CrossFit Gym Business Plan
Below is our crossfit gym business plan template and sample plan created using what we consider the best ai business plan generator.
I. Executive Summary
Company Overview
At FitForge CrossFit, located in the heart of Olathe, KS, we’re passionate about filling the gap in the market for high-quality local CrossFit facilities. Our state-of-the-art gym is designed to cater to the diverse needs of our community, offering a range of membership packages, group classes, personal training services, and a selection of merchandise and nutritional supplements. With our comprehensive approach, we aim to provide an unparalleled fitness experience, encouraging our members to achieve their best in a dynamic and supportive environment.
Success Factors
Our confidence in the success of FitForge CrossFit is grounded in our founder’s extensive experience and our commitment to delivering a superior fitness experience. Since our establishment, we’ve developed a unique logo, secured a prime location, and built a strong foundation for our brand. Our focus on supporting our members’ fitness journeys, coupled with our state-of-the-art facilities, sets us apart from the competition and positions us as a leader in the CrossFit community in Olathe, KS.
Industry Analysis
The CrossFit Gym industry in the United States is thriving, boasting over $4 billion in annual revenue and a steady growth rate. At FitForge CrossFit, we’re perfectly aligned with industry trends, including the increasing popularity of functional fitness and the incorporation of technology to enhance the workout experience. These trends, combined with our unique approach to fitness, position us to capture the growing demand for effective and engaging fitness programs, making us a competitive player in the market.
Customer Analysis
We target a diverse range of clients, from fitness enthusiasts to beginners, young professionals, busy parents, senior citizens, and local sports teams. Our offerings are designed to accommodate varied schedules and fitness levels, ensuring there’s something for everyone. With early morning, late evening, and weekend classes, as well as childcare options and specialized programs, we aim to create a welcoming atmosphere that fosters long-term commitment to fitness and community.
Competitive Analysis
FitForge CrossFit’s main competitors include Brookridge Golf & Fitness, Orangetheory Fitness Lenexa, and CYCLEBAR. Despite the strengths of these competitors, our superior fitness experience, state-of-the-art facilities, and expert trainers set us apart. We focus on customization, personal growth, and fostering a strong sense of community, offering a well-rounded fitness experience that addresses our members’ health goals and overall well-being.
Marketing Plan
Our marketing strategy revolves around a mix of online marketing, community engagement, and special promotions. We leverage social media and SEO to increase visibility and engage with our audience. Free trial classes and open house events, along with collaborations with local influencers and businesses, help us attract new members. Our pricing strategy offers flexibility and value, with various membership packages and services designed to meet our clients’ needs. Through targeted promotions and a strong online presence, we aim to build a robust community around FitForge CrossFit.
Operations Plan
Our operations focus on delivering daily fitness classes, managing schedules, maintaining facilities, and providing exceptional customer service. We track member progress, manage inventory, and ensure a safe environment. Regular staff training and community events are key to our operational success. In the coming months, we aim to complete milestones such as securing our location, hiring staff, and launching a comprehensive marketing campaign to ensure FitForge CrossFit’s growth and success.
Management Team
Carter Collins, our President, brings invaluable experience and a strategic vision to FitForge CrossFit. His leadership is instrumental in driving our growth and ensuring we deliver exceptional experiences to our members. Carter’s expertise and hands-on approach position us to achieve our mission of becoming the leading CrossFit gym in Olathe, KS.
Financial Plan
To reach our growth goals, FitForge CrossFit requires $277,000 in funding. This investment will cover capital and non-capital expenses such as building renovations, equipment purchases, initial operating costs, and marketing efforts. With this funding, we’re poised to build a solid foundation for our gym, ensuring its success and profitability in the competitive fitness market.
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 | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 |
Gross Profit | $1,559,787 | $1,727,969 | $1,912,069 | $2,113,504 | $2,333,819 |
Gross Profit (%) | 56.1% | 57.4% | 58.6% | 59.8% | 61% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,462,701 | $1,627,938 | $1,809,003 | $2,007,312 | $2,224,404 |
Depreciation | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $27,700 | $27,700 | $27,700 | $27,700 | $27,700 |
Income Tax Expense | $490,700 | $548,533 | $611,906 | $681,314 | $757,296 |
Net Income | $911,301 | $1,018,705 | $1,136,397 | $1,265,297 | $1,406,407 |
II. Company Overview
FitForge CrossFit is a cutting-edge CrossFit Gym now serving the vibrant community of Olathe, KS. As a local CrossFit gym, we’ve identified a significant gap in the market – the absence of high-quality local CrossFit facilities. This realization sparked the creation of our gym, aiming to fill this void by providing an unparalleled fitness experience to our members.
At FitForge CrossFit, we offer a comprehensive range of products and services tailored to meet the diverse needs of our clients. Our membership packages are designed to cater to different fitness levels and schedules, ensuring there’s something for everyone. Group classes form the core of our offerings, providing a dynamic and supportive environment for members to push their limits. For those seeking a more personalized approach, our personal training services are the perfect solution, offering tailored guidance to help members achieve their individual fitness goals. Additionally, we provide a selection of merchandise and nutritional supplements and products, ensuring our members have access to everything they need to support their health and fitness journey.
Located in the heart of Olathe, KS, FitForge CrossFit is perfectly positioned to serve the local community. Our facilities are designed to offer a comprehensive fitness experience, with state-of-the-art equipment and a welcoming atmosphere that motivates our members to achieve their best.
Our confidence in the success of FitForge CrossFit stems from several key factors. Firstly, our founder brings valuable experience from previously running a successful CrossFit gym, ensuring we have the knowledge and expertise to excel in this industry. Additionally, our commitment to providing a superior fitness experience sets us apart from our competition. We focus on supporting our members’ workout routines, health goals, and overall well-being, creating a community that extends beyond just a gym.
Since our establishment on 2024-01-06, FitForge CrossFit has made significant strides as a C Corporation. Our accomplishments to date include the creation of our unique logo, the development of our company name, and securing a prime location for our gym. These achievements mark only the beginning of our journey, as we continue to strive towards becoming the leading CrossFit gym in Olathe, KS.
III. Industry Analysis
The CrossFit Gym industry in the United States is currently a thriving market, with an estimated size of over $4 billion in annual revenue. This industry has experienced steady growth over the past decade, with an average annual growth rate of 4.1%. With the increasing focus on health and fitness among consumers, the CrossFit Gym industry is expected to continue growing in the coming years.
One of the key trends in the CrossFit Gym industry is the growing popularity of functional fitness training. CrossFit Gyms offer a unique approach to fitness, focusing on high-intensity workouts that incorporate a variety of functional movements. This trend bodes well for FitForge CrossFit, as their offering aligns with consumer preferences for effective and engaging fitness programs. With the demand for functional fitness training on the rise, FitForge CrossFit is well-positioned to attract a loyal customer base in Olathe, KS.
Another trend in the CrossFit Gym industry is the increasing adoption of technology to enhance the workout experience. Many CrossFit Gyms are incorporating wearable fitness trackers, online workout tracking platforms, and virtual coaching tools to provide a more personalized and interactive fitness experience for their members. By staying ahead of these technological trends and offering innovative fitness solutions, FitForge CrossFit can differentiate itself in the market and attract tech-savvy customers looking for a modern fitness experience.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents who are passionate about health and fitness, ranging from fitness enthusiasts to beginners looking to adopt a healthier lifestyle. These individuals will seek high-intensity workouts that CrossFit offers and will appreciate the community-driven environment we foster. Our focus will be on creating a welcoming atmosphere that encourages long-term commitment to fitness.
Young professionals and busy parents will also be a key demographic for us, as they will value the flexibility and efficiency of our varied workout schedules. We will offer early morning, late evening, and weekend classes to accommodate their busy lives. By providing childcare options, we will further attract parents who might otherwise struggle to find time for fitness.
Additionally, we will target senior citizens who are looking to maintain their mobility and overall health through low-impact, scalable CrossFit exercises. We will offer specialized classes tailored to this age group, ensuring that our workouts are both safe and effective for them. This inclusive approach will help us build a diverse and supportive fitness community.
We will also reach out to local sports teams and athletes who seek to improve their performance through strength and conditioning programs. By offering specialized training regimens, we will cater to their specific athletic needs, helping them to achieve their performance goals. This will position us as a go-to facility for sports performance enhancement in the Olathe area.
Customer Needs
FitForge CrossFit addresses the fundamental need for high-quality fitness and health services, catering to individuals keen on improving their physical well-being. Customers can expect personalized training programs designed to meet their specific fitness goals, whether they are beginners or seasoned athletes. The gym offers a supportive community environment that helps members stay motivated and committed to their fitness journey.
In addition to exceptional training services, FitForge CrossFit provides top-notch equipment and facilities that ensure a safe and effective workout experience. Members have access to a variety of classes and workout routines, which enhance flexibility in scheduling and cater to diverse fitness preferences. This variety keeps workouts engaging and helps prevent monotony, thus maintaining long-term interest and commitment.
Nutrition and wellness guidance are also a key component of the services offered, fulfilling the need for a comprehensive approach to health. Customers receive expert advice on diet and lifestyle changes that complement their fitness routines, fostering overall well-being. By integrating these aspects, FitForge CrossFit ensures that clients have all the tools necessary to achieve and sustain their health goals.
Moreover, the gym focuses on creating a welcoming and inclusive atmosphere that encourages community building. This environment fosters a sense of belonging and accountability among members, which is crucial for maintaining motivation and achieving results. Customer support is readily available, ensuring that all concerns and queries are promptly addressed, thereby enhancing the overall gym experience.
V. Competitive Analysis
Direct Competitors
Brookridge Golf & Fitness
Brookridge Golf & Fitness offers a range of fitness services including group fitness classes, personal training, and access to a state-of-the-art gym facility. They also feature golf amenities such as a golf course and practice areas. Price points vary, with gym memberships starting at around $50 per month, and additional fees for golf services. Revenues are diversified across both fitness and golf services, contributing to a robust financial structure. Located in Overland Park, KS, Brookridge serves customers primarily from Overland Park, Leawood, and surrounding areas. Their customer segments include fitness enthusiasts, golfers, and families. Key strengths include a comprehensive range of services and a well-established brand. Weaknesses may include higher costs and a potentially crowded facility during peak times.
Orangetheory Fitness Lenexa
Orangetheory Fitness Lenexa specializes in high-intensity interval training (HIIT) classes that combine cardiovascular and strength training exercises. They offer flexible class schedules to accommodate various lifestyles. Membership fees range from $59 to $159 per month, depending on the number of classes and additional services. Orangetheory’s revenue model is based on membership subscriptions and ancillary sales such as branded merchandise. Located in Lenexa, KS, they serve customers from Lenexa, Olathe, and Shawnee. Their primary customer segments include young professionals, fitness enthusiasts, and individuals seeking time-efficient workouts. Key strengths are their science-backed workout programs and strong brand recognition. Weaknesses may include higher membership costs and limited workout variety compared to full-service gyms.
CYCLEBAR
CYCLEBAR offers premium indoor cycling classes in a high-energy environment. Their classes are designed to provide a full-body workout with a focus on cardiovascular health and endurance. Pricing options include drop-in rates around $25 per class, with monthly memberships ranging from $99 to $179. Revenues are generated through class packages, memberships, and retail sales. They have multiple locations, including one in Leawood, KS, serving customers from Leawood, Overland Park, and Prairie Village. Customer segments include cycling enthusiasts, professionals, and individuals seeking an engaging group fitness experience. Key strengths include a strong community atmosphere and specialized cycling programs. Weaknesses may include a narrow focus on cycling, which may limit appeal to those seeking a more diverse workout regimen.
Competitive Advantages
At FitForge CrossFit, we pride ourselves on providing a superior fitness experience that goes beyond just exercise; we support our members’ workout routines, health goals, and overall well-being. Our state-of-the-art facilities and expert trainers ensure that each member receives personalized attention and tailored workout plans that align with their individual fitness levels and objectives. This focus on customization and personal growth sets us apart from our competitors, allowing our members to achieve their goals more effectively and enjoyably.
In addition to our top-notch training programs, we foster a strong sense of community and camaraderie among our members. This supportive environment encourages motivation and accountability, making it easier for members to stay committed to their fitness journeys. Moreover, our comprehensive approach includes nutritional guidance and wellness coaching, providing our members with the tools they need to achieve holistic health. By integrating these elements into our offerings, we create a well-rounded fitness experience that truly enhances our members’ lives.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
FitForge CrossFit offers a variety of products and services designed to meet the fitness needs of its customers. Membership Packages are available to cater to different commitment levels and budgets. Monthly memberships start at approximately $150 per month, while annual memberships are priced at around $1,500, providing a discount for long-term commitment.
Group Classes are a cornerstone of FitForge CrossFit’s offerings. These classes are priced at about $20 per session for drop-ins. For those holding memberships, group classes are often included, depending on the membership level. These classes provide a sense of community and are led by experienced trainers who ensure that participants get the most out of their workout.
Personal Training services are available for those seeking individualized attention and tailored workout plans. Pricing for personal training sessions ranges from $60 to $100 per hour, depending on the trainer’s experience and the number of sessions purchased in advance. This service is ideal for clients looking to achieve specific fitness goals or requiring specialized training.
Merchandise such as branded apparel, accessories, and equipment is also offered at FitForge CrossFit. T-shirts and tank tops are priced around $25, while hoodies and sweatpants range from $40 to $60. The gym also sells essentials like water bottles, gym bags, and other fitness accessories, with prices varying based on the item.
Nutritional Supplements and Products are available to support the dietary needs of members. FitForge CrossFit offers a selection of protein powders, pre-workout supplements, and recovery drinks. Prices for these products typically range from $30 to $60, depending on the brand and quantity. Additionally, nutritional counseling and meal planning services are offered, often as part of personal training packages or as standalone consultations.
Promotions Plan
At FitForge CrossFit, we employ a variety of promotional methods to attract customers and build a strong community around our fitness offerings. Our primary focus is on online marketing, leveraging social media platforms like Facebook, Instagram, and TikTok to engage with potential clients through visually appealing content, success stories, and fitness tips. We also utilize Google Ads and SEO strategies to ensure our website ranks high in search results, driving organic traffic and increasing visibility.
In addition to online marketing, we host free trial classes and open house events to give prospective members a firsthand experience of our facilities and training methodologies. These events are promoted through local community boards, newsletters, and partnerships with nearby businesses. Collaborating with local influencers and fitness bloggers helps us reach a broader audience and establish credibility.
We also offer special promotions and discounts for new members, such as introductory rates or referral bonuses. Email marketing campaigns are used to keep our members informed about upcoming events, new classes, and exclusive offers, fostering a sense of community and encouraging word-of-mouth referrals.
By combining these promotional methods, we aim to create a robust marketing strategy that drives membership growth and positions FitForge CrossFit as the premier fitness destination in Olathe, KS.
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 FitForge CrossFit, there are several key day-to-day operational processes that we will perform:
- Conduct daily fitness classes and training sessions led by certified CrossFit coaches.
- Manage class schedules to accommodate various customer time preferences, including early morning, midday, and evening sessions.
- Perform routine maintenance and cleaning of gym equipment and facilities to ensure a safe and hygienic environment.
- Track member attendance and progress, providing personalized feedback and guidance to help members achieve their fitness goals.
- Handle membership sign-ups, renewals, cancellations, and fee collections efficiently.
- Regularly update and manage the gym’s website and social media accounts to keep members informed about upcoming events, class schedules, and promotions.
- Order and manage inventory for gym supplies, such as workout gear, nutritional supplements, and cleaning products.
- Implement and monitor safety protocols to prevent injuries and handle any emergencies effectively.
- Provide exceptional customer service by addressing member inquiries, concerns, and feedback promptly and professionally.
- Conduct regular staff meetings and training to ensure all team members are aligned and updated on gym operations and policies.
- Organize community events and challenges to foster a sense of community and encourage member engagement.
- Collaborate with local businesses and health professionals to create partnerships and promote the gym within the community.
- Monitor financial performance, including budgeting, expense management, and financial reporting, to ensure the gym’s profitability.
- Continuously assess and improve the quality of services and programs offered based on member feedback and industry trends.
Milestones
FitForge CrossFit expects to complete the following milestones in the coming months in order to ensure its success:
- Secure a prime location for the gym in Olathe, KS, ensuring convenient access and visibility for potential members.
- Obtain all necessary permits and licenses required to legally operate a CrossFit gym in the area.
- Complete the build-out of the gym space, including purchasing and installing CrossFit-specific equipment and ensuring the facility meets safety and operational standards.
- Hire and train a qualified team of CrossFit coaches and support staff to deliver high-quality training and customer service.
- Implement a comprehensive marketing and membership drive campaign to attract initial members and build a strong community presence.
- Successfully launch the CrossFit gym with a grand opening event to generate buzz and initial memberships.
- Build and maintain a loyal customer base by offering excellent classes, customer service, and community events to ensure high retention rates.
- Expand membership to achieve a monthly revenue target of $15,000 by optimizing pricing strategies, offering various membership plans, and running targeted promotions.
- Develop and introduce additional revenue streams such as personal training, merchandise sales, and specialized workshops to diversify income.
- Continuously collect and analyze member feedback to improve services, address any issues promptly, and adapt to the evolving needs of the community.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
FitForge CrossFit management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Carter Collins, President
Carter Collins brings a wealth of experience to FitForge CrossFit, having successfully run a CrossFit gym in the past. His deep understanding of the fitness industry, coupled with his proven track record of operational excellence, positions him as the ideal leader to drive FitForge’s growth and success. Carter’s strategic vision and hands-on approach ensure that FitForge remains at the forefront of the CrossFit community, delivering exceptional experiences to its members.
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 | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 |
Gross Profit | $1,559,787 | $1,727,969 | $1,912,069 | $2,113,504 | $2,333,819 |
Gross Profit (%) | 56.1% | 57.4% | 58.6% | 59.8% | 61% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,462,701 | $1,627,938 | $1,809,003 | $2,007,312 | $2,224,404 |
Depreciation | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $27,700 | $27,700 | $27,700 | $27,700 | $27,700 |
Income Tax Expense | $490,700 | $548,533 | $611,906 | $681,314 | $757,296 |
Net Income | $911,301 | $1,018,705 | $1,136,397 | $1,265,297 | $1,406,407 |
Funding Requirements/Use of Funds
To accomplish our growth goals, FitForge CrossFit needs $277,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Building/Location Buildout | $100,000 |
Furniture | $10,000 |
Equipment and Machines | $50,000 |
Computers and Software | $5,000 |
Non Capital Investments | |
---|---|
Working Capital | $50,000 |
Initial Rent/Lease (3 months) | $15,000 |
Staff Salaries (First 3 Months) | $30,000 |
Initial Marketing and Advertising | $10,000 |
Supplies | $2,000 |
Insurance | $5,000 |
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 | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 | |
Total Direct Costs | $1,222,688 | $1,284,978 | $1,350,441 | $1,419,240 | $1,491,544 | |
GROSS PROFIT | $1,559,787 | $1,727,969 | $1,912,069 | $2,113,504 | $2,333,819 | |
GROSS PROFIT % | 56.1% | 57.4% | 58.6% | 59.8% | 61% | |
Other Expenses | ||||||
Salaries | $72,814 | $75,023 | $77,299 | $79,644 | $82,060 | |
Marketing Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Rent/Utility Expenses | $6,067 | $6,251 | $6,441 | $6,637 | $6,838 | |
Other Expenses | $12,135 | $12,503 | $12,883 | $13,274 | $13,676 | |
Total Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 | |
EBITDA | $1,462,701 | $1,627,938 | $1,809,003 | $2,007,312 | $2,224,404 | |
Depreciation | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,429,701 | $1,594,938 | $1,776,003 | $1,974,312 | $2,191,404 | |
Interest Expense | $27,700 | $27,700 | $27,700 | $27,700 | $27,700 | |
PRETAX INCOME | $1,402,001 | $1,567,238 | $1,748,303 | $1,946,612 | $2,163,704 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,402,001 | $1,567,238 | $1,748,303 | $1,946,612 | $2,163,704 | |
Income Tax Expense | $490,700 | $548,533 | $611,906 | $681,314 | $757,296 | |
NET INCOME | $911,301 | $1,018,705 | $1,136,397 | $1,265,297 | $1,406,407 | |
Net Profit Margin (%) | 32.8% | 33.8% | 34.8% | 35.8% | 36.8% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $929,441 | $1,966,900 | $3,120,689 | $4,408,425 | $5,552,742 | |
Other Current Assets | $238,837 | $258,620 | $280,042 | $294,395 | $318,780 | |
Total Current Assets | $1,168,279 | $2,225,521 | $3,400,731 | $4,702,821 | $5,871,522 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $165,000 | $165,000 | $165,000 | $165,000 | $165,000 | |
Accum Depreciation | $33,000 | $66,000 | $99,000 | $132,000 | $165,000 | |
Net fixed assets | $132,000 | $99,000 | $66,000 | $33,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,300,279 | $2,324,521 | $3,466,731 | $4,735,821 | $5,871,522 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $111,978 | $117,514 | $123,327 | $127,119 | $133,413 | |
Debt outstanding | $277,000 | $277,000 | $277,000 | $277,000 | $0 | |
Total Liabilities | $388,978 | $394,514 | $400,327 | $404,119 | $133,413 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $911,301 | $1,930,006 | $3,066,403 | $4,331,701 | $5,738,109 | |
Total Equity | $911,301 | $1,930,006 | $3,066,403 | $4,331,701 | $5,738,109 | |
TOTAL LIABILITIES & EQUITY | $1,300,279 | $2,324,521 | $3,466,731 | $4,735,821 | $5,871,522 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $911,301 | $1,018,705 | $1,136,397 | $1,265,297 | $1,406,407 | |
Change in Working Capital | ($126,859) | ($14,246) | ($15,608) | ($10,561) | ($18,091) | |
Plus Depreciation | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $817,441 | $1,037,458 | $1,153,788 | $1,287,736 | $1,421,316 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($165,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($165,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $277,000 | $0 | $0 | $0 | ($277,000) | |
Net Cash Flow from Financing | $277,000 | $0 | $0 | $0 | ($277,000) | |
Net Cash Flow | $929,441 | $1,037,458 | $1,153,788 | $1,287,736 | $1,144,316 | |
Cash at Beginning of Period | $0 | $929,441 | $1,966,900 | $3,120,689 | $4,408,425 | |
$929,441 | $1,966,900 | $3,120,689 | $4,408,425 | $5,552,742 |