Bike Rental Business Plan
Below is our bike rental business plan template and sample plan created using our ai business plan generator.
I. Executive Summary
Company Overview
At WheelWander Rentals, we are excited to introduce our bike rental business, located in the heart of Houston, TX. Our mission is to fill the gap in the local market for high-quality bike rentals, offering a comprehensive range of products and services designed to meet every cyclist’s needs. Our offerings include a wide selection of bikes, safety gear rentals, guided tours, and bike maintenance services. We aim to make bike rental as seamless and enjoyable as possible, providing delivery and pickup services along with an easy online booking system. Our strategic location not only serves as a base of operations but also as a starting point for adventurers and cyclists to explore the vibrant streets and scenic paths of Houston.
Success Factors
WheelWander Rentals is uniquely positioned in the bike rental industry, thanks to the invaluable experience of our founder and our commitment to offering superior bike rentals and a wide array of safety gear. Since launching as a Limited Liability Company on January 4, 2024, we have achieved key milestones including developing a resonant brand identity and securing a prime location. These accomplishments, foundational to our mission, set us on the path to becoming Houston’s preferred bike rental service, ensuring a safe, enjoyable, and memorable experience for our customers.
Industry Analysis
The Bike Rental industry in the United States, currently valued at approximately $1 billion, is anticipated to grow steadily at an annual rate of 5%. This growth is driven by the increasing popularity of cycling for recreation and the rising awareness of health and environmental benefits. A notable trend is the surging demand for electric bikes (e-bikes), which offer a convenient and efficient biking experience, positioning WheelWander Rentals favorably with our diverse range of e-bikes. Additionally, the rise of bike sharing programs in urban areas, including Houston, further strengthens our market position by offering an affordable and eco-friendly transportation option for city dwellers and tourists.
Customer Analysis
WheelWander Rentals targets local residents seeking an eco-friendly and active lifestyle, tourists looking for unique, self-guided tour experiences, and corporate clients in search of team-building activities or sustainable transport for employees. We aim to meet the diverse needs of these segments with our variety of bike types, including electric bikes, and tailor our services to enhance their experience. Our offerings are designed to appeal to those valuing sustainability, culture, and wellness, further supported by customized rental packages and promotional strategies to foster a culture of health and environmental responsibility.
Competitive Analysis
Our main competitors include West End Bicycles, Pedego Electric Bikes Houston Heights, and Bike Barn Bayou Rental, each offering unique strengths but also presenting opportunities for WheelWander Rentals to distinguish itself. Our competitive advantages lie in our superior quality bicycles, extensive safety gear rentals, and personalized route planning assistance. Unlike our competitors, we focus on enhancing the customer experience through safety, convenience, and exploration, positioning us as the go-to choice for cycling enthusiasts and casual riders in Houston.
Marketing Plan
WheelWander Rentals’ Marketing Plan encompasses a range of services designed for convenience and customer satisfaction, including competitive pricing for bike and safety gear rentals, guided tours, and maintenance services. Our promotional strategy leverages online marketing, social media, SEO, email marketing, referral programs, and local partnerships to engage with our target audience effectively. By emphasizing the health, convenience, and environmental benefits of biking, along with community engagement through events and sponsorships, we aim to build a strong brand presence and attract a diverse customer base.
Operations Plan
To ensure WheelWander Rentals’ success, our operations focus on inventory management, customer service, maintenance, marketing, financial management, compliance, and staff management. Key milestones include securing a prime location, obtaining necessary permits, launching with a high-quality bike fleet, developing an online booking system, and implementing a comprehensive marketing strategy. Achieving operational efficiency, reaching $15,000/month in revenue, and planning for future expansion are among our goals to establish WheelWander Rentals as a leading bike rental service in Houston.
Management Team
Led by CEO Josiah Harris, WheelWander Rentals benefits from a management team with extensive experience and a successful track record in the bike rental industry. Harris’s leadership and innovative approach to business strategy and operations are instrumental in steering our venture towards its goals, ensuring we meet the needs of our customers with efficiency and vision.
Financial Plan
WheelWander Rentals requires $214,000 in funding to achieve our growth goals. This funding will be allocated towards capital investments such as location buildout, equipment, and non-capital investments including working capital, initial marketing, and insurance. These investments are critical for establishing our operations, marketing our services, and ensuring a smooth launch, setting the foundation for our success and long-term profitability.
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 | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 |
Gross Profit | $1,247,829 | $1,382,375 | $1,529,655 | $1,690,803 | $1,867,055 |
Gross Profit (%) | 56.1% | 57.4% | 58.6% | 59.8% | 61% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,150,744 | $1,282,344 | $1,426,589 | $1,584,611 | $1,757,640 |
Depreciation | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $21,400 | $21,400 | $21,400 | $21,400 | $21,400 |
Income Tax Expense | $385,470 | $431,530 | $482,016 | $537,323 | $597,884 |
Net Income | $715,873 | $801,414 | $895,173 | $997,887 | $1,110,356 |
II. Company Overview
WheelWander Rentals is a fresh and innovative Bike Rental service that is proud to serve the vibrant community of Houston, TX. As a local bike rental company, we’ve identified a significant gap in the market for high-quality bike rental services. Our mission is to fill this gap by providing top-notch bikes and related services, ensuring that residents and visitors alike have access to the best possible biking experiences in the area.
At WheelWander Rentals, our offerings go beyond just renting bikes. We provide a comprehensive range of products and services designed to cater to every cyclist’s needs. Our inventory includes a wide selection of bikes to suit various preferences and riding skills. To complement our bike rentals, we also offer safety gear rental to ensure our customers’ well-being on their biking adventures. Understanding the importance of guidance for those unfamiliar with Houston’s trails, we’ve introduced guided tours led by experienced cyclists. Recognizing the occasional need for bike repair and maintenance, we offer these services to keep our customers’ bikes in top condition. For added convenience, we provide delivery and pickup services, making it easier for customers to access our bikes. Lastly, our online booking and reservation system ensures a seamless and hassle-free experience for our customers, allowing them to easily plan their biking activities in advance.
WheelWander Rentals is strategically located in Houston, TX, enabling us to serve the local community and visitors with ease. Our location is not just a base of operations but a hub for cycling enthusiasts to connect and share their passion for biking.
Our confidence in WheelWander Rentals’ success is grounded in several key factors. Firstly, our founder brings invaluable experience from running a successful bike rental business, ensuring that we understand the intricacies of the market and customer needs. Furthermore, our commitment to offering superior bike rentals and an extensive range of safety gear sets us apart from the competition. These elements, combined with our dedication to customer satisfaction, position us uniquely in the Houston bike rental market.
Since our establishment on 2024-01-04 as a Limited Liability Company, WheelWander Rentals has achieved several significant milestones. We’ve successfully developed our unique brand identity, evidenced by our creatively designed logo and the thoughtful development of our company name. Additionally, our efforts in securing a prime location underscore our commitment to being accessible and at the heart of Houston’s biking community. These accomplishments to date are just the beginning, and we are excited about the journey ahead as we strive to become the go-to bike rental service in Houston, TX.
III. Industry Analysis
The Bike Rental industry in the United States is currently experiencing significant growth, with the market size estimated to be around $1.2 billion. This figure reflects the increasing popularity of biking as a sustainable and healthy mode of transportation, as well as the rise of bike-sharing programs in major cities across the country.
Market research indicates that the Bike Rental industry is expected to continue growing at a steady pace in the coming years, with an estimated annual growth rate of 6.5%. This projected growth is driven by factors such as increasing urbanization, rising awareness of environmental issues, and a growing interest in fitness and outdoor activities.
Recent trends in the Bike Rental industry, such as the integration of technology for online booking and payment systems, the expansion of bike-sharing programs to new cities, and the increasing demand for electric bikes, bode well for WheelWander Rentals. As a new player in the Houston market, WheelWander Rentals can capitalize on these trends to attract a diverse customer base and establish a strong presence in the local bike rental market.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents looking for an eco-friendly and convenient transportation alternative. This customer segment values sustainability and seeks to reduce their carbon footprint, making our bike rental services an attractive option. By offering competitive rates and flexible rental periods, we will cater to their needs for short commutes and leisurely rides around the city.
Tourists exploring Houston will also form a significant portion of our customer base. These visitors are often in search of an immersive way to experience the city, and cycling offers an up-close perspective of Houston’s attractions. We will tailor our services by providing maps, guided tours, and recommendations to enhance their adventure in the city.
Furthermore, we will also appeal to fitness enthusiasts and cycling hobbyists. This demographic seeks high-quality bicycles for their training sessions or recreational rides. Recognizing their specific needs, we will offer a range of bicycles, including performance bikes, and organize community events to foster a sense of camaraderie among cycling aficionados in Houston.
Customer Needs
WheelWander Rentals meets the growing demand for eco-friendly transportation solutions by offering high-quality bike rentals. Customers can explore Houston’s diverse landscapes and urban scenery without the hassle of owning and maintaining a bicycle. This service not only appeals to environmentally conscious individuals but also to tourists and residents seeking a leisurely or active way to navigate the city.
In addition to bike rentals, WheelWander Rentals caters to safety-conscious riders by providing high-quality safety gear rental. Customers expect and receive the necessary equipment to ensure their rides are both enjoyable and secure. This comprehensive approach to safety attracts families, novice riders, and experienced cyclists alike, who prioritize their well-being while exploring the city.
Understanding the importance of reliability, WheelWander Rentals offers bike repair and maintenance services. This ensures that all bicycles are in top condition, providing customers with a seamless and worry-free rental experience. Such services fulfill the needs of residents who desire the convenience of immediate access to well-maintained bicycles, enhancing their overall cycling experience in Houston.
V. Competitive Analysis
Direct Competitors
WheelWander Rentals’s competitors include the following companies:
West End Bicycles is a well-established bike rental and retail service based in Houston, TX. They offer a wide variety of bicycles for rent, including road bikes, mountain bikes, and hybrids, catering to both casual riders and serious cyclists. Their price points vary depending on the type of bike and rental duration, providing options for both short-term and long-term rentals. West End Bicycles generates significant revenue through both its rental service and the sale of bicycles and accessories. They operate from a single location in the West End area, primarily serving the local Houston market. The key strengths of West End Bicycles include a broad selection of rental bikes and a strong reputation in the cycling community. However, their focus on a single location could be seen as a limitation in reaching customers outside the West End area.
Pedego Electric Bikes Houston Heights specializes in electric bike rentals and sales. They offer a range of electric bikes that cater to customers looking for an easier and more comfortable riding experience, especially in Houston’s hot climate. Their pricing is typically higher than traditional bike rentals, reflecting the premium nature of electric bikes. Pedego Electric Bikes Houston Heights generates revenue from both bike rentals and the sale of electric bikes and accessories. The company serves customers from its Houston Heights location, targeting both locals and tourists seeking an eco-friendly and effortless way to explore the city. The key strength of Pedego Electric Bikes Houston Heights is their niche focus on electric bicycles, which attracts customers looking for a unique biking experience. A potential weakness is the higher price point, which may limit their market to those willing or able to pay more for electric bike rentals.
Bike Barn Bayou Rental offers a diverse range of bicycles for rent along Houston’s scenic Bayou trails. They provide a variety of bikes including comfort bikes, performance bikes, and children’s bikes, making them a suitable option for families and recreational riders. Their pricing is competitive, offering hourly, half-day, and full-day rental options to accommodate different needs. Bike Barn Bayou Rental generates revenue primarily through bike rentals, with a focus on serving tourists and local residents seeking to explore Houston’s Bayou trails. They are located strategically to access Houston’s extensive trail network, enhancing their appeal to customers looking for scenic rides. The key strength of Bike Barn Bayou Rental is their prime location and the variety of bikes suitable for all ages and skill levels. A potential weakness could be the seasonal nature of their business, as adverse weather conditions can affect rental demand.
Competitive Advantages
At WheelWander Rentals, we pride ourselves on offering an unparalleled bike rental experience that clearly sets us apart from our competition. Our fleet of bicycles is meticulously maintained and features the latest models, ensuring that our customers can enjoy the best possible ride. We understand that quality and reliability are paramount when it comes to bike rentals, which is why we invest heavily in both our products and maintenance procedures. This commitment to excellence ensures that our customers can expect a superior ride every time, making us the go-to choice for biking enthusiasts and casual riders alike in the area. Moreover, our customer service is second to none, with a passionate and knowledgeable team ready to assist, ensuring every rental experience is seamless and enjoyable.
In addition to offering top-of-the-line bicycles, we also place a significant emphasis on safety, providing an extensive range of safety gear for rental. We believe that safety should never be compromised, and as such, we offer a comprehensive selection of helmets, knee pads, and other protective equipment to keep our riders safe while they explore. This focus on safety not only demonstrates our commitment to our customers’ well-being but also gives us a competitive edge, as we cater to families, groups, and individual riders who prioritize safety alongside the quality of their biking experience. Additionally, we continuously monitor and adapt to the latest safety standards and trends, ensuring that our gear is not just comprehensive but also up-to-date, further solidifying our position as a leader in the bike rental industry.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
WheelWander Rentals offers a comprehensive range of services catering to cycling enthusiasts and casual riders alike. At the heart of their offerings is the bike rental service, providing customers with high-quality bicycles for exploring the city. Prices for renting a bike vary depending on the model and duration of the rental, but customers can expect to pay an average of $25 for a half-day rental and $40 for a full day. This makes it an affordable option for those looking to enjoy the outdoors or navigate the city on two wheels.
In addition to bike rentals, WheelWander Rentals ensures the safety and comfort of its customers by offering safety gear rental. Helmets, knee pads, and elbow pads are available, with complete safety gear sets priced at an average of $10 per day. This allows riders to enjoy their journey with the peace of mind that they are protected.
For those looking to explore Houston with a knowledgeable guide, WheelWander Rentals provides guided tours. These tours offer a unique way to discover the city’s hidden gems and attractions. The price for a guided tour is approximately $50 per person, which includes the rental of the bike and safety gear. It’s a great value for anyone looking to get the most out of their biking experience in Houston.
Understanding the importance of maintaining a bicycle in top condition, WheelWander Rentals also offers bike repair and maintenance services. Whether it’s a flat tire or a more complex mechanical issue, their team of expert technicians ensures that each bike is in excellent working order. Services are priced based on the complexity of the repair, with basic maintenance starting at $15.
To further enhance customer convenience, WheelWander Rentals provides delivery and pickup services. For a flat fee of $20, customers can have their rented bike delivered to their location and picked up once they are done. This service is particularly popular among tourists and those who prefer the convenience of door-to-door service.
Last but not least, WheelWander Rentals incorporates an online booking and reservation system. This user-friendly platform allows customers to easily select and reserve their bikes, gear, and tours in advance. The system streamlines the rental process, ensuring a seamless experience from start to finish. There is no additional charge for using the online booking system, making it an accessible option for all customers.
Overall, WheelWander Rentals provides a full suite of services designed to make biking in Houston an enjoyable and hassle-free experience. With competitive pricing and a focus on customer service, they are poised to become a favorite among both locals and visitors.
Promotions Plan
At WheelWander Rentals, we understand the importance of a comprehensive promotional strategy to attract customers and establish our presence in the competitive bike rental market. To achieve this, we will employ a variety of promotional methods, with a keen focus on online marketing, to ensure we reach our target audience effectively and efficiently.
Online marketing serves as the cornerstone of our promotional efforts. We will leverage social media platforms such as Instagram, Facebook, and Twitter to engage with our audience, share promotional content, and provide updates about our services. These platforms allow us to create a community around our brand and interact directly with potential customers. Additionally, we will utilize search engine optimization (SEO) tactics to increase our visibility in search engine results, making it easier for people searching for bike rentals in Houston, TX, to find us.
Email marketing is another tool we will use to communicate directly with our customers. By sending out newsletters, promotional offers, and updates about our services, we will keep our audience informed and engaged. This direct line of communication will help us build lasting relationships with our customers and encourage repeat business.
Partnerships with local businesses and tourism boards will also play a critical role in our promotional strategy. By collaborating with local entities, we will tap into their existing customer bases and gain exposure to a wider audience. These partnerships can include joint promotional offers, sponsored events, or cross-promotion on social media.
We will not overlook the power of traditional marketing methods. Participating in local events, such as community fairs and outdoor markets, will allow us to engage with the community face-to-face, showcase our bikes, and offer trial rentals. Additionally, distributing flyers and posters in strategic locations around Houston will increase our visibility and help us reach potential customers who may not be as active online.
Lastly, we will encourage word-of-mouth marketing by providing exceptional service and creating memorable experiences for our customers. Happy customers are more likely to recommend our services to friends and family, which is an invaluable form of promotion. To facilitate this, we will implement a referral program that rewards customers for bringing in new business.
In conclusion, WheelWander Rentals will employ a multifaceted promotional strategy that combines online marketing, direct communication, local partnerships, traditional marketing methods, and word-of-mouth marketing. By doing so, we expect to attract a broad customer base and establish ourselves as a go-to bike rental service in Houston, TX.
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 WheelWander Rentals, there are several key day-to-day operational processes that we will perform.
- Inventory Management:
- Conduct daily checks on bike inventory to ensure all bikes are accounted for and in rentable condition.
- Maintain and update an inventory management system to track bike rentals, returns, and maintenance schedules.
- Customer Service:
- Operate the rental counter to process rentals, returns, and answer any customer inquiries.
- Provide customers with safety briefings and local cycling laws to ensure a safe rental experience.
- Manage online and phone reservations, ensuring customers can easily rent bikes and access information.
- Maintenance and Safety Checks:
- Perform daily safety inspections on all bikes to ensure they are safe for use.
- Schedule and conduct regular maintenance on bikes to keep them in optimal condition.
- Keep a log of maintenance and safety checks for each bike in the fleet.
- Marketing and Promotion:
- Update social media platforms and the company website with promotional content and operational information.
- Engage with the community through local events, sponsorships, and partnerships to enhance brand visibility and attract customers.
- Collect and analyze customer feedback to improve services and offerings.
- Financial Management:
- Process payments and refunds accurately and securely.
- Keep accurate records of daily transactions and generate reports for financial analysis.
- Monitor expenses related to maintenance, operations, and marketing to ensure profitability.
- Compliance and Safety:
- Ensure all operations comply with local laws and regulations related to bike rentals.
- Keep all required licenses and insurance policies up to date.
- Train staff regularly on operational procedures, customer service, and emergency response protocols.
- Staff Management:
- Schedule staff shifts to ensure the rental location is adequately staffed during operating hours.
- Conduct regular staff meetings to discuss operations, address issues, and share feedback.
- Implement performance evaluations and training programs to develop staff skills and ensure quality service.
Milestones
WheelWander Rentals expects to complete the following milestones in the coming months in order to ensure its success:
- Secure a Prime Location: Identify and lease a strategically located storefront or kiosk in a high-traffic area within Houston that is accessible and visible to our target market. This location should be near popular biking trails, parks, or tourist attractions to maximize customer foot traffic.
- Obtain Necessary Permits and Insurance: Ensure all city-specific permits and licenses required to operate a bike rental business in Houston are acquired. This includes business licenses, sales tax permits, and any specific permits related to operating in public spaces. Additionally, secure comprehensive liability insurance to protect the business and its assets.
- Launch Our Bike Rental: Officially open WheelWander Rentals for business with an initial fleet of high-quality, well-maintained bicycles suitable for a variety of ages and biking experiences. This launch should be supported by a marketing campaign that leverages social media, local tourism boards, and partnerships with local businesses to generate buzz and attract initial customers.
- Build an Online Presence and Reservation System: Develop a user-friendly website and mobile app that allows customers to view available bikes, make reservations, and process payments online. This digital presence should also include a strong SEO strategy to increase visibility and attract customers searching for bike rentals in Houston.
- Establish Maintenance and Safety Protocols: Implement rigorous maintenance schedules to ensure all rental bikes are in excellent condition and safe for use. Train staff on these protocols and on providing basic safety instructions to renters. This will help in building a reputation for quality and safety, encouraging repeat business and positive word-of-mouth.
- Develop Strategic Partnerships: Form partnerships with local hotels, tour operators, and businesses to offer bundled packages or promotions. These partnerships can help drive traffic to WheelWander Rentals from tourists and locals looking for comprehensive leisure activities in Houston.
- Implement a Customer Feedback System: Set up mechanisms to collect and analyze customer feedback regularly. This could include post-rental surveys, an online review system, or a suggestion box at the rental location. Use this feedback to make continuous improvements to the service offering.
- Achieve $15,000/Month in Revenue: Focus on growing the business to reach a monthly revenue milestone of $15,000. This will involve optimizing pricing strategies, expanding the fleet as demand grows, and possibly extending operating hours or services offered (e.g., guided bike tours, family packages).
- Expand Marketing Efforts: As the business grows, invest in more comprehensive marketing strategies, including local ads, sponsoring community events, and engaging in social media campaigns targeting both locals and tourists. This will help in building brand awareness and attracting a larger customer base.
- Evaluate Expansion Opportunities: After establishing a strong foothold in the Houston market and reaching stable revenue, explore opportunities for expansion. This could include opening additional rental locations in other parts of the city or expanding the range of rental offerings to include electric bikes or scooters.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
WheelWander Rentals management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Josiah Harris, CEO
Josiah Harris brings a wealth of experience to WheelWander Rentals, having previously demonstrated his business acumen and leadership skills by successfully running a bike rental business. His firsthand experience in the industry provides him with the necessary insights and knowledge to navigate the challenges of the rental market. Josiah’s entrepreneurial spirit, coupled with his proven track record of developing and implementing effective business strategies, makes him exceptionally qualified to lead WheelWander Rentals towards achieving its goals. His vision for the company is not only to provide excellent service but also to foster a community of cycling enthusiasts that supports sustainable and eco-friendly transportation methods.
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 | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 |
Gross Profit | $1,247,829 | $1,382,375 | $1,529,655 | $1,690,803 | $1,867,055 |
Gross Profit (%) | 56.1% | 57.4% | 58.6% | 59.8% | 61% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,150,744 | $1,282,344 | $1,426,589 | $1,584,611 | $1,757,640 |
Depreciation | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $21,400 | $21,400 | $21,400 | $21,400 | $21,400 |
Income Tax Expense | $385,470 | $431,530 | $482,016 | $537,323 | $597,884 |
Net Income | $715,873 | $801,414 | $895,173 | $997,887 | $1,110,356 |
Funding Requirements/Use of Funds
To accomplish our growth goals, WheelWander Rentals needs $214,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $50,000 |
Furniture | $5,000 |
Equipment (Bikes and maintenance tools) | $75,000 |
Machines and Computers | $10,000 |
Non Capital Investments | |
---|---|
Working Capital | $20,000 |
Initial Rent/Lease (3 months) | $9,000 |
Staff Salaries (First 3 months) | $30,000 |
Initial Marketing and Advertising | $10,000 |
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 | $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 | $1,247,829 | $1,382,375 | $1,529,655 | $1,690,803 | $1,867,055 | |
GROSS PROFIT % | 56.1% | 57.4% | 58.6% | 59.8% | 61% | |
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 | $1,150,744 | $1,282,344 | $1,426,589 | $1,584,611 | $1,757,640 | |
Depreciation | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,122,744 | $1,254,344 | $1,398,589 | $1,556,611 | $1,729,640 | |
Interest Expense | $21,400 | $21,400 | $21,400 | $21,400 | $21,400 | |
PRETAX INCOME | $1,101,344 | $1,232,944 | $1,377,189 | $1,535,211 | $1,708,240 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,101,344 | $1,232,944 | $1,377,189 | $1,535,211 | $1,708,240 | |
Income Tax Expense | $385,470 | $431,530 | $482,016 | $537,323 | $597,884 | |
NET INCOME | $715,873 | $801,414 | $895,173 | $997,887 | $1,110,356 | |
Net Profit Margin (%) | 32.2% | 33.2% | 34.3% | 35.3% | 36.3% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $718,022 | $1,536,089 | $2,446,826 | $3,464,297 | $4,374,235 | |
Other Current Assets | $191,070 | $206,896 | $224,033 | $235,516 | $255,024 | |
Total Current Assets | $909,092 | $1,742,985 | $2,670,860 | $3,699,814 | $4,629,259 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $140,000 | $140,000 | $140,000 | $140,000 | $140,000 | |
Accum Depreciation | $28,000 | $56,000 | $84,000 | $112,000 | $140,000 | |
Net fixed assets | $112,000 | $84,000 | $56,000 | $28,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,021,092 | $1,826,985 | $2,726,860 | $3,727,814 | $4,629,259 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $91,219 | $95,697 | $100,399 | $103,465 | $108,554 | |
Debt outstanding | $214,000 | $214,000 | $214,000 | $214,000 | $0 | |
Total Liabilities | $305,219 | $309,697 | $314,399 | $317,465 | $108,554 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $715,873 | $1,517,288 | $2,412,461 | $3,410,348 | $4,520,705 | |
Total Equity | $715,873 | $1,517,288 | $2,412,461 | $3,410,348 | $4,520,705 | |
TOTAL LIABILITIES & EQUITY | $1,021,092 | $1,826,985 | $2,726,860 | $3,727,814 | $4,629,259 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $715,873 | $801,414 | $895,173 | $997,887 | $1,110,356 | |
Change in Working Capital | ($99,851) | ($11,347) | ($12,435) | ($8,416) | ($14,419) | |
Plus Depreciation | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $644,022 | $818,066 | $910,737 | $1,017,470 | $1,123,937 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($140,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($140,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $214,000 | $0 | $0 | $0 | ($214,000) | |
Net Cash Flow from Financing | $214,000 | $0 | $0 | $0 | ($214,000) | |
Net Cash Flow | $718,022 | $818,066 | $910,737 | $1,017,470 | $909,937 | |
Cash at Beginning of Period | $0 | $718,022 | $1,536,089 | $2,446,826 | $3,464,297 | |
$718,022 | $1,536,089 | $2,446,826 | $3,464,297 | $4,374,235 |