If you’re looking to create a spice 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 spice businesses. Below is an example of a business plan for a spice business.
Spice Business Plan Example
Below is our spice business plan template and sample plan created using our business plan generator:
I. Executive Summary
Company Overview
AromaCrafters Inc., based in El Centro, CA, is a pioneering spice business established to address the unmet need for high-quality spice options in the local market. Our mission is to enrich every meal with exceptional flavors and ingredients, offering a broad spectrum of products including whole and ground spices, spice blends, herbs, and spice kits. Launched on January 3, 2024, as a S Corporation, our central location in the heart of El Centro positions us to become an integral part of our community’s daily culinary experiences. With a commitment to freshness and quality, we strive to fill the existing gap in local spice offerings, backed by our founder’s extensive experience in the industry.
Success Factors
Our success is driven by several key factors, including our founder’s previous experience in the spice industry and a diverse product range that caters to both everyday and gourmet cooking needs. Since our inception, we have established a unique and recognizable brand identity, secured a prime retail location, and laid a strong foundation for future growth. These accomplishments demonstrate our potential to excel in the local spice market and fulfill our mission of providing high-quality spices to our community.
Industry Analysis
The spice industry is experiencing a surge in demand, driven by growing consumer interest in diverse cuisines and an increasing preference for natural and organic products. As people become more adventurous in their cooking and eating habits, the demand for a variety of high-quality spices has risen. This trend is further supported by the health-conscious consumers who seek out spices for their health benefits. AromaCrafters Inc. is positioned to capitalize on these trends, offering a wide range of natural and organic spices that cater to the culinary explorations and health preferences of today’s consumers.
Customer Analysis
Our target customers encompass a broad spectrum of individuals, including home cooks looking to elevate their everyday meals, food enthusiasts eager to explore new flavors, and health-conscious consumers seeking natural and organic options. We aim to serve those who value quality and authenticity in their culinary experiences, offering products that meet their diverse needs and preferences. By focusing on these segments, we are committed to becoming a trusted partner in our customers’ culinary adventures, enriching their dishes with our premium spices.
Competitive Analysis
Top Competitors:
- Spice Haven: A well-established retailer specializing in organic spices.
- FlavorTown Spices: A national chain offering a wide range of conventional and exotic spices.
- Herb & Zest: A boutique spice shop focusing on handcrafted blends.
Competitive Advantages:
AromaCrafters Inc. sets itself apart through our commitment to quality, freshness, and a diverse product range that caters to both everyday and gourmet culinary needs. Our founder’s industry experience and our central location in El Centro provide us with a solid foundation to compete effectively in the market.
Marketing Plan
Our products range from whole and ground spices to specialized blends and kits, all sourced to guarantee the highest quality. Pricing is structured to ensure accessibility while reflecting the premium nature of our offerings. The promotions plan is designed to build brand awareness and customer loyalty, utilizing social media, local events, and collaborations with local chefs and restaurants to demonstrate the versatility and quality of our spices.
Operations Plan
Key operational processes include meticulous sourcing to ensure product quality, efficient inventory management, and a customer-centric retail experience both in-store and online. Our milestones encompass expanding our product line, increasing our market reach within the first year, and establishing AromaCrafters Inc. as a leading name in high-quality spices in El Centro and beyond.
Management Team
Our management team comprises individuals with extensive experience in the spice industry, retail management, and business development. This diverse team is united by a shared passion for culinary excellence and a commitment to delivering unrivaled quality and service to our customers.
Financial Plan
AromaCrafters Inc. is seeking funding to fuel our growth goals, including expanding our product range, enhancing our marketing efforts, and potentially opening additional locations. This investment will enable us to meet the increasing demand for high-quality spices in our community and beyond, ensuring our long-term success in the spice 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 | $3,338,970 | $3,615,537 | $3,915,013 | $4,239,294 | $4,590,436 |
Direct Expenses | $1,467,225 | $1,541,974 | $1,620,530 | $1,703,088 | $1,789,853 |
Gross Profit | $1,871,744 | $2,073,563 | $2,294,483 | $2,536,205 | $2,800,582 |
Gross Profit (%) | 56.1% | 57.4% | 58.6% | 59.8% | 61% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,774,659 | $1,973,532 | $2,191,417 | $2,430,013 | $2,691,168 |
Depreciation | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 |
Income Tax Expense | $589,980 | $659,586 | $735,846 | $819,354 | $910,758 |
Net Income | $1,095,678 | $1,224,946 | $1,366,571 | $1,521,658 | $1,691,409 |
II. Company Overview
AromaCrafters Inc. is a new Spice serving customers in El Centro, CA. We are a local spice business aiming to fill the gap in the market for high-quality spice options. Our mission is to provide our community with unparalleled flavors and ingredients, enhancing every meal with the perfect touch of spice. Currently, there’s a noticeable absence of high-quality local spice businesses in the area, and we’re here to change that.
In terms of products and services, AromaCrafters Inc. offers a wide variety to cater to every culinary need. Our range includes whole spices for those who prefer their flavors fresh and full-bodied; ground spices for convenience without compromising on taste; spice blends and seasoning mixes crafted to bring authenticity and depth to dishes; herbs to add freshness and aroma; and spice kits and gift sets, perfect for those looking to explore new flavors or for gifting to the gourmet enthusiasts in their lives. Each product is carefully sourced and selected to ensure the highest quality.
Located in the heart of El Centro, CA, AromaCrafters Inc. is perfectly positioned to serve the local community and beyond. Our central location allows us to be a part of the daily lives of our customers, providing them with the freshest spices right when they need them.
AromaCrafters Inc. stands out as a promising venture for several reasons. Our founder brings invaluable experience from successfully running a previous spice business, ensuring we have the expertise to thrive. Furthermore, our wide range of products caters not just to everyday cooking needs but also to gourmet and specialty dishes, setting us apart from the competition. This versatility and depth in our product line ensure we meet the diverse culinary needs of our community.
Since our founding on January 3, 2024, as a S Corporation, we’ve hit several key milestones that mark the beginning of our journey. We’ve developed a unique and recognizable company name and logo, signaling our brand’s commitment to quality and flavor. Additionally, we’ve secured a prime location, laying the groundwork for our operations. These accomplishments to date lay a strong foundation for our future growth and success.
III. Industry Analysis
The Spice industry in the United States is currently estimated to be worth over $4 billion, with a steady annual growth rate of 5%. This growth is attributed to the increasing popularity of ethnic cuisines, the rising demand for organic and natural food products, and the growing awareness of the health benefits of using spices in cooking. As consumers become more adventurous in their culinary pursuits, the market for spices continues to expand.
One of the key trends in the Spice industry is the shift towards premium and high-quality products. Consumers are willing to pay a premium for spices that are sourced sustainably, are free from additives and preservatives, and offer unique flavor profiles. This trend bodes well for AromaCrafters Inc., a new Spice serving customers in El Centro, CA, as the company focuses on offering high-quality, ethically-sourced spices that cater to the evolving tastes of consumers.
Another trend driving growth in the Spice industry is the increasing demand for convenience and ready-to-use spice blends. Busy consumers are looking for quick and easy ways to add flavor to their meals, leading to a surge in sales of pre-mixed spice blends. AromaCrafters Inc. can capitalize on this trend by offering a range of convenient spice blends that cater to the needs of busy households in El Centro, CA, positioning itself as a go-to destination for flavorful and hassle-free cooking solutions.
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 high-quality, diverse spices to enhance their culinary experiences. These customers will appreciate our commitment to offering a wide range of flavors and blends tailored to both everyday cooking and special occasions. Our focus on locally sourced and sustainable ingredients will also attract environmentally-conscious consumers.
We will also cater to local restaurants and foodservice businesses that require bulk spice orders to create signature dishes. These establishments will benefit from our reliable supply chain and the ability to customize spice blends to meet their unique needs. Partnering with us will enable them to offer distinct flavors that set them apart from competitors.
Health-conscious individuals in the area will find our product offerings appealing, as we will provide organic and non-GMO spice options. This segment will value the transparency and quality of our ingredients, which align with their lifestyle choices. Additionally, we will target cooking enthusiasts and home chefs who are always on the lookout for new and exotic spices to experiment with in their kitchens.
Tourists and visitors to El Centro will also be an important segment for us, as they will seek out local specialties and unique products to take home as souvenirs. By offering attractive packaging and gift sets, we will cater to this market effectively. Our presence in local farmers’ markets and community events will further enhance our visibility and attract this customer base.
Customer Needs
AromaCrafters Inc. meets the need for high-quality spices among residents who demand superior flavors for their culinary creations. Our carefully sourced spices ensure freshness and potency, enhancing the taste of home-cooked meals. Customers can expect a diverse range of spices that cater to various cultural cuisines and dietary requirements.
Convenience is another critical need that we address by providing easy access to premium spices locally. Our store layout and knowledgeable staff help customers find exactly what they need swiftly. For those who prefer online shopping, we offer a user-friendly e-commerce platform with swift delivery options.
We also fulfill the need for education and inspiration in the culinary arts. Through workshops, cooking classes, and recipe sharing, we empower customers to experiment and expand their culinary skills. Our community-focused events foster a sense of belonging and engagement among food enthusiasts.
Additionally, AromaCrafters Inc. prioritizes sustainability and ethical sourcing, catering to environmentally conscious consumers. We ensure that our products are obtained through fair-trade practices, and we use eco-friendly packaging. This commitment not only meets the ethical expectations of our customers but also contributes to global sustainability efforts.
V. Competitive Analysis
Direct Competitors
AromaCrafters Inc.’s competitors include the following companies:
Grocery Outlet
Grocery Outlet offers a wide range of grocery items including spices, fresh produce, dairy products, and household goods. They have competitive price points with frequent discounts and bargain deals.
Their revenues are substantial due to their large chain presence. They have multiple locations including one in El Centro, CA. Their customer segments include budget-conscious shoppers and families looking for value deals.
Grocery Outlet serves various geographies across the United States. Their key strengths include a wide product range and competitive pricing. Weaknesses include occasional stock inconsistencies and limited premium product offerings.
Especias Moy
Especias Moy specializes in a variety of spices, seasonings, and ethnic food products. Their prices are moderate, catering to both average consumers and specialty cooks. They generate moderate revenues as a niche market player.
They are located in El Centro, CA, serving the local community. Their primary customer segments include local residents, chefs, and culinary enthusiasts.
Especias Moy serves the El Centro area specifically. Key strengths include specialized product offerings and strong local presence. Weaknesses include limited geographic reach and smaller product variety compared to larger stores.
Westmorland Date Shake
Westmorland Date Shake offers a unique range of date shakes, fresh dates, and other date-based products. Their price points are relatively high, reflecting the specialty nature of their offerings.
They achieve moderate revenues, with a focus on quality and niche market appeal. They are located in Westmorland, CA, and attract customers from El Centro and surrounding areas.
Their customer segments include tourists, food enthusiasts, and health-conscious individuals. Key strengths include unique product offerings and high-quality products. Weaknesses involve higher prices and limited product diversification.
Competitive Advantages
AromaCrafters Inc. excels in providing a diverse range of spices that cater to various culinary needs, from everyday cooking to gourmet and specialty dishes. This versatility sets us apart from our competition, enabling us to serve a broader customer base. Our commitment to quality ensures that whether customers are preparing a simple home-cooked meal or an elaborate gourmet feast, they can rely on our spices to elevate their culinary creations. Additionally, we source our spices from the finest growers around the world, ensuring freshness and superior flavor profiles that enhance any dish.
Furthermore, our strategic location in El Centro allows us to serve a diverse community, giving us insights into a wide range of culinary traditions and preferences. This local understanding, combined with our extensive product range, positions us uniquely in the market. We also emphasize customer education by offering cooking classes, pairing suggestions, and recipe ideas, helping our customers discover new ways to use our spices. By fostering a strong community connection and providing exceptional customer service, we build lasting relationships that encourage repeat business and customer loyalty.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
AromaCrafters Inc. offers a diverse range of high-quality products and services tailored to meet the culinary needs of their customers. The primary product categories include Whole Spices, Ground Spices, Spice Blends and Seasoning Mixes, Herbs, and Spice Kits and Gift Sets.
Whole Spices provide an authentic and fresh aroma to any dish. Customers can find spices such as cinnamon sticks, whole cloves, and star anise. The average selling price for these whole spices ranges from $5 to $20 per ounce, depending on the rarity and origin of the spice.
Ground Spices offer convenience for everyday cooking. These include ground turmeric, cumin, and paprika, among others. The pricing for ground spices typically falls between $3 and $15 per ounce, providing an affordable option for enhancing flavor.
Spice Blends and Seasoning Mixes cater to those who seek a quick and flavorful solution for their meals. Examples include curry powder, BBQ spice rubs, and Italian seasoning mixes. These products are generally priced between $6 and $25 per ounce, reflecting the complexity and variety of ingredients.
Herbs, both dried and fresh, are available to add that essential touch to any recipe. Options include basil, rosemary, and thyme, with prices ranging from $4 to $18 per ounce. The selection ensures that customers can find the right herb for their culinary needs.
Spice Kits and Gift Sets are perfect for both personal use and gifting. These kits often include a curated selection of spices and blends, packaged beautifully. They are priced between $20 and $75, depending on the number and type of spices included, making them an attractive option for special occasions or culinary exploration.
Promotions Plan
To attract customers to our business in El Centro, CA, we will implement a comprehensive promotional strategy that leverages a variety of methods. Our primary focus will be on online marketing, which includes a robust digital presence through social media platforms like Facebook, Instagram, and Twitter. We will employ targeted advertising campaigns to reach potential customers based on their interests and demographics.
Email marketing will also play a crucial role in our strategy. We will build an email list through our website and in-store sign-ups, allowing us to send newsletters and promotional offers directly to our customers. This method will help in maintaining a direct line of communication and fostering customer loyalty.
In addition to online marketing, we will participate in local events and fairs in El Centro, CA. This will provide an opportunity to engage with the community, offer samples, and showcase our products. Partnering with local businesses for cross-promotions will also help in expanding our reach.
We will also utilize influencer marketing by partnering with food bloggers and social media influencers who can share their experiences with our products. This will help in building credibility and attracting a wider audience.
Moreover, our website will feature a blog with recipes, cooking tips, and articles related to spices and their benefits. This content will be optimized for search engines to attract organic traffic and establish our authority in the market.
Finally, we will run special promotions and discounts during holidays and festive seasons to encourage first-time purchases and repeat business. By combining these various promotional methods, we expect to create a strong brand presence and attract a loyal customer base.
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 AromaCrafters Inc., there are several key day-to-day operational processes that we will perform:
- Inventory Management: Maintain an accurate and up-to-date inventory of all spices and related products. Implement first-in, first-out (FIFO) methods to ensure product freshness.
- Supplier Relations: Cultivate strong relationships with suppliers to ensure the continuous availability of high-quality spices. Handle orders and deliveries efficiently.
- Quality Control: Conduct regular quality checks on incoming and outgoing products to ensure they meet AromaCrafters Inc. standards.
- Customer Service: Provide exceptional customer service by addressing inquiries, processing orders, and handling complaints efficiently and courteously.
- Sales and Marketing: Implement sales and marketing strategies, including social media campaigns, promotions, and events to attract and retain customers.
- Staff Training: Regularly train staff on product knowledge, customer service techniques, and operational procedures to ensure consistency and quality in service.
- Financial Management: Monitor daily financial transactions, manage budgets, and prepare financial reports. Ensure timely payment of bills and invoicing of customers.
- Health and Safety Compliance: Adhere to local health and safety regulations, ensuring a clean and safe environment for both employees and customers.
- Technology Utilization: Use modern technology for inventory management, point of sale, and customer relationship management (CRM) to streamline operations.
- Market Research: Conduct ongoing market research to stay informed about industry trends, customer preferences, and competitive landscape.
- Logistics and Delivery: Manage logistics for timely and accurate delivery of products to customers, including coordinating with delivery services and handling any issues that arise.
- Community Engagement: Engage with the local community through events, partnerships, and sponsorships to build brand presence and customer loyalty.
Milestones
AromaCrafters Inc. expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Initial Funding: Obtain necessary capital through loans or investors to cover startup costs, including inventory, marketing, and operational expenses.
- Obtain Permits and Licenses: Acquire all required legal permits and licenses to operate a spice business in El Centro, CA, ensuring compliance with local regulations.
- Establish Supplier Relationships: Form partnerships with reliable spice suppliers to ensure consistent and quality inventory, and negotiate favorable terms.
- Develop and Test Product Line: Finalize the spice blends and packaging, and conduct small-scale testing to gather initial customer feedback and make necessary adjustments.
- Launch Our Spice: Officially introduce AromaCrafters Inc.’s spice products to the market with a well-planned launch event and initial marketing campaign.
- Build Online Presence: Develop a user-friendly e-commerce website and establish social media profiles to increase brand visibility and facilitate online sales.
- Secure Retail Partnerships: Partner with local grocery stores, specialty food shops, and restaurants to carry and promote AromaCrafters Inc.’s spice products.
- Achieve $15,000/Month in Revenue: Implement targeted marketing strategies and expand distribution channels to reach and maintain a monthly revenue of $15,000.
- Gather Customer Feedback: Continuously collect and analyze customer feedback to improve products and customer service, helping to build a loyal customer base.
- Expand Product Line: Based on market demand and feedback, develop and introduce new spice blends and related products to diversify the product offering and increase revenue streams.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
AromaCrafters Inc. management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Amelia Richardson, CEO
Amelia Richardson has a history of success and has successfully run a spice business in the past. With her extensive experience in the spice industry, Amelia brings a wealth of knowledge and strategic insight to AromaCrafters Inc. Her proven track record of leadership and innovation positions her perfectly to steer the company towards sustainable growth and success. Amelia’s ability to identify market trends and consumer preferences has been instrumental in her past ventures, and she is poised to replicate that success at AromaCrafters Inc.
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 | $3,338,970 | $3,615,537 | $3,915,013 | $4,239,294 | $4,590,436 |
Direct Expenses | $1,467,225 | $1,541,974 | $1,620,530 | $1,703,088 | $1,789,853 |
Gross Profit | $1,871,744 | $2,073,563 | $2,294,483 | $2,536,205 | $2,800,582 |
Gross Profit (%) | 56.1% | 57.4% | 58.6% | 59.8% | 61% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,774,659 | $1,973,532 | $2,191,417 | $2,430,013 | $2,691,168 |
Depreciation | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 |
Income Tax Expense | $589,980 | $659,586 | $735,846 | $819,354 | $910,758 |
Net Income | $1,095,678 | $1,224,946 | $1,366,571 | $1,521,658 | $1,691,409 |
Funding Requirements/Use of Funds
To accomplish our growth goals, AromaCrafters Inc. needs $410,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $50,000 |
Furniture | $10,000 |
Equipment | $100,000 |
Machines | $75,000 |
Computers | $5,000 |
Non Capital Investments | |
---|---|
Working Capital | $100,000 |
Initial Rent/Lease | $10,000 |
Staff Salaries (First 3 Months) | $30,000 |
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 | $3,338,970 | $3,615,537 | $3,915,013 | $4,239,294 | $4,590,436 | |
Total Revenues | $3,338,970 | $3,615,537 | $3,915,013 | $4,239,294 | $4,590,436 | |
Direct Costs | ||||||
Direct Costs | $1,467,225 | $1,541,974 | $1,620,530 | $1,703,088 | $1,789,853 | |
Total Direct Costs | $1,467,225 | $1,541,974 | $1,620,530 | $1,703,088 | $1,789,853 | |
GROSS PROFIT | $1,871,744 | $2,073,563 | $2,294,483 | $2,536,205 | $2,800,582 | |
GROSS PROFIT % | 56.1% | 57.4% | 58.6% | 59.8% | 61% | |
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 | $1,774,659 | $1,973,532 | $2,191,417 | $2,430,013 | $2,691,168 | |
Depreciation | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,726,659 | $1,925,532 | $2,143,417 | $2,382,013 | $2,643,168 | |
Interest Expense | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | |
PRETAX INCOME | $1,685,659 | $1,884,532 | $2,102,417 | $2,341,013 | $2,602,168 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,685,659 | $1,884,532 | $2,102,417 | $2,341,013 | $2,602,168 | |
Income Tax Expense | $589,980 | $659,586 | $735,846 | $819,354 | $910,758 | |
NET INCOME | $1,095,678 | $1,224,946 | $1,366,571 | $1,521,658 | $1,691,409 | |
Net Profit Margin (%) | 32.8% | 33.9% | 34.9% | 35.9% | 36.8% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $1,159,811 | $2,415,611 | $3,811,401 | $5,368,353 | $6,676,000 | |
Other Current Assets | $286,605 | $310,344 | $336,050 | $353,274 | $382,536 | |
Total Current Assets | $1,446,416 | $2,725,956 | $4,147,452 | $5,721,628 | $7,058,536 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $240,000 | $240,000 | $240,000 | $240,000 | $240,000 | |
Accum Depreciation | $48,000 | $96,000 | $144,000 | $192,000 | $240,000 | |
Net fixed assets | $192,000 | $144,000 | $96,000 | $48,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,638,416 | $2,869,956 | $4,243,452 | $5,769,628 | $7,058,536 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $132,737 | $139,331 | $146,256 | $150,773 | $158,272 | |
Debt outstanding | $410,000 | $410,000 | $410,000 | $410,000 | $0 | |
Total Liabilities | $542,737 | $549,331 | $556,256 | $560,773 | $158,272 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $1,095,678 | $2,320,624 | $3,687,196 | $5,208,854 | $6,900,264 | |
Total Equity | $1,095,678 | $2,320,624 | $3,687,196 | $5,208,854 | $6,900,264 | |
TOTAL LIABILITIES & EQUITY | $1,638,416 | $2,869,956 | $4,243,452 | $5,769,628 | $7,058,536 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $1,095,678 | $1,224,946 | $1,366,571 | $1,521,658 | $1,691,409 | |
Change in Working Capital | ($153,867) | ($17,145) | ($18,781) | ($12,706) | ($21,762) | |
Plus Depreciation | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $989,811 | $1,255,800 | $1,395,789 | $1,556,951 | $1,717,646 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($240,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($240,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $410,000 | $0 | $0 | $0 | ($410,000) | |
Net Cash Flow from Financing | $410,000 | $0 | $0 | $0 | ($410,000) | |
Net Cash Flow | $1,159,811 | $1,255,800 | $1,395,789 | $1,556,951 | $1,307,646 | |
Cash at Beginning of Period | $0 | $1,159,811 | $2,415,611 | $3,811,401 | $5,368,353 | |
$1,159,811 | $2,415,611 | $3,811,401 | $5,368,353 | $6,676,000 |