Beauty Salon Business Plan
Below is our beauty salon business plan template and sample plan created using what we consider the best free AI business plan generator.
I. Executive Summary
Company Overview
Welcome to GlamGrove Salon, our vibrant sanctuary of beauty located in the heart of Middletown, CT. Since opening our doors, we’ve dedicated ourselves to providing unparalleled beauty services in a community that greatly needed it. From luxurious hair treatments and nail services to rejuvenating skincare and professional makeup applications, we offer a wide spectrum of pampering experiences. Our salon is not just a place to enhance your appearance; it’s a destination for transformation and relaxation, conveniently situated to ensure everyone in Middletown has access to top-tier beauty solutions. Our foundation is built on exceptional service, a comprehensive range of offerings, and a commitment to customer satisfaction, making every visit a memorable journey towards beauty and well-being.
Success Factors
Our success stems from a combination of experienced leadership, a commitment to excellence, and a clear understanding of our clientele’s needs. With a foundation laid by a founder with a proven track record in the beauty industry, we’ve quickly established ourselves as a premier destination in Middletown, CT. Key accomplishments such as our distinct brand identity, strategic location selection, and legal structuring as a C Corporation showcase our professional approach and dedication to long-term success. Our focus on superior service, comprehensive offerings, and a unique salon experience positions us for continued growth and distinguishes us in a competitive market.
Industry Analysis
The Beauty Salon industry in the United States, boasting a market size of over $60 billion, is on a robust growth trajectory with an expected annual increase of around 3%. This growth is fueled by rising disposable incomes, evolving beauty trends, and a heightened focus on wellness and self-care among consumers. GlamGrove Salon is at the forefront of these trends, offering a range of services that tap into the growing demand for personalized and high-quality beauty experiences. By integrating natural and organic products, adopting the latest beauty technologies, and tailoring our services to meet the unique preferences of our clients in Middletown, CT, we are well-positioned to capitalize on the industry’s positive outlook.
Customer Analysis
We target a diverse clientele in Middletown, CT, including working professionals, students, stay-at-home parents, young adults, teenagers, bridal parties, and senior citizens. Our strategic location and broad range of services cater to those seeking convenience, quality, and a modern salon experience. By offering special promotions, student discounts, and personalized beauty treatments, we attract a wide audience looking to fulfill their beauty and wellness needs. Our approach ensures we meet the expectations of various customer segments, creating a loyal customer base and establishing ourselves as the go-to salon in the community.
Competitive Analysis
Our main competitors, The Iron Scissors, CitiHair Design, and Tara’s Beauty Studio, each offer a range of beauty services in Middletown, CT. Despite their strengths, they face limitations such as limited space, high staff turnover, and restricted marketing reach. GlamGrove Salon sets itself apart with a comprehensive service offering, expert staff, and a commitment to personalized customer experiences. Our use of premium products, state-of-the-art equipment, and a luxurious yet welcoming environment gives us a competitive edge. Additionally, our community engagement through exclusive promotions, loyalty programs, and special events solidifies our position as the preferred beauty destination in the area.
Marketing Plan
GlamGrove Salon offers a curated selection of hair, nail, skincare, waxing, and makeup services, with pricing designed to meet the needs of our diverse clientele. From affordable basic treatments to premium services, we ensure excellence in every offering. Our marketing strategy focuses on leveraging online platforms, including social media and a user-friendly website, complemented by SEO and email marketing to enhance our online presence and customer engagement. Collaborations with influencers, participation in community events, and traditional marketing methods like flyers and referral programs will help us attract and retain a broad customer base. Through these efforts, we aim to establish a strong brand identity and a loyal following in Middletown, CT.
Operations Plan
Our operational focus includes efficient appointment scheduling, exceptional customer service, strategic staff management, diligent inventory control, and robust financial management, all underpinned by a commitment to cleanliness and sanitation. Key milestones for our near-term success include securing a prime location, obtaining necessary permits, completing salon setup, hiring and training a professional team, launching targeted marketing campaigns, and implementing customer retention strategies. These steps will enable us to achieve our goal of becoming the leading beauty salon in Middletown, CT, with a monthly revenue target of $15,000 within our first year of operations.
Management Team
Under the leadership of Thomas Price, our CEO, GlamGrove Salon boasts a management team with a wealth of experience and a proven track record in the beauty industry. Thomas’s extensive background and strategic vision provide the guidance needed to navigate the competitive landscape and drive our salon towards achieving its business objectives. His leadership ensures that GlamGrove Salon operates with professionalism and a focus on innovation, setting the stage for continuous growth and customer satisfaction.
Financial Plan
To achieve our growth goals, GlamGrove Salon is strategically utilizing initial funding to cover key operational and marketing activities. Our financial strategy is focused on maximizing the use of our resources to generate sustainable revenue and ensure long-term profitability. Through careful management and strategic planning, we are committed to reaching our financial targets and establishing GlamGrove Salon as a financially stable and thriving business in the beauty 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 | $2,164,147 | $2,343,404 | $2,537,508 | $2,747,690 | $2,975,282 |
Direct Expenses | $855,881 | $899,484 | $945,309 | $993,468 | $1,044,081 |
Gross Profit | $1,308,265 | $1,443,919 | $1,592,199 | $1,754,222 | $1,931,201 |
Gross Profit (%) | 60.5% | 61.6% | 62.7% | 63.8% | 64.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,211,180 | $1,343,888 | $1,489,133 | $1,648,029 | $1,821,787 |
Depreciation | $22,400 | $22,400 | $22,400 | $22,400 | $22,400 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $17,700 | $17,700 | $17,700 | $17,700 | $17,700 |
Income Tax Expense | $409,878 | $456,325 | $507,161 | $562,775 | $623,590 |
Net Income | $761,202 | $847,462 | $941,871 | $1,045,154 | $1,158,096 |
II. Company Overview
GlamGrove Salon is a fresh and vibrant beauty salon serving the Middletown, CT community. As a newcomer to the local beauty scene, we pride ourselves on being a unique establishment in an area that was previously lacking in high-quality salon services. Our mission is to provide exceptional beauty solutions that cater to the needs and desires of our customers, ensuring that each visit is a memorable and satisfying experience.
At GlamGrove Salon, we offer a wide array of services designed to pamper and beautify. Our offerings include comprehensive hair care services, from cutting and styling to coloring and treatments, ensuring your locks look their best. Nail services are also a cornerstone of our salon, where you can enjoy everything from basic manicures and pedicures to elaborate nail art. For those looking to rejuvenate their skin, our skincare treatments provide a range of options, including facials and peels tailored to address individual skin concerns. Additionally, we offer waxing and hair removal services to keep your skin smooth and hair-free, alongside professional makeup services for special occasions or a fresh daily look.
Conveniently located in Middletown, CT, GlamGrove Salon is perfectly situated to serve the local community and its beauty needs. Our prime location ensures easy access for all our clients, making it simple to enjoy a relaxing and beautifying session without the hassle of a long commute.
GlamGrove Salon is positioned for success for several key reasons. Our founder brings valuable experience from operating a successful beauty salon business prior to establishing GlamGrove. This experience is complemented by our commitment to offering superior services that exceed those of our competitors. We focus on the comprehensive needs of our clients, ensuring that we provide a range of beauty and grooming services unmatched in quality and scope by any other salon in the area.
Since our foundation on January 6, 2024, GlamGrove Salon has made significant strides as a business. We are officially registered as a C Corporation, highlighting our commitment to a structured and professional approach to business operations. Among our key accomplishments are the development of our unique company name, the creation of a distinctive logo that encapsulates our brand identity, and the acquisition of an ideal location that serves as the perfect backdrop for our services. These achievements mark just the beginning of our journey towards becoming a leading beauty salon in Middletown, CT.
III. Industry Analysis
The Beauty Salon industry in the United States is a thriving market, with an estimated size of over $60 billion in annual revenue. This industry encompasses a wide range of services, including hair care, skincare, nail care, and other beauty treatments. With the increasing focus on self-care and personal grooming, the demand for beauty salon services is expected to continue growing in the coming years.
One of the key trends in the Beauty Salon industry is the shift towards eco-friendly and sustainable practices. Consumers are becoming more conscious of the products they use on their skin and hair, leading to a rise in demand for natural and organic beauty products. This trend bodes well for GlamGrove Salon, as it positions itself as a sustainable beauty salon that offers environmentally friendly services and products to its customers in Middletown, CT.
Another trend in the Beauty Salon industry is the increasing popularity of personalized beauty services. Customers are looking for tailored experiences that cater to their individual needs and preferences. GlamGrove Salon can capitalize on this trend by offering customized beauty treatments and personalized consultations to ensure that each customer receives a unique and personalized experience. By staying ahead of industry trends and providing top-notch services, GlamGrove Salon is well-positioned to thrive in the competitive Beauty Salon market in the United States.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
Our primary target customers will be local residents of Middletown, CT. These individuals will likely seek convenient and accessible beauty services close to home. By offering a variety of services, we will aim to meet the diverse needs of this demographic.
We will also focus on working professionals who will require quick and efficient beauty treatments. Many of these customers will seek services during their lunch breaks or after work hours. We will tailor our hours of operation to accommodate their busy schedules.
In addition, we will target college students from nearby universities who will look for affordable yet stylish beauty treatments. Special promotions and student discounts will be offered to attract this budget-conscious group. We will create a social media presence to engage with this tech-savvy audience.
Lastly, we will not overlook special occasion customers, such as brides-to-be and party-goers. These clients will seek specialized services like bridal makeup and event styling. We will offer packages and bespoke services to cater to their unique needs.
Customer Needs
GlamGrove Salon ensures clients have access to high-quality products that cater to their diverse beauty and grooming needs. Clients expect personalized services tailored to their individual preferences and styles, ensuring they leave feeling satisfied and confident. The salon creates a welcoming and relaxing atmosphere where customers can unwind and enjoy their beauty treatments.
Customers look for skilled and knowledgeable staff who stay updated with the latest beauty trends and techniques. They also appreciate the convenience of easy appointment scheduling and timely service without long wait times. GlamGrove Salon addresses these needs by employing experienced professionals and streamlining the booking process.
Clients value hygienic and clean facilities that prioritize their health and safety. They expect transparent pricing with no hidden costs, ensuring they understand the value of the services they receive. GlamGrove Salon meets these needs by maintaining strict cleanliness standards and offering clear, upfront pricing information.
V. Competitive Analysis
Direct Competitors
GlamGrove Salon’s competitors include the following companies:
The Iron Scissors
The Iron Scissors offers a wide range of hair services including cutting, coloring, and styling. They also provide premium services like keratin treatments and hair extensions.
Price points vary, with basic haircuts starting at $30 and premium services reaching up to $200. The salon’s annual revenue is estimated to be around $500,000.
Located in the downtown area of Middletown, CT, The Iron Scissors serves a diverse customer base, including working professionals and college students. They are known for their modern and chic interior.
Key strengths include a highly skilled staff and a strong social media presence. However, the salon faces weaknesses such as limited parking availability and higher prices compared to local competitors.
CitiHair Design
CitiHair Design specializes in a variety of hair services, including cuts, color treatments, and bridal styling. They also offer nail care and skincare services.
Their price points are competitive, with haircuts starting at $25 and color services ranging from $50 to $150. The salon generates an annual revenue of approximately $400,000.
Located in a bustling shopping area in Middletown, CT, CitiHair Design attracts a mixed clientele of families and young professionals. The salon is known for its friendly and welcoming environment.
Key strengths include affordable pricing and a wide range of services. Weaknesses include occasional long wait times and a somewhat outdated interior design.
Tara’s Beauty Studio
Tara’s Beauty Studio offers comprehensive beauty services including haircuts, coloring, makeup application, and spa treatments like facials and massages. They also sell a range of beauty products.
Prices are mid-range, with basic haircuts starting at $35 and spa packages going up to $250. The studio’s annual revenue is estimated to be around $450,000.
Situated in a residential area of Middletown, CT, Tara’s Beauty Studio serves mostly local residents and loyal customers. The studio is known for its personalized service and relaxing atmosphere.
Key strengths include a loyal customer base and high-quality service. However, the studio’s weaknesses are limited online presence and less competitive pricing for some services.
Competitive Advantages
At GlamGrove Salon, we pride ourselves on providing superior services that cater to a wide range of client needs. Our comprehensive beauty and grooming solutions surpass those offered by our competitors. We offer personalized consultations, allowing us to tailor services specifically to each client’s preferences and requirements. This ensures that our clients receive exactly what they need to look and feel their best. Additionally, our team of highly skilled and experienced professionals stays up-to-date with the latest trends and techniques, allowing us to consistently deliver top-notch results.
Our salon stands out due to our commitment to using high-quality, eco-friendly products that are both effective and gentle on the skin and hair. This not only enhances the client experience but also aligns with the growing demand for sustainable beauty practices. Furthermore, we have created a welcoming and luxurious environment where our clients can relax and enjoy their treatments. Our strategic location in Middletown, CT, combined with convenient appointment scheduling and exceptional customer service, positions us as the go-to destination for beauty and grooming needs in the area. These competitive advantages collectively ensure that our clients always receive the best possible care and attention.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
GlamGrove Salon offers a variety of high-quality services and products to cater to the beauty needs of its customers. Each service is designed to provide exceptional care and results, ensuring clients leave feeling refreshed and pampered.
Hair Care Services at GlamGrove Salon include haircuts, coloring, styling, and treatments. Clients can opt for a standard haircut starting at around $40, while more specialized services like balayage or highlights are priced between $100 and $150. For those looking for advanced treatments such as keratin smoothing or deep conditioning, prices range from $75 to $150, depending on the complexity and products used.
Nail Services are another popular offering at the salon. Basic manicures and pedicures start at $25 and $40, respectively. For clients seeking more intricate designs or long-lasting options, GlamGrove provides gel manicures at $35 and acrylic nails starting at $50. Pedicure services can also include spa treatments and paraffin wax, with prices ranging from $60 to $80.
Skincare Treatments include facials, microdermabrasion, and chemical peels. A standard facial can cost around $75, while more intensive treatments like microdermabrasion and chemical peels are priced between $120 and $200. GlamGrove also offers customized skincare treatments tailored to individual skin types and concerns, which are typically priced on consultation.
Waxing and Hair Removal services are available for various parts of the body, including eyebrows, legs, and bikini areas. Eyebrow waxing starts at $15, and full-leg waxing is priced at approximately $60. For more sensitive areas, such as Brazilian waxing, clients can expect to pay around $70. The salon uses high-quality products to ensure a comfortable and efficient hair removal process.
Makeup Services are offered for both everyday looks and special occasions. A standard makeup application starts at $50, while bridal makeup packages can range from $150 to $200, often including a trial session. GlamGrove also provides makeup lessons for those looking to enhance their skills, with prices starting at $100 for a one-on-one session.
Each service at GlamGrove Salon is performed by skilled professionals dedicated to providing an exceptional experience. Clients can trust that they are receiving top-notch care and expertise, making GlamGrove a premier destination for beauty services.
Promotions Plan
At GlamGrove Salon, we will employ a variety of promotional methods and tactics to attract customers and build a strong clientele base. We will leverage online marketing extensively, utilizing social media platforms such as Instagram, Facebook, and Pinterest to showcase our services, share customer testimonials, and post before-and-after photos of our beauty treatments. Regular updates and engaging content will help us build a loyal online community.
We will also invest in a well-designed, user-friendly website that includes an online booking system, detailed descriptions of our services, and a blog featuring beauty tips and trends. Search engine optimization (SEO) will be a key focus to ensure our website ranks high on search engine results pages, making it easier for potential customers to find us.
To generate buzz and attract foot traffic, we will host a grand opening event with special promotions and discounts. This event will be promoted through local media, social media, and email marketing campaigns. We will also partner with local influencers and beauty bloggers to reach a wider audience and gain credibility within the community.
In addition to online marketing, we will implement a referral program that incentivizes existing customers to refer their friends and family to our salon. This program will offer discounts or free services as rewards for successful referrals, encouraging word-of-mouth marketing.
We will maintain a presence at local community events and fairs to increase brand visibility and connect with potential customers face-to-face. Offering free mini-services or samples at these events will provide attendees with a taste of our offerings and encourage them to visit our salon for a full experience.
To retain customers, we will develop a loyalty program that rewards repeat visits with exclusive discounts, free services, or special gifts. This program will make our customers feel valued and appreciated, increasing the likelihood of repeat business.
By employing these promotional methods and tactics, we expect to attract a steady stream of new customers while building a loyal and satisfied client base at GlamGrove Salon.
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 GlamGrove Salon, there are several key day-to-day operational processes that we will perform:
- Customer Appointments and Scheduling
- Manage online and phone bookings using a reliable scheduling system.
- Send appointment reminders via text or email to reduce no-shows.
- Accommodate walk-ins while balancing scheduled appointments.
- Client Consultation and Services
- Conduct initial consultations to understand customer needs and preferences.
- Provide a range of beauty services including haircuts, coloring, styling, manicures, pedicures, facials, and more.
- Ensure all services adhere to high-quality standards and customer satisfaction.
- Inventory Management
- Maintain stock of beauty products, tools, and supplies.
- Track inventory levels and reorder items as necessary to avoid shortages.
- Organize storage areas for easy access and efficient workflow.
- Sanitation and Cleanliness
- Follow strict hygiene protocols for tools, equipment, and workstations.
- Clean and sanitize the salon regularly to create a welcoming environment.
- Dispose of waste properly and maintain a clutter-free space.
- Staff Management
- Schedule staff shifts to ensure adequate coverage throughout the day.
- Provide ongoing training and development for staff to enhance skills.
- Foster a positive work environment to retain and motivate employees.
- Customer Relationship Management
- Maintain a customer database to track preferences and history.
- Follow up with clients post-appointment for feedback and future bookings.
- Implement loyalty programs and promotions to attract and retain clients.
- Financial Management
- Manage daily cash flow, including sales, expenses, and payroll.
- Utilize accounting software to track financial performance and budget.
- Prepare for tax obligations and financial reporting.
- Marketing and Promotion
- Develop and execute marketing campaigns to attract new clients.
- Engage with customers on social media platforms to build brand awareness.
- Collaborate with local businesses for cross-promotions and events.
- Technology and Systems
- Ensure all salon software and systems are up-to-date and functioning.
- Utilize a POS system for seamless transaction processing.
- Leverage customer management software to streamline operations.
Milestones
GlamGrove Salon expects to complete the following milestones in the coming months in order to ensure its success:
- Secure a Prime Location: Identify and lease a high-traffic location in Middletown, CT, that is accessible and visible to potential clients.
- Obtain Required Permits and Licenses: Ensure all necessary local and state permits and licenses are acquired to legally operate the salon.
- Complete Salon Build-Out: Design and build out the salon to create an inviting and functional space, including purchasing and setting up all necessary equipment.
- Hire and Train Staff: Recruit experienced and qualified beauty professionals and support staff. Conduct comprehensive training to ensure high service standards.
- Launch Our Beauty Salon Business: Execute a grand opening event with promotions to create buzz and attract initial customers.
- Implement Customer Retention Programs: Develop loyalty programs and offer special promotions to retain customers and encourage repeat business.
- Achieve $15,000/Month in Revenue: Focus on marketing, customer service, and service diversification to reach a sustainable revenue stream of $15,000 per month.
- Establish Strong Online Presence: Develop and maintain an engaging website and active social media profiles to attract and interact with customers online.
- Build a Robust Appointment System: Implement a reliable booking system to manage appointments efficiently and reduce no-shows.
- Develop Partnerships with Local Businesses: Form strategic alliances with local businesses for cross-promotion and community engagement to increase visibility and client base.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
GlamGrove Salon management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Thomas Price, CEO
Thomas Price brings a wealth of experience to his role as CEO of GlamGrove Salon. With a proven track record in the beauty industry, Thomas has previously led a beauty salon business to success, demonstrating his ability to manage operations efficiently and drive growth. His strategic vision and deep understanding of the market make him well-equipped to steer GlamGrove Salon towards lasting success. Thomas is dedicated to fostering innovation and ensuring that GlamGrove Salon remains at the forefront of beauty and wellness trends.
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 | $2,164,147 | $2,343,404 | $2,537,508 | $2,747,690 | $2,975,282 |
Direct Expenses | $855,881 | $899,484 | $945,309 | $993,468 | $1,044,081 |
Gross Profit | $1,308,265 | $1,443,919 | $1,592,199 | $1,754,222 | $1,931,201 |
Gross Profit (%) | 60.5% | 61.6% | 62.7% | 63.8% | 64.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,211,180 | $1,343,888 | $1,489,133 | $1,648,029 | $1,821,787 |
Depreciation | $22,400 | $22,400 | $22,400 | $22,400 | $22,400 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $17,700 | $17,700 | $17,700 | $17,700 | $17,700 |
Income Tax Expense | $409,878 | $456,325 | $507,161 | $562,775 | $623,590 |
Net Income | $761,202 | $847,462 | $941,871 | $1,045,154 | $1,158,096 |
Funding Requirements/Use of Funds
To accomplish our growth goals, GlamGrove Salon needs $177,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $50,000 |
Furniture | $20,000 |
Equipment | $30,000 |
Machines | $10,000 |
Computers | $2,000 |
Non Capital Investments | |
---|---|
Initial Working Capital | $20,000 |
Initial Rent/Lease | $3,000 |
Staff Salaries for the First 3 Months | $30,000 |
Initial Marketing and Advertising | $5,000 |
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 | $2,164,147 | $2,343,404 | $2,537,508 | $2,747,690 | $2,975,282 | |
Total Revenues | $2,164,147 | $2,343,404 | $2,537,508 | $2,747,690 | $2,975,282 | |
Direct Costs | ||||||
Direct Costs | $855,881 | $899,484 | $945,309 | $993,468 | $1,044,081 | |
Total Direct Costs | $855,881 | $899,484 | $945,309 | $993,468 | $1,044,081 | |
GROSS PROFIT | $1,308,265 | $1,443,919 | $1,592,199 | $1,754,222 | $1,931,201 | |
GROSS PROFIT % | 60.5% | 61.6% | 62.7% | 63.8% | 64.9% | |
Other Expenses | ||||||
Salaries | $72,814 | $75,023 | $77,299 | $79,644 | $82,060 | |
Marketing Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Rent/Utility Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Other Expenses | $12,135 | $12,503 | $12,883 | $13,274 | $13,676 | |
Total Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 | |
EBITDA | $1,211,180 | $1,343,888 | $1,489,133 | $1,648,029 | $1,821,787 | |
Depreciation | $22,400 | $22,400 | $22,400 | $22,400 | $22,400 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,188,780 | $1,321,488 | $1,466,733 | $1,625,629 | $1,799,387 | |
Interest Expense | $17,700 | $17,700 | $17,700 | $17,700 | $17,700 | |
PRETAX INCOME | $1,171,080 | $1,303,788 | $1,449,033 | $1,607,929 | $1,781,687 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,171,080 | $1,303,788 | $1,449,033 | $1,607,929 | $1,781,687 | |
Income Tax Expense | $409,878 | $456,325 | $507,161 | $562,775 | $623,590 | |
NET INCOME | $761,202 | $847,462 | $941,871 | $1,045,154 | $1,158,096 | |
Net Profit Margin (%) | 35.2% | 36.2% | 37.1% | 38% | 38.9% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $743,678 | $1,602,104 | $2,553,860 | $3,612,955 | $4,601,971 | |
Other Current Assets | $185,762 | $201,149 | $217,810 | $228,974 | $247,940 | |
Total Current Assets | $929,441 | $1,803,253 | $2,771,671 | $3,841,929 | $4,849,912 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $112,000 | $112,000 | $112,000 | $112,000 | $112,000 | |
Accum Depreciation | $22,400 | $44,800 | $67,200 | $89,600 | $112,000 | |
Net fixed assets | $89,600 | $67,200 | $44,800 | $22,400 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,019,041 | $1,870,453 | $2,816,471 | $3,864,329 | $4,849,912 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $80,839 | $84,789 | $88,935 | $91,638 | $96,124 | |
Debt outstanding | $177,000 | $177,000 | $177,000 | $177,000 | $0 | |
Total Liabilities | $257,839 | $261,789 | $265,935 | $268,638 | $96,124 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $761,202 | $1,608,664 | $2,550,536 | $3,595,690 | $4,753,787 | |
Total Equity | $761,202 | $1,608,664 | $2,550,536 | $3,595,690 | $4,753,787 | |
TOTAL LIABILITIES & EQUITY | $1,019,041 | $1,870,453 | $2,816,471 | $3,864,329 | $4,849,912 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $761,202 | $847,462 | $941,871 | $1,045,154 | $1,158,096 | |
Change in Working Capital | ($104,923) | ($11,436) | ($12,515) | ($8,460) | ($14,479) | |
Plus Depreciation | $22,400 | $22,400 | $22,400 | $22,400 | $22,400 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $678,678 | $858,425 | $951,756 | $1,059,094 | $1,166,016 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($112,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($112,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $177,000 | $0 | $0 | $0 | ($177,000) | |
Net Cash Flow from Financing | $177,000 | $0 | $0 | $0 | ($177,000) | |
Net Cash Flow | $743,678 | $858,425 | $951,756 | $1,059,094 | $989,016 | |
Cash at Beginning of Period | $0 | $743,678 | $1,602,104 | $2,553,860 | $3,612,955 | |
$743,678 | $1,602,104 | $2,553,860 | $3,612,955 | $4,601,971 |