If you’re looking to create a financial advisor business plan, you’ve come to the right place!
Financial Advisor Business Plan Example
Below is our financial advisor business plan template and sample plan created using our ai business plan generator:
I. Executive Summary
Company Overview
Horizon Wealth Partners, based in Denver, Colorado, is dedicated to providing comprehensive financial planning and wealth management services tailored to meet the unique needs of our clients. Our mission is to empower clients to achieve financial security and peace of mind through personalized, strategic financial solutions. We offer a range of services including investment management, retirement planning, estate planning, and tax strategies. Our team of experienced financial advisors is committed to upholding the highest standards of integrity and professionalism, ensuring that our clients’ financial goals are met with the utmost care and expertise.
Success Factors
Our success is driven by several key factors, including our comprehensive suite of financial services that cater to the diverse needs of our clients, our commitment to maintaining a high level of customer service, and our continuous efforts to stay ahead of industry trends and regulations. To date, we have accomplished significant milestones such as building a strong client base in Denver, implementing advanced technology solutions for client management and financial analysis, and establishing a reputable brand within the financial advisory market. These accomplishments have laid a strong foundation for our future growth and success.
Industry Analysis
The financial advisory industry is highly competitive and subject to rapid changes in regulations, technology, and client expectations. Despite these challenges, the industry continues to grow, driven by increasing demand for financial planning and investment advice among a diverse client base. Technological advancements have also enabled advisors to offer more personalized and efficient services. Horizon Wealth Partners is positioned to capitalize on these trends by leveraging technology to enhance our service offerings and by adapting swiftly to industry changes to meet the evolving needs of our clients.
Customer Analysis
Our target customers encompass a broad range of individuals and families seeking professional financial planning and wealth management services. We focus on serving clients in Denver and the surrounding areas, tailoring our services to meet the unique financial goals and circumstances of each client. Our ideal customers include young professionals, established executives, and retirees looking for expert guidance to navigate their financial journeys. By understanding the specific needs and objectives of these diverse groups, we are able to offer personalized, strategic financial solutions that address their individual requirements.
Competitive Analysis
Top Competitors: Wealth Management Co., Financial Advisors Inc., Secure Future Advisory.
Horizon Wealth Partners distinguishes itself from competitors through our emphasis on personalized service and our comprehensive approach to financial planning. Unlike many of our competitors, we offer a broad range of services that address all aspects of financial health, including investment management, retirement planning, and tax strategies. This holistic approach, combined with our commitment to leveraging cutting-edge technology, provides us with a significant competitive advantage in the market.
Marketing Plan
Our marketing strategy focuses on highlighting the comprehensive nature of our services and our team’s expertise. We offer competitive pricing models that cater to the diverse financial situations of our clients, ensuring our services are accessible to a wide audience. Our promotions plan includes a robust digital marketing campaign, leveraging social media, email marketing, and SEO to reach potential clients. We also prioritize community engagement and word-of-mouth referrals by hosting financial planning workshops and seminars. This multi-faceted approach ensures that Horizon Wealth Partners maintains a strong presence both online and within the local community.
Operations Plan
Key operational processes include securing the necessary business registrations and compliance, obtaining comprehensive insurance coverage, and implementing robust technology solutions for client management and financial analysis. Our initial focus is on client acquisition and onboarding, aiming to secure a steady flow of new clients. We plan to establish strategic partnerships to expand our client reach and to build a strong brand identity through a comprehensive marketing campaign. Additionally, we are committed to hiring and training a team of qualified financial advisors and support staff to ensure we provide high-quality service. Key milestones include reaching a consistent revenue stream within the first 12 months and achieving operational profitability within the first 24 months.
Management Team
Our management team comprises experienced financial advisors and industry professionals, each bringing a wealth of knowledge and expertise to Horizon Wealth Partners. This team is dedicated to guiding the company towards its strategic goals, ensuring that we deliver exceptional service to our clients and remain competitive in the market. Their combined experience in financial planning, investment management, and business operations is instrumental in driving our company’s growth and success.
Financial Plan
Horizon Wealth Partners requires a substantial investment to reach our growth goals. This funding will be allocated towards securing business registrations and compliance, obtaining insurance, setting up technology and infrastructure, and covering initial operational costs. Achieving our revenue and profitability milestones as outlined in our Operations Plan will be critical to our long-term success and 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 | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 |
Direct Expenses | $2,934,451 | $3,083,948 | $3,241,060 | $3,406,177 | $3,579,706 |
Gross Profit | $3,248,827 | $3,611,492 | $4,008,964 | $4,444,367 | $4,921,101 |
Gross Profit (%) | 52.5% | 53.9% | 55.3% | 56.6% | 57.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 |
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 | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 |
II. Company Overview
Welcome to Horizon Wealth Partners, a fresh and dedicated Financial Advisor serving the vibrant community of Denver, CO. As a local financial advisor business, we pride ourselves on understanding the unique financial landscapes our clients navigate daily. The inception of our firm was inspired by the noticeable gap in high-quality local financial advisory services within the area, prompting us to step in and fill this crucial void with our comprehensive and client-focused approach.
At Horizon Wealth Partners, our services are tailored to meet a wide array of financial needs, encompassing Financial Planning, Investment Management, Retirement Planning, Tax Planning, and Risk Management and Insurance Planning. Our mission is to offer a holistic suite of services that not only address our clients’ immediate financial concerns but also lay a robust foundation for their future prosperity. Based in the heart of Denver, CO, we are well-positioned to serve our fellow residents with the dedication, expertise, and personalized care they deserve.
Our confidence in our potential to excel and make a significant impact within the Denver community stems from several key factors. Firstly, our founder brings invaluable experience from successfully running a previous financial advisor business, ensuring a seasoned and strategic approach to our operations. Moreover, our commitment to offering superior risk management and insurance planning sets us apart from our competitors, alongside our broader spectrum of financial advisor services. These unique attributes equip us with the necessary tools to meet and exceed our clients’ expectations.
Horizon Wealth Partners officially started its journey on January 6, 2024, adopting the Limited Liability Company structure to provide a solid and flexible framework for our operations. Since our inception, we have achieved several milestones that underscore our commitment to establishing a strong presence in the financial advisory sector. Among these accomplishments, we take pride in having crafted a distinctive logo that encapsulates our vision, meticulously developed our company name to reflect our ethos, and secured an ideal location that resonates with our identity and accessibility needs. These achievements are just the beginning of our quest to redefine financial advisory services in Denver, CO.
III. Industry Analysis
The Financial Advisor industry in the United States is a large and growing market, with an estimated size of $64 billion in 2020. This market includes a wide range of professionals providing financial planning, investment management, and retirement planning services to individuals and businesses across the country.
Looking ahead, the Financial Advisor industry is expected to continue growing at a steady pace, with market analysts projecting a compound annual growth rate of 5.8% over the next five years. This growth is driven by increasing demand for personalized financial advice and wealth management services, as well as the growing complexity of financial markets and investment options.
Recent trends in the Financial Advisor industry, such as the rise of digital platforms and the increasing focus on sustainable investing, bode well for Horizon Wealth Partners. As a new Financial Advisor serving customers in Denver, CO, Horizon Wealth Partners can leverage these trends to attract and retain clients who are looking for innovative and socially responsible financial solutions.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
Horizon Wealth Partners will target affluent local residents in Denver, CO, specifically focusing on individuals seeking personalized financial planning and investment management. We will tailor our services to cater to professionals in high-earning industries such as technology, healthcare, and finance, who are looking to optimize their wealth. By building relationships with these clients, Horizon Wealth Partners is expected to establish a strong foothold in the local market.
We will also target young professionals and entrepreneurs who are in the early stages of their careers and require guidance in wealth accumulation and retirement planning. Horizon Wealth Partners is committed to providing educational resources and strategic advice to help these clients build a stable financial future. This approach will ensure that we foster long-term relationships with clients who have significant growth potential.
Additionally, Horizon Wealth Partners will focus on retirees and pre-retirees who need assistance in managing their retirement funds and ensuring financial stability throughout their retirement years. We will offer comprehensive retirement planning services to address concerns such as income generation, tax planning, and legacy planning. By doing so, Horizon Wealth Partners will position itself as a trusted advisor for clients transitioning into this critical life stage.
Furthermore, Horizon Wealth Partners will target small business owners who require assistance with both personal and business financial planning. We will offer tailored solutions to address unique challenges such as succession planning, business valuation, and cash flow management. This customer segment will benefit from our holistic approach, ensuring that Horizon Wealth Partners meets the comprehensive needs of business owners in the Denver area.
Customer Needs
Horizon Wealth Partners addresses the crucial need for comprehensive risk management and insurance planning, offering tailored solutions to residents who prioritize safeguarding their assets and financial future. Customers can expect personalized strategies that align with their unique circumstances, ensuring that their insurance plans provide adequate protection against unforeseen events. By focusing on high-quality service, Horizon Wealth Partners helps clients navigate the complex insurance landscape with confidence and clarity.
Beyond insurance planning, Horizon Wealth Partners fulfills the need for expert investment advice, enabling clients to make informed decisions that align with their financial goals and risk tolerance. The firm offers personalized investment strategies that consider both short-term and long-term objectives, helping customers optimize their portfolios for growth and stability. Clients have access to market insights and financial expertise that guide them through the complexities of investing.
Additionally, Horizon Wealth Partners focuses on retirement planning, a critical need for individuals aiming to secure a comfortable and financially stable future. By providing customized retirement plans, the firm ensures clients have a clear roadmap to achieving their desired lifestyle post-retirement. The firm’s advisors work closely with clients to assess savings goals, evaluate pension options, and explore various retirement income streams.
Estate planning is another essential service that Horizon Wealth Partners offers, catering to clients who want to efficiently manage and transfer their wealth to future generations. The firm provides guidance on establishing wills, trusts, and other estate planning tools that reflect clients’ wishes and minimize tax implications. With a holistic approach, Horizon Wealth Partners ensures that clients’ legacy objectives are met with precision and care.
V. Competitive Analysis
Direct Competitors
Wealth Engineers
Wealth Engineers is a financial advisory firm based in Denver, Colorado, known for its comprehensive approach to wealth management. The firm operates with a capacity to serve a wide range of clients, from individuals to small businesses. Wealth Engineers emphasizes personalized service, tailoring financial plans to meet specific client needs.
The firm offers a variety of products and services, including:
- Financial Planning and Investment Management – Pricing is customized based on client needs.
- Retirement Planning – Pricing is included within comprehensive planning fees.
- Tax Planning Strategies – Offered as part of the financial planning package.
Wealth Engineers targets clients primarily in the Denver area but also serves clients in neighboring regions. They focus on individuals seeking detailed and customized financial strategies. A key strength of Wealth Engineers is their commitment to personalized service and a holistic planning approach. However, their pricing structure may not be transparent, which can be a drawback for some potential clients.
Atlas Capital Management
Atlas Capital Management is a financial advisory firm located in Denver, Colorado, with a strong focus on investment management and financial planning. The firm is equipped to manage a diverse client base, ranging from young professionals to retirees looking for solid investment strategies. Atlas Capital Management prides itself on its disciplined investment approach.
Services offered by Atlas Capital Management include:
- Portfolio Management – Fees are generally based on a percentage of assets under management.
- Estate Planning and Trust Services – Costs are tailored to specific client needs.
- Comprehensive Financial Planning – Pricing is typically integrated with investment management fees.
The firm’s primary customer segments are high-net-worth individuals and families in the Denver metropolitan area. Atlas Capital Management is known for its disciplined investment processes and robust financial planning services. However, some clients may find the firm’s focus on high-net-worth individuals limiting for those with smaller portfolios.
Schutte Financial
Schutte Financial is a well-established financial advisory firm based in Denver, Colorado, offering a broad range of financial services. The firm has the capacity to cater to both individual investors and small business owners, emphasizing a strong commitment to client education and transparency in financial planning.
Schutte Financial provides several services, including:
- Retirement Planning – Fees are structured based on plan complexity.
- Investment Advisory Services – Fees are typically a percentage of managed assets.
- Insurance Solutions – Pricing varies according to the selected insurance products.
The firm serves a diverse clientele in and around the Denver area, focusing on those seeking clarity and education in financial decision-making. Schutte Financial’s strengths lie in its transparent fee structures and commitment to client education. However, their broad range of services might not be as deeply specialized in certain areas compared to other firms.
Competitive Advantages
At Horizon Wealth Partners, we pride ourselves on offering superior risk management and insurance planning to our clients. Our experienced team employs a proactive approach, ensuring that our clients are well-protected against potential financial setbacks. By constantly analyzing market trends and adjusting strategies accordingly, we provide our clients with personalized and comprehensive plans tailored to their unique needs and risk tolerance. This not only safeguards their assets but also provides peace of mind, allowing them to focus on their long-term financial goals.
In addition to our advanced risk management services, we distinguish ourselves by offering a broader range of financial advisory services compared to our competitors. Our holistic approach encompasses investment management, retirement planning, tax optimization, and estate planning, ensuring that every aspect of our clients’ financial lives is addressed. Our commitment to building long-term relationships with our clients means we are always accessible and responsive to their evolving needs. Additionally, our local presence in Denver, CO, allows us to develop a deep understanding of the regional market dynamics, further enhancing our ability to serve our clients effectively. By choosing us, clients can expect a dedicated partner who is invested in their financial success.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Horizon Wealth Partners offers a comprehensive suite of financial services designed to meet the diverse needs of its clients. One of the primary services available is Financial Planning, which is tailored to help individuals and families create a roadmap for their financial future. Clients can expect to invest approximately $2,000 to $5,000 for a comprehensive financial plan, although prices can vary depending on the complexity of their financial situation.
Investment Management services are also a key offering, providing clients with access to professional portfolio management to help them achieve their financial goals. The firm typically charges a management fee that ranges from 0.75% to 1.25% of assets under management annually. This fee structure is competitive and aims to align the firm’s interests with those of its clients, ensuring a focus on maximizing returns while managing risk.
Retirement Planning is another critical component of the services offered by Horizon Wealth Partners. This service is focused on helping clients prepare for a financially secure retirement. The cost for retirement planning services generally falls between $1,500 and $3,500, depending on the scope of the plan and the specific needs of the client.
Tax Planning services are provided to assist clients in minimizing their tax liabilities while complying with current tax laws. These services are especially beneficial for high-net-worth individuals and business owners. The pricing for tax planning services typically ranges from $1,000 to $3,000, reflecting the complexity and the bespoke nature of the strategies employed.
Risk Management and Insurance Planning are essential services that help clients protect their assets and ensure financial stability. Horizon Wealth Partners works with clients to identify potential risks and craft insurance strategies that provide adequate coverage. Fees for these services are generally included as part of a comprehensive financial plan, but standalone assessments and recommendations can range from $500 to $1,500.
Overall, Horizon Wealth Partners is committed to providing value-driven financial solutions that cater to the individual needs of its clients. By offering a variety of services at competitive prices, the firm aims to establish long-term relationships built on trust and financial success.
Promotions Plan
Horizon Wealth Partners will employ a comprehensive online marketing strategy to effectively reach potential clients. We will utilize search engine optimization (SEO) to ensure that our website ranks highly in search engine results, making it easier for potential clients in Denver to find us. Additionally, we will leverage pay-per-click (PPC) advertising campaigns to target specific demographics and interests, ensuring that our services are visible to those most likely to need financial advising.
To engage with our audience on a more personal level, Horizon Wealth Partners will actively participate in social media marketing. Platforms like LinkedIn, Facebook, and Instagram will serve as vital tools for us to share valuable content, including financial tips, market insights, and company updates. This approach not only builds brand awareness but also establishes us as a trusted authority in the financial advising industry.
Email marketing will be another key component of Horizon Wealth Partners’ promotional efforts. We will develop tailored email campaigns that provide potential clients with relevant information about our services, financial news, and exclusive offers. By maintaining an informative and engaging email presence, we will foster stronger relationships with our audience and encourage them to reach out for personalized financial advice.
Networking within the Denver community will also play a crucial role in our promotional strategy. Horizon Wealth Partners will participate in local events, seminars, and workshops to connect directly with individuals and businesses seeking financial guidance. By building these face-to-face connections, we will enhance our reputation and expand our client base in the region.
Finally, Horizon Wealth Partners will invest in content marketing by creating insightful blog posts, articles, and videos that address common financial concerns and solutions. By sharing this content on our website and through various online channels, we will demonstrate our expertise and commitment to helping clients achieve their financial goals.
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 Horizon Wealth Partners, there are several key day-to-day operational processes that we will perform:
- Client Onboarding: Streamline the onboarding process to ensure new clients are set up efficiently. This includes gathering necessary documentation, understanding client goals, and setting up accounts.
- Financial Planning: Develop personalized financial plans tailored to each client’s needs and objectives. This involves assessing their current financial situation and recommending strategies for wealth growth and preservation.
- Portfolio Management: Monitor and adjust client portfolios regularly to align with market conditions and client goals. This includes rebalancing portfolios and implementing investment strategies.
- Client Communication: Maintain regular communication with clients through meetings, phone calls, and emails to provide updates, answer questions, and address concerns.
- Market Research: Conduct ongoing market research to stay informed about economic trends, investment opportunities, and regulatory changes that may impact clients’ portfolios.
- Compliance and Regulatory Adherence: Ensure all operations comply with industry regulations and standards. This involves staying updated on legal requirements and maintaining accurate records.
- Risk Management: Identify potential risks in client portfolios and recommend appropriate risk management strategies. This includes diversifying investments and using hedging techniques.
- Technology Utilization: Leverage financial software and technology tools to enhance service delivery and operational efficiency. This includes CRM systems, financial planning software, and investment platforms.
- Client Education: Offer educational resources and workshops to help clients understand financial concepts and make informed decisions.
- Networking and Business Development: Build and maintain relationships with potential clients and industry professionals to grow the client base.
- Team Collaboration: Foster a collaborative team environment where advisors share insights and strategies to improve client service.
- Continuous Improvement: Regularly review and refine operational processes to enhance efficiency and client satisfaction.
Milestones
- Business Registration and Compliance: Secure all necessary licenses and registrations required to operate as a financial advisor in Denver, CO, ensuring compliance with state and federal regulations.
- Insurance and Liability Coverage: Obtain comprehensive insurance policies, including professional liability insurance, to protect against potential legal and financial risks.
- Technology and Infrastructure Setup: Implement robust technology solutions for client management, financial analysis, and data security to enhance service delivery and protect client information.
- Client Acquisition and Onboarding: Develop and initiate a client acquisition strategy aimed at reaching a steady flow of new clients, with a goal of onboarding at least 10 new clients within the first six months.
- Partnerships and Networking: Establish strategic partnerships with local businesses, accountants, and legal advisors to create referral networks and expand client reach.
- Brand Establishment and Marketing Launch: Develop a strong brand identity and launch a comprehensive marketing campaign to raise awareness and attract prospective clients.
- Team Building and Training: Hire and train a team of qualified financial advisors and support staff to ensure high-quality service delivery and scalability.
- Achieving Revenue Milestone: Reach a consistent revenue stream of $15,000 per month within the first 12 months of operation to ensure financial stability and business viability.
- Performance Monitoring and Feedback Loop: Implement a performance monitoring system to regularly assess client satisfaction, service effectiveness, and business operations, using feedback to continuously improve offerings.
- Financial Health and Profitability: Achieve operational profitability by optimizing costs, increasing client retention, and exploring new revenue streams within the first 24 months.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Horizon Wealth Partners management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Laura Evans, President
Laura Evans brings a rich history of success to Horizon Wealth Partners. Having successfully run a financial advisor business in the past, she has honed her expertise in strategic financial planning and client relationship management. Her leadership style is characterized by a commitment to excellence and a forward-thinking approach, which has consistently driven growth and innovation in her previous ventures. Laura’s experience equips her with the skills necessary to guide Horizon Wealth Partners towards achieving lasting success, ensuring that the firm remains competitive and well-positioned in the dynamic financial services industry.
IX. Financial Plan
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 |
Direct Expenses | $2,934,451 | $3,083,948 | $3,241,060 | $3,406,177 | $3,579,706 |
Gross Profit | $3,248,827 | $3,611,492 | $4,008,964 | $4,444,367 | $4,921,101 |
Gross Profit (%) | 52.5% | 53.9% | 55.3% | 56.6% | 57.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 |
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 | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Horizon Wealth Partners needs $260,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $75,000 |
Furniture Fixtures | $30,000 |
Computers Office Equipment | $20,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent Lease | $12,000 |
Staff Salaries First 3 Months | $45,000 |
Initial Marketing Advertising | $15,000 |
Initial Supplies | $5,000 |
Insurance | $8,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 | |
Total Revenues | $6,183,278 | $6,695,440 | $7,250,024 | $7,850,545 | $8,500,807 | |
Direct Costs | ||||||
Direct Costs | $2,934,451 | $3,083,948 | $3,241,060 | $3,406,177 | $3,579,706 | |
Total Direct Costs | $2,934,451 | $3,083,948 | $3,241,060 | $3,406,177 | $3,579,706 | |
GROSS PROFIT | $3,248,827 | $3,611,492 | $4,008,964 | $4,444,367 | $4,921,101 | |
GROSS PROFIT % | 52.5% | 53.9% | 55.3% | 56.6% | 57.9% | |
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 | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
Net Profit Margin (%) | 51% | 52.4% | 53.9% | 55.3% | 56.6% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $3,286,741 | $6,798,203 | $10,704,101 | $15,042,276 | $19,853,963 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $3,286,741 | $6,798,203 | $10,704,101 | $15,042,276 | $19,853,963 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $3,411,741 | $6,923,203 | $10,829,101 | $15,167,276 | $19,978,963 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $260,000 | $260,000 | $260,000 | $260,000 | $260,000 | |
Total Liabilities | $260,000 | $260,000 | $260,000 | $260,000 | $260,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $3,151,741 | $6,663,203 | $10,569,101 | $14,907,276 | $19,718,963 | |
Total Equity | $3,151,741 | $6,663,203 | $10,569,101 | $14,907,276 | $19,718,963 | |
TOTAL LIABILITIES & EQUITY | $3,411,741 | $6,923,203 | $10,829,101 | $15,167,276 | $19,978,963 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
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 | $3,151,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($125,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($125,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $260,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $260,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $3,286,741 | $3,511,461 | $3,905,898 | $4,338,175 | $4,811,686 | |
Cash at Beginning of Period | $0 | $3,286,741 | $6,798,203 | $10,704,101 | $15,042,276 | |
$3,286,741 | $6,798,203 | $10,704,101 | $15,042,276 | $19,853,963 |