Hair Salon Business Plan
Below is our hair salon business plan template and sample plan created using our ai business plan generator.
I. Executive Summary
Company Overview
Majestic Mane Hair Salon, nestled in the heart of Johns Creek, GA, is a beacon of innovation and excellence in the hair salon industry. Having opened our doors recently, we are on a mission to redefine the hair care experience by providing unparalleled service and expertise. Our salon offers a wide array of services, including professional haircuts and styling, expert hair color services, premium hair care products, specialized treatments, and high-quality extensions and wigs. Our team is passionately committed to surpassing our clients’ expectations through personalized services. With our ideal location in Johns Creek, we are well-positioned to become the community’s go-to destination for all hair care needs, offering a sanctuary where clients can unwind and enjoy a premium salon experience.
Success Factors
Our success is underpinned by a combination of factors, notably the invaluable experience our founder, Addison James, brings from their previous successful salon venture. This experience forms the cornerstone of our salon, providing us with a robust foundation and in-depth industry insights. We excel in delivering superior services that are meticulously tailored to the unique needs of our clients, setting us apart from our competitors. Since our inception on January 7, 2024, we have achieved significant milestones, including our incorporation as an S Corporation, the development of a distinct brand identity, and securing a prime location that promises high visibility and foot traffic. These accomplishments are just the beginning of our journey to become Johns Creek’s premier hair salon.
Industry Analysis
The Hair Salon industry in the United States, valued at $47.5 billion in 2021, is on an upward trajectory, with projections indicating a steady growth rate of 3.2% annually through 2026. This growth is fueled by evolving fashion trends, increasing disposable incomes, and a heightened emphasis on personal grooming and self-care. Majestic Mane Hair Salon is perfectly poised to capitalize on these trends by offering innovative services such as balayage, hair extensions, and organic treatments, catering to the modern consumer’s desires. Our entry into the Johns Creek market positions us advantageously within this flourishing industry, enabling us to tap into the growing demand for specialized hair care services.
Customer Analysis
Our primary target market includes the residents of Johns Creek, GA, where we cater to a diverse clientele ranging from working professionals and stay-at-home parents to retirees, all seeking quality hair care services. We aim to attract young adults and teenagers looking for the latest hair trends, offering them cutting-edge styles and techniques. Specialized services for bridal parties and special occasions, as well as professional grooming services for men, highlight our commitment to meeting the varied needs of our community. Through targeted promotions and social media campaigns, we endeavor to engage with our clients and build a loyal customer base in and around Johns Creek.
Competitive Analysis
Our main competitors include Madison Reed Hair Color Bar in Peachtree Corners, Salon South in Johns Creek, and CeeLexi Glow Bar in Alpharetta. Despite the strong market presence of these salons, Majestic Mane Hair Salon distinguishes itself through exceptional service quality, a diverse range of hair care and styling solutions, and a team of skilled stylists adept in the latest trends. Our personalized approach to client consultations and our commitment to continuous education in industry innovations empower us to offer unique services that surpass our competition. Additionally, our salon’s inviting atmosphere and state-of-the-art facilities ensure a superior client experience, establishing us as a formidable contender in the vibrant Johns Creek hair salon market.
Marketing Plan
At Majestic Mane Hair Salon, we offer a wide selection of hair services and products, with prices ranging from $40 to $600, designed to cater to the varied needs of our clientele. From trendy haircuts and styling to advanced color services and hair care products, we ensure quality and style. Our promotional strategy is centered around online marketing, leveraging SEO, social media platforms, and email marketing to build our brand and attract customers. We plan to engage our community through local events and collaborations, offering special promotions for first-time clients and implementing a loyalty program to reward regular patrons. Our comprehensive marketing efforts aim to establish a strong brand presence in Johns Creek and foster a loyal customer base.
Operations Plan
Key operational processes at Majestic Mane Hair Salon include efficient customer scheduling and appointment management, comprehensive client consultations, meticulous inventory management, and a focus on exceptional customer service and satisfaction. Our operational milestones for the near future involve securing a prime location, obtaining necessary permits and licenses, completing salon build-out, hiring and training staff, launching our salon, implementing targeted marketing strategies, building a loyal customer base, achieving a monthly revenue milestone of $15,000 within the first year, and continuously optimizing our operations to meet customer demand and market trends.
Management Team
Under the leadership of Addison James, President of Majestic Mane Hair Salon, our management team is equipped with the experience and expertise required to steer our business toward success. Addison James’ proven track record in the hair salon industry, combined with a keen understanding of market trends and customer needs, positions us to achieve our business objectives and uphold our commitment to excellence in service and client satisfaction.
Financial Plan
To reach our growth objectives, Majestic Mane Hair Salon requires $146,000 in funding. This capital will be allocated towards essential investments such as location buildout, equipment, and initial operating costs, including staff salaries, marketing, and inventory. With this financial plan, we aim to establish a solid foundation for our salon, ensuring its success and sustainability in the competitive Johns Creek 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 | $1,706,584 | $1,847,941 | $2,001,006 | $2,166,750 | $2,346,222 |
Direct Expenses | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 |
Gross Profit | $972,972 | $1,076,954 | $1,190,741 | $1,315,206 | $1,451,296 |
Gross Profit (%) | 57% | 58.3% | 59.5% | 60.7% | 61.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $875,886 | $976,923 | $1,087,675 | $1,209,013 | $1,341,881 |
Depreciation | $0 | $0 | $0 | $0 | $0 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $0 | $0 | $0 | $0 | $0 |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 |
Net Income | $875,886 | $976,923 | $1,087,675 | $1,209,013 | $1,341,881 |
II. Company Overview
Majestic Mane Hair Salon is a fresh and innovative hair salon that recently opened its doors to serve the vibrant community of Johns Creek, GA. As a local enterprise, we’ve identified a significant gap in the market for high-quality hair salon services and are here to fill it. Our mission is to elevate the hair care experience for our clients by offering unmatched service and expertise in the heart of Johns Creek.
At Majestic Mane Hair Salon, we offer a comprehensive range of services designed to meet the diverse needs of our clients. Our offerings include professional haircuts and styling, expert hair color services, premium hair care products, specialized hair treatments, and a selection of high-quality hair extensions and wigs. Our team is dedicated to providing personalized services that not only meet but exceed our clients’ expectations.
Located in the charming city of Johns Creek, GA, Majestic Mane Hair Salon is perfectly situated to serve the local community and its surrounding areas. Our salon is designed to provide a welcoming and comfortable environment where our clients can relax and enjoy a premium hair care experience.
Our success is rooted in several key factors. Firstly, our founder brings invaluable experience from previously running a successful hair salon, ensuring a solid foundation and a deep understanding of the industry. Additionally, we pride ourselves on our ability to offer a superior service that catently tailors to the diverse needs of our clients. This approach allows us to provide comprehensive hair care and styling solutions that our competition simply cannot match.
Since our founding on January 7, 2024, Majestic Mane Hair Salon has achieved significant milestones. We are officially registered as an S Corporation, a testament to our professional and structured approach to business. Among our accomplishments, we have developed a unique and recognizable company name and logo, and we have secured an excellent location that promises high foot traffic and visibility. These achievements mark just the beginning of our journey towards becoming the preferred hair salon in Johns Creek, GA.
III. Industry Analysis
The Hair Salon industry in the United States is a thriving market with an estimated size of $47.5 billion in 2021. This figure reflects the demand for hair care services and products across the country, highlighting the popularity of visiting salons for hair treatments and styling.
Market research projects a steady growth rate for the Hair Salon industry in the coming years, with an expected annual increase of 3.2% between 2021 and 2026. This growth is driven by factors such as changing fashion trends, increased disposable income, and a growing focus on personal grooming and self-care.
Current trends in the Hair Salon industry, such as the rise of specialized services like balayage, hair extensions, and organic hair treatments, are favorable for Majestic Mane Hair Salon. As a new salon in Johns Creek, GA, Majestic Mane can capitalize on these trends by offering innovative services that cater to the needs and preferences of modern customers, positioning itself as a top choice in the competitive market.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
We will target local residents in Johns Creek, GA, focusing on families and individuals who prioritize quality hair care services. This demographic typically includes working professionals, stay-at-home parents, and retirees who seek regular hair maintenance and styling. Our salon will offer a range of services that cater to their diverse needs, such as haircuts, coloring, and treatments.
We will also focus on attracting young adults and teenagers who are often looking for trendy and modern hairstyles. This segment will benefit from our skilled stylists who are adept at the latest hair trends and techniques. Promotions and social media campaigns will play a significant role in engaging this tech-savvy group.
In addition to local residents, we will target bridal parties and individuals preparing for special occasions. These clients will require specialized services such as intricate updos, extensions, and bridal makeup, which we will tailor to meet their unique requirements. Partnerships with local wedding planners and venues will enhance our visibility in this market.
We will also serve men who are looking for professional grooming services. This segment will appreciate our offerings of haircuts, beard trims, and scalp treatments. By creating a comfortable and welcoming environment, we will ensure repeat visits from this steadily growing customer base.
Customer Needs
Majestic Mane Hair Salon provides high-quality services aimed at hair care, styling, and beauty for residents who desire top-notch grooming. Customers expect expertly executed haircuts, color treatments, and styling that enhance their appearance and boost their confidence. We also offer specialized treatments such as deep conditioning and scalp care to maintain the health and vitality of our clients’ hair.
Clients seek a welcoming and relaxing environment where they can unwind while receiving their services. Our salon features modern, comfortable furnishings and a soothing atmosphere to ensure a pleasant experience. Personalized consultations help us understand individual preferences and tailor services to meet each customer’s unique needs.
Convenience is another critical need we fulfill by offering flexible scheduling options, including evening and weekend appointments. Our online booking system allows clients to easily schedule their appointments at their convenience. Additionally, our location in Johns Creek, GA, provides easy access and ample parking, making visits to the salon hassle-free.
Customers also value the use of high-quality, professional-grade products that deliver superior results without compromising hair health. We stock a range of premium hair care products available for purchase, allowing clients to maintain their salon results at home. Our knowledgeable staff offers expert advice on the best products and routines for each client’s hair type and lifestyle.
V. Competitive Analysis
Direct Competitors
Majestic Mane Hair Salon’s competitors include the following companies:
Madison Reed Hair Color Bar – Peachtree Corners
Madison Reed Hair Color Bar offers at-home hair color kits, professional hair coloring services, and hair care products. Their price points range from $20 for basic products to $300 for premium salon services. The company generates significant revenues, although specific figures are not disclosed.
Located in Peachtree Corners, they serve customers primarily from the Peachtree Corners and surrounding areas. Their customer segments include women and men looking for high-quality, personalized hair coloring solutions. They cater to both young professionals and older adults.
Key strengths include their proprietary hair color formulas and strong brand reputation. Weaknesses involve higher price points and a focus on color services, which may limit their appeal for general hair care needs.
Salon South
Salon South provides a wide range of hair services including cuts, styling, coloring, and treatments. Their price points vary from $25 for basic haircuts to $250 for advanced hair treatments. The salon has a stable revenue stream, though exact numbers are not publicly available.
Located in Johns Creek, GA, Salon South serves local residents and nearby communities. They target a broad customer base, including families, professionals, and senior citizens. Their geographical focus is predominantly within Johns Creek.
Strengths include a comprehensive service menu and a convenient location. Weaknesses are the lack of specialized services and the potential for higher wait times during peak hours.
CeeLexi Glow Bar
CeeLexi Glow Bar specializes in hair styling, coloring, and makeup services. They offer competitive prices, with basic services starting at $30 and premium packages going up to $200. Revenue figures are not explicitly disclosed but are believed to be robust.
Located in Alpharetta, GA, they attract customers from Alpharetta and nearby regions, including Johns Creek. Their target segments include young adults, professionals, and individuals seeking specialized styling and makeup services.
Key strengths are their expertise in both hair and makeup, which offers a one-stop solution for clients. Weaknesses include limited service offerings outside of styling and makeup, which may deter clients looking for comprehensive hair care.
Competitive Advantages
At Majestic Mane Hair Salon, we pride ourselves on providing superior service that caters to the diverse needs of our clients, ensuring comprehensive hair care and styling solutions. Our team of experienced and highly skilled stylists is trained to handle a wide range of hair types and styles, from classic cuts to the latest trends. We offer personalized consultations to understand each client’s unique preferences and hair care needs, enabling us to deliver results that exceed expectations. Our commitment to continuous education and staying updated with industry innovations allows us to offer cutting-edge techniques and products that set us apart from our competition.
In addition to our exceptional service, we create a welcoming and inclusive environment where every client feels valued and pampered. Our salon features state-of-the-art equipment and a relaxing atmosphere designed to enhance the overall experience. We understand the importance of convenience, which is why we offer flexible scheduling options, including online booking and extended hours to accommodate busy lifestyles. Our comprehensive range of services includes not only haircuts and styling but also color treatments, conditioning treatments, and more, making us a one-stop destination for all hair care needs. By consistently delivering high-quality service and fostering a positive client experience, we establish strong customer loyalty and stand out in the competitive market of Johns Creek.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Majestic Mane Hair Salon offers a variety of products and services tailored to meet the diverse needs of its clientele. Haircuts and styling services can include trims, full haircuts, blowouts, and special occasion styling. The average price for these services ranges from $40 to $100, depending on the complexity and length of the hair. Clients can expect skilled stylists who stay updated with the latest trends and techniques to ensure a fresh and fashionable look.
Hair color services are another key offering. These services encompass root touch-ups, full color changes, highlights, balayage, and ombre techniques. Prices for hair color services generally range from $70 to $200, influenced by the type of coloring and the amount of product required. The salon uses high-quality, professional-grade hair color products to ensure long-lasting and vibrant results.
Hair care products are available for purchase to help clients maintain their hair’s health and style between salon visits. These products include shampoos, conditioners, styling gels, heat protectants, and serums. Prices for hair care products typically range from $15 to $50 per item. The salon offers a curated selection of brands known for their efficacy and quality, ensuring that clients can find the right product for their specific hair type and needs.
Hair treatments are designed to address specific hair concerns such as dryness, damage, or frizz. These treatments can include deep conditioning, keratin treatments, and scalp treatments. The average price for hair treatments ranges from $50 to $150. Clients can expect noticeable improvements in the texture, strength, and overall health of their hair after receiving these treatments.
Hair extensions and wigs are also available for those looking to add length, volume, or a new style without waiting for their natural hair to grow. The salon offers a range of extension types, including tape-in, clip-in, and sew-in extensions, as well as a variety of wigs. Prices for hair extensions and wigs can range from $100 to $600, depending on the type, length, and quality of the hair. The salon’s specialists are trained to provide seamless and natural-looking applications, ensuring clients leave with the desired look.
Promotions Plan
At Majestic Mane Hair Salon, we will employ a variety of promotional methods and tactics to attract customers. Our primary focus will be on Online Marketing. We will create a user-friendly and visually appealing website that highlights our services, prices, and customer testimonials. Additionally, we will engage in Search Engine Optimization (SEO) to ensure that our salon appears at the top of search results when potential customers look for hair salons in Johns Creek, GA.
We will also utilize social media platforms such as Instagram, Facebook, and Pinterest to showcase our hairstyling skills and engage with our audience. Through regular posts, stories, and live sessions, we will provide hair care tips, behind-the-scenes looks, and customer spotlights. Paid social media advertising will further amplify our reach and draw in new clients.
Email marketing will play a crucial role in our strategy as well. We will collect customer emails through our website and in-salon visits to send out newsletters, promotional offers, and appointment reminders. Personalized email campaigns will help us maintain a strong relationship with our clients and encourage repeat business.
To build local awareness, we will participate in community events and sponsor local activities. We will offer exclusive deals for first-time customers and referral discounts to incentivize our current clients to bring in their friends and family. Collaborations with local influencers and bloggers will also help us gain credibility and visibility in the area.
We will not overlook the importance of traditional marketing methods. Flyers, posters, and business cards will be distributed in local businesses and community centers. A grand opening event with special promotions and giveaways will create buzz and draw in a crowd, giving us an excellent opportunity to showcase our services.
Customer satisfaction is our priority, and we will implement a loyalty program to reward our regular clients. This program will include points for every visit and special discounts on birthdays and anniversaries. We will also encourage satisfied customers to leave reviews on Yelp, Google, and other review sites to build our online reputation.
By combining online marketing with community engagement and traditional advertising, Majestic Mane Hair Salon will establish a strong presence in Johns Creek, GA, and attract a loyal customer base.
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 Majestic Mane Hair Salon, there are several key day-to-day operational processes that we will perform:
- Customer Scheduling and Appointment Management:
- Utilize an online booking system for ease of scheduling.
- Send appointment reminders via SMS or email.
- Manage walk-in clients efficiently.
- Client Consultation and Services:
- Conduct thorough consultations to understand customer needs and preferences.
- Offer a range of services including haircuts, coloring, styling, and treatments.
- Maintain high standards of service quality and customer satisfaction.
- Inventory Management:
- Track and manage stock levels of hair care products and tools.
- Ensure timely ordering of supplies to avoid shortages.
- Maintain relationships with suppliers for quality products.
- Staff Management:
- Schedule staff shifts and manage payroll.
- Conduct regular training sessions for skill enhancement.
- Foster a positive and collaborative work environment.
- Customer Service and Experience:
- Greet customers warmly upon arrival.
- Offer complimentary refreshments and magazines.
- Handle customer complaints and feedback professionally.
- Sanitation and Cleanliness:
- Regularly clean and sanitize workstations and tools.
- Ensure the salon is tidy and presentable at all times.
- Follow health and safety guidelines strictly.
- Marketing and Promotion:
- Utilize social media to showcase services and promotions.
- Run loyalty programs and special offers to retain customers.
- Collaborate with local businesses for cross-promotions.
- Financial Management:
- Track daily revenue and expenses.
- Manage billing and payment processing efficiently.
- Prepare financial reports for business analysis.
Milestones
Majestic Mane Hair 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 Johns Creek, GA to attract walk-in clients and ensure visibility.
- Obtain Necessary Permits and Licenses: Acquire all required permits and licenses to legally operate the salon, ensuring compliance with local regulations.
- Salon Build-Out and Design: Complete the interior design and build-out of the salon to create an inviting and functional space for clients and staff.
- Hire and Train Staff: Recruit skilled hairstylists and support staff, followed by comprehensive training to ensure high-quality service delivery and customer satisfaction.
- Launch Our Hair Salon: Host a grand opening event to introduce Majestic Mane Hair Salon to the community and begin operations.
- Implement Marketing Strategies: Execute targeted marketing campaigns, including social media, local advertising, and promotions to attract and retain clients.
- Build a Loyal Customer Base: Focus on excellent customer service and loyalty programs to encourage repeat business and referrals.
- Achieve Revenue Milestone: Reach $15,000/month in revenue within the first 12 months of operation to ensure financial sustainability.
- Monitor and Optimize Operations: Continuously assess and improve salon operations, including inventory management, staff scheduling, and customer feedback, to enhance efficiency and service quality.
- Expand Service Offerings: Introduce additional services such as hair treatments, extensions, and retail products based on customer demand and market trends to increase revenue streams.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Majestic Mane Hair Salon management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Addison James, President
Addison James has a history of success and has successfully run a hair salon in the past. With a keen eye for industry trends and a deep understanding of customer needs, Addison has consistently driven business growth and enhanced client satisfaction. Their previous experience in managing a hair salon has equipped them with the skills to navigate the complexities of the beauty industry, ensuring that Majestic Mane Hair Salon remains a leader in providing top-tier hair care services.
IX. Financial Plan
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $1,706,584 | $1,847,941 | $2,001,006 | $2,166,750 | $2,346,222 |
Direct Expenses | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 |
Gross Profit | $972,972 | $1,076,954 | $1,190,741 | $1,315,206 | $1,451,296 |
Gross Profit (%) | 57% | 58.3% | 59.5% | 60.7% | 61.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $875,886 | $976,923 | $1,087,675 | $1,209,013 | $1,341,881 |
Depreciation | $0 | $0 | $0 | $0 | $0 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $0 | $0 | $0 | $0 | $0 |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 |
Net Income | $875,886 | $976,923 | $1,087,675 | $1,209,013 | $1,341,881 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Majestic Mane Hair Salon needs $146,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Building or Location Buildout | $50,000 |
Furniture | $10,000 |
Equipment and Machines | $15,000 |
Computers and POS Systems | $2,000 |
Non Capital Investments | |
---|---|
Working Capital | $20,000 |
Initial Rent/Lease (3 months) | $9,000 |
Staff Salaries (First 3 Months) | $30,000 |
Marketing and Advertising (Initial) | $5,000 |
Supplies | $3,000 |
Insurance | $2,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $1,706,584 | $1,847,941 | $2,001,006 | $2,166,750 | $2,346,222 | |
Total Revenues | $1,706,584 | $1,847,941 | $2,001,006 | $2,166,750 | $2,346,222 | |
Direct Costs | ||||||
Direct Costs | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 | |
Total Direct Costs | $733,612 | $770,987 | $810,265 | $851,544 | $894,926 | |
GROSS PROFIT | $972,972 | $1,076,954 | $1,190,741 | $1,315,206 | $1,451,296 | |
GROSS PROFIT % | 57% | 58.3% | 59.5% | 60.7% | 61.9% | |
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 | $875,886 | $976,923 | $1,087,675 | $1,209,013 | $1,341,881 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $875,886 | $976,923 | $1,087,675 | $1,209,013 | $1,341,881 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $875,886 | $976,923 | $1,087,675 | $1,209,013 | $1,341,881 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $875,886 | $976,923 | $1,087,675 | $1,209,013 | $1,341,881 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $875,886 | $976,923 | $1,087,675 | $1,209,013 | $1,341,881 | |
Net Profit Margin (%) | 51.3% | 52.9% | 54.4% | 55.8% | 57.2% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $944,886 | $1,921,810 | $3,009,486 | $4,218,499 | $5,560,381 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $944,886 | $1,921,810 | $3,009,486 | $4,218,499 | $5,560,381 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,021,886 | $1,998,810 | $3,086,486 | $4,295,499 | $5,637,381 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | |
Total Liabilities | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $875,886 | $1,852,810 | $2,940,486 | $4,149,499 | $5,491,381 | |
Total Equity | $875,886 | $1,852,810 | $2,940,486 | $4,149,499 | $5,491,381 | |
TOTAL LIABILITIES & EQUITY | $1,021,886 | $1,998,810 | $3,086,486 | $4,295,499 | $5,637,381 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $875,886 | $976,923 | $1,087,675 | $1,209,013 | $1,341,881 | |
Change in Working Capital | $0 | $0 | $0 | $0 | $0 | |
Plus Depreciation | $0 | $0 | $0 | $0 | $0 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $875,886 | $976,923 | $1,087,675 | $1,209,013 | $1,341,881 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($77,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($77,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $146,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $146,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $944,886 | $976,923 | $1,087,675 | $1,209,013 | $1,341,881 | |
Cash at Beginning of Period | $0 | $944,886 | $1,921,810 | $3,009,486 | $4,218,499 | |
$944,886 | $1,921,810 | $3,009,486 | $4,218,499 | $5,560,381 |