Perfume Business Plan
Below is our perfume business plan template and sample plan created using our free ai business plan generator.
I. Executive Summary
Company Overview
Located in the heart of Oak Ridge, TN, Pure Essence Fragrances is a new perfume venture dedicated to serving the local community with high-quality, locally produced fragrances. We have identified a gap in the market for exquisite scents crafted with precision and care. Our diverse product lineup includes exclusive fragrances, gift sets, home fragrances, customized perfumes, and travel-size bottles, catering to a wide range of preferences and occasions. Our commitment to quality and customer satisfaction stands at the core of our operations, making us excited to introduce our array of scents to the discerning customers of Oak Ridge and beyond.
Success Factors
Our confidence in the success of Pure Essence Fragrances stems from several key factors. The invaluable experience of our founder, previously running a successful perfume company, complements our ability to craft superior customized perfumes and offer a broader variety of options than our competitors. Since our establishment on January 7th, 2024, we have achieved significant milestones including the development of our brand’s identity through our name and logo, and securing a prime location for our business. These accomplishments highlight the promising start of our journey towards becoming a leading choice for fragrance enthusiasts in Oak Ridge, TN.
Industry Analysis
The Perfume industry in the United States is a vibrant and growing market, valued at $15.7 billion in 2020 with an expected growth to reach $18.9 billion by 2025. This growth is fueled by increasing consumer demand for luxury and niche scents, alongside a notable shift towards natural and organic fragrances. Pure Essence Fragrances is poised to capitalize on these trends with our focus on clean, ethically sourced ingredients and personalized fragrance services. The rising popularity of custom scents further aligns with our offerings, positioning us to meet the evolving preferences of consumers seeking unique and individualized fragrances in Oak Ridge, TN.
Customer Analysis
At Pure Essence Fragrances, our target customers include local residents of Oak Ridge, TN, tourists, and professionals seeking unique, high-quality fragrances. Our product range caters to those who appreciate artisanal scents and personalized experiences, as well as customers looking for exceptional gifts. By offering custom and signature perfumes, we aim to attract discerning customers who value exclusivity and superior customer service. Our strategic location and diverse offerings will position us as a destination for fragrance enthusiasts and gift buyers alike, ensuring we capture a broad segment of the market.
Competitive Analysis
Pure Essence Fragrances faces competition from SEPHORA, Mountain Oak Vapors of Knoxville, and Benefit Cosmetics BrowBar. SEPHORA’s wide range of beauty products, including fragrances, caters to a broad customer base, while Mountain Oak Vapors offers specialized vaping products. Benefit Cosmetics BrowBar focuses on eyebrow grooming services. Our competitive advantage lies in our ability to offer customized perfumes tailored to individual preferences, a wide variety of scents, and a commitment to using high-quality ingredients. This positions Pure Essence Fragrances as a preferred choice for those seeking a personalized and luxurious fragrance experience in Oak Ridge, TN.
Marketing Plan
Pure Essence Fragrances boasts a diverse product lineup with an emphasis on quality and personalization, including fragrances, gift sets, home fragrances, and customized perfumes. Our pricing strategy is designed to offer value across our range, from our average-priced $50 fragrances to our $120 bespoke service. We plan to leverage online marketing, social media, email campaigns, and participation in local events to connect with our target audience. Our promotional strategy also includes traditional advertising to ensure a broad reach. By combining these tactics, we aim to build a strong brand presence and drive customer engagement and loyalty.
Operations Plan
To ensure the success of Pure Essence Fragrances, we will focus on key operational processes such as inventory management, quality control, supplier engagement, customer feedback integration, store layout optimization, and staff training. Our milestones include securing initial funding, establishing supplier relationships, completing product development, acquiring necessary permits, building an online presence, launching our company with a compelling marketing campaign, establishing retail partnerships, implementing a customer feedback system, achieving a monthly revenue goal, and developing a customer loyalty program. These steps are crucial for our growth and the long-term sustainability of our business.
Management Team
Ella Bennett, our CEO, brings a wealth of experience and strategic insight to Pure Essence Fragrances. Her previous success in the perfume industry and her visionary leadership are instrumental in guiding our company towards innovation and sustainable growth. Ella’s deep understanding of market dynamics and commitment to excellence ensure that Pure Essence Fragrances remains a leader in the fragrance market, poised to meet the demands of our discerning clientele.
Financial Plan
To reach our growth goals, Pure Essence Fragrances requires $455,000 in funding. This capital will be allocated towards crucial areas such as location buildout, manufacturing equipment, initial marketing efforts, and operational expenses. Our financial strategy is designed to support the successful launch of our business and ensure its sustainability and profitability in the competitive fragrance 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 | $1,545,819 | $1,673,860 | $1,812,506 | $1,962,636 | $2,125,201 |
Direct Expenses | $672,478 | $706,738 | $742,743 | $780,582 | $820,349 |
Gross Profit | $873,341 | $967,122 | $1,069,763 | $1,182,054 | $1,304,852 |
Gross Profit (%) | 56.5% | 57.8% | 59% | 60.2% | 61.4% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $776,255 | $867,091 | $966,697 | $1,075,861 | $1,195,438 |
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 | $776,255 | $867,091 | $966,697 | $1,075,861 | $1,195,438 |
II. Company Overview
Pure Essence Fragrances is a new perfume venture serving the discerning customers of Oak Ridge, TN. As a local perfume company, we’ve identified a significant gap in the market for high-quality, locally produced fragrances. Given the absence of similar high-quality local offerings, we are excited to introduce our exquisite array of scents to the community.
At Pure Essence Fragrances, our product lineup is designed to cater to a variety of preferences and occasions. We offer an exclusive range of Fragrances, each crafted with the utmost care and precision. Our Gift Sets are perfect for those looking to surprise a loved one with something special and personal. For those who wish to extend the inviting scent of our perfumes into their living spaces, our Home Fragrances provide the perfect solution. In our quest to provide truly personalized experiences, we also offer Customized Perfumes, allowing our customers to create a scent that is uniquely theirs. Recognizing the needs of our on-the-go customers, we have included Travel-Size Bottles in our product range, ensuring that our exquisite scents can accompany you wherever you go.
Located in the heart of Oak Ridge, TN, Pure Essence Fragrances is proud to serve the local community with our exceptional products. Our commitment to quality and customer satisfaction is at the core of everything we do.
Our confidence in the success of Pure Essence Fragrances is rooted in several key factors. Firstly, our founder brings to the table invaluable experience from previously running a successful perfume company. This experience is complemented by our ability to craft better Customized Perfumes than our competitors, alongside offering a wider variety of perfume options. These unique strengths position us well to become a leading choice for fragrance enthusiasts in Oak Ridge, TN.
Since our inception on January 7th, 2024, as a Limited Liability Company, we have achieved several milestones that we’re incredibly proud of. The development of our company name and the design of our logo have been foundational steps in establishing our brand’s identity. Additionally, finding a great location for our business has been crucial in setting the stage for our launch and future success. These accomplishments mark just the beginning of what we aim to achieve at Pure Essence Fragrances.
III. Industry Analysis
The Perfume industry in the United States is a robust and growing market, with an estimated size of $15.7 billion in 2020. This represents a steady increase from previous years, driven by factors such as increasing consumer demand for luxury fragrances and the growing popularity of niche and artisanal scents. With a projected annual growth rate of 3% over the next five years, the Perfume industry is expected to reach $18.9 billion by 2025.
One of the key trends in the Perfume industry is the rising demand for natural and organic fragrances. Consumers are becoming more conscious of the ingredients used in their beauty products, leading to a shift towards cleaner and sustainable perfumes. This trend bodes well for Pure Essence Fragrances, a new Perfume brand that focuses on using natural and ethically sourced ingredients. By aligning with consumer preferences for clean beauty products, Pure Essence Fragrances is well-positioned to capitalize on this growing market segment.
Another trend shaping the Perfume industry is the increasing popularity of personalized fragrances. Consumers are seeking unique scents that reflect their individuality, leading to a rise in custom and bespoke perfume services. Pure Essence Fragrances can leverage this trend by offering personalized fragrance consultations and custom scent creation services to customers in Oak Ridge, TN. By providing a tailored and exclusive experience, Pure Essence Fragrances can differentiate itself in the market and attract a loyal customer base.
IV. Customer Analysis
Below is a description of our target customers and their core needs.
Target Customers
At Pure Essence Fragrances, we will focus on serving the local residents of Oak Ridge, TN, who are seeking unique and high-quality fragrances. Our primary target customers will include individuals who appreciate artisanal and exclusive scents, as we will offer a range of custom and signature perfumes. We will attract discerning customers who value personalized experiences and exceptional customer service.
In addition to local residents, Pure Essence Fragrances will also target tourists who visit Oak Ridge, eager to take home a distinctive souvenir that captures the essence of the area. We will position ourselves as a must-visit destination for fragrance enthusiasts exploring the region. Our strategic location and curated product offerings will ensure we capture the attention of these visitors.
Moreover, Pure Essence Fragrances will target the gift-buying market, attracting customers seeking special presents for loved ones. Our diverse product range and personalized packaging options will appeal to those looking for a memorable and thoughtful gift. We will tailor our offerings to include seasonal and limited-edition fragrances to cater to this segment.
Furthermore, Pure Essence Fragrances will engage with professionals and business clients who desire a sophisticated scent to complement their personal brand. We will offer exclusive consultations to help them select a fragrance that aligns with their professional image. This segment will appreciate our attention to detail and bespoke service.
Customer Needs
Pure Essence Fragrances caters to the need for high-quality customized perfumes, providing residents the opportunity to express their individuality through unique scents. Customers can expect an extensive range of fragrance options, allowing them to tailor scents to their personal preferences and lifestyle. This personalized approach fulfills the desire for exclusivity and self-expression, which is often unmet by mass-produced perfumes.
Customers also seek assurance of quality and ethical sourcing, which Pure Essence Fragrances addresses by using premium ingredients and sustainable practices. This commitment to quality not only enhances customer satisfaction but also builds trust and brand loyalty. Additionally, customers appreciate the transparency in ingredient sourcing, aligning with a growing trend towards conscious consumerism.
Another key need fulfilled is the convenience of an accessible local perfume service, eliminating the need for residents to travel outside their community for bespoke fragrances. This accessibility is complemented by knowledgeable staff who provide expert guidance, ensuring customers make informed choices. The combination of convenience and expertise enhances the overall customer experience, making luxury and customization attainable locally.
Furthermore, customers benefit from the brand’s commitment to innovation, as Pure Essence Fragrances continuously explores new scent combinations and technologies. This dedication to creativity keeps the product line fresh and exciting, attracting customers who appreciate novelty and trend-setting products. By fulfilling these diverse needs, Pure Essence Fragrances positions itself as a valuable and responsive addition to the local market.
V. Competitive Analysis
Direct Competitors
Pure Essence Fragrances’s competitors include the following companies:
SEPHORA
SEPHORA is a renowned beauty retailer with a substantial presence in Oak Ridge, TN, and beyond. The company operates numerous retail locations and an extensive online platform, offering a wide range of beauty products. With a focus on accessibility and convenience, SEPHORA accommodates a large customer base across various geographies.
The product offerings at SEPHORA are diverse, encompassing cosmetics, skincare, fragrance, and beauty tools. Customers can find high-end and mid-range products, with price points varying significantly. The store features brands like Fenty Beauty, Urban Decay, and its own SEPHORA Collection:
- Fragrances: Prices range from $25 to $250.
- Makeup: Prices start at $10.
- Skincare: Prices range from $12 to $200.
SEPHORA targets a broad customer segment, including beauty enthusiasts and professionals. The brand’s geographic reach is extensive, serving customers both in-store and online nationwide. A key strength is its vast selection and expert staff, though some reviews mention high prices as a drawback.
Mountain Oak Vapors of Knoxville
Mountain Oak Vapors of Knoxville is located near Oak Ridge, TN, with a focus on vaping products and services. The business operates primarily through its physical store, catering to a specific niche market. It has built a reputation within the Knoxville vaping community.
The store offers a variety of vaping products, including e-liquids, hardware, and accessories. Their pricing is competitive, appealing to both new and experienced vapers:
- E-liquids: Prices start at $8 for 15ml.
- Vape Kits: Prices range from $30 to $150.
- Accessories: Prices start at $5.
Mountain Oak Vapors targets adult vaping enthusiasts in Knoxville and surrounding areas. The business leverages its local presence and knowledgeable staff as strengths. However, its limited product range compared to larger competitors is noted as a weakness.
Benefit Cosmetics BrowBar
Benefit Cosmetics BrowBar is a specialized beauty service provider with locations across the United States, including in the vicinity of Oak Ridge, TN. The brand is known for its focus on eyebrow grooming and cosmetics. It operates within larger retail environments, such as department stores.
The BrowBar offers a range of services and products primarily centered around brow shaping and enhancement. Pricing for services is generally moderate, offering a mix of affordability and quality:
- Brow Shaping: Prices start at $21.
- Brow Tinting: Prices start at $20.
- Brow Products: Prices range from $12 to $30.
The target customers are primarily women seeking professional brow services and products. Benefit Cosmetics BrowBar serves urban and suburban areas, relying on its specialization and brand reputation as strengths. Its dependency on partner locations can be seen as a potential weakness.
Competitive Advantages
At Pure Essence Fragrances, we distinguish ourselves in the perfume industry by offering exceptional customized perfumes that set us apart from our competition. Our ability to tailor fragrances to individual preferences ensures that each customer receives a unique scent that resonates with their personality and style. This personalized approach not only enhances customer satisfaction but also fosters brand loyalty, as clients appreciate the effort we put into creating a product specifically for them. Our skilled perfumers are adept at blending a diverse range of notes to craft bespoke fragrances, making us a preferred choice for those seeking a personal touch in their scent selection.
In addition to our expertise in customization, we boast an extensive variety of perfumes that cater to a broad audience. Our diverse range includes a wide array of scents, from floral and fruity to woody and oriental, ensuring that we have something for every taste and occasion. This variety allows us to appeal to a wider market, attracting customers with different preferences and needs. Furthermore, our commitment to using high-quality ingredients ensures that our fragrances not only smell exquisite but also have longevity, providing excellent value for our clients. These competitive advantages position us as a leading fragrance provider in the region, ready to meet the demands of a discerning clientele.
VI. Marketing Plan
Our marketing plan, included below, details our products/services, pricing and promotions plan.
Products, Services & Pricing
Pure Essence Fragrances offers a diverse range of products aimed at meeting the varied preferences of its clientele. Central to its offerings are the Fragrances, available at an average price of $50 per bottle. These fragrances are crafted with a blend of high-quality ingredients, appealing to both traditional and contemporary scent preferences. Customers can find a selection that suits their personal style, whether they prefer floral, woody, or fresh notes.
The company also provides Gift Sets, which are perfect for special occasions and celebrations. These sets, priced at approximately $75, typically include a combination of perfumes, body lotions, and other complementary products. Gift Sets are designed to offer a complete personal care experience, making them a popular choice among customers looking for thoughtful gifts.
Home Fragrances form another essential part of the product lineup, with prices averaging $30. These products include scented candles, diffusers, and room sprays that bring a touch of luxury to living spaces. Customers can create an inviting atmosphere at home with these products, which are available in various scents that resonate with different mood settings.
For those seeking a unique scent tailored to their individual preferences, Pure Essence Fragrances offers Customized Perfumes. This bespoke service, priced at around $120, allows customers to work with fragrance experts to create a signature scent. This personalized experience ensures that each fragrance is as unique as the individual who wears it.
Finally, Travel-Size Bottles are available for those who are always on the go. Priced at $15, these convenient, portable options make it easy for customers to carry their favorite scents wherever they travel. The travel-size range ensures that customers do not have to compromise on their fragrance choice due to portability concerns.
Promotions Plan
Pure Essence Fragrances will harness the power of online marketing to reach a broad audience. We will develop a visually appealing and user-friendly website that showcases our unique fragrances and offers an easy purchasing experience. By utilizing SEO strategies, Pure Essence Fragrances will ensure that our website ranks high on search engines, making it easier for potential customers to discover our products.
Social media platforms will play a crucial role in Pure Essence Fragrances’ promotional strategy. We will engage with our audience on platforms like Instagram and Facebook, sharing captivating content that highlights the essence of our fragrances. By running targeted ads and collaborating with local influencers, Pure Essence Fragrances will expand our reach and build a strong community of brand enthusiasts.
Email marketing will be another effective tactic employed by Pure Essence Fragrances. By gathering customer data and segmenting our audience, we will send personalized emails that inform customers about new product launches, exclusive offers, and upcoming events. Pure Essence Fragrances will use this direct line of communication to maintain customer engagement and foster brand loyalty.
Participating in local events and markets will allow Pure Essence Fragrances to connect with the Oak Ridge community and showcase our products firsthand. We will set up engaging booths where potential customers can experience our fragrances, ask questions, and learn more about our brand story. Pure Essence Fragrances will also offer exclusive in-person promotions to entice customers to make a purchase on the spot.
To complement these efforts, Pure Essence Fragrances will utilize traditional advertising methods such as print ads in local magazines and newspapers. This approach will help us reach those who may not be as active online but are still interested in discovering new local businesses. By combining both online and offline strategies, Pure Essence Fragrances will establish a strong presence in the market and attract a diverse 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 Pure Essence Fragrances, there are several key day-to-day operational processes that we will perform:
- Monitor inventory levels and manage stock to ensure popular products are always available and minimize overstock of slower-moving items.
- Quality control checks on incoming fragrance materials and finished products to maintain consistent quality standards.
- Engage with suppliers to negotiate pricing, secure quality materials, and ensure timely delivery of stock.
- Utilize customer feedback to refine and innovate product offerings and enhance customer satisfaction.
- Maintain a visually appealing and organized store layout to optimize customer experience and ease of shopping.
- Execute marketing strategies, such as in-store promotions and social media campaigns, to attract and retain customers.
- Train and develop staff to ensure knowledgeable and customer-focused service, enhancing the overall shopping experience.
- Handle customer inquiries, complaints, and returns promptly and professionally to build strong customer relationships.
- Analyze sales data and customer trends to inform product purchasing and marketing decisions.
- Ensure compliance with local regulations and industry standards, including health and safety protocols.
- Manage financial records, including daily sales, expenses, and budget tracking to ensure financial health.
- Regularly update the company website and online store to reflect current inventory and promotions.
Milestones
Pure Essence Fragrances expects to complete the following milestones in the coming months in order to ensure its success:
- Secure Initial Funding: Attain the necessary capital to cover startup costs, including production, marketing, and initial operating expenses.
- Establish Supplier Relationships: Form agreements with reliable suppliers for high-quality raw materials to ensure consistent product quality and availability.
- Complete Product Development: Finalize the fragrance formulations and packaging design that align with the brand’s image and appeal to the target market.
- Acquire Necessary Permits and Licenses: Obtain all required local and state permits and licenses to legally operate the perfume business in Oak Ridge, TN.
- Build an Online Presence: Launch a functional and aesthetically pleasing e-commerce website and establish social media profiles to reach a broader audience.
- Launch the Perfume Company: Officially launch the brand with a compelling marketing campaign to generate initial buzz and attract early customers.
- Establish Retail Partnerships: Secure placements in local boutiques or department stores to increase brand visibility and accessibility.
- Implement Customer Feedback System: Set up mechanisms to collect and analyze customer feedback for continuous product and service improvement.
- Achieve $15,000/Month in Revenue: Reach a stable revenue stream that supports the company’s operational costs and sets the foundation for future growth.
- Develop a Customer Loyalty Program: Create initiatives to retain customers and encourage repeat purchases, enhancing long-term business sustainability.
VIII. Management Team
Our management team has the experience and expertise to successfully execute on our business plan.
Management Team Members
Pure Essence Fragrances management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:
Ella Bennett, CEO
Ella Bennett serves as the CEO of Pure Essence Fragrances. With a proven track record in the perfume industry, Ella brings a wealth of experience and strategic insight to the company. Her prior success in running a perfume company has equipped her with the knowledge and vision needed to lead Pure Essence Fragrances toward sustainable growth and innovation. Ella’s leadership style combines a deep understanding of market dynamics with a commitment to fostering creativity and excellence, ensuring that Pure Essence remains at the forefront of the fragrance market.
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 | $1,545,819 | $1,673,860 | $1,812,506 | $1,962,636 | $2,125,201 |
Direct Expenses | $672,478 | $706,738 | $742,743 | $780,582 | $820,349 |
Gross Profit | $873,341 | $967,122 | $1,069,763 | $1,182,054 | $1,304,852 |
Gross Profit (%) | 56.5% | 57.8% | 59% | 60.2% | 61.4% |
Other Expenses | $97,085 | $100,030 | $103,065 | $106,192 | $109,414 |
EBITDA | $776,255 | $867,091 | $966,697 | $1,075,861 | $1,195,438 |
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 | $776,255 | $867,091 | $966,697 | $1,075,861 | $1,195,438 |
Funding Requirements/Use of Funds
To accomplish our growth goals, Pure Essence Fragrances needs $455,000 in funding. Key uses of this funding will be as follows:
Capital Investments | |
---|---|
Location Buildout | $80,000 |
Furniture Fixtures | $40,000 |
Manufacturing Equipment | $150,000 |
Computers Office Equipment | $15,000 |
Non Capital Investments | |
---|---|
Working Capital | $60,000 |
Initial Rent Lease | $18,000 |
Staff Salaries First 3 Months | $45,000 |
Initial Marketing Advertising | $25,000 |
Initial Supplies | $10,000 |
Insurance | $12,000 |
Financial Projections
5 Year Annual Income Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
Revenues | ||||||
Revenues | $1,545,819 | $1,673,860 | $1,812,506 | $1,962,636 | $2,125,201 | |
Total Revenues | $1,545,819 | $1,673,860 | $1,812,506 | $1,962,636 | $2,125,201 | |
Direct Costs | ||||||
Direct Costs | $672,478 | $706,738 | $742,743 | $780,582 | $820,349 | |
Total Direct Costs | $672,478 | $706,738 | $742,743 | $780,582 | $820,349 | |
GROSS PROFIT | $873,341 | $967,122 | $1,069,763 | $1,182,054 | $1,304,852 | |
GROSS PROFIT % | 56.5% | 57.8% | 59% | 60.2% | 61.4% | |
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 | $776,255 | $867,091 | $966,697 | $1,075,861 | $1,195,438 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | |
Amortization | $0 | $0 | $0 | $0 | $0 | |
EBIT | $776,255 | $867,091 | $966,697 | $1,075,861 | $1,195,438 | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | |
PRETAX INCOME | $776,255 | $867,091 | $966,697 | $1,075,861 | $1,195,438 | |
Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Use of Net Operating Loss | $0 | $0 | $0 | $0 | $0 | |
Taxable Income | $776,255 | $867,091 | $966,697 | $1,075,861 | $1,195,438 | |
Income Tax Expense | $0 | $0 | $0 | $0 | $0 | |
NET INCOME | $776,255 | $867,091 | $966,697 | $1,075,861 | $1,195,438 | |
Net Profit Margin (%) | 50.2% | 51.8% | 53.3% | 54.8% | 56.3% |
5 Year Annual Balance Sheet
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
ASSETS | ||||||
Cash | $946,255 | $1,813,346 | $2,780,044 | $3,855,905 | $5,051,343 | |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | |
Total Current Assets | $946,255 | $1,813,346 | $2,780,044 | $3,855,905 | $5,051,343 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Acc Amortization | $0 | $0 | $0 | $0 | $0 | |
Net Intangibles | $0 | $0 | $0 | $0 | $0 | |
Fixed Assets | $285,000 | $285,000 | $285,000 | $285,000 | $285,000 | |
Accum Depreciation | $0 | $0 | $0 | $0 | $0 | |
Net fixed assets | $285,000 | $285,000 | $285,000 | $285,000 | $285,000 | |
Preliminary Exp | $0 | $0 | $0 | $0 | $0 | |
TOTAL ASSETS | $1,231,255 | $2,098,346 | $3,065,044 | $4,140,905 | $5,336,343 | |
LIABILITIES & EQUITY | ||||||
Current Liabilities | $0 | $0 | $0 | $0 | $0 | |
Debt outstanding | $455,000 | $455,000 | $455,000 | $455,000 | $455,000 | |
Total Liabilities | $455,000 | $455,000 | $455,000 | $455,000 | $455,000 | |
Share Capital | $0 | $0 | $0 | $0 | $0 | |
Retained earnings | $776,255 | $1,643,346 | $2,610,044 | $3,685,905 | $4,881,343 | |
Total Equity | $776,255 | $1,643,346 | $2,610,044 | $3,685,905 | $4,881,343 | |
TOTAL LIABILITIES & EQUITY | $1,231,255 | $2,098,346 | $3,065,044 | $4,140,905 | $5,336,343 |
5 Year Annual Cash Flow Statement
FY 1 | FY 2 | FY 3 | FY 4 | FY 5 | ||
---|---|---|---|---|---|---|
CASH FLOW FROM OPERATIONS | ||||||
Net Income (Loss) | $776,255 | $867,091 | $966,697 | $1,075,861 | $1,195,438 | |
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 | $776,255 | $867,091 | $966,697 | $1,075,861 | $1,195,438 | |
CASH FLOW FROM INVESTMENTS | ||||||
Fixed Assets | ($285,000) | $0 | $0 | $0 | $0 | |
Intangible Assets | $0 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Investments | ($285,000) | $0 | $0 | $0 | $0 | |
CASH FLOW FROM FINANCING | ||||||
Cash from Equity | $0 | $0 | $0 | $0 | $0 | |
Cash from Debt financing | $455,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow from Financing | $455,000 | $0 | $0 | $0 | $0 | |
Net Cash Flow | $946,255 | $867,091 | $966,697 | $1,075,861 | $1,195,438 | |
Cash at Beginning of Period | $0 | $946,255 | $1,813,346 | $2,780,044 | $3,855,905 | |
$946,255 | $1,813,346 | $2,780,044 | $3,855,905 | $5,051,343 |