Sports Complex Business Plan
Below is our sports complex business plan template and sample plan created using what we consider the best free ai business plan generator.
I. Executive Summary
Company Overview
At Peak Performance Arena, located in the heart of our community, we are dedicated to providing superior coaching and training programs for athletes of all levels. Our unique approach combines highly qualified and experienced coaches with state-of-the-art facilities, offering a comprehensive range of services unmatched by any other sports complex in the area. From personalized training to nutritional counseling and sports therapy, we ensure our clients have everything they need to succeed. Our commitment to excellence and a supportive environment not only enhances athletic performance but fosters a strong sense of community among our members, making us the premier destination for sports enthusiasts.
Success Factors
Our success is driven by our exceptional coaching team and the broad range of services we offer, which go beyond what any other sports complex provides. Our coaches’ personalized attention helps each athlete reach their full potential, utilizing innovative training techniques within our state-of-the-art facilities. This comprehensive approach to athlete development and well-being has not only set us apart but has also cultivated a loyal and thriving community around our brand.
Industry Analysis
The sports and fitness industry is experiencing significant growth, driven by increasing awareness of health and wellness benefits and a rising interest in personal fitness and sports participation. This growth trend presents an ample opportunity for Peak Performance Arena, as there is a growing demand for specialized training facilities that offer a range of services. With our comprehensive offering that caters to a diverse clientele, we are well-positioned to capitalize on this market expansion by meeting the needs of aspiring athletes, fitness enthusiasts, and anyone looking to improve their physical well-being.
Customer Analysis
Our target customers are diverse, spanning from young aspiring athletes seeking to improve their skills to adult fitness enthusiasts and professional athletes looking for specialized training programs. We also cater to individuals interested in wellness and sports therapy to support their overall health. This broad customer base is reflective of the wide range of services we offer, ensuring that we can meet the varied needs and goals of our community members, thereby fostering a loyal and engaged clientele.
Competitive Analysis
Top Competitors:
- Local sports complexes: Offer a variety of sports facilities but lack our comprehensive range of services and personalized coaching approach.
- Specialized gyms: Provide high-quality equipment and some specialized training programs but do not offer the breadth of services or the community environment we have created.
Our competitive advantage lies in our unparalleled combination of expert coaching, a wide array of services, and state-of-the-art facilities, all designed to cater to the diverse needs and goals of our clientele. This positions us as the go-to destination for anyone serious about improving their athletic performance or overall health.
Marketing Plan
At Peak Performance Arena, our product offering includes a diverse range of sports and fitness programs, backed by comprehensive services such as nutritional counseling and sports therapy, all tailored to meet the needs of our clients. Our pricing strategy is competitive, offering various packages that provide value and accessibility to our wide array of services. Our promotions plan is focused on leveraging social media campaigns and community events to attract new customers while retaining existing ones. By collaborating with local businesses and organizations, we aim to broaden our reach and strengthen our community ties, ensuring that our marketing efforts support our overall goal of becoming the premier sports and fitness destination in the region.
Operations Plan
To ensure Peak Performance Arena operates smoothly and efficiently, our daily operations encompass several key areas, including customer service, facility management, staff management, program development, marketing, financial management, technology integration, safety, compliance, and community engagement. Our operational milestones are designed to support our growth by enhancing our service offerings, improving customer experience, and maintaining financial health. Through meticulous management and strategic planning, we aim to continually elevate our operational standards and exceed our clients’ expectations.
Management Team
Our management team is comprised of seasoned professionals with extensive experience in sports management, coaching, business operations, and customer service. This diverse blend of skills ensures that Peak Performance Arena is not only a leader in athletic training but also excels in business strategy, operational efficiency, and customer satisfaction. Our team’s dedication to excellence and innovation drives our mission to provide the best possible experience for our clients, making our sports complex a leader in the industry.
Financial Plan
To achieve our growth goals, Peak Performance Arena requires significant investment. This funding will be allocated towards expanding our facilities, enhancing our service offerings, and implementing our marketing strategies. Our financial plan is designed to ensure we have the resources needed to scale our operations effectively, maintain our competitive edge, and continue providing exceptional value to our clients. With careful management and strategic investment, we are confident in our ability to achieve sustainable growth and solidify our position as the premier sports and fitness destination.
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 | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 |
Direct Expenses | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 |
Gross Profit | $1,311,757 | $1,457,446 | $1,617,090 | $1,791,939 | $1,983,355 |
Gross Profit (%) | 53% | 54.4% | 55.8% | 57.1% | 58.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 |
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 | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 |
II. Company Overview
Peak Performance Arena is a new Sports Complex located in the heart of Sedona, AZ. Our establishment has quickly become a cornerstone of the local community, offering a variety of sports and fitness services that were previously unavailable in the area. As a local business, we take pride in providing high-quality experiences that cater to athletes and fitness enthusiasts of all ages and skill levels.
At Peak Performance Arena, our offerings are extensive and designed to meet the needs of our diverse clientele. We provide facility rentals for those looking to host private events or practice sessions in a state-of-the-art environment. Our coaching and training programs are led by experienced professionals dedicated to helping individuals achieve their peak performance. Additionally, we offer a wide range of fitness classes aimed at promoting health and wellness in our community. For those interested in competition, we organize leagues and tournaments across various sports, providing a platform for amateur and semi-professional athletes to showcase their talents. Lastly, our youth camps and clinics are perfect for young athletes looking to improve their skills, learn about teamwork, and have fun in a safe and supportive setting.
Located in Sedona, AZ, Peak Performance Arena is perfectly positioned to serve the local community and visitors alike. Our facility is designed to be a hub for sports and fitness, offering something for everyone in a welcoming and inclusive environment.
Our success is no accident. Peak Performance Arena stands out because our founder brings a wealth of experience from running a successful sports complex business previously. This expertise is complemented by our superior coaching and training programs, which are unmatched by our competition. Furthermore, our comprehensive range of sports complex services ensures that we meet the diverse needs of our customers, setting us apart in the market.
Since our founding on January 2, 2024, as a Sole Proprietorship, we have achieved several key milestones that lay the foundation for our business. We have developed a unique and recognizable brand, starting with the design of our logo and the creation of our company name. Additionally, we secured a fantastic location that is both accessible and conducive to the array of services we offer. These accomplishments mark just the beginning of our journey, and we are committed to continuously improving and expanding our offerings to better serve our community.
III. Industry Analysis
The sports complex industry in the United States is a thriving market with a current size of over $10 billion. This industry includes a wide range of facilities such as fitness centers, indoor and outdoor sports arenas, and recreational facilities. With a growing focus on health and wellness, more Americans are seeking out sports complexes for their exercise and recreational needs, leading to a steady increase in market size.
Market research indicates that the sports complex industry is expected to continue growing at a healthy rate in the coming years. With an annual growth rate of around 3%, the market size is projected to reach over $12 billion by 2025. This growth can be attributed to factors such as increasing health consciousness among consumers, rising disposable incomes, and a growing interest in recreational sports and activities.
Recent trends in the sports complex industry, such as a shift towards more specialized facilities offering niche sports and activities, bode well for Peak Performance Arena in Sedona, AZ. As a new sports complex catering to the specific needs and interests of its customers, Peak Performance Arena is well-positioned to capitalize on these trends and attract a loyal customer base. By providing top-notch facilities and a variety of sports and fitness options, Peak Performance Arena is poised for success in this growing industry.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
At Peak Performance Arena, we will target local residents who are enthusiastic about maintaining an active lifestyle. This demographic will include individuals of all ages who are seeking a convenient location to engage in various sports and fitness activities. Our complex will cater to the needs of families, providing them with a space for recreational activities that promote both health and community engagement.
We will also focus on attracting tourists visiting Sedona, as the city is a popular destination known for its natural beauty and outdoor activities. Peak Performance Arena will offer unique sporting events and facilities that will appeal to visitors looking to enhance their travel experience with athletic pursuits. By positioning ourselves as a premier sports venue, we will become a key attraction for tourists interested in wellness and fitness.
In addition to residents and tourists, we will target local sports teams and organizations that require a high-quality venue for training and competitions. Peak Performance Arena will provide state-of-the-art facilities that meet the standards expected by professional and amateur teams alike. By fostering relationships with these groups, we will establish ourselves as an essential part of the local sports community.
Furthermore, we will tailor our services to appeal to corporate clients seeking team-building activities and corporate wellness programs. Peak Performance Arena will create customized packages that encourage businesses to incorporate fitness into their company culture. By offering these services, we will attract a diverse clientele that values health and productivity.
Customer Needs
Peak Performance Arena caters to a variety of customer needs by providing high-quality coaching and training programs. Residents seeking expert guidance in sports and fitness find tailored programs that enhance their skills and performance. The facility offers a diverse range of sports activities, ensuring that individuals with different interests and skill levels have the opportunity to excel.
Customers expect state-of-the-art equipment and amenities that support their fitness goals. The arena provides modern, well-maintained facilities that enhance the training experience and address the need for a safe and clean environment. Additionally, the complex offers flexible scheduling options, accommodating the varied lifestyles and commitments of its clientele.
Community engagement is another critical aspect that Peak Performance Arena fulfills by organizing events and tournaments that foster a sense of belonging and competition. This focus on community-building provides an avenue for social interaction and networking among sports enthusiasts. Moreover, the arena supports the wellness journey of its members by offering nutritional guidance and wellness workshops.
Peak Performance Arena also addresses the need for accessibility and affordability, ensuring that high-quality sports facilities are available to a broader audience. By offering membership plans and promotions, the arena makes it easier for individuals and families to engage in regular physical activities. This commitment to inclusivity and customer satisfaction ensures that all visitors have a rewarding experience.
V. Competitive Analysis
Direct Competitors
Peak Performance Arena’s competitors include the following companies:
Espire Sports
Espire Sports is a renowned sports complex located in Flagstaff, AZ. Known for its state-of-the-art facilities, it boasts a capacity to accommodate a large number of athletes and sports enthusiasts. Espire Sports is designed to provide a comprehensive environment for sports training and events.
The services offered by Espire Sports are diverse and cater to various sports disciplines. They include:
- Indoor and outdoor sports fields – Pricing available upon inquiry
- Personal training sessions – Starting at $50 per hour
- Sports equipment rentals – Prices vary depending on the equipment
Espire Sports targets a wide range of customer segments, including local athletes, sports teams, and fitness enthusiasts from Flagstaff and the surrounding regions. They emphasize accessibility and quality service.
One of Espire Sports’ key strengths is its modern facilities and the variety of sports options available. However, a potential weakness is its pricing, which might be on the higher side for some customer segments.
Full Swing Sports Center
Full Swing Sports Center is located in Prescott, AZ, and is recognized for its focus on both traditional and emerging sports. The center has a moderate capacity, catering primarily to local residents and sports teams.
The center provides several offerings, which include:
- Multi-sport courts – Rental fees start at $30 per hour
- Group fitness classes – $15 per session
- Sports clinics and workshops – Prices vary, starting at $20
Full Swing Sports Center primarily serves the Prescott community and nearby areas, targeting families, youth sports leagues, and individual athletes interested in recreational sports.
The center’s key strength lies in its diverse offerings and community-oriented approach. A noted weakness is its limited capacity compared to larger complexes, which may restrict large-scale events.
English Soccer Experience
English Soccer Experience is a specialized sports facility located in Phoenix, AZ. It focuses on providing high-quality soccer training and experiences inspired by English soccer traditions. The facility is well-equipped for both training and competitive matches.
The services provided by English Soccer Experience include:
- Soccer training programs – Starting at $100 per month
- Soccer camps and clinics – Prices vary, starting at $150
- Field rentals for soccer matches – Pricing available upon inquiry
This facility targets soccer enthusiasts of all ages, including youth and adult leagues, schools, and individual players from Phoenix and the surrounding metropolitan area.
English Soccer Experience’s key strength is its specialized focus on soccer, offering expertise and quality coaching. However, its specialization may also be a weakness, as it limits the range of sports offered compared to multi-sport complexes.
Competitive Advantages
At Peak Performance Arena, we pride ourselves on offering superior coaching and training programs that set us apart from the competition. Our team of highly qualified and experienced coaches provides personalized attention, ensuring that each athlete can reach their full potential. With a focus on innovative training techniques and a commitment to fostering a supportive environment, our programs are designed to cater to a diverse range of sports and skill levels. This commitment to excellence in coaching not only enhances the athletic performance of our clients but also builds a strong sense of community and loyalty among our members.
In addition to our exceptional coaching, we offer a broader range of services than any other sports complex in the area. Our state-of-the-art facilities include fully equipped gyms, specialized training zones, and versatile spaces for different sports activities. We also provide additional services such as nutritional counseling, sports therapy, and wellness programs, which are integrated into our training regimes to support the overall well-being of our athletes. By offering these comprehensive services, we ensure that our clients have access to all the resources they need to succeed, making Peak Performance Arena the premier destination for sports enthusiasts in the region.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Peak Performance Arena offers a range of services and products designed to cater to various athletic and fitness needs. One of the primary offerings is facility rentals, where individuals and groups can access state-of-the-art sports facilities. These rentals provide the perfect venue for training sessions, private events, or community gatherings, with average prices ranging from $50 to $200 per hour, depending on the specific facility and time of day.
Coaching and training programs are another key service provided, focusing on enhancing skills and performance across different sports. These programs are designed for athletes of all levels and are conducted by experienced coaches. The cost for these specialized training sessions typically averages between $40 to $100 per session, reflecting the level of expertise and personalized attention given to participants.
Fitness classes are available to those looking to improve their physical conditioning, offering a variety of exercises and routines tailored to different fitness goals. Participants can expect to pay around $15 to $30 per class, with options for package deals or memberships that provide cost savings for frequent attendees.
The arena also hosts organized leagues and tournaments, fostering a competitive yet enjoyable environment for both amateur and seasoned athletes. Participation fees for these events usually range from $100 to $300 per team or individual, depending on the sport and the scale of the tournament.
Youth camps and clinics are specifically designed to nurture young talent, offering structured programs that emphasize skill development, teamwork, and sportsmanship. These camps typically run during school holidays and weekends, with prices averaging $150 to $400 per week, depending on the duration and inclusivity of the program.
Promotions Plan
Peak Performance Arena aims to attract a diverse clientele through a strategic mix of promotional methods. We will employ online marketing as a cornerstone of our strategy, utilizing platforms such as Google Ads, Facebook, and Instagram to reach potential customers. By targeting specific demographics and interests, we will ensure that our message reaches those most likely to benefit from our sports complex. Additionally, our robust, user-friendly website will provide all the essential information and allow for easy booking and inquiries.
In addition to online marketing, Peak Performance Arena will engage in community outreach to build relationships and establish a strong local presence. We will sponsor local sports teams and events, providing both financial support and our facilities for community activities. This will not only increase brand visibility but also foster goodwill within the Sedona community. By hosting open house events and offering free trial memberships, we will invite potential customers to experience our services firsthand.
Social media engagement will be another key component of Peak Performance Arena’s promotional efforts. We will maintain active profiles on platforms like Instagram, Facebook, and Twitter, regularly posting engaging content such as fitness tips, event announcements, and customer testimonials. This approach will help us build an online community and encourage word-of-mouth referrals, further expanding our reach. Interacting with followers and responding to inquiries promptly will demonstrate our commitment to excellent customer service.
Peak Performance Arena will also utilize email marketing campaigns to keep our audience informed about upcoming events, promotions, and new offerings. By segmenting our email lists, we will tailor our messages to different customer groups, ensuring relevance and increasing engagement. Exclusive offers and discounts will be communicated through these campaigns, encouraging repeat visits and customer loyalty.
Partnerships with local businesses and influencers will further enhance Peak Performance Arena’s promotional strategy. By collaborating on events or cross-promotions, we will tap into new customer bases and create mutually beneficial relationships. These partnerships will not only increase our visibility but also lend credibility to our brand, positioning us as a trusted and integral part of the local sports and fitness community.
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 Peak Performance Arena, there are several key day-to-day operational processes that we will perform:
- Customer Service Operations:
- Maintain a friendly and knowledgeable customer service team to assist with inquiries, bookings, and issue resolutions.
- Ensure prompt response to customer feedback and complaints to enhance customer satisfaction.
- Facility Management:
- Perform regular maintenance and cleaning of all sports facilities and equipment to ensure safety and hygiene.
- Conduct routine inspections to identify and address any repair needs promptly.
- Staff Management:
- Schedule staff shifts efficiently to ensure adequate coverage for all operational hours.
- Provide ongoing training and development opportunities to enhance staff skills and service delivery.
- Program Development:
- Develop and offer a variety of sports programs and classes that cater to different age groups and skill levels.
- Regularly update and refresh programs to keep the offerings attractive and relevant.
- Marketing and Promotion:
- Implement marketing strategies to attract new customers and retain existing ones, including social media campaigns and community events.
- Collaborate with local businesses and organizations to create partnerships and promote services.
- Financial Management:
- Manage budgets carefully, monitoring income and expenses to ensure financial health.
- Utilize financial data to make informed decisions regarding pricing, expenditures, and investments.
- Technology Integration:
- Utilize software for booking, scheduling, and managing customer relationships efficiently.
- Ensure a robust IT infrastructure to support operational processes and enhance customer experience.
- Safety and Compliance:
- Adhere to all local, state, and federal regulations regarding health and safety in sports facilities.
- Implement and regularly review safety protocols to protect customers and staff.
- Community Engagement:
- Engage with the local community through events, sponsorships, and initiatives to build a positive reputation.
- Encourage customer feedback and community input to continually improve services and offerings.
Milestones
Peak Performance Arena expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Necessary Permits and Licenses: Complete all legal requirements, including zoning permits, building permits, and business licenses needed to operate the sports complex legally.
- Finalize Facility Construction and Setup: Ensure the sports complex is built to specifications, equipped with the necessary sports equipment, and all safety measures are in place.
- Establish Strategic Partnerships: Collaborate with local schools, sports teams, and fitness trainers to drive traffic and create a reliable customer base.
- Hire and Train Staff: Recruit qualified personnel, including coaches, trainers, administrative staff, and maintenance workers, and provide comprehensive training to ensure high-quality service delivery.
- Launch Marketing and Promotional Campaigns: Execute targeted marketing strategies, such as social media promotions, community events, and partnerships with local businesses, to increase brand awareness and attract customers.
- Officially Launch the Sports Complex: Organize a grand opening event to introduce the facility to the community, attract potential members, and generate initial customer interest.
- Implement Customer Feedback Mechanism: Establish a system to gather customer feedback and make necessary adjustments to improve services and facilities continuously.
- Achieve $15,000/month in Revenue: Focus on reaching a consistent monthly revenue target by optimizing membership sales, facility rentals, and additional services such as personal training or sports clinics.
- Maintain Compliance and Safety Standards: Regularly review and update safety protocols and compliance measures to ensure the facility meets all legal and industry standards, minimizing risk and liability.
- Evaluate and Adjust Business Strategy: Periodically assess business performance and market conditions to make informed strategic decisions, ensuring sustained growth and competitiveness.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Peak Performance Arena management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Isabella Gomez, President
Isabella Gomez brings a wealth of experience and a proven track record of success to her role as President of Peak Performance Arena. With extensive experience in managing a sports complex business, Isabella has honed her skills in operational efficiency, strategic planning, and community engagement. Her prior success in this field is a testament to her ability to navigate the complexities of running a large-scale sports facility while maintaining high standards of service and customer satisfaction. Under her leadership, Peak Performance Arena is poised to become a premier destination for athletes and sports enthusiasts alike.
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 | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 |
Direct Expenses | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 |
Gross Profit | $1,311,757 | $1,457,446 | $1,617,090 | $1,791,939 | $1,983,355 |
Gross Profit (%) | 53% | 54.4% | 55.8% | 57.1% | 58.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 |
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 | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Peak Performance Arena needs $1.19 million in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $500,000 |
Furniture Fixtures | $100,000 |
Sports Equipment | $150,000 |
Computers Office Equipment | $25,000 |
Non Capital Investments | |
---|---|
Working Capital | $100,000 |
Initial Rent Lease | $60,000 |
Staff Salaries First 3 Months | $150,000 |
Initial Marketing Advertising | $50,000 |
Initial Supplies | $20,000 |
Insurance | $30,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 | |
Total Revenues | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 | |
Direct Costs | ||||||
Direct Costs | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 | |
Total Direct Costs | $1,161,553 | $1,220,729 | $1,282,919 | $1,348,278 | $1,416,967 | |
GROSS PROFIT | $1,311,757 | $1,457,446 | $1,617,090 | $1,791,939 | $1,983,355 | |
GROSS PROFIT % | 53% | 54.4% | 55.8% | 57.1% | 58.3% | |
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 | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Net Profit Margin (%) | 49.1% | 50.7% | 52.2% | 53.7% | 55.1% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $1,624,672 | $2,982,088 | $4,496,112 | $6,181,859 | $8,055,800 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $1,624,672 | $2,982,088 | $4,496,112 | $6,181,859 | $8,055,800 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $775,000 | $775,000 | $775,000 | $775,000 | $775,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $775,000 | $775,000 | $775,000 | $775,000 | $775,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $2,399,672 | $3,757,088 | $5,271,112 | $6,956,859 | $8,830,800 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $1,185,000 | $1,185,000 | $1,185,000 | $1,185,000 | $1,185,000 | |
Total Liabilities | $1,185,000 | $1,185,000 | $1,185,000 | $1,185,000 | $1,185,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $1,214,672 | $2,572,088 | $4,086,112 | $5,771,859 | $7,645,800 | |
Total Equity | $1,214,672 | $2,572,088 | $4,086,112 | $5,771,859 | $7,645,800 | |
TOTAL LIABILITIES & EQUITY | $2,399,672 | $3,757,088 | $5,271,112 | $6,956,859 | $8,830,800 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
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 | $1,214,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($775,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($775,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $1,185,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $1,185,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $1,624,672 | $1,357,415 | $1,514,024 | $1,685,746 | $1,873,941 | |
Cash at Beginning of Period | $0 | $1,624,672 | $2,982,088 | $4,496,112 | $6,181,859 | |
$1,624,672 | $2,982,088 | $4,496,112 | $6,181,859 | $8,055,800 |