Axe Throwing Business Plan
Below is our axe throwing business plan template and sample plan created using what we consider the best AI business plan generator.
I. Executive Summary
Company Overview
At TimberStrike Axe Co., located in the heart of Flagstaff, we’re not just about axe throwing; we’re about creating an unparalleled experience. Our services span from casual throwing sessions to competitive leagues and corporate team-building events, all designed with a focus on safety, engagement, and skill development. Our highly trained staff ensures a personalized and educational experience for every participant, setting us apart in the market. With our state-of-the-art facilities that prioritize comfort and safety, we’ve become the go-to destination for axe-throwing enthusiasts looking for something unique in Flagstaff.
Success Factors
Our success is built on delivering superior axe-throwing sessions that emphasize safety and skill development, combined with a broad range of services that cater to various customer segments. This approach has allowed us to stand out in the Flagstaff area, attracting both casual throwers and serious competitors. Our highly trained staff, who offer personalized guidance, and our state-of-the-art facilities contribute significantly to our competitive edge, fostering a loyal customer base and setting the stage for continued growth and recognition in the community.
Industry Analysis
The axe-throwing industry has seen remarkable growth, driven by increasing consumer interest in unique entertainment experiences. This trend reflects a broader shift towards activities that offer both social interaction and skill development. The rise of competitive leagues and corporate team-building events has further diversified the market, creating new opportunities for businesses that can cater to a wide range of customer preferences. However, the industry is also becoming increasingly competitive, with success hinging on the ability to offer distinctive and high-quality experiences that resonate with consumers’ evolving expectations.
Customer Analysis
Our target customers span a diverse spectrum, from individuals seeking a novel entertainment experience to groups looking for engaging team-building activities. We cater to both casual throwers and those interested in competitive leagues, appealing to a wide age range and skill level. Our analysis indicates that customers value unique experiences that combine fun with an opportunity to learn new skills, highlighting the importance of personalized attention and high-quality service in attracting and retaining our clientele. By understanding these dynamics, we are better positioned to meet the needs and preferences of our target audience.
Competitive Analysis
Our main competitors include other axe-throwing venues in the Flagstaff area. However, TimberStrike Axe Co. differentiates itself through a focus on personalized instruction, a wide range of services, and state-of-the-art facilities. Our competitors may offer similar basic services, but our commitment to quality and customer experience sets us apart, providing a strong competitive advantage in the market.
Marketing Plan
TimberStrike Axe Co. will leverage a multi-faceted marketing strategy to build our brand and attract customers. Our approach includes a strong online presence, with targeted ads and engaging social media content to generate buzz. We’ll also establish local partnerships for cross-promotion and participate in community events to increase visibility. A referral program and email marketing will keep our existing customers engaged and encourage new visitors, complemented by traditional marketing methods to ensure broad exposure. Our consistent brand image across all channels will reinforce our identity and appeal to a wide audience.
Operations Plan
Our operational focus is on delivering high-quality axe-throwing experiences through streamlined processes and continuous staff training. Key operational milestones include the expansion of our facilities, the introduction of new services, and the adoption of advanced booking and safety systems to enhance customer convenience and security. Achieving these milestones will be crucial for maintaining our competitive edge and ensuring customer satisfaction.
Management Team
Our management team comprises individuals with extensive experience in entertainment, customer service, and business management. This diverse skill set enables us to effectively oversee all aspects of the business, from operations to marketing, ensuring that TimberStrike Axe Co. remains a leader in the industry.
Financial Plan
TimberStrike Axe Co. is seeking funding to support our growth objectives, including facility expansion, service diversification, and marketing efforts. This investment will enable us to solidify our market position, attract a broader customer base, and achieve long-term financial sustainability.
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $1,514,903 | $1,640,382 | $1,776,256 | $1,923,383 | $2,082,697 |
Direct Expenses | $663,308 | $697,100 | $732,614 | $769,938 | $809,162 |
Gross Profit | $851,594 | $943,282 | $1,043,641 | $1,153,445 | $1,273,535 |
Gross Profit (%) | 56.2% | 57.5% | 58.8% | 60% | 61.1% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $754,509 | $843,251 | $940,575 | $1,047,252 | $1,164,120 |
Depreciation | $0 | $0 | $0 | $0 | $0 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $0 | $0 | $0 | $0 | $0 |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 |
Net Income | $754,509 | $843,251 | $940,575 | $1,047,252 | $1,164,120 |
II. Company Overview
TimberStrike Axe Co. is the newest Axe Throwing venue serving the vibrant community of Flagstaff, AZ. As a local business, we are proud to claim our spot as the leading high-quality axe throwing destination in the area. Our mission is to provide an exhilarating experience for every customer, whether they’re seasoned axe throwers or complete beginners looking for a new adventure.
At TimberStrike Axe Co., we offer a wide range of products and services designed to cater to all our customers’ axe throwing needs. Our offerings include expertly organized axe-throwing sessions that guarantee fun and excitement, corporate events and team-building activities that foster collaboration and camaraderie, and competitive leagues for those looking to challenge themselves and others. Additionally, we provide comprehensive instruction and training for beginners and enthusiasts alike, ensuring everyone can throw safely and confidently. For events and gatherings outside our Flagstaff location, our mobile axe-throwing units bring the thrill of axe throwing directly to you, making every occasion unforgettable.
Located in the heart of Flagstaff, AZ, TimberStrike Axe Co. is perfectly situated to serve locals and visitors alike with top-notch axe throwing experiences. Our commitment to excellence and passion for the sport make us the go-to destination for anyone looking to unleash their inner axe thrower.
Our confidence in the success of TimberStrike Axe Co. is rooted in several key factors. Firstly, our founder brings invaluable experience from previously running a successful axe throwing business, ensuring that we understand the ins and outs of the industry. Additionally, our dedication to offering superior axe-throwing sessions and a broader range of services sets us apart from the competition and positions us as leaders in the market.
Since our founding on January 5, 2024, TimberStrike Axe Co. has made significant strides as a Sole Proprietorship. Our achievements include the development of a unique and recognizable company logo, the creation of our company name that reflects our brand’s spirit and mission, and securing a prime location that promises high foot traffic and visibility. These accomplishments mark just the beginning of our journey to becoming the premier axe throwing venue in Flagstaff, AZ, and beyond.
III. Industry Analysis
The Axe Throwing industry in the United States has seen significant growth in recent years, with the market size estimated to be around $60 million in 2020. This growth is expected to continue, with market researchers forecasting a compound annual growth rate of 15% over the next five years. This indicates a growing interest in Axe Throwing as a recreational activity and suggests that there is ample opportunity for businesses like TimberStrike Axe Co. to thrive in this industry.
One of the key trends in the Axe Throwing industry is the increasing popularity of recreational activities that offer a unique and engaging experience. Axe Throwing has quickly gained traction as a fun and social activity that appeals to a wide range of demographics, from young adults looking for a new way to socialize to corporate teams seeking team-building activities. This trend bodes well for TimberStrike Axe Co., as it positions itself as a premier destination for Axe Throwing in Flagstaff, AZ, catering to a diverse range of customers.
Additionally, the Axe Throwing industry has seen a rise in the number of Axe Throwing venues opening across the country, indicating a high demand for this type of entertainment. This competitive landscape presents opportunities for TimberStrike Axe Co. to differentiate itself through unique offerings, excellent customer service, and a strong marketing strategy. By capitalizing on these industry trends and delivering a memorable Axe Throwing experience, TimberStrike Axe Co. is well-positioned to succeed and carve out a significant market share in the thriving Axe Throwing industry.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
At TimberStrike Axe Co., we will target local residents in Flagstaff, AZ who are looking for unique recreational activities and entertainment options. These individuals will likely appreciate the opportunity to engage in a hands-on, skill-based experience that offers both fun and a sense of community. We will tailor our offerings to attract individuals from various age groups, particularly young adults and middle-aged residents who are keen on exploring new hobbies.
In addition to local residents, TimberStrike Axe Co. will also attract tourists visiting Flagstaff, AZ. The city is a popular destination due to its proximity to natural attractions like the Grand Canyon and the San Francisco Peaks. Tourists seeking a memorable experience to complement their outdoor adventures will find axe throwing to be an exciting and novel activity.
Moreover, TimberStrike Axe Co. will target corporate groups and organizations looking for team-building activities. Axe throwing is well-suited for fostering teamwork, communication, and camaraderie among colleagues. We will design tailored packages to meet the specific needs of corporate clients, ensuring a rewarding and engaging experience for all participants.
Additionally, TimberStrike Axe Co. will focus on special events and celebrations such as birthdays, bachelor/bachelorette parties, and other group gatherings. These events will offer an exciting way to celebrate milestones and create lasting memories. We will provide customized options to accommodate different group sizes and preferences, ensuring a personalized experience for every occasion.
Customer Needs
TimberStrike Axe Co. caters to the growing demand for unique recreational activities, offering high-quality axe-throwing sessions that appeal to both novice and experienced throwers. Customers seeking an exhilarating experience have a venue that prioritizes safety and skill development, ensuring a memorable outing. The facility provides well-maintained equipment and professional guidance, meeting the expectations of those looking for both fun and a challenge.
Beyond recreation, TimberStrike Axe Co. fulfills the need for social engagement and team-building opportunities, making it an ideal choice for group events and corporate outings. Customers benefit from a venue that encourages camaraderie and friendly competition, enhancing social bonds and teamwork skills. The spacious and welcoming atmosphere also serves as a perfect backdrop for birthday parties, bachelor/bachelorette events, and casual gatherings.
Additionally, TimberStrike Axe Co. addresses the need for stress relief and physical activity in a unique setting, offering an alternative to traditional exercise routines. Customers can enjoy the therapeutic benefits of this engaging activity, which combines focus and physical exertion. With flexible scheduling and customer-focused service, the venue ensures accessibility and convenience for a diverse clientele.
Local residents and tourists alike can expect a distinct entertainment option that highlights the cultural and adventurous spirit of Flagstaff. TimberStrike Axe Co. enhances the local leisure landscape by providing a niche activity that complements the area’s outdoor and adventure tourism. By focusing on customer satisfaction and delivering a high-quality experience, the business contributes positively to the community’s recreational offerings.
V. Competitive Analysis
Direct Competitors
TimberStrike Axe Co.’s competitors include the following companies:
The Mighty Axe – Phoenix
The Mighty Axe is located in Phoenix, Arizona, and offers a spacious venue for axe throwing enthusiasts. The facility can accommodate both small groups and large parties, making it a popular destination for corporate events and social gatherings. Their location in the heart of Phoenix provides easy access for residents and visitors alike.
Products and services offered include:
- Standard Axe Throwing Session – $25 per person for a 1-hour session
- Private Group Bookings – $200 for up to 10 people per 2-hour session
- Corporate Events and Team Building – Custom pricing available
- League Play – Seasonal pricing and schedules
The Mighty Axe primarily targets young adults and professionals seeking recreational activities in the Phoenix area. They also serve tourists looking for unique entertainment options. A key strength is their central location and ability to host large groups, though they face challenges in differentiating themselves in a competitive market. Customer reviews often highlight the friendly staff and well-maintained facilities.
LumberjAxes Axe Throwing – Glendale
LumberjAxes is situated in Glendale, Arizona, and is known for its rustic and inviting atmosphere. The venue is designed to host both casual throwers and competitive leagues. With multiple lanes available, they have the capacity to entertain a wide range of group sizes.
Products and services offered include:
- Walk-in Axe Throwing – $20 per person for 1 hour
- Group Reservations – $180 for up to 8 people per 1.5-hour session
- Mobile Axe Throwing Unit – Available for offsite events with custom pricing
- Seasonal Leagues – Registration fees vary by season
LumberjAxes caters to families, local residents, and teams looking for engaging activities in Glendale and the surrounding areas. Their key strengths include a strong community presence and a unique mobile unit offering. However, they may face logistical challenges with offsite events. Customer feedback often praises the engaging staff and the venue’s authenticity.
BATL Axe Throwing
BATL Axe Throwing operates locations across North America, including one in the Phoenix area. Their venues are known for their modern design and focus on safety. BATL is capable of hosting large events, making it a go-to choice for corporate functions and large group activities.
Products and services offered include:
- Axe Throwing Experience – $30 per person for 1-hour session
- Private Event Packages – Starting at $300 for groups up to 12 people
- League Membership – Seasonal fees applicable
- Catering and Bar Services – Available at select locations
BATL targets corporate clients, competitive leagues, and individuals seeking a structured axe throwing experience. They have a strong brand presence and are recognized for their comprehensive safety protocols. Their main challenge is maintaining personalized service in larger settings. Reviews frequently commend their skilled instructors and the clean, modern facilities.
Competitive Advantages
At TimberStrike Axe Co., we pride ourselves on offering superior axe-throwing sessions that stand out in the Flagstaff area. Our sessions are designed with a keen focus on safety, engagement, and skill development, ensuring that customers not only enjoy themselves but also learn the art of axe throwing in a supportive environment. We employ highly trained staff who provide personalized attention, guiding each participant through the process and enhancing the overall experience. This dedication to excellence in service sets us apart from our competitors, who may not offer the same level of personalized interaction and expertise.
In addition to our exceptional session quality, we provide a wider range of axe-throwing services than others in the market. Our offerings include competitive leagues, corporate team-building events, and themed nights, catering to a diverse clientele and ensuring that there is something for everyone. This variety allows us to attract different customer segments, from casual throwers to serious competitors. Furthermore, our state-of-the-art facilities, complete with advanced safety measures and comfortable viewing areas, enhance the overall customer experience, making TimberStrike Axe Co. a preferred choice for axe-throwing enthusiasts in Flagstaff.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
TimberStrike Axe Co. offers a range of engaging products and services designed to provide a unique and thrilling experience for its customers. The primary attraction is the Axe-Throwing Sessions, where customers can enjoy the exhilarating sport of axe throwing. These sessions are typically priced at $25 per hour per person, providing an accessible and exciting activity for individuals and small groups.
For businesses looking to enhance teamwork and morale, TimberStrike offers Corporate Events and Team-Building packages. These events are tailored to foster collaboration and communication among team members. The cost for these sessions varies based on the size of the group and specific requirements, generally starting at $300 for a two-hour session for up to 10 participants.
Enthusiasts looking to compete or improve their skills can take part in Competitions and Leagues. These structured events provide a competitive edge to the sport, allowing participants to test their skills against others. Registration fees for these competitions typically start at $50 per person, with potential prizes and accolades for top performers.
For those new to axe throwing or seeking to refine their technique, TimberStrike provides Instruction and Training. These sessions are led by experienced instructors who offer guidance on safety and skill improvement. The training sessions are priced at $40 per hour, ensuring personalized attention and rapid skill development.
To cater to events outside their main location, TimberStrike also offers Mobile Axe-Throwing Units. These units bring the excitement of axe throwing to various venues and events, such as festivals, parties, and corporate gatherings. Pricing for mobile units is contingent upon the event’s duration and location, with base rates starting at $500 for a half-day event.
Promotions Plan
TimberStrike Axe Co. will employ a range of promotional methods to attract customers and establish a strong presence in the community. We will focus on online marketing, leveraging platforms like social media, search engine optimization, and targeted ads to reach a wider audience. By crafting engaging content and interactive posts on platforms such as Instagram and Facebook, TimberStrike Axe Co. will create buzz and encourage potential customers to experience axe throwing.
To complement our online efforts, TimberStrike Axe Co. will engage in local partnerships and collaborations with nearby businesses and community events. By aligning with local breweries, restaurants, and event organizers, we will create opportunities for cross-promotion and exclusive offers, driving more traffic to our venue. TimberStrike Axe Co. will also participate in local fairs and festivals, offering demonstrations and mini-competitions to capture the interest of attendees.
TimberStrike Axe Co. will not overlook the power of word-of-mouth marketing. We will encourage satisfied customers to share their experiences and recommend our services to friends and family. To facilitate this, TimberStrike Axe Co. will implement a referral program, rewarding customers who bring in new participants. This strategy will not only increase our customer base but also foster a sense of community and loyalty among our patrons.
In addition, TimberStrike Axe Co. will utilize email marketing to keep our audience informed about upcoming events, promotions, and special offers. By maintaining a database of customer emails, we will be able to send personalized messages that engage our audience and encourage repeat visits. This method will ensure that TimberStrike Axe Co. remains top-of-mind for those interested in unique and entertaining experiences.
Lastly, TimberStrike Axe Co. will not shy away from traditional marketing methods such as flyers, posters, and local radio ads. By spreading our message through multiple channels, we will reach a diverse audience and maximize our visibility in the Flagstaff area. TimberStrike Axe Co. will maintain a consistent brand image across all promotional materials to reinforce our identity and attract customers who are eager to try something new and exciting.
VII. Operations Plan
Our Operations Plan details:
- The key day-to-day processes that our business performs to serve our customers
- The key business milestones that our company expects to accomplish as we grow
Key Operational Processes
To ensure the success of TimberStrike Axe Co., there are several key day-to-day operational processes that we will perform:
- Customer Safety Protocols: Implement comprehensive safety guidelines and procedures to ensure a safe environment for all customers. Conduct safety briefings before each session and supervise axe-throwing activities.
- Staff Training and Management: Hire, train, and manage a skilled team of instructors and support staff. Provide ongoing training to ensure high-quality customer service and adherence to safety standards.
- Facility Maintenance: Perform regular inspections and maintenance of equipment and facilities to ensure everything is in optimal condition, including targets, axes, and protective gear.
- Booking and Scheduling: Manage an efficient system for booking and scheduling sessions, ensuring adequate staffing and space availability. Offer online booking options for customer convenience.
- Inventory Management: Track and manage inventory of axes, targets, safety equipment, and other necessary supplies. Reorder items as needed to ensure uninterrupted operations.
- Marketing and Promotion: Develop and execute marketing strategies to attract new customers and retain existing ones. Utilize social media, local advertising, and partnerships with local businesses.
- Customer Feedback and Improvement: Collect and analyze customer feedback to identify areas for improvement. Implement changes based on feedback to enhance customer satisfaction and experience.
- Financial Management: Monitor financial performance, manage budgets, and ensure accurate record-keeping. Analyze financial data to identify trends and make informed business decisions.
- Compliance and Regulations: Stay updated with local regulations and industry standards related to axe throwing. Ensure that all operations comply with legal and safety requirements.
- Community Engagement: Build relationships with the local community by hosting events, participating in community activities, and supporting local causes to enhance brand visibility and reputation.
Milestones
TimberStrike Axe Co. expects to complete the following milestones in the coming months in order to ensure its success:
- Secure a Suitable Location: Identify and lease a venue in Flagstaff, AZ that meets safety standards and has sufficient space for multiple axe-throwing lanes.
- Obtain Necessary Permits and Licenses: Acquire all local and state permits and licenses required to operate an axe-throwing business, ensuring compliance with legal and safety regulations.
- Design and Build Out the Facility: Construct and equip the facility with axe-throwing lanes, safety barriers, and customer seating areas, ensuring a professional and safe environment for patrons.
- Hire and Train Staff: Recruit a team of skilled staff members, including coaches and customer service personnel, and provide comprehensive training focused on safety, customer experience, and operational procedures.
- Launch Marketing Campaign: Develop and execute a targeted marketing campaign to raise awareness and attract initial customers, utilizing both digital and local advertising strategies.
- Grand Opening Event: Host a successful grand opening event to generate buzz, attract local media attention, and introduce the community to the TimberStrike Axe Co. experience.
- Implement Safety Protocols: Establish and enforce strict safety guidelines and procedures to minimize the risk of accidents, ensuring a safe and enjoyable experience for all customers.
- Launch Our Axe Throwing Business: Officially open the doors to customers, offering a unique and engaging axe-throwing experience.
- Achieve $15,000/Month in Revenue: Focus on customer acquisition and retention strategies to steadily increase monthly revenue to the target of $15,000, ensuring financial sustainability.
- Foster Community Engagement: Build strong relationships with the local community through events, partnerships, and social media engagement to enhance brand loyalty and expand the customer base.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
TimberStrike Axe Co. management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Olivia Parker, President
Olivia Parker brings a wealth of experience to her role as President of TimberStrike Axe Co. With a proven track record of success, Olivia has previously managed an axe throwing business, demonstrating her deep understanding of the industry and its unique challenges. Her strategic vision and business acumen have consistently driven growth and innovation, making her an invaluable leader for TimberStrike. Olivia’s hands-on experience and passion for the sport of axe throwing empower her to lead the company towards sustainable success and expansion in the marketplace.
IX. Financial Plan
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $1,514,903 | $1,640,382 | $1,776,256 | $1,923,383 | $2,082,697 |
Direct Expenses | $663,308 | $697,100 | $732,614 | $769,938 | $809,162 |
Gross Profit | $851,594 | $943,282 | $1,043,641 | $1,153,445 | $1,273,535 |
Gross Profit (%) | 56.2% | 57.5% | 58.8% | 60% | 61.1% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $754,509 | $843,251 | $940,575 | $1,047,252 | $1,164,120 |
Depreciation | $0 | $0 | $0 | $0 | $0 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $0 | $0 | $0 | $0 | $0 |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 |
Net Income | $754,509 | $843,251 | $940,575 | $1,047,252 | $1,164,120 |
Funding Requirements/Use of Funds
To accomplish our growth goals, TimberStrike Axe Co. needs $321,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Build out | $80,000 |
Furniture Fixtures | $40,000 |
Axe Throwing Equipment | $60,000 |
Computers Office Equipment | $15,000 |
Non Capital Investments | |
---|---|
Working Capital | $40,000 |
Initial Rent Lease | $18,000 |
Staff Salaries First 3 Months | $36,000 |
Initial Marketing Advertising | $15,000 |
Initial Supplies | $5,000 |
Insurance | $12,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $1,514,903 | $1,640,382 | $1,776,256 | $1,923,383 | $2,082,697 | |
Total Revenues | $1,514,903 | $1,640,382 | $1,776,256 | $1,923,383 | $2,082,697 | |
Direct Costs | ||||||
Direct Costs | $663,308 | $697,100 | $732,614 | $769,938 | $809,162 | |
Total Direct Costs | $663,308 | $697,100 | $732,614 | $769,938 | $809,162 | |
GROSS PROFIT | $851,594 | $943,282 | $1,043,641 | $1,153,445 | $1,273,535 | |
GROSS PROFIT % | 56.2% | 57.5% | 58.8% | 60% | 61.1% | |
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 | $754,509 | $843,251 | $940,575 | $1,047,252 | $1,164,120 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $754,509 | $843,251 | $940,575 | $1,047,252 | $1,164,120 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $754,509 | $843,251 | $940,575 | $1,047,252 | $1,164,120 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $754,509 | $843,251 | $940,575 | $1,047,252 | $1,164,120 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $754,509 | $843,251 | $940,575 | $1,047,252 | $1,164,120 | |
Net Profit Margin (%) | 49.8% | 51.4% | 53% | 54.4% | 55.9% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $880,509 | $1,723,760 | $2,664,336 | $3,711,589 | $4,875,709 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $880,509 | $1,723,760 | $2,664,336 | $3,711,589 | $4,875,709 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,075,509 | $1,918,760 | $2,859,336 | $3,906,589 | $5,070,709 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $321,000 | $321,000 | $321,000 | $321,000 | $321,000 | |
Total Liabilities | $321,000 | $321,000 | $321,000 | $321,000 | $321,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $754,509 | $1,597,760 | $2,538,336 | $3,585,589 | $4,749,709 | |
Total Equity | $754,509 | $1,597,760 | $2,538,336 | $3,585,589 | $4,749,709 | |
TOTAL LIABILITIES & EQUITY | $1,075,509 | $1,918,760 | $2,859,336 | $3,906,589 | $5,070,709 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $754,509 | $843,251 | $940,575 | $1,047,252 | $1,164,120 | |
Change in Working Capital | $0 | $0 | $0 | $0 | $0 | |
Plus Depreciation | $0 | $0 | $0 | $0 | $0 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $754,509 | $843,251 | $940,575 | $1,047,252 | $1,164,120 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($195,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($195,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $321,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $321,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $880,509 | $843,251 | $940,575 | $1,047,252 | $1,164,120 | |
Cash at Beginning of Period | $0 | $880,509 | $1,723,760 | $2,664,336 | $3,711,589 | |
$880,509 | $1,723,760 | $2,664,336 | $3,711,589 | $4,875,709 |