 $13,274 $13,676
Total Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,399,472 $1,555,573 $1,726,546 $1,913,719 $2,118,534
Depreciation $13,800 $13,800 $13,800 $13,800 $13,800
Amortization $0 $0 $0 $0 $0
EBIT $1,385,672 $1,541,773 $1,712,746 $1,899,919 $2,104,734
Interest Expense $9,700 $9,700 $9,700 $9,700 $9,700
PRETAX INCOME $1,375,972 $1,532,073 $1,703,046 $1,890,219 $2,095,034
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,375,972 $1,532,073 $1,703,046 $1,890,219 $2,095,034
Income Tax Expense $481,590 $536,225 $596,066 $661,576 $733,262
NET INCOME $894,381 $995,847 $1,106,980 $1,228,642 $1,361,772
Net Profit Margin (%) 34.4% 35.4% 36.4% 37.3% 38.1%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $814,865 $1,811,056 $2,917,101 $4,149,576 $5,411,081
Other Current Assets $222,915 $241,379 $261,372 $274,769 $297,528
Total Current Assets $1,037,780 $2,052,435 $3,178,473 $4,424,345 $5,708,609
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $69,000 $69,000 $69,000 $69,000 $69,000
Accum Depreciation $13,800 $27,600 $41,400 $55,200 $69,000
Net fixed assets $55,200 $41,400 $27,600 $13,800 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,092,980 $2,093,835 $3,206,073 $4,438,145 $5,708,609
LIABILITIES & EQUITY
Current Liabilities $101,598 $106,606 $111,863 $115,292 $120,983
Debt outstanding $97,000 $97,000 $97,000 $97,000 $0
Total Liabilities $198,598 $203,606 $208,863 $212,292 $120,983
Share Capital $0 $0 $0 $0 $0
Retained earnings $894,381 $1,890,229 $2,997,210 $4,225,853 $5,587,625
Total Equity $894,381 $1,890,229 $2,997,210 $4,225,853 $5,587,625
TOTAL LIABILITIES & EQUITY $1,092,980 $2,093,835 $3,206,073 $4,438,145 $5,708,609

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $894,381 $995,847 $1,106,980 $1,228,642 $1,361,772
Change in Working Capital ($121,316) ($13,456) ($14,736) ($9,967) ($17,067)
Plus Depreciation $13,800 $13,800 $13,800 $13,800 $13,800
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $786,865 $996,191 $1,106,044 $1,232,475 $1,358,504
CASH FLOW FROM INVESTMENTS
Fixed Assets ($69,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($69,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $97,000 $0 $0 $0 ($97,000)
Net Cash Flow from Financing $97,000 $0 $0 $0 ($97,000)
Net Cash Flow $814,865 $996,191 $1,106,044 $1,232,475 $1,261,504
Cash at Beginning of Period $0 $814,865 $1,811,056 $2,917,101 $4,149,576
$814,865 $1,811,056 $2,917,101 $4,149,576 $5,411,081

 

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