If you’re looking to create a medical spa business plan, you’ve come to the right place!
Over the past 25 years, the PlanPros team has helped over 1 million entrepreneurs and business owners write business plans….and many of them have started and grown successful medical spa businesses. Below is an example of a business plan for a medical spa business.
Medical Spa Business Plan Example
Below is our medical spa business plan template and sample plan created using our business plan generator:
I. Executive Summary
Company Overview
At SereneVital Spa, located in the heart of Conroe, TX, our mission is to fill the void in high-quality local medical spa services. We are committed to offering an extensive range of aesthetic and health-related services that cater to the diverse needs and preferences of our community. From luxurious facial treatments and advanced body contouring procedures to cutting-edge laser treatments and a curated selection of skincare products, we aim to be the premier one-stop destination for all aesthetic needs. Our spa is designed to provide a serene and welcoming environment, ensuring each client leaves feeling rejuvenated and confident. With our comprehensive care approach, we are poised to become the leading medical spa in Conroe, TX.
Success Factors
Our confidence in leading the medical spa industry in Conroe, TX, is rooted in the experience of our founder and our unique approach to client care. We differentiate ourselves from competitors by offering both aesthetic and health-related services, ensuring a holistic treatment experience. Since our inception as an S Corporation on January 7, 2024, we have achieved significant milestones, including developing a distinctive brand identity and securing a prime location that enhances our client’s experience. These accomplishments underscore our commitment to excellence and our potential for continued growth and success in the medical spa market.
Industry Analysis
The Medical Spa industry in the United States, currently valued at over $4 billion, is experiencing robust growth driven by rising demand for non-invasive cosmetic procedures and wellness treatments. Trends indicate a shift towards personalized treatments and holistic wellness approaches, positioning SereneVital Spa advantageously in the market. With consumer interest in self-care and wellness lifestyles burgeoning, our focus on providing tailored, stress-relieving treatments places us at the forefront of the industry’s expansion. SereneVital Spa is set to capitalize on these trends, establishing itself as a leading provider of holistic wellness services in Conroe, TX.
Customer Analysis
Our primary target market includes local residents seeking high-quality medical spa services for improved health and well-being. We cater to health-conscious individuals, working professionals in need of stress relief, active seniors focused on anti-aging treatments, and young adults interested in self-care and preventative health measures. Our services are personalized to meet the diverse needs and preferences of our community, ensuring a tailored experience for each client. By engaging with our customers through social media and digital marketing, we aim to attract and retain clients looking for comprehensive wellness and aesthetic services.
Competitive Analysis
SereneVital Spa’s competitors include Milan Laser Hair Removal, Serenity Salt Spa, and HD Complexions, each offering specialized services ranging from laser hair removal to holistic wellness treatments. Despite the strengths of these competitors, SereneVital Spa’s comprehensive care approach, which combines aesthetic enhancements with health-related services, sets us apart. Our team of highly skilled professionals and state-of-the-art facilities provide clients with personalized care plans that utilize the latest medical technologies and traditional spa therapies, fostering not only physical beauty but also overall well-being.
Marketing Plan
SereneVital Spa offers a wide range of services from facial treatments and injectables to body contouring and laser treatments, with prices varying based on service complexity. To attract customers, we will leverage online marketing through a visually appealing website, SEO, active social media presence, and targeted ad campaigns. Additionally, email marketing and blog content will establish our expertise and engage potential customers. Local events participation, community activities, and partnerships with local businesses will enhance our brand awareness in Conroe, TX, ensuring a comprehensive approach to our marketing efforts.
Operations Plan
Our operations focus on ensuring exceptional customer service, efficient appointment management, high-standard medical and aesthetic treatments, meticulous inventory management, and effective staff and financial management. Key milestones include securing a prime location, obtaining necessary permits, hiring qualified staff, and launching a strong marketing campaign. Our goal is to reach $15,000/month in revenue, maintaining a robust financial health, and continuously improving our service offerings based on customer feedback to ensure the success and sustainability of SereneVital Spa.
Management Team
Ayla Patel, our President, brings a wealth of experience and a proven track record from her previous success in running a medical spa. Her comprehensive understanding of the medical and wellness sectors, combined with her strategic vision and operational expertise, positions SereneVital Spa for sustainable growth and success. Ayla’s leadership is instrumental in fostering a culture of innovation, client care excellence, and continuous improvement within our team.
Financial Plan
To achieve our growth objectives, SereneVital Spa requires $300,000 in funding. This investment will be allocated towards capital investments such as location buildout, equipment, and initial working capital, covering expenses like rent, staff salaries, marketing, supplies, and insurance. These financial resources are critical for establishing our foundation, launching operations, and ensuring a steady path towards profitability and long-term success in the competitive medical spa 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 | $2,164,147 | $2,343,404 | $2,537,508 | $2,747,690 | $2,975,282 |
Direct Expenses | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 |
Gross Profit | $1,185,996 | $1,315,421 | $1,457,155 | $1,612,298 | $1,782,047 |
Gross Profit (%) | 54.8% | 56.1% | 57.4% | 58.7% | 59.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,088,911 | $1,215,390 | $1,354,089 | $1,506,105 | $1,672,632 |
Depreciation | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 |
Income Tax Expense | $358,369 | $402,636 | $451,181 | $504,387 | $562,671 |
Net Income | $665,542 | $747,753 | $837,908 | $936,718 | $1,044,961 |
II. Company Overview
SereneVital Spa is the newest Medical Spa to grace Conroe, TX. As a local medical spa, we’ve noted the absence of high-quality local medical spa options in our area and are here to fill that void. Our mission is to provide top-tier aesthetic and health-related services to our community, ensuring each client leaves feeling rejuvenated and more confident in their own skin.
At SereneVital Spa, our offerings are designed to cater to a wide range of needs and preferences. We pride ourselves on our comprehensive selection of services, including luxurious facial treatments tailored to address various skin concerns, the latest injectable treatments for anti-aging and facial contouring, advanced body contouring procedures to sculpt and define, cutting-edge laser treatments for hair removal, skin resurfacing, and more, as well as a curated selection of high-quality skincare products to maintain and enhance results at home. Our aim is to be your one-stop destination for all your aesthetic needs.
Conveniently located in Conroe, TX, we are positioned to serve the community with ease, making access to premium medical spa services more accessible than ever. Our location was chosen with our clients’ convenience in mind, ensuring a serene and welcoming environment from the moment you step through our doors.
Our confidence in becoming a leading medical spa in Conroe, TX, stems from several key factors. Firstly, our founder brings invaluable experience from successfully running a medical spa, guaranteeing that SereneVital Spa is built on a foundation of industry knowledge and customer care excellence. Secondly, unlike our competitors, we offer a more comprehensive care approach by addressing both aesthetic and health-related concerns, ensuring our clients receive holistic treatments tailored to their individual needs.
Since our founding on January 7, 2024, as a S Corporation, we’ve made significant strides in establishing SereneVital Spa as a reputable and trusted medical spa. Our accomplishments to date include the creation of a distinctive and elegant logo that reflects our brand’s ethos, the development of our unique company name that speaks to our commitment to serenity and vitality, and securing a prime location that promises a tranquil and inviting atmosphere for all our clients. These milestones are just the beginning of our journey to becoming the go-to medical spa in Conroe, TX.
III. Industry Analysis
The Medical Spa industry in the United States is currently valued at over $4 billion, with steady growth expected in the coming years. Market research shows that the demand for non-invasive cosmetic procedures and wellness treatments continues to rise, driving the expansion of Medical Spa services across the country.
One of the prominent trends in the Medical Spa industry is the increasing focus on personalized treatments and holistic wellness approaches. Consumers are seeking customized solutions to their skincare and wellness needs, which presents a significant opportunity for SereneVital Spa to differentiate itself in the market. By offering tailored services that cater to individual preferences and goals, SereneVital Spa can attract a loyal customer base and drive growth.
Furthermore, the growing popularity of self-care and wellness lifestyles among consumers is expected to fuel the growth of the Medical Spa industry in the coming years. As more individuals prioritize their health and well-being, there is a rising demand for treatments that promote relaxation, rejuvenation, and overall wellness. SereneVital Spa, with its focus on providing a tranquil and rejuvenating experience for customers in Conroe, TX, is well-positioned to capitalize on this trend and establish itself as a leading destination for holistic wellness services.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
Our primary target customers are local residents who are seeking high-quality medical spa services to improve their overall health and well-being. These individuals are likely to be health-conscious and interested in treatments that offer both aesthetic and therapeutic benefits. We will tailor our services to meet the unique needs and preferences of this community, ensuring a personalized experience for each client.
Another important segment is the working professionals in the area who may have high-stress levels and are looking for effective ways to relax and rejuvenate. These customers will benefit from our range of stress-relief treatments, such as massages and facials, which will help them maintain a balanced lifestyle. We will offer flexible scheduling options to accommodate their busy lives.
Additionally, we will target active seniors who are interested in maintaining their youthful appearance and overall health. This group will appreciate our advanced anti-aging treatments, including skincare and minimally invasive procedures. We will also provide educational resources to help them make informed decisions about their health and wellness.
We will also focus on attracting young adults who are increasingly aware of the benefits of self-care and preventative health measures. This demographic is likely to be tech-savvy and interested in the latest trends in wellness and aesthetics. We will utilize social media and digital marketing to engage with this audience and offer promotions that appeal to their interests.
Customer Needs
SereneVital Spa addresses the need for high-quality services and treatments designed to enhance beauty, health, and wellness. Customers expect personalized care that focuses on their individual needs, ensuring that each treatment is tailored to achieve optimal results. By offering state-of-the-art medical spa services, the spa caters to those seeking advanced solutions for skin rejuvenation, anti-aging, and overall well-being.
Clients value a serene and relaxing environment where they can unwind and escape the stresses of daily life. The spa provides a tranquil atmosphere that promotes relaxation and mental wellness, which is crucial for holistic health. Additionally, professional staff with expertise in the latest techniques and products ensure that clients receive the highest standard of care and attention.
Convenience and accessibility are also essential for customers, who prefer a local facility that offers a comprehensive range of services under one roof. SereneVital Spa meets this need by being easily accessible to residents and providing a wide variety of treatments, from facials and massages to more advanced medical procedures. This allows clients to address all their beauty and wellness needs in one convenient location.
V. Competitive Analysis
Direct Competitors
SereneVital Spa’s competitors include the following companies:
Milan Laser Hair Removal
Milan Laser Hair Removal specializes in laser hair removal services. They offer packages for different body areas, ensuring a tailored approach to customer needs. Price points vary based on the area treated, with packages ranging from $99 to $299 per session. Milan Laser Hair Removal reports annual revenues in the range of $10-$20 million.
They have multiple locations across various states, with a strong presence in Texas. Their primary customer segments include women aged 18-45 and men seeking grooming services. Geographically, they serve urban and suburban areas. Key strengths include a specialized focus on laser hair removal and high customer satisfaction rates. Weaknesses include limited service offerings beyond hair removal and potential high competition in the laser hair removal market.
Serenity Salt Spa
Serenity Salt Spa offers a unique range of services centered around halotherapy, which involves the use of salt rooms to promote respiratory and skin health. They also provide massage therapy and wellness treatments. The price for a single salt room session is around $35, while massage therapy sessions range from $70 to $120. Serenity Salt Spa’s annual revenues are approximately $1-$5 million.
They operate primarily in Texas, with locations in suburban areas. Their customer segments include health-conscious individuals and those seeking alternative wellness therapies. They cater mainly to adults, with a focus on women aged 25-55. Key strengths are their unique service offerings and a growing trend in wellness. Weaknesses include a niche market appeal and the potential for seasonal fluctuations in customer demand.
HD Complexions
HD Complexions provides a wide array of skincare services, including facials, chemical peels, microdermabrasion, and acne treatments. They also offer cosmetic procedures such as Botox and fillers. Prices for services range from $50 for basic facials to $500 for advanced treatments. HD Complexions generates annual revenues between $2-$7 million.
They have several locations within Texas, predominantly in urban areas. Their customer segments include both men and women, focusing on individuals aged 25-50. They serve customers looking for both routine skincare and cosmetic enhancements. Key strengths include a comprehensive service menu and highly trained staff. Weaknesses are high competition within the skincare and cosmetic industry and the potential for high operational costs.
Competitive Advantages
At SereneVital Spa, we pride ourselves on offering a distinctive blend of comprehensive care that addresses both aesthetic and health-related concerns, setting us apart from our competition. Our unique approach ensures that clients receive holistic treatments tailored to their individual needs, promoting not only physical beauty but also overall well-being. Our team of highly skilled professionals, including licensed medical practitioners and experienced aestheticians, work collaboratively to deliver personalized care plans that integrate advanced medical technologies with traditional spa therapies.
Furthermore, our state-of-the-art facilities provide a serene and luxurious environment where clients can relax and rejuvenate. We utilize cutting-edge equipment and the latest techniques in the industry to ensure optimal results and client satisfaction. Additionally, our commitment to ongoing education and training for our staff ensures that we stay ahead of industry trends and continue to offer the best possible services. By focusing on both the aesthetic and health aspects of care, we create a comprehensive and unique experience that makes SereneVital Spa the preferred choice for discerning clients.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
SereneVital Spa offers a range of facial treatments designed to rejuvenate and enhance the skin’s appearance. Customers can choose from options like hydrafacials, chemical peels, and microdermabrasion. The average price for facial treatments ranges from $100 to $200, depending on the complexity and duration of the service.
Injectable treatments provided by SereneVital Spa target various aesthetic concerns, such as wrinkles, fine lines, and volume loss. Popular choices include Botox, dermal fillers, and Kybella. The cost for injectable treatments typically ranges from $300 to $600 per session, varying based on the type and amount of product used.
Body contouring services at SereneVital Spa help clients achieve their desired body shape and target stubborn fat areas. Techniques such as CoolSculpting, radiofrequency treatments, and laser lipolysis are available. The average price for body contouring services ranges from $800 to $2,500, depending on the treatment area and number of sessions required.
Laser treatments at SereneVital Spa include options for hair removal, skin resurfacing, and pigmentation correction. These advanced treatments cater to various skin types and conditions, offering long-lasting results. The price for laser treatments averages between $200 and $1,200 per session, depending on the treatment type and area.
In addition to professional services, SereneVital Spa provides a selection of premium skin care products. These products are designed to complement the in-spa treatments and help maintain optimal skin health. Prices for skin care products generally range from $30 to $150, depending on the formulation and brand.
Promotions Plan
SereneVital Spa will employ a range of promotional methods to attract customers. Key among these methods is Online Marketing, which will be pivotal to our strategy. We will develop a user-friendly, visually appealing website that showcases our services, customer testimonials, and special offers. Additionally, we will utilize SEO (Search Engine Optimization) techniques to ensure our website ranks high in search engine results, making it easier for potential customers to find us. We will also be active on social media platforms such as Facebook, Instagram, and Twitter.
Regular posts featuring customer success stories, behind-the-scenes looks at our spa, and special promotions will engage our audience and keep them informed about our latest offerings. We will also run targeted ad campaigns on these platforms to reach a broader audience and attract new customers. To further enhance our online presence, we will maintain a blog on our website. This blog will feature articles on wellness, skincare tips, and the benefits of our medical spa treatments. By providing valuable content, we will establish ourselves as experts in the field and build trust with potential customers. Email marketing will be another key component of our strategy. We will build an email list of current and potential customers and send out regular newsletters with updates, special offers, and personalized recommendations. This will keep our audience engaged and encourage repeat business.
In addition to online marketing, we will participate in local events and community activities in Conroe, TX. Sponsoring local events, hosting open houses, and offering free workshops or consultations will help us build relationships within the community and increase brand awareness. We will also form partnerships with local businesses, such as gyms, health food stores, and beauty salons, to cross-promote our services. These partnerships will provide mutual benefits and help us reach a wider audience. By employing these diverse promotional methods, SereneVital Spa expects to attract a steady stream of customers and establish a strong presence in the Conroe, TX area.
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 SereneVital Spa, there are several key day-to-day operational processes that we will perform:
- Customer Service
- Greet clients warmly upon arrival and confirm appointments.
- Handle customer inquiries via phone, email, and social media promptly.
- Ensure customer satisfaction by addressing complaints and feedback.
- Appointment Management
- Schedule and manage appointments using an efficient booking system.
- Send reminders to clients via SMS or email to reduce no-shows.
- Coordinate with therapists and medical professionals to ensure availability.
- Medical and Aesthetic Treatments
- Perform various medical and aesthetic procedures as per client needs.
- Maintain high standards of hygiene and safety during treatments.
- Document each client’s treatment plan and progress.
- Inventory Management
- Track and manage inventory of skincare products and medical supplies.
- Order new supplies as needed to avoid shortages.
- Ensure that all products are stored correctly to maintain their efficacy.
- Staff Management
- Assign daily tasks to staff and ensure they are completed efficiently.
- Conduct regular training sessions to keep staff updated on new techniques and products.
- Monitor staff performance and provide feedback for improvement.
- Financial Management
- Manage daily transactions and maintain accurate financial records.
- Prepare daily, weekly, and monthly financial reports.
- Handle billing and payment processing efficiently.
- Marketing and Promotions
- Develop and execute marketing plans to attract new clients.
- Offer promotions and discounts to encourage repeat business.
- Maintain an active presence on social media and update the website regularly.
- Compliance and Legal
- Ensure compliance with local, state, and federal regulations.
- Maintain up-to-date licenses and certifications for the spa and staff.
- Implement and follow protocols for client confidentiality and data protection.
- Facility Maintenance
- Maintain a clean and welcoming environment in all areas of the spa.
- Regularly inspect equipment and arrange for repairs as needed.
- Ensure all facilities are in good working order to provide a seamless experience for clients.
Milestones
SereneVital Spa expects to complete the following milestones in the coming months in order to ensure its success:
- Secure a Prime Location: Find and lease a strategic location in Conroe, TX, that has high visibility and easy accessibility for target customers.
- Obtain Necessary Permits and Licenses: Ensure all required medical, business, and health permits and licenses are obtained to operate legally.
- Hire Qualified Medical and Support Staff: Recruit and onboard experienced medical professionals, aestheticians, and support staff to provide high-quality services.
- Complete Facility Build-Out and Setup: Design and furnish the spa to create a relaxing and professional environment, including medical equipment installation and aesthetic decor.
- Launch Our Medical Spa: Officially open SereneVital Spa with a grand opening event to attract initial customers and generate buzz in the community.
- Implement a Strong Marketing Campaign: Execute a comprehensive marketing strategy including digital ads, social media, local partnerships, and promotions to drive customer awareness and foot traffic.
- Establish Customer Loyalty Programs: Develop and introduce loyalty programs to encourage repeat visits and customer retention.
- Reach $15,000/Month in Revenue: Achieve a monthly revenue milestone of $15,000 by optimizing service offerings, improving customer satisfaction, and increasing client base.
- Collect and Act on Customer Feedback: Regularly gather feedback from clients to continuously improve service quality and address any issues promptly.
- Monitor Financial Health: Implement robust financial tracking systems to monitor cash flow, expenses, and profitability, ensuring the spa remains financially healthy and sustainable.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
SereneVital Spa management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Ayla Patel, President
Ayla Patel has a history of success and has successfully run a medical spa in the past. Her proven track record in the spa industry positions her as a dynamic leader for SereneVital Spa. Ayla’s deep understanding of the medical and wellness sectors, combined with her strategic vision, ensures that SereneVital Spa is well-equipped to offer exceptional services and achieve sustainable growth. Her previous experience in managing operations, fostering client relationships, and driving innovation makes her an invaluable asset to the company.
IX. Financial Plan
Summary
Below is an overview of our expected financial performance over the next five years:
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | |
---|---|---|---|---|---|
Revenues | $2,164,147 | $2,343,404 | $2,537,508 | $2,747,690 | $2,975,282 |
Direct Expenses | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 |
Gross Profit | $1,185,996 | $1,315,421 | $1,457,155 | $1,612,298 | $1,782,047 |
Gross Profit (%) | 54.8% | 56.1% | 57.4% | 58.7% | 59.9% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $1,088,911 | $1,215,390 | $1,354,089 | $1,506,105 | $1,672,632 |
Depreciation | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 |
Amortization | $0 | $0 | $0 | $0 | $0 |
Interest Expense | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 |
Income Tax Expense | $358,369 | $402,636 | $451,181 | $504,387 | $562,671 |
Net Income | $665,542 | $747,753 | $837,908 | $936,718 | $1,044,961 |
Funding Requirements/Use of Funds
To accomplish our growth goals, SereneVital Spa needs $300,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $50,000 |
Furniture | $20,000 |
Equipment and Machines | $100,000 |
Computers | $5,000 |
Non Capital Investments | |
---|---|
Initial Working Capital | $50,000 |
Initial Rent/Lease | $20,000 |
Staff Salaries for the First 3 Months | $30,000 |
Initial Marketing and Advertising | $10,000 |
Supplies | $10,000 |
Insurance | $5,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $2,164,147 | $2,343,404 | $2,537,508 | $2,747,690 | $2,975,282 | |
Total Revenues | $2,164,147 | $2,343,404 | $2,537,508 | $2,747,690 | $2,975,282 | |
Direct Costs | ||||||
Direct Costs | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 | |
Total Direct Costs | $978,150 | $1,027,982 | $1,080,353 | $1,135,392 | $1,193,235 | |
GROSS PROFIT | $1,185,996 | $1,315,421 | $1,457,155 | $1,612,298 | $1,782,047 | |
GROSS PROFIT % | 54.8% | 56.1% | 57.4% | 58.7% | 59.9% | |
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 | $1,088,911 | $1,215,390 | $1,354,089 | $1,506,105 | $1,672,632 | |
Depreciation | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $1,053,911 | $1,180,390 | $1,319,089 | $1,471,105 | $1,637,632 | |
Interest Expense | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | |
PRETAX INCOME | $1,023,911 | $1,150,390 | $1,289,089 | $1,441,105 | $1,607,632 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $1,023,911 | $1,150,390 | $1,289,089 | $1,441,105 | $1,607,632 | |
Income Tax Expense | $358,369 | $402,636 | $451,181 | $504,387 | $562,671 | |
NET INCOME | $665,542 | $747,753 | $837,908 | $936,718 | $1,044,961 | |
Net Profit Margin (%) | 30.8% | 31.9% | 33% | 34.1% | 35.1% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $730,998 | $1,502,844 | $2,363,793 | $3,327,414 | $4,093,498 | |
Other Current Assets | $185,762 | $201,149 | $217,810 | $228,974 | $247,940 | |
Total Current Assets | $916,761 | $1,703,994 | $2,581,603 | $3,556,388 | $4,341,438 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $175,000 | $175,000 | $175,000 | $175,000 | $175,000 | |
Accum Depreciation | $35,000 | $70,000 | $105,000 | $140,000 | $175,000 | |
Net fixed assets | $140,000 | $105,000 | $70,000 | $35,000 | $0 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,056,761 | $1,808,994 | $2,651,603 | $3,591,388 | $4,341,438 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $91,219 | $95,697 | $100,399 | $103,465 | $108,554 | |
Debt outstanding | $300,000 | $300,000 | $300,000 | $300,000 | $0 | |
Total Liabilities | $391,219 | $395,697 | $400,399 | $403,465 | $108,554 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $665,542 | $1,413,296 | $2,251,204 | $3,187,923 | $4,232,884 | |
Total Equity | $665,542 | $1,413,296 | $2,251,204 | $3,187,923 | $4,232,884 | |
TOTAL LIABILITIES & EQUITY | $1,056,761 | $1,808,994 | $2,651,603 | $3,591,388 | $4,341,438 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $665,542 | $747,753 | $837,908 | $936,718 | $1,044,961 | |
Change in Working Capital | ($94,543) | ($10,908) | ($11,959) | ($8,097) | ($13,877) | |
Plus Depreciation | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | |
Plus Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Operations | $605,998 | $771,845 | $860,948 | $963,621 | $1,066,083 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($175,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($175,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $300,000 | $0 | $0 | $0 | ($300,000) | |
Net Cash Flow from Financing | $300,000 | $0 | $0 | $0 | ($300,000) | |
Net Cash Flow | $730,998 | $771,845 | $860,948 | $963,621 | $766,083 | |
Cash at Beginning of Period | $0 | $730,998 | $1,502,844 | $2,363,793 | $3,327,414 | |
$730,998 | $1,502,844 | $2,363,793 | $3,327,414 | $4,093,498 |