If you’re looking to create a vegan food truck 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 vegan food truck businesses. Our vegan food truck business plan example below is sure to help you!
Vegan Food Truck Business Plan Example
Below is our vegan food truck business plan template and sample plan created using our ai business plan generator:
I. Executive Summary
Company Overview
At EarthSavor Gourmet, we are proud to introduce our new Vegan Food Truck, serving the Marlborough, MA community with a variety of delicious, plant-based cuisine options. Recognizing the unmet demand for high-quality vegan food trucks in the area, we seized the opportunity to cater to health-conscious and environmentally aware consumers seeking tasty and nutritious meals on the go. Our menu features a range of delectable choices, from Vegan Burgers and Tacos to Smoothies, Acai Bowls, and Vegan Desserts, all made with fresh, quality ingredients. Since our inception, we’ve been dedicated to providing a convenient and delightful dining experience, making EarthSavor Gourmet a go-to destination for anyone looking to indulge in the vegan lifestyle or simply enjoy a wholesome meal.
Success Factors
Our confidence in the success of EarthSavor Gourmet is grounded in our founder’s extensive experience in the vegan food truck business and our commitment to meeting the growing demand for vegan and plant-based options. Our focus on delivering delicious, healthy meals conveniently positions us as a superior choice in the local market. Since establishing our business as an S Corporation on January 2, 2024, we’ve achieved significant milestones, including developing our brand identity, securing a prime location, and beginning to serve the Marlborough community. We are committed to expanding our reach, enhancing our menu, and upholding our standards for quality and health, ensuring the continued growth and success of EarthSavor Gourmet.
Industry Analysis
The Vegan Food Truck industry in the United States is experiencing rapid growth, with market size estimated at $140 million and an annual growth rate of 17%. This expansion is driven by rising consumer demand for plant-based options and the popularity of food trucks as a convenient, affordable dining choice. A notable industry trend is the emphasis on sustainability and eco-friendly dining, areas where EarthSavor Gourmet excels by offering delicious plant-based meals sustainably. Additionally, the increasing mainstream acceptance of plant-based diets presents a significant growth opportunity for us. By staying innovative and catering to this growing demand, EarthSavor Gourmet is well-positioned to become an industry leader in Marlborough, MA, and beyond.
Customer Analysis
Our target market comprises Marlborough, MA residents who value healthy, sustainable eating. This includes health-conscious individuals, environmentally aware consumers, young professionals, students, families, and fitness enthusiasts. We also aim to attract event attendees and visitors looking for unique vegan food experiences. By offering a menu that caters to a wide range of tastes and dietary needs, including options for those with lactose intolerance or gluten sensitivity, we ensure that every customer can find something to enjoy. Our focus on convenience, nutrition, and taste positions us to meet the diverse needs of our community effectively.
Competitive Analysis
Among our competitors are Korean Food & Hibachi Express – Choose And Mix, with its focus on Korean BBQ and hibachi but limited vegan options, and Good Earth Holistic Kitchen, offering organic plant-based meals at a higher price point. Green Leaf Vegetarian & Vegan Restaurant presents a varied menu including gluten-free choices, though its location outside Marlborough limits its accessibility. Our competitive advantages include catering to the increasing demand for vegan and plant-based cuisine, providing high-quality, convenient meals on the go, and our food truck’s mobility allowing us to reach a broader audience. Our commitment to exceptional service, innovative menu items, and a focus on sustainability sets us apart, establishing EarthSavor Gourmet as a leader in the local vegan food scene.
Marketing Plan
EarthSavor Gourmet’s marketing strategy emphasizes the variety and quality of our vegan offerings, from our popular Vegan Burgers to Smoothies, Acai Bowls, and Vegan Desserts, all priced to offer value and nutrition. Our promotional efforts include a robust online presence, active engagement on social media platforms, email marketing, partnerships with local businesses and influencers, participation in community events, and a loyalty program to reward repeat customers. These efforts are designed to build a strong, loyal customer base and enhance our visibility in the Marlborough, MA area, ensuring the success of our vegan food truck.
Operations Plan
To achieve operational excellence, EarthSavor Gourmet focuses on maintaining an inventory of fresh, quality ingredients, adhering to food safety standards, and ensuring consistent quality and taste in our menu items. Key operational processes include efficient daily management, customer engagement, financial tracking, sanitation, marketing, and supplier coordination. We plan to secure a food truck, obtain necessary permits, develop our menu, hire and train staff, and launch with a grand opening. By establishing a reliable supply chain and implementing our marketing strategy, we aim to achieve a monthly revenue of $15,000, continuously improve our offerings based on customer feedback, and explore additional revenue streams to ensure the long-term success of our vegan food truck.
Management Team
Under the leadership of CEO Leilani Smith, who brings a wealth of experience from running a successful vegan food truck, EarthSavor Gourmet is poised for success. Leilani’s expertise in operations, marketing, and customer engagement, combined with her passion for plant-based cuisine, drives our strategic direction and growth. Her vision for EarthSavor Gourmet ensures that we remain at the forefront of the vegan food industry, meeting the needs of our customers and contributing to a healthier, more sustainable world.
Financial Plan
To reach our growth goals, EarthSavor Gourmet requires $81,000 in funding. This investment will support capital investments such as a food truck purchase, kitchen equipment, and initial marketing efforts, as well as non-capital needs like working capital and staff salaries for the first three months. These financial resources are crucial for establishing our operations, building our brand, and achieving a sustainable revenue stream, positioning EarthSavor Gourmet for long-term success in the vegan food 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 | $1,929,182 | $2,088,977 | $2,262,007 | $2,449,370 | $2,652,252 |
Direct Expenses | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 |
Gross Profit | $1,195,570 | $1,317,990 | $1,451,742 | $1,597,825 | $1,757,325 |
Gross Profit (%) | 62% | 63.1% | 64.2% | 65.2% | 66.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,098,484 | $1,217,959 | $1,348,676 | $1,491,633 | $1,647,910 |
Depreciation | $6,600 | $6,600 | $6,600 | $6,600 | $6,600 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $8,100 | $8,100 | $8,100 | $8,100 | $8,100 |
Income Tax Expense | $379,324 | $421,140 | $466,891 | $516,926 | $571,623 |
Net Income | $704,460 | $782,118 | $867,084 | $960,006 | $1,061,587 |
II. Company Overview
EarthSavor Gourmet is a new Vegan Food Truck that has recently started serving customers in Marlborough, MA. As a local vegan food truck business, we’ve identified a unique opportunity in the area, recognizing the lack of high-quality local vegan food truck businesses. We’re excited to bring our passion for delicious, plant-based cuisine to the streets of Marlborough, offering a convenient and healthy option for everyone looking to indulge in the vegan lifestyle or simply seeking a tasty, nutritious meal on the go.
At EarthSavor Gourmet, our menu is designed to cater to a variety of tastes and preferences, while staying true to our vegan commitment. We offer a range of delectable choices, including Vegan Burgers, Vegan Tacos and Burritos, Smoothies and Acai Bowls, Vegan Desserts, as well as Salads and Bowls. Each item on our menu is crafted with care, using fresh, quality ingredients to ensure that every bite is as satisfying as it is healthy. Whether you’re in the mood for a hearty burger or a refreshing smoothie bowl, we have something to satisfy your cravings.
Based in Marlborough, MA, EarthSavor Gourmet is perfectly positioned to serve our community with exceptional vegan fare. Our presence in Marlborough allows us to tap into a market eager for plant-based options, and our mobility means we can bring our culinary creations directly to our customers, wherever they may be in the area.
Our confidence in EarthSavor Gourmet’s success stems from several key factors. Firstly, our founder brings invaluable experience from previously running a successful vegan food truck business. This background provides us with a solid foundation and a deep understanding of what it takes to thrive in this industry. Additionally, our focus on catering to the growing demand for vegan and plant-based options sets us apart. We’re not just offering food; we’re offering delicious, healthy meals that are accessible and convenient for our customers on the go, making us a superior choice compared to the competition.
Since our founding on January 2, 2024, as a S Corporation, we’ve hit several important milestones. We’ve developed our company name, designed our logo, and secured a fantastic location for our operations. These accomplishments mark just the beginning of our journey at EarthSavor Gourmet. As we continue to grow and serve the Marlborough community, we’re committed to expanding our menu, reaching more customers, and maintaining our dedication to quality, taste, and health.
III. Industry Analysis
The Vegan Food Truck industry in the United States has been experiencing significant growth in recent years. According to market research, the size of the market is estimated to be around $140 million, with an expected annual growth rate of 17%. This growth is driven by the increasing consumer demand for plant-based options and the rising popularity of food trucks as a convenient and affordable dining option.
One of the key trends in the Vegan Food Truck industry is the focus on sustainability and environmental consciousness. Customers are increasingly looking for eco-friendly dining options, and vegan food trucks are well-positioned to meet this demand. EarthSavor Gourmet, as a new Vegan Food Truck serving customers in Marlborough, MA, is in a prime position to capitalize on this trend. By offering delicious plant-based meals in a sustainable way, EarthSavor Gourmet can attract a loyal customer base and differentiate itself in the market.
Another trend in the Vegan Food Truck industry is the increasing acceptance of plant-based diets among mainstream consumers. As more people become aware of the health and environmental benefits of veganism, the demand for vegan food trucks is expected to continue growing. This presents a great opportunity for EarthSavor Gourmet to expand its customer base and reach new markets. By staying ahead of the curve and offering innovative vegan dishes, EarthSavor Gourmet can establish itself as a leader in the industry and drive further growth and success.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents in Marlborough, MA who are interested in healthy and sustainable eating options. This demographic will include health-conscious individuals who prioritize vegan and plant-based diets for their nutritional benefits. We will also appeal to environmentally conscious consumers who prefer food choices that reduce their carbon footprint.
Additionally, we will target young professionals and millennials who are looking for convenient, yet healthy meal options during their lunch breaks. This group will likely appreciate our quick service and the ability to grab a nutritious meal on the go. We will also attract students from nearby educational institutions who are seeking affordable and delicious vegan food.
Families in Marlborough will also be an important customer segment, particularly those who are raising their children on plant-based diets. Our menu will be designed to include kid-friendly vegan options that can cater to the dietary needs of young children. Furthermore, we will target fitness enthusiasts who require high-protein, plant-based meals to fuel their active lifestyles.
We will target event attendees and visitors in Marlborough who are looking for unique and tasty food experiences. By participating in local events, fairs, and festivals, we will be able to reach a broader audience. Lastly, we will cater to individuals with dietary restrictions such as lactose intolerance, gluten sensitivity, or those simply looking to reduce meat consumption.
Customer Needs
EarthSavor Gourmet addresses the growing demand for high-quality, plant-based food options. Customers seek nutritious and delicious vegan meals that cater to their dietary preferences and ethical considerations. By offering a diverse menu, we meet the needs of those looking for variety and innovation in plant-based cuisine.
Convenience is another significant need we fulfill, as our food truck provides quick, accessible vegan meals without compromising on quality. Busy residents and workers in Marlborough appreciate the ability to grab a healthy meal on-the-go. Our streamlined service ensures minimal wait times, enhancing customer satisfaction.
Additionally, EarthSavor Gourmet caters to the health-conscious community that values organic and locally-sourced ingredients. Our commitment to sustainability and eco-friendly practices resonates with customers who are environmentally aware. This dedication helps build a loyal customer base that shares our values.
We also address the need for transparency and trust in food sourcing and preparation. Customers can expect clear information about the ingredients and nutritional value of our offerings. This transparency fosters a strong relationship with our clientele, who appreciate knowing exactly what they are consuming.
V. Competitive Analysis
Direct Competitors
EarthSavor Gourmet’s competitors include the following companies:
Korean Food & Hibachi Express – Choose And Mix
This eatery specializes in Korean cuisine and hibachi-style dishes. They offer a range of Korean BBQ options, bibimbap, and customizable hibachi plates. Their price points range from $10 to $20 per meal. The company generates estimated revenues of around $500,000 annually. Located in Marlborough, MA, they serve a diverse customer base that includes both local residents and office workers. Their key strength lies in their authentic Korean flavors and interactive dining experience. A notable weakness is their limited vegan options, which may not appeal to the health-conscious segment.
Good Earth Holistic Kitchen
Good Earth Holistic Kitchen offers a variety of organic and plant-based meals. Their menu includes smoothies, salads, grain bowls, and vegan desserts. Prices typically range from $8 to $15 per item. Their annual revenues are estimated to be around $400,000. Located in Framingham, MA, they primarily serve health-conscious individuals, fitness enthusiasts, and eco-friendly consumers. Their strength is their commitment to organic and non-GMO ingredients. A weakness is their higher price point, which may deter budget-conscious customers.
Green Leaf Vegetarian & Vegan Restaurant
Green Leaf provides an extensive menu of vegetarian and vegan dishes, including soups, sandwiches, and plant-based entrees. They also offer gluten-free options. Their prices range from $9 to $18 per dish. The restaurant boasts annual revenues of about $600,000. Situated in Worcester, MA, they attract a wide range of customers, from vegans and vegetarians to those looking to reduce meat consumption. Their key strength is their diverse and inclusive menu. However, their location outside of Marlborough may limit their accessibility to some customers.
Competitive Advantages
Our competitive advantage lies in catering to the growing demand for vegan and plant-based options, a trend that continues to gain traction among health-conscious consumers. We offer delicious and healthy meals to customers on the go, setting us apart from traditional food trucks that often lack such options. By providing a menu that emphasizes fresh, high-quality ingredients, we meet the dietary needs and preferences of a diverse clientele, including vegans, vegetarians, and those looking to reduce their meat consumption. This focus not only attracts a loyal customer base but also contributes to the growing movement towards sustainable and ethical eating practices.
In addition to our health-focused menu, our food truck’s mobility allows us to reach a wider audience compared to stationary restaurants. We can strategically position ourselves at various high-traffic locations and events in Marlborough, MA, ensuring maximum visibility and customer engagement. Furthermore, our commitment to exceptional customer service and innovative menu items keeps our offerings fresh and exciting, encouraging repeat business and fostering a strong community presence. By combining convenience, quality, and a forward-thinking approach to food, we establish ourselves as a leader in the local vegan food scene.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
EarthSavor Gourmet offers a variety of delectable and healthy vegan options to cater to diverse tastes. Vegan Burgers are among the most popular items, featuring plant-based patties made from ingredients like black beans, chickpeas, and mushrooms, complemented by fresh vegetables and vegan cheese. These hearty and delicious burgers are priced around $10 each, providing both value and nutrition. Vegan Tacos and Burritos are another highlight, filled with a mix of seasoned tofu, beans, rice, and fresh vegetables, topped with homemade vegan sauces. Customers can enjoy these flavorful and satisfying options for approximately $8 per taco and $12 per burrito. Smoothies and Acai Bowls are perfect for those seeking a refreshing and nutritious treat. Made with organic fruits, plant-based milk, and superfoods like chia seeds and spinach, these options range from $7 for a smoothie to $10 for an acai bowl.
They offer a delicious way to boost energy and well-being. Vegan Desserts satisfy sweet cravings without compromising on health. EarthSavor Gourmet features items like vegan brownies, cookies, and cupcakes, made with natural sweeteners and gluten-free flour. These indulgent treats are priced at around $4 each, making them an affordable pleasure. Salads and Bowls provide a wholesome meal option, combining fresh greens, grains, and proteins like quinoa and tofu, topped with house-made dressings. These nutrient-packed dishes are available for about $9 each, offering a balanced and flavorful experience. EarthSavor Gourmet ensures that every customer can find something to enjoy, with a commitment to quality, taste, and health. The diverse menu items reflect a dedication to providing delicious vegan cuisine that appeals to both vegans and non-vegans alike.
Promotions Plan
At EarthSavor Gourmet, we utilize a variety of promotional methods to attract customers and build a loyal following. One of our primary strategies is online marketing. Our comprehensive online presence includes a well-designed website that showcases our menu, our story, and customer testimonials. This website is optimized for search engines to ensure we appear in local search results for vegan and food truck options in Marlborough, MA.
We actively engage with our audience on social media platforms such as Instagram, Facebook, and Twitter. These platforms allow us to share high-quality photos of our dishes, behind-the-scenes content, and updates on our location and special events. We also encourage our customers to tag us in their posts and use our branded hashtags, creating a sense of community and amplifying our reach through user-generated content.
Email marketing is another key component of our strategy. By collecting email addresses through our website and at events, we distribute a regular newsletter that includes information about new menu items, upcoming locations, and exclusive promotions. This keeps our customers informed and engaged, ensuring they return for more.
We leverage partnerships with local businesses and influencers to expand our reach. By collaborating with local health and wellness stores, gyms, and vegan influencers, we tap into their established audiences and attract new customers who are likely to be interested in our offerings.
Additionally, we participate in community events and festivals, where we offer samples and engage directly with potential customers. This face-to-face interaction helps us build a strong local presence and establish trust with the community.
Finally, we implement loyalty programs to reward repeat customers. By offering incentives such as discounts or free items after a certain number of purchases, we encourage our customers to come back and bring their friends.
Through these diverse promotional tactics, we expect to build a strong and loyal customer base, ensuring the continued success of EarthSavor Gourmet in Marlborough, MA.
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 EarthSavor Gourmet, there are several key day-to-day operational processes that we will perform:
- Maintain inventory of fresh, high-quality vegan ingredients to ensure menu items are always available.
- Ensure food safety by adhering to proper storage, handling, and preparation techniques.
- Prepare and cook menu items according to standardized recipes to maintain consistent quality and taste.
- Manage daily opening and closing procedures, including setup and breakdown of the food truck.
- Engage with customers to provide excellent service, address inquiries, and handle any complaints efficiently.
- Track and manage daily sales, expenses, and cash flow for financial accuracy and planning.
- Regularly clean and sanitize the food truck to meet health and safety standards.
- Utilize social media and other marketing channels to promote the food truck and inform customers of locations and special offers.
- Coordinate with local suppliers to ensure timely delivery of ingredients and other necessary supplies.
- Monitor and respond to customer feedback to continuously improve service and menu offerings.
- Train and manage staff to ensure they understand their roles, responsibilities, and customer service expectations.
- Stay informed about local regulations and obtain all necessary permits and licenses for food truck operations.
- Plan and execute special events or collaborations to increase visibility and attract new customers.
Milestones
EarthSavor Gourmet expects to complete the following milestones in the coming months in order to ensure its success:
- Secure the Food Truck: Purchase or lease a high-quality food truck that meets health and safety standards.
- Obtain Necessary Permits and Licenses: Ensure compliance with local regulations by obtaining all required permits and licenses to operate a food truck in Marlborough, MA.
- Develop a Robust Menu: Create a diverse and appealing vegan menu that caters to a wide range of tastes and dietary preferences.
- Hire and Train Staff: Recruit skilled and passionate employees, and provide comprehensive training on food preparation, customer service, and health protocols.
- Launch the Vegan Food Truck Business: Officially open for business with a grand opening event to attract initial customers and generate buzz.
- Establish Reliable Supply Chain: Build strong relationships with suppliers to ensure a consistent and high-quality supply of ingredients.
- Implement Marketing Strategy: Execute a targeted marketing campaign to build brand awareness and attract a loyal customer base, including social media presence and local promotions.
- Achieve $15,000/month in Revenue: Reach a sustainable monthly revenue of $15,000 to cover operational costs and move towards profitability.
- Gather Customer Feedback and Improve Offerings: Continuously collect and analyze customer feedback to refine the menu, service, and overall customer experience.
- Explore Additional Revenue Streams: Identify and implement additional revenue opportunities such as catering services, partnerships with local events, or selling branded merchandise.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
EarthSavor Gourmet management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Leilani Smith, CEO
Leilani Smith has a proven track record of entrepreneurial success, particularly in the vegan food industry. Prior to joining EarthSavor Gourmet, she successfully ran a vegan food truck business, where she honed her skills in operations, marketing, and customer engagement. Leilani’s deep understanding of plant-based cuisine and her innovative approach to business make her an ideal leader for EarthSavor Gourmet. Her vision and strategic thinking are essential to driving the company’s growth and ensuring its long-term 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 | $1,929,182 | $2,088,977 | $2,262,007 | $2,449,370 | $2,652,252 |
Direct Expenses | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 |
Gross Profit | $1,195,570 | $1,317,990 | $1,451,742 | $1,597,825 | $1,757,325 |
Gross Profit (%) | 62% | 63.1% | 64.2% | 65.2% | 66.3% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,098,484 | $1,217,959 | $1,348,676 | $1,491,633 | $1,647,910 |
Depreciation | $6,600 | $6,600 | $6,600 | $6,600 | $6,600 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $8,100 | $8,100 | $8,100 | $8,100 | $8,100 |
Income Tax Expense | $379,324 | $421,140 | $466,891 | $516,926 | $571,623 |
Net Income | $704,460 | $782,118 | $867,084 | $960,006 | $1,061,587 |
Funding Requirements/Use of Funds
To accomplish our growth goals, EarthSavor Gourmet needs $81,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout (Customizations/Branding) | $10,000 |
Furniture (Outdoor seating, etc.) | $2,000 |
Equipment and Machines (Kitchen appliances, POS system) | $20,000 |
Computers and Software | $1,000 |
Non Capital Investments | |
---|---|
Working Capital | $20,000 |
Initial Rent/Lease (If applicable for parking/storage) | $1,000 |
Staff Salaries for the First 3 Months | $15,000 |
Initial Marketing and Advertising | $5,000 |
Supplies (Food ingredients, packaging, etc.) | $5,000 |
Insurance | $2,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $1,929,182 | $2,088,977 | $2,262,007 | $2,449,370 | $2,652,252 | |
Total Revenues | $1,929,182 | $2,088,977 | $2,262,007 | $2,449,370 | $2,652,252 | |
Direct Costs | ||||||
Direct Costs | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 | |
Total Direct Costs | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 | |
GROSS PROFIT | $1,195,570 | $1,317,990 | $1,451,742 | $1,597,825 | $1,757,325 | |
GROSS PROFIT % | 62% | 63.1% | 64.2% | 65.2% | 66.3% | |
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 | $1,098,484 | $1,217,959 | $1,348,676 | $1,491,633 | $1,647,910 | |
Depreciation | $6,600 | $6,600 | $6,600 | $6,600 | $6,600 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,091,884 | $1,211,359 | $1,342,076 | $1,485,033 | $1,641,310 | |
Interest Expense | $8,100 | $8,100 | $8,100 | $8,100 | $8,100 | |
PRETAX INCOME | $1,083,784 | $1,203,259 | $1,333,976 | $1,476,933 | $1,633,210 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,083,784 | $1,203,259 | $1,333,976 | $1,476,933 | $1,633,210 | |
Income Tax Expense | $379,324 | $421,140 | $466,891 | $516,926 | $571,623 | |
NET INCOME | $704,460 | $782,118 | $867,084 | $960,006 | $1,061,587 | |
Net Profit Margin (%) | 36.5% | 37.4% | 38.3% | 39.2% | 40% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $663,925 | $1,442,349 | $2,304,771 | $3,263,767 | $4,237,931 | |
Other Current Assets | $165,594 | $179,310 | $194,162 | $204,114 | $221,021 | |
Total Current Assets | $829,519 | $1,621,659 | $2,498,934 | $3,467,881 | $4,458,952 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | |
Accum Depreciation | $6,600 | $13,200 | $19,800 | $26,400 | $33,000 | |
Net fixed assets | $26,400 | $19,800 | $13,200 | $6,600 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $855,919 | $1,641,459 | $2,512,134 | $3,474,481 | $4,458,952 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $70,459 | $73,880 | $77,470 | $79,811 | $83,695 | |
Debt outstanding | $81,000 | $81,000 | $81,000 | $81,000 | $0 | |
Total Liabilities | $151,459 | $154,880 | $158,470 | $160,811 | $83,695 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $704,460 | $1,486,578 | $2,353,663 | $3,313,670 | $4,375,257 | |
Total Equity | $704,460 | $1,486,578 | $2,353,663 | $3,313,670 | $4,375,257 | |
TOTAL LIABILITIES & EQUITY | $855,919 | $1,641,459 | $2,512,134 | $3,474,481 | $4,458,952 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $704,460 | $782,118 | $867,084 | $960,006 | $1,061,587 | |
Change in Working Capital | ($95,134) | ($10,295) | ($11,262) | ($7,610) | ($13,023) | |
Plus Depreciation | $6,600 | $6,600 | $6,600 | $6,600 | $6,600 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $615,925 | $778,423 | $862,422 | $958,995 | $1,055,163 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($33,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($33,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $81,000 | $0 | $0 | $0 | ($81,000) | |
Net Cash Flow from Financing | $81,000 | $0 | $0 | $0 | ($81,000) | |
Net Cash Flow | $663,925 | $778,423 | $862,422 | $958,995 | $974,163 | |
Cash at Beginning of Period | $0 | $663,925 | $1,442,349 | $2,304,771 | $3,263,767 | |
$663,925 | $1,442,349 | $2,304,771 | $3,263,767 | $4,237,931 |