If you’re looking to create a car dealership business plan, you’ve come to the right place!
Over the past 25 years, the PlanPros team has helped over 1 million entrepreneurs and business owners write business plans….and many of them have started and grown successful car dealership businesses. Below is an example of a business plan for a car dealership business.
Car Dealership Business Plan Example
Below is our car dealership business plan template and sample plan created using our business plan generator:
I. Executive Summary
Company Overview
At DriveWave Dealers, located in the heart of the automotive retail sector, we offer a comprehensive suite of services designed to meet every aspect of our customers’ vehicle needs. From purchasing and financing options tailored for diverse budgets to maintaining and customizing vehicles with state-of-the-art tools and technology, we ensure a seamless, one-stop shopping experience. Our highly trained staff is dedicated to providing personalized service and expert advice, fostering loyalty and trust among our clientele. By delivering exceptional customer service and leveraging advanced solutions, DriveWave Dealers has established itself as a leader in the automotive retail industry.
Success Factors
Our success hinges on our ability to deliver an all-encompassing service experience that caters to the unique needs of each customer. This is achieved through a combination of personalized financing options, a knowledgeable and committed team, and the integration of cutting-edge technology in our maintenance and customization services. These factors have not only enabled us to build strong, ongoing relationships with our clients but have also positioned us as a trusted leader in the competitive automotive retail space.
Industry Analysis
The automotive retail industry is undergoing significant transformation, driven by evolving consumer preferences, technological advancements, and the rise of digital sales channels. Customers now seek more personalized, flexible purchasing and financing options, as well as comprehensive after-sales services. Additionally, there’s a growing demand for electric and hybrid vehicles, reflecting a broader shift towards sustainability. These trends present both challenges and opportunities for dealerships to innovate and adapt their business models to meet changing consumer demands while capitalizing on the technological advancements to enhance operational efficiency and customer service.
Customer Analysis
Our target customers span a broad spectrum, including first-time buyers, seasoned vehicle owners, and businesses in need of fleet vehicles. They share a common desire for a hassle-free purchasing experience, flexible financing options, and reliable after-sales support. Furthermore, our clientele values the ability to customize and maintain their vehicles at the same location where they make their purchase. Recognizing these diverse needs, we have tailored our services to cater to a wide range of preferences and requirements, ensuring that every customer finds the right vehicle and service package to match their lifestyle or business needs.
Competitive Analysis
Top competitors:
- Competitor A: Known for their extensive new car inventory.
- Competitor B: Specializes in used cars and offers competitive financing rates.
- Competitor C: Provides a unique online car buying experience.
Our competitive advantage lies in our comprehensive, one-stop-shop service model that not only meets the immediate purchasing needs of our customers but also addresses their long-term maintenance and customization requirements. This holistic approach, combined with our commitment to personalized service and the use of advanced technology, sets us apart from our competitors and positions us as a preferred choice for customers.
Marketing Plan
Our marketing plan is geared towards showcasing our wide range of products, services, and competitive pricing. We offer an extensive selection of vehicles, including the latest models, pre-owned cars, and options for customization and maintenance, all designed to fit various budgets and preferences. Our promotional strategy leverages both traditional and digital channels to reach our target audience, including social media, email marketing, local events, and community outreach programs. By highlighting our unique value proposition and customer-centric approach, we aim to attract new customers and retain existing ones, driving sales and fostering brand loyalty.
Operations Plan
To ensure the seamless operation of DriveWave Dealers, we focus on key operational processes, including customer service excellence, effective sales management, proactive marketing and outreach, meticulous inventory management, robust financial management, strategic human resource initiatives, and comprehensive customer relationship management. Additionally, our service and maintenance department plays a crucial role in fulfilling our commitment to after-sales support. Our operational milestones include enhancing our CRM system, expanding our inventory to include more electric and hybrid vehicles, and implementing a customer loyalty program, all of which are aimed at improving customer satisfaction and driving business growth.
Management Team
Our management team is comprised of seasoned professionals with extensive experience in the automotive retail industry. Their expertise spans across key business areas, including operations, sales, marketing, finance, and customer service. This diverse skill set ensures that DriveWave Dealers is well-equipped to navigate the complexities of the automotive retail market, adapt to changing consumer demands, and drive the company towards sustained growth and profitability.
Financial Plan
To achieve our growth objectives, DriveWave Dealers requires significant investment. These funds will be allocated towards expanding our inventory, particularly in the electric and hybrid vehicle segments, upgrading our technology and service facilities, and enhancing our marketing efforts to reach a broader audience. Our financial plan is designed to ensure the efficient use of resources, maximize return on investment, and secure the long-term success of our dealership.
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 | $2,856,674 | $3,093,293 | $3,349,511 | $3,626,952 | $3,927,373 |
Direct Expenses | $1,283,822 | $1,349,227 | $1,417,964 | $1,490,202 | $1,566,121 |
Gross Profit | $1,572,852 | $1,744,066 | $1,931,547 | $2,136,749 | $2,361,251 |
Gross Profit (%) | 55.1% | 56.4% | 57.7% | 58.9% | 60.1% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,475,766 | $1,644,035 | $1,828,481 | $2,030,556 | $2,251,837 |
Depreciation | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 |
Income Tax Expense | $437,768 | $496,662 | $561,218 | $631,944 | $709,392 |
Net Income | $812,998 | $922,372 | $1,042,263 | $1,173,611 | $1,317,444 |
II. Company Overview
DriveWave Dealers is a new Car Dealership dedicated to serving customers in Chandler, AZ. As a local car dealership, we recognized the absence of high-quality local car dealerships in the area and decided to fill this void. Our mission is to provide our customers with an unparalleled car buying and owning experience.
At DriveWave Dealers, we offer a wide range of products and services to meet all your automotive needs. Our inventory includes both new and used vehicles, ensuring that we have something for every budget and preference. For those looking to finance their purchase, we offer various financing and leasing options to make buying a car more accessible. We understand the importance of protecting your investment, which is why we also provide extended warranties and service plans. Additionally, we carry a comprehensive selection of parts and accessories to help you customize and maintain your vehicle.
Located in Chandler, AZ, DriveWave Dealers is proud to serve our local community. We are committed to providing our customers with the highest level of service and are strategically placed to cater to the automotive needs of Chandler residents.
DriveWave Dealers is uniquely positioned for success, thanks in part to our founder’s previous experience in running a successful car dealership. This experience, combined with our commitment to meeting the diverse needs of our customers—from purchasing and financing to maintaining and customizing their vehicles—sets us apart from the competition. We are more than just a car dealership; we are a comprehensive automotive solution provider.
Since our founding on January 5, 2024, as a C Corporation, DriveWave Dealers has achieved several significant milestones. We have developed a unique company name and designed a logo that embodies our brand’s values and vision. Additionally, we have secured a prime location that will serve as the foundation for our operations and customer service excellence. These accomplishments mark the beginning of our journey to become the leading car dealership in Chandler, AZ.
III. Industry Analysis
The Car Dealership industry in the United States is a significant market with a sizeable footprint. As of now, the industry is worth over $1 trillion, making it one of the largest retail sectors in the country. With millions of new and used vehicles sold each year, the industry continues to thrive and attract consumers looking to purchase cars for personal or business use.
Market research indicates that the Car Dealership industry is expected to experience steady growth in the coming years. With the increasing demand for vehicles and advancements in technology driving sales, the industry is projected to grow by 2-3% annually. This growth is fueled by factors such as a strong economy, low unemployment rates, and consumer confidence, all of which contribute to a healthy market for car dealerships.
Recent trends in the Car Dealership industry, such as the rise of online car sales and the shift towards electric vehicles, present opportunities for innovative dealerships like DriveWave Dealers in Chandler, AZ. By embracing digital platforms and offering eco-friendly vehicle options, DriveWave Dealers can capitalize on these trends and attract a broader customer base. With a focus on customer service and a modern approach to car sales, DriveWave Dealers is well-positioned to succeed in this thriving industry.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents who are looking for a reliable and convenient car buying experience. Our dealership will cater to families seeking spacious and safe vehicles for everyday use. Additionally, young professionals in the area who prefer modern and tech-savvy cars will find our offerings appealing.
We will also focus on business owners and executives who need luxury and high-performance vehicles for their professional needs. By providing a range of premium cars, we will meet the demands of this affluent segment. Moreover, our financing options will be tailored to suit their financial planning preferences.
Another important segment we will target is students and first-time car buyers who are looking for affordable and fuel-efficient vehicles. We will offer a variety of budget-friendly options and flexible payment plans to make car ownership accessible to this group. Our dealership will also emphasize eco-friendly vehicles to attract environmentally conscious customers.
We will continually engage with the local community to understand their evolving needs and preferences. Through targeted marketing campaigns and community events, we will ensure that our dealership remains a trusted and preferred choice for all types of car buyers in the Chandler area. Our goal is to build lasting relationships with our customers by delivering exceptional service and value.
Customer Needs
Customers expect a seamless and stress-free buying experience, and DriveWave Dealers provides just that with a user-friendly website and knowledgeable sales staff. The dealership offers a wide range of vehicles, ensuring that every customer finds a car that fits their budget and preferences. Financing options are flexible and tailored to individual needs, making it easier for customers to drive off in their new vehicle.
Vehicle owners have access to comprehensive maintenance and repair services, ensuring their cars remain in top condition. DriveWave Dealers offers convenient scheduling for service appointments and employs certified technicians who use state-of-the-art equipment. Additionally, customers can take advantage of extended warranties and service packages for added peace of mind.
DriveWave Dealers understands the importance of customer relationships and provides exceptional after-sales support. Live customer service representatives are available to answer questions and address concerns promptly. The dealership also offers loyalty programs and special promotions to reward repeat customers and foster long-term relationships.
Safety and reliability are paramount for customers, and DriveWave Dealers ensures that all vehicles undergo thorough inspections. Each car is certified for quality and comes with a detailed history report, giving buyers confidence in their purchase. Test drives and vehicle demonstrations are readily available, allowing customers to make informed decisions.
V. Competitive Analysis
Direct Competitors
DriveWave Dealers’s competitors include the following companies:
Lifted Trucks
Lifted Trucks specializes in selling customized trucks, particularly lifted and off-road vehicles. They offer a variety of trucks from brands like Ford, Chevrolet, and RAM. Their price points range from $30,000 to $80,000, depending on the level of customization. Lifted Trucks generates annual revenues estimated to be around $10 million. They are located in Phoenix, AZ, but serve customers throughout the state. Their primary customer segments include off-road enthusiasts and truck modification aficionados. Key strengths include a strong brand reputation for quality customizations and a loyal customer base. Weaknesses include higher price points and a niche market focus, which may limit broader customer appeal.
OOROO Auto – Queen Creek
OOROO Auto in Queen Creek offers a range of auto repair and maintenance services. Their services include oil changes, brake repairs, and general vehicle maintenance. Prices are competitive, with oil changes starting at $29.99 and brake services around $150. OOROO Auto generates annual revenues estimated to be around $5 million. They serve the Queen Creek area and surrounding communities. Their customer segments include everyday car owners and fleet service clients. Key strengths are their comprehensive service offerings and customer loyalty programs. Weaknesses include limited geographic reach and competition from other local auto repair shops.
Desert Car Care Chandler
Desert Car Care in Chandler offers a full range of car repair and maintenance services. Their products include diagnostics, engine repairs, and tire services. Prices are market-competitive, with standard services like oil changes starting at $39.99. Desert Car Care generates annual revenues estimated to be around $8 million. They are located in Chandler, AZ, and serve the local community. Their customer segments include both individual car owners and small business fleets. Key strengths are their strong customer service reputation and comprehensive service capabilities. Weaknesses include potential market saturation and dependence on local clientele.
Competitive Advantages
At DriveWave Dealers, we pride ourselves on meeting the diverse needs of our customers, offering services that range from purchasing and financing to maintaining and customizing vehicles. Our comprehensive approach ensures that customers find everything they need in one place, eliminating the hassle of multiple visits to different service providers. This one-stop-shop model not only saves time but also builds a strong, ongoing relationship with our clients, fostering loyalty and trust. Our financing options are tailored to suit a variety of budgets and credit scores, making vehicle ownership accessible to a broader audience.
In addition to our extensive services, we maintain a highly trained and knowledgeable staff that is committed to delivering exceptional customer service. Our team is equipped to provide expert advice on vehicle selection, maintenance schedules, and customization options, ensuring that each customer’s unique preferences and needs are met. Furthermore, we incorporate state-of-the-art technology and tools in our maintenance and customization services, guaranteeing high-quality results and customer satisfaction. By combining personalized service with advanced solutions, DriveWave Dealers stands out as a leader in the automotive retail industry.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
DriveWave Dealers offers a diverse range of products and services tailored to meet the needs of car buyers and owners. Customers can explore a selection of new vehicles from various manufacturers, with average prices typically ranging from $20,000 to $60,000, depending on the make and model. These new vehicles come equipped with the latest features and technology, providing an excellent driving experience.
In addition to new vehicles, DriveWave Dealers also provides a variety of used vehicles. These pre-owned cars undergo rigorous inspections to ensure quality and reliability. Prices for used vehicles can vary widely, generally falling between $10,000 and $30,000, offering budget-friendly options for customers.
DriveWave Dealers understands the importance of flexible payment options, which is why they offer comprehensive financing and leasing options. Customers can expect competitive interest rates and terms that suit their financial situation. Leasing options provide an alternative for those who prefer lower monthly payments and the opportunity to drive a new car every few years.
To ensure long-term satisfaction and peace of mind, DriveWave Dealers offers extended warranties and service plans. These plans can cover a variety of repairs and maintenance services, helping customers avoid unexpected expenses. Prices for extended warranties and service plans typically range from $1,000 to $3,000, depending on the coverage and duration chosen.
For those looking to personalize or maintain their vehicles, DriveWave Dealers provides a wide array of parts and accessories. Customers can purchase everything from essential replacement parts to custom accessories that enhance the look and performance of their cars. Prices for parts and accessories vary based on the specific items, with many products available at competitive rates.
Promotions Plan
At DriveWave Dealers, we focus on a variety of promotional methods to attract customers and create a lasting impression. Our online marketing strategy plays a crucial role in reaching potential buyers. We utilize search engine optimization (SEO) to increase our website’s visibility on search engines, ensuring that customers searching for car dealerships in Chandler, AZ, find us easily. Additionally, we engage in pay-per-click (PPC) advertising to target specific demographics and drive relevant traffic to our site.
Social media marketing helps us connect with a broader audience. We maintain an active presence on platforms like Facebook, Instagram, and Twitter, where we share updates, promotions, and engaging content. By interacting with followers and responding to inquiries promptly, we build a community around our brand.
Email marketing also forms a vital part of our promotional tactics. We send out regular newsletters featuring exclusive deals, upcoming events, and new arrivals. This keeps our customers informed and engaged, encouraging repeat business. Additionally, we use targeted email campaigns to reach out to specific customer segments based on their preferences and past interactions.
Content marketing is another key strategy. We create informative and engaging blog posts, videos, and infographics about the latest car models, maintenance tips, and industry news. This positions us as a knowledgeable authority in the automotive field and helps attract organic traffic to our website.
In addition to online methods, we engage in local community events and sponsorships to increase our visibility and build relationships within Chandler, AZ. Participating in car shows, sponsoring local sports teams, and hosting dealership events allows us to connect with potential customers and showcase our offerings in person.
Traditional advertising methods, such as radio spots, billboards, and print ads in local newspapers and magazines, complement our digital efforts. These channels help us reach a diverse audience and reinforce our brand presence in the local market.
Finally, we prioritize customer referrals by implementing a referral program that rewards existing customers for bringing new clients to our dealership. This word-of-mouth marketing strategy leverages the trust and satisfaction of our current customers to attract new business.
By combining these diverse promotional methods, DriveWave Dealers aims to create a comprehensive marketing strategy that effectively 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 DriveWave Dealers, there are several key day-to-day operational processes that we will perform:
- Customer Service:
- Greet customers promptly and warmly as they enter the dealership.
- Provide thorough consultations to understand customers’ needs and preferences.
- Offer test drives and detailed information about different car models.
- Follow up with customers post-visit to address any questions or concerns.
- Sales Management:
- Maintain an up-to-date inventory of available vehicles.
- Coordinate with sales staff to meet daily, weekly, and monthly sales targets.
- Handle customer negotiations and close sales effectively.
- Process sales transactions, including financing and trade-ins.
- Marketing and Outreach:
- Develop and execute marketing campaigns to attract new customers.
- Utilize social media, email newsletters, and other channels for promotions.
- Organize and participate in local events and community outreach programs.
- Track marketing metrics to measure campaign effectiveness.
- Inventory Management:
- Monitor stock levels and order new vehicles as needed.
- Keep the showroom and lot organized and presentable.
- Conduct regular inspections to ensure vehicle quality and readiness.
- Handle logistics for vehicle deliveries and returns.
- Financial Management:
- Manage the dealership’s budget and expenses.
- Ensure accurate and timely invoicing and billing.
- Monitor cash flow and financial performance.
- Coordinate with banks and financial institutions for customer financing options.
- Human Resources:
- Recruit, hire, and train new staff members.
- Conduct regular performance reviews and provide feedback.
- Ensure compliance with labor laws and dealership policies.
- Foster a positive and productive workplace culture.
- Customer Relationship Management (CRM):
- Maintain a customer database with detailed profiles and purchase history.
- Use CRM software to track interactions and follow-ups.
- Implement loyalty programs and customer retention strategies.
- Gather and analyze customer feedback to improve service.
- Service and Maintenance:
- Offer routine maintenance and repair services to customers.
- Maintain a well-equipped service department with trained technicians.
- Schedule appointments and manage service workflow efficiently.
- Ensure transparency in service charges and provide detailed invoices.
Milestones
DriveWave Dealers expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Initial Inventory: Establish relationships with car manufacturers and wholesalers to ensure a steady supply of new and pre-owned vehicles.
- Obtain Necessary Licenses and Permits: Complete all legal requirements, including dealership licenses, zoning permits, and business registrations.
- Launch Our Car Dealership: Officially open the dealership with a grand opening event to attract initial customers and create market awareness.
- Build a Skilled Team: Hire and train sales, finance, and service staff to provide exceptional customer service and support dealership operations.
- Establish an Online Presence: Develop a professional website and utilize social media channels to market inventory and engage with customers online.
- Implement CRM System: Deploy a Customer Relationship Management system to manage customer interactions, sales processes, and follow-ups efficiently.
- Achieve $15,000/Month in Revenue: Focus on sales strategies and marketing efforts to consistently generate at least $15,000 in monthly revenue.
- Develop Service and Maintenance Offerings: Create a service department to offer maintenance, repairs, and parts sales, increasing customer retention and revenue streams.
- Foster Community Relationships: Engage with the Chandler community through sponsorships, events, and partnerships to build brand loyalty and enhance reputation.
- Monitor Financial Health: Regularly review financial statements and key performance indicators to ensure profitability and make informed strategic decisions.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
DriveWave Dealers management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Aria Taylor, President
Aria Taylor has a history of success and has successfully run a car dealership in the past. Her extensive experience in the automotive industry makes her well-suited to lead DriveWave Dealers. With a proven track record in managing dealership operations, Aria’s leadership is instrumental in driving the company toward achieving its strategic goals. Her expertise in sales, customer service, and operational efficiency ensures that DriveWave Dealers is well-positioned for long-term success.
IX. Financial Plan
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $2,856,674 | $3,093,293 | $3,349,511 | $3,626,952 | $3,927,373 |
Direct Expenses | $1,283,822 | $1,349,227 | $1,417,964 | $1,490,202 | $1,566,121 |
Gross Profit | $1,572,852 | $1,744,066 | $1,931,547 | $2,136,749 | $2,361,251 |
Gross Profit (%) | 55.1% | 56.4% | 57.7% | 58.9% | 60.1% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,475,766 | $1,644,035 | $1,828,481 | $2,030,556 | $2,251,837 |
Depreciation | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 |
Income Tax Expense | $437,768 | $496,662 | $561,218 | $631,944 | $709,392 |
Net Income | $812,998 | $922,372 | $1,042,263 | $1,173,611 | $1,317,444 |
Funding Requirements/Use of Funds
To accomplish our growth goals, DriveWave Dealers needs $1.05 million in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $300,000 |
Furniture | $50,000 |
Equipment | $100,000 |
Machines | $100,000 |
Computers and Software | $50,000 |
Non Capital Investments | |
---|---|
Working Capital | $200,000 |
Initial Rent/Lease | $20,000 |
Staff Salaries for the First 3 Months | $150,000 |
Initial Marketing and Advertising | $50,000 |
Supplies | $10,000 |
Insurance | $20,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,856,674 | $3,093,293 | $3,349,511 | $3,626,952 | $3,927,373 | |
Total Revenues | $2,856,674 | $3,093,293 | $3,349,511 | $3,626,952 | $3,927,373 | |
Direct Costs | ||||||
Direct Costs | $1,283,822 | $1,349,227 | $1,417,964 | $1,490,202 | $1,566,121 | |
Total Direct Costs | $1,283,822 | $1,349,227 | $1,417,964 | $1,490,202 | $1,566,121 | |
GROSS PROFIT | $1,572,852 | $1,744,066 | $1,931,547 | $2,136,749 | $2,361,251 | |
GROSS PROFIT % | 55.1% | 56.4% | 57.7% | 58.9% | 60.1% | |
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 | $1,475,766 | $1,644,035 | $1,828,481 | $2,030,556 | $2,251,837 | |
Depreciation | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,355,766 | $1,524,035 | $1,708,481 | $1,910,556 | $2,131,837 | |
Interest Expense | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | |
PRETAX INCOME | $1,250,766 | $1,419,035 | $1,603,481 | $1,805,556 | $2,026,837 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,250,766 | $1,419,035 | $1,603,481 | $1,805,556 | $2,026,837 | |
Income Tax Expense | $437,768 | $496,662 | $561,218 | $631,944 | $709,392 | |
NET INCOME | $812,998 | $922,372 | $1,042,263 | $1,173,611 | $1,317,444 | |
Net Profit Margin (%) | 28.5% | 29.8% | 31.1% | 32.4% | 33.5% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $1,254,960 | $2,282,823 | $3,429,184 | $4,712,033 | $5,081,037 | |
Other Current Assets | $245,206 | $265,517 | $287,509 | $302,246 | $327,281 | |
Total Current Assets | $1,500,166 | $2,548,340 | $3,716,694 | $5,014,279 | $5,408,318 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $600,000 | $600,000 | $600,000 | $600,000 | $600,000 | |
Accum Depreciation | $120,000 | $240,000 | $360,000 | $480,000 | $600,000 | |
Net fixed assets | $480,000 | $360,000 | $240,000 | $120,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,980,166 | $2,908,340 | $3,956,694 | $5,134,279 | $5,408,318 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $117,168 | $122,968 | $129,059 | $133,032 | $139,628 | |
Debt outstanding | $1,050,000 | $1,050,000 | $1,050,000 | $1,050,000 | $0 | |
Total Liabilities | $1,167,168 | $1,172,968 | $1,179,059 | $1,183,032 | $139,628 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $812,998 | $1,735,371 | $2,777,634 | $3,951,246 | $5,268,690 | |
Total Equity | $812,998 | $1,735,371 | $2,777,634 | $3,951,246 | $5,268,690 | |
TOTAL LIABILITIES & EQUITY | $1,980,166 | $2,908,340 | $3,956,694 | $5,134,279 | $5,408,318 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $812,998 | $922,372 | $1,042,263 | $1,173,611 | $1,317,444 | |
Change in Working Capital | ($128,038) | ($14,509) | ($15,901) | ($10,762) | ($18,440) | |
Plus Depreciation | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $804,960 | $1,027,863 | $1,146,361 | $1,282,848 | $1,419,004 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($600,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($600,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $1,050,000 | $0 | $0 | $0 | ($1,050,000) | |
Net Cash Flow from Financing | $1,050,000 | $0 | $0 | $0 | ($1,050,000) | |
Net Cash Flow | $1,254,960 | $1,027,863 | $1,146,361 | $1,282,848 | $369,004 | |
Cash at Beginning of Period | $0 | $1,254,960 | $2,282,823 | $3,429,184 | $4,712,033 | |
$1,254,960 | $2,282,823 | $3,429,184 | $4,712,033 | $5,081,037 |