Flower Shop Business Plan
Below is our flower shop business plan template and sample plan created using what we consider the best free ai business plan generator.
I. Executive Summary
Company Overview
At Blooms of Nobility, we specialize in providing a wide range of floral products and services designed to enhance any occasion or setting. Our offerings include exquisite bouquets, vibrant potted plants, bespoke floral arrangements, seasonal wreaths, and a myriad of floral accessories. Our dedication to quality and diversity ensures our customers always find something new and beautiful. Located in the vibrant city of Allen, TX, our strategic position allows us to serve our community with personalized and efficient service, making us a distinguished presence in the local flower shop industry.
Success Factors
Our success is fueled by our founder’s extensive experience in floristry and a steadfast commitment to excellence. This combination has established us as leaders in the local market, evident through our superior bouquets and unmatched variety. Since our inception on January 7th, 2024, we’ve made notable achievements, including the development of a strong brand identity, securing a prime shop location, and laying a solid foundation for future growth as a C Corporation. Our vision and operational milestones position us for scalability and sustainability in the flower shop industry.
Industry Analysis
The flower shop industry in the United States plays a significant role in the economy, boasting annual revenues of about $7.5 billion. This market, anticipated to grow to $8.3 billion by 2025, benefits from a steady demand across various consumer segments and occasions. Key growth drivers include population increases, higher disposable incomes, and a rising interest in floral gifts and arrangements. Blooms of Nobility is well-positioned to capitalize on industry trends like eco-friendly practices, personalized experiences, and online sales, offering unique arrangements and exemplary service to our customers in Allen, TX, and beyond.
Customer Analysis
Our customer base encompasses local residents, corporate clients, event planners, and online shoppers, particularly those who value the aesthetic and emotional impact of fresh flowers. We cater to a diverse clientele seeking flowers for decoration, celebrations, and gifting. By offering timely and professional delivery services, along with a user-friendly online ordering platform, we aim to meet the floral needs of homeowners, businesses, institutions, and anyone looking to send flowers to loved ones in Allen, TX, and its surrounding areas.
Competitive Analysis
Blooms of Nobility stands out in a competitive landscape that includes Dream Petals Floral, Allen Flower & Gift Shop, and In Bloom Flowers. Our commitment to crafting superior bouquets, along with our extensive variety and customer-centric approach, sets us apart. We offer personalized consultations and exceptional service, ensuring that every customer’s floral needs are met with creativity and care. This dedication establishes Blooms of Nobility as the premier choice for floral arrangements in Allen, TX.
Marketing Plan
Our marketing plan centers on showcasing our diverse range of high-quality floral products and services, with prices reflecting the craftsmanship and value we provide. We aim to attract and retain customers through a robust online presence, engaging social media content, targeted email campaigns, and participation in local community events. Our promotional strategies are designed to highlight our unique offerings and exceptional customer service, fostering a strong brand identity and loyal customer base in and around Allen, TX.
Operations Plan
At Blooms of Nobility, our operational focus is on maintaining excellence across all aspects of our business—from inventory management and customer service to the creation of custom floral arrangements and efficient delivery services. Our forthcoming milestones include securing a prime retail location, establishing a skilled team, and launching a comprehensive marketing campaign to ensure a successful shop opening and sustained growth. These steps are crucial for achieving our goal of reaching $15,000/month in revenue within the first 24 months.
Management Team
Under the experienced leadership of Jade James, our President, Blooms of Nobility is guided by a team with a proven track record in the floral industry. Jade’s experience in managing a successful flower shop, combined with her passion for floristry, positions us for long-term success. Our management team is committed to driving excellence in operations, customer service, and business development, ensuring that Blooms of Nobility thrives in the competitive flower shop market.
Financial Plan
To achieve our growth objectives, Blooms of Nobility requires $110,500 in funding. These funds will be allocated towards capital investments like location buildout and equipment, as well as operational expenses including staff salaries, marketing, and initial inventory. This financial strategy is designed to support our expansion plans, ensuring a strong foundation for our business and facilitating our path towards financial stability and success.
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $2,225,980 | $2,410,358 | $2,610,008 | $2,826,196 | $3,060,290 |
Direct Expenses | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 |
Gross Profit | $1,492,367 | $1,639,371 | $1,799,743 | $1,974,652 | $2,165,364 |
Gross Profit (%) | 67% | 68% | 69% | 69.9% | 70.8% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,395,281 | $1,539,340 | $1,696,678 | $1,868,459 | $2,055,949 |
Depreciation | $9,600 | $9,600 | $9,600 | $9,600 | $9,600 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $11,050 | $11,050 | $11,050 | $11,050 | $11,050 |
Income Tax Expense | $481,121 | $531,541 | $586,609 | $646,733 | $712,354 |
Net Income | $893,510 | $987,148 | $1,089,418 | $1,201,076 | $1,322,944 |
II. Company Overview
At Blooms of Nobility, our offerings are thoughtfully curated to cater to a variety of preferences and occasions. Our products and services include exquisite bouquets, vibrant potted plants, bespoke floral arrangements, seasonal wreaths, and an assortment of floral accessories. Whether you’re seeking to commemorate a special occasion, brighten someone’s day, or simply add a natural element to your home or office, we’ve got you covered. Our commitment to quality and variety ensures that there’s always something new and beautiful for our customers to discover.
Strategically located in Allen, TX, Blooms of Nobility is ideally positioned to serve the local community with ease and efficiency. Our presence in the heart of the city allows us to be close to our customers, enabling us to offer timely and personalized service that truly sets us apart.
Our unique qualifications for success stem from a combination of our founder’s proven experience in running a successful flower shop and our unwavering dedication to excellence. Our expertise is evident in the superior quality and creativity of our bouquets, along with our unparalleled variety. These strengths, coupled with our passion for floristry, position Blooms of Nobility as a leader in the local flower shop industry.
Since our founding on January 7th, 2024, Blooms of Nobility has achieved several significant milestones. We’ve successfully developed our brand identity, including designing a distinctive logo and crafting a compelling company name. Additionally, we’ve secured a prime location for our shop, laying a solid foundation for our operations and future growth. As a C Corporation, we are poised for both scalability and sustainability, with a clear vision for our journey ahead.
III. Industry Analysis
The flower shop industry in the United States is a significant market, with an estimated size of $7.5 billion in annual revenue. This industry encompasses a wide range of businesses, from small local flower shops to large national chains. The demand for flowers remains strong, with consumers purchasing flowers for various occasions such as birthdays, weddings, and holidays.
Market research projects that the flower shop industry in the United States is expected to experience steady growth in the coming years. With an annual growth rate of 1.3%, the market is projected to reach $8.3 billion by 2025. This growth can be attributed to factors such as an increasing population, rising disposable income, and a growing interest in floral arrangements and gifts.
Recent trends in the flower shop industry, such as a focus on eco-friendly practices, personalized customer experiences, and online sales channels, bode well for Blooms of Nobility. As a new flower shop serving customers in Allen, TX, Blooms of Nobility can capitalize on these trends by offering unique floral arrangements, excellent customer service, and a convenient online ordering platform. By staying attuned to industry trends and meeting the evolving needs of customers, Blooms of Nobility has the potential to thrive in the competitive flower shop market.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents, particularly those who appreciate the aesthetic and emotional value of fresh flowers. These customers may include homeowners who regularly decorate their living spaces with floral arrangements. Additionally, we will target individuals looking to purchase flowers for special occasions such as birthdays, anniversaries, and holidays.
We will also cater to corporate clients who require flowers for events, decorations, or as gifts for employees and clients. Businesses in Allen, TX, will benefit from our timely and professional delivery services, ensuring that their floral needs are met with precision and style. Furthermore, we will target event planners and venues that require large quantities of flowers for weddings, parties, and other gatherings.
Schools, churches, and other local institutions will be another important customer segment for us. These organizations often need flowers for ceremonies, fundraising events, and community activities. By establishing a strong relationship with these institutions, we will become the go-to flower shop for all their floral requirements.
We will also target online shoppers who prefer the convenience of ordering flowers from the comfort of their homes. Our user-friendly website and efficient delivery system will attract tech-savvy customers who value both quality and convenience. This segment will include not only local residents but also those from surrounding areas who wish to send flowers to loved ones in Allen, TX.
Customer Needs
Blooms of Nobility provides high-quality bouquets to residents who desire premium floral arrangements. Customers expect fresh, vibrant flowers that are meticulously arranged to create stunning visual displays. The shop ensures that each bouquet meets the highest standards of craftsmanship and aesthetic appeal.
In addition to quality, customers need a reliable source for flowers for various occasions such as weddings, anniversaries, and corporate events. Blooms of Nobility offers a diverse selection of floral arrangements tailored to these special moments. The shop’s flexibility and range of options cater to both personal and professional needs.
Convenience is another crucial need that Blooms of Nobility fulfills by offering online ordering and delivery services. Customers can easily browse, select, and purchase their desired bouquets from the comfort of their homes. Timely delivery ensures that the flowers arrive fresh and in perfect condition.
Personalized customer service enhances the overall experience by addressing individual preferences and providing expert advice. The knowledgeable staff assists customers in choosing the right flowers for any occasion. This level of service fosters customer loyalty and satisfaction.
V. Competitive Analysis
Direct Competitors
Blooms of Nobility’s competitors include the following companies:
Dream Petals Floral
Dream Petals Floral offers a wide range of floral arrangements, including wedding bouquets, sympathy flowers, and everyday floral gifts. They provide additional services such as event planning and floral design consultations.
Their price points vary, with standard bouquets starting at $30 and premium arrangements going up to $200. Dream Petals Floral generates an estimated annual revenue of $500,000.
Located in Allen, TX, they cater primarily to local customers but also serve nearby areas through online orders. Their key customer segments include brides, event planners, and individuals looking for special occasion flowers.
Dream Petals Floral’s strengths lie in their customized floral designs and strong online presence. However, their weaknesses include higher price points compared to some competitors and limited physical store locations.
Allen Flower & Gift Shop
Allen Flower & Gift Shop specializes in fresh flower arrangements, gift baskets, and seasonal floral gifts. They also offer same-day delivery services within Allen and surrounding areas.
Their products are moderately priced, with arrangements starting at $25 and going up to $150 for more elaborate designs. Allen Flower & Gift Shop has an estimated annual revenue of $400,000.
They operate from a single location in Allen, TX, and serve a mix of local walk-in customers and online shoppers. Their customer segments include corporate clients, families, and individuals seeking everyday floral gifts.
Key strengths include competitive pricing and a strong community presence. Weaknesses involve limited product diversity and less emphasis on high-end, customized floral arrangements.
In Bloom Flowers
In Bloom Flowers offers an extensive range of floral products, including everyday bouquets, wedding flowers, and corporate floral services. They also provide floral subscriptions and event decoration services.
Their price points are varied, with basic arrangements starting at $20 and luxury designs reaching up to $250. In Bloom Flowers generates an estimated annual revenue of $1 million.
With multiple locations across the DFW metroplex, including one in Allen, TX, they serve a broad geographic area. Their key customer segments include corporate clients, wedding planners, and regular customers for home and office floral needs.
In Bloom Flowers’ strengths include a wide range of services and multiple locations, enhancing their accessibility. However, their weaknesses are higher prices for premium services and potential inconsistencies in service quality across different locations.
Competitive Advantages
At Blooms of Nobility, our commitment to crafting superior bouquets sets us apart from the competition. Our skilled florists meticulously design each arrangement, ensuring that every bouquet we offer not only meets but exceeds our customers’ expectations. This dedication to quality is evident in the freshness of our flowers, the creativity of our designs, and the attention to detail in every petal and leaf. We understand that our customers seek not just flowers, but a meaningful way to express their emotions, and we deliver on that promise with every purchase.
Moreover, our extensive variety of bouquets offers something for every occasion and preference. Whether our customers are looking for something classic and elegant, or modern and vibrant, they can find it in our diverse selection. This wide range of options allows us to cater to a broader audience, ensuring that we can meet the unique needs and tastes of each individual. Additionally, our customer-centric approach, which includes personalized consultations and exceptional service, further enhances our competitive advantage, making Blooms of Nobility the go-to destination for floral arrangements in Allen, TX.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Blooms of Nobility offers a variety of products and services tailored to meet the floral needs of its customers. Bouquets are a staple of the business, featuring an array of fresh flowers arranged beautifully to suit any occasion. The average selling price for a bouquet is $50, providing customers with a high-quality, aesthetically pleasing option for gifts or personal enjoyment.
Potted plants are another popular offering, ideal for those looking to add a touch of nature to their home or office. These plants are carefully selected and maintained to ensure longevity and health. On average, a potted plant costs around $30, making it an affordable and sustainable choice for customers.
Floral arrangements are crafted with precision and creativity, perfect for events such as weddings, anniversaries, and corporate functions. These arrangements are customized to meet the specific needs and preferences of each client. The average price for a floral arrangement is $75, reflecting the quality and expertise that go into their creation.
Wreaths are available for various occasions, including holidays and memorials. These wreaths are designed to be both beautiful and durable, offering a heartfelt gesture for any event. Customers can expect to pay an average of $60 for a wreath, which showcases the shop’s commitment to quality and design.
Floral accessories, such as vases, ribbons, and decorative elements, are also offered to complement the main floral products. These accessories range in price, with an average cost of $15, allowing customers to enhance their floral purchases with personalized touches.
Promotions Plan
To attract customers and build a loyal client base, we at Blooms of Nobility will employ a comprehensive and diverse range of promotional methods. By leveraging various channels and strategies, we aim to maximize our reach and create a strong presence in the market.
First and foremost, we will focus on online marketing. We will establish a user-friendly and visually appealing website that highlights our products, services, and special offers. This website will feature high-quality images of our floral arrangements, customer testimonials, and an easy-to-use online ordering system. Additionally, we will engage in search engine optimization (SEO) to ensure our website ranks highly in search engine results, making it easier for potential customers to find us.
We will also utilize social media platforms such as Facebook, Instagram, and Pinterest to showcase our floral designs, share customer stories, and promote special events or discounts. Regular posts, engaging content, and interactive stories will help us build a community of flower enthusiasts and keep our audience engaged. Social media advertising will further expand our reach, targeting specific demographics and interests to attract new customers.
Email marketing will be another key component of our promotional strategy. By building an email list through our website and in-store sign-ups, we will send out regular newsletters featuring exclusive offers, seasonal promotions, and updates on new products or services. Personalized email campaigns will help us maintain a strong connection with our customers and encourage repeat business.
In addition to our online efforts, we will participate in local events and markets in Allen, TX. Setting up booths at farmers’ markets, community fairs, and other local gatherings will allow us to showcase our products and connect with potential customers face-to-face. We will also collaborate with local businesses, such as wedding planners and event venues, to offer our floral services and increase our visibility.
We will implement a referral program to incentivize our existing customers to refer their friends and family to us. By offering discounts or special gifts for successful referrals, we will encourage word-of-mouth marketing and expand our customer base through trusted recommendations.
Furthermore, we will maintain a presence in local print media by placing advertisements in community newspapers and magazines. We will also distribute flyers and brochures in high-traffic areas, such as shopping centers, coffee shops, and community centers, to reach a wider audience.
By employing a combination of online marketing, social media engagement, email campaigns, local event participation, referral programs, and print media advertising, we at Blooms of Nobility will create a robust promotional strategy that attracts and retains customers.
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 Blooms of Nobility, there are several key day-to-day operational processes that we will perform:
- Inventory Management:
- Track flower and supply inventory levels to ensure adequate stock.
- Order fresh flowers and supplies from vendors as needed.
- Regularly inspect flower quality to remove any wilted or damaged stock.
- Customer Service:
- Greet customers warmly and provide personalized assistance.
- Handle customer inquiries and complaints promptly and professionally.
- Offer floral arrangement consultations and recommendations.
- Floral Arrangements:
- Create custom floral arrangements based on customer specifications.
- Design and prepare pre-made bouquets and arrangements for display.
- Maintain a clean and organized workspace for efficient production.
- Sales and Transactions:
- Process sales transactions using a point-of-sale (POS) system.
- Handle cash, credit, and online payments securely.
- Offer and process gift cards and promotional discounts.
- Marketing and Promotion:
- Maintain an active presence on social media platforms.
- Create and distribute promotional materials such as flyers and newsletters.
- Engage with the local community through events and partnerships.
- Delivery Services:
- Coordinate and schedule deliveries efficiently.
- Ensure timely and accurate delivery of floral arrangements.
- Maintain delivery vehicles to ensure reliability and safety.
- Staff Management:
- Schedule and manage staff shifts to ensure adequate coverage.
- Provide ongoing training and support to staff members.
- Conduct regular performance reviews and provide feedback.
- Financial Management:
- Track daily sales and expenses to monitor financial health.
- Prepare and review financial reports regularly.
- Ensure compliance with local tax regulations and filings.
- Store Maintenance:
- Keep the shop clean, organized, and welcoming.
- Ensure all equipment is in good working condition.
- Manage waste and recycling according to local guidelines.
Milestones
Blooms of Nobility expects to complete the following milestones in the coming months in order to ensure its success:
- Secure a prime retail location with high foot traffic and favorable lease terms.
- Obtain all necessary permits and licenses to legally operate the flower shop.
- Set up the physical store, including interior design, displays, and inventory management systems.
- Establish relationships with reliable suppliers to ensure a consistent supply of high-quality flowers and related products.
- Launch our flower shop with an opening event to generate initial buzz and attract customers.
- Implement a marketing and advertising campaign to build brand awareness and attract a steady stream of customers.
- Hire and train a skilled team of florists and customer service staff to deliver excellent service and maintain high customer satisfaction.
- Develop an online presence, including a user-friendly website and social media profiles, to reach a broader audience and facilitate online orders.
- Introduce a loyalty program to encourage repeat business and build a loyal customer base.
- Get to $15,000/month in revenue within the first 24 months to ensure financial stability and support expansion plans.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Blooms of Nobility management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Jade James, President
With a proven track record of success, Jade James brings invaluable experience to Blooms of Nobility. Jade has previously managed a flourishing flower shop, demonstrating her ability to navigate the complexities of the floral industry. Her expertise in operations, customer service, and business development ensures that Blooms of Nobility is poised for long-term success. Jade’s leadership skills and passion for floristry make her an indispensable asset to the team.
IX. Financial Plan
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $2,225,980 | $2,410,358 | $2,610,008 | $2,826,196 | $3,060,290 |
Direct Expenses | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 |
Gross Profit | $1,492,367 | $1,639,371 | $1,799,743 | $1,974,652 | $2,165,364 |
Gross Profit (%) | 67% | 68% | 69% | 69.9% | 70.8% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,395,281 | $1,539,340 | $1,696,678 | $1,868,459 | $2,055,949 |
Depreciation | $9,600 | $9,600 | $9,600 | $9,600 | $9,600 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $11,050 | $11,050 | $11,050 | $11,050 | $11,050 |
Income Tax Expense | $481,121 | $531,541 | $586,609 | $646,733 | $712,354 |
Net Income | $893,510 | $987,148 | $1,089,418 | $1,201,076 | $1,322,944 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Blooms of Nobility needs $110,500 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $30,000 |
Furniture | $10,000 |
Equipment | $5,000 |
Machines | $2,000 |
Computers | $1,000 |
Non Capital Investments | |
---|---|
Working Capital | $20,000 |
Initial Rent/Lease per month | $2,500 |
Staff Salaries for the First 3 Months | $30,000 |
Initial Marketing and Advertising | $5,000 |
Supplies | $3,000 |
Insurance | $2,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,225,980 | $2,410,358 | $2,610,008 | $2,826,196 | $3,060,290 | |
Total Revenues | $2,225,980 | $2,410,358 | $2,610,008 | $2,826,196 | $3,060,290 | |
Direct Costs | ||||||
Direct Costs | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 | |
Total Direct Costs | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 | |
GROSS PROFIT | $1,492,367 | $1,639,371 | $1,799,743 | $1,974,652 | $2,165,364 | |
GROSS PROFIT % | 67% | 68% | 69% | 69.9% | 70.8% | |
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 | $1,395,281 | $1,539,340 | $1,696,678 | $1,868,459 | $2,055,949 | |
Depreciation | $9,600 | $9,600 | $9,600 | $9,600 | $9,600 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,385,681 | $1,529,740 | $1,687,078 | $1,858,859 | $2,046,349 | |
Interest Expense | $11,050 | $11,050 | $11,050 | $11,050 | $11,050 | |
PRETAX INCOME | $1,374,631 | $1,518,690 | $1,676,028 | $1,847,809 | $2,035,299 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,374,631 | $1,518,690 | $1,676,028 | $1,847,809 | $2,035,299 | |
Income Tax Expense | $481,121 | $531,541 | $586,609 | $646,733 | $712,354 | |
NET INCOME | $893,510 | $987,148 | $1,089,418 | $1,201,076 | $1,322,944 | |
Net Profit Margin (%) | 40.1% | 41% | 41.7% | 42.5% | 43.2% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $845,000 | $1,829,343 | $2,914,814 | $4,116,349 | $5,322,769 | |
Other Current Assets | $191,070 | $206,896 | $224,033 | $235,516 | $255,024 | |
Total Current Assets | $1,036,070 | $2,036,240 | $3,138,848 | $4,351,865 | $5,577,793 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | |
Accum Depreciation | $9,600 | $19,200 | $28,800 | $38,400 | $48,000 | |
Net fixed assets | $38,400 | $28,800 | $19,200 | $9,600 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,074,470 | $2,065,040 | $3,158,048 | $4,361,465 | $5,577,793 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $70,459 | $73,880 | $77,470 | $79,811 | $83,695 | |
Debt outstanding | $110,500 | $110,500 | $110,500 | $110,500 | $0 | |
Total Liabilities | $180,959 | $184,380 | $187,970 | $190,311 | $83,695 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $893,510 | $1,880,659 | $2,970,077 | $4,171,153 | $5,494,098 | |
Total Equity | $893,510 | $1,880,659 | $2,970,077 | $4,171,153 | $5,494,098 | |
TOTAL LIABILITIES & EQUITY | $1,074,470 | $2,065,040 | $3,158,048 | $4,361,465 | $5,577,793 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $893,510 | $987,148 | $1,089,418 | $1,201,076 | $1,322,944 | |
Change in Working Capital | ($120,610) | ($12,405) | ($13,547) | ($9,141) | ($15,624) | |
Plus Depreciation | $9,600 | $9,600 | $9,600 | $9,600 | $9,600 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $782,500 | $984,343 | $1,085,471 | $1,201,534 | $1,316,920 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($48,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($48,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $110,500 | $0 | $0 | $0 | ($110,500) | |
Net Cash Flow from Financing | $110,500 | $0 | $0 | $0 | ($110,500) | |
Net Cash Flow | $845,000 | $984,343 | $1,085,471 | $1,201,534 | $1,206,420 | |
Cash at Beginning of Period | $0 | $845,000 | $1,829,343 | $2,914,814 | $4,116,349 | |
$845,000 | $1,829,343 | $2,914,814 | $4,116,349 | $5,322,769 |