If you’re looking to create a campground 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 campground businesses. Below is an example of a business plan for a campground business.
Campground Business Plan Example
Below is our campground business plan template and sample plan created using our ai business plan generator:
I. Executive Summary
Company Overview
As a new gem in the Cincinnati, OH, camping landscape, our NatureHaven Campground is dedicated to enhancing the outdoor experience for campers seeking quality and convenience. We offer a wide array of amenities, including modern restrooms, Wi-Fi, guided tours, and top-notch security, ensuring a comfortable and enjoyable stay. With our strategic location, we cater to both local and visiting campers, providing a perfect blend of natural beauty and accessible outdoor adventure. Our commitment to excellence and understanding of campers’ needs places us as the top choice for anyone looking for an exceptional camping experience in Cincinnati.
Success Factors
Our foundation for success is built on the extensive experience of our founder and a commitment to superior campground security and a broad range of services. Since launching on January 3, 2024, as a Sole Proprietorship, we’ve achieved significant milestones, including the development of our brand identity and securing an ideal location. These accomplishments highlight our dedication to creating a standout camping experience and underscore our potential for growth and service enhancement in the outdoor recreation industry.
Industry Analysis
The Campground industry in the United States, valued at over $6 billion, demonstrates a robust demand for outdoor recreational activities. With projections indicating steady growth, driven by interests in eco-friendly tourism and experiential travel, NatureHaven Campground is well-positioned to capitalize on these trends. Our focus on delivering a tranquil, nature-centric camping experience aligns perfectly with the shifting market dynamics towards authentic outdoor adventures, setting us up for success in the burgeoning market of Cincinnati, OH.
Customer Analysis
We aim to attract a diverse customer base, including Cincinnati locals seeking convenient getaways, outdoor enthusiasts, RV travelers, corporate groups, and eco-conscious travelers. By offering amenities and activities that cater to each segment’s unique preferences, from family-friendly facilities to sustainable tourism practices, we’re creating an inclusive and appealing destination. Our tailored approach ensures that whether customers are looking for adventure, relaxation, or eco-friendly options, NatureHaven Campground offers something for everyone.
Competitive Analysis
NatureHaven Campground faces competition from Mt. Airy Forest, Indian Springs Campground, and Winton Woods, each offering unique outdoor experiences. However, our campground distinguishes itself through enhanced security measures and a comprehensive suite of services aimed at improving the camping experience. From modern amenities to sustainability initiatives, our focus on safety, comfort, and environmental responsibility sets us apart as the premier choice for camping in the region.
Marketing Plan
Our marketing strategy encompasses a blend of online and community-focused initiatives. We will leverage SEO, social media, email marketing, and influencer partnerships to build our brand and attract a wide audience. Our promotional efforts will include a mix of targeted online advertising, local community engagement, and special offers to draw new customers and encourage repeat visits. By highlighting our unique services, including guided tours and top-tier facilities, alongside our commitment to security and sustainability, we aim to establish NatureHaven Campground as a top destination for campers in Cincinnati, OH.
Operations Plan
Day-to-day operations at NatureHaven Campground will focus on exceptional customer service, meticulous maintenance and landscaping, stringent safety and security protocols, effective inventory management, and diligent financial oversight. Our comprehensive operational strategy ensures a seamless camping experience for our guests. Upcoming milestones include securing funding, finalizing property development, executing our marketing strategy, and achieving our target of $15,000/month in revenue. These steps are critical to our success and underscore our commitment to operational excellence and customer satisfaction.
Management Team
Under the leadership of Rowan Chavez, our President with a proven track record in the outdoor hospitality industry, our management team possesses the experience and expertise necessary to drive NatureHaven Campground to success. Rowan’s extensive background in campground management ensures that we are well-equipped to offer an unparalleled camping experience, focusing on safety, customer service, and operational efficiency.
Financial Plan
To achieve our growth objectives, NatureHaven Campground requires $312,000 in funding. This capital will be allocated towards both capital and non-capital investments, including property development, equipment purchases, and initial operational expenses such as marketing, staffing, and insurance. This financial strategy is designed to lay a solid foundation for our business, ensuring we have the resources needed to build a premier camping destination and achieve our financial targets.
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 | $2,782,475 | $3,012,948 | $3,262,511 | $3,532,745 | $3,825,363 |
Direct Expenses | $1,192,120 | $1,252,853 | $1,316,680 | $1,383,759 | $1,454,255 |
Gross Profit | $1,590,354 | $1,760,094 | $1,945,830 | $2,148,985 | $2,371,107 |
Gross Profit (%) | 57.2% | 58.4% | 59.6% | 60.8% | 62% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,493,269 | $1,660,063 | $1,842,764 | $2,042,793 | $2,261,693 |
Depreciation | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $31,200 | $31,200 | $31,200 | $31,200 | $31,200 |
Income Tax Expense | $497,374 | $555,752 | $619,697 | $689,707 | $766,322 |
Net Income | $923,694 | $1,032,111 | $1,150,866 | $1,280,885 | $1,423,170 |
II. Company Overview
NatureHaven Campground is a new addition to the Cincinnati, OH, camping scene. As a local campground business, we pride ourselves on filling the gap in high-quality camping experiences within the area. Our commitment to excellence and a deep understanding of what campers seek in an outdoor adventure positions us as a premier choice for your next getaway.
At NatureHaven Campground, we understand that the quality of facilities and services significantly impacts your camping experience. That’s why we offer a range of amenities designed to make your stay as comfortable and enjoyable as possible. Our offerings include modern restroom and shower facilities, ensuring that you can refresh and recharge in comfort. Wi-Fi and internet access are available to keep you connected, even in the midst of nature. For those looking to explore the area, we provide guided activities and tours, giving you a unique insight into the local environment. Our campground is also equipped with comprehensive security measures to ensure your peace of mind during your stay. Additionally, we offer trash and recycling services, emphasizing our commitment to maintaining a clean and sustainable environment for all campers.
Located in the heart of Cincinnati, OH, NatureHaven Campground serves customers from the local area and beyond, offering a serene and accessible escape from the hustle and bustle of daily life. Our strategic location combines convenience with the beauty of nature, making us a preferred choice for campers seeking both.
Our ability to provide a superior camping experience is backed by several key success factors. The founder of NatureHaven Campground brings to the table invaluable experience from running a successful campground business in the past. This expertise is complemented by our superior campground security and a broader range of services compared to our competitors, setting us apart in the industry.
Since our establishment on January 3, 2024, as a Sole Proprietorship, we have made significant strides in laying the foundation for a successful business. Our achievements to date include the creation of our unique logo, the development of our company name that resonates with our mission, and securing an ideal location that promises our guests an unforgettable camping experience. These accomplishments are just the beginning, as we continue to strive towards enhancing our services and facilities for our valued customers.
III. Industry Analysis
The Campground industry in the United States is a thriving market with a significant size. According to recent data, the industry is estimated to be worth over $6 billion, with more than 8,000 campgrounds and RV parks scattered across the country. This large market size indicates a strong demand for outdoor recreational activities and camping experiences among consumers.
Market research projects a steady growth in the Campground industry in the coming years. With the increasing popularity of outdoor activities and the trend towards eco-friendly and sustainable tourism, the market is expected to expand even further. This growth presents a great opportunity for new entrants like NatureHaven Campground to establish a presence in the market and attract a growing number of customers seeking unique and nature-centric camping experiences.
Recent trends in the Campground industry show a shift towards experiential travel and a desire for authentic and immersive outdoor experiences. This trend aligns well with the offerings of NatureHaven Campground, which focuses on providing a tranquil and nature-filled camping experience for visitors in Cincinnati, OH. By tapping into this trend and offering a unique and memorable camping experience, NatureHaven Campground is well-positioned to capitalize on the growing demand for outdoor recreation and nature-based tourism.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents in Cincinnati who seek convenient and affordable weekend getaways. These customers are likely to appreciate the natural beauty and outdoor activities offered right on their doorstep. By providing family-friendly amenities and events, we expect to attract local families looking for short, memorable vacations.
In addition, we will also focus on outdoor enthusiasts and adventure seekers who are keen on hiking, fishing, and camping. Our campground will offer facilities and experiences tailored to these customers, including guided tours and equipment rentals. These features will appeal to individuals and groups looking to explore the great outdoors.
We will tailor our services to attract RV travelers and retirees who enjoy cross-country trips. Offering full-service hookups and comfortable, scenic spots for RVs will make our campground a preferred stop for these customers. Additionally, we will provide amenities such as Wi-Fi, laundry facilities, and community events to enhance their stay.
Corporate groups and organizations seeking team-building retreats will also be a target market for us. By providing customizable packages that include meeting spaces, outdoor activities, and catering services, we will create an ideal environment for corporate events. This segment will help diversify our customer base and increase off-peak occupancy.
Lastly, we will target eco-conscious travelers who prioritize sustainable and environmentally-friendly tourism options. Implementing green practices, such as recycling programs and eco-friendly facilities, will attract this growing segment. Our commitment to sustainability will resonate with these customers and set us apart from competitors.
Customer Needs
NatureHaven Campground addresses the need for high-quality campground security, ensuring that guests feel safe and secure throughout their stay. This is particularly important for families and solo travelers who prioritize safety when choosing a camping destination. In addition to security, guests can expect clean and well-maintained facilities, which significantly enhance the overall camping experience.
Another critical need that NatureHaven fulfills is the desire for a connection with nature, offering scenic views and access to local natural attractions. Campers often look for serene environments where they can unwind and disconnect from their daily routines. The campground also provides a range of recreational activities, catering to both adventure seekers and those looking for relaxation.
Convenience is another key aspect, as NatureHaven offers easily accessible amenities such as restrooms, showers, and cooking facilities. This is essential for campers who may not have all the necessary gear or who prefer a more comfortable camping experience. Moreover, the campground’s strategic location allows for easy access to nearby attractions and supplies, enhancing the overall convenience for guests.
Finally, customer service plays a vital role in meeting guest expectations. Friendly and knowledgeable staff are available to assist with any queries or issues, ensuring a pleasant and stress-free stay. Personalized services, such as guided tours or organized activities, can also add a unique touch to the camping experience, making it memorable for all visitors.
V. Competitive Analysis
Direct Competitors
NatureHaven Campground’s competitors include the following companies:
Mt. Airy Forest
Mt. Airy Forest offers a range of outdoor activities including hiking, mountain biking, and picnicking. The park also features a disc golf course and an arboretum. The price points are generally free to low-cost, making it accessible to a variety of customers.
The park generates its revenues primarily through permits and event hosting. Located in Cincinnati, OH, Mt. Airy Forest serves the local and surrounding communities. Key customer segments include families, outdoor enthusiasts, and local schools.
A key strength is its extensive and varied trails. However, its weakness lies in the limited availability of camping facilities compared to other campgrounds. The park’s strengths also include its proximity to urban areas, but it suffers from occasional overcrowding.
Indian Springs Campground
Indian Springs Campground provides a traditional camping experience, offering tent sites, RV hookups, and cabin rentals. Amenities include a swimming pool, fishing lake, and playgrounds. Price points range from $25 to $75 per night depending on the type of accommodation.
Revenues are generated through camping fees and additional services like equipment rentals. Located in North Bend, OH, Indian Springs serves both local residents and tourists. Key customer segments include families, retirees, and RV travelers.
The campground’s key strength is its comprehensive amenities and family-friendly environment. A notable weakness is its distance from Cincinnati, making it less convenient for city dwellers. Indian Springs excels in providing a variety of accommodation options but may struggle with seasonal fluctuations in demand.
Winton Woods
Winton Woods offers a mix of outdoor activities such as hiking, boating, and fishing. The park features a campground with tent sites, RV sites, and cabins. Price points range from $30 to $100 per night based on the type of site and season.
Revenues come from camping fees, boat rentals, and event hosting. Located in Springfield Township, OH, Winton Woods serves the Greater Cincinnati area. Key customer segments include families, couples, and outdoor enthusiasts.
Key strengths include its wide range of activities and well-maintained facilities. Weaknesses include occasional issues with site availability during peak seasons. Winton Woods benefits from a loyal customer base but faces challenges with maintaining infrastructure.
Competitive Advantages
Our NatureHaven Campground stands out significantly from the competition by offering superior security measures, ensuring peace of mind for our guests. With 24/7 surveillance cameras, well-lit pathways, and regular patrols by trained security personnel, we create a safe environment that families and solo adventurers alike can trust. This attention to security not only enhances the overall experience but also sets us apart as a reliable and secure destination for outdoor enthusiasts.
In addition to security, we pride ourselves on offering a comprehensive range of campground services that enhance the camping experience. Our amenities include modern restroom facilities, on-site laundry, a well-stocked camp store, and a variety of recreational activities such as guided nature walks, fishing, and canoe rentals. These services ensure that our guests have everything they need for a comfortable and enjoyable stay. Furthermore, we emphasize sustainability and eco-friendly practices, such as recycling programs and solar-powered amenities, which appeal to environmentally conscious campers. Our commitment to exceptional service and security, combined with our array of amenities, positions us as a premier choice for camping in the region.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
NatureHaven Campground offers a variety of products and services to enhance the camping experience. Restroom and shower facilities are available to ensure comfort and hygiene for all guests. A small daily fee of $5 per person is charged for access to these facilities, which are maintained to high standards of cleanliness.
Wi-Fi and internet access are provided to keep guests connected, whether for work or leisure. For a nominal fee of $10 per day or $50 per week, campers can enjoy reliable internet service throughout the campground. This service caters to modern needs without compromising the rustic camping experience.
Guided activities and tours are a highlight, offering guests the opportunity to explore the natural beauty and local attractions of the area. Prices for these activities vary, with most guided tours costing around $25 per person. These tours are led by knowledgeable guides who enrich the experience with their expertise.
Security is a top priority, with campground security services ensuring a safe environment for all guests. A small security fee of $5 per day is included in the overall camping fees. This service provides peace of mind, allowing guests to relax and enjoy their stay.
Trash and recycling services are also provided to maintain the cleanliness and sustainability of the campground. These services are included in the camping fees, ensuring that waste is managed responsibly and the natural beauty of the campground is preserved.
Promotions Plan
At NatureHaven Campground, we will employ a comprehensive range of promotional methods to attract customers and establish our presence in the Cincinnati, OH area. Our strategic focus on online marketing will enable us to reach a wide audience while also leveraging various other promotional tactics to ensure maximum visibility and engagement.
We will establish a robust online presence through a well-optimized website that provides detailed information about our campground, amenities, booking options, and customer testimonials. Search Engine Optimization (SEO) will be a critical aspect of our online marketing strategy, ensuring that our website ranks high in search engine results for relevant keywords.
Social media marketing will play a significant role in our promotional efforts. We will maintain active profiles on platforms such as Facebook, Instagram, and Twitter to engage with potential customers, share updates, and showcase the unique experiences offered at NatureHaven Campground. Regular posts, interactive content, and promotional offers will help keep our audience engaged and informed.
Email marketing will be another key tactic. We will build an email list of interested customers and send out newsletters featuring special promotions, upcoming events, and exclusive offers. Personalized email campaigns will help us build a loyal customer base and encourage repeat visits.
We will also leverage online advertising through Google Ads and social media ads to target potential customers based on their interests and online behavior. These targeted ads will drive traffic to our website and increase booking conversions.
Influencer marketing will be utilized to reach a broader audience. We will collaborate with travel bloggers, outdoor enthusiasts, and local influencers to create authentic content that highlights the unique aspects of NatureHaven Campground. This will help us build credibility and attract a diverse range of customers.
In addition to online marketing, we will engage in community outreach by sponsoring local events, participating in community fairs, and collaborating with local businesses. This will help us build strong relationships within the community and increase brand awareness.
We will also offer limited-time promotions and special packages to entice new customers. Seasonal discounts, referral programs, and loyalty rewards will be part of our promotional strategy to encourage bookings and customer retention.
By employing these diverse promotional methods, we expect to attract a steady stream of customers to NatureHaven Campground and establish ourselves as a premier destination for outdoor enthusiasts in Cincinnati, OH.
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 NatureHaven Campground, there are several key day-to-day operational processes that we will perform:
- Customer Service:
- Staff greet guests upon arrival and provide an orientation of the campground facilities and rules.
- Answer customer inquiries via phone, email, and in-person promptly and courteously.
- Assist with booking reservations and managing cancellations or modifications.
- Maintenance and Landscaping:
- Regularly inspect and maintain all campground facilities including restrooms, showers, and common areas.
- Perform landscaping tasks such as mowing lawns, trimming trees, and removing debris to ensure a clean and attractive environment.
- Ensure waste disposal systems are functioning properly and manage recycling and trash collection.
- Safety and Security:
- Conduct daily checks of all safety equipment including fire extinguishers, first aid kits, and emergency exits.
- Patrol the campground periodically to ensure the safety and security of all guests.
- Enforce campground rules and regulations to maintain order and safety.
- Inventory Management:
- Monitor and order supplies for the campground store, including food items, camping gear, and other essentials.
- Keep track of rental equipment such as kayaks, bikes, and fishing gear to ensure availability and condition.
- Financial Management:
- Process payments and manage the campground’s accounting records.
- Prepare daily financial reports and track revenue and expenses.
- Marketing and Promotion:
- Maintain an active online presence through social media, the campground’s website, and local advertising.
- Engage with customers by posting updates, promotions, and events.
- Collect customer feedback and reviews to improve services and attract new guests.
- Event Planning:
- Organize and host events such as guided nature walks, campfire storytelling, and outdoor workshops.
- Coordinate with local businesses and organizations for special events and partnerships.
- Staff Management:
- Schedule staff shifts and ensure adequate coverage at all times.
- Provide ongoing training and support to staff to ensure high-quality service.
Milestones
NatureHaven Campground expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Initial Funding: Obtain necessary capital through loans, investors, or grants to cover initial expenses such as property acquisition, development, and initial operational costs.
- Obtain Permits and Licenses: Acquire all necessary permits and licenses required by local, state, and federal regulations to legally operate the campground.
- Property Development: Develop the campground infrastructure including campsites, utility hookups, restrooms, and common areas, ensuring compliance with all safety and accessibility standards.
- Vendor and Supplier Agreements: Establish relationships with key vendors and suppliers for essential goods and services such as utilities, waste management, and retail supplies.
- Marketing and Promotion Strategy: Implement a robust marketing and promotion strategy to attract initial customers, leveraging social media, local advertising, and partnerships with local tourism boards.
- Launch Our Campground Business: Officially open NatureHaven Campground to the public with a grand opening event to maximize initial visibility and customer acquisition.
- Customer Experience Enhancement: Gather and analyze customer feedback to improve services and facilities, ensuring a high level of customer satisfaction and repeat business.
- Achieve $15,000/Month in Revenue: Reach a consistent monthly revenue target of $15,000 through effective pricing strategies, package deals, and targeted marketing efforts.
- Seasonal and Event Planning: Develop a calendar of events and activities to attract visitors during off-peak times and enhance the overall guest experience.
- Staff Training and Development: Continuously train and develop staff to provide exceptional customer service, ensuring a positive and memorable experience for all guests.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
NatureHaven Campground management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Rowan Chavez, President
Rowan Chavez has a history of success and has successfully run a campground business in the past. His extensive experience in the outdoor hospitality industry equips him with the knowledge and skills necessary to lead NatureHaven Campground towards lasting success. Rowan’s proven track record in managing campgrounds ensures operational excellence and a superior guest experience.
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 | $2,782,475 | $3,012,948 | $3,262,511 | $3,532,745 | $3,825,363 |
Direct Expenses | $1,192,120 | $1,252,853 | $1,316,680 | $1,383,759 | $1,454,255 |
Gross Profit | $1,590,354 | $1,760,094 | $1,945,830 | $2,148,985 | $2,371,107 |
Gross Profit (%) | 57.2% | 58.4% | 59.6% | 60.8% | 62% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,493,269 | $1,660,063 | $1,842,764 | $2,042,793 | $2,261,693 |
Depreciation | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $31,200 | $31,200 | $31,200 | $31,200 | $31,200 |
Income Tax Expense | $497,374 | $555,752 | $619,697 | $689,707 | $766,322 |
Net Income | $923,694 | $1,032,111 | $1,150,866 | $1,280,885 | $1,423,170 |
Funding Requirements/Use of Funds
To accomplish our growth goals, NatureHaven Campground needs $312,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $100,000 |
Furniture | $20,000 |
Equipment | $50,000 |
Machines | $30,000 |
Computers and Software | $5,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent/Lease | $10,000 |
Staff Salaries (First 3 months) | $30,000 |
Initial Marketing and 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 | $2,782,475 | $3,012,948 | $3,262,511 | $3,532,745 | $3,825,363 | |
Total Revenues | $2,782,475 | $3,012,948 | $3,262,511 | $3,532,745 | $3,825,363 | |
Direct Costs | ||||||
Direct Costs | $1,192,120 | $1,252,853 | $1,316,680 | $1,383,759 | $1,454,255 | |
Total Direct Costs | $1,192,120 | $1,252,853 | $1,316,680 | $1,383,759 | $1,454,255 | |
GROSS PROFIT | $1,590,354 | $1,760,094 | $1,945,830 | $2,148,985 | $2,371,107 | |
GROSS PROFIT % | 57.2% | 58.4% | 59.6% | 60.8% | 62% | |
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 | $1,493,269 | $1,660,063 | $1,842,764 | $2,042,793 | $2,261,693 | |
Depreciation | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,452,269 | $1,619,063 | $1,801,764 | $2,001,793 | $2,220,693 | |
Interest Expense | $31,200 | $31,200 | $31,200 | $31,200 | $31,200 | |
PRETAX INCOME | $1,421,069 | $1,587,863 | $1,770,564 | $1,970,593 | $2,189,493 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,421,069 | $1,587,863 | $1,770,564 | $1,970,593 | $2,189,493 | |
Income Tax Expense | $497,374 | $555,752 | $619,697 | $689,707 | $766,322 | |
NET INCOME | $923,694 | $1,032,111 | $1,150,866 | $1,280,885 | $1,423,170 | |
Net Profit Margin (%) | 33.2% | 34.3% | 35.3% | 36.3% | 37.2% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $942,240 | $2,000,972 | $3,177,092 | $4,488,325 | $5,622,254 | |
Other Current Assets | $238,837 | $258,620 | $280,042 | $294,395 | $318,780 | |
Total Current Assets | $1,181,078 | $2,259,593 | $3,457,134 | $4,782,721 | $5,941,035 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $205,000 | $205,000 | $205,000 | $205,000 | $205,000 | |
Accum Depreciation | $41,000 | $82,000 | $123,000 | $164,000 | $205,000 | |
Net fixed assets | $164,000 | $123,000 | $82,000 | $41,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,345,078 | $2,382,593 | $3,539,134 | $4,823,721 | $5,941,035 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $109,383 | $114,787 | $120,461 | $124,162 | $130,305 | |
Debt outstanding | $312,000 | $312,000 | $312,000 | $312,000 | $0 | |
Total Liabilities | $421,383 | $426,787 | $432,461 | $436,162 | $130,305 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $923,694 | $1,955,806 | $3,106,673 | $4,387,558 | $5,810,729 | |
Total Equity | $923,694 | $1,955,806 | $3,106,673 | $4,387,558 | $5,810,729 | |
TOTAL LIABILITIES & EQUITY | $1,345,078 | $2,382,593 | $3,539,134 | $4,823,721 | $5,941,035 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $923,694 | $1,032,111 | $1,150,866 | $1,280,885 | $1,423,170 | |
Change in Working Capital | ($129,454) | ($14,378) | ($15,747) | ($10,652) | ($18,241) | |
Plus Depreciation | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $835,240 | $1,058,732 | $1,176,119 | $1,311,233 | $1,445,928 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($205,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($205,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $312,000 | $0 | $0 | $0 | ($312,000) | |
Net Cash Flow from Financing | $312,000 | $0 | $0 | $0 | ($312,000) | |
Net Cash Flow | $942,240 | $1,058,732 | $1,176,119 | $1,311,233 | $1,133,928 | |
Cash at Beginning of Period | $0 | $942,240 | $2,000,972 | $3,177,092 | $4,488,325 | |
$942,240 | $2,000,972 | $3,177,092 | $4,488,325 | $5,622,254 |