Fraud Blocker

Online Pharmacy Business Plan Template

Written by Dave Lavinsky

Online Pharmacy Business Plan Template
Table of Contents
Table of Contents

Online Pharmacy Business Plan

Below is our online pharmacy business plan template and sample plan created using our ai business plan generator.

I. Executive Summary

Company Overview

At SecureHealth Medication Source, located in Tinley Park, IL, we are dedicated to providing superior prescription medications that outshine our competitors in terms of efficacy and safety. Our commitment to excellence ensures that our customers receive the highest quality care, with access to a broad range of products that surpass industry standards. We offer an extensive variety of online pharmacy options, catering to the diverse needs of our customer base more effectively than our competitors. Our focus on quality, combined with a comprehensive product selection, positions us as leaders in the online pharmacy industry, committed to meeting and exceeding the health and well-being needs of our community.

Success Factors

Our success is driven by our commitment to quality and an extensive product range, which enables us to cater to the varied needs of our customers effectively. We have already secured partnerships with reputable drug manufacturers and wholesalers, ensuring a consistent and reliable medication supply. A user-friendly, secure online platform has been developed, compliant with HIPAA guidelines to protect patient information, and integrates with major insurance providers. We are in the process of obtaining necessary licenses and accreditation, such as from the National Association of Boards of Pharmacy (NABP), to build consumer trust and ensure compliance. Our strategic plan includes forming partnerships with local healthcare providers and implementing a robust digital marketing strategy to drive traffic and conversions, aiming to achieve a revenue goal of $15,000 per month.

Industry Analysis

The online pharmacy sector is experiencing rapid growth, driven by increasing internet penetration, consumer preference for convenience, and the rising demand for prescription drugs. This growth is further fueled by an aging population and the prevalence of chronic diseases, which increases the need for regular medication. The industry faces challenges such as regulatory compliance and the need for secure, HIPAA-compliant platforms to protect patient information. Despite these challenges, the trend towards e-commerce and telemedicine presents significant opportunities for online pharmacies that can offer convenience, a wide range of products, and competitive pricing.

Customer Analysis

Our target customers include individuals with chronic conditions requiring regular medication, those seeking convenience in medication delivery, and people living in areas with limited access to pharmacies. We also focus on tech-savvy consumers who prefer online shopping for its ease and efficiency. Understanding the diverse needs of our customer base, we are committed to providing a personalized and convenient shopping experience, ensuring we meet the specific health and wellness needs of each customer. Our approach is to offer not just products but solutions that enhance the well-being of our community.

Competitive Analysis

Top Competitors: – PharmEasy: Offers a wide range of medications and healthcare products with home delivery. – PillPack by Amazon Pharmacy: Provides personalized, pre-packaged medication doses and online management tools. – CVS Health: A leading retail pharmacy offering online services and a wide selection of products.

We differentiate ourselves through superior product quality, a more extensive product range, and a focus on customer service. Our partnerships and user-friendly platform also provide us with a competitive edge in offering a more personalized and convenient service.

Marketing Plan

Our marketing strategy focuses on showcasing our extensive range of high-quality medications and convenient online shopping experience. We have competitively priced our products to offer value without compromising on quality. Promotions will be a mix of digital marketing tactics including SEO, PPC, email marketing, and social media engagement, aimed at building brand awareness and driving traffic to our online platform. Our promotions plan also includes leveraging local SEO and community engagement in Tinley Park, IL, to establish a strong local presence and attract initial customers, setting the stage for expansion.

Operations Plan

Our operational strategy is built on securing the necessary licenses and accreditations, developing a secure and user-friendly online platform, and establishing a reliable supply chain. We aim to launch our online pharmacy with a targeted marketing campaign, focusing on building relationships with local healthcare providers and implementing a comprehensive digital marketing strategy. Achieving $15,000/month in revenue is a key milestone, along with continuously monitoring and improving operations, ensuring compliance with regulations, and planning for geographical expansion to serve a wider customer base.

Management Team

Our management team is comprised of experienced professionals with extensive backgrounds in healthcare, pharmacy operations, and online retail. This diverse expertise ensures we are well-equipped to navigate the complexities of the online pharmacy sector, from regulatory compliance to digital marketing. Our team’s dedication to quality and customer service drives our strategic decisions and positions us for success in the rapidly evolving healthcare landscape.

Financial Plan

To achieve our growth goals, we are seeking initial funding to cover the costs of licenses, platform development, inventory acquisition, and marketing efforts. This investment will enable us to establish a strong foundation, reach our target revenue of $15,000 per month, and set the stage for future expansion. Our financial strategy is designed to ensure sustainable growth and profitability, securing our position as a leader in the online pharmacy 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 $2,782,475 $3,012,948 $3,262,511 $3,532,745 $3,825,363
Direct Expenses $1,283,822 $1,349,227 $1,417,964 $1,490,202 $1,566,121
Gross Profit $1,498,652 $1,663,720 $1,844,547 $2,042,542 $2,259,241
Gross Profit (%) 53.9% 55.2% 56.5% 57.8% 59.1%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,401,567 $1,563,690 $1,741,481 $1,936,350 $2,149,827
Depreciation $56,000 $56,000 $56,000 $56,000 $56,000
Amortization $0 $0 $0 $0 $0
Interest Expense $42,000 $42,000 $42,000 $42,000 $42,000
Income Tax Expense $456,248 $512,991 $575,218 $643,422 $718,139
Net Income $847,318 $952,698 $1,068,262 $1,194,927 $1,333,687

 

II. Company Overview

SecureHealth Medication Source is a pioneering online pharmacy dedicated to serving the residents of Tinley Park, IL. We pride ourselves on being the first of our kind in the area, offering a cutting-edge solution to your pharmaceutical needs without the need to leave your home. Recognizing the gap in high-quality local online pharmacy services, we’ve stepped in to fill this void, ensuring our community has access to the best in medication and healthcare products.

At SecureHealth Medication Source, our offerings are comprehensive and tailored to meet the diverse needs of our customers. Our product range encompasses everything from prescription medications to over-the-counter (OTC) options, ensuring you have access to the necessary treatments for both acute and chronic conditions. Additionally, we stock a wide variety of health and wellness products designed to support your overall well-being. For those in need of medical devices and equipment, we provide an array of options to cater to your healthcare requirements. Beyond products, we are also proud to offer healthcare services, making us a one-stop-shop for your health-related needs.

Strategically located in Tinley Park, IL, SecureHealth Medication Source is committed to serving the local community. Our online platform is designed to be user-friendly, ensuring that our customers in Tinley Park can easily access our services and products from the comfort of their homes. This local focus allows us to tailor our offerings and services to the specific needs and preferences of our community members.

The foundation of SecureHealth Medication Source is built upon strong pillars that position us for success. Our founder brings invaluable experience from previously running a successful online pharmacy, ensuring that we have the knowledge and expertise to excel in this industry. Furthermore, we are confident in the superiority of our prescription medications over those of our competitors’, coupled with a broader variety of online pharmacy options. These advantages set us apart and fuel our mission to become the leading online pharmacy in Tinley Park, IL.

Since our establishment on January 5, 2024, as a Limited Liability Company, we have made significant strides in bringing SecureHealth Medication Source to life. Our accomplishments to date include the creation of a distinctive logo that represents our brand’s values and mission, the development of a memorable and meaningful company name, and securing an ideal location that serves as the heart of our operations. These milestones mark just the beginning of our journey to revolutionize access to healthcare products and services in Tinley Park, IL.

 

III. Industry Analysis

The Online Pharmacy industry in the United States is currently valued at over $70 billion and is expected to continue growing at a rapid pace. With the convenience and accessibility of online shopping becoming increasingly popular, more and more consumers are turning to online pharmacies for their medication needs.

One of the key trends driving growth in the Online Pharmacy industry is the increasing adoption of telemedicine services. This allows patients to consult with healthcare providers remotely and receive prescriptions online, making it easier for them to order their medications from online pharmacies like SecureHealth Medication Source. This trend is expected to further propel the growth of the industry in the coming years.

SecureHealth Medication Source, as a new Online Pharmacy serving customers in Tinley Park, IL, is well-positioned to take advantage of the booming Online Pharmacy industry. With a focus on providing high-quality medications and excellent customer service, SecureHealth is poised to capture a significant share of the market in the region. By staying ahead of industry trends and catering to the needs of their customers, SecureHealth is on track for success in the competitive Online Pharmacy space.

 

IV. Customer Analysis

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

Target Customers

We will target local residents in Tinley Park, IL, who are seeking convenient, reliable access to prescription medications. This customer segment values the ease of having their medications delivered directly to their doorstep, bypassing the need to visit physical pharmacy locations. Our services will cater to their needs for efficiency and convenience, ensuring they have more time for their other daily activities.

In addition to local residents, we will also focus on serving elderly individuals who might find it challenging to visit brick-and-mortar pharmacies regularly. This group will benefit significantly from our online platform, which offers easy prescription management and home delivery. We will tailor our services to meet their specific needs, ensuring they receive their medications in a timely and hassle-free manner.

Furthermore, we will target busy professionals who often struggle to find time to visit a pharmacy due to their hectic schedules. Our online pharmacy will provide them with a flexible solution, allowing them to order and manage their prescriptions at any time and from any place. This will not only save them time but also provide a seamless healthcare management experience.

Customer Needs

SecureHealth Medication Source meets a fundamental need for high-quality prescription medications, ensuring customers can rely on the efficacy and safety of their healthcare products. Residents in need of these services expect not only top-notch medications but also trust and reliability from their provider. This is a core offering that distinguishes SecureHealth Medication Source in the market, catering to those who prioritize the quality of their prescription drugs.

In addition to providing high-quality prescription medications, SecureHealth Medication Source understands the importance of convenience and accessibility in today’s fast-paced world. Customers appreciate the ease with which they can order their medications online, saving time and avoiding the hassle of traditional pharmacy visits. This level of accessibility fulfills a critical need for efficiency and convenience in managing personal health care.

Furthermore, SecureHealth Medication Source addresses the need for personalized customer service in the healthcare sector. Each customer has unique health needs and concerns, and the platform ensures they receive individual attention and care. This personalized approach not only enhances the customer experience but also builds trust and loyalty, fulfilling a key need for a supportive and understanding healthcare partner.

 

V. Competitive Analysis

Direct Competitors

SecureHealth Medication Source’s competitors include the following companies:

Capsule

Capsule is an online pharmacy that offers prescription delivery services directly to the customer’s doorstep. They focus on providing a seamless, end-to-end service from prescribing to delivery, including managing refills. Their service is designed to be convenient, with same-day delivery options available in certain areas. Capsule does not list specific price points publicly, but they claim to offer competitive pricing and accept most major insurance plans. The company’s revenues are growing, reflecting an increasing customer base and expansion into new markets.

Capsule primarily operates in large urban centers, including New York City, Chicago, Boston, and several others across the United States. They target individuals who value convenience, digital-first services, and those with busy lifestyles or mobility issues. Their key strengths include a user-friendly app, excellent customer service, and a robust digital infrastructure that simplifies the pharmacy experience. However, their reach is limited to the cities they operate in, and they face challenges in scaling to suburban and rural areas.

Segreti Pharmacy

Segreti Pharmacy is a brick-and-mortar business that has expanded its services to include online orders and local delivery. They offer a wide range of products, from prescription medications to over-the-counter items and health and wellness products. Pricing is competitive, and they also run frequent promotions and discounts for their customers. Segreti Pharmacy has a solid revenue stream, supported by a loyal customer base and a reputation for personalized service.

Located in the Chicago area, Segreti Pharmacy serves a diverse customer segment, including local residents, elderly patients, and individuals looking for specialized health products. They are known for their community focus, providing personalized care and advice. Strengths include the personal touch of a local pharmacy combined with the convenience of online shopping. However, their geographical reach is limited, and they may not have the digital tools and infrastructure of purely online competitors.

Braun PharmaCare

Braun PharmaCare specializes in fertility medications and related health products, offering both in-store and online purchasing options. Their focus on a niche market allows them to provide expert advice and support to customers navigating the complex world of fertility treatments. Pricing for their specialized products can be higher than general medications, but they work closely with insurance companies and offer support in navigating coverage. Braun PharmaCare’s revenues are strong within its niche market, reflecting a deep understanding of their customer’s needs.

Their locations are primarily in urban areas, with a strong presence in Chicago. This allows them to serve a wide range of individuals and couples seeking fertility treatments. Key strengths include specialized knowledge, a comprehensive range of fertility products, and personalized customer service. Weaknesses may include a narrower product range compared to general pharmacies and the challenge of expanding their niche market presence beyond current geographies.

Competitive Advantages

At SecureHealth Medication Source, we pride ourselves on the superiority of our prescription medications. Our commitment to quality ensures that every product we sell surpasses the offerings of our competition in both efficacy and safety. This dedication to excellence means our customers can trust us to provide them with the best possible care. We understand the importance of having access to top-tier medications, and we strive to ensure that our selection not only meets but exceeds industry standards. By focusing on the quality of our products, we ensure that our customers receive the most effective treatments available, making their health and well-being our top priority.

In addition to offering superior prescription medications, we boast a more extensive variety of online pharmacy options than our competitors. This wide range of products allows us to cater to the diverse needs of our customer base in a way that others simply cannot match. Whether our customers are looking for the latest in healthcare innovations or trusted staples, we are equipped to meet their needs. Our extensive inventory also means that we can provide a more personalized and convenient shopping experience, allowing customers to find everything they need in one place. This convenience, combined with our commitment to quality, positions us as a leader in the online pharmacy space, ready to serve the needs of our community with distinction.

VI. Marketing Plan

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

Products, Services & Pricing

As the healthcare industry evolves, so does the way individuals access and manage their medications and health-related needs. SecureHealth Medication Source stands at the forefront of this transformation, providing a comprehensive array of products and services designed to cater to the health and wellness requirements of its customer base. This online pharmacy offers an extensive selection of prescription medications, over-the-counter (OTC) medications, health and wellness products, medical devices and equipment, and healthcare services, making it a one-stop-shop for health care needs.

At the core of SecureHealth Medication Source’s offerings are prescription medications. Customers can expect competitive pricing, with the average selling price varying widely depending on the medication’s brand, dosage, and quantity. The platform facilitates an easy and secure process for transferring prescriptions, refilling orders, and managing medication schedules, ensuring that customers have access to their essential medications without hassle.

In addition to prescription medications, SecureHealth Medication Source provides a vast array of over-the-counter (OTC) medications. These include treatments for common ailments such as colds, flu, allergies, and pain relief, among others. Prices for OTC medications are highly competitive, with an average price range designed to meet the budget of every customer. The convenience of having these OTC medications delivered directly to one’s door enhances the customer experience, merging ease with affordability.

Recognizing the growing focus on holistic health, SecureHealth Medication Source also offers a selection of health and wellness products. This category encompasses vitamins, supplements, nutritional products, and fitness supplements. The pricing for these products is set to be accessible, encouraging customers to maintain a proactive approach to their health and wellness routines. These products cater to a broad spectrum of health needs, from everyday wellness to specific health goals.

Furthermore, the platform extends its inventory to include medical devices and equipment. This range covers essential healthcare devices such as blood pressure monitors, diabetic care supplies, and mobility aids. The average selling price for these items is competitively set, ensuring that quality healthcare devices are within reach for those who need them. SecureHealth Medication Source’s selection of medical devices and equipment underscores its commitment to supporting the healthcare needs of its customers comprehensively.

Lastly, SecureHealth Medication Source offers a variety of healthcare services aimed at enhancing the customer experience. These services include consultations with healthcare professionals, medication management assistance, and personalized health advice. While the pricing for these services can vary, the objective is to provide affordable access to professional healthcare guidance, further supporting the health and well-being of the community it serves.

In conclusion, SecureHealth Medication Source emerges as a pivotal player in the online pharmacy space, offering a diverse range of products and services tailored to meet the health care needs of its customers. Through competitive pricing, a broad selection, and a commitment to customer service, it ensures that managing health and wellness is both accessible and convenient.

Promotions Plan

To attract customers, we at SecureHealth Medication Source will implement a variety of promotional methods, focusing primarily on online marketing to ensure we reach our target audience effectively. Understanding the digital landscape allows us to tailor our strategies to meet the needs and preferences of our customers in Tinley Park, IL, and beyond.

One key promotional method we will utilize is search engine optimization (SEO). This will ensure that when potential customers search for online pharmacies or specific medications, SecureHealth Medication Source appears at the top of search results. This increased visibility will help drive traffic to our website, making it easier for customers to find us and learn about our services.

Social media marketing is another crucial component of our strategy. We will maintain active profiles on major platforms such as Facebook, Instagram, and Twitter. Through these channels, we will engage with our audience by sharing health tips, promotional offers, and information about our pharmacy services. This not only helps build our brand but also fosters a sense of community and trust with our customers.

Email marketing will also play a significant role in our promotional efforts. We will send newsletters and personalized offers to our subscribers, keeping them informed about new products, discounts, and health information. This direct line of communication will help us retain customers and encourage repeat business.

In addition to online marketing, we will explore opportunities for local partnerships and community involvement. Partnering with local healthcare providers and participating in community health events can increase our visibility and credibility within Tinley Park, IL. These efforts will complement our digital marketing strategies and help us connect with our community on a personal level.

Lastly, customer reviews and testimonials will be a cornerstone of our promotional efforts. Encouraging satisfied customers to share their experiences online can significantly influence new customers’ decisions. Positive reviews on platforms such as Google and Yelp will enhance our reputation and help prospective customers feel more confident in choosing SecureHealth Medication Source for their medication needs.

By combining these promotional methods, we aim to establish SecureHealth Medication Source as a trusted and convenient option for online pharmacy services. Our comprehensive approach to marketing will ensure we attract and retain customers, setting the foundation for long-term success.

 

VII. Operations Plan

Our Operations Plan details:

  1. The key day-to-day processes that our business performs to serve our customers
  2. The key business milestones that our company expects to accomplish as we grow

 

Key Operational Processes

To ensure the success of SecureHealth Medication Source, there are several key day-to-day operational processes that we will perform.

  • Inventory Management: We continuously monitor and update our stock levels to ensure that all listed medications are available for immediate dispatch. This involves working closely with suppliers to maintain an adequate supply chain.
  • Order Processing: We swiftly process customer orders, which includes verifying prescriptions when necessary, preparing medications for shipping, and ensuring that orders are correctly packed and labeled.
  • Customer Service: We provide prompt and helpful customer service, addressing any inquiries or concerns through phone, email, or chat. This includes handling prescription verifications, order modifications, and returns.
  • Shipping and Delivery Tracking: We manage the dispatch of orders and provide customers with tracking information so they can monitor the delivery of their medications. We also monitor shipments to address any delays or issues promptly.
  • Compliance and Safety: We adhere to all regulatory requirements for operating an online pharmacy, including handling of prescriptions, data privacy, and the sale of controlled substances. Regular training and audits ensure our processes meet state and federal laws.
  • Website Management: We maintain and update our website to ensure it is user-friendly, secure, and accurately reflects our available inventory. This includes managing online content, product listings, and ensuring the website operates smoothly.
  • Marketing and Customer Outreach: We engage in ongoing marketing efforts to attract new customers and retain existing ones. This includes managing social media accounts, email marketing campaigns, and promotions.
  • Payment Processing: We securely process payments, ensuring that all transactions are handled efficiently and that customer financial information is protected.
  • Feedback Collection and Analysis: We gather and analyze customer feedback to identify areas for improvement and to better understand customer needs. This helps us to continually enhance our services.
  • Pharmaceutical Consultations: We offer consultations with pharmacists to our customers for any questions or concerns about their medications. This ensures that our customers feel supported and informed about their health care decisions.

Milestones

SecureHealth Medication Source expects to complete the following milestones in the coming months in order to ensure its success:

  • Obtain Necessary Licenses and Accreditation: Secure all required federal and state pharmacy licenses and seek accreditation from recognized bodies such as the National Association of Boards of Pharmacy (NABP) to ensure compliance and build trust with consumers.
  • Build a Secure and User-Friendly Online Platform: Develop a secure e-commerce platform that is easy to navigate for all age groups, ensuring it is compliant with HIPAA guidelines to protect patient information. This platform should integrate with major insurance providers and offer a wide range of medications.
  • Establish Supply Chain and Fulfillment Processes: Secure partnerships with reputable drug manufacturers and wholesalers to ensure a consistent and reliable supply of medications. Additionally, set up an efficient order fulfillment system to ensure quick and accurate delivery of medications to customers.
  • Launch Our Online Pharmacy: Officially launch the online pharmacy with a marketing campaign aimed at generating awareness within Tinley Park, IL, and surrounding areas. Leverage social media, local SEO, and community engagement to drive traffic to the website.
  • Implement a Robust Digital Marketing Strategy: Develop and execute a comprehensive digital marketing strategy that includes search engine optimization (SEO), pay-per-click (PPC) advertising, email marketing, and social media engagement to drive website traffic and convert visitors into customers.
  • Form Partnerships with Local Healthcare Providers: Establish relationships with local healthcare providers, such as doctors and clinics, to become a recommended pharmacy for their patients. This could involve providing educational materials about SecureHealth Medication Source and its services.
  • Achieve $15,000/Month in Revenue: Focus on steadily increasing the customer base and order volume through strategic marketing, superior customer service, and expanding the range of available medications to reach the revenue goal of $15,000 per month.
  • Continuously Monitor and Improve Operations: Implement a system for regularly reviewing and optimizing operations, customer service, and the online platform. Use customer feedback and data analytics to make informed decisions on how to improve the business.
  • Ensure Compliance with Regulations: Regularly review and update practices to ensure ongoing compliance with pharmacy regulations and healthcare laws, adapting to any changes in legislation that may affect how the business operates.
  • Expand Service Area: Once established and stable in Tinley Park, IL, begin the process of expanding the service area to include other regions, adjusting the marketing strategy and supply chain logistics accordingly to cater to a wider audience. These milestones are designed to reduce risks associated with starting a new online pharmacy and to guide SecureHealth Medication Source towards a path of sustainable growth and success.

 

VIII. Management Team

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

Management Team Members

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

Daniel Lewis, President

Daniel Lewis brings a wealth of experience to SecureHealth Medication Source, particularly from his successful tenure running an online pharmacy. His background is a testament to his ability to navigate the complex world of digital pharmaceuticals, making him a pivotal asset in steering SecureHealth towards its goals. Lewis’s entrepreneurial spirit, combined with his industry-specific knowledge, positions him as a key player in ensuring the company not only meets but exceeds its strategic objectives. His proven track record in the pharmaceutical e-commerce space demonstrates his capability to implement effective strategies for growth, operational efficiency, and customer satisfaction.

 

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 $2,782,475 $3,012,948 $3,262,511 $3,532,745 $3,825,363
Direct Expenses $1,283,822 $1,349,227 $1,417,964 $1,490,202 $1,566,121
Gross Profit $1,498,652 $1,663,720 $1,844,547 $2,042,542 $2,259,241
Gross Profit (%) 53.9% 55.2% 56.5% 57.8% 59.1%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,401,567 $1,563,690 $1,741,481 $1,936,350 $2,149,827
Depreciation $56,000 $56,000 $56,000 $56,000 $56,000
Amortization $0 $0 $0 $0 $0
Interest Expense $42,000 $42,000 $42,000 $42,000 $42,000
Income Tax Expense $456,248 $512,991 $575,218 $643,422 $718,139
Net Income $847,318 $952,698 $1,068,262 $1,194,927 $1,333,687

Funding Requirements/Use of Funds

To accomplish our growth goals, SecureHealth Medication Source needs $420,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $200,000
Furniture $10,000
Equipment, Machines $50,000
Computers and Software $20,000
Non Capital Investments
Working Capital $50,000
Initial Rent/Lease $10,000
Staff Salaries (First 3 Months) $30,000
Initial Marketing and Advertising $40,000
Supplies $5,000
Insurance $5,000

Financial Projections

financial projection online pharmacy business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $2,782,475 $3,012,948 $3,262,511 $3,532,745 $3,825,363
Total Revenues $2,782,475 $3,012,948 $3,262,511 $3,532,745 $3,825,363
Direct Costs
Direct Costs $1,283,822 $1,349,227 $1,417,964 $1,490,202 $1,566,121
Total Direct Costs $1,283,822 $1,349,227 $1,417,964 $1,490,202 $1,566,121
GROSS PROFIT $1,498,652 $1,663,720 $1,844,547 $2,042,542 $2,259,241
GROSS PROFIT % 53.9% 55.2% 56.5% 57.8% 59.1%
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 $1,401,567 $1,563,690 $1,741,481 $1,936,350 $2,149,827
Depreciation $56,000 $56,000 $56,000 $56,000 $56,000
Amortization $0 $0 $0 $0 $0
EBIT $1,345,567 $1,507,690 $1,685,481 $1,880,350 $2,093,827
Interest Expense $42,000 $42,000 $42,000 $42,000 $42,000
PRETAX INCOME $1,303,567 $1,465,690 $1,643,481 $1,838,350 $2,051,827
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,303,567 $1,465,690 $1,643,481 $1,838,350 $2,051,827
Income Tax Expense $456,248 $512,991 $575,218 $643,422 $718,139
NET INCOME $847,318 $952,698 $1,068,262 $1,194,927 $1,333,687
Net Profit Margin (%) 30.5% 31.6% 32.7% 33.8% 34.9%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $921,649 $1,916,365 $3,025,297 $4,265,845 $5,217,743
Other Current Assets $238,837 $258,620 $280,042 $294,395 $318,780
Total Current Assets $1,160,487 $2,174,986 $3,305,340 $4,560,240 $5,536,523
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $280,000 $280,000 $280,000 $280,000 $280,000
Accum Depreciation $56,000 $112,000 $168,000 $224,000 $280,000
Net fixed assets $224,000 $168,000 $112,000 $56,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,384,487 $2,342,986 $3,417,340 $4,616,240 $5,536,523
LIABILITIES & EQUITY
Current Liabilities $117,168 $122,968 $129,059 $133,032 $139,628
Debt outstanding $420,000 $420,000 $420,000 $420,000 $0
Total Liabilities $537,168 $542,968 $549,059 $553,032 $139,628
Share Capital $0 $0 $0 $0 $0
Retained earnings $847,318 $1,800,017 $2,868,280 $4,063,207 $5,396,895
Total Equity $847,318 $1,800,017 $2,868,280 $4,063,207 $5,396,895
TOTAL LIABILITIES & EQUITY $1,384,487 $2,342,986 $3,417,340 $4,616,240 $5,536,523

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $847,318 $952,698 $1,068,262 $1,194,927 $1,333,687
Change in Working Capital ($121,669) ($13,982) ($15,330) ($10,380) ($17,789)
Plus Depreciation $56,000 $56,000 $56,000 $56,000 $56,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $781,649 $994,716 $1,108,932 $1,240,547 $1,371,898
CASH FLOW FROM INVESTMENTS
Fixed Assets ($280,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($280,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $420,000 $0 $0 $0 ($420,000)
Net Cash Flow from Financing $420,000 $0 $0 $0 ($420,000)
Net Cash Flow $921,649 $994,716 $1,108,932 $1,240,547 $951,898
Cash at Beginning of Period $0 $921,649 $1,916,365 $3,025,297 $4,265,845
$921,649 $1,916,365 $3,025,297 $4,265,845 $5,217,743

 

Dave Lavinsky
Over the past 25 years, Dave Lavinsky, Founder of PlanPros has helped over 1 million entrepreneurs develop business plans.
Create your professional business plan in just minutes using PlanPros.ai!