Fraud Blocker

Frozen Yogurt Business Plan Template

Written by Dave Lavinsky

Frozen Yogurt Business Plan Template
Table of Contents
Table of Contents

Frozen Yogurt Business Plan

Below is our frozen yogurt business plan template and sample plan created using our free ai business plan generator.

I. Executive Summary

Company Overview

ChillWave Yogurt, nestled in the heart of Lawrence, KS, is a pioneering frozen yogurt retailer dedicated to providing a unique and customizable eating experience. Our offerings center on a diverse range of high-quality, healthy frozen yogurt flavors coupled with a wide array of toppings to cater to every taste. As a brand, we’re committed to sustainability, using eco-friendly materials and methods in every aspect of our operations. Our mission is to offer a delightful, guilt-free treat experience while minimizing our environmental footprint, making us a beloved choice among health-conscious and eco-aware consumers in our community.

Success Factors

Our journey so far has been marked by several key success factors that have positioned us as a favorite in the local market. Our unwavering commitment to quality, where we use only the finest ingredients, has helped us ensure a superior taste that keeps our customers returning. We’ve also leveraged innovative marketing strategies, including social media and local events, to build a strong brand presence in Lawrence. These efforts, coupled with our dedication to customer service and community involvement, have not only garnered us a loyal customer base but have also positioned us for future growth and expansion.

Industry Analysis

The frozen yogurt industry has seen a resurgence, driven by increasing consumer interest in healthier dessert options and the rise of customization in the food sector. This industry is highly competitive yet fragmented, offering significant opportunities for brands that can differentiate themselves through product quality, innovation, and customer experience. The trend towards health-conscious eating, coupled with a preference for customizable food experiences, underscores the potential for growth. Moreover, the industry’s responsiveness to seasonal trends and the ability to adapt to consumer preferences for dietary options, such as vegan and low-sugar yogurts, highlight its dynamic nature and the potential for brands like ChillWave Yogurt to thrive by aligning with these evolving consumer demands.

Customer Analysis

Our target customers are health-conscious individuals of all ages seeking a delicious, nutritious alternative to traditional desserts. We have identified a diverse customer base, including families, college students, and young professionals, who value not only the quality and health benefits of our offerings but also the importance of environmental sustainability. Our customers appreciate the ability to customize their treats and are drawn to our brand because of our commitment to eco-friendly practices and our active engagement with the local community. This broad yet distinct customer profile supports our targeted marketing and product development strategies, ensuring we meet the varied tastes and preferences of our clientele.

Competitive Analysis

FrozenYum, SweetSpiral, YoGoodness

ChillWave Yogurt distinguishes itself from competitors like FrozenYum, SweetSpiral, and YoGoodness through its commitment to quality, sustainability, and community engagement. Our use of eco-friendly materials and practices not only appeals to environmentally conscious consumers but also sets us apart in a crowded market. Furthermore, our proactive community involvement and innovative marketing strategies enhance our brand visibility and foster a loyal customer base.

Marketing Plan

At ChillWave Yogurt, our product line features a diverse assortment of high-quality, healthy frozen yogurt flavors and a wide selection of toppings, catering to a variety of dietary needs, including vegan and low-sugar options. We’ve strategically priced our offerings to be competitive while ensuring value for our customers. Our promotions plan is multifaceted, encompassing social media campaigns, local advertising, and participation in community events to build brand awareness and loyalty. By leveraging these channels, we aim to not only attract new customers but also encourage repeat business, making ChillWave Yogurt a household name in Lawrence, KS.

Operations Plan

Our operational strategy is centered around maintaining high standards of quality and efficiency in our day-to-day activities. Key processes include diligent inventory management to ensure we’re always stocked with fresh ingredients, routine equipment maintenance for operational efficiency, and strict adherence to cleanliness and hygiene protocols. We’re committed to providing exceptional customer service, managing our finances prudently, and engaging in ongoing marketing activities to enhance our brand presence. Moreover, we’ve outlined specific milestones such as expanding our product line and opening new locations, which are pivotal for our growth and success.

Management Team

Our management team brings together a wealth of experience in the food and beverage industry, with a track record of successful business operations and a passion for the frozen yogurt sector. This team comprises individuals with diverse skill sets, including culinary expertise, marketing acumen, financial management, and customer service excellence. Our collective experience and dedication are instrumental in driving ChillWave Yogurt’s growth, ensuring we meet our strategic goals while maintaining our commitment to quality, sustainability, and community engagement.

Financial Plan

To realize our growth objectives, ChillWave Yogurt is seeking financial investments that will be pivotal for expanding our product offerings, enhancing our store environment, and scaling our marketing efforts. These funds will be crucial in supporting our strategic initiatives, including opening additional stores and investing in technology to improve customer experience and operational efficiency. Our financial strategy is designed to ensure sustainable growth and profitability, positioning ChillWave Yogurt as a leader in the frozen yogurt 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 $1,483,986 $1,606,905 $1,740,005 $1,884,130 $2,040,193
Direct Expenses $293,445 $308,394 $324,106 $340,617 $357,970
Gross Profit $1,190,541 $1,298,510 $1,415,899 $1,543,513 $1,682,223
Gross Profit (%) 80.2% 80.8% 81.4% 81.9% 82.5%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,093,456 $1,198,480 $1,312,834 $1,437,320 $1,572,808
Depreciation $17,000 $17,000 $17,000 $17,000 $17,000
Amortization $0 $0 $0 $0 $0
Interest Expense $14,700 $14,700 $14,700 $14,700 $14,700
Income Tax Expense $371,614 $408,373 $448,396 $491,967 $539,388
Net Income $690,141 $758,407 $832,737 $913,653 $1,001,720

 

II. Company Overview

ChillWave Yogurt is a new Frozen Yogurt serving customers in Lawrence, KS. As a local frozen yogurt business, we pride ourselves on filling the gap in the market for high-quality frozen yogurt offerings that were previously unavailable in the area. Our mission is to provide a unique and satisfying dessert experience to all our customers, making us a standout choice for frozen yogurt lovers.

Our product lineup is designed to cater to a wide range of preferences and dietary needs, ensuring there’s something for everyone. We offer a variety of frozen yogurt options, including cups, smoothies, parfaits, popsicles, and cakes. Each product is made with high-quality ingredients and comes in an array of flavors, allowing our customers to customize their treats to their liking. Our dedication to quality and variety sets us apart from the competition and ensures our customers enjoy the best frozen yogurt experience possible.

Located in Lawrence, KS, ChillWave Yogurt serves the local community from our conveniently situated store. Our location was carefully selected to be accessible and welcoming to all our customers, providing a comfortable and enjoyable environment for them to savor our delicious frozen yogurt offerings.

We are uniquely qualified to succeed in the frozen yogurt industry for several reasons. Our founder brings invaluable experience from previously running a successful frozen yogurt business, ensuring that we are well-versed in what it takes to thrive in this market. Additionally, our commitment to making better frozen yogurt than our competition, combined with our extensive flavor selection, positions us as the go-to choice for frozen yogurt enthusiasts in Lawrence, KS.

Since our founding on January 4, 2024, ChillWave Yogurt has achieved significant milestones as an S Corporation. We have successfully designed our logo, developed our unique company name, and secured a prime location for our store. These accomplishments have laid a solid foundation for our business and underscore our commitment to becoming a leading frozen yogurt provider in our community.

 

III. Industry Analysis

The Frozen Yogurt industry in the United States is currently valued at over $1.4 billion, with an annual growth rate of approximately 2.5%. This market size is driven by the increasing demand for healthier dessert options among consumers, as well as the growing popularity of customizable frozen yogurt treats. As more people become health-conscious and look for indulgent treats that are also low in calories, the Frozen Yogurt industry continues to thrive.

One of the key trends in the Frozen Yogurt industry is the focus on unique flavors and toppings. Consumers are increasingly looking for innovative and exotic flavor combinations, as well as a wide variety of toppings to customize their frozen yogurt experience. This trend bodes well for ChillWave Yogurt, as they can capitalize on this demand by offering a diverse range of flavors and toppings to attract more customers in the Lawrence, KS area. By staying ahead of the curve and continuously updating their menu to reflect current flavor trends, ChillWave Yogurt can position themselves as a top player in the market.

Another trend in the Frozen Yogurt industry is the emphasis on dairy-free and vegan options. As more consumers adopt plant-based diets and look for alternatives to traditional dairy products, there is a growing demand for dairy-free frozen yogurt options. By offering a variety of dairy-free and vegan flavors, ChillWave Yogurt can cater to a wider range of customers and differentiate themselves from competitors. This trend presents a significant opportunity for ChillWave Yogurt to expand their customer base and increase their market share in the Lawrence, KS region.

 

IV. Customer Analysis

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

Target Customers

We will target local residents who are health-conscious and looking for a delicious yet healthy alternative to traditional ice cream. Our frozen yogurt options will cater to individuals of all ages, offering a variety of flavors and toppings that suit everyone’s taste. By focusing on this demographic, we will establish a loyal customer base within the community.

We will also target families seeking a fun and friendly dessert experience. ChillWave Yogurt will provide a welcoming environment for parents and their children to enjoy quality time together while indulging in our wide range of frozen yogurt options. Our family-friendly atmosphere and diverse menu will make us a popular destination for family outings.

Additionally, we will tailor our offerings to attract fitness enthusiasts and college students looking for a quick, nutritious snack. Our proximity to gyms and the local university will allow us to serve these customers who prioritize health and convenience. By offering discounts and promotions to these groups, we will further cement our presence in the community as the go-to spot for frozen yogurt.

Customer Needs

ChillWave Yogurt meets the growing demand for high-quality frozen yogurt among residents who seek a delicious, healthier alternative to traditional ice cream. Customers can expect a variety of flavors and toppings that cater to their diverse tastes and dietary preferences. This commitment to quality and variety ensures that everyone can find something they love.

Moreover, ChillWave Yogurt understands the importance of a welcoming and comfortable environment where customers can relax and enjoy their treats. The shop offers a cozy setting that encourages customers to linger, socialize, and take a break from their daily routines. This atmosphere, combined with exceptional customer service, creates a memorable experience that goes beyond just eating frozen yogurt.

In addition to satisfying the taste buds, ChillWave Yogurt also addresses the need for convenience and accessibility. With strategic location choices, customers have easy access to their favorite frozen yogurt without going out of their way. This convenience is further enhanced by efficient service, ensuring that customers can enjoy their frozen yogurt without a long wait, making it the perfect stop for a quick snack or a leisurely dessert.

 

V. Competitive Analysis

Direct Competitors

Orange Leaf Frozen Yogurt

Orange Leaf Frozen Yogurt offers a wide variety of flavors and toppings, including fruits, nuts, and candies. Customers can customize their frozen yogurt with any combination of toppings they choose. Price points vary based on the weight of the final product, allowing for a flexible pricing model that can accommodate different customer budgets.

Orange Leaf has multiple locations across the United States, serving a wide geographic area. Their customer segment includes individuals of all ages who are looking for a customizable frozen dessert experience. Key strengths of Orange Leaf include a strong brand presence and a wide variety of flavor and topping options. However, a potential weakness is the pricing model, which can lead to higher-than-expected prices for customers who load up on toppings.

Sylas & Maddy’s

Sylas & Maddy’s serves homemade ice cream and frozen desserts, offering a unique alternative to traditional frozen yogurt. They provide a range of flavors, including seasonal and specialty options that change regularly. Prices are competitive and reflect the premium nature of their homemade products.

With a focus on the Lawrence, KS area, Sylas & Maddy’s caters to local residents seeking high-quality, artisanal frozen desserts. Their key strengths are the uniqueness of their product and strong local brand loyalty. However, their limited geographic reach and the seasonal nature of some of their flavors could be seen as weaknesses.

Mass Street Soda

Mass Street Soda, while primarily known for its extensive selection of bottled sodas from around the world, also offers a range of frozen treats and snacks. Their products are priced to cater to a wide audience, from budget-conscious individuals to those looking for unique soda flavors and artisanal snacks. The store is located in Lawrence, KS, focusing on the local community and tourists looking for unique beverage experiences.

Mass Street Soda’s customer segment includes soda enthusiasts, tourists, and locals looking for a unique snack or beverage experience. Their key strength lies in their unique product selection and niche market appeal. A potential weakness is the limited appeal of their core product line (sodas) to customers specifically seeking frozen yogurt or similar desserts.

Competitive Advantages

At ChillWave Yogurt, we pride ourselves on delivering an unrivaled frozen yogurt experience that sets us apart from the competition in several key ways. First and foremost, our commitment to quality ensures that we make better frozen yogurt, focusing on creamy textures and rich flavors that appeal to all taste buds. We understand that variety is the spice of life, which is why we offer an extensive range of flavors, more so than any of our competitors. This diversity in our menu not only attracts a wider range of customers but also encourages repeat visits as customers are eager to explore our vast flavor landscape.

Moreover, our competitive advantages extend beyond just our product. We are deeply committed to creating a welcoming and vibrant atmosphere that enhances the customer experience. Our stores are designed to be inviting and comfortable, making each visit a pleasant escape for our patrons. Additionally, our staff are trained to provide exceptional service, offering personalized recommendations and sharing our passion for frozen yogurt with every customer. This level of care and attention to detail ensures that we not only meet but exceed customer expectations, fostering loyalty and establishing us as a beloved staple in the community.

VI. Marketing Plan

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

Products, Services & Pricing

At ChillWave Yogurt, customers can indulge in a variety of frozen yogurt offerings that cater to both classic preferences and innovative tastes. The menu is designed to offer something for everyone, from the health-conscious to those looking for a decadent treat. Each product is crafted with high-quality ingredients, ensuring a delightful experience with every bite or sip.

Frozen Yogurt Cups are the cornerstone of ChillWave Yogurt’s menu. Customers can create their own frozen yogurt masterpiece by choosing from a variety of flavors and a wide selection of toppings, ranging from fresh fruits to crunchy nuts and indulgent candies. The average selling price for a medium-sized cup is around $5, varying slightly based on the chosen toppings and size.

Frozen Yogurt Smoothies are a popular choice for those seeking a refreshing and nutritious option. These smoothies blend creamy frozen yogurt with a mix of fruits and even vegetables, offering a delicious way to enjoy a serving of dairy and fiber on the go. Prices for these smoothies average at $6, making them an affordable and healthful treat.

For a unique twist on a classic dessert, the Frozen Yogurt Parfaits are a must-try. Layered with soft frozen yogurt, granola, and a variety of fruits, these parfaits combine textures and flavors in a delightful way. They are perfect for a light meal or a satisfying snack, with an average price of $7, reflecting the premium ingredients used.

ChillWave Yogurt also offers Frozen Yogurt Popsicles, a hit among customers looking for a portable and convenient way to enjoy their frozen yogurt. These popsicles come in a variety of flavors, from fruity to chocolatey, catering to all tastes. With an average price of $4, they are an affordable and fun option for all ages.

Lastly, Frozen Yogurt Cakes bring a festive touch to any celebration. These cakes are customizable, allowing customers to choose their favorite frozen yogurt flavors and toppings to create a memorable dessert. Prices start at $25 for a small cake, which serves up to 6 people, making it a great value for special occasions.

Overall, ChillWave Yogurt offers a diverse range of frozen yogurt products that promise quality, flavor, and creativity at reasonable prices. Whether customers are looking for a simple treat or a lavish dessert, they can expect to find something to satisfy their cravings at ChillWave Yogurt.

Promotions Plan

To attract customers, we at ChillWave Yogurt embrace a variety of promotional methods, with a heavy emphasis on online marketing. Understanding the power of the digital world, we will leverage social media platforms, such as Instagram, Facebook, and Twitter, to engage with our target audience. Through these channels, we will share mouth-watering images of our frozen yogurt, announce new flavors, and post about special promotions and events. Email marketing also plays a crucial role in our strategy, allowing us to send personalized offers and news directly to our customers’ inboxes.

Aside from online marketing, we will implement local SEO strategies to ensure that when potential customers search for frozen yogurt options in Lawrence, KS, ChillWave Yogurt appears at the top of their search results. This will include optimizing our Google My Business listing to improve our local search visibility and encourage positive reviews from our satisfied customers.

Community engagement is another pillar of our promotional efforts. We will participate in local events and festivals to increase brand awareness and introduce our product to a wider audience. Collaborations with local businesses and influencers will also help to spread the word about ChillWave Yogurt in a more organic and trustworthy manner.

In-store promotions will further enhance our appeal to customers. This includes offering loyalty programs, where customers collect points with every purchase that they can redeem for free yogurt or merchandise. We will also host weekly specials, such as “Toppings Tuesday” or “Family Friday”, to keep our offerings exciting and encourage repeat visits.

To round out our promotional tactics, we will explore traditional advertising methods such as flyers and local newspaper ads, particularly during our grand opening period or for special events. This will ensure that we reach a broad audience, including those who may not be as active online.

By integrating these online and offline promotional methods, we expect to build a strong presence in Lawrence, KS, and become the go-to destination for frozen yogurt lovers. Our comprehensive approach will not only attract new customers but also foster a loyal community around ChillWave Yogurt.

 

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 ChillWave Yogurt, there are several key day-to-day operational processes that we will perform.

  • Inventory Management: We will regularly check stock levels to ensure we have all necessary ingredients and supplies for our frozen yogurt and toppings. Reordering items before they run out is crucial to avoid any disruption in service.
  • Equipment Maintenance: Daily checks and maintenance of our yogurt machines, refrigerators, and other equipment will ensure they are functioning correctly and efficiently. This also includes immediate troubleshooting and repairs to prevent downtime.
  • Quality Control: We will conduct regular taste tests and ensure the consistency of our frozen yogurt’s texture and flavor. This ensures every customer receives the best possible product.
  • Cleanliness and Hygiene: Maintaining a clean store environment and following strict hygiene protocols is essential. We will perform regular cleaning of all areas, especially high-contact surfaces, and ensure staff follow handwashing and sanitation practices.
  • Customer Service: Providing excellent customer service is a priority. Training staff to be friendly, knowledgeable, and efficient in serving customers will help in creating a positive experience and encourage repeat business.
  • Financial Management: Daily monitoring of sales, expenses, and cash flow is crucial. We will use this information to make informed decisions about the business, such as adjusting operation hours or promotions to increase profitability.
  • Marketing Activities: Engaging with our customers through social media, local advertising, and community events will help to build our brand presence in Lawrence, KS. We will regularly post updates, promotions, and events to attract new customers.
  • Staff Management: Scheduling staff efficiently to cover peak times without overstaffing during slower periods will help in managing labor costs effectively. We will also provide ongoing training and feedback to ensure our team is motivated and skilled.
  • Health and Safety Compliance: We will adhere to all local health and safety regulations to ensure the welfare of both customers and staff. This includes proper food handling practices and ensuring the store meets all local health department standards.
  • Feedback Collection: Actively asking for and reviewing customer feedback will enable us to address any issues promptly and identify areas for improvement. We will use comment cards, online reviews, and direct feedback to gauge customer satisfaction.

Milestones

ChillWave Yogurt expects to complete the following milestones in the coming months in order to ensure its success:

  • Secure a Prime Location: Identify and lease a storefront in a high-traffic area of Lawrence, KS, that appeals to our target demographic of families, young adults, and students. This location should also offer convenience for both walk-in and drive-thru customers.
  • Obtain Necessary Permits and Licenses: Complete all regulatory requirements, including health department licenses for serving food, a business license, and any other local permits required to operate a frozen yogurt shop in Lawrence, KS.
  • Build-Out and Design Storefront: Create an inviting and brand-aligned physical environment. This involves interior design, purchasing and installing equipment for yogurt service (like dispensers and refrigerators), and ensuring the space is functional for both customers and staff.
  • Launch Marketing and Brand Awareness Campaigns: Before and after opening, implement a marketing strategy that includes social media engagement, local partnerships, and grand opening promotions to build excitement and awareness around ChillWave Yogurt.
  • Hire and Train Staff: Recruit a team that is passionate about customer service and the ChillWave brand. Provide comprehensive training on health and safety protocols, customer service standards, and product knowledge to ensure consistent and high-quality customer experiences.
  • Officially Launch Our Frozen Yogurt Business: Open the doors to ChillWave Yogurt with a well-publicized grand opening event, aiming to create a buzz in the community and attract an influx of initial customers.
  • Implement an Operational Excellence Program: Within the first few months of operation, establish strict operational guidelines to optimize inventory management, improve service speed, and ensure product quality. This includes regular staff training refreshers and customer feedback loops for continuous improvement.
  • Develop a Loyalty Program and Community Engagement Initiatives: Introduce a customer loyalty program to encourage repeat business and design community engagement activities, such as local fundraisers or school partnership programs, to build a strong local brand presence and customer base.
  • Reach $15,000/Month in Revenue: Through effective marketing, exceptional product and service, and community engagement, aim to consistently generate at least $15,000 in monthly sales. This milestone is crucial for demonstrating the viability of the business model and supporting ongoing operational costs.
  • Evaluate Expansion Opportunities or Additional Services: After stabilizing the business and reaching initial revenue targets, explore potential for growth through additional offerings (like new flavors or healthy options) or considering opening additional locations in nearby areas to capitalize on the brand’s success.

 

VIII. Management Team

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

Management Team Members

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

River Gray, CEO

River Gray brings a wealth of experience to ChillWave Yogurt, having previously led a successful frozen yogurt business. This experience has armed River with an intimate understanding of the industry’s challenges and opportunities, from supply chain management to customer experience optimization. River’s leadership style is characterized by a strong focus on innovation and sustainability, aiming to position ChillWave Yogurt as a leader in the market by offering unique flavors and eco-friendly packaging solutions. River’s previous success story serves as a solid foundation for guiding ChillWave Yogurt towards achieving lasting success in a competitive market.

 

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 $1,483,986 $1,606,905 $1,740,005 $1,884,130 $2,040,193
Direct Expenses $293,445 $308,394 $324,106 $340,617 $357,970
Gross Profit $1,190,541 $1,298,510 $1,415,899 $1,543,513 $1,682,223
Gross Profit (%) 80.2% 80.8% 81.4% 81.9% 82.5%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,093,456 $1,198,480 $1,312,834 $1,437,320 $1,572,808
Depreciation $17,000 $17,000 $17,000 $17,000 $17,000
Amortization $0 $0 $0 $0 $0
Interest Expense $14,700 $14,700 $14,700 $14,700 $14,700
Income Tax Expense $371,614 $408,373 $448,396 $491,967 $539,388
Net Income $690,141 $758,407 $832,737 $913,653 $1,001,720

Funding Requirements/Use of Funds

To accomplish our growth goals, ChillWave Yogurt needs $147,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $50,000
Furniture $10,000
Equipment and Machines $20,000
Computers and POS Systems $5,000
Non Capital Investments
Working Capital $20,000
Initial Rent/Lease $3,000
Staff Salaries for the First 3 Months $30,000
Initial Marketing and Advertising $5,000
Supplies $2,000
Insurance $2,000

Financial Projections

financial projection frozen yogurt business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $1,483,986 $1,606,905 $1,740,005 $1,884,130 $2,040,193
Total Revenues $1,483,986 $1,606,905 $1,740,005 $1,884,130 $2,040,193
Direct Costs
Direct Costs $293,445 $308,394 $324,106 $340,617 $357,970
Total Direct Costs $293,445 $308,394 $324,106 $340,617 $357,970
GROSS PROFIT $1,190,541 $1,298,510 $1,415,899 $1,543,513 $1,682,223
GROSS PROFIT % 80.2% 80.8% 81.4% 81.9% 82.5%
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 $1,093,456 $1,198,480 $1,312,834 $1,437,320 $1,572,808
Depreciation $17,000 $17,000 $17,000 $17,000 $17,000
Amortization $0 $0 $0 $0 $0
EBIT $1,076,456 $1,181,480 $1,295,834 $1,420,320 $1,555,808
Interest Expense $14,700 $14,700 $14,700 $14,700 $14,700
PRETAX INCOME $1,061,756 $1,166,780 $1,281,134 $1,405,620 $1,541,108
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,061,756 $1,166,780 $1,281,134 $1,405,620 $1,541,108
Income Tax Expense $371,614 $408,373 $448,396 $491,967 $539,388
NET INCOME $690,141 $758,407 $832,737 $913,653 $1,001,720
Net Profit Margin (%) 46.5% 47.2% 47.9% 48.5% 49.1%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $674,854 $1,441,227 $2,281,129 $3,205,162 $4,065,592
Other Current Assets $127,380 $137,930 $149,355 $157,010 $170,016
Total Current Assets $802,234 $1,579,158 $2,430,485 $3,362,173 $4,235,608
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $85,000 $85,000 $85,000 $85,000 $85,000
Accum Depreciation $17,000 $34,000 $51,000 $68,000 $85,000
Net fixed assets $68,000 $51,000 $34,000 $17,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $870,234 $1,630,158 $2,464,485 $3,379,173 $4,235,608
LIABILITIES & EQUITY
Current Liabilities $33,092 $34,609 $36,199 $37,234 $38,948
Debt outstanding $147,000 $147,000 $147,000 $147,000 $0
Total Liabilities $180,092 $181,609 $183,199 $184,234 $38,948
Share Capital $0 $0 $0 $0 $0
Retained earnings $690,141 $1,448,548 $2,281,285 $3,194,939 $4,196,659
Total Equity $690,141 $1,448,548 $2,281,285 $3,194,939 $4,196,659
TOTAL LIABILITIES & EQUITY $870,234 $1,630,158 $2,464,485 $3,379,173 $4,235,608

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $690,141 $758,407 $832,737 $913,653 $1,001,720
Change in Working Capital ($94,287) ($9,033) ($9,835) ($6,620) ($11,290)
Plus Depreciation $17,000 $17,000 $17,000 $17,000 $17,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $612,854 $766,373 $839,901 $924,032 $1,007,429
CASH FLOW FROM INVESTMENTS
Fixed Assets ($85,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($85,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $147,000 $0 $0 $0 ($147,000)
Net Cash Flow from Financing $147,000 $0 $0 $0 ($147,000)
Net Cash Flow $674,854 $766,373 $839,901 $924,032 $860,429
Cash at Beginning of Period $0 $674,854 $1,441,227 $2,281,129 $3,205,162
$674,854 $1,441,227 $2,281,129 $3,205,162 $4,065,592

 

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!