Vape Shop Business Plan
Below is our vape shop business plan template and sample plan created using our business plan generator.
I. Executive Summary
Company Overview
At VaporMajesty Boutique, located in The Colony, TX, we take pride in being the latest destination for vaping enthusiasts seeking high-quality products and exceptional customer service. Our mission is to cater to the vaping community by offering a comprehensive selection of vaping devices, e-liquids, and accessories, ensuring every customer finds exactly what they need. Our product range is carefully curated to meet the diverse needs of our patrons, featuring state-of-the-art vape devices, a vast array of e-liquid flavors, and all essential maintenance items. By prioritizing quality and variety, we aim to build a community of satisfied customers and establish ourselves as the go-to vape shop in The Colony and surrounding areas.
Success Factors
Our success hinges on several key factors, including the invaluable experience our founder brings from running a successful vape shop. This expertise shapes our approach to offering superior customer service, selecting top-quality products, and managing our business effectively. Our edge over competitors lies in providing an all-encompassing solution for vaping needs, including access to the latest devices and a wide selection of e-liquids. Since our launch on January 7, 2024, we have made significant strides, including developing a strong brand identity, securing a prime location, and laying down a solid foundation for our business. These accomplishments underscore our commitment to becoming the premier vape shop in The Colony, TX.
Industry Analysis
The Vape Shop industry in the United States, valued at over $5 billion, continues to grow, fueled by the increasing shift from traditional tobacco products to vaping as a healthier alternative. VaporMajesty Boutique is well-positioned in this expanding market, especially as vaping becomes more accepted as a smoking cessation tool. The rising popularity of e-liquids and customizable vaping devices presents an opportunity for us to differentiate our offerings and cater to the evolving preferences of our customers. By aligning with industry trends and focusing on high-quality products and personalized customer service, we are poised to attract and retain customers in The Colony, TX, and beyond.
Customer Analysis
Our target customers are local vape enthusiasts and individuals seeking high-quality vaping products and accessories. We cater to a broad demographic, including young adults aged 21-35 who value the latest vaping technology, as well as older adults looking for a healthier alternative to smoking. Our boutique also appeals to hobbyists and collectors seeking exclusive items. By hosting special events and offering a personalized shopping experience, we aim to build a community around our brand, fostering loyalty and repeat business. Our commitment to customer service excellence is designed to meet the unique needs of each customer, ensuring they find the perfect products for their lifestyle.
Competitive Analysis
Our main competitors include Infinity & Beyond Smoke Shop, KLOWDZ Vapor & Smokeshop, and Vape Cave Smoke & Stuff, each offering a range of vaping products and accessories. Despite their strengths, these competitors fall short in areas such as customer service and product variety, where VaporMajesty Boutique excels. Our commitment to innovation, extensive product selection, and exceptional customer service sets us apart, ensuring we provide better solutions for our customers’ vaping needs. Our competitive pricing and frequent promotions further enhance our position in the market, making high-quality vaping products more accessible and appealing to our customers.
Marketing Plan
At VaporMajesty Boutique, we offer a wide range of vape devices, e-liquids, and accessories, catering to both beginners and experienced vapers. Our products are priced competitively to provide value for our customers. To promote our offerings, we employ a comprehensive online marketing strategy, including social media campaigns, SEO, email marketing, and influencer collaborations. We also engage with the local community through events and sponsorships, building brand visibility and customer loyalty. Our loyalty program and attractive in-store displays further incentivize repeat business, making us a preferred choice for vaping products and accessories.
Operations Plan
Our daily operations are designed to ensure customer satisfaction and business efficiency. These include opening the store on time, conducting inventory checks, providing excellent customer service, and maintaining a clean and organized store environment. We also manage online orders and inquiries promptly, coordinate with suppliers, and implement marketing initiatives. Our milestones for the coming months include securing a prime location, obtaining necessary permits, stocking inventory, and launching a grand opening event. By achieving these goals, we aim to establish VaporMajesty Boutique as a leading vape shop in The Colony, TX.
Management Team
Our management team is led by Matthew Smith, President, who brings a wealth of experience from successfully running a previous vape shop business. His expertise in retail management and deep understanding of the vape industry are pivotal to our strategic direction and operational efficiency. With Matthew at the helm, VaporMajesty Boutique is equipped to navigate market challenges and drive towards sustainable success.
Financial Plan
To achieve our growth objectives, VaporMajesty Boutique requires $161,000 in funding. This capital will be allocated towards location buildout, equipment, initial rent, staff salaries, marketing, supplies, and insurance. By securing this funding, we will be able to execute our business plan effectively, ensuring our establishment as a premier destination for vaping products and accessories in The Colony, TX.
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 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $16,100 | $16,100 | $16,100 | $16,100 | $16,100 |
Income Tax Expense | $477,741 | $530,971 | $589,221 | $652,936 | $722,600 |
Net Income | $887,234 | $986,090 | $1,094,268 | $1,212,596 | $1,341,972 |
II. Company Overview
VaporMajesty Boutique is a new Vape Shop that has recently opened its doors to serve customers in The Colony, TX. We are proud to introduce ourselves as a local vape shop business, filling the gap for high-quality vape products and services in the area. Our mission is to provide our customers with an unparalleled selection of vaping products and a superior customer service experience.
At VaporMajesty Boutique, we offer an extensive range of vaping products and accessories to meet the diverse needs of our customers. Our product lineup includes state-of-the-art Vape Devices, a wide variety of E-liquids featuring numerous flavors, Coils and Pods for device maintenance, and essential Batteries and Chargers. Additionally, we carry an assortment of Accessories to enhance the vaping experience of our patrons. Our commitment to quality and variety ensures that every customer finds exactly what they are looking for.
Located in The Colony, TX, VaporMajesty Boutique is strategically positioned to serve the vaping community in and around The Colony. Our presence in the area is not just about offering products but also about building a community of vaping enthusiasts who value quality and customer-centric service.
Our ability to succeed is rooted in several key factors. Firstly, our founder brings invaluable experience from previously operating a successful vape shop business. This experience informs our approach to customer service, product selection, and overall business management. Additionally, we differentiate ourselves by offering better solutions for vaping needs compared to our competitors. Our customers enjoy access to the latest vaping devices, a broad selection of e-liquid flavors, and all the necessary maintenance items under one roof.
Since our establishment on January 7, 2024, as an S Corporation, VaporMajesty Boutique has achieved several milestones. We have successfully developed our company name and designed a distinctive logo that resonates with our brand identity. Moreover, we secured a prime location that is accessible and welcoming to our customers. These accomplishments lay a solid foundation for our business and symbolize our commitment to becoming the go-to vape shop in The Colony, TX.
III. Industry Analysis
The Vape Shop industry in the United States is currently estimated to be worth over $5 billion, with continued growth expected in the coming years. The industry has seen a surge in popularity in recent years, driven by the increasing number of individuals looking for alternatives to traditional tobacco products. This has created a significant market opportunity for businesses looking to enter the Vape Shop space.
One of the key trends in the Vape Shop industry is the growing acceptance and adoption of vaping as a smoking cessation tool. Many individuals are turning to vaping as a way to quit smoking, which has led to increased demand for vaping products and services. This trend bodes well for VaporMajesty Boutique, as it positions itself as a provider of high-quality vaping products and personalized customer service to help customers on their journey to quit smoking.
Another trend in the Vape Shop industry is the increasing popularity of e-liquids and customizable vaping devices. Customers are looking for unique flavors and options to personalize their vaping experience, creating opportunities for businesses like VaporMajesty Boutique to differentiate themselves in the market. By staying ahead of these trends and offering a wide selection of products, VaporMajesty Boutique can attract and retain customers in The Colony, TX, and beyond.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents who are vape enthusiasts and are seeking high-quality vaping products and accessories. These customers will appreciate our curated selection of e-liquids, mods, and other vaping essentials, as well as our knowledgeable staff who can provide recommendations and advice. Our primary demographic will include young adults aged 21-35 who are tech-savvy and value the latest trends in vaping technology.
In addition to young adults, we will also attract older adults who are transitioning from traditional smoking to vaping as a healthier alternative. These customers will benefit from our educational resources and support aimed at helping them make informed choices. We will offer starter kits and beginner-friendly products to ease their transition.
We will also target local hobbyists and vape collectors who are interested in high-end, exclusive, and limited-edition items. Our boutique will host special events and product launches to engage this community and foster a sense of belonging among our customers. These events will serve as a platform for enthusiasts to share their passion and knowledge.
Furthermore, we will focus on customers who are looking for a personalized shopping experience. We will tailor our services to meet the unique preferences and needs of each customer, ensuring they find the perfect products that suit their lifestyle. Our commitment to customer service will set us apart and build lasting relationships with our clientele.
Customer Needs
VaporMajesty Boutique caters to the diverse needs of vaping enthusiasts, from beginners to experienced users. We offer a wide range of high-quality vape devices, including starter kits for novices and advanced mods for seasoned vapers. Customers can expect an extensive selection of e-liquids in various flavors and nicotine strengths, ensuring they find the perfect match for their taste and preferences.
In addition to our product range, we provide personalized customer service to guide beginners through their vaping journey. Our knowledgeable staff can offer detailed insights and recommendations, helping customers make informed decisions. For experienced users, we stock the latest in vaping technology and accessories, ensuring they stay updated with the newest trends and innovations in the market.
Customers also benefit from our commitment to quality and safety, as we source products from reputable manufacturers. We offer educational resources, including workshops and informational materials, to help customers understand safe vaping practices and device maintenance. Moreover, our store ambiance is designed to be welcoming and comfortable, making it a pleasant shopping experience for all.
V. Competitive Analysis
Direct Competitors
Infinity & Beyond Smoke Shop
Infinity & Beyond Smoke Shop offers a wide range of vaping products, including e-liquids, vape mods, and accessories. They also carry tobacco products, CBD items, and smoking accessories. Price points for e-liquids range from $10 to $30, while vape mods can be found between $40 and $150. Other accessories and products have varied pricing based on brand and quality. Infinity & Beyond Smoke Shop generates estimated annual revenues of around $500,000. Their primary location is in The Colony, TX, serving the local community. Customer segments include young adults, middle-aged users, and CBD enthusiasts. They primarily serve The Colony and surrounding areas. A key strength is their diverse product range, appealing to both vapers and smokers. However, they face a weakness in customer service, which has received mixed reviews.
KLOWDZ Vapor & Smokeshop
KLOWDZ Vapor & Smokeshop specializes in vaping products, including a variety of e-liquids, vape kits, and coils. They also offer glassware, CBD products, and hookah supplies. Price points for e-liquids are typically between $12 and $25, while vape kits range from $50 to $200. Their CBD products vary widely in price, depending on potency and brand. Annual revenues for KLOWDZ Vapor & Smokeshop are estimated to be around $600,000. They have multiple locations, including one in The Colony, TX. Their customer segments include young professionals, experienced vapers, and CBD users. They serve a broader geography, including The Colony and neighboring cities. A key strength is their knowledgeable staff, which garners positive reviews. However, they struggle with inventory management, leading to occasional stockouts of popular items.
Vape Cave Smoke & Stuff
Vape Cave Smoke & Stuff offers a comprehensive selection of vaping products, such as e-liquids, vape pens, and mods. They also sell smoking accessories, CBD items, and novelty products. Price points for e-liquids are generally from $10 to $28, and vape pens cost between $30 and $120. Their novelty products and accessories have varied pricing. Vape Cave Smoke & Stuff reports estimated annual revenues of approximately $450,000. They operate a single location in The Colony, TX. Customer segments include college students, young adults, and CBD enthusiasts. They primarily serve The Colony and the immediate vicinity. Their key strength lies in customer loyalty, built through personalized service. However, they face a weakness in limited product variety compared to larger shops.
Competitive Advantages
At VaporMajesty Boutique, we provide better solutions for vaping needs, ensuring that our customers have access to the latest devices, a wide range of flavors, and essential maintenance items. Our commitment to staying at the forefront of technology means we stock the newest and most advanced vaping devices on the market. By prioritizing innovation, we cater to both novice and experienced vapers, ensuring everyone finds something that suits their preferences and needs. Additionally, our extensive selection of flavors allows our customers to explore and enjoy diverse options, enhancing their overall vaping experience.
We also pride ourselves on offering unparalleled customer service. Our knowledgeable staff is always ready to assist customers with personalized recommendations, troubleshooting, and maintenance tips. This dedication to customer care fosters a loyal client base and sets us apart from the competition. Furthermore, our competitive pricing and frequent promotions make high-quality vaping products more accessible. By combining exceptional product offerings with outstanding service and value, we create a unique shopping experience that keeps customers coming back.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
VaporMajesty Boutique offers an extensive range of vape devices, catering to both beginners and experienced vapers. These devices include starter kits, pod systems, and advanced mod kits. Customers can expect to find products from top brands like SMOK, Vaporesso, and GeekVape. The average selling price for vape devices falls between $40 and $120, depending on the complexity and features of the device.
E-liquids are another essential product available at VaporMajesty Boutique. The shop stocks a wide selection of flavors, including fruity, dessert, menthol, and tobacco varieties. Renowned brands such as Naked 100, Vapetasia, and Dinner Lady are featured. E-liquids are typically priced between $15 and $30 for a 60ml to 100ml bottle, providing options for various preferences and budgets.
Coils and pods are crucial for maintaining and customizing vape devices. VaporMajesty Boutique carries a variety of replacement coils and pods compatible with the devices they sell. Customers can find products from well-known brands like Uwell, Aspire, and Voopoo. Prices for coils range from $10 to $20 per pack, while pods are priced between $10 and $15 each.
Batteries and chargers are essential for ensuring that vape devices operate efficiently and safely. The boutique offers high-quality batteries from brands like Sony, LG, and Samsung, as well as reliable chargers from Nitecore and Efest. Battery prices typically range from $10 to $15 each, while chargers are priced between $15 and $30, catering to various charging needs.
Accessories play a significant role in enhancing the vaping experience. VaporMajesty Boutique provides a variety of accessories such as drip tips, carrying cases, and vape bands. These items not only add a personal touch to vape devices but also contribute to their longevity and performance. Prices for accessories generally range from $5 to $20, making them an affordable addition to any purchase.
Promotions Plan
We at VaporMajesty Boutique employ a variety of promotional methods to attract customers. Our primary focus includes online marketing, which encompasses social media campaigns, search engine optimization (SEO), email marketing, and influencer collaborations.
In our social media campaigns, we actively engage with our audience on platforms like Facebook, Instagram, and Twitter. By regularly posting engaging content, including product showcases, customer testimonials, and interactive polls, we create a vibrant community around our brand. Additionally, we use targeted ads to reach potential customers who show interest in vaping products.
Search engine optimization (SEO) plays a crucial role in our promotional strategy. By optimizing our website with relevant keywords, quality content, and user-friendly design, we improve our visibility on search engines like Google. This increased visibility drives organic traffic to our website, allowing us to convert visitors into loyal customers.
Email marketing is another effective tactic we use to keep our customers informed and engaged. By sending out newsletters featuring special offers, new product launches, and vaping tips, we maintain a strong relationship with our customer base. Personalized email campaigns also help us target specific segments of our audience with tailored messages.
Collaborating with influencers in the vaping community enhances our promotional efforts. By partnering with well-known figures in the industry, we leverage their reach and credibility to introduce our products to a broader audience. Influencers create authentic content that showcases our offerings, generating interest and driving sales.
Additionally, we participate in local events and sponsorships to increase our brand’s visibility within the community. By hosting in-store events, attending vape expos, and sponsoring local activities, we create opportunities for face-to-face interactions with potential customers. These experiences foster a sense of trust and loyalty towards our brand.
To further incentivize customers, we implement a loyalty program that rewards repeat purchases with discounts, exclusive offers, and early access to new products. This program encourages customers to return and make additional purchases, boosting our sales and customer retention rates.
Lastly, we invest in high-quality, visually appealing signage and storefront displays to attract foot traffic. By creating an inviting and visually appealing atmosphere, we draw in passersby and encourage them to explore our offerings.
Through a combination of online marketing, local engagement, and customer incentives, we at VaporMajesty Boutique effectively attract and retain customers, ensuring the growth and success of our business.
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 VaporMajesty Boutique, there are several key day-to-day operational processes that we will perform:
- Open the store punctually each day and ensure all staff are present and prepared for their shifts.
- Conduct daily inventory checks to monitor stock levels and identify items that need reordering.
- Manage and update the point-of-sale (POS) system to ensure accurate pricing and inventory tracking.
- Provide excellent customer service by greeting customers, answering questions, and offering product recommendations.
- Maintain a clean and organized store environment, including regular cleaning of displays, counters, and floors.
- Handle cash and card transactions efficiently and securely, ensuring accurate end-of-day cash reconciliation.
- Monitor and respond to online orders and inquiries through the store’s website and social media channels.
- Coordinate with suppliers for timely delivery of products and manage relationships to ensure favorable terms.
- Implement and track marketing initiatives, including promotions, loyalty programs, and in-store events.
- Stay informed about industry trends, new products, and regulatory changes affecting the vape industry.
- Ensure compliance with all local, state, and federal regulations regarding the sale of vaping products.
- Provide ongoing training and support for staff to enhance their product knowledge and customer service skills.
- Collect and analyze customer feedback to continually improve the shopping experience.
- Manage and resolve any customer complaints or issues promptly and professionally.
Milestones
VaporMajesty Boutique expects to complete the following milestones in the coming months in order to ensure its success:
- Secure a Prime Location: Find and lease a high-traffic location in The Colony, TX, that has visibility and accessibility to the target market.
- Obtain Necessary Permits and Licenses: Acquire all required state and local business permits, tobacco retail licenses, and any other regulatory approvals needed to operate legally.
- Build Out and Design Store: Complete the interior build-out and design of the vape shop to create an inviting and functional retail space that appeals to customers.
- Stock Inventory: Source and stock a diverse range of high-quality vape products, including e-liquids, vape pens, mods, and accessories, to meet customer demands.
- Launch Grand Opening: Plan and execute a successful grand opening event to generate buzz and attract initial customers to the shop.
- Implement Marketing Strategy: Launch targeted marketing campaigns, including social media, local advertising, and promotions, to build brand awareness and drive foot traffic.
- Build Customer Loyalty Program: Develop and introduce a customer loyalty program to encourage repeat business and enhance customer retention.
- Achieve $15,000/Month in Revenue: Reach the milestone of generating $15,000 per month in sales revenue through effective sales strategies and customer service.
- Hire and Train Staff: Recruit, hire, and train knowledgeable and customer-focused staff to ensure a high level of service and support for customers.
- Monitor Compliance and Safety: Regularly review and ensure compliance with all health and safety regulations to avoid legal issues and maintain a safe shopping environment.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
VaporMajesty Boutique management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Matthew Smith, President
Matthew Smith has a history of success and has successfully run a vape shop business in the past. With his strong background in retail management and a deep understanding of the vape industry, Matthew brings invaluable knowledge and strategic vision to VaporMajesty Boutique. His previous experience ensures that he is well-equipped to navigate the challenges of the market and drive the company towards 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 | $2,473,311 | $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 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $16,100 | $16,100 | $16,100 | $16,100 | $16,100 |
Income Tax Expense | $477,741 | $530,971 | $589,221 | $652,936 | $722,600 |
Net Income | $887,234 | $986,090 | $1,094,268 | $1,212,596 | $1,341,972 |
Funding Requirements/Use of Funds
To accomplish our growth goals, VaporMajesty Boutique needs $161,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $50,000 |
Furniture | $10,000 |
Equipment & Machines | $20,000 |
Computers & POS System | $5,000 |
Non Capital Investments | |
---|---|
Working Capital | $30,000 |
Initial Rent/Lease (3 months) | $9,000 |
Staff Salaries (First 3 months) | $20,000 |
Initial Marketing & Advertising | $10,000 |
Supplies | $5,000 |
Insurance | $2,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,473,311 | $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 | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,381,075 | $1,533,162 | $1,699,590 | $1,881,633 | $2,080,673 | |
Interest Expense | $16,100 | $16,100 | $16,100 | $16,100 | $16,100 | |
PRETAX INCOME | $1,364,975 | $1,517,062 | $1,683,490 | $1,865,533 | $2,064,573 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,364,975 | $1,517,062 | $1,683,490 | $1,865,533 | $2,064,573 | |
Income Tax Expense | $477,741 | $530,971 | $589,221 | $652,936 | $722,600 | |
NET INCOME | $887,234 | $986,090 | $1,094,268 | $1,212,596 | $1,341,972 | |
Net Profit Margin (%) | 35.9% | 36.8% | 37.7% | 38.6% | 39.5% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $859,152 | $1,849,137 | $2,946,066 | $4,165,970 | $5,347,356 | |
Other Current Assets | $212,300 | $229,884 | $248,926 | $261,684 | $283,360 | |
Total Current Assets | $1,071,453 | $2,079,022 | $3,194,992 | $4,427,655 | $5,630,716 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | |
Accum Depreciation | $17,000 | $34,000 | $51,000 | $68,000 | $85,000 | |
Net fixed assets | $68,000 | $51,000 | $34,000 | $17,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,139,453 | $2,130,022 | $3,228,992 | $4,444,655 | $5,630,716 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $91,219 | $95,697 | $100,399 | $103,465 | $108,554 | |
Debt outstanding | $161,000 | $161,000 | $161,000 | $161,000 | $0 | |
Total Liabilities | $252,219 | $256,697 | $261,399 | $264,465 | $108,554 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $887,234 | $1,873,324 | $2,967,593 | $4,180,190 | $5,522,162 | |
Total Equity | $887,234 | $1,873,324 | $2,967,593 | $4,180,190 | $5,522,162 | |
TOTAL LIABILITIES & EQUITY | $1,139,453 | $2,130,022 | $3,228,992 | $4,444,655 | $5,630,716 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $887,234 | $986,090 | $1,094,268 | $1,212,596 | $1,341,972 | |
Change in Working Capital | ($121,081) | ($13,106) | ($14,339) | ($9,692) | ($16,586) | |
Plus Depreciation | $17,000 | $17,000 | $17,000 | $17,000 | $17,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $783,152 | $989,984 | $1,096,929 | $1,219,904 | $1,342,385 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($85,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($85,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $161,000 | $0 | $0 | $0 | ($161,000) | |
Net Cash Flow from Financing | $161,000 | $0 | $0 | $0 | ($161,000) | |
Net Cash Flow | $859,152 | $989,984 | $1,096,929 | $1,219,904 | $1,181,385 | |
Cash at Beginning of Period | $0 | $859,152 | $1,849,137 | $2,946,066 | $4,165,970 | |
$859,152 | $1,849,137 | $2,946,066 | $4,165,970 | $5,347,356 |