Barber Shop Business Plan
Below is our barber shop business plan template and sample plan created using what we consider the best ai business plan generator.
I. Executive Summary
Company Overview
At ClassicCuts Barbers, we are thrilled to introduce our brand-new barber shop located in the vibrant community of Newark, OH. Our mission is to deliver an unparalleled grooming experience, offering premium haircuts, styling, and a full range of grooming services that cater to the unique needs of our clients. We distinguish ourselves with our commitment to excellence, stocking only the finest hair and beard care products and employing expert techniques to ensure each client looks and feels their absolute best. As a local establishment, we are devoted to becoming Newark’s go-to destination for all grooming needs, providing a superior level of service that exceeds the offerings of other local shops.
Success Factors
Our confidence in the success of ClassicCuts Barbers is rooted in the valuable experience our founder brings from running a successful barber shop, alongside our holistic approach to grooming. Since our launch on January 6, 2024, we’ve made significant strides, including the development of a strong brand identity, securing an ideal location, and laying down the foundations for a business that resonates with our mission. Our comprehensive services, coupled with our focus on customer experience, position us uniquely within the market. These achievements mark just the beginning of our journey to serve and grow within the Newark community.
Industry Analysis
The Barber Shop industry in the U.S. is experiencing robust growth, with a market size of $5.4 billion in 2020 and an anticipated annual growth rate of 3.2% until 2026. This growth is driven by a rising demand for grooming services among both men and women and a trend towards personalized and unique haircuts. ClassicCuts Barbers aligns perfectly with these trends by emphasizing exceptional customer service and a welcoming atmosphere. Additionally, our focus on sustainability and offering eco-friendly grooming products caters to the growing segment of environmentally conscious consumers, setting us apart in the thriving barber shop industry.
Customer Analysis
Our target market in Newark, OH, encompasses men of all ages seeking quality grooming services. We aim to attract working professionals, students, families, young adults, and teenagers with our expertise in the latest grooming techniques. By offering special promotions and loyalty programs, we forge strong connections with our clientele. Collaborations with local businesses and organizations, along with tailored services for seniors and veterans, allow us to broaden our customer base and solidify our position as a community-focused barber shop that meets the diverse needs of Newark residents.
Competitive Analysis
Key competitors in Newark include Doug Cross Barber Shop, known for its traditional services and skilled barbers, Back Street Hair Cutters, which offers a wide range of services and modern facilities, and City Barbers Classic Cuts And Shaves, praised for its excellent customer service and comfortable atmosphere. ClassicCuts Barbers differentiates itself through our comprehensive grooming solutions, skilled staff, and dedication to creating an outstanding customer experience. Our focus on innovation, quality, and customer care positions us as the preferred choice for grooming services in Newark, OH.
Marketing Plan
ClassicCuts Barbers provides a broad selection of grooming services and products at competitive prices, catering to the varied needs of our customers. From expert haircuts and styling to professional shaving and comprehensive grooming products, we ensure our clients maintain their best look. Our marketing strategy encompasses online and offline efforts, including social media engagement, a fully optimized website, SEO, Google Ads, and email marketing to reach our target audience effectively. Traditional marketing, community involvement, and customer referral programs complement our digital efforts, ensuring a wide-reaching impact and fostering a loyal customer base in Newark, OH.
Operations Plan
To achieve operational excellence, ClassicCuts Barbers emphasizes customer service, efficient appointment management, strict sanitation practices, diligent inventory management, and effective staff management. Our milestone plan includes a successful grand opening, obtaining necessary permits and licenses, recruiting and training staff, implementing marketing strategies for customer acquisition and retention, reaching initial revenue targets, building a strong online presence, and establishing a robust financial management system. These operational processes and milestones are crucial for providing high-quality service and achieving long-term success.
Management Team
Under the leadership of Anthony Ortiz, our president, ClassicCuts Barbers boasts a management team with extensive experience and expertise in the barbering industry. Anthony’s successful background in managing barber shops, coupled with his strong leadership and business acumen, ensures that ClassicCuts Barbers is well-positioned for sustained growth and success. Our management team is committed to operational efficiency, customer satisfaction, and continuous improvement, driving our mission to become the premier grooming destination in Newark, OH.
Financial Plan
To reach our growth goals, ClassicCuts Barbers requires $74,000 in funding. This investment will be allocated towards capital and non-capital needs, including location buildout, furniture, equipment, working capital, initial marketing, and staff salaries. With this funding, we aim to establish a solid foundation for our business, ensuring we can provide top-quality services, attract and retain customers, and achieve profitability. Our financial plan lays the groundwork for a successful and sustainable business in the competitive grooming industry.
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 | $1,780,784 | $1,928,286 | $2,088,007 | $2,260,957 | $2,448,232 |
Direct Expenses | $782,520 | $822,386 | $864,282 | $908,314 | $954,588 |
Gross Profit | $998,263 | $1,105,900 | $1,223,724 | $1,352,643 | $1,493,644 |
Gross Profit (%) | 56.1% | 57.4% | 58.6% | 59.8% | 61% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $901,178 | $1,005,869 | $1,120,658 | $1,246,450 | $1,384,229 |
Depreciation | $0 | $0 | $0 | $0 | $0 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $0 | $0 | $0 | $0 | $0 |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 |
Net Income | $901,178 | $1,005,869 | $1,120,658 | $1,246,450 | $1,384,229 |
II. Company Overview
ClassicCuts Barbers is a new Barber Shop in the heart of Newark, OH. As a local establishment, we pride ourselves on bringing high-quality grooming services to the community, filling a much-needed gap. Our mission is to offer a place where customers can enjoy premium haircuts, styling, and comprehensive grooming services that were previously hard to find in the area.
At ClassicCuts Barbers, our offerings are designed to meet all your grooming needs. From precision haircuts and expert styling to professional shaving services, we ensure that every client leaves looking and feeling their best. Our shelves are stocked with the finest hair care and beard care products, alongside a selection of grooming accessories, to help maintain that fresh-barbered look between visits. Our goal is to be your go-to destination for all things grooming, providing not only services but also the products you need to keep up with your personal care routine.
Located conveniently in Newark, OH, ClassicCuts Barbers is dedicated to serving our local community. Our shop is not just a place to get a haircut; it’s a grooming haven where every visit is a premium experience. Our commitment to excellence is what sets us apart, and we are determined to become a staple in Newark, offering a level of service that goes above and beyond what you might find elsewhere.
Our confidence in our success comes from several key factors. Firstly, our founder brings valuable experience from previously running a successful barber shop. This experience is crucial in understanding what works best in the grooming industry and how to deliver exceptional service to every customer. Moreover, our approach is to offer comprehensive grooming solutions. We don’t just focus on haircuts; we provide a full range of services and products that ensure our clients not only look their best but also feel their best. This holistic approach to grooming is what we believe will make us stand out from the competition.
Since our inception on January 6, 2024, ClassicCuts Barbers has achieved significant milestones as a C Corporation. We’ve put great thought and effort into developing our brand identity, which includes designing a logo that reflects our commitment to quality and professionalism, and choosing a company name that resonates with our mission. Finding the perfect location was crucial, and we are proud to say that we have secured a spot that is both accessible and welcoming to our clients. These accomplishments are just the beginning for us, and we look forward to serving the Newark community for many years to come.
III. Industry Analysis
The Barber Shop industry in the United States is thriving, with an estimated market size of $5.4 billion in 2020. This industry has shown steady growth over the past few years, with an expected annual growth rate of 3.2% from 2021 to 2026. This growth is fueled by an increasing demand for grooming services among both men and women, as well as the rising popularity of personalized and unique haircuts.
One of the key trends in the Barber Shop industry is the emphasis on customer experience and personalized services. Consumers are looking for more than just a haircut – they want a relaxing and enjoyable experience. This trend bodes well for ClassicCuts Barbers, as the new Barber Shop in Newark, OH, can focus on providing top-notch customer service and creating a welcoming atmosphere for their clients. By staying ahead of this trend, ClassicCuts Barbers can attract and retain loyal customers.
Another trend in the Barber Shop industry is the increasing focus on sustainability and eco-friendly practices. Consumers are becoming more conscious of the environmental impact of their grooming products and services. ClassicCuts Barbers can capitalize on this trend by offering organic and environmentally friendly grooming products, as well as implementing eco-friendly practices in their shop. By aligning with this trend, ClassicCuts Barbers can appeal to a growing segment of environmentally conscious consumers and set themselves apart from competitors.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents in Newark, OH, focusing on men of all age groups who seek quality haircuts and grooming services. These customers will appreciate the convenience of a local barber shop and will likely become repeat clients due to our exceptional service. Our primary demographic will include working professionals, students, and families who value a well-maintained appearance.
We will also aim to attract young adults and teenagers who are interested in modern and trendy hairstyles. This segment will be drawn to our expertise in the latest grooming techniques and styles. Offering special promotions and loyalty programs will foster a strong connection with this younger demographic.
In addition to individual clients, we will target local businesses and organizations, offering corporate packages and group discounts. This will include partnerships with nearby offices, schools, and sports teams. Such collaborations will enhance our visibility and establish us as a community-focused barber shop.
Lastly, we will appeal to seniors and veterans by providing specialized services and discounts tailored to their needs. This approach will not only accommodate their specific grooming preferences but also build goodwill within the community. Our welcoming and inclusive atmosphere will ensure that every customer feels valued and respected.
Customer Needs
ClassicCuts Barbers meets the demand for high-quality men’s grooming and hair care services. Customers expect precision haircuts, beard trims, and shaves that cater to their individual styles and preferences. The barber shop provides a comfortable and professional environment where clients can relax while receiving top-notch services.
Clients value cleanliness and hygiene, which ClassicCuts Barbers prioritizes through meticulous sanitation practices. The shop also offers a range of premium grooming products that customers can purchase, ensuring their look is maintained between visits. Skilled barbers with expertise in current trends and techniques enhance the overall experience, making it a go-to destination for grooming needs.
Convenience is another critical need that ClassicCuts Barbers fulfills by offering flexible scheduling options, including online booking and walk-in availability. The shop’s location and hours are designed to accommodate the busy lives of its customers. Personalized consultations and tailored recommendations further ensure that each client leaves satisfied and looking their best.
V. Competitive Analysis
Direct Competitors
ClassicCuts Barbers’s competitors include the following companies:
Doug Cross Barber Shop
Doug Cross Barber Shop offers traditional barber services including haircuts, shaves, and beard trims. Their price points range from $15 for basic haircuts to $35 for premium services such as hot towel shaves. The shop generates an estimated annual revenue of $150,000. Located at 123 Main Street, Newark, OH, Doug Cross Barber Shop primarily serves middle-aged men and seniors from the local Newark area.
Key strengths include their long-standing reputation and skilled barbers. However, their weaknesses include a lack of modern amenities and limited marketing efforts.
Back Street Hair Cutters
Back Street Hair Cutters provides a variety of services including haircuts, coloring, and styling for both men and women. Their prices range from $20 for a basic cut to $80 for coloring services. This shop has an estimated annual revenue of $200,000. Located at 456 Elm Street, Newark, OH, Back Street Hair Cutters serves a diverse customer base, including young professionals and families.
Their strengths lie in their wide range of services and modern facilities. Weaknesses include higher prices compared to traditional barbershops and longer wait times.
City Barbers Classic Cuts And Shaves
City Barbers Classic Cuts And Shaves specializes in classic barber services such as haircuts, straight razor shaves, and beard grooming. Their pricing ranges from $18 for a haircut to $40 for a full-service shave and haircut package.
With an estimated annual revenue of $175,000, they are located at 789 Oak Street, Newark, OH. The shop primarily targets young men and professionals within Newark and the surrounding areas. Key strengths include excellent customer service and a modern, comfortable atmosphere. Their weaknesses include limited space and occasional staffing shortages.
Competitive Advantages
At ClassicCuts Barbers, we pride ourselves on offering comprehensive grooming solutions that ensure our clients look and feel their best. Our team of skilled barbers is dedicated to providing personalized services tailored to each individual’s unique style and grooming needs. By utilizing the latest techniques and high-quality products, we set ourselves apart from the competition and establish a standard of excellence in the industry. Our commitment to continuous education and staying abreast of the latest trends allows us to offer innovative services that keep our clients ahead of the curve.
In addition to our superior grooming solutions, we focus on creating an exceptional customer experience. Our welcoming atmosphere and attention to detail make every visit to ClassicCuts Barbers a memorable one. We understand the importance of convenience and offer flexible scheduling options, including online booking and extended hours, to accommodate our clients’ busy lives. Furthermore, our competitive pricing ensures that top-notch grooming services are accessible to everyone. By combining expertise, innovation, and exceptional customer care, we position ourselves as the go-to barber shop in the area.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
ClassicCuts Barbers offers a range of products and services designed to meet the diverse grooming needs of its clientele. At the heart of its offerings are haircuts and styling services, which are tailored to suit individual preferences and trends. Customers can expect to pay an average price of $25 for a standard haircut, with more specialized styling services ranging upward depending on complexity and time required.
In addition to haircuts, ClassicCuts Barbers provides comprehensive shaving services. These services include traditional straight-razor shaves, beard trims, and hot towel treatments. The average price for a straight-razor shave is $20, while beard trims typically cost around $15. The hot towel treatment, which enhances the shaving experience, is often included in premium packages priced at approximately $35.
Hair care products are another key offering. ClassicCuts Barbers stocks a variety of shampoos, conditioners, and styling gels from reputable brands. These products range in price from $10 to $25, depending on the brand and type. The availability of quality hair care products allows customers to maintain their grooming standards between visits.
Beard care products are also prominently featured. The shop offers a selection of beard oils, balms, and grooming kits. Beard oils and balms are typically priced between $15 and $30. Grooming kits, which include multiple products and tools, offer a comprehensive solution for beard maintenance and are priced around $50.
Grooming accessories, such as combs, brushes, and razors, add to the convenience offered by ClassicCuts Barbers. These accessories are carefully selected to ensure quality and effectiveness. Prices for grooming accessories range from $5 for basic combs to $40 for high-end razors and specialized tools.
Overall, ClassicCuts Barbers aims to provide a well-rounded grooming experience by offering a combination of essential services and high-quality products at competitive prices. This approach not only caters to the immediate needs of their clients but also supports their ongoing grooming routines.
Promotions Plan
We are committed to attracting customers through a range of proven promotional methods and tactics. Our primary focus will be on online marketing, leveraging the power of digital platforms to reach a broader audience. We will employ social media marketing, utilizing platforms like Facebook, Instagram, and Twitter to engage with potential customers, post updates, and showcase our services. Regularly updating our social media profiles with engaging content, including before-and-after photos, customer testimonials, and promotional offers, will be a key strategy.
In addition to social media, we will invest in a fully optimized website that highlights our services, provides easy online booking, and features an informative blog. Search engine optimization (SEO) will play a crucial role in ensuring our website ranks high on search engine results pages, helping potential customers find us easily. We will also run targeted Google Ads campaigns to capture the attention of individuals searching for barbershop services in Newark, OH.
Email marketing will be another essential component of our promotional strategy. We will build and maintain a customer email list to send out newsletters, special offers, and personalized grooming tips. This direct line of communication will help keep our customers informed and engaged.
We will also explore influencer partnerships and collaborations to reach a wider audience. By partnering with local influencers and bloggers, we will tap into their follower base and gain credibility through their endorsements. Influencer content, such as reviews and shout-outs, will be shared across our social media platforms to maximize exposure.
Traditional marketing methods will complement our online efforts. We will distribute flyers and brochures in high-traffic areas around Newark, OH, and offer special promotions to first-time customers. Additionally, we will participate in local events and sponsor community activities to increase our visibility and foster goodwill within the community.
Lastly, we will encourage customer referrals by implementing a referral program that rewards both the referring customer and the new client. Word-of-mouth marketing will be a powerful tool, and providing exceptional service will ensure our customers become our best advocates.
By combining these online and offline promotional methods, we will establish a strong presence in Newark, OH, and attract a loyal customer base to ClassicCuts Barbers.
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 ClassicCuts Barbers, there are several key day-to-day operational processes that we will perform:
- Customer Service:
- Greet customers warmly as they enter the shop.
- Provide personalized consultations to understand customer preferences.
- Ensure prompt service to minimize wait times.
- Appointment Management:
- Utilize a booking system to manage appointments efficiently.
- Send reminders to customers about upcoming appointments.
- Accommodate walk-in customers whenever possible.
- Sanitation and Cleanliness:
- Sanitize barbering tools and equipment after each use.
- Keep the shop clean by regularly sweeping floors and disinfecting surfaces.
- Follow all health and safety regulations to ensure a safe environment.
- Inventory Management:
- Keep track of barbering supplies and replenish stock as needed.
- Maintain an organized storage area for easy access to tools and products.
- Order high-quality products that meet customer needs and preferences.
- Staff Management:
- Ensure all staff members are trained and up-to-date with the latest barbering techniques.
- Conduct regular team meetings to address any issues and plan upcoming promotions.
- Provide ongoing professional development opportunities for staff.
- Marketing and Promotion:
- Engage with customers through social media platforms to promote services and special offers.
- Develop loyalty programs to retain regular customers.
- Collaborate with local businesses for cross-promotional opportunities.
- Financial Management:
- Maintain accurate records of daily transactions.
- Manage expenses to ensure profitability.
- Prepare regular financial reports to track business performance.
Milestones
ClassicCuts Barbers expects to complete the following milestones in the coming months in order to ensure its success:
- Grand Opening Launch: Successfully launch our barber shop, ensuring all operational aspects are in place, including equipment, inventory, and initial marketing efforts.
- Obtain Permits and Licenses: Secure all necessary permits and licenses to legally operate, including health and safety inspections.
- Staff Hiring and Training: Recruit and train skilled barbers and support staff to provide high-quality service and create a consistent customer experience.
- Customer Acquisition and Retention: Implement marketing strategies to attract and retain customers, such as loyalty programs, referral incentives, and community engagement activities.
- Achieve Initial Revenue Target: Reach $15,000 in monthly revenue through a combination of services, product sales, and effective marketing.
- Build a Strong Online Presence: Develop and maintain a professional website and active social media profiles to engage with customers and promote services.
- Implement a Booking System: Introduce an efficient online booking system to streamline appointments and improve customer convenience.
- Establish Vendor Relationships: Build reliable relationships with suppliers for barbering products and equipment to ensure consistent quality and availability.
- Customer Feedback and Improvement: Regularly gather and act on customer feedback to continuously improve service quality and customer satisfaction.
- Financial Management and Monitoring: Implement robust financial tracking and management systems to monitor cash flow, expenses, and profitability.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
ClassicCuts Barbers management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Anthony Ortiz, President
Anthony Ortiz has a history of success in the barbering industry, having successfully run a barber shop in the past. His extensive experience and strong leadership skills have enabled him to build and manage high-performing teams. Anthony’s keen business acumen, combined with his passion for the barbering trade, positions him perfectly to lead ClassicCuts Barbers towards sustained growth and lasting success. His previous achievements in managing barbershops demonstrate his capability to navigate the complexities of this industry, ensuring operational efficiency and customer satisfaction.
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 | $1,780,784 | $1,928,286 | $2,088,007 | $2,260,957 | $2,448,232 |
Direct Expenses | $782,520 | $822,386 | $864,282 | $908,314 | $954,588 |
Gross Profit | $998,263 | $1,105,900 | $1,223,724 | $1,352,643 | $1,493,644 |
Gross Profit (%) | 56.1% | 57.4% | 58.6% | 59.8% | 61% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $901,178 | $1,005,869 | $1,120,658 | $1,246,450 | $1,384,229 |
Depreciation | $0 | $0 | $0 | $0 | $0 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $0 | $0 | $0 | $0 | $0 |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 |
Net Income | $901,178 | $1,005,869 | $1,120,658 | $1,246,450 | $1,384,229 |
Funding Requirements/Use of Funds
To accomplish our growth goals, ClassicCuts Barbers needs $74,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $20,000 |
Furniture | $5,000 |
Equipment | $10,000 |
Machines | $2,000 |
Computers | $1,000 |
Non Capital Investments | |
---|---|
Working Capital | $10,000 |
Initial Rent/Leas | $2,000 |
Staff Salaries for the First 3 Months | $15,000 |
Initial Marketing and Advertising | $5,000 |
Supplies | $2,000 |
Insurance | $2,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $1,780,784 | $1,928,286 | $2,088,007 | $2,260,957 | $2,448,232 | |
Total Revenues | $1,780,784 | $1,928,286 | $2,088,007 | $2,260,957 | $2,448,232 | |
Direct Costs | ||||||
Direct Costs | $782,520 | $822,386 | $864,282 | $908,314 | $954,588 | |
Total Direct Costs | $782,520 | $822,386 | $864,282 | $908,314 | $954,588 | |
GROSS PROFIT | $998,263 | $1,105,900 | $1,223,724 | $1,352,643 | $1,493,644 | |
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 | $901,178 | $1,005,869 | $1,120,658 | $1,246,450 | $1,384,229 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $901,178 | $1,005,869 | $1,120,658 | $1,246,450 | $1,384,229 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $901,178 | $1,005,869 | $1,120,658 | $1,246,450 | $1,384,229 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $901,178 | $1,005,869 | $1,120,658 | $1,246,450 | $1,384,229 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $901,178 | $1,005,869 | $1,120,658 | $1,246,450 | $1,384,229 | |
Net Profit Margin (%) | 50.6% | 52.2% | 53.7% | 55.1% | 56.5% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $937,178 | $1,943,048 | $3,063,706 | $4,310,157 | $5,694,386 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $937,178 | $1,943,048 | $3,063,706 | $4,310,157 | $5,694,386 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $975,178 | $1,981,048 | $3,101,706 | $4,348,157 | $5,732,386 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | |
Total Liabilities | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $901,178 | $1,907,048 | $3,027,706 | $4,274,157 | $5,658,386 | |
Total Equity | $901,178 | $1,907,048 | $3,027,706 | $4,274,157 | $5,658,386 | |
TOTAL LIABILITIES & EQUITY | $975,178 | $1,981,048 | $3,101,706 | $4,348,157 | $5,732,386 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $901,178 | $1,005,869 | $1,120,658 | $1,246,450 | $1,384,229 | |
Change in Working Capital | $0 | $0 | $0 | $0 | $0 | |
Plus Depreciation | $0 | $0 | $0 | $0 | $0 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $901,178 | $1,005,869 | $1,120,658 | $1,246,450 | $1,384,229 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($38,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($38,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $74,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $74,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $937,178 | $1,005,869 | $1,120,658 | $1,246,450 | $1,384,229 | |
Cash at Beginning of Period | $0 | $937,178 | $1,943,048 | $3,063,706 | $4,310,157 | |
$937,178 | $1,943,048 | $3,063,706 | $4,310,157 | $5,694,386 |