Fraud Blocker

Salon Business Plan Template

Written by Dave Lavinsky

Salon Business Plan Template
Table of Contents
Table of Contents

Salon Business Plan

Below is our salon business plan template and sample plan created using what we consider the best ai business plan generator.

I. Executive Summary

Company Overview

At ElegantRadiance Beauty Salon, located in the heart of Azusa, CA, our mission is to fill the gap in the market for high-quality beauty services. As a recent addition to the local community, we aim to set new standards of excellence in beauty care. Our salon offers a wide array of services, including precision haircuts, professional styling, vibrant hair coloring, classic manicures, intricate nail art, and expert skincare treatments. We also carry a selection of premium hair and beauty products to help our clients maintain their salon results at home. With our comprehensive range of services, convenient location, and commitment to excellence, we are dedicated to providing unparalleled beauty experiences to our customers.

Success FactorsOur salon is uniquely positioned for success due to the valuable experience our founder brings from running a successful salon, alongside our comprehensive range of beauty services which surpasses that of our competitors. Since our founding on January 5, 2024, we have made significant strides, including becoming a C Corporation, developing a distinctive logo and company name that align with our ethos, and securing a prime, welcoming location for our clients. These accomplishments are the cornerstone of our journey towards becoming a staple in the Azusa beauty community.

Industry Analysis

The Salon industry in the United States, with a market size of $47.1 billion in 2021, is expected to grow at a 3.4% compound annual growth rate, reaching $56.2 billion by 2026. This growth is driven by a heightened demand for personalized and experiential beauty services and a growing focus on sustainability. ElegantRadiance Beauty Salon is perfectly positioned to capitalize on these trends by offering personalized services in a luxurious atmosphere and incorporating eco-friendly practices into its operations. This approach not only meets the current market demand but also sets us apart in the Azusa, CA, community, appealing to environmentally-conscious consumers seeking unique and tailored beauty experiences.

Customer Analysis

We are targeting local residents in Azusa, CA, including young professionals, families, college students from nearby institutions, and working professionals, all of whom seek high-quality, convenient beauty services. Our diverse service offerings from haircuts to skincare treatments are designed to meet their varied needs. Additionally, we cater to clients looking for beauty services for special occasions with specialized packages. Our comprehensive approach, combined with flexible scheduling and promotional efforts, aims to attract and retain a loyal customer base in our community.

Competitive Analysis

U-Knighted Rentals, The Forklift Rental, and G & J Forklift Sales, Parts, Rentals & Repairs are our top competitors, each offering a range of equipment rental services. Despite their strengths, such as a wide range of equipment and strong customer service, their focus on industrial rentals places them in a different service category. ElegantRadiance Beauty Salon’s competitive advantage lies in our extensive menu of beauty and wellness services, highly skilled staff, and the use of high-quality, eco-friendly products. This broad range of offerings and focus on customer experience positions us as the premier beauty and wellness destination in Azusa, CA.

Marketing Plan

ElegantRadiance Beauty Salon offers a diversified portfolio of services and products, including haircuts, styling, coloring, nail services, skincare treatments, and beauty products, with pricing designed to cater to our clientele’s needs while providing luxurious experiences. Our promotional strategy encompasses a robust online presence, leveraging SEO, social media, Google Ads, and targeted advertising to attract and retain customers. Additionally, we plan to engage in community events, foster partnerships, and encourage customer reviews to build our brand presence in Azusa, CA. These efforts, combined with special promotions and email marketing, aim to establish a strong market position.

Operations Plan

To ensure ElegantRadiance Beauty Salon’s success, we will focus on delivering exceptional customer service, efficient appointment management, diligent inventory control, effective staff management, and rigorous facility maintenance. Key milestones include securing our location, obtaining necessary permits, hiring and training staff, and launching with a grand opening event. Our goal is to achieve $10,000 in monthly revenue initially, expanding our services, and implementing a comprehensive marketing plan to reach $15,000 in monthly revenue. Continuous review and optimization of operations will support our growth and profitability.

Management Team

Under the leadership of Naomi Hernandez, CEO, our management team brings a wealth of experience and expertise to ElegantRadiance Beauty Salon. Naomi’s successful track record in the beauty industry, coupled with her strategic vision and hands-on approach, ensures that we are well-equipped to meet our goals and deliver exceptional beauty experiences to our clientele. Our team’s collaborative and innovative culture is vital to our long-term success in a competitive market.

Financial Plan

To achieve our growth goals, ElegantRadiance Beauty Salon requires $212,000 in funding. This will cover capital investments such as location buildout, furniture, equipment, and non-capital investments including working capital, initial rent, staff salaries for the first three months, marketing, supplies, and insurance. This financial investment will support our operational setup, initial growth phase, and help us reach our financial targets, ensuring a stable and profitable foundation for our beauty salon.

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 $1,854,983 $2,008,632 $2,175,007 $2,355,163 $2,550,242
Direct Expenses $489,075 $513,991 $540,176 $567,696 $596,617
Gross Profit $1,365,908 $1,494,640 $1,634,830 $1,787,467 $1,953,624
Gross Profit (%) 73.6% 74.4% 75.2% 75.9% 76.6%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,268,822 $1,394,609 $1,531,764 $1,681,274 $1,844,210
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 $1,268,822 $1,394,609 $1,531,764 $1,681,274 $1,844,210

 

II. Company Overview

ElegantRadiance Beauty Salon is a new addition to the Azusa, CA community. As a local salon, we’ve noticed a gap in the market for high-quality beauty services, and we’re here to fill that void. Our mission is to provide unparalleled beauty experiences to our customers, setting new standards of excellence in the area.

At ElegantRadiance Beauty Salon, we offer a wide range of beauty services designed to cater to your every need. From precision haircuts and professional styling to vibrant hair coloring, we ensure our clients leave looking and feeling their best. Our nail services, from classic manicures to intricate nail art, are perfect for those seeking to add a touch of elegance to their look. Additionally, we provide expert skincare treatments, helping our clients achieve glowing, healthy skin. We also carry an array of hair and beauty products, carefully selected to support our clients in maintaining their salon results at home.

Located in the heart of Azusa, CA, ElegantRadiance Beauty Salon is perfectly situated to serve the local community. Our convenient location makes it easy for clients to visit us and enjoy our wide range of beauty services.

Our salon is uniquely qualified to succeed for several reasons. Firstly, our founder brings valuable experience from running a successful salon, ensuring we have the knowledge and expertise to meet our clients’ needs. Additionally, we offer a more comprehensive range of beauty services than our competitors, making us a one-stop salon for all beauty needs. This holistic approach to beauty care sets us apart and positions us as leaders in the local beauty industry.

Since our founding on January 5, 2024, ElegantRadiance Beauty Salon has achieved significant milestones. We are proud to be a C Corporation, a legal structure that supports our growth and aspirations. Our accomplishments to date include the creation of a distinctive logo that represents our brand’s ethos, the development of our unique company name that resonates with our mission, and securing a prime location that is welcoming and accessible to our clients. These achievements mark the beginning of our journey towards becoming a staple in the Azusa beauty community.

 

III. Industry Analysis

The Salon industry in the United States is thriving, with an estimated market size of $47.1 billion in 2021. This represents a steady growth from previous years, indicating a strong demand for beauty services among consumers. The industry is expected to continue growing at a compound annual growth rate of 3.4% from 2021 to 2026, reaching a market size of $56.2 billion by the end of the forecast period.

One of the key trends driving growth in the Salon industry is the increasing demand for personalized and experiential beauty services. Consumers are looking for unique and tailored beauty experiences, which bodes well for ElegantRadiance Beauty Salon. By offering a range of personalized services and creating a welcoming and luxurious atmosphere for customers, ElegantRadiance can capitalize on this trend and attract a loyal customer base in Azusa, CA.

Another trend shaping the Salon industry is the growing focus on sustainability and eco-friendly practices. Consumers are becoming more conscious of the environmental impact of beauty products and services, leading to a demand for sustainable and natural beauty solutions. By incorporating eco-friendly practices into its operations, such as using organic products and implementing energy-saving measures, ElegantRadiance Beauty Salon can differentiate itself in the market and appeal to environmentally-conscious consumers in Azusa, CA.

 

IV. Customer Analysis

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

Target Customers

We will primarily target local residents in Azusa, CA, including young professionals and families who seek high-quality beauty services. This demographic often looks for convenient, reliable, and upscale salon experiences close to their homes or workplaces. By offering a range of services from haircuts to skincare, we will meet their diverse beauty needs.

We will also attract college students attending nearby institutions such as Azusa Pacific University. This group frequently seeks affordable yet trendy beauty services, making them a crucial segment for our promotional efforts. Our student discounts and contemporary styling options will appeal directly to their preferences.

In addition, we will focus on working professionals who require grooming services to maintain a polished appearance. These clients will appreciate our flexible scheduling options, including early morning and late evening appointments, to accommodate their busy lifestyles. Our premium packages and membership plans will cater to their recurring needs.

We will further extend our services to special occasion clients, such as brides and bridal parties, who desire expert beauty treatments for their big events. Our specialized packages for weddings, proms, and other celebrations will ensure these clients receive the highest level of care and attention. Our reputation for meticulous service will make us the go-to salon for memorable occasions.

Customer Needs

Customers expect high-quality services that cater to their beauty and personal care needs. This includes not just basic haircuts and styling, but also advanced treatments such as coloring, extensions, and specialized scalp care. They look for skilled professionals who can deliver consistent, excellent results.

Additionally, clients seek a relaxing and welcoming environment where they can unwind and feel pampered. A serene atmosphere, combined with friendly and attentive staff, enhances the overall experience. This setting helps customers feel valued and appreciated, fostering loyalty and repeat visits.

Convenience and flexibility are also crucial for today’s busy clientele. Offering extended hours, online booking, and a variety of services under one roof caters to the diverse schedules and needs of residents. Customers appreciate being able to access multiple services in a single visit, saving them time and effort.

Finally, modern customers are increasingly conscious of the products used in their treatments. They prefer salons that use high-quality, eco-friendly, and cruelty-free products. Transparent communication about the benefits of these products can build trust and enhance the salon’s reputation.

 

V. Competitive Analysis

Direct Competitors

U-Knighted Rentals

U-Knighted Rentals offers a variety of industrial equipment rentals including forklifts, scissor lifts, and material handling equipment. Their price points vary depending on the duration and type of equipment; for example, forklifts can range from $100 to $500 per day.

They generate revenue primarily through rental fees and some sales of used equipment. U-Knighted Rentals is located in Azusa, CA, and serves customers primarily in the San Gabriel Valley area. Their key customer segments include construction companies, warehouses, and manufacturing plants.

One of their key strengths is their wide range of equipment and flexibility in rental terms. However, they have limited service locations, which can be a weakness for potential customers outside their immediate geography.

The Forklift Rental

The Forklift Rental specializes in renting out forklifts and related equipment. They offer competitive pricing, with daily rates starting at around $150 and going up depending on the equipment specifications. Revenue is generated through rental services and maintenance contracts.

Located in Covina, CA, they serve the greater Los Angeles area, including Azusa. Their primary customer segments are logistics companies, retail warehouses, and construction firms. The Forklift Rental’s key strengths are its strong customer service and extensive fleet of well-maintained equipment.

However, they have a smaller service area compared to some competitors, which can be a limiting factor for business growth.

G & J Forklift Sales, Parts, Rentals & Repairs

G & J Forklift Sales, Parts, Rentals & Repairs offers a comprehensive range of services including forklift sales, parts, rentals, and repair services. Their pricing varies widely; rentals can start at $120 per day, while sales depend on the equipment model and condition.

They generate revenue from multiple streams: sales, rentals, parts, and repair services. They are located in Glendora, CA, and serve the broader San Gabriel Valley area, including Azusa. Their customer segments include small to medium-sized enterprises, construction firms, and distribution centers.

Their key strengths include a broad range of services and a well-established reputation in the market. However, their pricing can be on the higher side, which might be a potential weakness for price-sensitive customers.

Competitive Advantages

At ElegantRadiance Beauty Salon, our competitive advantage lies in our comprehensive range of services that enhance both the appearance and well-being of our clients. Unlike our competitors, we offer an extensive menu that includes not only traditional hair and nail services but also advanced skincare treatments, holistic wellness therapies, and personalized beauty consultations. This allows our clients to enjoy a one-stop destination for all their beauty and wellness needs, creating a seamless and luxurious experience that sets us apart.

Our salon also prides itself on employing highly skilled and certified professionals who stay updated with the latest industry trends and techniques. This ensures that our clients receive top-notch service and cutting-edge treatments that are both effective and safe. Additionally, we use high-quality, eco-friendly products that cater to a variety of skin and hair types, further enhancing the personalized care we provide. Our commitment to exceptional customer service, combined with our diverse offerings and professional expertise, positions us as the go-to beauty and wellness destination in the area.

VI. Marketing Plan

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

Products, Services & Pricing

ElegantRadiance Beauty Salon offers a variety of services and products designed to meet the diverse beauty needs of its clients. The salon’s key offerings include Haircut and Styling Services, Hair Coloring Services, Nail Services, Skincare Treatments, and Hair and Beauty Products.

Haircut and Styling Services are a cornerstone of the salon, catering to both men and women. The average price for a standard haircut is approximately $45, while more intricate styling options, such as updos or special event hairstyling, can range from $60 to $100. Clients can also opt for blowouts and straightening services, typically priced around $35 to $50.

Hair Coloring Services provide clients with a range of options to refresh or completely transform their look. Single-process coloring is priced at about $70, while more complex techniques like balayage and ombre range from $120 to $200. Root touch-ups are available for around $55, and highlights can be added for an additional $90 to $150, depending on the client’s hair length and desired outcome.

Nail Services at ElegantRadiance Beauty Salon include manicures, pedicures, and advanced nail art designs. A basic manicure costs approximately $25, while a pedicure is priced around $35. Gel manicures and acrylic nails are available for about $40 and $50, respectively. Clients interested in intricate nail art can expect prices to range from $50 to $75, depending on the complexity of the design.

Skincare Treatments offer a rejuvenating experience for clients seeking to enhance their complexion. Facials are a popular choice, with standard facials priced at around $80, and more specialized treatments like anti-aging or acne facials costing between $100 and $150. Additionally, the salon offers chemical peels and microdermabrasion treatments, averaging $120 and $130, respectively.

The salon also features a range of Hair and Beauty Products for clients to maintain their look between visits. These products include professional-grade shampoos, conditioners, styling gels, and skincare lines. Prices for these products vary, with shampoos and conditioners typically costing around $20 to $30, and specialty treatments and serums ranging from $40 to $60.

ElegantRadiance Beauty Salon aims to provide high-quality services and products that cater to the individual needs of its clientele, ensuring a satisfying and luxurious experience with every visit.

Promotions Plan

At ElegantRadiance Beauty Salon, we will employ a comprehensive range of promotional methods and tactics to attract customers and establish our presence in Azusa, CA. Our primary focus will be on online marketing, which will include several strategies to ensure we capture the attention of our target audience.

We will develop a user-friendly website that showcases our services, prices, and special offers. This website will be optimized for search engines through SEO techniques, ensuring that we rank highly for relevant keywords and attract organic traffic. Furthermore, we will integrate an online booking system, making it convenient for customers to schedule appointments.

Our social media presence will be robust, with active profiles on platforms such as Instagram, Facebook, and Twitter. We will regularly post engaging content, including before-and-after photos of our clients, behind-the-scenes looks at our salon, and beauty tips. Special promotions and discounts will be shared on these platforms to encourage followers to visit our salon.

Additionally, we will invest in targeted online advertising through Google Ads and social media ads. These campaigns will be designed to reach potential customers in Azusa, CA, and surrounding areas, driving traffic to our website and increasing appointment bookings.

Email marketing will be another key component of our promotional strategy. We will build an email list of subscribers who are interested in our services and send them regular newsletters with updates, exclusive offers, and beauty tips. This will help to keep our brand top-of-mind and encourage repeat visits.

To complement our online marketing efforts, we will also engage in local community events and partnerships. We will participate in local fairs, sponsor community events, and collaborate with nearby businesses to cross-promote services. This will help us build relationships with local residents and create a strong community presence.

Finally, we will encourage customer reviews and testimonials. Happy customers will be invited to leave reviews on platforms such as Yelp and Google My Business. Positive reviews will not only boost our online reputation but also attract new customers who are looking for trusted beauty services.

By employing these diverse promotional methods, we aim to establish ElegantRadiance Beauty Salon as the go-to destination for beauty services in Azusa, CA.

 

VII. Operations Plan

Our Operations Plan details:

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

 

Key Operational Processes

To ensure the success of ElegantRadiance Beauty Salon, there are several key day-to-day operational processes that we will perform:

  • Customer Service:
    • Greet each customer with a warm welcome and offer refreshments.
    • Provide personalized consultations to understand customer needs and preferences.
    • Ensure timely and efficient service delivery to avoid long wait times.
    • Follow up with customers post-appointment to gather feedback and ensure satisfaction.
  • Appointment Management:
    • Utilize an online booking system for easy appointment scheduling and management.
    • Send appointment reminders via SMS or email to reduce no-shows.
    • Maintain a waitlist for last-minute cancellations or changes.
  • Inventory Control:
    • Monitor stock levels of beauty products and supplies regularly.
    • Place orders for replenishments in a timely manner to avoid stockouts.
    • Conduct routine inventory audits to track usage and minimize waste.
  • Staff Management:
    • Ensure all staff members are trained and certified for their respective roles.
    • Conduct regular team meetings to discuss performance, updates, and customer feedback.
    • Implement a scheduling system to manage staff shifts and availability.
  • Facility Maintenance:
    • Keep the salon clean and sanitized to meet health and safety standards.
    • Perform routine checks on equipment to ensure they are in good working condition.
    • Maintain an aesthetically pleasing and comfortable salon environment.
  • Marketing and Promotion:
    • Engage with customers on social media platforms to build a loyal community.
    • Offer promotions and discounts during special occasions and holidays.
    • Partner with local businesses for cross-promotional opportunities.
  • Financial Management:
    • Track daily sales and expenses to monitor financial health.
    • Ensure accurate and timely billing for all services provided.
    • Prepare regular financial reports to evaluate performance and plan for growth.

Milestones

ElegantRadiance Beauty Salon expects to complete the following milestones in the coming months in order to ensure its success:

  • Lease and Renovate the Space: Secure a prime location in Azusa, CA, and complete necessary renovations to create an inviting and functional salon environment.
  • Obtain Permits and Licenses: Acquire all required local, state, and federal permits and licenses to legally operate the beauty salon.
  • Hire and Train Staff: Recruit skilled and experienced beauticians, receptionists, and support staff, and provide comprehensive training to ensure high-quality service delivery.
  • Launch Our Salon: Officially open the salon with a grand opening event, promotions, and marketing activities to attract initial customers.
  • Build a Loyal Customer Base: Implement customer retention strategies such as loyalty programs, referral incentives, and exceptional customer service to encourage repeat visits.
  • Achieve $10,000 in Monthly Revenue: Reach an initial target of $10,000 in monthly revenue to cover operational costs and create a foundation for future growth.
  • Expand Service Offerings: Introduce additional services such as advanced skincare treatments, nail care, and specialized beauty packages based on customer demand and market trends.
  • Implement a Marketing Plan: Execute a comprehensive marketing plan that includes social media marketing, local advertising, partnerships with nearby businesses, and community engagement to increase brand awareness.
  • Achieve $15,000 in Monthly Revenue: Reach the milestone of generating $15,000 in monthly revenue, ensuring the salon’s financial stability and profitability.
  • Review and Optimize Operations: Continuously monitor and evaluate salon operations, customer feedback, and financial performance to identify areas for improvement and implement necessary changes.

 

VIII. Management Team

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

Management Team Members

ElegantRadiance Beauty Salon management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:

Naomi Hernandez, CEO

Naomi Hernandez is an accomplished leader with a demonstrated history of success in the beauty industry. With extensive experience managing and growing salon businesses, Naomi brings a wealth of knowledge to ElegantRadiance Beauty Salon. Her previous tenure as the owner and operator of a successful salon underscores her ability to drive business growth and operational excellence. Naomi’s strategic vision and hands-on approach have consistently resulted in improved customer satisfaction and increased profitability. Her leadership style fosters a collaborative and innovative culture, positioning ElegantRadiance Beauty Salon for lasting success in a competitive 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 $1,854,983 $2,008,632 $2,175,007 $2,355,163 $2,550,242
Direct Expenses $489,075 $513,991 $540,176 $567,696 $596,617
Gross Profit $1,365,908 $1,494,640 $1,634,830 $1,787,467 $1,953,624
Gross Profit (%) 73.6% 74.4% 75.2% 75.9% 76.6%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,268,822 $1,394,609 $1,531,764 $1,681,274 $1,844,210
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 $1,268,822 $1,394,609 $1,531,764 $1,681,274 $1,844,210

Funding Requirements/Use of Funds

To accomplish our growth goals, ElegantRadiance Beauty Salon needs $212,000 in funding. Key uses of this funding will be as follows:

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

Financial Projections

financial projection salon business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $1,854,983 $2,008,632 $2,175,007 $2,355,163 $2,550,242
Total Revenues $1,854,983 $2,008,632 $2,175,007 $2,355,163 $2,550,242
Direct Costs
Direct Costs $489,075 $513,991 $540,176 $567,696 $596,617
Total Direct Costs $489,075 $513,991 $540,176 $567,696 $596,617
GROSS PROFIT $1,365,908 $1,494,640 $1,634,830 $1,787,467 $1,953,624
GROSS PROFIT % 73.6% 74.4% 75.2% 75.9% 76.6%
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 $1,268,822 $1,394,609 $1,531,764 $1,681,274 $1,844,210
Depreciation $0 $0 $0 $0 $0
Amortization $0 $0 $0 $0 $0
EBIT $1,268,822 $1,394,609 $1,531,764 $1,681,274 $1,844,210
Interest Expense $0 $0 $0 $0 $0
PRETAX INCOME $1,268,822 $1,394,609 $1,531,764 $1,681,274 $1,844,210
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,268,822 $1,394,609 $1,531,764 $1,681,274 $1,844,210
Income Tax Expense $0 $0 $0 $0 $0
NET INCOME $1,268,822 $1,394,609 $1,531,764 $1,681,274 $1,844,210
Net Profit Margin (%) 68.4% 69.4% 70.4% 71.4% 72.3%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $1,358,822 $2,753,432 $4,285,197 $5,966,472 $7,810,682
Other Current Assets $0 $0 $0 $0 $0
Total Current Assets $1,358,822 $2,753,432 $4,285,197 $5,966,472 $7,810,682
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $122,000 $122,000 $122,000 $122,000 $122,000
Accum Depreciation $0 $0 $0 $0 $0
Net fixed assets $122,000 $122,000 $122,000 $122,000 $122,000
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,480,822 $2,875,432 $4,407,197 $6,088,472 $7,932,682
LIABILITIES & EQUITY
Current Liabilities $0 $0 $0 $0 $0
Debt outstanding $212,000 $212,000 $212,000 $212,000 $212,000
Total Liabilities $212,000 $212,000 $212,000 $212,000 $212,000
Share Capital $0 $0 $0 $0 $0
Retained earnings $1,268,822 $2,663,432 $4,195,197 $5,876,472 $7,720,682
Total Equity $1,268,822 $2,663,432 $4,195,197 $5,876,472 $7,720,682
TOTAL LIABILITIES & EQUITY $1,480,822 $2,875,432 $4,407,197 $6,088,472 $7,932,682

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $1,268,822 $1,394,609 $1,531,764 $1,681,274 $1,844,210
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 $1,268,822 $1,394,609 $1,531,764 $1,681,274 $1,844,210
CASH FLOW FROM INVESTMENTS
Fixed Assets ($122,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($122,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $212,000 $0 $0 $0 $0
Net Cash Flow from Financing $212,000 $0 $0 $0 $0
Net Cash Flow $1,358,822 $1,394,609 $1,531,764 $1,681,274 $1,844,210
Cash at Beginning of Period $0 $1,358,822 $2,753,432 $4,285,197 $5,966,472
$1,358,822 $2,753,432 $4,285,197 $5,966,472 $7,810,682

 

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