Fraud Blocker

Cat Cafe Business Plan Template

Written by Dave Lavinsky

Cat Cafe Business Plan Template
Table of Contents
Table of Contents

Cat Cafe Business Plan

Below is our sample cat cafe business plan template created using our ai business plan generator.

I. Executive Summary

Company Overview

At PurrfectCafe, we are excited to introduce a unique cafe experience located in North Las Vegas, blending the love for coffee and cats into a harmonious and inviting environment. Our cafe is not just a place to grab a coffee; it’s a sanctuary where customers can enjoy the company of adoptable cats, potentially giving them a forever home. We pride ourselves on creating a cozy atmosphere where people can relax, work, or socialize, all while being surrounded by friendly felines. Our mission extends beyond providing a unique customer experience; it also includes supporting local animal shelters by housing adoptable cats and promoting animal welfare within the community.

Success Factors

Our success is anchored in our unique value proposition—offering a serene environment where customers can enjoy quality refreshments while interacting with cats. This distinctive offering, combined with our commitment to animal welfare through partnerships with local shelters, sets us apart in the competitive cafe landscape. We have achieved notable milestones, including securing a strategic location in North Las Vegas, developing a robust menu of high-quality refreshments, and establishing a loyal customer base that appreciates our community-focused mission. Our dedication to creating a memorable and therapeutic cafe experience has positioned us for continued growth and success.

Industry Analysis

The cafe industry, particularly in North Las Vegas, is witnessing a shift towards niche establishments that offer more than just coffee. Customers are increasingly looking for unique experiences, a trend that PurrfectCafe capitalizes on by merging the traditional cafe model with a cat lounge. This approach not only attracts a diverse clientele, including cat enthusiasts and those seeking a novel social setting but also taps into the growing awareness and support for animal welfare. Our industry analysis indicates that by offering a distinctive, experience-driven service, we can carve out a significant niche in the market, despite the presence of traditional coffee shops and cafes.

Customer Analysis

Our target customers are diverse, including cat lovers, individuals seeking a unique cafe experience, and socially conscious consumers who value community and animal welfare. This broad customer base spans various age groups and demographics, unified by their love for cats and appreciation for a comfortable, welcoming space to enjoy quality refreshments. Our analysis has shown that by catering to these distinct but overlapping segments, we can foster a loyal community around our brand, driving repeat business and word-of-mouth referrals. Our offerings and environment are designed to meet the needs and preferences of these target customers, ensuring their satisfaction and long-term engagement with PurrfectCafe.

Competitive Analysis

Top Competitors:

  • Local Coffee Shops: Traditional cafes focusing on coffee and light snacks.
  • Other Cat Cafes: Similar concepts that combine cafe elements with cat interaction.
  • Competitive Advantages: PurrfectCafe stands out by offering a unique blend of high-quality refreshments and the therapeutic presence of cats, creating a novel and relaxing experience that goes beyond what traditional cafes offer. Our commitment to animal welfare, through partnerships with local shelters, not only enriches the lives of cats but also appeals to socially conscious consumers. Additionally, our strategic location and tailored marketing strategies enable us to attract and retain a diverse and loyal customer base.

Marketing Plan

At PurrfectCafe, our product offerings include a wide range of specialty coffees, teas, and locally sourced pastries, catering to varying customer preferences. Our pricing strategy is competitive, ensuring accessibility while maintaining quality. Our promotions plan is multifaceted, leveraging social media, local advertising, and community events to build brand awareness and customer loyalty. We also plan to host regular events, such as cat adoption days and coffee tastings, to engage our community and drive foot traffic. Through these efforts, we aim to create a strong, loyal customer base and establish PurrfectCafe as a staple in the North Las Vegas community.

Operations Plan

Our operations plan centers around creating an efficient, welcoming environment for both customers and our feline friends. Key operational processes include maintaining a clean and safe space for cats and customers, ensuring high-quality food and beverage service, and managing cat welfare and adoption processes in partnership with local shelters. The milestones we aim to accomplish include securing funding, finalizing a lease, obtaining necessary permits, completing cafe build-out, hiring and training staff, and launching marketing campaigns. These steps are critical to our launch and long-term success, ensuring we meet our goal of becoming a beloved community space in North Las Vegas.

Management Team

Our management team is composed of experienced professionals passionate about combining quality cafe experiences with animal welfare. With backgrounds in hospitality, business management, and animal care, our team brings a wealth of knowledge and expertise to PurrfectCafe. This diverse skill set enables us to effectively manage all aspects of the business, from day-to-day operations to strategic planning and community engagement. Our shared commitment to the cafe’s mission and values drives us to work tirelessly towards creating a successful, impactful business.

Financial Plan

To reach our growth goals and ensure the successful launch and operation of PurrfectCafe, we require a significant financial investment. This funding will cover startup costs, including leasing, renovation, permits, and initial operating expenses, as well as marketing and promotional activities to build our brand presence. Achieving financial sustainability and profitability will be our primary focus, with a strategic plan in place to manage costs, drive revenue, and reinvest in the business to support ongoing growth and community impact.

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 $2,164,147 $2,343,404 $2,537,508 $2,747,690 $2,975,282
Direct Expenses $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
Gross Profit $1,247,131 $1,379,670 $1,524,677 $1,683,260 $1,856,624
Gross Profit (%) 57.6% 58.9% 60.1% 61.3% 62.4%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,150,045 $1,279,639 $1,421,611 $1,577,067 $1,747,209
Depreciation $32,000 $32,000 $32,000 $32,000 $32,000
Amortization $0 $0 $0 $0 $0
Interest Expense $23,000 $23,000 $23,000 $23,000 $23,000
Income Tax Expense $383,266 $428,623 $478,314 $532,723 $592,273
Net Income $711,779 $796,015 $888,297 $989,344 $1,099,936

 

II. Company Overview

PurrfectCafe is a new Cat Cafe serving the vibrant community of North Las Vegas, NV. As a local cat cafe business, we pride ourselves on being the first high-quality establishment of our kind in the area, offering a unique and enjoyable environment for all our customers. Our mission is to provide a cozy space where cat lovers can come together to relax, enjoy delicious refreshments, and spend time with our friendly felines.

At PurrfectCafe, our offerings go beyond your typical cafe menu. We serve a variety of beverages, from classic coffees to specialty cat-themed drinks, alongside a selection of pastries and snacks to satisfy any craving. Additionally, our customers can browse a range of cat-themed merchandise, perfect for gifts or personal keepsakes, as well as pet products to pamper their own furry friends at home. For those looking to enjoy our unique cat lounge, we offer admission or time-based fees, ensuring everyone has the opportunity to relax and play with our resident cats.

Located in the heart of North Las Vegas, NV, PurrfectCafe is perfectly positioned to serve the local community and visitors alike. Our founder brings a wealth of experience from previously running a successful cat cafe, ensuring that we have all the ingredients necessary to thrive in this beloved niche. Our commitment to creating a warm and inviting space for cat enthusiasts to gather sets us apart and lays the foundation for our success.

Since our founding on January 7, 2024, PurrfectCafe has achieved several significant milestones. We have successfully established our legal structure as an S Corporation, designed our distinctive logo, developed our company name, and secured a fantastic location for our cafe. These accomplishments mark just the beginning of our journey, and we are excited about the future of PurrfectCafe in North Las Vegas, NV.

 

III. Industry Analysis

Research shows that the Cat Cafe industry in the United States has seen significant growth in recent years. The market size is estimated to be around $4.5 million, with over 100 Cat Cafes operating across the country. This number is expected to continue rising as more people seek out unique experiences and the demand for pet-friendly establishments increases.

One trend driving the growth of the Cat Cafe industry is the rising popularity of animal cafes in general. Customers are increasingly looking for ways to interact with animals in a relaxed and comfortable setting, making Cat Cafes a popular choice for animal lovers. This trend bodes well for PurrfectCafe, a new Cat Cafe in North Las Vegas, NV, as it taps into the growing demand for animal-themed experiences.

Another trend that is fueling the growth of the Cat Cafe industry is the increasing awareness of animal welfare and the benefits of pet therapy. Cat Cafes provide a space for customers to relax and unwind in the company of friendly felines, which can have a positive impact on mental health. As more people seek out these types of experiences, PurrfectCafe is well-positioned to capitalize on this trend and attract a loyal customer base in North Las Vegas, NV.

 

IV. Customer Analysis

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

Target Customers

We will target local residents who have a deep affection for cats and are looking for a unique, relaxing space to unwind. This segment includes cat owners, cat lovers, and individuals who may not have the ability to own a cat but still want to enjoy feline companionship. Our cafe will be a perfect escape for these residents from their daily routines.

We will also attract tourists visiting North Las Vegas who are seeking distinctive and memorable experiences during their stay. Our cafe provides an appealing combination of a cozy cafe atmosphere and the joy of interacting with cats, making it a must-visit destination for travelers. We will create marketing strategies that highlight this unique experience to capture the attention of tourists.

Additionally, we will focus on families, especially those with children, who are looking for family-friendly activities. Our cafe will provide a safe and enjoyable environment where kids can learn about and interact with cats. This segment will appreciate the educational and entertainment value we offer.

We will tailor our services to remote workers and students who need a quiet and inspiring place to work or study. Offering free Wi-Fi and comfortable seating arrangements, our cafe will become a popular spot for those who prefer a serene environment. This customer segment will benefit from the therapeutic presence of cats, which may enhance productivity and reduce stress.

Customer Needs

PurrfectCafe meets the need for quality recreational spaces where cat enthusiasts can relax and enjoy the company of felines. Customers expect a cozy and welcoming atmosphere where they can unwind with a beverage and interact with cats. This experience is particularly appealing to those who cannot keep pets at home but still want to enjoy the therapeutic benefits of being around animals.

The cafe provides high-quality products, including premium beverages and snacks, enhancing the overall experience. Patrons appreciate the availability of specialty coffees, teas, and pastries that complement their time spent with the cats. The emphasis on quality ensures that customers feel they are getting good value for their money.

Customers also value the cafe’s commitment to animal welfare, as it partners with local shelters to showcase adoptable cats. This not only helps in finding homes for these animals but also allows customers to feel they are contributing to a good cause. Regular patrons often form a community around this shared interest, fostering a sense of belonging and purpose.

Additionally, PurrfectCafe fulfills the need for unique and engaging social experiences, which are especially sought after in urban settings. Customers can participate in events such as cat yoga, craft nights, and educational workshops. These activities provide added value and memorable experiences, making the cafe a preferred destination for both locals and tourists.

 

V. Competitive Analysis

Direct Competitors

PurrfectCafe’s competitors include the following companies:

Strip View Cafe

Strip View Cafe offers a variety of coffee, teas, and light meals, including sandwiches and pastries. Price points range from $3 for a basic coffee to $15 for a full meal. Revenues are estimated to be in the range of $500,000 annually. The cafe is located on the Las Vegas Strip, attracting both tourists and local residents. Customer segments include tourists, business professionals, and local residents. Key strengths include a prime location with high foot traffic and a strong brand presence. Weaknesses include higher prices and competition from numerous other cafes on the Strip.

Sharetea

Sharetea specializes in bubble tea, offering a variety of flavors and toppings. Price points range from $4 to $8, depending on the complexity of the drink. Annual revenues are approximately $1 million, driven by high demand for specialty teas. Located in various spots around Las Vegas, including shopping centers and near college campuses. Customer segments include young adults, college students, and tea enthusiasts. Key strengths are its niche market focus and high-quality ingredients. Weaknesses include limited food options and high competition in the beverage market.

Eataly Las Vegas

Eataly Las Vegas offers a wide range of Italian cuisine, including pasta, pizzas, and gelato. Price points vary widely, from $10 for a basic pasta dish to $50 for a gourmet meal. Revenues are estimated to be around $10 million annually, driven by its extensive menu and market area. Located in the Park MGM, it serves tourists and locals looking for authentic Italian food. Customer segments include food enthusiasts, tourists, and families. Key strengths are its diverse menu, high-quality ingredients, and strong brand reputation. Weaknesses include higher prices and a crowded market for Italian cuisine in Las Vegas.

Competitive Advantages

At PurrfectCafe, we provide a unique and enjoyable environment where customers can relax, enjoy refreshments, and interact with friendly felines. This distinctive combination of a cafe and a cat lounge sets us apart from traditional coffee shops and other cafes in the area. Our customers can enjoy the therapeutic benefits of petting and playing with cats, which has been shown to reduce stress and improve overall well-being. This unique experience not only attracts cat lovers but also appeals to individuals seeking a novel and calming environment to unwind.

Additionally, PurrfectCafe supports animal welfare by partnering with local shelters to provide a temporary home for adoptable cats. This collaboration not only helps the cats find loving homes but also resonates with socially conscious consumers who prefer to support businesses that give back to the community. We also offer a variety of high-quality refreshments, including specialty coffees, teas, and locally sourced pastries, ensuring that our customers have an exceptional culinary experience. Our strategic location in North Las Vegas, a growing and vibrant community, further enhances our accessibility and appeal to a diverse customer base.

VI. Marketing Plan

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

Products, Services & Pricing

PurrfectCafe offers a diverse range of beverages, catering to both coffee enthusiasts and tea lovers. Customers can enjoy specialty coffees, such as lattes and cappuccinos, priced around $4 to $6. Herbal and flavored teas are available at an average price of $3 to $5. For those who prefer non-caffeinated options, there are smoothies and fresh juices, typically costing between $5 and $7.

Alongside beverages, a variety of pastries and snacks are available to satisfy any craving. Freshly baked croissants, muffins, and cookies are priced at approximately $2 to $4 each. Additionally, savory options like quiches and sandwiches are offered, with prices ranging from $5 to $8. All items are crafted to complement the beverage selection and enhance the overall experience.

Cat-themed merchandise forms an integral part of the product lineup. Customers can purchase items such as T-shirts, mugs, and tote bags, with prices generally ranging from $10 to $25. These products not only serve as souvenirs but also promote the unique identity of the cafe. Limited edition items and seasonal merchandise may also be available, providing a fresh array of choices for frequent visitors.

Pet products are designed to appeal to cat owners who visit the cafe. High-quality cat food, toys, and grooming supplies are on offer, with prices varying from $5 to $30. These products are carefully selected to ensure they meet the needs of both the cats and their owners. PurrfectCafe also partners with local artisans to provide unique, handmade items that are not easily found in regular pet stores.

Admission or time-based fees are an essential part of the business model. Customers pay an entry fee of around $10 to $15 for a one-hour visit, which allows them to interact with the resident cats. This fee includes access to the cat lounge and a complimentary beverage. For those who wish to stay longer, there are extended time packages available, offering better value for longer visits.

Promotions Plan

We adopt a multi-faceted approach to attract customers, leveraging various promotional methods to ensure a strong market presence. Our online marketing strategy is a cornerstone of our promotional efforts. We utilize social media platforms such as Instagram, Facebook, and TikTok to showcase our unique cat-friendly environment and delicious offerings. We regularly post engaging content, including photos and videos of our adorable resident cats, customer testimonials, and behind-the-scenes glimpses of daily operations. This not only helps in building a community around our brand but also drives traffic to our website and physical location.

In addition, we invest in search engine optimization (SEO) to ensure our website ranks highly on search engines when potential customers look for cat cafes or unique dining experiences in North Las Vegas. Our user-friendly website features an online reservation system, menu details, and an online store for merchandise, making it easy for customers to engage with us.

Email marketing is another crucial element of our strategy. We maintain an email list to keep our customers informed about upcoming events, promotions, and new menu items. Personalized email campaigns help us build a loyal customer base and encourage repeat visits.

We also actively collaborate with local influencers and bloggers who share our passion for cats and unique dining experiences. These partnerships help us reach a broader audience and generate buzz around our cafe. Hosting influencer events and offering exclusive previews of new menu items or special events can create a sense of exclusivity and anticipation among potential customers.

Traditional marketing methods play a role as well. We distribute flyers and posters in strategic locations around North Las Vegas to attract foot traffic. Participating in local events and sponsoring community activities not only raises awareness but also demonstrates our commitment to the local community.

Hosting grand opening events, themed nights, and special promotions such as “Caturday Brunch” or “Purrs & Pints” happy hours provide additional opportunities to attract and engage customers. These events create memorable experiences that encourage word-of-mouth referrals and social media shares.

By combining these diverse promotional methods, we expect to establish ourselves as a beloved destination for cat lovers and cafe enthusiasts alike in North Las Vegas.

 

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 PurrfectCafe, there are several key day-to-day operational processes that we will perform:

  • Maintain a clean and hygienic environment, including daily cleaning of the café and cat areas.
  • Ensure the health and well-being of all resident cats, including feeding, grooming, and regular vet check-ups.
  • Prepare and serve a variety of food and beverages, ensuring quality and consistency.
  • Manage inventory for both café supplies and cat care items, including food, litter, and toys.
  • Train and schedule staff to provide excellent customer service and proper cat care.
  • Handle customer reservations and walk-ins efficiently, ensuring a pleasant experience for all visitors.
  • Monitor and maintain the café’s ambiance, including appropriate music, lighting, and seating arrangements.
  • Engage with customers to create a welcoming atmosphere, including answering questions and facilitating interactions with the cats.
  • Implement and oversee a robust sanitation protocol to ensure the café meets health and safety standards.
  • Manage social media accounts and marketing efforts to attract new customers and retain existing ones.
  • Collect and analyze customer feedback to continuously improve the café’s offerings and services.
  • Coordinate with local shelters and rescue organizations for cat adoptions and fostering programs.
  • Ensure financial transactions are handled accurately, including cash management and daily reconciliation.
  • Plan and host special events, such as cat-themed parties, workshops, and adoption events.
  • Stay updated on industry trends and best practices to keep the café competitive and innovative.

Milestones

PurrfectCafe expects to complete the following milestones in the coming months in order to ensure its success:

  • Secure Funding: Obtain necessary capital through loans, investors, or grants to cover initial startup costs and operational expenses for the first year.
  • Find and Lease a Suitable Location: Identify a high-traffic, cat-friendly area in North Las Vegas and negotiate a favorable lease agreement.
  • Obtain Permits and Licenses: Acquire all necessary health, business, and animal-related permits and licenses required to operate legally.
  • Build Out the Cafe: Complete the interior construction, including cat-friendly spaces, customer seating, kitchen setup, and necessary safety features.
  • Hire and Train Staff: Recruit a team of skilled baristas, cat caretakers, and support staff, and provide comprehensive training in customer service and animal care.
  • Launch Our Cat Cafe Business: Execute a grand opening event to attract initial customers and generate buzz in the local community and media.
  • Implement Marketing and Promotion Strategies: Deploy targeted marketing campaigns, including social media, local advertising, and partnerships with animal shelters, to attract and retain customers.
  • Reach $15,000/Month in Revenue: Achieve this financial milestone within the first six months of operation to ensure the business is on track towards profitability.
  • Establish Partnerships with Local Animal Shelters: Form alliances with shelters for cat adoptions, events, and cross-promotion, enhancing community engagement and brand reputation.
  • Monitor and Optimize Operations: Continuously review operational performance, customer feedback, and financial metrics to make data-driven adjustments that improve efficiency and customer satisfaction.

 

VIII. Management Team

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

Management Team Members

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

Greyson Davis, CEO

Greyson Davis has a notable history of success in the niche market of cat cafes. With a proven track record, Greyson has previously run a cat cafe business to great acclaim, showcasing his ability to manage both the operational and customer service aspects critical to such a unique business model. His expertise in creating a welcoming environment for both patrons and felines alike will be instrumental in ensuring PurrfectCafe achieves lasting 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 $2,164,147 $2,343,404 $2,537,508 $2,747,690 $2,975,282
Direct Expenses $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
Gross Profit $1,247,131 $1,379,670 $1,524,677 $1,683,260 $1,856,624
Gross Profit (%) 57.6% 58.9% 60.1% 61.3% 62.4%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,150,045 $1,279,639 $1,421,611 $1,577,067 $1,747,209
Depreciation $32,000 $32,000 $32,000 $32,000 $32,000
Amortization $0 $0 $0 $0 $0
Interest Expense $23,000 $23,000 $23,000 $23,000 $23,000
Income Tax Expense $383,266 $428,623 $478,314 $532,723 $592,273
Net Income $711,779 $796,015 $888,297 $989,344 $1,099,936

Funding Requirements/Use of Funds

To accomplish our growth goals, PurrfectCafe needs $230,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Buildings/Location Buildout $100,000
Furniture $10,000
Equipment (kitchen, cafe) $30,000
Machines (coffee machines, POS systems) $15,000
Computers and Software $5,000
Non Capital Investments
Working Capital $20,000
Initial Rent/Lease $10,000
Staff Salaries for the First 3 Months $30,000
Initial Marketing and Advertising $5,000
Supplies (coffee, food, cat-related items) $3,000
Insurance $2,000

Financial Projections

financial projection cat cafe business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $2,164,147 $2,343,404 $2,537,508 $2,747,690 $2,975,282
Total Revenues $2,164,147 $2,343,404 $2,537,508 $2,747,690 $2,975,282
Direct Costs
Direct Costs $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
Total Direct Costs $917,016 $963,733 $1,012,831 $1,064,430 $1,118,658
GROSS PROFIT $1,247,131 $1,379,670 $1,524,677 $1,683,260 $1,856,624
GROSS PROFIT % 57.6% 58.9% 60.1% 61.3% 62.4%
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 $1,150,045 $1,279,639 $1,421,611 $1,577,067 $1,747,209
Depreciation $32,000 $32,000 $32,000 $32,000 $32,000
Amortization $0 $0 $0 $0 $0
EBIT $1,118,045 $1,247,639 $1,389,611 $1,545,067 $1,715,209
Interest Expense $23,000 $23,000 $23,000 $23,000 $23,000
PRETAX INCOME $1,095,045 $1,224,639 $1,366,611 $1,522,067 $1,692,209
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,095,045 $1,224,639 $1,366,611 $1,522,067 $1,692,209
Income Tax Expense $383,266 $428,623 $478,314 $532,723 $592,273
NET INCOME $711,779 $796,015 $888,297 $989,344 $1,099,936
Net Profit Margin (%) 32.9% 34% 35% 36% 37%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $714,046 $1,530,889 $2,438,949 $3,452,014 $4,339,772
Other Current Assets $185,762 $201,149 $217,810 $228,974 $247,940
Total Current Assets $899,809 $1,732,038 $2,656,760 $3,680,989 $4,587,712
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $160,000 $160,000 $160,000 $160,000 $160,000
Accum Depreciation $32,000 $64,000 $96,000 $128,000 $160,000
Net fixed assets $128,000 $96,000 $64,000 $32,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,027,809 $1,828,038 $2,720,760 $3,712,989 $4,587,712
LIABILITIES & EQUITY
Current Liabilities $86,029 $90,243 $94,667 $97,551 $102,339
Debt outstanding $230,000 $230,000 $230,000 $230,000 $0
Total Liabilities $316,029 $320,243 $324,667 $327,551 $102,339
Share Capital $0 $0 $0 $0 $0
Retained earnings $711,779 $1,507,795 $2,396,093 $3,385,437 $4,485,373
Total Equity $711,779 $1,507,795 $2,396,093 $3,385,437 $4,485,373
TOTAL LIABILITIES & EQUITY $1,027,809 $1,828,038 $2,720,760 $3,712,989 $4,587,712

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $711,779 $796,015 $888,297 $989,344 $1,099,936
Change in Working Capital ($99,733) ($11,172) ($12,237) ($8,278) ($14,178)
Plus Depreciation $32,000 $32,000 $32,000 $32,000 $32,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $644,046 $816,843 $908,059 $1,013,065 $1,117,757
CASH FLOW FROM INVESTMENTS
Fixed Assets ($160,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($160,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $230,000 $0 $0 $0 ($230,000)
Net Cash Flow from Financing $230,000 $0 $0 $0 ($230,000)
Net Cash Flow $714,046 $816,843 $908,059 $1,013,065 $887,757
Cash at Beginning of Period $0 $714,046 $1,530,889 $2,438,949 $3,452,014
$714,046 $1,530,889 $2,438,949 $3,452,014 $4,339,772

 

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!