Fraud Blocker

Hair Extensions Business Plan Template

Written by Dave Lavinsky

Hair Extensions Business Plan Template
Table of Contents
Table of Contents

Hair Extensions Business Plan

Below is our hair extensions business plan template and sample plan created using our business plan generator.

I. Executive Summary

Company Overview

Located in the bustling city of Troy, Luxurious Locks Extensions is at the forefront of the hair extensions industry, providing high-quality, luxurious hair solutions to a diverse clientele. Our mission is to enhance the beauty and confidence of our customers through exceptional service and unparalleled product quality. By focusing on premium hair extensions and related services, we aim to establish ourselves as the go-to destination for individuals seeking to elevate their look. Our team of highly skilled professionals is dedicated to delivering personalized experiences that reflect the unique needs and preferences of each customer, making us a standout in the competitive beauty landscape of Troy.

Success Factors

Our success can be attributed to a combination of key factors and accomplishments. Foremost among these is our commitment to quality and customer satisfaction, which has enabled us to build a loyal customer base. We’ve also differentiated ourselves through our exclusive focus on top-tier hair extensions, allowing us to specialize and excel in this area. Our strategic location in Troy positions us advantageously to serve a wide range of customers seeking luxury hair solutions. These factors, coupled with our team’s expertise and our innovative approach to hair care, position Luxurious Locks Extensions for continued growth and success in the beauty industry.

Industry Analysis

The hair extensions industry is experiencing robust growth, driven by increasing consumer demand for beauty and personal care products that offer a blend of luxury and personalization. Trends indicate a rising interest in high-quality, durable hair solutions that promise a natural look and feel. Innovations in product development and application techniques are further fueling the industry’s expansion, creating opportunities for businesses that specialize in premium hair extensions. The market’s dynamics underscore the importance of quality, innovation, and customer insight in capturing and retaining consumer interest. As such, companies that are able to adapt to evolving trends and consumer preferences while maintaining a commitment to excellence are well-positioned to thrive.

Customer Analysis

Our target customers are individuals who value luxury and quality in their beauty choices. They range from professionals seeking to enhance their appearance for confidence and career advancement, to fashion-forward individuals who view hair extensions as an essential part of their style repertoire. Our clients prioritize product quality, durability, and a natural look in their hair solutions. They are willing to invest in premium services that offer personalized experiences and outcomes. Understanding the diverse needs and preferences of our clientele is central to our approach, enabling us to tailor our offerings to meet and exceed their expectations.

Competitive Analysis

  • Bellagio Hair Studio: A high-end salon offering a range of luxury hair services, known for its skilled team and premium pricing.
  • The Extension of Beauty: Focuses on a broad range of hair extension types at competitive prices, appealing to customers looking for affordability without sacrificing quality.
  • r.collective salon: Stands out for its sustainable practices and eco-friendly approach, targeting environmentally conscious customers with mid-range prices.

Luxurious Locks Extensions distinguishes itself through our superior product quality, focus on luxury hair extensions, and personalized customer service. Our competitive advantage lies in our ability to offer an exclusive, tailored experience that meets the high expectations of our discerning clientele, setting us apart from competitors in the Troy area.

Marketing Plan

Our product and service offerings center around high-quality, luxurious hair extensions, including a variety of types and application methods to suit different preferences and needs. Our pricing strategy reflects the premium nature of our products and services, targeting customers who value quality and exclusivity. To promote our offerings, we have developed a comprehensive promotions plan that leverages social media, influencer partnerships, and targeted advertising campaigns. These efforts are designed to build brand awareness, showcase our expertise, and highlight customer transformations, thereby attracting a wider audience and fostering customer loyalty.

Operations Plan

Key operational processes at Luxurious Locks Extensions include meticulous sourcing of high-quality hair, stringent quality control measures, and continuous training for our staff to ensure excellence in service delivery. We have set milestones that include expanding our service range, launching an online booking system, and opening additional locations to increase our market presence. Achieving these milestones is instrumental to our strategy for growth and will enable us to enhance operational efficiency and customer satisfaction.

Management Team

Our management team comprises experienced professionals with diverse backgrounds in the beauty industry, business management, and customer service. Their expertise is pivotal in guiding Luxurious Locks Extensions toward achieving our business objectives. Each member brings a unique set of skills and insights that contribute to our strategic planning, operational excellence, and the overall success of our venture. Their leadership is integral to fostering a culture of innovation, quality, and customer-centric service.

Financial Plan

To reach our growth goals, Luxurious Locks Extensions requires funding to expand our product line, enhance our salon’s interior, and invest in marketing initiatives. These investments will enable us to attract a broader customer base, increase our market share, and solidify our position as leaders in the luxury hair extensions market. Our financial plan is focused on ensuring sustainable growth and profitability, leveraging our unique value proposition to secure the necessary resources for expansion.

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 $2,225,980 $2,410,358 $2,610,008 $2,826,196 $3,060,290
Direct Expenses $880,335 $925,184 $972,318 $1,021,853 $1,073,911
Gross Profit $1,345,644 $1,485,174 $1,637,690 $1,804,343 $1,986,378
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 $1,248,559 $1,385,143 $1,534,624 $1,698,150 $1,876,964
Depreciation $17,000 $17,000 $17,000 $17,000 $17,000
Amortization $0 $0 $0 $0 $0
Interest Expense $18,300 $18,300 $18,300 $18,300 $18,300
Income Tax Expense $424,640 $472,445 $524,763 $581,997 $644,582
Net Income $788,618 $877,398 $974,561 $1,080,852 $1,197,081

 

II. Company Overview

Luxurious Locks Extensions is a premier Hair Extensions business located in the heart of Troy, MI. As a local entity, we pride ourselves on being the first to offer high-quality hair extensions in the area, filling a much-needed gap in the local beauty market. Our commitment to excellence and beauty enhancement sets us apart, ensuring that our clients always leave feeling more beautiful and confident.

At Luxurious Locks Extensions, we understand that everyone’s hair is unique, which is why we offer a wide range of products and services to meet the diverse needs of our customers. Our offerings include Clip-In Hair Extensions, Tape-In Hair Extensions, Sew-In Hair Extensions, Keratin Bond Hair Extensions, and Micro-Link Hair Extensions. Each type of extension has its own set of benefits, and our skilled team is here to help clients choose the best option for their hair type, lifestyle, and beauty goals.

Located in Troy, MI, Luxurious Locks Extensions is strategically positioned to serve customers within the area, providing them with unparalleled access to top-tier hair extension services. Our presence in Troy not only makes us accessible but also underscores our commitment to enhancing the beauty of our local community.

Our unique qualifications for success stem from a combination of factors. The founder of Luxurious Locks Extensions brings a wealth of experience from running a previously successful hair extensions business. This background, coupled with our superior product offerings and extensive variety, positions us favorably against the competition. We are not just in the business of selling hair extensions; we are in the business of boosting confidence and promoting individual beauty.

Since our inception on January 1, 2022, as a Limited Liability Company, we have made significant strides. Our accomplishments include the creation of a distinctive logo that embodies our brand’s ethos, the development of our company name that resonates with our mission and values, and securing a prime location that serves as the perfect backdrop for our operations. These milestones not only mark the beginning of our journey but also lay a solid foundation for the future of Luxurious Locks Extensions.

 

III. Industry Analysis

The Hair Extensions industry in the United States is currently estimated to be worth over $3 billion. This market size has been steadily growing over the past few years, with a projected annual growth rate of 5% expected over the next five years. This growth is driven by factors such as increasing disposable income, changing fashion trends, and the rising popularity of social media influencers promoting hair extensions.

One of the key trends in the Hair Extensions industry is the growing demand for high-quality, natural-looking extensions that blend seamlessly with the wearer’s natural hair. This trend bodes well for Luxurious Locks Extensions, as the company prides itself on offering premium quality extensions made from 100% human hair. Additionally, the increasing acceptance and normalization of hair extensions in mainstream culture have created a lucrative opportunity for businesses like Luxurious Locks Extensions to thrive in the market.

Another trend that is shaping the Hair Extensions industry is the shift towards sustainable and eco-friendly products. Consumers are becoming more conscious of the environmental impact of their purchases and are seeking out brands that prioritize sustainability. Luxurious Locks Extensions can capitalize on this trend by promoting their ethically sourced and eco-friendly hair extensions, attracting environmentally conscious customers and setting themselves apart from competitors in the market.

 

IV. Customer Analysis

Below is a description of our target customers and their core needs.

Target Customers

Luxurious Locks Extensions will target a diverse range of customers, with a primary focus on local residents seeking high-quality hair extensions. Our clientele will include individuals looking for a way to enhance their natural hair for personal satisfaction or for special occasions. We understand the unique needs and preferences of our local community and will tailor our services to meet these expectations.

In addition to local residents, we will also cater to professionals in the beauty and entertainment industries. These customers often require premium hair solutions that offer both durability and a natural look for their on-screen appearances and photo shoots. Luxurious Locks Extensions is committed to providing top-tier products and services that will meet the rigorous demands of these professionals.

Furthermore, we will target individuals looking for a transformation or those dealing with hair loss due to medical conditions. Our range of high-quality extensions will offer solutions for those seeking to regain confidence in their appearance. Luxurious Locks Extensions will provide personalized consultations to ensure that each customer finds the perfect match for their needs, further establishing our brand as a trusted name in the hair extension market.

Customer Needs

Luxurious Locks Extensions caters to the desires of customers looking for high-quality hair extensions that not only enhance their aesthetic appeal but also boost their confidence. Residents in the area can now enjoy access to premium hair enhancements that seamlessly blend with their natural hair, ensuring a natural and appealing look. This meets the demand for superior quality products in the beauty and personal care sector, which customers expect to be both durable and visually pleasing.

Moreover, Luxurious Locks Extensions understands the importance of variety and personalization in today’s beauty market. Customers can choose from a wide range of textures, lengths, and colors to find the perfect match for their individual style and hair type. This flexibility allows for a personalized approach to beauty, empowering customers to express their unique identity and style preferences.

In addition to providing high-quality and diverse product options, Luxurious Locks Extensions places a strong emphasis on customer service. Clients can expect knowledgeable and friendly staff who are eager to assist with product selection, provide care tips, and answer any queries. This level of service ensures a satisfying shopping experience, fostering loyalty and encouraging repeat business. Luxurious Locks Extensions aims to fulfill the need for not only top-tier hair extensions but also a customer-centric shopping environment.

 

V. Competitive Analysis

Direct Competitors

Luxurious Locks Extensions’s competitors include the following companies:

Bellagio Hair Studio: This salon offers a wide range of hair services, including hair extensions, coloring, and styling. Their price points vary depending on the service, with hair extensions services being among their premium offerings. Bellagio Hair Studio generates significant revenue, underlining its position as a key player in the local hair services market. It is located in a prime area that attracts a high-end clientele, focusing on customers who seek luxury hair treatment services. The salon serves the greater Troy area and its surroundings, catering to a diverse customer base that values quality and professionalism. Key strengths include a highly skilled team of stylists and a luxurious salon environment. A potential weakness could be its premium pricing, which might not appeal to budget-conscious customers. The

Extension of Beauty: Specializing in hair extensions, The Extension of Beauty offers a variety of extension types, including clip-ins, tape-ins, and sew-ins, catering to a broad range of customer preferences. Their pricing is competitive, designed to attract a wide customer base. While specific revenue figures are not publicly available, their extensive service range suggests they are a strong competitor in the market. The Extension of Beauty operates in multiple locations throughout the Troy region, making it accessible to a wide geography of customers. Their customer segments include individuals looking for temporary to permanent hair solutions, emphasizing affordability without compromising on quality. Strengths of The Extension of Beauty include a diverse range of product offerings and accessibility. However, their focus on competitive pricing might impact their perceived value among customers seeking premium service.

r.collective salon: Known for its sustainable and eco-friendly approach, r.collective salon offers hair extensions along with a variety of other hair care services. Their prices are mid-range, appealing to environmentally conscious customers willing to pay a bit more for sustainable practices. The salon has carved out a niche in the local market, with revenues that reflect a strong commitment to their unique selling proposition. Located centrally in Troy, r.collective salon attracts customers from across the city and nearby areas, especially those who prioritize eco-friendliness in their beauty choices. The salon’s key strengths include its commitment to sustainability and a strong brand identity that resonates with a specific segment of the market. A potential weakness is the niche focus, which might limit its appeal to a broader audience.

Competitive Advantages

At Luxurious Locks Extensions, we pride ourselves on offering superior hair extensions compared to our competitors. Our commitment to quality ensures that every customer receives extensions that not only meet but exceed their expectations. We understand the importance of having lush, natural-looking hair, which is why we meticulously select our products to ensure they are of the highest standard. This dedication to excellence means our clients can enjoy long-lasting, beautiful extensions that blend seamlessly with their natural hair, providing an unrivaled confidence boost.

In addition to our focus on quality, we also boast a more extensive variety of hair extensions than our competitors. Our range includes a wide array of colors, lengths, and textures, catering to the diverse needs and preferences of our clientele. This variety ensures that every customer can find the perfect match for their natural hair, allowing for a customizable and satisfying experience. Furthermore, our knowledgeable staff are always on hand to provide expert advice and support, helping clients navigate our vast selection to find the ideal solution for their individual styles and needs. This personalized approach sets us apart and affirms our position as a leader in the hair extension industry.

VI. Marketing Plan

Our marketing plan, included below, details our products/services, pricing and promotions plan.

Products, Services & Pricing

Luxurious Locks Extensions offers a variety of high-quality hair extension services to cater to different preferences and hair types. Customers can choose from an array of options including Clip-In Hair Extensions, Tape-In Hair Extensions, Sew-In Hair Extensions, Keratin Bond Hair Extensions, and Micro-Link Hair Extensions. With a focus on providing versatile and durable solutions, Luxurious Locks Extensions ensures that all clients receive personalized advice and recommendations to achieve their desired look.

Clip-In Hair Extensions are a popular choice for those seeking a temporary and non-committal way to add length and volume to their hair. These extensions are easy to apply and remove, making them perfect for special occasions or everyday wear. The average selling price for a set of Clip-In Hair Extensions at Luxurious Locks Extensions is around $150, depending on the length and volume required by the client.

Tape-In Hair Extensions provide a more semi-permanent solution, ideal for those looking to extend the length and volume of their hair for a couple of months. Applied by attaching thin strips of tape to small sections of natural hair, these extensions blend seamlessly. Customers can expect the average price for Tape-In Hair Extensions to be approximately $200, which varies based on the amount of hair used and the desired outcome.

For a more durable and long-lasting method, Sew-In Hair Extensions are an excellent option. This technique involves braiding the natural hair into cornrows and then sewing the extension wefts onto the braids. This method is particularly popular among individuals with thicker hair. The price for Sew-In Hair Extensions typically starts at $250, reflecting the intricate and time-consuming nature of the application process.

Keratin Bond Hair Extensions use a keratin adhesive to bond small sections of hair extensions to natural hair, offering a natural and discreet appearance. These extensions are known for their durability and can last up to six months with proper care. The cost for Keratin Bond Hair Extensions at Luxurious Locks Extensions averages around $300, depending on the length and volume of the extensions.

Micro-Link Hair Extensions, also known as micro-bead or micro-loop extensions, involve attaching small wefts of hair to small sections of the natural hair using tiny, silicone-lined beads. This method does not use heat or glue, making it a preferred option for those concerned about potential damage to their natural hair. Clients can expect to pay an average price of $350 for Micro-Link Hair Extensions, which includes the cost of the hair and the application process.

At Luxurious Locks Extensions, the focus is on providing clients with high-quality extensions and expert application to ensure satisfaction and a natural, beautiful look. Prices may vary based on the specific needs and goals of each client, but the salon is dedicated to offering competitive rates for all its services.

Promotions Plan

At Luxurious Locks Extensions, we understand the importance of a strong promotional strategy to attract and retain a loyal customer base. Our comprehensive approach combines the power of online marketing with additional proven promotional methods to ensure we stand out in the competitive hair extensions market in Troy, MI.

Online marketing forms the cornerstone of our promotional efforts. We will leverage social media platforms such as Instagram, Facebook, and Pinterest, where visual appeal plays a significant role, to showcase the quality and variety of our hair extensions. Through engaging content, before-and-after transformations, and customer testimonials, we expect to build a strong following and engage with our audience on a personal level. Additionally, targeted ads will help us reach potential customers based on their interests, search histories, and demographics, ensuring a high conversion rate.

Email marketing will also play a critical role in our strategy. By collecting email addresses both in-store and online, we will send out regular newsletters featuring new products, styling tips, and exclusive offers. This direct line of communication will keep our brand top-of-mind and encourage repeat business.

Recognizing the power of word-of-mouth, we will implement a referral program that rewards our customers for spreading the word about Luxurious Locks Extensions. This will not only help us grow our customer base but also build a community of brand advocates.

Local partnerships with salons and beauty influencers in Troy, MI, will allow us to introduce our products to a wider audience. These partnerships will include collaborative events, sponsored posts, and special discounts for followers, creating buzz and excitement around our brand.

Finally, community engagement through participation in local events, sponsorships, and charitable activities will help us build a positive brand image and connect with our community on a deeper level. This approach will not only increase brand visibility but also position us as a responsible and caring brand committed to making a difference.

By integrating these promotional methods, Luxurious Locks Extensions expects to establish a strong market presence in Troy, MI, attracting customers who seek high-quality hair extensions and exceptional service. Our focus on building relationships with our customers, both online and in the local community, will ensure we become the go-to destination for all their hair extension needs.

 

VII. Operations Plan

Our Operations Plan details:

  1. The key day-to-day processes that our business performs to serve our customers
  2. The key business milestones that our company expects to accomplish as we grow

 

Key Operational Processes

To ensure the success of Luxurious Locks Extensions, there are several key day-to-day operational processes that we will perform.

  • Customer appointments management – We will efficiently schedule, confirm, and follow up on appointments through our booking system to maximize client satisfaction and salon capacity.
  • Inventory management – We will continuously monitor and replenish our stock of hair extensions and salon supplies to ensure we always have a wide variety of high-quality options available for our clients.
  • Quality control checks – We will perform regular checks on our hair extension products to ensure they meet our high standards for quality, durability, and aesthetics.
  • Staff training and development – We will conduct ongoing training sessions for our stylists and support staff to keep them updated on the latest hair extension techniques, trends, and customer service practices.
  • Customer service excellence – We will prioritize providing exceptional service by greeting clients warmly, addressing their needs promptly, and ensuring they are satisfied with their service before they leave.
  • Marketing and promotion – We will actively promote Luxurious Locks Extensions through social media, local advertising, and partnerships with local businesses to attract new customers and retain existing ones.
  • Financial management – We will meticulously manage our finances, including daily sales tracking, expense monitoring, and budgeting, to ensure the business remains profitable and sustainable.
  • Cleanliness and hygiene practices – We will maintain a clean and hygienic salon environment by following strict cleanliness protocols before and after each client visit to ensure the health and safety of our clients and staff.
  • Feedback collection and analysis – We will collect feedback from our clients through various channels, analyze it, and use it to make informed decisions about service improvements and product offerings.
  • Technology updates – We will keep our technology, including booking systems, payment processing, and customer management software, up-to-date to enhance operational efficiency and customer experience.

Milestones

Luxurious Locks Extensions expects to complete the following milestones in the coming months in order to ensure its success:

  • Secure a prime location in Troy, MI: Identifying and leasing a storefront in a high-traffic area where potential clients frequent. This will help increase visibility and accessibility.
  • Obtain necessary permits and licenses: Ensuring all the required local, state, and federal permits and licenses are acquired to legally operate the business. This includes any health and safety certifications specific to hair products and services.
  • Build out and furnish the store: Designing an inviting and functional space that aligns with the Luxurious Locks Extensions brand. This includes purchasing the necessary equipment, furniture, and initial inventory of hair extensions.
  • Hire and train qualified staff: Recruiting skilled stylists and support staff who are experienced in hair extension application, customer service, and sales. Providing comprehensive training on product knowledge, installation techniques, and customer interaction protocols.
  • Develop a robust marketing plan: Crafting an effective marketing strategy that utilizes social media, local advertising, and word-of-mouth to generate interest and attract customers to the newly opened business.
  • Launch our hair extensions business: Officially opening Luxurious Locks Extensions with a launch event or promotion that draws attention and traffic to the store, establishing a strong initial customer base.
  • Implement an online booking and sales platform: Setting up a user-friendly website and mobile app that allows customers to view products, book appointments, and make purchases online, expanding the business’s reach and convenience.
  • Establish partnerships with local businesses: Collaborating with local salons, boutiques, and influencers to promote Luxurious Locks Extensions and drive referral traffic, enhancing brand visibility in the community.
  • Achieve operational efficiency: Streamlining business operations, including inventory management, appointment scheduling, and customer service processes to reduce costs and improve the customer experience.
  • Get to $15,000/month in revenue: Reaching a monthly sales goal of $15,000 through effective marketing, sales efforts, and high-quality service, ensuring the business is on a path to profitability and long-term success.

 

VIII. Management Team

Our management team has the experience and expertise to successfully execute on our business plan.

Management Team Members

Luxurious Locks Extensions management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:

Athena Allen, CEO

Athena Allen’s career is marked by a proven track record of entrepreneurial success, particularly in the niche of hair extensions. Her experience is not just theoretical but practical, having previously steered a hair extensions business to success. This background equips her with the invaluable insights into market trends, consumer preferences, and the intricate dynamics of the beauty industry. Athena’s leadership is characterized by a strategic approach to business development, marketing, and operations. Her vision for Luxurious Locks Extensions is built on a foundation of quality, innovation, and customer satisfaction, aiming to position the company as a leader in the beauty sector. Athena’s expertise and passion for the beauty industry make her uniquely qualified to guide Luxurious Locks Extensions towards achieving lasting success.

 

IX. Financial Plan

Summary

Below is an overview of our expected financial performance over the next five years:

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues $2,225,980 $2,410,358 $2,610,008 $2,826,196 $3,060,290
Direct Expenses $880,335 $925,184 $972,318 $1,021,853 $1,073,911
Gross Profit $1,345,644 $1,485,174 $1,637,690 $1,804,343 $1,986,378
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 $1,248,559 $1,385,143 $1,534,624 $1,698,150 $1,876,964
Depreciation $17,000 $17,000 $17,000 $17,000 $17,000
Amortization $0 $0 $0 $0 $0
Interest Expense $18,300 $18,300 $18,300 $18,300 $18,300
Income Tax Expense $424,640 $472,445 $524,763 $581,997 $644,582
Net Income $788,618 $877,398 $974,561 $1,080,852 $1,197,081

Funding Requirements/Use of Funds

To accomplish our growth goals, Luxurious Locks Extensions needs $183,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $50,000
Furniture $10,000
Equipment and Machines $20,000
Computers $5,000
Non Capital Investments
Working Capital $50,000
Initial Rent/Lease $4,000
Staff Salaries for the First 3 Months $30,000
Initial Marketing and Advertising $10,000
Supplies $2,000
Insurance $2,000

Financial Projections

financial projection hair extensions business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $2,225,980 $2,410,358 $2,610,008 $2,826,196 $3,060,290
Total Revenues $2,225,980 $2,410,358 $2,610,008 $2,826,196 $3,060,290
Direct Costs
Direct Costs $880,335 $925,184 $972,318 $1,021,853 $1,073,911
Total Direct Costs $880,335 $925,184 $972,318 $1,021,853 $1,073,911
GROSS PROFIT $1,345,644 $1,485,174 $1,637,690 $1,804,343 $1,986,378
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 $1,248,559 $1,385,143 $1,534,624 $1,698,150 $1,876,964
Depreciation $17,000 $17,000 $17,000 $17,000 $17,000
Amortization $0 $0 $0 $0 $0
EBIT $1,231,559 $1,368,143 $1,517,624 $1,681,150 $1,859,964
Interest Expense $18,300 $18,300 $18,300 $18,300 $18,300
PRETAX INCOME $1,213,259 $1,349,843 $1,499,324 $1,662,850 $1,841,664
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,213,259 $1,349,843 $1,499,324 $1,662,850 $1,841,664
Income Tax Expense $424,640 $472,445 $524,763 $581,997 $644,582
NET INCOME $788,618 $877,398 $974,561 $1,080,852 $1,197,081
Net Profit Margin (%) 35.4% 36.4% 37.3% 38.2% 39.1%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $795,463 $1,678,091 $2,656,772 $3,745,918 $4,762,098
Other Current Assets $191,070 $206,896 $224,033 $235,516 $255,024
Total Current Assets $986,533 $1,884,987 $2,880,805 $3,981,434 $5,017,123
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $85,000 $85,000 $85,000 $85,000 $85,000
Accum Depreciation $17,000 $34,000 $51,000 $68,000 $85,000
Net fixed assets $68,000 $51,000 $34,000 $17,000 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,054,533 $1,935,987 $2,914,805 $3,998,434 $5,017,123
LIABILITIES & EQUITY
Current Liabilities $82,915 $86,970 $91,227 $94,003 $98,610
Debt outstanding $183,000 $183,000 $183,000 $183,000 $0
Total Liabilities $265,915 $269,970 $274,227 $277,003 $98,610
Share Capital $0 $0 $0 $0 $0
Retained earnings $788,618 $1,666,016 $2,640,577 $3,721,430 $4,918,512
Total Equity $788,618 $1,666,016 $2,640,577 $3,721,430 $4,918,512
TOTAL LIABILITIES & EQUITY $1,054,533 $1,935,987 $2,914,805 $3,998,434 $5,017,123

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $788,618 $877,398 $974,561 $1,080,852 $1,197,081
Change in Working Capital ($108,154) ($11,770) ($12,880) ($8,706) ($14,901)
Plus Depreciation $17,000 $17,000 $17,000 $17,000 $17,000
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $697,463 $882,627 $978,681 $1,089,146 $1,199,180
CASH FLOW FROM INVESTMENTS
Fixed Assets ($85,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($85,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $183,000 $0 $0 $0 ($183,000)
Net Cash Flow from Financing $183,000 $0 $0 $0 ($183,000)
Net Cash Flow $795,463 $882,627 $978,681 $1,089,146 $1,016,180
Cash at Beginning of Period $0 $795,463 $1,678,091 $2,656,772 $3,745,918
$795,463 $1,678,091 $2,656,772 $3,745,918 $4,762,098

 

Dave Lavinsky
Over the past 25 years, Dave Lavinsky, Founder of PlanPros has helped over 1 million entrepreneurs develop business plans.
Create your professional business plan in just minutes using PlanPros.ai!