Beekeeping Business Plan
Below is our beekeeping business plan template and sample plan created using our free ai business plan generator.
I. Executive Summary
Company Overview
HiveHarvest Beekeeping is poised to become Wauwatosa, WI’s premier local beekeeping operation. With no high-quality local beekeeping businesses currently in the area, we are dedicated to filling this significant gap by offering the finest beekeeping products and services. Our diverse product range includes honey, beeswax, propolis, and royal jelly, all harvested with care and respect for the bees. Additionally, we provide beekeeping equipment and supplies to support both amateur and professional beekeepers in the community. Our commitment to quality and excellence positions us as a pioneering force in the local beekeeping scene, serving the community from our base in Wauwatosa and fostering growth and collaboration within the beekeeping community.
Success Factors
Our success is driven by a combination of our founder’s extensive experience in successful beekeeping operations and our commitment to superior product quality. Since our inception on January 6, 2024, HiveHarvest Beekeeping has made significant strides, including becoming a registered S Corporation, developing our brand identity, and securing a prime location for our operations. These accomplishments lay a solid foundation for our future and demonstrate our readiness to serve the Wauwatosa community with high-quality beekeeping products and services.
Industry Analysis
The Beekeeping industry in the United States is experiencing steady growth, with over 2.8 million honeybee colonies reported in 2020 and a projected annual increase in honey production of 3%. This growth is driven by an increased awareness of the importance of bees in pollination and agriculture, leading to a rise in both hobbyist and commercial beekeeping. HiveHarvest Beekeeping, with its sustainable practices and focus on high-quality, locally sourced honey, is well-positioned to capitalize on these market trends. The rising popularity of urban beekeeping and raw, local honey further aligns with our business model, enabling us to attract a loyal customer base that values eco-friendly and locally produced products.
Customer Analysis
Our target customers in Wauwatosa, WI, are environmentally conscious individuals and local businesses interested in supporting sustainable practices and local products. We aim to serve residents who value pollination and biodiversity, local businesses and restaurants that prioritize high-quality, locally-sourced ingredients, educational institutions, and community organizations looking to promote environmental awareness. By tailoring our offerings to health-conscious consumers and providing educational workshops, we aim to build a loyal customer base and foster a sense of environmental stewardship within the community.
Competitive Analysis
HiveHarvest Beekeeping’s main competitors include Batzner Pest Control, Advanced Wildlife and Pest Control, and Critter Gitters, each offering pest and wildlife management services with varying price points and customer segments. Unlike our competitors, HiveHarvest Beekeeping sets itself apart by focusing on the production of superior honey, beeswax, and propolis, implementing sustainable beekeeping practices, and engaging deeply with the local community. Our expertise in local flora and fauna allows us to produce uniquely flavored honey, while our dedication to community engagement and education enhances our brand reputation and builds a loyal customer base.
Marketing Plan
HiveHarvest Beekeeping offers a diverse range of high-quality products and services at competitive prices, catering to both consumers and aspiring beekeepers in the Wauwatosa area. Our marketing strategy utilizes both online and offline channels to engage with our target audience. We plan to leverage social media, our website, and email marketing to share engaging content, run targeted ad campaigns, and offer incentives such as discounts and educational resources. Offline, we will participate in local farmers’ markets, community events, and collaborate with local businesses to increase brand visibility. Through these efforts, combined with exceptional customer service and word-of-mouth marketing, we aim to establish HiveHarvest Beekeeping as a trusted name in the local community.
Operations Plan
To ensure the success of HiveHarvest Beekeeping, our operations plan includes regular hive maintenance and health monitoring, optimal honey production and harvesting practices, responsive customer service and sales management, and effective marketing and outreach efforts. We will maintain accurate financial records, comply with local regulations, and invest in training and development for our staff. In the coming months, our milestones include securing initial funding, obtaining necessary permits, setting up our beekeeping infrastructure, launching operations, and achieving our first production and revenue goals. These steps will enable us to meet our objectives and support future growth.
Management Team
Under the experienced leadership of Emma Morales, our President, HiveHarvest Beekeeping is equipped with the expertise and strategic vision required for success. Emma’s background in running a successful beekeeping business and her deep understanding of apiculture ensure that we are well-positioned to achieve sustainable growth and innovation in the beekeeping industry. Our management team’s commitment to excellence and operational efficiency is foundational to our mission of providing the Wauwatosa community with high-quality beekeeping products and services.
Financial Plan
HiveHarvest Beekeeping requires $112,000 in funding to reach our growth goals. This investment will be allocated across both capital and non-capital needs, including location buildout, equipment, initial operating expenses, and marketing efforts. Our financial plan is designed to support the establishment and scaling of our operations, enabling us to achieve a consistent monthly revenue of $15,000 within 24 months and expand our product line. This strategic investment will facilitate our mission to become Wauwatosa’s leading beekeeping operation.
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 | $1,558,186 | $1,687,250 | $1,827,006 | $1,978,337 | $2,142,203 |
Direct Expenses | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 |
Gross Profit | $824,573 | $916,263 | $1,016,741 | $1,126,793 | $1,247,276 |
Gross Profit (%) | 52.9% | 54.3% | 55.7% | 57% | 58.2% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $727,487 | $816,233 | $913,675 | $1,020,600 | $1,137,862 |
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 | $727,487 | $816,233 | $913,675 | $1,020,600 | $1,137,862 |
II. Company Overview
HiveHarvest Beekeeping is a new Beekeeping serving customers in Wauwatosa, WI. We are a local beekeeping. There are no high-quality local beekeeping in the area. We are dedicated to providing our community with the finest beekeeping products and services, filling a significant void in the local market. Our commitment to excellence and quality sets us apart and positions us as a pioneering force in Wauwatosa’s beekeeping scene.
At HiveHarvest Beekeeping, our offerings are diverse and cater to a wide range of needs within the beekeeping community as well as those of individual customers looking for natural, locally sourced bee products. Our products include honey, beeswax, propolis, and royal jelly, all harvested with the utmost care and respect for the bees. Additionally, we supply beekeeping equipment and supplies, ensuring that local beekeepers, whether amateur or professional, have access to high-quality tools to support their passion and livelihoods. Our commitment to quality in both our products and services ensures that our customers receive nothing but the best.
Based in Wauwatosa, WI, HiveHarvest Beekeeping is perfectly positioned to serve the local community of Wauwatosa. Our deep understanding of the local ecosystem and the needs of our customers allows us to provide tailored advice and products, ensuring the success and satisfaction of our clientele. Our location not only serves as a base for our operations but also as a hub for the local beekeeping community, fostering growth and collaboration.
Our success is no accident. HiveHarvest Beekeeping is uniquely qualified to succeed for several reasons. Firstly, our founder brings a wealth of experience from running a successful beekeeping business, ensuring that our operations are grounded in proven practices and a deep understanding of the beekeeping industry. Secondly, we pride ourselves on offering superior honey, beeswax, and propolis compared to our competition, setting a new standard for quality in the local market.
Since our founding on 2024-01-06, HiveHarvest Beekeeping has achieved significant milestones. We are a registered S Corporation, a testament to our commitment to professionalism and growth. Our accomplishments to date include designing our logo, developing our company name, and securing a prime location for our operations. These achievements lay a solid foundation for our future endeavors and signal our readiness to serve the Wauwatosa community.
III. Industry Analysis
The Beekeeping industry in the United States is thriving, with over 2.8 million honeybee colonies reported in 2020. This represents a slight increase from the previous year, indicating a steady growth trend in the market. The demand for honey and other bee-related products continues to rise, driving the expansion of the industry.
Market research projects further growth in the Beekeeping industry in the coming years, with an estimated 3% annual increase in honey production. This growth is attributed to the growing awareness of the importance of bees in pollination and agriculture, leading to an increased interest in beekeeping among hobbyists and commercial beekeepers alike. With this positive outlook, HiveHarvest Beekeeping is well-positioned to capitalize on the expanding market.
Recent trends in the Beekeeping industry, such as the rise of urban beekeeping and the popularity of raw, local honey, align well with HiveHarvest Beekeeping’s business model. By offering sustainable beekeeping practices and high-quality, locally sourced honey to customers in Wauwatosa, WI, HiveHarvest is poised to attract a loyal customer base. As consumer preferences shift towards supporting small-scale, eco-friendly businesses, HiveHarvest Beekeeping stands to benefit from these industry trends.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents in Wauwatosa, WI who are environmentally conscious and interested in supporting sustainable practices. These customers will likely appreciate the ecological benefits of beekeeping, such as pollination and biodiversity. Additionally, local residents who have a keen interest in gardening and home-grown produce will find our services highly beneficial.
We will also focus on local businesses and restaurants that prioritize fresh, locally-sourced ingredients. These establishments will value high-quality, locally-produced honey and other bee-related products. Collaborating with local businesses will create a symbiotic relationship that promotes community support and sustainability.
Our target market will include educational institutions and community organizations looking to educate students and members about the importance of bees. We will offer educational workshops and hands-on experiences, making us a valuable partner for schools, colleges, and community centers. This segment will help spread awareness and foster a sense of environmental stewardship among younger generations.
We will tailor our services to meet the needs of health-conscious individuals who seek natural and organic products. This group will be attracted to the health benefits of raw honey and other bee-related products. By emphasizing the purity and quality of our offerings, we will build a loyal customer base among health enthusiasts.
Customer Needs
HiveHarvest Beekeeping meets the demand for high-quality honey and beeswax among residents who prioritize natural and locally-sourced products. Customers expect purity and exceptional taste, knowing that the honey and beeswax originate from a trusted local source. The commitment to quality assurance ensures that every product is free from harmful additives and chemicals, addressing consumer concerns about food safety and health.
In addition to product quality, customers seek educational resources on beekeeping and honey production. HiveHarvest Beekeeping can offer workshops, informational sessions, and online content to empower customers with knowledge about the benefits of beekeeping, the importance of bees in the ecosystem, and how to use honey and beeswax in various applications. This educational aspect fosters a deeper connection between the customers and the products they purchase.
Customers also value sustainable and ethical practices. HiveHarvest Beekeeping can emphasize environmentally-friendly methods, such as organic beekeeping and habitat conservation efforts, which align with the values of eco-conscious consumers. Transparency in these practices builds trust and loyalty among the customer base.
Furthermore, convenience and accessibility are crucial; customers appreciate easy access to products through local markets, online platforms, and direct delivery services. HiveHarvest Beekeeping can ensure a seamless purchasing experience, catering to the needs of both individual buyers and local businesses. This comprehensive approach enhances customer satisfaction and encourages repeat business.
V. Competitive Analysis
Direct Competitors
HiveHarvest Beekeeping’s competitors include the following companies:
Batzner Pest Control
Batzner Pest Control offers a wide range of pest management services, including insect and rodent control, termite treatments, and wildlife management. Their pricing varies based on the service, with standard pest control starting around $150 for initial treatments and monthly plans available. Batzner’s annual revenues are estimated to be in the millions, indicating a strong market presence.
The company operates primarily in Wisconsin, with headquarters in New Berlin. Their customer segments include residential, commercial, and industrial clients. Batzner serves a broad geographical area, including urban and suburban regions.
Key strengths include their long-standing reputation and comprehensive service offerings. However, their high pricing and occasional customer service complaints are noted weaknesses.
Advanced Wildlife and Pest Control
Advanced Wildlife and Pest Control specializes in humane wildlife removal, pest control, and exclusion services. Their price points are competitive, with initial wildlife removal services starting at approximately $250. Pest control services vary but generally begin at $100 for initial treatments.
The company generates a healthy revenue stream, estimated to be in the mid-range for its industry. Located in Menomonee Falls, Advanced Wildlife and Pest Control serves the greater Milwaukee area and surrounding suburbs. Their primary customers are homeowners and small businesses.
Strengths include their humane approach to wildlife management and strong customer relationships. Weaknesses involve limited service scope compared to larger competitors and higher costs for wildlife services.
Critter Gitters
Critter Gitters focuses on wildlife removal, pest control, and exclusion services, similar to Advanced Wildlife. Their pricing starts around $200 for wildlife removal and about $90 for pest control services. The company’s revenues are moderate, reflecting their targeted market approach.
Based in Milwaukee, Critter Gitters serves Southeastern Wisconsin, focusing on suburban and rural areas. They cater to both residential and commercial customers, offering tailored solutions for various pest and wildlife issues.
Key strengths include personalized customer service and effective, targeted treatments. However, their smaller operation size can limit service availability and response times, posing as potential weaknesses.
Competitive Advantages
At HiveHarvest Beekeeping, we pride ourselves on offering superior honey, beeswax, and propolis compared to our competitors. Our commitment to quality is evident in every product we produce. By implementing sustainable beekeeping practices and prioritizing the health of our bees, we ensure that our honey is not only delicious but also rich in nutrients and free from harmful chemicals. Our beeswax and propolis are equally exceptional, providing natural and effective solutions for a variety of uses, from skincare to household products.
In addition to our high-quality products, we leverage our deep understanding of local flora and fauna to optimize our beekeeping processes. This allows us to produce honey that captures the unique flavors of the Wauwatosa region, offering our customers a truly local and distinctive product. Our dedication to community engagement and education sets us apart as well; we actively participate in local events and provide workshops to educate people about the importance of bees and sustainable practices. These efforts not only enhance our brand reputation but also build a loyal customer base that values our commitment to environmental stewardship and community well-being.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
HiveHarvest Beekeeping offers a diverse range of products and services that cater to both consumers and aspiring beekeepers in the Wauwatosa area. The primary products include honey, a staple that enjoys wide popularity for its natural sweetness and health benefits. Their honey is priced at an average of $10 per pound, reflecting its high quality and local production.
In addition to honey, HiveHarvest also provides beeswax, which is commonly used in candle making, cosmetics, and various household applications. The average price for beeswax is approximately $15 per pound, appealing to both hobbyists and small business owners interested in natural products.
Propolis is another valuable offering, known for its medicinal properties and use in health supplements. HiveHarvest supplies propolis at an average price of $20 per ounce, catering to health-conscious consumers who appreciate its benefits.
Royal jelly, a nutrient-rich secretion used in dietary supplements and skincare products, is also available. This premium product is priced at around $25 per ounce, attracting customers who seek high-quality, natural health products.
For those interested in starting their own beekeeping ventures, HiveHarvest offers a comprehensive range of beekeeping equipment and supplies. This includes hive kits, protective gear, and specialized tools. Prices for these items vary, with basic starter kits averaging around $200, making it accessible for beginners to get started in beekeeping.
Overall, HiveHarvest Beekeeping provides a well-rounded selection of products and services that meet the needs of both general consumers and dedicated beekeeping enthusiasts. The pricing strategy reflects the quality and local nature of the products, ensuring they remain competitive in the market.
Promotions Plan
We at HiveHarvest Beekeeping will employ a variety of promotional methods and tactics to attract customers in Wauwatosa, WI. Our strategy encompasses both online and offline marketing techniques to ensure a broad reach and high engagement with our target audience.
First and foremost, we will leverage online marketing extensively. Our approach will include a robust social media presence on platforms such as Facebook, Instagram, and Twitter. This will allow us to share engaging content, including educational posts about beekeeping, honey production, and the environmental benefits of supporting local beekeepers. Additionally, we will run targeted ad campaigns to reach potential customers in the Wauwatosa area.
We will also develop a user-friendly website that provides detailed information about our services, products, and the benefits of beekeeping. Our website will feature an e-commerce platform where customers can purchase honey and other bee-related products directly. To drive traffic to our site, we will implement SEO strategies and create a blog with valuable content that ranks highly on search engines.
Email marketing will be another key component of our promotional strategy. We will build an email list by offering incentives such as discounts, exclusive content, or free resources related to beekeeping. Regular newsletters will keep our subscribers informed about new products, upcoming events, and special offers.
In addition to online marketing, we will employ various offline tactics. Participation in local farmers’ markets and community events will help us connect with potential customers face-to-face. We will offer free samples and educational materials to raise awareness about our brand and products. Collaborations with local businesses, such as cafes and health food stores, will also provide opportunities for cross-promotion and expanding our customer base.
We will maintain an active presence in local media by sending press releases to newspapers, radio stations, and TV channels to announce our launch and any significant milestones. Hosting workshops and informational sessions on beekeeping will position us as experts in the field and generate additional interest in our services.
Finally, word-of-mouth marketing will play a crucial role in our promotional efforts. By consistently delivering high-quality products and exceptional customer service, we will encourage satisfied customers to spread the word about HiveHarvest Beekeeping to their friends and family.
Through this multifaceted promotional strategy, we expect to build a strong customer base and establish HiveHarvest Beekeeping as a trusted name in the Wauwatosa 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 HiveHarvest Beekeeping, there are several key day-to-day operational processes that we will perform:
- Hive Maintenance and Health Monitoring:
- Regularly inspect hives for signs of disease, pests, or other health issues.
- Ensure proper ventilation and temperature control within the hives.
- Manage hive population by adding or removing frames as necessary.
- Honey Production and Harvesting:
- Monitor honey production levels and maintain optimal conditions for nectar flow.
- Harvest honey at appropriate times to ensure quality and sustainability.
- Process and package honey for distribution to customers.
- Customer Service and Sales:
- Respond promptly to customer inquiries and orders via phone, email, or online platforms.
- Manage inventory and track sales to ensure timely fulfillment of orders.
- Engage with customers through social media and community events to build brand loyalty.
- Marketing and Outreach:
- Develop and execute marketing campaigns to attract new customers and retain existing ones.
- Collaborate with local businesses and farmers’ markets to increase brand visibility.
- Create educational content about beekeeping and the importance of bees for the environment.
- Financial Management:
- Maintain accurate financial records and track expenses and revenues.
- Prepare budgets and forecasts to plan for future growth and investment.
- Ensure compliance with local regulations and tax requirements.
- Training and Development:
- Provide ongoing training for staff on best practices in beekeeping and honey production.
- Stay updated with industry trends and advancements to implement innovative practices.
- Encourage continuous learning and improvement within the team.
Milestones
HiveHarvest Beekeeping expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Initial Funding: Obtain the necessary capital to cover startup costs, including purchasing bees, hives, and equipment.
- Acquire Necessary Permits and Licenses: Ensure compliance with local regulations by obtaining all required permits and licenses for beekeeping operations in Wauwatosa, WI.
- Set Up Beekeeping Infrastructure: Establish bee colonies and set up hives in a suitable location, ensuring they are protected from environmental hazards.
- Develop a Comprehensive Health and Safety Plan: Create protocols for maintaining bee health and safety, including pest control and disease prevention measures.
- Build a Strong Customer Base: Launch marketing and sales efforts to attract and retain customers, aiming for strong initial sales to build momentum.
- Launch Beekeeping Operations: Officially start beekeeping activities and begin honey production, ensuring all systems are functional and effective.
- Achieve First Production Milestone: Successfully harvest and sell the first batch of honey, ensuring product quality and customer satisfaction.
- Establish Distribution Channels: Form partnerships with local retailers, farmers’ markets, and online platforms to distribute honey products.
- Reach $15,000/Month in Revenue: Implement sales strategies and grow customer base to achieve a consistent monthly revenue of $15,000 within 24 months.
- Expand Product Line: Diversify offerings by introducing additional bee-related products such as beeswax candles, bee pollen, and royal jelly to increase revenue streams.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
HiveHarvest Beekeeping management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Emma Morales, President
Emma Morales brings a wealth of experience to HiveHarvest Beekeeping, having successfully run a beekeeping business in the past. Her deep understanding of apiculture and proven track record of operational excellence make her an invaluable asset to the company. Emma’s leadership skills and strategic vision have consistently driven growth and innovation in the beekeeping industry, positioning her to guide HiveHarvest Beekeeping towards sustainable success.
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 | $1,558,186 | $1,687,250 | $1,827,006 | $1,978,337 | $2,142,203 |
Direct Expenses | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 |
Gross Profit | $824,573 | $916,263 | $1,016,741 | $1,126,793 | $1,247,276 |
Gross Profit (%) | 52.9% | 54.3% | 55.7% | 57% | 58.2% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $727,487 | $816,233 | $913,675 | $1,020,600 | $1,137,862 |
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 | $727,487 | $816,233 | $913,675 | $1,020,600 | $1,137,862 |
Funding Requirements/Use of Funds
To accomplish our growth goals, HiveHarvest Beekeeping needs $112,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $20,000 |
Furniture | $5,000 |
Equipment & Machines | $30,000 |
Computers and Software | $2,000 |
Non Capital Investments | |
---|---|
Working Capital | $20,000 |
Initial Rent/Lease (3 months) | $3,000 |
Staff Salaries (First 3 Months) | $15,000 |
Initial Marketing and Advertising | $5,000 |
Supplies (Hives, Protective Gear, etc.) | $10,000 |
Insurance | $2,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $1,558,186 | $1,687,250 | $1,827,006 | $1,978,337 | $2,142,203 | |
Total Revenues | $1,558,186 | $1,687,250 | $1,827,006 | $1,978,337 | $2,142,203 | |
Direct Costs | ||||||
Direct Costs | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 | |
Total Direct Costs | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 | |
GROSS PROFIT | $824,573 | $916,263 | $1,016,741 | $1,126,793 | $1,247,276 | |
GROSS PROFIT % | 52.9% | 54.3% | 55.7% | 57% | 58.2% | |
Other Expenses | ||||||
Salaries | $72,814 | $75,023 | $77,299 | $79,644 | $82,060 | |
Marketing Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Rent/Utility Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Other Expenses | $12,135 | $12,503 | $12,883 | $13,274 | $13,676 | |
Total Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 | |
EBITDA | $727,487 | $816,233 | $913,675 | $1,020,600 | $1,137,862 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $727,487 | $816,233 | $913,675 | $1,020,600 | $1,137,862 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $727,487 | $816,233 | $913,675 | $1,020,600 | $1,137,862 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $727,487 | $816,233 | $913,675 | $1,020,600 | $1,137,862 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $727,487 | $816,233 | $913,675 | $1,020,600 | $1,137,862 | |
Net Profit Margin (%) | 46.7% | 48.4% | 50% | 51.6% | 53.1% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $782,487 | $1,598,721 | $2,512,396 | $3,532,996 | $4,670,859 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $782,487 | $1,598,721 | $2,512,396 | $3,532,996 | $4,670,859 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $839,487 | $1,655,721 | $2,569,396 | $3,589,996 | $4,727,859 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | |
Total Liabilities | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $727,487 | $1,543,721 | $2,457,396 | $3,477,996 | $4,615,859 | |
Total Equity | $727,487 | $1,543,721 | $2,457,396 | $3,477,996 | $4,615,859 | |
TOTAL LIABILITIES & EQUITY | $839,487 | $1,655,721 | $2,569,396 | $3,589,996 | $4,727,859 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $727,487 | $816,233 | $913,675 | $1,020,600 | $1,137,862 | |
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 | $727,487 | $816,233 | $913,675 | $1,020,600 | $1,137,862 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($57,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($57,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $112,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $112,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $782,487 | $816,233 | $913,675 | $1,020,600 | $1,137,862 | |
Cash at Beginning of Period | $0 | $782,487 | $1,598,721 | $2,512,396 | $3,532,996 | |
$782,487 | $1,598,721 | $2,512,396 | $3,532,996 | $4,670,859 |