Fraud Blocker

Holding Company Business Plan Template

Written by Dave Lavinsky

Holding Company Business Plan Template
Table of Contents
Table of Contents

Holding Company Business Plan

Below is our holding company business plan template and sample plan created using what we consider the best free ai business plan generator.

I. Executive Summary

Company Overview

At VentureHold Holdings, we are excited to serve the Bloomington, IL community as a newly established Holding Company, addressing a market need for high-quality local services. Our diverse portfolio includes Financial Services, Healthcare, Telecommunications, Retail, and Hospitality Services, making us a comprehensive solution for our clients. Located in Bloomington, IL, our strategic position allows us to maintain close relationships with our customers, offering them personalized and efficient services. Our deep understanding of the local market, combined with our commitment to excellence, positions VentureHold Holdings as a leading service provider in the region.

Success Factors

Our success is driven by several factors, including the extensive experience of our founder in leading a successful holding company previously. Our standout hospitality and retail services differentiate us in the market. Since our inception, we’ve achieved important milestones such as developing a unique brand identity, securing a prime operational location, and establishing ourselves as a Limited Liability Company. These accomplishments signify our commitment to becoming a cornerstone of the Bloomington business community.

Industry Analysis

The Holding Company industry in the United States, valued at over $700 billion, is experiencing growth with an increasing trend towards business consolidation under holding structures. This trend, along with a rising demand for strategic investment opportunities, positions new companies like VentureHold Holdings to capture significant market share. By leveraging these industry trends and focusing on strategic partnerships, VentureHold Holdings can establish a strong market presence and drive sustainable growth in the Bloomington, IL area.

Customer Analysis

Our primary targets are middle-income families, working professionals, SMEs, young professionals, recent graduates, retirees, and senior citizens in Bloomington, IL. Our services are designed to meet the diverse financial needs of these segments, offering personalized financial solutions, comprehensive business support, innovative digital services, and reliable income strategies for retirees. By addressing the specific needs of these customer segments, we aim to build long-term relationships and ensure their financial security and growth.

Competitive Analysis

Our competitors include RSJS Deliveries, Gingerbread House Toys, and Bobzbay, each offering distinct services ranging from deliveries and logistics to educational toys and unique collectibles. Despite their strengths, our superior hospitality services and diverse retail offerings set us apart. Our commitment to exceptional customer service and the strategic location of our operations ensure we are a preferred choice for customers, positioning us as a leader in the market.

Marketing Plan

VentureHold Holdings offers a wide range of high-quality services across various sectors, including Financial, Healthcare, Telecommunications, Retail, and Hospitality, all competitively priced. Our promotional strategy combines online and offline efforts such as SEO, PPC, social media engagement, email marketing, traditional advertising, community event sponsorships, and public relations. This multifaceted approach is designed to attract and retain a diverse customer base in Bloomington, IL, leveraging our comprehensive service offerings and commitment to customer satisfaction.

Operations Plan

Our operational strategy focuses on maintaining financial health, managing human resources effectively, nurturing customer relationships, enhancing operational efficiency, and ensuring compliance and risk management. Key milestones include the launch of our holding company, securing initial funding, assembling a skilled management team, and achieving a stable monthly revenue stream. These steps, coupled with the development of a robust IT infrastructure and strategic planning, are crucial for our success and sustainability.

Management Team

Under the leadership of CEO Natalie Turner, VentureHold Holdings is poised for success. Natalie’s extensive experience and proven track record in running a holding company provide a solid foundation for our strategic objectives and growth. Her leadership is instrumental in navigating market complexities and driving VentureHold Holdings towards sustained profitability and operational excellence.

Financial Plan

To achieve our growth objectives, VentureHold Holdings requires $468,000 in funding. This capital will be allocated towards essential investments in location buildout, furniture, equipment, IT infrastructure, and operational expenses such as working capital, initial rent, staff salaries, marketing, supplies, and insurance. This financial foundation will support our strategic goals and ensure our long-term success in the market.

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 $733,612 $770,987 $810,265 $851,544 $894,926
Gross Profit $1,739,698 $1,907,189 $2,089,744 $2,288,673 $2,505,396
Gross Profit (%) 70.3% 71.2% 72.1% 72.9% 73.7%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,642,613 $1,807,158 $1,986,679 $2,182,481 $2,395,981
Depreciation $46,000 $46,000 $46,000 $46,000 $46,000
Amortization $0 $0 $0 $0 $0
Interest Expense $46,800 $46,800 $46,800 $46,800 $46,800
Income Tax Expense $542,434 $600,025 $662,857 $731,388 $806,113
Net Income $1,007,378 $1,114,332 $1,231,021 $1,358,292 $1,497,068

 

II. Company Overview

At VentureHold Holdings, we are proud to introduce ourselves as a new Holding Company dedicated to serving the vibrant community of Bloomington, IL. Recognizing the gap in the market, we are stepping in to fill the void of high-quality local holding companies. Our ambition is not only to meet but to exceed the expectations of our customers through a broad range of services tailored to their diverse needs.

Our portfolio is carefully designed to cater to a wide array of needs, encompassing Financial Services, Healthcare Services, Telecommunications Services, Retail Services, and Hospitality Services. With this diverse range of offerings, we aim to be a one-stop solution for our clients in Bloomington, ensuring that their needs are met promptly and efficiently, all under one roof.

Based in Bloomington, IL, our operations are strategically located to ensure that we are in close proximity to our customers, enabling us to offer them personalized and timely services. Our deep understanding of the local market dynamics, combined with our commitment to excellence, positions us as a leading service provider in the region.

Our confidence in our success stems from several unique advantages. Firstly, our founder brings a wealth of experience from previously running a successful holding company, ensuring that we have the leadership and vision required to thrive. Additionally, our hospitality services are unparalleled in the market, and our retail services add another layer to our comprehensive offerings. These factors, among others, set us apart as a prime candidate for success in Bloomington and beyond.

Since our inception on 2024-01-07, VentureHold Holdings has made significant strides. We are a Limited Liability Company, a legal structure that aligns with our strategic goals and operational needs. Our accomplishments to date include the development of a distinctive logo that represents our brand identity, the creation of our company name that resonates with our mission and vision, and securing a prime location that serves as our operational base. These milestones mark the beginning of our journey towards becoming a cornerstone in the Bloomington business community.

 

III. Industry Analysis

The Holding Company industry in the United States is a significant sector with a large market size. As of now, the industry is valued at over $700 billion, encompassing a wide range of businesses and investments. With the increasing trend of companies opting for a holding structure to manage and expand their operations, the market is expected to continue growing in the coming years.

One of the key trends in the Holding Company industry is the consolidation of businesses under a single entity to streamline operations and maximize efficiency. This trend is particularly beneficial for new Holding Companies like VentureHold Holdings, as it allows them to acquire and manage a diverse portfolio of businesses in a cost-effective manner. With the right strategies in place, VentureHold Holdings can capitalize on this trend and establish a strong presence in the market.

Another positive trend in the Holding Company industry is the growing demand for investment opportunities and strategic partnerships. As more businesses seek capital infusion and expertise to fuel their growth, Holding Companies like VentureHold Holdings can offer valuable resources and support. By leveraging this trend and building strong relationships with businesses in Bloomington, IL, VentureHold Holdings can position itself as a trusted partner and drive sustainable growth in the region.

 

IV. Customer Analysis

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

Target Customers

We will target local residents in Bloomington, IL, focusing primarily on middle-income families and working professionals. This demographic is likely to seek diversified financial services and investment opportunities to build their wealth and secure their financial future. Our offerings will be tailored to meet the specific needs of this customer segment through personalized and accessible financial solutions.

We will also aim to serve small and medium-sized enterprises (SMEs) in the area. These businesses will benefit from our comprehensive suite of financial services, including business loans, investment advice, and strategic planning. Partnering with SMEs will enable us to support local economic growth and build long-term relationships with business owners.

Additionally, we will target young professionals and recent graduates who are beginning their careers and require guidance in financial planning and investment. This group is expected to value innovative financial products and digital solutions. By offering user-friendly and technology-driven services, we will attract this tech-savvy demographic and help them establish a solid financial foundation.

We will also focus on retirees and senior citizens who are looking for reliable income streams and wealth preservation strategies. This segment is likely to seek low-risk investment options and estate planning services. By addressing their specific needs, we will build trust and ensure their financial security during retirement.

Customer Needs

Customers seeking high-quality financial services can rely on VentureHold Holdings to meet their needs with precision and expertise. We offer a comprehensive range of financial solutions, tailored to help individuals manage their wealth, plan for retirement, and achieve long-term financial goals. Our commitment to excellence ensures that clients receive personalized advice and support, fostering trust and satisfaction.

Beyond financial services, clients can expect robust investment opportunities, designed to diversify portfolios and maximize returns. Our team of experienced professionals provides strategic insights and market analysis, empowering customers to make informed investment decisions. This proactive approach helps clients navigate the complexities of the financial landscape with confidence.

VentureHold Holdings also addresses the need for transparent and accessible financial education. We offer workshops, seminars, and one-on-one coaching sessions to enhance financial literacy among our clients. By equipping customers with the knowledge and tools they need, we enable them to take control of their financial futures.

Moreover, our customer-centric approach ensures that clients experience exceptional service at every touchpoint. We prioritize clear communication, prompt responses, and personalized attention, creating a seamless and satisfying customer experience. This dedication to service excellence fosters long-term relationships and client loyalty.

 

V. Competitive Analysis

Direct Competitors

VentureHold Holdings’s competitors include the following companies:

RSJS Deliveries

RSJS Deliveries offers a range of delivery services including same-day, overnight, and scheduled deliveries. They also provide logistics solutions and freight services. Their price points vary depending on the urgency and distance of delivery, generally ranging from $10 for local same-day deliveries to upwards of $500 for large freight shipments.

The company generates annual revenues estimated at around $2 million. RSJS Deliveries is headquartered in Bloomington, IL, with additional service centers in nearby cities like Peoria and Champaign. Their primary customer segments include small to medium-sized businesses, e-commerce companies, and individual consumers.

RSJS Deliveries serves the central Illinois region extensively. A key strength is their efficient and reliable delivery service with a strong local presence. However, their limited geographical reach and relatively higher pricing for long-distance deliveries can be seen as weaknesses.

Gingerbread House Toys

Gingerbread House Toys specializes in selling educational and recreational toys for children. They offer products ranging from puzzles and board games to outdoor play equipment. Their price points are competitive, generally ranging from $5 for small toys to $150 for larger playsets.

The company reports annual revenues of approximately $1.5 million. They operate a flagship store in Bloomington, IL, and have an online store that caters to a national audience. Their primary customer segments include families with young children, educators, and gift shoppers.

Gingerbread House Toys primarily serves the Bloomington-Normal area but also ships products nationwide through their online platform. A key strength is their specialized and curated toy selection that appeals to educational and recreational needs. However, they face stiff competition from larger national retailers and online marketplaces, which can be seen as a weakness.

Bobzbay

Bobzbay is a bookstore that also sells a variety of collectibles, including vintage items, vinyl records, and unique gifts. They offer new and used books, with price points ranging from $1 for used paperbacks to $50 for rare collectibles. Their collectibles and vinyl records can range from $5 to several hundred dollars depending on rarity and condition.

Bobzbay generates annual revenues estimated at around $800,000. The store is located in downtown Bloomington, IL, serving both local customers and tourists. Their primary customer segments include book enthusiasts, collectors, and gift shoppers.

Bobzbay caters primarily to the local Bloomington-Normal community but also attracts visitors from neighboring areas. A key strength is their unique and diverse product offering, which sets them apart from conventional bookstores. However, their niche market focus and reliance on physical store sales can be seen as potential weaknesses.

Competitive Advantages

At VentureHold Holdings, we pride ourselves on delivering superior hospitality services that set us apart from the competition. Our commitment to exceptional customer service ensures that every guest enjoys a personalized and memorable experience. Our staff is trained to anticipate the needs of our clients, providing bespoke solutions and creating a welcoming atmosphere that fosters loyalty and repeat business. Additionally, our properties are equipped with modern amenities and luxurious accommodations, making us the preferred choice for discerning travelers and business professionals alike.

In addition to our top-tier hospitality services, we also offer a diverse range of retail services, providing a one-stop solution for our customers. Our strategic location in key commercial areas allows us to attract a steady stream of foot traffic, enhancing our visibility and customer reach. Furthermore, our retail spaces are carefully curated to include a mix of popular brands and unique local offerings, ensuring a rich and varied shopping experience. By combining hospitality and retail under one roof, we create a synergistic environment that maximizes convenience and satisfaction for our patrons. Our holistic approach and commitment to excellence position us as a leader in the market, driving sustained growth and success.

VI. Marketing Plan

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

Products, Services & Pricing

VentureHold Holdings offers a diverse range of products and services tailored to meet the needs of customers in various sectors. The company’s portfolio includes Financial Services, Healthcare Services, Telecommunications Services, Retail Services, and Hospitality Services, each with competitive pricing and high-quality offerings.

In the Financial Services sector, VentureHold Holdings provides comprehensive solutions such as investment advisory, wealth management, and insurance products. Customers can expect an average selling price of $1,500 for personalized financial planning services. These services are designed to help clients manage their finances effectively and achieve their long-term financial goals.

The Healthcare Services offered by VentureHold Holdings encompass a wide range of medical and wellness solutions. This includes primary care consultations, specialized medical treatments, and wellness programs. The average price for a standard medical consultation is approximately $200. These services aim to ensure the well-being of customers through accessible and high-quality healthcare options.

In Telecommunications Services, VentureHold Holdings provides robust connectivity solutions including mobile plans, internet services, and digital communication tools. The average price for a comprehensive mobile plan with unlimited data is around $80 per month. These services are designed to keep customers connected seamlessly in an increasingly digital world.

Retail Services offered by VentureHold Holdings include a variety of consumer goods and products. This includes everything from everyday essentials to luxury items. The average price for retail products is around $50, offering customers a balance of quality and affordability. These services cater to the diverse shopping needs of customers, ensuring convenience and satisfaction.

Hospitality Services encompass hotel accommodations, dining experiences, and event management. VentureHold Holdings provides luxurious and comfortable lodging with an average room rate of $150 per night. These services are tailored to provide exceptional experiences for customers, whether they are traveling for business or leisure.

Overall, VentureHold Holdings delivers a comprehensive suite of services across multiple sectors, ensuring that customers receive high-quality offerings at competitive prices. The company’s commitment to excellence and customer satisfaction is evident in the diverse range of products and services it provides.

Promotions Plan

To attract customers, we at VentureHold Holdings will employ a multifaceted promotional strategy leveraging both online and offline methods.

We will launch a comprehensive online marketing campaign that includes search engine optimization (SEO) to ensure our website ranks highly in search results. We will also engage in pay-per-click (PPC) advertising to drive immediate traffic to our site. Our social media presence will be robust, with engaging content posted regularly on platforms such as Facebook, LinkedIn, and Instagram to foster a sense of community and keep our audience informed about our services and updates.

Email marketing will be another cornerstone of our strategy. We will build an email list to send out newsletters, promotional offers, and important announcements. This will help us maintain a direct line of communication with our customers and prospects, ensuring they are always in the loop about our latest offerings.

To complement our digital efforts, we will also invest in traditional marketing tactics. Print advertisements in local newspapers and magazines will help us reach a broader audience. Additionally, we will sponsor community events and local charities to build goodwill and strengthen our ties with the Bloomington community.

Public relations will play a crucial role in our promotional strategy. We will issue press releases to local media outlets to announce significant milestones and achievements. This will not only generate positive publicity but also establish us as a credible player in the market.

Networking is another key tactic we will employ. By attending industry conferences, trade shows, and local business events, we will build relationships and establish partnerships that can lead to new customer acquisitions.

Finally, we will focus on customer referrals. Satisfied customers will be encouraged to refer others to us, and we will offer incentives to both the referrer and the new customer. This word-of-mouth marketing will be invaluable in building a loyal customer base.

By integrating these promotional methods, we expect to create a strong market presence and attract a diverse customer base in Bloomington, IL.

 

VII. Operations Plan

Our Operations Plan details:

  1. The key day-to-day processes that our business performs to serve our customers
  2. The key business milestones that our company expects to accomplish as we grow

 

Key Operational Processes

To ensure the success of VentureHold Holdings, there are several key day-to-day operational processes that we will perform:

  • Financial Management:
    • Monitor cash flow and maintain financial records.
    • Prepare and review budgets and financial forecasts.
    • Manage accounts receivable and payable.
    • Ensure compliance with financial regulations and tax obligations.
  • Human Resources Management:
    • Recruit, hire, and train new employees.
    • Manage employee benefits and payroll.
    • Conduct performance reviews and manage employee relations.
    • Ensure compliance with labor laws and regulations.
  • Customer Relationship Management:
    • Develop and maintain strong relationships with customers and clients.
    • Address customer inquiries and resolve issues promptly.
    • Implement customer feedback to improve services and products.
    • Utilize CRM software to track interactions and sales.
  • Operational Efficiency:
    • Streamline processes to enhance productivity and reduce costs.
    • Implement and maintain operational policies and procedures.
    • Monitor key performance indicators and adjust strategies accordingly.
    • Ensure the proper functioning of all operational systems and equipment.
  • Marketing and Sales:
    • Develop and execute marketing strategies to attract new customers.
    • Manage social media accounts and digital marketing campaigns.
    • Track sales performance and adjust tactics to meet targets.
    • Conduct market research to identify new opportunities.
  • Compliance and Risk Management:
    • Ensure adherence to industry regulations and company policies.
    • Conduct regular risk assessments and implement mitigation strategies.
    • Maintain and update insurance policies and coverage.
  • Technology Management:
    • Maintain and upgrade IT systems and infrastructure.
    • Ensure data security and implement cybersecurity measures.
    • Provide technical support to staff and troubleshoot issues.
  • Strategic Planning:
    • Develop long-term strategic plans and set business goals.
    • Monitor industry trends and adjust strategies accordingly.
    • Collaborate with stakeholders to align on company vision and objectives.

Milestones

VentureHold Holdings expects to complete the following milestones in the coming months in order to ensure its success:

  • Launch our holding company: Establish the legal structure, register the business, and set up corporate governance frameworks.
  • Secure initial funding: Obtain sufficient capital from investors or financial institutions to cover the first 12-24 months of operations.
  • Recruit key management team: Hire experienced executives and department heads to lead core functions such as finance, operations, marketing, and sales.
  • Acquire or create subsidiary companies: Identify and complete the acquisition or creation of initial subsidiary companies that align with strategic goals.
  • Develop and implement a robust IT infrastructure: Establish a secure and scalable IT system to support operations, communication, and data management.
  • Establish customer acquisition channels: Develop and launch marketing campaigns and sales strategies to attract and retain customers.
  • Get to $15,000/month in revenue: Achieve a stable monthly revenue stream to ensure operational sustainability and financial health.
  • Compliance and risk management: Ensure all subsidiaries comply with regulatory requirements and establish risk management protocols.
  • Establish financial controls and reporting: Implement robust financial systems for budgeting, forecasting, and transparent reporting to stakeholders.
  • Evaluate and optimize operations: Continuously assess and refine business processes to improve efficiency, reduce costs, and enhance profitability.

 

VIII. Management Team

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

Management Team Members

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

Natalie Turner, CEO

Natalie Turner has a history of success and has successfully run a holding company in the past. Her extensive experience in managing and scaling businesses provides a strong foundation for VentureHold Holdings. Under Natalie’s leadership, the company is well-positioned to achieve its strategic objectives and foster lasting growth. Her proven track record of operational excellence and strategic vision enables her to navigate the complexities of the market while driving sustained profitability.

 

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 $733,612 $770,987 $810,265 $851,544 $894,926
Gross Profit $1,739,698 $1,907,189 $2,089,744 $2,288,673 $2,505,396
Gross Profit (%) 70.3% 71.2% 72.1% 72.9% 73.7%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,642,613 $1,807,158 $1,986,679 $2,182,481 $2,395,981
Depreciation $46,000 $46,000 $46,000 $46,000 $46,000
Amortization $0 $0 $0 $0 $0
Interest Expense $46,800 $46,800 $46,800 $46,800 $46,800
Income Tax Expense $542,434 $600,025 $662,857 $731,388 $806,113
Net Income $1,007,378 $1,114,332 $1,231,021 $1,358,292 $1,497,068

Funding Requirements/Use of Funds

To accomplish our growth goals, VentureHold Holdings needs $468,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $100,000
Furniture $10,000
Equipment $50,000
Machines $50,000
Computers and IT Infrastructure $20,000
Non Capital Investments
Working Capital $150,000
Initial Rent/Lease $10,000
Staff Salaries for the First 3 Months $60,000
Initial Marketing and Advertising $10,000
Supplies $3,000
Insurance $5,000

Financial Projections

financial projection holding company business plan

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 $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 $1,739,698 $1,907,189 $2,089,744 $2,288,673 $2,505,396
GROSS PROFIT % 70.3% 71.2% 72.1% 72.9% 73.7%
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 $1,642,613 $1,807,158 $1,986,679 $2,182,481 $2,395,981
Depreciation $46,000 $46,000 $46,000 $46,000 $46,000
Amortization $0 $0 $0 $0 $0
EBIT $1,596,613 $1,761,158 $1,940,679 $2,136,481 $2,349,981
Interest Expense $46,800 $46,800 $46,800 $46,800 $46,800
PRETAX INCOME $1,549,813 $1,714,358 $1,893,879 $2,089,681 $2,303,181
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,549,813 $1,714,358 $1,893,879 $2,089,681 $2,303,181
Income Tax Expense $542,434 $600,025 $662,857 $731,388 $806,113
NET INCOME $1,007,378 $1,114,332 $1,231,021 $1,358,292 $1,497,068
Net Profit Margin (%) 40.7% 41.6% 42.4% 43.3% 44%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $1,149,538 $2,295,707 $3,557,277 $4,951,152 $6,008,428
Other Current Assets $212,300 $229,884 $248,926 $261,684 $283,360
Total Current Assets $1,361,838 $2,525,592 $3,806,203 $5,212,836 $6,291,788
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $230,000 $230,000 $230,000 $230,000 $230,000
Accum Depreciation $46,000 $92,000 $138,000 $184,000 $230,000
Net fixed assets $184,000 $138,000 $92,000 $46,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,545,838 $2,663,592 $3,898,203 $5,258,836 $6,291,788
LIABILITIES & EQUITY
Current Liabilities $70,459 $73,880 $77,470 $79,811 $83,695
Debt outstanding $468,000 $468,000 $468,000 $468,000 $0
Total Liabilities $538,459 $541,880 $545,470 $547,811 $83,695
Share Capital $0 $0 $0 $0 $0
Retained earnings $1,007,378 $2,121,711 $3,352,732 $4,711,025 $6,208,093
Total Equity $1,007,378 $2,121,711 $3,352,732 $4,711,025 $6,208,093
TOTAL LIABILITIES & EQUITY $1,545,838 $2,663,592 $3,898,203 $5,258,836 $6,291,788

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $1,007,378 $1,114,332 $1,231,021 $1,358,292 $1,497,068
Change in Working Capital ($141,840) ($14,163) ($15,451) ($10,417) ($17,791)
Plus Depreciation $46,000 $46,000 $46,000 $46,000 $46,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $911,538 $1,146,169 $1,261,570 $1,393,874 $1,525,276
CASH FLOW FROM INVESTMENTS
Fixed Assets ($230,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($230,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $468,000 $0 $0 $0 ($468,000)
Net Cash Flow from Financing $468,000 $0 $0 $0 ($468,000)
Net Cash Flow $1,149,538 $1,146,169 $1,261,570 $1,393,874 $1,057,276
Cash at Beginning of Period $0 $1,149,538 $2,295,707 $3,557,277 $4,951,152
$1,149,538 $2,295,707 $3,557,277 $4,951,152 $6,008,428

 

Dave Lavinsky
Over the past 25 years, Dave Lavinsky, Founder of PlanPros has helped over 1 million entrepreneurs develop business plans.
Create your professional business plan in just minutes using PlanPros.ai!