Wine Bar Business Plan
Below is our wine bar business plan template and sample plan created using our free ai business plan generator.
I. Executive Summary
Company Overview
At Vino Nobility Wine Lounge, located in the vibrant Grove City, OH, we have identified a unique opportunity to fill a gap in the local market for high-quality wine experiences. Our mission is to offer a sophisticated yet inviting space where both wine aficionados and newcomers can discover an exceptional selection of wines. Our services range from wine flights and specialty wine cocktails to cheese and charcuterie boards, all designed to enhance the wine tasting experience. Since opening our doors, we have focused on creating a destination not just for enjoying wine, but for community gathering and learning. Our prime location in Grove City ensures we are accessible to both locals and visitors seeking a memorable wine bar experience.
Success Factors
Our confidence in the success of Vino Nobility Wine Lounge is rooted in the extensive experience of our founder, who previously managed a successful wine bar. This experience, coupled with our commitment to offering a holistic wine experience, sets us apart from competitors. Since our establishment as an S Corporation on January 5, 2024, we have achieved significant milestones, including developing our unique brand identity and securing a prime location. These accomplishments underscore our readiness and potential for long-term success in the wine bar industry.
Industry Analysis
The wine bar industry is witnessing a dynamic shift, with an increasing demand for unique and sophisticated drinking experiences. Consumers are seeking establishments that offer not just quality beverages, but also educational and social opportunities. This trend is driving wine bars to innovate in terms of service offerings, ranging from themed tasting events to wine education classes. Additionally, the industry is benefiting from a growing interest in local and artisanal wines, which presents an opportunity for wine bars like ours to differentiate themselves by featuring exclusive selections. The positive trajectory of the industry underscores the timely nature of our venture into this market.
Customer Analysis
Our target customers include a diverse group of wine enthusiasts ranging from novices to connoisseurs, primarily within the Grove City area and surrounding regions. We aim to attract individuals who appreciate the finer aspects of wine culture and are looking for a place that offers a mix of education, indulgence, and social interaction. Our customer base is characterized by a willingness to explore different wine varieties and a desire for a premium wine experience. Understanding our customers’ preferences and expectations is crucial to tailoring our offerings and creating an engaging, memorable experience at our lounge.
Competitive Analysis
Top Competitors:
- Local Wine Bars: Small, independently-owned establishments offering a selection of wines.
- Large Chain Wine Bars: National chains with extensive wine selections and standardized offerings.
- Competitive Advantages: Our unique selling proposition lies in our founder’s vast experience, our commitment to a curated wine experience, and our strategic location. Unlike our competitors, we offer a personalized and educational approach to wine tasting, which appeals to both seasoned enthusiasts and newcomers alike. This, combined with our prime location, positions us for success in the competitive landscape.
Marketing Plan
Our marketing plan is centered around showcasing our diverse range of wine-related services, including wine flights, cheese and charcuterie boards, and specialty wine cocktails. We aim to attract customers by offering a unique blend of high-quality products and services at competitive prices. Our promotional strategy includes leveraging social media platforms, local event listings, and word-of-mouth to increase visibility and attract a broad customer base. Special events and wine tasting nights are also part of our promotions plan, designed to engage the community and build a loyal customer following.
Operations Plan
Our operations are focused on providing a seamless and enjoyable wine experience for our customers. Key operational processes include sourcing high-quality wines, maintaining a welcoming and well-appointed venue, and hosting regular wine tasting events to engage our community. Milestones to be accomplished include the successful launch of themed wine tasting events, establishing partnerships with local wineries, and achieving a set number of repeat customers, which will serve as indicators of our growth and success in the market.
Management Team
Our management team comprises individuals with extensive experience in the hospitality and wine industries. The team is led by our founder, who has previously managed a successful wine bar and brings invaluable expertise and vision to our venture. Supported by a dedicated team of wine specialists and hospitality professionals, we are well-equipped to execute our business plan and deliver an exceptional wine bar experience.
Financial Plan
To achieve our growth goals, we are seeking funding to support the expansion of our wine selection, enhance our venue, and increase our marketing efforts. This investment will enable us to solidify our position in the market, attract a wider customer base, and ultimately, drive profitability and long-term success.
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $2,225,980 | $2,410,358 | $2,610,008 | $2,826,196 | $3,060,290 |
Direct Expenses | $880,335 | $925,184 | $972,318 | $1,021,853 | $1,073,911 |
Gross Profit | $1,345,644 | $1,485,174 | $1,637,690 | $1,804,343 | $1,986,378 |
Gross Profit (%) | 60.5% | 61.6% | 62.7% | 63.8% | 64.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,248,559 | $1,385,143 | $1,534,624 | $1,698,150 | $1,876,964 |
Depreciation | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $21,100 | $21,100 | $21,100 | $21,100 | $21,100 |
Income Tax Expense | $422,260 | $470,065 | $522,383 | $579,617 | $642,202 |
Net Income | $784,198 | $872,978 | $970,141 | $1,076,432 | $1,192,661 |
II. Company Overview
Vino Nobility Wine Lounge is a new addition to the Grove City, OH, hospitality scene. As a local wine bar, we’ve noticed a gap in the market for high-quality wine experiences in our area, which is why we decided to open our doors. Our mission is to provide a sophisticated yet comfortable environment where wine enthusiasts and novices alike can explore and enjoy an exceptional selection of wines.
At Vino Nobility Wine Lounge, our offerings are curated to cater to a wide range of tastes and preferences. Our services include wine flights, which allow our customers to sample and compare a variety of wines. We also offer cheese and charcuterie boards, perfect for pairing with our wines for a delightful gastronomic experience. For those who have a favorite or are looking to enjoy wine in a more traditional manner, we provide wine by the glass or bottle. Additionally, we craft specialty wine cocktails for an innovative twist on classic flavors. To further engage our community and foster a love for wine, we host wine tasting events that promise fun and informative evenings.
Located in the heart of Grove City, OH, Vino Nobility Wine Lounge is perfectly positioned to serve the local community as well as visitors looking for a unique wine bar experience. Our location is not just a place to enjoy wine but a destination where friends and family can gather in a welcoming atmosphere.
Our confidence in the success of Vino Nobility Wine Lounge stems from a combination of factors. Firstly, our founder brings valuable experience from previously running a successful wine bar. This background provides us with a solid foundation and insight into creating a welcoming and memorable wine bar experience. Furthermore, our approach to offering a well-rounded experience sets us apart from our competition. We’re not just about serving wine; we’re about creating an environment where our customers can learn about, appreciate, and celebrate the world of wine.
Since our founding on January 5, 2024, as an S Corporation, we have hit several key milestones. Our accomplishments include the creation of our unique logo, the development of our company name, and the securing of a prime location for our lounge. Each of these steps has been crucial in establishing our presence and setting the stage for a successful venture in the wine bar industry.
III. Industry Analysis
The Wine Bar industry in the United States is currently thriving, with a market size of approximately $1.9 billion. This number is expected to continue growing steadily over the next few years, with an estimated annual growth rate of 4.2%. This growth is fueled by an increasing interest in wine culture and a shift towards more experiential and social dining experiences.
One of the key trends in the Wine Bar industry is the rising popularity of boutique and specialty wine bars, like Vino Nobility Wine Lounge. These establishments offer a curated selection of wines, unique tasting experiences, and a more intimate atmosphere for customers to enjoy. This trend aligns perfectly with Vino Nobility’s mission to provide a premium wine bar experience for customers in Grove City, OH.
Additionally, there is a growing demand for unique and locally sourced wines, as well as an increased focus on sustainability and eco-friendly practices within the industry. Vino Nobility Wine Lounge can capitalize on these trends by sourcing wines from local vineyards and incorporating sustainable practices into their business model, attracting environmentally conscious customers and setting themselves apart in the market.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will primarily target local residents, particularly those who have an appreciation for fine wines and a desire for a sophisticated social environment. These customers will likely be professionals and middle-to-upper-class individuals seeking a refined place to unwind after work or to enjoy during weekends. Our offerings will be tailored to meet their expectations for quality and service.
Additionally, we will also appeal to wine enthusiasts and connoisseurs who are always in search of new and unique wine experiences. This segment will appreciate our curated wine selections and knowledgeable staff, enhancing their overall experience. We will ensure that our wine list is diverse and dynamic, featuring both local and international wines.
We will target couples and small groups looking for a romantic or intimate setting for their outings. The ambiance of our lounge will be designed to create a cozy yet elegant atmosphere that is perfect for date nights and small gatherings. This setting will encourage repeat visits and strong word-of-mouth recommendations.
Furthermore, we will attract tourists and visitors to Grove City who are looking for a premium wine bar experience. Our strategic location and upscale offerings will make us a must-visit spot for those exploring the area. Special events and tasting sessions will be organized to draw in this audience and create memorable experiences.
Customer Needs
Customers expect Vino Nobility Wine Lounge to provide high-quality wine that satisfies their sophisticated palates. They desire a curated selection of wines that can cater to both connoisseurs and casual drinkers alike. The lounge meets the need for premium wine offerings sourced from renowned vineyards around the world.
Patrons also seek an inviting and elegant atmosphere where they can relax and socialize. They value an ambiance that enhances their overall experience, including comfortable seating and tasteful décor. The lounge fulfills this need by creating a warm, welcoming environment that encourages leisurely enjoyment of fine wine.
In addition to quality wine and ambiance, customers appreciate knowledgeable staff who can guide their wine selections. They look for personalized recommendations that match their taste preferences and enhance their understanding of different wine varieties. Vino Nobility Wine Lounge meets this need by employing well-trained staff who are passionate about wine and customer service.
Lastly, customers expect complementary amenities such as gourmet food pairings and special events like wine tastings or live music. They seek an all-encompassing experience that goes beyond just drinking wine. The lounge fulfills these needs by offering a diverse range of food options and hosting events that create memorable experiences for its patrons.
V. Competitive Analysis
Direct Competitors
Vino Nobility Wine Lounge’s competitors include the following companies:
South Village Grille
South Village Grille offers a variety of American cuisine paired with a selection of wines, craft beers, and cocktails. The menu is extensive, featuring dishes ranging from burgers and sandwiches to seafood and pastas. The price points are generally mid-range, with entrees typically costing between $15 to $35. The establishment generates significant revenue, estimated to be in the range of several million dollars annually. Located in the heart of Grove City, OH, South Village Grille caters primarily to local residents and visitors to the area. Their key strengths include a diverse menu, high-quality ingredients, and a vibrant atmosphere. However, weaknesses include potential overcrowding during peak hours and slightly higher prices compared to some competitors.
Lindey’s
Lindey’s is a well-known restaurant and bar that offers a fine dining experience with a broad selection of wines and cocktails. They feature a menu filled with gourmet dishes such as steaks, seafood, and pasta. The price points are on the higher end, with entrees ranging from $25 to $50. Lindey’s generates substantial revenue, often exceeding several million dollars annually due to its reputation and high customer turnover. Located in the German Village area of Columbus, OH, Lindey’s serves a mix of local patrons and tourists. Their key strengths include an upscale dining experience, exceptional service, and a strong brand reputation. However, weaknesses include higher prices which may not appeal to budget-conscious customers and limited parking availability.
Law Bird
Law Bird is a trendy cocktail bar that also offers a curated selection of wines and small plates. The focus is on innovative cocktails crafted with unique ingredients and presentation. The price points are relatively high for cocktails, typically ranging from $12 to $20, while small plates cost between $10 to $25. The revenue is robust, supported by a loyal customer base and high drink margins. Located in the Brewery District of Columbus, OH, Law Bird attracts a younger, professional crowd from the surrounding areas. Key strengths include creative drink offerings, a chic ambiance, and excellent customer service. Weaknesses include a limited food menu and higher price points for beverages which may deter some potential customers.
Competitive Advantages
At Vino Nobility Wine Lounge, we offer a unique and enriching wine experience that sets us apart from the competition. Our commitment to providing a well-rounded and enjoyable experience encourages customers to explore and appreciate a diverse range of wines and pairings. This not only caters to seasoned wine enthusiasts but also educates and inspires newcomers to the world of wine. Our knowledgeable staff is trained to guide customers through their wine journey, offering personalized recommendations and insights into the intricate flavors and histories behind each selection.
Additionally, our elegant and inviting atmosphere creates the perfect setting for social gatherings, intimate conversations, and special occasions. We prioritize creating a warm and welcoming environment where customers can relax and enjoy the sophisticated ambiance. Furthermore, our curated events, such as wine tastings, pairing dinners, and educational workshops, provide added value and foster a sense of community among our patrons. By continually enhancing the customer experience and offering unique opportunities to engage with wine, we establish a loyal customer base and position ourselves as a premier destination for wine lovers in Grove City.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Vino Nobility Wine Lounge offers a curated selection of products and services designed to provide an exceptional wine experience. One of the key offerings is wine flights, which allow customers to sample a variety of wines in smaller quantities. These flights typically feature three to five different wines and are priced around $18 to $25.
To complement the wine, Vino Nobility Wine Lounge also serves cheese and charcuterie boards. These boards include an assortment of fine cheeses, cured meats, fruits, and artisanal crackers. The price for a standard cheese and charcuterie board ranges from $20 to $35, depending on the selection and portion size.
For those who prefer to enjoy a full glass or bottle, the lounge offers a diverse selection of wines by the glass and by the bottle. The price for a glass of wine generally falls between $8 and $15, while bottles can range from $30 to $150, catering to both casual drinkers and wine enthusiasts.
Specialty wine cocktails are another highlight, blending premium wines with unique ingredients to create refreshing and innovative drinks. These cocktails are priced between $12 and $18 each, offering a sophisticated twist on traditional wine consumption.
In addition, Vino Nobility Wine Lounge hosts wine tasting events that provide an educational and social experience. These events often feature a guided tasting of several wines, paired with small bites, and are priced at approximately $40 to $60 per person. These events are a great way for customers to deepen their appreciation for wine and discover new favorites.
Promotions Plan
At Vino Nobility Wine Lounge, we focus on utilizing a variety of promotional methods to attract customers and create a memorable experience. Our primary promotional tool is online marketing, where we leverage social media platforms, search engine optimization (SEO), and email marketing campaigns to reach a broad audience. We maintain active profiles on platforms such as Facebook, Instagram, and Twitter, where we post engaging content, share updates, and interact with our followers.
Our website is optimized for search engines to ensure that potential customers find us easily when searching for wine bars in Grove City, OH. We also offer a subscription-based email newsletter that provides our patrons with exclusive offers, event announcements, and wine tasting notes. By capturing our customers’ email addresses, we strengthen our relationship with them and keep them informed about the latest happenings at Vino Nobility Wine Lounge.
In addition to online marketing, we host special events and wine tastings that draw in both wine enthusiasts and casual drinkers. Events such as wine pairing dinners, themed tasting nights, and live music performances create a vibrant and inviting atmosphere. These events not only attract new customers but also encourage repeat visits from our regular patrons.
We also collaborate with local businesses and community organizations to enhance our visibility and reach. By partnering with nearby restaurants, hotels, and event planners, we create mutually beneficial relationships that drive traffic to our lounge. We participate in local festivals and community events where we offer wine samples and distribute promotional materials to raise awareness about our brand.
Word-of-mouth marketing plays a significant role in our promotional strategy. We encourage satisfied customers to leave reviews on platforms like Yelp, Google, and TripAdvisor. Positive reviews and testimonials build our credibility and attract new customers who are seeking a premium wine experience.
Finally, we offer loyalty programs and referral incentives to reward our regular customers and encourage them to bring their friends and family. By providing discounts, exclusive access to events, and other perks, we foster a sense of community and appreciation among our patrons.
At Vino Nobility Wine Lounge, our comprehensive promotional strategy ensures that we reach a diverse audience and create a lasting impression. Through a combination of online marketing, special events, community partnerships, and word-of-mouth, we establish ourselves as a premier destination for wine lovers in Grove City, OH.
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 Vino Nobility Wine Lounge, there are several key day-to-day operational processes that we will perform:
- Inventory Management:
- Track daily stock levels of wines, snacks, and other beverages.
- Order new inventory as needed to ensure a consistent supply.
- Conduct regular audits to minimize waste and loss.
- Customer Service:
- Greet and seat customers promptly and courteously.
- Provide detailed information about wine selections and pairings.
- Handle customer complaints and feedback efficiently.
- Staff Management:
- Schedule shifts to ensure adequate staffing levels.
- Conduct daily briefings to update staff on any changes or promotions.
- Provide ongoing training on customer service and product knowledge.
- Financial Management:
- Process daily sales transactions and reconcile cash registers.
- Monitor daily expenses and keep accurate financial records.
- Prepare daily financial reports for management review.
- Health and Safety Compliance:
- Ensure that the premises are clean and sanitary at all times.
- Adhere to local health and safety regulations.
- Conduct regular safety drills and equipment checks.
- Marketing and Promotions:
- Update social media platforms with daily specials and events.
- Coordinate with local businesses for cross-promotions and partnerships.
- Collect customer contact information for future promotions.
- Event Management:
- Plan and organize wine-tasting events and other customer experiences.
- Coordinate with vendors and suppliers for event logistics.
- Promote events through various marketing channels.
Milestones
Vino Nobility Wine Lounge expects to complete the following milestones in the coming months in order to ensure its success:
- Secure a Prime Location: Identify and lease a high-traffic, attractive location in Grove City, OH, suitable for a wine lounge.
- Obtain Necessary Permits and Licenses: Ensure all local, state, and federal permits and licenses are acquired to legally operate the wine lounge.
- Renovate and Design the Space: Complete interior design and renovation work to create an ambiance that aligns with the brand and attracts customers.
- Form Strategic Partnerships with Wineries: Establish relationships with reputable wineries to ensure a diverse and high-quality wine selection.
- Recruit and Train Staff: Hire experienced staff and provide comprehensive training on wine knowledge, customer service, and operations.
- Launch Our Wine Bar Business: Open the doors to Vino Nobility Wine Lounge with a grand opening event to attract initial customers and generate buzz.
- Implement Marketing Campaigns: Execute targeted marketing and promotional campaigns to build brand awareness and attract a steady stream of customers.
- Reach $15,000/Month in Revenue: Achieve a sustainable revenue milestone of $15,000 per month through consistent customer growth and sales strategies.
- Regularly Host Events and Wine Tastings: Organize regular events, such as wine tastings and themed nights, to attract repeat customers and enhance customer engagement.
- Monitor Financial Performance: Continuously track financial metrics to ensure profitability and make necessary adjustments to business operations and strategies.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Vino Nobility Wine Lounge management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Parker Hill, CEO
Parker Hill brings a wealth of experience and a proven track record of success to Vino Nobility Wine Lounge. Having previously run a successful wine bar business, Parker has honed his skills in both operational management and customer engagement. His deep understanding of the wine industry, coupled with his strategic vision, positions him perfectly to lead Vino Nobility Wine Lounge to new heights. Parker’s leadership style focuses on innovation, quality, and customer satisfaction, ensuring the lounge offers a unique and memorable experience for all its patrons.
IX. Financial Plan
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $2,225,980 | $2,410,358 | $2,610,008 | $2,826,196 | $3,060,290 |
Direct Expenses | $880,335 | $925,184 | $972,318 | $1,021,853 | $1,073,911 |
Gross Profit | $1,345,644 | $1,485,174 | $1,637,690 | $1,804,343 | $1,986,378 |
Gross Profit (%) | 60.5% | 61.6% | 62.7% | 63.8% | 64.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,248,559 | $1,385,143 | $1,534,624 | $1,698,150 | $1,876,964 |
Depreciation | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $21,100 | $21,100 | $21,100 | $21,100 | $21,100 |
Income Tax Expense | $422,260 | $470,065 | $522,383 | $579,617 | $642,202 |
Net Income | $784,198 | $872,978 | $970,141 | $1,076,432 | $1,192,661 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Vino Nobility Wine Lounge needs $211,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout/Renovation | $50,000 |
Furniture | $20,000 |
Equipment & Machines | $30,000 |
Computers & POS Systems | $5,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent/Lease (First 3 Months) | $9,000 |
Staff Salaries (First 3 Months) | $30,000 |
Initial Marketing and Advertising | $10,000 |
Supplies | $5,000 |
Insurance | $2,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,225,980 | $2,410,358 | $2,610,008 | $2,826,196 | $3,060,290 | |
Total Revenues | $2,225,980 | $2,410,358 | $2,610,008 | $2,826,196 | $3,060,290 | |
Direct Costs | ||||||
Direct Costs | $880,335 | $925,184 | $972,318 | $1,021,853 | $1,073,911 | |
Total Direct Costs | $880,335 | $925,184 | $972,318 | $1,021,853 | $1,073,911 | |
GROSS PROFIT | $1,345,644 | $1,485,174 | $1,637,690 | $1,804,343 | $1,986,378 | |
GROSS PROFIT % | 60.5% | 61.6% | 62.7% | 63.8% | 64.9% | |
Other Expenses | ||||||
Salaries | $72,814 | $75,023 | $77,299 | $79,644 | $82,060 | |
Marketing Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Rent/Utility Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Other Expenses | $12,135 | $12,503 | $12,883 | $13,274 | $13,676 | |
Total Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 | |
EBITDA | $1,248,559 | $1,385,143 | $1,534,624 | $1,698,150 | $1,876,964 | |
Depreciation | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,227,559 | $1,364,143 | $1,513,624 | $1,677,150 | $1,855,964 | |
Interest Expense | $21,100 | $21,100 | $21,100 | $21,100 | $21,100 | |
PRETAX INCOME | $1,206,459 | $1,343,043 | $1,492,524 | $1,656,050 | $1,834,864 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,206,459 | $1,343,043 | $1,492,524 | $1,656,050 | $1,834,864 | |
Income Tax Expense | $422,260 | $470,065 | $522,383 | $579,617 | $642,202 | |
NET INCOME | $784,198 | $872,978 | $970,141 | $1,076,432 | $1,192,661 | |
Net Profit Margin (%) | 35.2% | 36.2% | 37.2% | 38.1% | 39% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $803,043 | $1,685,251 | $2,663,512 | $3,752,238 | $4,739,998 | |
Other Current Assets | $191,070 | $206,896 | $224,033 | $235,516 | $255,024 | |
Total Current Assets | $994,113 | $1,892,147 | $2,887,545 | $3,987,754 | $4,995,023 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | |
Accum Depreciation | $21,000 | $42,000 | $63,000 | $84,000 | $105,000 | |
Net fixed assets | $84,000 | $63,000 | $42,000 | $21,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,078,113 | $1,955,147 | $2,929,545 | $4,008,754 | $4,995,023 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $82,915 | $86,970 | $91,227 | $94,003 | $98,610 | |
Debt outstanding | $211,000 | $211,000 | $211,000 | $211,000 | $0 | |
Total Liabilities | $293,915 | $297,970 | $302,227 | $305,003 | $98,610 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $784,198 | $1,657,176 | $2,627,317 | $3,703,750 | $4,896,412 | |
Total Equity | $784,198 | $1,657,176 | $2,627,317 | $3,703,750 | $4,896,412 | |
TOTAL LIABILITIES & EQUITY | $1,078,113 | $1,955,147 | $2,929,545 | $4,008,754 | $4,995,023 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $784,198 | $872,978 | $970,141 | $1,076,432 | $1,192,661 | |
Change in Working Capital | ($108,154) | ($11,770) | ($12,880) | ($8,706) | ($14,901) | |
Plus Depreciation | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $697,043 | $882,207 | $978,261 | $1,088,726 | $1,198,760 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($105,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($105,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $211,000 | $0 | $0 | $0 | ($211,000) | |
Net Cash Flow from Financing | $211,000 | $0 | $0 | $0 | ($211,000) | |
Net Cash Flow | $803,043 | $882,207 | $978,261 | $1,088,726 | $987,760 | |
Cash at Beginning of Period | $0 | $803,043 | $1,685,251 | $2,663,512 | $3,752,238 | |
$803,043 | $1,685,251 | $2,663,512 | $3,752,238 | $4,739,998 |