Candle Making Business Plan
Below is our candle making business plan template and sample plan created using our business plan generator.
I. Executive Summary
Company Overview
At Luminaire Candle Crafters, located in the vibrant heart of Newark, NJ, we are a fledgling business with a vision to fill a notable void in the high-quality candle making market. Our mission is to enrich lives with our distinctive, handcrafted candles, providing our community with products that were previously unattainable. Our diverse product line includes scented, soy and beeswax candles, alongside custom and personalized offerings perfect for any occasion. We also cater to DIY enthusiasts with our candle making kits. Our commitment extends beyond just crafting candles; we aim to contribute positively to Newark’s local economy and foster community spirit through our craft.
Success Factors
Our success is rooted in the rich experience of our founder, who has previously steered a candle making business to success, ensuring we possess the knowledge and skills to flourish. Our unwavering commitment to quality and customization enables us to offer a superior product range that meets the diverse needs of our customers, from enhancing home decor to offering personalized gifts and engaging DIY projects. Since launching on January 5th, 2024, we have achieved significant milestones, including developing our unique logo, securing a prime location, and crafting our distinctive company name, all of which propel us forward in our mission to illuminate lives through the art of candle making.
Industry Analysis
The Candle Making industry in the United States, boasting a market size of over $3 billion, has seen steady growth attributed to the rising popularity of candles for decoration and gifting. With an anticipated annual growth rate of 2.5% over the next five years, driven by an increased demand for scented candles, a surge in self-care trends, and a shift towards eco-friendly and natural products, the outlook is positive for Luminaire Candle Crafters. Located in Newark, NJ, we are poised to capitalize on these trends, establishing a strong market presence by catering to the growing demand for high-quality, distinctive candles.
Customer Analysis
Our target market encompasses Newark residents who value artisanal, high-quality products, environmentally conscious consumers, businesses, event planners in need of custom solutions, and tourists seeking unique local souvenirs. Our commitment to sustainability, combined with our ability to fulfill bulk orders and offer personalized options, positions us to build a loyal customer base within the Newark community and beyond, enhancing our brand image and facilitating customer retention.
Competitive Analysis
Our main competitors include Yan Yan Variety Shop, known for their diverse product range and affordability, Breuckelen Berber, recognized for their high-end artisanal candles, and Just Shades, which offers a specialized selection of lamp shades and candles. Luminaire Candle Crafters distinguishes itself by providing high-quality, versatile candle products and emphasizing personalized gifts, catering to the growing consumer desire for unique, customized items. Our adaptability to market trends, combined with our strategic Newark location and commitment to quality and craftsmanship, creates a competitive advantage that positions us as the preferred choice for customers seeking variety and excellence in their candle purchases.
Marketing Plan
Our marketing strategy showcases a wide array of products and services, from scented and eco-friendly soy and beeswax candles to custom and personalized items, catering to varying customer tastes and preferences. With competitive pricing and a focus on quality, we aim to offer something unique for everyone, whether it’s for home decor, a special occasion, or a DIY project. Our promotion plan leverages online marketing, social media engagement, influencer collaborations, and email marketing to build our brand presence. Additionally, participation in local events and strategic partnerships with local businesses will enhance our visibility and attract a diverse customer base. A referral program will further encourage word-of-mouth promotion, key to building our reputation and customer loyalty.
Operations Plan
To ensure the smooth running of Luminaire Candle Crafters, we will implement key operational processes including inventory management, production planning, quality control, order processing, and customer service. Our milestones for the coming months include securing a production location in Newark, NJ, obtaining necessary permits and licenses, setting up the production facility, and launching our brand with a robust marketing campaign. Achieving a monthly revenue of $15,000 and expanding our product line are also targeted milestones. These steps, combined with strict adherence to safety and compliance standards, will form the backbone of our operations, enabling us to deliver high-quality products and services efficiently.
Management Team
Under the leadership of Paisley Wilson, President of Luminaire Candle Crafters, our management team brings a wealth of experience and expertise to the table. Paisley’s background in successfully running a candle-making business equips us with the strategic insight and operational strength needed to guide our venture towards long-term success. Her comprehensive experience in product development, market strategy, and business operations is invaluable in achieving our goals.
Financial Plan
To achieve our growth objectives, Luminaire Candle Crafters requires $181,000 in funding. This investment will be allocated towards capital and non-capital expenses including location buildout, equipment, initial rent, staff salaries, marketing, and supplies. With this financial plan, we aim to establish a solid foundation for our operations, ensuring we can meet our targets and deliver on our promise to illuminate lives with our candle creations.
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 | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 |
Direct Expenses | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 |
Gross Profit | $1,495,160 | $1,650,193 | $1,819,656 | $2,004,825 | $2,207,087 |
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 | $1,398,075 | $1,550,162 | $1,716,590 | $1,898,633 | $2,097,673 |
Depreciation | $17,400 | $17,400 | $17,400 | $17,400 | $17,400 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $18,100 | $18,100 | $18,100 | $18,100 | $18,100 |
Income Tax Expense | $476,901 | $530,131 | $588,381 | $652,096 | $721,760 |
Net Income | $885,674 | $984,530 | $1,092,708 | $1,211,036 | $1,340,412 |
II. Company Overview
Luminaire Candle Crafters is a new candle making venture proudly serving customers in Newark, NJ. As a local business, we have identified a significant gap in the market for high-quality candle making. Recognizing this opportunity, we are excited to introduce our range of premium candles, crafted with care right here in Newark. Our mission is to illuminate lives with our bespoke creations, offering something truly special to our community that was previously unavailable.
At Luminaire Candle Crafters, our product line is designed to cater to a wide array of preferences and needs. We specialize in scented candles, providing an assortment of fragrances to enhance any space. Our candles are made from natural soy and beeswax, ensuring a cleaner burn and longer-lasting enjoyment. For those looking for something unique, we offer custom and personalized candles, perfect for gifts or special occasions. Our decorative and themed candles are ideal for adding that special touch to home decor, celebrations, or as collectible items. Moreover, we provide candle making kits for DIY enthusiasts who wish to explore the craft themselves. By offering these diverse options, we aim to be the go-to source for all candle-related needs in Newark, NJ.
Located in the heart of Newark, NJ, Luminaire Candle Crafters is positioned to serve our local community directly. Our strategic location not only allows us to be accessible to our customers but also to be an integral part of the community we aim to serve. By being based in Newark, we are committed to contributing positively to the local economy and fostering a sense of community through our craft.
Our success is founded on several key factors. Firstly, our founder brings valuable experience from previously running a successful candle making business. This experience has imbued us with the knowledge and skills necessary to thrive in this industry. Additionally, our commitment to quality sets us apart. We provide a level of quality and customization in our candles that surpasses what is currently available in the market. From home decor enhancements to personalized gifts and engaging DIY projects, Luminaire Candle Crafters is equipped to meet diverse customer needs with excellence.
Since our inception on January 5th, 2024, Luminaire Candle Crafters has made significant strides as a C Corporation. We have achieved several milestones that mark the beginning of our journey. These accomplishments include the creation of our unique logo, the development of our distinctive company name, and securing a prime location for our operations. Each of these achievements represents a step forward in our mission to illuminate lives through the art of candle making.
III. Industry Analysis
The Candle Making industry in the United States is a thriving market, with an estimated size of over $3 billion. This industry has experienced steady growth over the past few years, thanks to the increasing popularity of candles as a home decor item and as gifts for various occasions.
Market research projects continued growth in the Candle Making industry, with an expected annual growth rate of 2.5% over the next five years. This growth is driven by factors such as the rising demand for scented candles, the growing trend of self-care practices, and the increasing consumer preference for eco-friendly and natural products.
These trends in the Candle Making industry bode well for Luminaire Candle Crafters, a new Candle Making business serving customers in Newark, NJ. With the industry projected to expand further, Luminaire Candle Crafters can capitalize on the growing demand for high-quality, unique candles and establish a strong presence in the market.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents who appreciate high-quality, artisanal products. These customers will likely value the craftsmanship and unique scents that our candles offer. By focusing on this segment, we will establish a loyal customer base within the Newark community. We will also appeal to environmentally conscious consumers who prioritize sustainable and eco-friendly products. Our commitment to using natural ingredients and recyclable packaging will resonate with this group. This will not only enhance our brand image but will also contribute to customer retention.
Another segment we will target includes businesses and event planners looking for custom candle solutions. These customers will require bulk orders and personalized services for events, corporate gifts, and branding purposes. Catering to this segment will open up additional revenue streams and expand our market reach. Lastly, we will engage with tourists and visitors who seek unique and locally-made souvenirs. Our candles will serve as perfect gifts that encapsulate the essence of Newark. This target group will help in spreading our brand beyond the local market.
Customer Needs
High-quality candles are essential for residents desiring premium products that enhance their living spaces. Customers seek candles that burn cleanly and evenly, ensuring a long-lasting and enjoyable experience. Additionally, the aesthetic appeal of well-crafted candles adds to the overall ambiance of their homes.
Many customers have specific preferences for fragrances that evoke certain moods or memories. Luminaire Candle Crafters offers a diverse range of scents to cater to different tastes, from soothing lavender to invigorating citrus. This variety enables customers to choose candles that best suit their personal preferences and needs.
Eco-consciousness is another important factor for many buyers, who expect sustainable and environmentally friendly products. By using natural waxes and eco-friendly packaging, Luminaire Candle Crafters meets the demand for green and ethical consumerism. This commitment to sustainability enhances the brand’s appeal to a growing segment of eco-aware consumers.
Customers also appreciate local businesses that provide a personal touch and community connection. Luminaire Candle Crafters taps into this by offering locally made, handcrafted candles, fostering a sense of pride and support within the Newark community. This local focus not only satisfies consumer needs but also strengthens community ties.
V. Competitive Analysis
Direct Competitors
Luminaire Candle Crafters’s competitors include the following companies:
Yan Yan Variety Shop
Yan Yan Variety Shop offers a broad range of products including candles, home decor, and various household items. Their price points vary from affordable to mid-range, generally between $5 and $50. Yan Yan Variety Shop’s estimated annual revenue is around $500,000. The store is located in downtown Newark, NJ, serving primarily local customers from Newark and adjacent areas.
Their key strengths include a diverse product range and affordable pricing. However, their weakness lies in the lack of specialization in any one product category, which can dilute the brand’s identity.
Breuckelen Berber
Breuckelen Berber specializes in high-end, artisanal candles and home fragrances. Their products are priced at a premium, generally ranging from $30 to $150 per item. They generate approximately $1 million in revenue annually. The company operates out of Brooklyn, NY and caters to a more affluent customer base, often attracting clients from across the New York metropolitan area.
Their major strengths include high product quality and a strong brand reputation. However, their higher price points can be a barrier for budget-conscious customers.
Just Shades
Just Shades primarily focuses on selling lamp shades but also offers a selection of candles and home accessories. Their pricing is moderate, with candles typically costing between $10 and $60. Their annual revenue is estimated to be around $750,000. Located in the Upper East Side of Manhattan, NY, they serve a diverse customer base from both local neighborhoods and visitors.
Key strengths include a specialized product offering and a strong local presence. However, their limited focus on candles can make it difficult to compete with specialized candle makers.
Competitive Advantages
At Luminaire Candle Crafters, we provide high-quality candles that cater to a variety of customer needs, ranging from home decor and ambiance creation to personalized gifts and DIY projects. This versatility allows us to stand out in a crowded market, as we offer products that appeal to a broad spectrum of customers. Our commitment to quality ensures that each candle meets high standards, which not only enhances customer satisfaction but also fosters brand loyalty. Additionally, our focus on personalized gifts gives us an edge, as consumers increasingly seek unique, customized products that convey a personal touch.
We also take pride in our ability to adapt to market trends and customer preferences swiftly. By offering DIY kits, we tap into the growing trend of experiential purchases, where customers seek engaging activities that they can enjoy at home. Furthermore, our strategic location in Newark, NJ, allows us to serve a diverse and dynamic customer base effectively. Combined with our emphasis on high-quality materials and craftsmanship, these factors collectively contribute to our competitive advantage, positioning us as a preferred choice for discerning customers who seek both quality and variety in their candle purchases.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
At Luminaire Candle Crafters, customers can explore a variety of products and services designed to cater to diverse tastes and preferences. One of the primary offerings includes scented candles, which are available in various fragrances such as lavender, vanilla, and eucalyptus. These candles typically sell for an average price of $15 each, making them an affordable luxury for everyday use.
Soy and beeswax candles are another key product category, valued for their eco-friendly properties and clean burn. These candles can be found in a range of sizes and shapes, with prices averaging around $20. Customers appreciate the natural ingredients and the long-lasting burn time that these candles provide.
For those looking for something unique, Luminaire Candle Crafters offers custom and personalized candles. This service allows customers to choose specific scents, colors, and even include personal messages or designs on their candles. Personalized candles are perfect for special occasions such as weddings, birthdays, or corporate events. The average price for these custom creations is approximately $25, depending on the complexity and specifications of the order.
Decorative and themed candles are also available, catering to various holidays and events throughout the year. These candles often feature intricate designs and seasonal themes, making them ideal for gifts or festive home decor. Prices for decorative and themed candles typically range from $18 to $30, depending on the size and design intricacy.
Additionally, Luminaire Candle Crafters provides candle making kits for those who enjoy crafting their own candles at home. These kits include all the necessary materials and detailed instructions, making them suitable for both beginners and experienced crafters. The average price for a candle making kit is around $35, offering a fun and creative activity that can be enjoyed solo or with friends and family.
Overall, Luminaire Candle Crafters is dedicated to offering high-quality products and personalized services that meet the needs and preferences of their customers. The diverse range of candles and kits ensures that there is something for everyone, whether they are looking for a unique gift, home decor, or a fun DIY project.
Promotions Plan
Luminaire Candle Crafters will employ a multi-faceted promotional strategy to attract customers. We will leverage online marketing extensively to reach our target audience. Our website will serve as a key platform for showcasing our unique candle collections, providing an easy-to-navigate shopping experience and incorporating search engine optimization (SEO) techniques to improve our online visibility. Social media will play a crucial role in our promotional efforts. We will maintain active profiles on platforms such as Instagram, Facebook, and Pinterest, regularly posting engaging content that highlights our products, shares candle-making tips, and connects with our community.
Collaborations with influencers and local bloggers will further amplify our reach. Email marketing will also be a cornerstone of our strategy. By building an email list through our website and in-store sign-ups, we will send out newsletters featuring exclusive discounts, new product launches, and upcoming events. This approach will help us maintain a loyal customer base and encourage repeat purchases. In addition to online methods, we will engage in local community events and markets in Newark, NJ. Participating in craft fairs, farmers markets, and local festivals will allow us to showcase our products directly to potential customers, build relationships, and gather valuable feedback. We will also explore partnerships with local businesses such as boutiques, spas, and gift shops to feature our candles in their stores. This strategy will enhance our brand visibility and attract customers who prefer to shop in-person.
Lastly, we will implement a referral program to incentivize our existing customers to spread the word about Luminaire Candle Crafters. By offering discounts or freebies for successful referrals, we will encourage word-of-mouth marketing, which is often one of the most effective forms of promotion. Through these diverse promotional methods, Luminaire Candle Crafters will establish a strong presence both online and within the Newark community, attracting a loyal customer base and driving sales growth.
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 Luminaire Candle Crafters, there are several key day-to-day operational processes that we will perform:
- Inventory Management:
- Track and manage raw materials such as wax, wicks, fragrances, and dyes.
- Monitor stock levels to ensure timely reordering and avoid shortages.
- Production Planning and Scheduling:
- Create daily and weekly production schedules based on customer orders and inventory levels.
- Ensure adequate staffing for production shifts.
- Quality Control:
- Inspect raw materials upon receipt for quality and consistency.
- Conduct regular checks during the production process to maintain high standards.
- Perform final quality inspections before products are shipped to customers.
- Order Processing:
- Receive and confirm customer orders through various channels (online, phone, in-store).
- Process payments and issue receipts or invoices.
- Coordinate with the production team to fulfill orders promptly.
- Packing and Shipping:
- Package finished candles securely to prevent damage during transit.
- Label packages accurately with customer information and shipping details.
- Coordinate with shipping carriers for timely delivery.
- Customer Service:
- Respond to customer inquiries and resolve complaints promptly.
- Provide product information and recommendations to customers.
- Maintain a customer feedback system to continuously improve services.
- Marketing and Promotion:
- Create and execute marketing campaigns to attract new customers.
- Maintain a strong social media presence to engage with the community.
- Develop promotional materials and participate in local events and markets.
- Financial Management:
- Track daily sales and expenses to manage cash flow.
- Prepare regular financial reports to assess business performance.
- Ensure timely payment of bills, salaries, and other liabilities.
- Staff Training and Development:
- Provide ongoing training for staff on production techniques and customer service.
- Conduct regular team meetings to discuss performance and address any issues.
- Compliance and Safety:
- Ensure all operations comply with local regulations and industry standards.
- Maintain a clean and safe working environment for staff.
- Implement safety protocols for handling raw materials and equipment.
Milestones
Luminaire Candle Crafters expects to complete the following milestones in the coming months in order to ensure its success:
- Securing a Production Location: Identify and lease a suitable space for candle production that meets zoning and safety regulations in Newark, NJ.
- Obtaining Necessary Permits and Licenses: Acquire all required local, state, and federal permits and licenses to legally operate the candle-making business.
- Setting Up the Production Facility: Equip the facility with necessary candle-making equipment, safety gear, and materials to ensure efficient and safe production.
- Launching Our Candle Making Business: Officially launch the Luminaire Candle Crafters brand with an initial inventory of products ready for sale and a marketing campaign to attract early customers.
- Building a Strong Online Presence: Develop and launch an e-commerce website, establish social media profiles, and implement a digital marketing strategy to drive online sales.
- Creating Strategic Partnerships: Form partnerships with local retailers, boutiques, and gift shops to expand distribution and increase market reach.
- Implementing Quality Control Processes: Establish rigorous quality control measures to ensure all candles meet high standards for safety, scent, and burn time.
- Reaching $15,000/Month in Revenue: Achieve a consistent monthly revenue of $15,000 through a combination of online sales, retail partnerships, and direct marketing efforts.
- Expanding Product Line: Introduce new candle scents, sizes, and related products to diversify offerings and attract a broader customer base.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Luminaire Candle Crafters management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Paisley Wilson, President
Paisley Wilson, President of Luminaire Candle Crafters, has a rich history of success in the candle-making industry. Paisley has previously run a candle-making business, demonstrating her ability to lead and grow a company in this specialized market. Her extensive experience in product development, market strategy, and business operations will be instrumental in steering Luminaire Candle Crafters toward 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 | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 |
Direct Expenses | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 |
Gross Profit | $1,495,160 | $1,650,193 | $1,819,656 | $2,004,825 | $2,207,087 |
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 | $1,398,075 | $1,550,162 | $1,716,590 | $1,898,633 | $2,097,673 |
Depreciation | $17,400 | $17,400 | $17,400 | $17,400 | $17,400 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $18,100 | $18,100 | $18,100 | $18,100 | $18,100 |
Income Tax Expense | $476,901 | $530,131 | $588,381 | $652,096 | $721,760 |
Net Income | $885,674 | $984,530 | $1,092,708 | $1,211,036 | $1,340,412 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Luminaire Candle Crafters needs $181,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $50,000 |
Furniture | $5,000 |
Equipment | $10,000 |
Machines | $20,000 |
Computers | $2,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent/Lease | $3,500 |
Staff Salaries for the First 3 Months | $30,000 |
Initial Marketing and Advertising | $5,000 |
Supplies | $3,000 |
Insurance | $2,500 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 | |
Total Revenues | $2,473,311 | $2,678,176 | $2,900,009 | $3,140,218 | $3,400,323 | |
Direct Costs | ||||||
Direct Costs | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 | |
Total Direct Costs | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 | |
GROSS PROFIT | $1,495,160 | $1,650,193 | $1,819,656 | $2,004,825 | $2,207,087 | |
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 | $1,398,075 | $1,550,162 | $1,716,590 | $1,898,633 | $2,097,673 | |
Depreciation | $17,400 | $17,400 | $17,400 | $17,400 | $17,400 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,380,675 | $1,532,762 | $1,699,190 | $1,881,233 | $2,080,273 | |
Interest Expense | $18,100 | $18,100 | $18,100 | $18,100 | $18,100 | |
PRETAX INCOME | $1,362,575 | $1,514,662 | $1,681,090 | $1,863,133 | $2,062,173 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,362,575 | $1,514,662 | $1,681,090 | $1,863,133 | $2,062,173 | |
Income Tax Expense | $476,901 | $530,131 | $588,381 | $652,096 | $721,760 | |
NET INCOME | $885,674 | $984,530 | $1,092,708 | $1,211,036 | $1,340,412 | |
Net Profit Margin (%) | 35.8% | 36.8% | 37.7% | 38.6% | 39.4% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $875,992 | $1,864,817 | $2,960,586 | $4,179,330 | $5,339,556 | |
Other Current Assets | $212,300 | $229,884 | $248,926 | $261,684 | $283,360 | |
Total Current Assets | $1,088,293 | $2,094,702 | $3,209,512 | $4,441,015 | $5,622,916 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | |
Accum Depreciation | $17,400 | $34,800 | $52,200 | $69,600 | $87,000 | |
Net fixed assets | $69,600 | $52,200 | $34,800 | $17,400 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,157,893 | $2,146,902 | $3,244,312 | $4,458,415 | $5,622,916 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $91,219 | $95,697 | $100,399 | $103,465 | $108,554 | |
Debt outstanding | $181,000 | $181,000 | $181,000 | $181,000 | $0 | |
Total Liabilities | $272,219 | $276,697 | $281,399 | $284,465 | $108,554 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $885,674 | $1,870,204 | $2,962,913 | $4,173,950 | $5,514,362 | |
Total Equity | $885,674 | $1,870,204 | $2,962,913 | $4,173,950 | $5,514,362 | |
TOTAL LIABILITIES & EQUITY | $1,157,893 | $2,146,902 | $3,244,312 | $4,458,415 | $5,622,916 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $885,674 | $984,530 | $1,092,708 | $1,211,036 | $1,340,412 | |
Change in Working Capital | ($121,081) | ($13,106) | ($14,339) | ($9,692) | ($16,586) | |
Plus Depreciation | $17,400 | $17,400 | $17,400 | $17,400 | $17,400 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $781,992 | $988,824 | $1,095,769 | $1,218,744 | $1,341,225 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($87,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($87,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $181,000 | $0 | $0 | $0 | ($181,000) | |
Net Cash Flow from Financing | $181,000 | $0 | $0 | $0 | ($181,000) | |
Net Cash Flow | $875,992 | $988,824 | $1,095,769 | $1,218,744 | $1,160,225 | |
Cash at Beginning of Period | $0 | $875,992 | $1,864,817 | $2,960,586 | $4,179,330 | |
$875,992 | $1,864,817 | $2,960,586 | $4,179,330 | $5,339,556 |