Cafe Business Plan
Below is our cafe business plan template and sample plan created using our business plan generator.
I. Executive Summary
Company Overview
UrbanCup Cafe, a brand-new cafe nestled in the vibrant city of Riverside, CA, is on a mission to transform the daily routine of our customers by providing moments of joy and deliciousness. Recognizing a gap in the market for high-quality cafe options, we have curated a diverse menu that caters to a wide array of tastes and preferences. Our offerings range from expertly crafted Coffee and Espresso Drinks to Teas, Specialty Beverages, Pastries, Baked Goods, Sandwiches, Paninis, Salads, and Light Meals. Our strategic location and commitment to excellence make us a welcoming spot for all members of the community, ensuring we are not just another cafe, but a destination where every visit enriches your day.
Success Factors
Since opening our doors on January 4, 2024, UrbanCup Cafe has swiftly established itself as a cornerstone of quality and excellence in Riverside, CA. Our founder’s extensive experience in the cafe industry has laid a solid foundation for our business, enabling us to deliver unparalleled Coffee and Espresso Drinks and a variety of other options that significantly set us apart from our competition. Among our accomplishments is the development of a distinctive logo and brand identity, securing a prime location, and beginning to build a strong presence in our community. These achievements underscore our commitment to becoming a staple in the local cafe scene and highlight our potential for future growth and success.
Industry Analysis
The Cafe industry in the United States is vibrant and growing, with a current market size of approximately $45.4 billion annually and an expected growth rate of 2.3% over the next five years. UrbanCup Cafe is well-positioned to capitalize on industry trends, such as the increasing demand for specialty coffee and unique cafe experiences. Additionally, the surge in popularity of grab-and-go options and online ordering aligns perfectly with our operational model. By offering high-quality, ethically sourced coffee and a cozy, inviting atmosphere, alongside convenient services like online ordering, we are poised to attract a broad customer base and foster continued expansion in the thriving market.
Customer Analysis
Our primary target market includes local residents of Riverside, CA, who value a cozy atmosphere and high-quality ingredients, college students in need of a comfortable study or socializing spot, professionals looking for a conducive space for meetings or remote work, and tourists seeking unique local experiences. By offering a mix of affordable and trendy drink options, along with amenities like free WiFi, ample seating, and extended hours, we cater to the diverse needs of our community. Our menu’s variety ensures appeal across different demographics, establishing UrbanCup Cafe as a versatile and welcoming destination for all.
Competitive Analysis
UrbanCup Cafe’s competitors include Condron Coffee, Toasted, and Twee Coffee, each offering a unique mix of coffee, food items, and atmospheres. Our competitive advantages lie in our superior Coffee and Espresso Drinks, expertly trained baristas, and the finest, ethically sourced beans. Our diverse coffee selection, combined with a welcoming and cozy atmosphere, excellent customer service, and our commitment to innovation and sustainability, clearly distinguishes us in the competitive landscape of Riverside, CA. These strengths enable us to cater to a broad audience, from casual drinkers to coffee aficionados, setting UrbanCup Cafe apart as a premier destination.
Marketing Plan
UrbanCup Cafe’s Marketing Plan is centered around a diverse product offering, competitive pricing, and a multifaceted promotional strategy. Our menu features a wide range of Coffee and Espresso Drinks, Teas, Specialty Beverages, Pastries, Baked Goods, Sandwiches, Paninis, Salads, and Light Meals, with prices designed to offer good value and attract a broad customer base. To promote our offerings, we will utilize a combination of online marketing, social media engagement, search engine optimization, email marketing, local partnerships, traditional advertising methods, and a loyalty program. These efforts are aimed at building a strong brand presence, attracting a loyal customer base, and fostering community engagement. Additionally, we will actively seek customer feedback and encourage online reviews to continuously improve our service and offerings.
Operations Plan
UrbanCup Cafe’s Operations Plan covers crucial daily processes such as opening and closing procedures, inventory management, customer service, food and beverage preparation, cash handling, staff management, marketing, and facility maintenance. We have outlined key milestones including securing a prime location, obtaining necessary permits and licenses, building out the cafe, establishing supplier agreements, recruiting and training staff, implementing a marketing strategy, and reaching a sustainable revenue milestone. These operational foundations and strategic milestones are designed to ensure the smooth running of our cafe, excellent customer experiences, and the successful realization of our growth objectives.
Management Team
At the helm of UrbanCup Cafe is CEO Eli Wood, whose previous success in the cafe business provides a solid foundation for our operations. Eli’s extensive experience and strategic insight into the coffee and cafe industry are invaluable assets to our team. His leadership ensures that UrbanCup Cafe operates with a clear vision and a focus on quality, customer satisfaction, and continuous improvement, positioning us for long-term success in the competitive cafe market.
Financial Plan
To achieve our growth objectives, UrbanCup Cafe requires $262,000 in funding. This investment will be allocated to capital investments such as building/location buildout, furniture, equipment and machines, and non-capital investments including working capital, initial rent/lease, staff salaries, marketing and advertising, supplies, and insurance. This financial plan is designed to support our operational setup, market entry, and early growth phases, ensuring we have the resources needed to establish UrbanCup Cafe as a leading destination in Riverside, CA.
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $1,335,588 | $1,446,215 | $1,566,005 | $1,695,717 | $1,836,174 |
Direct Expenses | $513,528 | $539,690 | $567,185 | $596,081 | $626,448 |
Gross Profit | $822,059 | $906,524 | $998,819 | $1,099,636 | $1,209,725 |
Gross Profit (%) | 61.6% | 62.7% | 63.8% | 64.8% | 65.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $724,973 | $806,493 | $895,753 | $993,444 | $1,100,311 |
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 | $724,973 | $806,493 | $895,753 | $993,444 | $1,100,311 |
II. Company Overview
UrbanCup Cafe is a brand-new cafe delighting customers in Riverside, CA. As a local cafe business, we have recognized the absence of high-quality cafe options in the area and stepped in to fill that void with our unique offerings and exceptional service. Our mission is not just to serve coffee but to enrich your daily routine with moments of joy and deliciousness.
At UrbanCup Cafe, our products and services are designed to cater to a wide array of tastes and preferences. Our menu boasts a variety of Coffee and Espresso Drinks, each crafted with care and precision to ensure the perfect cup every time. For those who prefer alternatives to coffee, we offer Teas and Specialty Beverages that are just as enticing. Our selection of Pastries and Baked Goods is perfect for those seeking a sweet treat, while our Sandwiches, Paninis, Salads, and Light Meals provide satisfying options for any time of the day. We take pride in our ability to offer something for everyone, making our cafe a welcoming spot for all members of the community.
Located in the vibrant city of Riverside, CA, UrbanCup Cafe is perfectly positioned to serve the local community and visitors alike. Our choice of location was strategic, ensuring accessibility and convenience for our customers, making it easy for everyone to enjoy what we have to offer.
UrbanCup Cafe stands out as a beacon of quality and excellence in the local cafe scene for several reasons. Our founder brings invaluable experience from successfully running a previous cafe business, ensuring that we operate on a solid foundation of knowledge and passion. Additionally, our commitment to offering superior Coffee and Espresso Drinks, coupled with an extensive variety of coffee options, sets us apart from the competition. It’s not just about the drink; it’s about the experience and quality that we bring to every cup.
Since our inception on January 4, 2024, UrbanCup Cafe has achieved significant milestones as a C Corporation. We have successfully developed a distinctive logo and company name that resonate with our brand identity and values. Moreover, finding a great location was a pivotal moment for us, allowing us to establish our presence in Riverside, CA, and begin serving our community. These accomplishments mark just the beginning of our journey, and we are excited for what the future holds for UrbanCup Cafe.
III. Industry Analysis
The Cafe industry in the United States is a thriving and growing market. As of now, the market size is estimated to be around $45.4 billion annually. With an expected market growth rate of 2.3% over the next five years, the Cafe industry is showing promising signs of continued expansion.
One of the key trends in the Cafe industry is the increasing demand for specialty coffee and unique cafe experiences. Consumers are seeking out cafes that offer high-quality, ethically sourced coffee, as well as a cozy and inviting atmosphere. This trend bodes well for UrbanCup Cafe, as it positions itself as a new Cafe in Riverside, CA that prides itself on serving premium coffee and providing a welcoming environment for customers.
Another trend in the Cafe industry that works in favor of UrbanCup Cafe is the growing popularity of grab-and-go options and online ordering. With busy lifestyles becoming more common, customers are looking for convenient ways to enjoy their favorite coffee and snacks on the go. By offering quick and efficient service, as well as online ordering options, UrbanCup Cafe can cater to this demand and attract a larger customer base.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents who are looking for a cozy and inviting atmosphere to enjoy their daily coffee or tea. These customers will appreciate our commitment to high-quality ingredients and exceptional service. Our location in Riverside, CA, is ideal for drawing in this crowd, as it is a community-focused area with a strong sense of local pride.
In addition to local residents, we will also attract college students from nearby universities who need a comfortable place to study or socialize. Students will benefit from our free WiFi, ample seating, and extended hours, making UrbanCup Cafe a perfect spot for both academic and leisure activities. Our menu will include affordable and trendy drink options that appeal to younger demographics.
Another key customer segment we will target is professionals who are seeking a convenient place for business meetings or remote work. Our cafe will offer a quiet environment, power outlets, and private meeting spaces to cater to their needs. We will also provide a variety of premium coffee blends and fresh pastries to enhance their experience.
Lastly, we will target tourists visiting Riverside who are looking for a unique local experience. Our cafe’s distinctive ambiance and locally sourced products will make it a must-visit destination. We will offer special seasonal drinks and merchandise that reflect the local culture and community.
Customer Needs
UrbanCup Cafe meets the need for high-quality products by sourcing premium ingredients and maintaining rigorous preparation standards. Customers appreciate the craftsmanship in their beverages and food, which enhances the overall dining experience. This commitment to excellence ensures that patrons enjoy consistently satisfying meals and drinks. Comfort and enjoyment are at the forefront of the UrbanCup Cafe experience, providing a welcoming atmosphere for all visitors. The cafe features cozy seating arrangements, ambient lighting, and a carefully curated playlist to create a relaxing environment. This setting is ideal for social gatherings, study sessions, or solitary relaxation.
Additionally, UrbanCup Cafe caters to the convenience needs of busy customers through efficient service and a user-friendly online ordering system. Patrons can expect prompt service whether they are dining in or taking out, making it easy to fit a quality meal or coffee break into their schedules. The availability of free Wi-Fi further enhances the convenience for those who wish to work or browse the internet while enjoying their time at the cafe. The cafe also addresses the need for a sense of community by hosting events and fostering local connections. Regular activities such as open mic nights, book clubs, and art displays create opportunities for social interaction and cultural engagement. This focus on community-building helps establish UrbanCup Cafe as a local hub where customers feel a sense of belonging and engagement.
V. Competitive Analysis
Direct Competitors
UrbanCup Cafe’s competitors include the following companies:
Condron Coffee
Condron Coffee offers a wide range of coffee beverages, teas, and baked goods. They also provide specialty drinks and seasonal offerings. Price points for their beverages range from $3 to $7, while food items range from $2 to $10. Condron Coffee’s annual revenue is estimated at $1.5 million. They have two locations in Riverside, CA, and one more in the neighboring city of Corona.
Their primary customer segments include college students, young professionals, and local residents. They serve primarily the Riverside area and its surroundings. Key strengths include a strong brand presence and high-quality products.
However, they may face challenges with limited seating capacity and higher prices compared to some competitors.
Toasted
Toasted offers an eclectic menu that includes artisanal coffee, gourmet sandwiches, and brunch items. They are known for their unique food pairings and creative lattes. Prices for their beverages range from $4 to $9, and food items range from $5 to $15. Toasted generates annual revenues of approximately $2 million. They operate three locations: two in Riverside and one in Moreno Valley.
Their target customer segments are food enthusiasts, families, and working professionals. They cater to Riverside and the surrounding areas. Key strengths include a diverse menu and a trendy atmosphere. However, their weaknesses include occasionally slow service during peak hours and higher price points which may deter budget-conscious customers.
Twee Coffee
Twee Coffee specializes in high-quality coffee beans, cold brews, and vegan-friendly pastries. They also offer a selection of organic teas and smoothies. Beverage prices range from $3 to $8, while food items are priced between $3 and $12. Twee Coffee’s annual revenue is estimated at $1.2 million. They have two locations in Riverside, CA.
Their main customer segments are health-conscious individuals, young adults, and working professionals. They primarily serve the Riverside area. Key strengths include a strong focus on health and sustainability, as well as a loyal customer base. On the downside, their weaknesses include limited menu options and smaller seating areas, which may not accommodate larger groups.
Competitive Advantages
UrbanCup Cafe stands out in Riverside, CA with a range of competitive advantages that set us apart in the marketplace. We pride ourselves on making superior Coffee and Espresso Drinks that surpass the quality of our competition. Our baristas are expertly trained, and we use only the finest, ethically sourced beans to ensure each cup meets the highest standards. Additionally, we offer an extensive variety of coffee options, catering to both traditional coffee lovers and those looking for unique, specialty brews. This diverse selection allows us to attract a broad customer base, from casual drinkers to coffee aficionados.
Beyond our exceptional coffee, UrbanCup Cafe provides a welcoming and cozy atmosphere that encourages customers to relax and stay longer. Our interior design focuses on comfort and aesthetic appeal, creating an inviting space for people to work, socialize, or simply unwind. We also emphasize excellent customer service, ensuring that each visitor feels valued and appreciated. Moreover, our commitment to innovation and sustainability sets us apart; we continuously explore new flavors and brewing techniques while maintaining eco-friendly practices. These elements combine to give UrbanCup Cafe a distinctive edge in a competitive market.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
UrbanCup Cafe offers a diverse range of products and services designed to cater to the tastes and preferences of its customers. The menu features a variety of Coffee and Espresso Drinks, which include classics like cappuccinos, lattes, and Americanos. These beverages typically range from $3 to $5, depending on the size and customization options chosen by the customer.
Teas and Specialty Beverages are also a significant part of the menu. Customers can enjoy a selection of loose-leaf teas, herbal infusions, and specialty drinks such as chai lattes and matcha green tea. The pricing for these items generally falls between $2.50 and $4.50.
The Pastries and Baked Goods section offers a delectable array of freshly baked items. Choices include croissants, muffins, scones, and cookies, all made in-house or sourced from local bakeries. Prices for these treats range from $2 to $4, providing an affordable indulgence for customers.
For those seeking a more substantial meal, Sandwiches and Paninis are available. These items are made with high-quality ingredients and come in various options, including vegetarian and meat-based choices. The average price for sandwiches and paninis is about $6 to $9, depending on the complexity and ingredients of the dish.
Salads and Light Meals are also available for health-conscious customers or those looking for a lighter option. The menu includes a variety of fresh salads, grain bowls, and other nutritious offerings. These items are typically priced between $7 and $10, reflecting the quality and freshness of the ingredients used.
Overall, UrbanCup Cafe’s diverse menu ensures that there is something for everyone, whether they are looking for a quick snack, a refreshing beverage, or a satisfying meal. The pricing is competitive and designed to provide good value, making it an attractive option for customers in the area.
Promotions Plan
To attract a thriving customer base, we will employ a variety of promotional methods and tactics. One of our key strategies will involve online marketing. We will launch a visually appealing, user-friendly website that highlights our menu, ambiance, and unique selling points. Regular blog posts and updates will keep our audience engaged and informed.
We will also leverage social media platforms such as Instagram, Facebook, and Twitter to share mouth-watering images of our offerings, behind-the-scenes content, and customer testimonials. Engaging with our followers through interactive content like polls, contests, and live videos will foster a strong online community.
Search Engine Optimization (SEO) will be integral to our online presence. By optimizing our website and content for relevant keywords, we aim to appear at the top of search engine results, driving organic traffic to our site. Email marketing will be another powerful tool; we will collect email addresses through our website and in-store sign-ups, then send out newsletters featuring special promotions, events, and new menu items.
We will not overlook the importance of local partnerships. Collaborating with nearby businesses and participating in community events will help us build strong local ties. These partnerships will also provide opportunities for cross-promotions, such as offering discounts to customers who visit partner establishments.
Traditional marketing methods will also play a role in our strategy. We will distribute flyers and posters in high-traffic areas and place advertisements in local newspapers and magazines. Offering limited-time promotions and discounts will create a sense of urgency and encourage first-time visits.
To ensure we maintain a high level of customer satisfaction, we will implement a loyalty program. This program will reward repeat customers with discounts, free items, and exclusive offers, fostering long-term relationships and encouraging word-of-mouth referrals.
Lastly, we will actively seek out and encourage online reviews on platforms like Yelp and Google Reviews. Positive feedback will enhance our credibility and attract new customers, while any negative feedback will be promptly addressed to improve our services.
By combining these various promotional methods and tactics, we expect to create a strong, recognizable brand presence and attract a loyal customer base to UrbanCup Cafe.
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 UrbanCup Cafe, there are several key day-to-day operational processes that we will perform:
- Opening and Closing Procedures:
- Staff unlocks doors, turns on lights, and sets up the dining area.
- Conduct morning cleaning, including sanitizing surfaces and arranging furniture.
- Close out the cash register, clean the cafe, and secure the premises at the end of the day.
- Inventory Management:
- Track daily inventory levels of coffee beans, baked goods, and other supplies.
- Order new stock as needed to ensure availability of all menu items.
- Receive and inspect deliveries to ensure quality and accuracy.
- Customer Service:
- Greet customers warmly upon entry and provide menu assistance.
- Take orders accurately and handle special requests or dietary restrictions.
- Ensure timely delivery of orders to customers.
- Food and Beverage Preparation:
- Prepare coffee and other beverages according to established recipes.
- Bake or heat up pastries and other food items as needed.
- Maintain high standards of food safety and hygiene.
- Cash Handling:
- Process payments efficiently and securely, including cash, credit, and digital payments.
- Maintain accurate records of daily transactions and manage the cash register.
- Provide correct change and ensure the cash drawer is balanced at the end of the day.
- Staff Management:
- Schedule staff shifts and ensure adequate coverage throughout the day.
- Provide training and ongoing support for staff members.
- Foster a positive and productive work environment.
- Marketing and Customer Engagement:
- Update social media accounts and engage with customers online.
- Implement promotions and special offers to attract new customers.
- Gather customer feedback and make necessary adjustments to improve service.
- Facility Maintenance:
- Ensure the cafe is clean and presentable at all times.
- Perform routine maintenance on equipment and arrange for repairs as needed.
- Manage waste and recycling in compliance with local regulations.
Milestones
UrbanCup Cafe expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Location: Identify and lease a strategically located space in Riverside, CA, with high foot traffic and visibility.
- Obtain Permits and Licenses: Acquire all necessary food service permits, health department approvals, and business licenses to operate legally.
- Build Out Cafe: Complete the interior design and build-out of the cafe, including seating, kitchen equipment, and aesthetic elements that align with the brand.
- Supplier Agreements: Establish reliable relationships with key suppliers for coffee, food items, and other necessary materials to ensure consistent quality and supply.
- Staff Recruitment and Training: Hire skilled baristas, chefs, and support staff, and provide comprehensive training to ensure excellent customer service and product quality.
- Launch Our Cafe Business: Execute a successful grand opening event to generate initial buzz and attract a strong customer base from the outset.
- Implement Marketing Strategy: Roll out a robust marketing and advertising campaign, including social media, local partnerships, and promotions to build brand awareness and drive traffic.
- Customer Feedback Loop: Establish a system for collecting and analyzing customer feedback to continuously improve offerings and service.
- Achieve $15,000/Month in Revenue: Reach a sustainable monthly revenue milestone of $15,000 through consistent sales and effective cost management.
- Expand Menu: Introduce new menu items based on customer preferences and seasonal trends to keep the offerings fresh and appealing.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
UrbanCup Cafe management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Eli Wood, CEO
Eli Wood has a history of success and has successfully run a cafe business in the past. With a proven track record in the coffee and cafe industry, Eli brings a wealth of operational knowledge and strategic insight to UrbanCup Cafe. His experience in managing day-to-day operations, coupled with a keen understanding of customer preferences and market trends, positions him perfectly to drive UrbanCup Cafe 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 | $1,335,588 | $1,446,215 | $1,566,005 | $1,695,717 | $1,836,174 |
Direct Expenses | $513,528 | $539,690 | $567,185 | $596,081 | $626,448 |
Gross Profit | $822,059 | $906,524 | $998,819 | $1,099,636 | $1,209,725 |
Gross Profit (%) | 61.6% | 62.7% | 63.8% | 64.8% | 65.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $724,973 | $806,493 | $895,753 | $993,444 | $1,100,311 |
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 | $724,973 | $806,493 | $895,753 | $993,444 | $1,100,311 |
Funding Requirements/Use of Funds
To accomplish our growth goals, UrbanCup Cafe needs $262,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Building/Location Buildout | $100,000 |
Furniture | $20,000 |
Equipment and Machines | $50,000 |
Computers and POS System | $5,000 |
Non Capital Investments | |
---|---|
Working Capital | $30,000 |
Initial Rent/Lease (3 Months Advance) | $9,000 |
Staff Salaries (First 3 Months) | $30,000 |
Initial Marketing and Advertising | $10,000 |
Supplies | $5,000 |
Insurance | $3,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $1,335,588 | $1,446,215 | $1,566,005 | $1,695,717 | $1,836,174 | |
Total Revenues | $1,335,588 | $1,446,215 | $1,566,005 | $1,695,717 | $1,836,174 | |
Direct Costs | ||||||
Direct Costs | $513,528 | $539,690 | $567,185 | $596,081 | $626,448 | |
Total Direct Costs | $513,528 | $539,690 | $567,185 | $596,081 | $626,448 | |
GROSS PROFIT | $822,059 | $906,524 | $998,819 | $1,099,636 | $1,209,725 | |
GROSS PROFIT % | 61.6% | 62.7% | 63.8% | 64.8% | 65.9% | |
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 | $724,973 | $806,493 | $895,753 | $993,444 | $1,100,311 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $724,973 | $806,493 | $895,753 | $993,444 | $1,100,311 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $724,973 | $806,493 | $895,753 | $993,444 | $1,100,311 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $724,973 | $806,493 | $895,753 | $993,444 | $1,100,311 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $724,973 | $806,493 | $895,753 | $993,444 | $1,100,311 | |
Net Profit Margin (%) | 54.3% | 55.8% | 57.2% | 58.6% | 59.9% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $811,973 | $1,618,467 | $2,514,221 | $3,507,665 | $4,607,976 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $811,973 | $1,618,467 | $2,514,221 | $3,507,665 | $4,607,976 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $175,000 | $175,000 | $175,000 | $175,000 | $175,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $175,000 | $175,000 | $175,000 | $175,000 | $175,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $986,973 | $1,793,467 | $2,689,221 | $3,682,665 | $4,782,976 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $262,000 | $262,000 | $262,000 | $262,000 | $262,000 | |
Total Liabilities | $262,000 | $262,000 | $262,000 | $262,000 | $262,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $724,973 | $1,531,467 | $2,427,221 | $3,420,665 | $4,520,976 | |
Total Equity | $724,973 | $1,531,467 | $2,427,221 | $3,420,665 | $4,520,976 | |
TOTAL LIABILITIES & EQUITY | $986,973 | $1,793,467 | $2,689,221 | $3,682,665 | $4,782,976 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $724,973 | $806,493 | $895,753 | $993,444 | $1,100,311 | |
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 | $724,973 | $806,493 | $895,753 | $993,444 | $1,100,311 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($175,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($175,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $262,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $262,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $811,973 | $806,493 | $895,753 | $993,444 | $1,100,311 | |
Cash at Beginning of Period | $0 | $811,973 | $1,618,467 | $2,514,221 | $3,507,665 | |
$811,973 | $1,618,467 | $2,514,221 | $3,507,665 | $4,607,976 |