If you’re looking to create a stock brokerage firm business plan, you’ve come to the right place!
Over the past 25 years, the PlanPros team has helped over 1 million entrepreneurs and business owners write business plans….and many of them have started and grown successful stock brokerage firm businesses. Our stock brokerage firm business plan example below is sure to help you!
Stock Brokerage Firm Business Plan Example
Below is our stock brokerage firm business plan template and sample plan created using our ai business plan generator:
I. Executive Summary
Company Overview
QuantumAsset Group, based in the heart of the financial district, is a premier asset management firm dedicated to offering bespoke financial solutions to our clients. Our comprehensive suite of services includes equities, mutual funds, ETFs, options and derivatives trading, and fixed income securities. We pride ourselves on our client-centric approach, tailoring strategies to meet individual investment goals and risk tolerances. Our use of cutting-edge technology for real-time market insights and dynamic portfolio management, combined with our transparent fee structure, positions us as a trusted partner in our clients’ financial success.
Success Factors
Our success is driven by our commitment to personalized service, technological innovation, and fee transparency. These pillars have not only fostered strong client trust but have also optimized investment outcomes, aligning closely with personal financial objectives and risk profiles. Our technological edge enables swift responses to market changes, maximizing returns and minimizing risks. Our transparent fee structure further solidifies client trust, distinguishing us in a competitive market and laying a solid foundation for sustainable growth.
Industry Analysis
The asset management industry is highly competitive and constantly evolving, with technology playing a pivotal role in shaping market dynamics. Firms that leverage technological advancements for data analysis and client service delivery are positioned to outperform. Regulatory changes and economic fluctuations also influence industry trends, necessitating adaptability and strategic planning. QuantumAsset Group is well-placed in this landscape, with our technological adaptability and strategic foresight enabling us to navigate challenges and seize market opportunities effectively.
Customer Analysis
Our target customers span a broad spectrum, including individual investors seeking personalized investment strategies, high-net-worth individuals looking for bespoke wealth management solutions, and institutional clients in need of comprehensive asset management services. We understand the diverse needs of our clientele, from those seeking aggressive growth to those prioritizing capital preservation. This diversity necessitates a deep understanding of various market segments and the ability to tailor our offerings to meet the specific investment goals and risk tolerances of each client segment.
Competitive Analysis
Top competitors in our space include major asset management firms and boutique investment advisors. However, QuantumAsset Group differentiates itself through our tailored approach to client service, cutting-edge technology for real-time market insights, and a transparent fee structure. This unique combination of personalized service, technological innovation, and fee transparency sets us apart, enabling us to deliver superior value and foster enduring client relationships.
Marketing Plan
QuantumAsset Group offers a wide range of financial products and services, from equities and mutual funds to ETFs, options, and fixed income securities. Our pricing strategy is competitive, with transaction fees and management fees designed to be transparent and fair, reflecting our commitment to value for our clients. Our promotions plan is centered around leveraging digital marketing channels, engaging in strategic partnerships, and participating in industry events to enhance brand visibility and attract a diverse client base. By focusing on the unique benefits of our comprehensive service offering and competitive pricing, we aim to not only retain existing clients but also attract new ones.
Operations Plan
Our operations are underpinned by key processes that ensure efficiency and compliance, such as rigorous risk management protocols, client onboarding procedures, and continuous portfolio monitoring. We are committed to achieving milestones that include the expansion of our service offerings, technological upgrades to enhance client experience and portfolio management, and the development of our team to support growth. These operational priorities are critical to delivering on our promise of exceptional service and investment performance for our clients.
Management Team
The QuantumAsset Group management team comprises industry veterans with a proven track record of success. CEO Omar Long brings strategic vision and financial acumen, CFO Jane Doe offers expertise in corporate finance and risk management, COO John Smith excels in operational efficiency, and CMO Emily Johnson is skilled in brand strategy and digital marketing. Together, this team’s diverse expertise and leadership are pivotal in steering QuantumAsset Group towards achieving our ambitious goals and ensuring long-term success.
Financial Plan
To realize our growth objectives, QuantumAsset Group is focused on securing the necessary funding to support our strategic initiatives. These funds will be allocated towards technological advancements, marketing efforts to expand our client base, and hiring key personnel to enhance our service offerings. Our financial plan is designed to ensure we have the resources needed to capitalize on market opportunities, drive innovation, and deliver exceptional value to our clients, thereby securing our position as a leader in the asset management industry.
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 | $2,967,973 | $3,213,811 | $3,480,011 | $3,768,261 | $4,080,387 |
Direct Expenses | $1,344,956 | $1,413,476 | $1,485,486 | $1,561,164 | $1,640,698 |
Gross Profit | $1,623,016 | $1,800,335 | $1,994,525 | $2,207,097 | $2,439,688 |
Gross Profit (%) | 54.7% | 56% | 57.3% | 58.6% | 59.8% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,525,931 | $1,700,304 | $1,891,460 | $2,100,904 | $2,330,274 |
Depreciation | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 |
Income Tax Expense | $508,175 | $569,206 | $636,111 | $709,416 | $789,696 |
Net Income | $943,755 | $1,057,097 | $1,181,349 | $1,317,487 | $1,466,578 |
II. Company Overview
QuantumAsset Group is a pioneering Stock Brokerage Firm based in Bountiful, UT. As the newest member of the local financial ecosystem, we pride ourselves on being the first high-quality stock brokerage firm in the area. Our mission is to provide unparalleled service and expertise to our clients, helping them navigate the complexities of the stock market with ease and confidence.
At QuantumAsset Group, our portfolio of products and services is designed to meet the diverse needs of our clientele. We offer a comprehensive range of investment options including Equities (Stocks), Mutual Funds, Exchange-Traded Funds (ETFs), Options and Derivatives, and Fixed Income Securities (Bonds). Our goal is to provide our clients with the tools and information they need to make informed investment decisions, tailored to their individual investment goals, risk tolerances, and financial planning needs.
Our firm is strategically located in Bountiful, UT, enabling us to serve the local community with a personal touch. We believe that our physical presence in Bountiful enhances our ability to understand and meet the needs of our clients, providing a level of service that is unmatched in the region.
QuantumAsset Group stands out as a uniquely qualified contender in the financial services market for several reasons. Our founder brings a wealth of experience from previously running a successful stock brokerage firm, ensuring that we have the knowledge and expertise to achieve our business objectives. Furthermore, our comprehensive approach to catering to different investment goals and risk tolerances sets us apart from our competition, making us a preferred choice for investors in Bountiful and beyond.
Since our establishment on January 6, 2024, QuantumAsset Group has made significant strides towards becoming a leading stock brokerage firm. We are registered as a C Corporation, a testament to our commitment to operating with the highest standards of professionalism and integrity. Among our key accomplishments to date are the creation of our company logo, the development of our unique company name, and the acquisition of a prime location for our offices. These milestones mark the beginning of our journey to becoming a trusted partner in our clients’ financial success.
III. Industry Analysis
The Stock Brokerage Firm industry in the United States is currently valued at approximately $100 billion. This market size reflects the high demand for brokerage services among individual investors, institutions, and businesses looking to invest in the stock market. With the increasing popularity of online trading platforms and the growing interest in financial markets, the industry is expected to continue to expand in the coming years.
One of the key trends in the Stock Brokerage Firm industry is the shift towards digitalization and automation. Many brokerage firms are investing in advanced technology to streamline their operations, improve customer service, and enhance trading capabilities. QuantumAsset Group, as a new Stock Brokerage Firm, is well-positioned to capitalize on this trend by offering cutting-edge digital tools and platforms to its customers in Bountiful, UT, providing them with a seamless and efficient trading experience.
Another trend in the industry is the increasing focus on personalized investment advice and tailored financial solutions. As investors become more sophisticated and seek customized investment strategies, brokerage firms like QuantumAsset Group have the opportunity to differentiate themselves by offering personalized services and building long-term relationships with their clients. By understanding the unique needs and goals of their customers in Bountiful, UT, QuantumAsset Group can position itself as a trusted partner in helping them achieve their financial objectives.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
Our primary focus will be the local residents of Bountiful, UT, who are seeking personalized and professional stock brokerage services. We will target both novice investors who need guidance as well as seasoned investors looking for sophisticated financial instruments and strategies. By tailoring our services to meet the unique needs of the community, we will establish a strong local presence.
We will also cater to small business owners in Bountiful who require investment advice and portfolio management to optimize their financial assets. By offering specialized financial advisory services, we will help these entrepreneurs to diversify their investments and strategically plan for the future. This will enable us to build long-term relationships with local businesses.
Additionally, we will target high-net-worth individuals (HNWIs) in the area who seek exclusive investment opportunities and wealth management services. Our firm will provide customized solutions that include estate planning, tax optimization, and risk management. This will not only meet their complex financial needs but also secure their financial legacy.
We will extend our services to retirees and pre-retirees who are looking to preserve their savings and generate a stable income through strategic investments. By offering retirement planning and income-generating portfolios, we will ensure that they achieve financial security in their golden years. This focus on retirement planning will address a significant market segment in Bountiful.
Customer Needs
Customers seeking high-quality equities and exchange-traded funds (ETFs) find their needs met through a diverse and well-researched portfolio. They expect seamless access to a broad range of investment options, ensuring that their financial goals are aligned with market opportunities. By offering carefully selected equities and ETFs, we address the demand for reliable and profitable investment vehicles.
Expert financial advice and personalized investment strategies are crucial for customers looking to maximize their returns. Clients appreciate tailored guidance that considers their unique financial situations, risk tolerance, and long-term objectives. By providing dedicated financial advisors, we help clients make informed decisions and navigate the complexities of the stock market.
Transparency and trust are paramount in the brokerage industry. Customers require detailed and clear communication about their investments, including performance metrics and potential risks. Our commitment to transparency ensures that clients feel secure and confident in their investment choices.
Ease of access to trading platforms and efficient customer service are essential for a seamless investment experience. Clients expect intuitive and user-friendly platforms that allow them to manage their portfolios with ease. Providing robust support and responsive customer service ensures that any issues are promptly addressed, enhancing overall customer satisfaction.
V. Competitive Analysis
Direct Competitors
QuantumAsset Group’s competitors include the following companies:
Zions Direct
Zions Direct provides a variety of investment services, including stock trading, bonds, mutual funds, and retirement accounts. They offer competitive pricing on trades and investment products, generally catering to both individual investors and institutional clients. Their revenue streams are diversified, pulling from trading fees, asset management, and financial advisory services.
Zions Direct is headquartered in Salt Lake City, UT, and has a robust online presence, which allows them to serve customers nationwide. They primarily target middle to high-income individuals, as well as small to mid-sized businesses. A key strength of Zions Direct is their integration with Zions Bank, which provides additional financial services and stability. However, their reliance on online services can be a weakness for clients preferring in-person consultations.
Edward Jones – Financial Advisor: Dustin R Kazmar
Edward Jones, particularly through Financial Advisor Dustin R Kazmar, offers personalized financial planning, retirement planning, and investment advice. They focus on long-term investment strategies and have a reputation for building strong client-advisor relationships. Pricing varies based on the complexity of services, with some fees being commission-based and others being flat fees for advisory services.
This branch is located in Bountiful, UT, and serves primarily local clients, though Edward Jones has a broad national presence. The customer segments they serve include retirees, pre-retirees, and individuals seeking comprehensive financial planning. A key strength is their personalized approach and high client retention rate. A potential weakness is their higher fee structure compared to discount brokerage firms.
B.O.S.S. Retirement Solutions and Advisors | Bountiful Office
B.O.S.S. Retirement Solutions and Advisors specialize in retirement planning, estate planning, and wealth management services. They offer tailored solutions to meet the unique needs of each client, with a focus on maximizing retirement income and minimizing taxes. Their pricing is generally fee-based, often calculated as a percentage of assets under management.
Located in Bountiful, UT, they primarily serve the local community but also have a presence in other parts of Utah. Their customer segments include retirees, high-net-worth individuals, and those nearing retirement. Key strengths include their specialized knowledge in retirement planning and comprehensive approach. However, their specialization can also be a weakness as they might not appeal to clients seeking a broader range of investment options.
Competitive Advantages
QuantumAsset Group stands out in the market with our tailored approach to serving diverse investment goals, risk tolerances, and financial planning needs. Unlike our competitors, we adopt a holistic view of each client’s financial situation, ensuring personalized strategies that cater to individual circumstances. This customized service model not only fosters client trust but also optimizes investment outcomes by aligning them closely with personal financial objectives and risk profiles.
Moreover, our firm leverages cutting-edge technology and data analytics to provide real-time insights and dynamic portfolio management. This technological edge allows us to respond swiftly to market changes, thereby maximizing returns and minimizing risks for our clients. Additionally, we pride ourselves on our transparent fee structure, which ensures that clients understand exactly what they are paying for without hidden charges. By combining personalized service, advanced technology, and transparency, we provide a unique value proposition that sets us apart in the competitive landscape.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
QuantumAsset Group offers a comprehensive suite of financial products and services designed to meet the diverse needs of its clients. Equities, or stocks, are one of the cornerstone offerings. Clients can trade individual stocks through the firm’s trading platform, with transaction fees typically averaging around $6.95 per trade. This service is ideal for investors looking to gain ownership in various companies and benefit from potential capital appreciation and dividends.
Mutual funds are another key product offered. These investment vehicles pool money from multiple investors to purchase a diversified portfolio of securities. QuantumAsset Group provides access to a wide range of mutual funds, with average expense ratios ranging from 0.50% to 1.00%. This service is particularly beneficial for clients seeking diversification and professional management of their investments.
Exchange-Traded Funds (ETFs) provide a flexible investment option as they combine the diversification benefits of mutual funds with the liquidity of stocks. The firm offers a variety of ETFs, with average management fees typically around 0.20% to 0.50%. ETFs are a suitable choice for clients looking for lower-cost investment options with intraday trading capabilities.
Options and derivatives trading is available for more sophisticated investors seeking to hedge their portfolios or speculate on market movements. The average cost for trading options at QuantumAsset Group is approximately $0.75 per contract. These financial instruments offer additional strategies for managing risk and enhancing returns.
Fixed income securities, such as bonds, are offered to clients looking for stable income and lower risk. The firm provides access to a wide range of bonds, including corporate, municipal, and government bonds. The average yield on these bonds varies depending on the type and duration, but typically ranges between 2% and 5%. This service appeals to conservative investors aiming for regular interest payments and capital preservation.
Promotions Plan
At QuantumAsset Group, we employ a variety of promotional methods to attract and retain customers. Our primary focus is on establishing a strong online presence, leveraging digital marketing strategies to reach potential clients. Through targeted online marketing campaigns, we utilize search engine optimization (SEO) to improve our visibility on search engines and attract organic traffic to our website. Additionally, we invest in pay-per-click (PPC) advertising to ensure that our services are prominently displayed when potential clients search for stock brokerage firms.
We also use social media platforms to engage with our audience and build a community around our brand. By sharing valuable content, market insights, and updates on platforms such as Facebook, Twitter, LinkedIn, and Instagram, we create opportunities for interaction and foster trust with our clients. Our social media strategy includes both organic posts and paid advertisements to maximize our reach and engagement.
Email marketing is another key component of our promotional efforts. By building a comprehensive email list, we send targeted newsletters and promotional offers to both potential and existing clients. This personalized approach helps us maintain ongoing communication and nurture relationships over time.
In addition to our digital efforts, we recognize the importance of local community engagement. We participate in local events, sponsorships, and partnerships to increase our visibility within Bountiful, UT. Hosting informational seminars and workshops allows us to demonstrate our expertise and provide value to potential clients, further establishing our reputation as a trusted advisor in the community.
Content marketing plays a crucial role in our promotional strategy. We regularly publish high-quality blog posts, articles, and whitepapers on our website to educate our audience about various aspects of stock brokerage and investment. This content not only positions us as thought leaders but also improves our SEO efforts by attracting inbound links and increasing our website’s authority.
Traditional advertising methods, such as print ads in local newspapers and magazines, also form part of our promotional mix. These ads help us reach a broader audience and complement our digital marketing efforts.
Lastly, we leverage client referrals and testimonials to build credibility and attract new clients. By encouraging satisfied clients to share their positive experiences and offering referral incentives, we create a powerful word-of-mouth marketing channel.
Through a combination of online marketing, social media engagement, email marketing, local community involvement, content marketing, traditional advertising, and client referrals, QuantumAsset Group effectively promotes our services and attracts a growing clientele in Bountiful, UT.
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 QuantumAsset Group, there are several key day-to-day operational processes that we will perform:
- Client Onboarding and KYC: We will perform thorough Know Your Customer (KYC) checks and ensure all regulatory requirements are met for new clients. This includes verifying identities, understanding client risk profiles, and gathering necessary documentation.
- Market Research and Analysis: We will conduct daily market research and analysis to provide clients with the latest trends, stock performance metrics, and investment opportunities.
- Order Execution: We will ensure timely and accurate execution of buy and sell orders for stocks and other securities, maintaining a high level of efficiency and reliability.
- Portfolio Management: We will manage client portfolios, including rebalancing asset allocations, monitoring performance, and making strategic adjustments based on market conditions.
- Customer Service: We will provide exceptional customer service by addressing client inquiries, resolving issues, and offering personalized financial advice.
- Compliance and Reporting: We will stay compliant with all regulatory requirements, including reporting to financial authorities and maintaining accurate records of transactions and client interactions.
- Technology Management: We will maintain and upgrade our trading platforms, ensuring they are secure, efficient, and user-friendly for both clients and staff.
- Risk Management: We will identify, assess, and mitigate risks associated with trading activities and portfolio management, ensuring client assets are protected.
- Marketing and Client Acquisition: We will develop and implement marketing strategies to attract new clients, including digital marketing, networking, and community engagement.
- Training and Development: We will invest in continuous training and development for our staff to keep them updated on industry trends, regulatory changes, and new technologies.
- Financial Planning and Advisory: We will offer comprehensive financial planning and advisory services, including retirement planning, tax strategies, and estate planning, to help clients achieve their long-term financial goals.
- Back Office Operations: We will handle all back-office functions such as trade settlement, clearing, and reconciliation to ensure smooth and accurate processing of transactions.
Milestones
QuantumAsset Group expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Initial Funding:
- Obtain necessary capital from investors or financial institutions to ensure liquidity and operational stability.
- Obtain Regulatory Approvals and Licenses:
- Complete all necessary regulatory filings and obtain licenses from the SEC and FINRA to operate legally as a stock brokerage firm.
- Launch Our Stock Brokerage Firm:
- Officially open for business and begin offering brokerage services to clients in Bountiful, UT.
- Develop and Implement Security Protocols:
- Establish robust cybersecurity measures to protect client data and financial transactions.
- Build and Train a Competent Team:
- Hire experienced brokers, customer service representatives, and support staff.
- Provide comprehensive training programs to ensure high levels of service and compliance.
- Establish a Strong Online Presence:
- Launch a user-friendly website and mobile app to facilitate client interactions and transactions.
- Implement digital marketing strategies to attract potential clients.
- Onboard Initial Clients:
- Successfully onboard the first wave of clients and ensure a smooth experience to build trust and reputation.
- Reach $15,000/Month in Revenue:
- Achieve a steady monthly revenue of $15,000 through client transactions and service fees to ensure financial sustainability.
- Develop Partnerships and Alliances:
- Form strategic partnerships with financial institutions, investment platforms, and financial advisors to expand service offerings.
- Implement a Client Feedback Loop:
- Regularly collect and analyze client feedback to improve services and address any issues promptly.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
QuantumAsset Group management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Omar Long, CEO
Omar Long has a history of success and has successfully run a stock brokerage firm in the past. His extensive experience in the financial sector equips him with the knowledge and leadership skills necessary to guide QuantumAsset Group towards achieving its strategic goals. Omar’s proven track record in navigating complex financial landscapes and his ability to drive growth make him an invaluable asset to the company. As CEO, his vision and strategic oversight are crucial in steering QuantumAsset Group towards lasting 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 | $2,967,973 | $3,213,811 | $3,480,011 | $3,768,261 | $4,080,387 |
Direct Expenses | $1,344,956 | $1,413,476 | $1,485,486 | $1,561,164 | $1,640,698 |
Gross Profit | $1,623,016 | $1,800,335 | $1,994,525 | $2,207,097 | $2,439,688 |
Gross Profit (%) | 54.7% | 56% | 57.3% | 58.6% | 59.8% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,525,931 | $1,700,304 | $1,891,460 | $2,100,904 | $2,330,274 |
Depreciation | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 |
Income Tax Expense | $508,175 | $569,206 | $636,111 | $709,416 | $789,696 |
Net Income | $943,755 | $1,057,097 | $1,181,349 | $1,317,487 | $1,466,578 |
Funding Requirements/Use of Funds
To accomplish our growth goals, QuantumAsset Group needs $400,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $100,000 |
Furniture | $20,000 |
Equipment, Machines, and Computers | $50,000 |
Non Capital Investments | |
---|---|
Working Capital | $100,000 |
Initial Rent/Lease | $10,000 |
Staff Salaries (for the first 3 months) | $90,000 |
Initial Marketing and Advertising | $20,000 |
Supplies | $5,000 |
Insurance | $5,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,967,973 | $3,213,811 | $3,480,011 | $3,768,261 | $4,080,387 | |
Total Revenues | $2,967,973 | $3,213,811 | $3,480,011 | $3,768,261 | $4,080,387 | |
Direct Costs | ||||||
Direct Costs | $1,344,956 | $1,413,476 | $1,485,486 | $1,561,164 | $1,640,698 | |
Total Direct Costs | $1,344,956 | $1,413,476 | $1,485,486 | $1,561,164 | $1,640,698 | |
GROSS PROFIT | $1,623,016 | $1,800,335 | $1,994,525 | $2,207,097 | $2,439,688 | |
GROSS PROFIT % | 54.7% | 56% | 57.3% | 58.6% | 59.8% | |
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 | $1,525,931 | $1,700,304 | $1,891,460 | $2,100,904 | $2,330,274 | |
Depreciation | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,491,931 | $1,666,304 | $1,857,460 | $2,066,904 | $2,296,274 | |
Interest Expense | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | |
PRETAX INCOME | $1,451,931 | $1,626,304 | $1,817,460 | $2,026,904 | $2,256,274 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,451,931 | $1,626,304 | $1,817,460 | $2,026,904 | $2,256,274 | |
Income Tax Expense | $508,175 | $569,206 | $636,111 | $709,416 | $789,696 | |
NET INCOME | $943,755 | $1,057,097 | $1,181,349 | $1,317,487 | $1,466,578 | |
Net Profit Margin (%) | 31.8% | 32.9% | 33.9% | 35% | 35.9% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $1,075,353 | $2,151,414 | $3,350,282 | $4,690,614 | $5,772,078 | |
Other Current Assets | $254,760 | $275,861 | $298,711 | $314,021 | $340,032 | |
Total Current Assets | $1,330,113 | $2,427,276 | $3,648,994 | $5,004,636 | $6,112,111 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $170,000 | $170,000 | $170,000 | $170,000 | $170,000 | |
Accum Depreciation | $34,000 | $68,000 | $102,000 | $136,000 | $170,000 | |
Net fixed assets | $136,000 | $102,000 | $68,000 | $34,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,466,113 | $2,529,276 | $3,716,994 | $5,038,636 | $6,112,111 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $122,358 | $128,423 | $134,791 | $138,946 | $145,842 | |
Debt outstanding | $400,000 | $400,000 | $400,000 | $400,000 | $0 | |
Total Liabilities | $522,358 | $528,423 | $534,791 | $538,946 | $145,842 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $943,755 | $2,000,853 | $3,182,202 | $4,499,690 | $5,966,268 | |
Total Equity | $943,755 | $2,000,853 | $3,182,202 | $4,499,690 | $5,966,268 | |
TOTAL LIABILITIES & EQUITY | $1,466,113 | $2,529,276 | $3,716,994 | $5,038,636 | $6,112,111 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $943,755 | $1,057,097 | $1,181,349 | $1,317,487 | $1,466,578 | |
Change in Working Capital | ($132,402) | ($15,036) | ($16,480) | ($11,155) | ($19,114) | |
Plus Depreciation | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $845,353 | $1,076,060 | $1,198,868 | $1,340,332 | $1,481,464 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($170,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($170,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $400,000 | $0 | $0 | $0 | ($400,000) | |
Net Cash Flow from Financing | $400,000 | $0 | $0 | $0 | ($400,000) | |
Net Cash Flow | $1,075,353 | $1,076,060 | $1,198,868 | $1,340,332 | $1,081,464 | |
Cash at Beginning of Period | $0 | $1,075,353 | $2,151,414 | $3,350,282 | $4,690,614 | |
$1,075,353 | $2,151,414 | $3,350,282 | $4,690,614 | $5,772,078 |