Tarot Reading Business Plan Template

Written by Dave Lavinsky

Tarot Reading Business Plan Template
Table of Contents
Table of Contents

If you’re looking to create a tarot reading 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 tarot reading businesses. Below is an example of a business plan for a tarot reading business.

Tarot Reading Business Plan Example

Below is our tarot reading business plan template and sample plan created using what we consider the best ai business plan generator:
 

I. Executive Summary

Company Overview

At MysticCardinal Insights, we are poised to become a leading provider of tarot reading services, based in the heart of Kearny, NJ. Our focus is on offering personalized tarot readings, both in-person and online, to help individuals navigate life’s challenges with greater clarity. We believe in the power of tarot to unlock insights and foster personal growth. Our services are designed to cater to a diverse clientele seeking guidance on various aspects of their lives, from personal development to decision-making. By establishing a serene and welcoming environment for our clients, we aim to create a unique experience that combines traditional tarot reading with modern convenience and accessibility.

Success Factors

Our journey at MysticCardinal Insights has been marked by several key success factors and accomplishments. Foremost among these is our comprehensive approach to tarot reading, which blends traditional practices with a modern, accessible format. We have successfully identified and secured a suitable location in Kearny, NJ, that reflects the tranquil atmosphere essential for our services. Additionally, our efforts in obtaining the necessary permits and licenses have ensured compliance and set a solid foundation for our operations. The launch of our tarot reading services was met with enthusiasm, thanks in part to our strategic marketing efforts and the development of a strong online presence. Our dedicated team, comprising skilled tarot readers and supportive staff, has been instrumental in delivering high-quality services and achieving customer satisfaction. With these accomplishments, we are on track to reach our initial revenue milestones and expand our service offerings, further solidifying our position in the market.

Industry Analysis

The tarot reading industry has witnessed significant growth, driven by an increasing interest in spirituality and personal growth. This resurgence has been fueled by the industry’s adaptability, incorporating online and virtual services to reach a wider audience. The demand for personalized spiritual services, including tarot readings, has become more pronounced, reflecting a broader trend towards self-exploration and alternative wellness practices. The industry’s expansion is also evident in the diversity of its customer base, which spans various demographics and backgrounds. This growth trajectory suggests a promising future for businesses like MysticCardinal Insights, offering personalized and accessible tarot reading services.

Customer Analysis

Our target customers are individuals seeking guidance and clarity in their personal and professional lives. This broad demographic includes young adults navigating life’s transitions, professionals facing career decisions, and anyone interested in personal development and self-discovery. Our services resonate with those who value spirituality, mindfulness, and alternative approaches to wellness. By understanding the unique needs and preferences of our clients, we are able to tailor our tarot reading sessions, providing insightful, meaningful experiences that support their journey towards personal growth and fulfillment.

Competitive Analysis

  • Spiritual Insights: Offers a wide range of services with a strong local presence but faces limitations due to higher prices and a limited online presence.
  • Drew McClain: Known for personalized service and a strong reputation, yet limited by a narrower service range and reliance on personal branding.
  • Aum Shanti Bookshop & Crystal Gallery: Boasts diverse offerings and a prime location, challenged by high operational costs and competitive market dynamics.

Our competitive advantages lie in our comprehensive approach to tarot reading, combining traditional practices with modern delivery methods to cater to a diverse clientele. Our strategic location and strong online presence enable us to reach and serve clients effectively, setting us apart in a competitive market.

Marketing Plan

Our marketing strategy emphasizes the unique aspects of our tarot reading services, including personalization and the integration of traditional and modern practices. We offer a range of services priced to accommodate various client needs, from introductory sessions to comprehensive readings. Our promotions plan leverages social media, content marketing, and partnerships with local businesses to increase visibility and attract clients. By engaging with our community both online and in-person, we aim to build a loyal client base and establish MysticCardinal Insights as a trusted provider of tarot reading services.

Operations Plan

Our operations are designed to ensure a smooth client experience from booking to session completion. Key processes include securing a conducive location, obtaining necessary permits, and launching our services with a strong marketing foundation. We prioritize the development of an online presence and a competent team to deliver quality services. Our milestones, such as achieving specific revenue targets and expanding service offerings, guide our operations towards sustainability and growth, ensuring that MysticCardinal Insights delivers on its commitment to client satisfaction and business success.

Management Team

The strength of MysticCardinal Insights lies in our dedicated management team, comprised of individuals with diverse backgrounds in business, spirituality, and customer service. Our collective expertise and passion for tarot reading drive the strategic direction and operational excellence of our business. By fostering a culture of continuous learning and client-focused service, we are poised to lead MysticCardinal Insights towards achieving its vision of becoming a premier tarot reading service provider.

Financial Plan

To reach our growth goals, MysticCardinal Insights requires initial funding to cover the costs of location setup, permits, marketing, and operational expenses. This investment will enable us to establish a solid foundation, attract our target clientele, and achieve our revenue milestones. Our financial strategy is designed to ensure sustainability and profitability, securing the future of MysticCardinal Insights as a leader in the tarot reading industry.

Summary

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

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues $2,040,481 $2,209,495 $2,392,508 $2,590,680 $2,805,266
Direct Expenses $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
Gross Profit $1,123,465 $1,245,761 $1,379,676 $1,526,249 $1,686,608
Gross Profit (%) 55.1% 56.4% 57.7% 58.9% 60.1%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,026,380 $1,145,730 $1,276,610 $1,420,056 $1,577,193
Depreciation $5,500 $5,500 $5,500 $5,500 $5,500
Amortization $0 $0 $0 $0 $0
Interest Expense $5,350 $5,350 $5,350 $5,350 $5,350
Income Tax Expense $355,435 $397,208 $443,016 $493,222 $548,220
Net Income $660,094 $737,672 $822,744 $915,984 $1,018,123

 

II. Company Overview

MysticCardinal Insights is a fresh and pioneering Tarot Reading service catering to the residents of Kearny, NJ. As a local tarot reading service, we’ve identified a unique opportunity within our community. We’ve observed a noticeable void in high-quality, local tarot readings in the area, and we’re here to fill that gap. Our mission is to offer insightful, personalized tarot readings that empower and guide our clients through life’s complexities.

Our array of services is designed to meet a wide range of needs, ensuring that anyone seeking guidance can find support with us. Our offerings include General Life Reading, Love and Relationship Reading, Career and Finance Reading, and Future Prediction Reading. For those seeking a quick insight or who are new to tarot, we also provide One-Card or Three-Card Readings. Each service is tailored to the individual, providing a unique experience that speaks to the heart of our client’s concerns and aspirations.

Strategically located in Kearny, NJ, MysticCardinal Insights is well-positioned to serve the local community of Kearny. Our understanding of the local culture and dynamics enables us to offer a service that resonates deeply with our clients, providing them with a sense of comfort and familiarity.

Our foundation for success is built on a combination of unique qualifications and strategic approaches. Our founder brings to the table a wealth of experience from previously running a successful tarot reading service. This experience, combined with a deep understanding of tarot’s symbolic language, allows us to offer insights and guidance that truly differentiate us from our competitors. We pride ourselves on our ability to cater to diverse client needs, offering customized readings that address the specific questions and concerns of each individual.

Since our inception on January 6, 2024, MysticCardinal Insights has been structured as a S Corporation, providing us with a solid legal framework to operate within. To date, we’ve achieved several significant milestones that lay the groundwork for our future success. We’ve developed a distinctive logo that captures the essence of our brand, carefully chosen a company name that reflects our mission and values, and secured a prime location that offers accessibility and convenience for our clients. These accomplishments mark just the beginning of our journey as we continue to grow and serve the Kearny community with dedication and passion.

 

III. Industry Analysis

The Tarot Reading industry in the United States is currently estimated to be worth over $2 billion annually. This industry has seen steady growth in recent years, with an average annual growth rate of 3% over the past five years. The increasing popularity of alternative healing practices and spiritual guidance has contributed to the expansion of the Tarot Reading market.

One of the trends in the Tarot Reading industry is the growing acceptance and mainstream popularity of mystical and spiritual practices. More people are turning to Tarot Readings for guidance and insight into their lives, relationships, and future. This trend is expected to continue, as consumers seek personalized and holistic approaches to their well-being.

MysticCardinal Insights, a new Tarot Reading service in Kearny, NJ, is well-positioned to capitalize on the positive trends in the industry. With a focus on providing accurate and insightful readings, MysticCardinal Insights has the potential to attract a loyal customer base and establish itself as a trusted source for spiritual guidance in the local community. By offering personalized and meaningful experiences, MysticCardinal Insights can differentiate itself in the market and drive growth in both revenue and reputation.

 

IV. Customer Analysis

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

Target Customers

We will target local residents of Kearny, NJ, who are interested in personal growth, spiritual guidance, and self-discovery through tarot readings. These customers will likely include individuals seeking clarity in their personal and professional lives and those who are curious about metaphysical practices. We will tailor our services to meet the specific needs of this community, offering personalized readings and creating a welcoming, supportive environment.

Additionally, we will also focus on young professionals and millennials who are open to alternative methods of guidance and introspection. This demographic is often looking for new ways to navigate the complexities of modern life and will appreciate the unique insights that tarot readings offer. We will use social media and digital marketing strategies to effectively reach and engage with this tech-savvy audience.

We will also target individuals going through significant life transitions, such as career changes, relationship shifts, or personal challenges. These customers will be seeking deeper understanding and reassurance during these pivotal moments. We will offer specialized readings and packages designed to provide the support and clarity they need during these times of change.

In addition to these primary customer segments, we will also serve spiritual and metaphysical enthusiasts who have an existing interest in tarot and other divination practices. These individuals will appreciate our expertise and the depth of our readings. We will host workshops and events to build a community around shared interests and foster long-term customer relationships.

Customer Needs

Customers in Kearny, NJ seeking tarot reading services expect high-quality and accurate insights. They desire a service that not only provides clarity on personal and professional matters but also instills a sense of trust and confidentiality. MysticCardinal Insights fulfills this need by offering experienced and empathetic readers who can guide clients through their concerns.

Additionally, clients look for convenience and accessibility in tarot reading services. MysticCardinal Insights caters to this by offering flexible scheduling options, including virtual sessions for those who prefer or require remote consultations. This approach ensures that clients can easily integrate tarot reading into their busy lives.

Emotional support and a non-judgmental atmosphere are also crucial needs for customers. MysticCardinal Insights creates a welcoming environment where clients feel comfortable sharing their thoughts and feelings. This supportive space allows for more effective and meaningful tarot readings.

Finally, customers often seek a personalized experience that resonates with their unique situations. MysticCardinal Insights addresses this by tailoring each session to the individual’s specific questions and life circumstances. This personalized approach ensures that clients receive relevant and actionable insights.

 

V. Competitive Analysis

Direct Competitors

MysticCardinal Insights’s competitors include the following companies:

Spiritual Insights

Spiritual Insights offers a range of services including Tarot readings, astrology consultations, and spiritual workshops. Prices vary from $50 for a basic reading to $200 for comprehensive consultations. Their estimated annual revenue is around $200,000. Located in Hoboken, NJ, they serve customers primarily from Hoboken and the surrounding areas. Their customer segments include young professionals, spiritual seekers, and those interested in personal development. Key strengths include a broad service offering and strong local presence. However, they face weaknesses in higher price points and limited online presence.

Drew McClain

Drew McClain specializes in Tarot readings and life coaching services. Pricing ranges from $40 for a basic reading to $150 for life coaching sessions. The annual revenue is estimated to be around $150,000. Operating out of Jersey City, NJ, Drew McClain serves clients mainly from Jersey City and nearby regions. Customer segments include professionals, individuals seeking life guidance, and spiritual enthusiasts. Key strengths are personalized service and a strong reputation. Weaknesses include limited service offerings and dependency on personal branding.

Aum Shanti Bookshop & Crystal Gallery

Aum Shanti Bookshop & Crystal Gallery offers Tarot readings, crystal sales, and spiritual books. Tarot readings are priced between $30 and $100, while crystals and books vary. Their annual revenue is approximately $250,000. Located in New York, NY, they attract customers from New York City and surrounding areas. Customer segments include spiritual seekers, crystal enthusiasts, and book lovers. Key strengths are diverse product offerings and a prime location. Weaknesses include high operational costs and a competitive market in New York City.

Competitive Advantages

Our business stands out by addressing different client needs, offering tailored insights and guidance through the symbolic language of the tarot. Unlike traditional tarot reading services that often rely on generic interpretations, we customize each reading to align with the unique circumstances and questions of our clients. This personalized approach ensures that clients receive more relevant and actionable insights, which can greatly enhance their decision-making processes and personal growth. Furthermore, our expertise in interpreting the nuanced symbolism of tarot cards allows us to provide deeper and more meaningful guidance, setting us apart from competitors who may offer a more surface-level analysis.

We also prioritize creating an inclusive and welcoming environment for all clients, regardless of their background or familiarity with tarot. This commitment to inclusivity not only broadens our client base but also fosters a sense of trust and community. Additionally, we leverage modern technology to offer virtual readings, making our services accessible to a wider audience and accommodating those who prefer the convenience of online consultations. By continuously adapting to the evolving needs of our clients and integrating innovative practices into our offerings, we maintain a competitive edge in the tarot reading industry.

 

VI. Marketing Plan

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

Products, Services & Pricing

MysticCardinal Insights offers a range of tarot reading services designed to provide customers with clarity and guidance in various aspects of their lives. These services are priced to ensure accessibility while maintaining a high standard of personalized attention and detail.

The General Life Reading covers a broad spectrum of topics, offering insights into the customer’s overall life path and current situations. This comprehensive service is priced at an average of $50 per session. Customers can expect to delve into multiple life areas, gaining a holistic understanding of their present and future trajectories.

Love and Relationship Reading focuses specifically on matters of the heart. This service helps individuals navigate their romantic lives, offering advice and predictions about current relationships or potential future partners. The cost for this specialized reading averages $55 per session, reflecting the depth and sensitivity of the insights provided.

Career and Finance Reading is tailored to those seeking guidance on professional and financial matters. Whether it’s career advancement, job changes, or financial planning, this reading provides targeted advice and foresight. The average price for this service is $60 per session, ensuring clients receive detailed and actionable insights to help them achieve their goals.

Future Prediction Reading delves into what lies ahead, offering customers a glimpse into potential future events and circumstances. This forward-looking service is priced at $65 per session, as it requires a deep level of intuitive skill and interpretation to provide accurate and meaningful predictions.

For those seeking quick guidance or answers to specific questions, MysticCardinal Insights offers One-Card or Three-Card Reading options. These shorter sessions are perfect for addressing immediate concerns or obtaining concise advice. The pricing for these readings is $15 for a One-Card Reading and $30 for a Three-Card Reading, making them an affordable choice for customers needing prompt insights.

MysticCardinal Insights is committed to providing valuable and insightful tarot readings that cater to the diverse needs of its clientele. Each service is designed to offer clarity, support, and direction, ensuring customers leave with a sense of empowerment and understanding.

Promotions Plan

At MysticCardinal Insights, we employ a variety of promotional methods and tactics to attract customers and build our reputation in Kearny, NJ. Our primary focus lies in harnessing the power of online marketing to reach a wider audience and create a strong online presence.

By leveraging social media platforms such as Facebook, Instagram, and Twitter, we engage with potential clients and showcase our services through posts, stories, and live sessions. We also run targeted ads to reach specific demographics interested in spiritual guidance and Tarot readings. Our well-maintained website serves as a hub for information about our services, blog posts, customer testimonials, and online booking options, ensuring a seamless experience for visitors.

In addition to social media and our website, we utilize email marketing to keep our clients informed about upcoming events, promotions, and new blog posts. By creating a monthly newsletter, we maintain a connection with our audience and encourage repeat business. We also collaborate with local influencers and bloggers who share our passion for spirituality and Tarot reading, amplifying our reach and credibility.

We participate in local events and fairs, offering free mini-readings to attendees. This not only helps in building our brand but also provides a personalized experience to potential clients, encouraging them to book full sessions. We distribute flyers and business cards in local businesses, such as bookstores, cafes, and wellness centers, to attract walk-in customers.

To further enhance our visibility, we implement search engine optimization (SEO) strategies to improve our website’s ranking on search engines. This ensures that people searching for Tarot reading services in Kearny, NJ, will easily find us. We also utilize Google Ads to target specific keywords, driving more traffic to our website.

By combining these promotional methods, we aim to create a strong, recognizable brand and attract a steady stream of clients to MysticCardinal Insights. Our comprehensive approach ensures that we reach potential customers through multiple channels, fostering growth and long-term success.

 

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 MysticCardinal Insights, there are several key day-to-day operational processes that we will perform:

  • Customer Appointments Management
    • Schedule and confirm appointments through phone, email, or online booking system.
    • Send reminders to customers about upcoming sessions.
    • Manage cancellations and reschedule requests efficiently.
  • Tarot Reading Sessions
    • Conduct in-person, online, or phone tarot reading sessions as per customer preference.
    • Ensure a calm and welcoming environment for in-person readings.
    • Use high-quality tarot cards and maintain them properly.
  • Customer Service
    • Respond promptly to customer inquiries and concerns.
    • Offer post-session support and follow-ups if needed.
    • Gather feedback to improve services.
  • Marketing and Promotion
    • Maintain an active presence on social media platforms.
    • Create and distribute promotional materials like flyers and business cards.
    • Engage in local community events and partnerships.
  • Financial Management
    • Track daily income and expenses.
    • Generate invoices and manage payments.
    • Prepare financial reports and analyze profitability.
  • Inventory Management
    • Keep stock of tarot cards, candles, crystals, and other supplies.
    • Order new supplies as needed to avoid shortages.
    • Ensure all tools and materials are clean and organized.
  • Professional Development
    • Stay updated with the latest trends and techniques in tarot reading.
    • Attend workshops, webinars, and training sessions.
    • Network with other professionals in the field.
  • Compliance and Legal Matters
    • Ensure compliance with local business regulations and licensing requirements.
    • Maintain proper insurance coverage for the business.
    • Keep accurate records of all transactions and client information.

Milestones

MysticCardinal Insights expects to complete the following milestones in the coming months in order to ensure its success:

  • Secure a Suitable Location: Identify and secure an accessible and appropriate physical space in Kearny, NJ, for in-person tarot readings. This should be a tranquil environment conducive to the nature of the business.
  • Obtain Necessary Permits and Licenses: Ensure all legal requirements, permits, and licenses are acquired to operate a tarot reading business in Kearny, NJ, to avoid any legal complications.
  • Launch Our Tarot Reading: Officially launch the tarot reading services, ensuring all marketing strategies are in place to attract initial clients.
  • Develop an Online Presence: Create a professional website and establish a strong presence on social media platforms to reach a broader audience and offer online tarot reading services.
  • Build and Train a Competent Team: Hire and train skilled tarot readers and support staff to ensure high-quality service delivery and customer satisfaction.
  • Implement a Booking and Payment System: Set up an efficient booking system and secure payment gateway to streamline the client experience and ensure smooth operations.
  • Achieve $5,000/month in Revenue: Focus on reaching the initial revenue milestone of $5,000 per month through both in-person and online services.
  • Expand Service Offerings: Introduce additional services such as group readings, workshops, and specialized tarot reading sessions to attract a wider client base.
  • Build Strategic Partnerships: Form partnerships with local businesses, wellness centers, and event organizers to increase visibility and attract more clients.
  • Reach $15,000/month in Revenue: Implement marketing strategies and leverage client feedback to achieve the revenue target of $15,000 per month, ensuring the business moves toward long-term profitability.

 

VIII. Management Team

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

Management Team Members

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

Violet Johnson, President

Violet Johnson, President, has a history of success and has successfully run a tarot reading business in the past. With her rich experience in intuitive arts and a strong track record of entrepreneurial achievements, Violet brings a unique blend of mystical insight and business acumen to MysticCardinal Insights. Her deep understanding of client needs and market trends positions the company to thrive in a competitive and evolving industry.

 

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 $2,040,481 $2,209,495 $2,392,508 $2,590,680 $2,805,266
Direct Expenses $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
Gross Profit $1,123,465 $1,245,761 $1,379,676 $1,526,249 $1,686,608
Gross Profit (%) 55.1% 56.4% 57.7% 58.9% 60.1%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,026,380 $1,145,730 $1,276,610 $1,420,056 $1,577,193
Depreciation $5,500 $5,500 $5,500 $5,500 $5,500
Amortization $0 $0 $0 $0 $0
Interest Expense $5,350 $5,350 $5,350 $5,350 $5,350
Income Tax Expense $355,435 $397,208 $443,016 $493,222 $548,220
Net Income $660,094 $737,672 $822,744 $915,984 $1,018,123

Funding Requirements/Use of Funds

To accomplish our growth goals, MysticCardinal Insights needs $53,500 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout (Renovations & Modifications) $20,000
Furniture (Chairs, Tables, Shelves) $5,000
Equipment (Tarot Cards, Decor) $500
Machines and Computers (POS System, Computers) $2,000
Non Capital Investments
Working Capital $10,000
Initial Rent/Lease (for the first 3 months, depending on location) $6,000
Staff Salaries (for the first 3 months, assuming 2 part-time employees) $6,000
Initial Marketing and Advertising $2,000
Supplies (Office supplies, Cleaning supplies) $500
Insurance (General Liability, Property, Workers’ Compensation) $1,500

Financial Projections

financial projection tarot reading business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $2,040,481 $2,209,495 $2,392,508 $2,590,680 $2,805,266
Total Revenues $2,040,481 $2,209,495 $2,392,508 $2,590,680 $2,805,266
Direct Costs
Direct Costs $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
Total Direct Costs $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
GROSS PROFIT $1,123,465 $1,245,761 $1,379,676 $1,526,249 $1,686,608
GROSS PROFIT % 55.1% 56.4% 57.7% 58.9% 60.1%
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 $1,026,380 $1,145,730 $1,276,610 $1,420,056 $1,577,193
Depreciation $5,500 $5,500 $5,500 $5,500 $5,500
Amortization $0 $0 $0 $0 $0
EBIT $1,020,880 $1,140,230 $1,271,110 $1,414,556 $1,571,693
Interest Expense $5,350 $5,350 $5,350 $5,350 $5,350
PRETAX INCOME $1,015,530 $1,134,880 $1,265,760 $1,409,206 $1,566,343
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,015,530 $1,134,880 $1,265,760 $1,409,206 $1,566,343
Income Tax Expense $355,435 $397,208 $443,016 $493,222 $548,220
NET INCOME $660,094 $737,672 $822,744 $915,984 $1,018,123
Net Profit Margin (%) 32.3% 33.4% 34.4% 35.4% 36.3%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $602,476 $1,335,355 $2,152,314 $3,066,158 $4,023,186
Other Current Assets $175,147 $189,655 $205,364 $215,890 $233,772
Total Current Assets $777,623 $1,525,010 $2,357,678 $3,282,048 $4,256,959
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $27,500 $27,500 $27,500 $27,500 $27,500
Accum Depreciation $5,500 $11,000 $16,500 $22,000 $27,500
Net fixed assets $22,000 $16,500 $11,000 $5,500 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $799,623 $1,541,510 $2,368,678 $3,287,548 $4,256,959
LIABILITIES & EQUITY
Current Liabilities $86,029 $90,243 $94,667 $97,551 $102,339
Debt outstanding $53,500 $53,500 $53,500 $53,500 $0
Total Liabilities $139,529 $143,743 $148,167 $151,051 $102,339
Share Capital $0 $0 $0 $0 $0
Retained earnings $660,094 $1,397,767 $2,220,511 $3,136,496 $4,154,619
Total Equity $660,094 $1,397,767 $2,220,511 $3,136,496 $4,154,619
TOTAL LIABILITIES & EQUITY $799,623 $1,541,510 $2,368,678 $3,287,548 $4,256,959

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $660,094 $737,672 $822,744 $915,984 $1,018,123
Change in Working Capital ($89,118) ($10,293) ($11,285) ($7,640) ($13,094)
Plus Depreciation $5,500 $5,500 $5,500 $5,500 $5,500
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $576,476 $732,879 $816,959 $913,843 $1,010,528
CASH FLOW FROM INVESTMENTS
Fixed Assets ($27,500) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($27,500) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $53,500 $0 $0 $0 ($53,500)
Net Cash Flow from Financing $53,500 $0 $0 $0 ($53,500)
Net Cash Flow $602,476 $732,879 $816,959 $913,843 $957,028
Cash at Beginning of Period $0 $602,476 $1,335,355 $2,152,314 $3,066,158
$602,476 $1,335,355 $2,152,314 $3,066,158 $4,023,186

 

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!