Fraud Blocker

Yoga Studio Business Plan Template

Written by Dave Lavinsky

Yoga Studio Business Plan Template
Table of Contents
Table of Contents

Yoga Studio Business Plan Example

Below is our yoga studio business plan template and sample plan created using our ai business plan generator.

I. Executive Summary

Company Overview

Tranquil Balance Yoga is a pioneering Yoga Studio located in Weslaco, TX, committed to enhancing the wellness and tranquility of the local community. Our mission is to offer a diverse range of yoga classes, high-quality equipment, workshops, and retreats to cater to all skill levels and wellness goals. We provide a serene sanctuary for individuals to practice yoga, pursue personal growth, and achieve a harmonious balance in their lives. With a variety of memberships and wellness services, we are dedicated to supporting our clients on their journey toward improved health and well-being. Our prime location in the heart of Weslaco ensures we are ideally positioned to serve our community and its surrounding areas.

Success Factors

Our success is driven by a combination of our founder’s deep experience in the yoga industry, a broad spectrum of services that meet the physical, mental, and emotional needs of our clients, and our commitment to the community’s wellness. Since our inception on January 6, 2024, we have laid a strong foundation by developing our brand identity and securing a prime studio location. These achievements highlight our dedication to creating a standout yoga studio in Weslaco, TX, and underscore our potential for growth and success in the wellness industry.

Industry Analysis

The Yoga Studio industry in the U.S. is a thriving sector, valued at over $11 billion with more than 36,000 studios nationwide. This growth trajectory is propelled by a rising consumer interest in health and wellness, and the industry is poised for further expansion. Tranquil Balance Yoga stands to benefit from trends such as the demand for specialized classes and the desire for community and connection within yoga practices. By offering a diverse range of classes and fostering a welcoming community environment, we are well-positioned to capture a significant market share and establish ourselves as market leaders in Weslaco, TX.

Customer Analysis

Our target market encompasses a wide range of individuals including beginners, experienced practitioners, working professionals, families, retirees, and health-conscious individuals seeking a balanced lifestyle. We cater to those desiring convenience, stress relief, and a community-oriented space. Our varied class schedules, family programs, and specialized sessions for older adults are designed to meet the diverse needs of Weslaco’s community. This broad approach enables us to build a loyal and varied customer base, fostering a strong sense of belonging and support within our studio.

Competitive Analysis

Our competitors include Whole Life Wellness Center & Aum Yoga Studio, The Pilates Body Center, and Casa Om Yoga. Despite their offerings, Tranquil Balance Yoga distinguishes itself with a more comprehensive range of services, highly skilled instructors, and a serene studio environment. Our holistic approach to wellness, emphasis on community, and exceptional customer service position us as a preferred choice for yoga and wellness services in Weslaco, TX, giving us a significant competitive edge in the market.

Marketing Plan

Tranquil Balance Yoga’s marketing strategy encompasses a blend of online marketing, social media engagement, email newsletters, local partnerships, and community events to attract and retain customers. Our promotion plan leverages the strengths of digital and traditional marketing channels to increase visibility and engagement with our target audience. By providing a comprehensive range of yoga and wellness services, and through targeted promotions and community-focused initiatives, we aim to build a strong and loyal customer base, driving growth and establishing Tranquil Balance Yoga as a leading wellness destination in Weslaco, TX.

Operations Plan

Our operations plan includes maintaining a clean and welcoming studio environment, managing a consistent class schedule, efficiently handling customer inquiries, and ensuring a smooth check-in process. We will also focus on inventory management, engaging client feedback, and maintaining an active online presence. Key milestones include securing a studio location, obtaining necessary permits, completing studio build-out, hiring qualified instructors, and launching marketing initiatives. These steps are crucial for ensuring the successful operation and growth of Tranil Balance Yoga.

Management Team

Led by Layla Gutierrez, our management team brings extensive experience and a passion for wellness to Tranquil Balance Yoga. Gutierrez’s proven track record in the yoga industry and strategic vision for growth ensure our studio’s success. Her dedication to creating a supportive and community-oriented environment aligns with our mission, making her an invaluable leader as we strive to become a sanctuary of wellness in Weslaco, TX.

Financial Plan

To achieve our growth objectives, Tranquil Balance Yoga requires $98,000 in funding. This investment will be allocated towards capital improvements, operational setup, initial staffing, marketing efforts, and other startup expenses. These financial resources will enable us to establish a fully equipped, welcoming studio environment, attract a talented team, and implement effective marketing strategies, positioning us for success in the competitive wellness 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 $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Direct Expenses $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
Gross Profit $1,495,160 $1,650,193 $1,819,656 $2,004,825 $2,207,087
Gross Profit (%) 60.5% 61.6% 62.7% 63.8% 64.9%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,398,075 $1,550,162 $1,716,590 $1,898,633 $2,097,673
Depreciation $7,400 $7,400 $7,400 $7,400 $7,400
Amortization $0 $0 $0 $0 $0
Interest Expense $9,800 $9,800 $9,800 $9,800 $9,800
Income Tax Expense $483,306 $536,536 $594,786 $658,501 $728,165
Net Income $897,569 $996,425 $1,104,603 $1,222,931 $1,352,307

 

II. Company Overview

Tranquil Balance Yoga is a new Yoga Studio dedicated to serving the Weslaco, TX community. As a local yoga studio, we are proud to fill a gap in the market by providing high-quality yoga services in an area previously underserved by similar establishments. Our mission is to offer a sanctuary where individuals can practice yoga, enhance their wellness, and find a sense of peace and balance in their lives.

At Tranquil Balance Yoga, our offerings are designed to cater to a wide range of needs and preferences. Our services include a variety of yoga classes tailored for different skill levels and goals, from beginners to advanced practitioners. In addition to our classes, we provide our customers with high-quality yoga equipment and accessories to support their practice both in and out of the studio. We also host workshops and retreats that delve deeper into yoga practice and wellness topics, providing an immersive experience for our clients. Understanding the importance of flexibility and commitment to a wellness journey, we offer various memberships and packages, allowing clients to choose what best fits their lifestyle. Additionally, our wellness services are there to complement the physical aspects of yoga, ensuring a holistic approach to health and well-being.

Located in the heart of Weslaco, TX, Tranquil Balance Yoga is ideally situated to serve the local community and its surrounding areas. Our studio provides a welcoming and serene environment, perfect for practicing yoga and engaging in wellness activities.

Tranquil Balance Yoga is poised for success for several reasons. Our founder brings invaluable experience from previously running a successful yoga studio, ensuring that we have the knowledge and expertise to provide exceptional service. Moreover, our comprehensive range of services goes beyond what our competitors offer, addressing not just the physical, but also the mental and emotional needs of our clients, setting us apart in the wellness industry.

Since our founding on January 6, 2024, Tranquil Balance Yoga has been diligently working towards opening our doors and serving our community. We are a S Corporation, and our achievements to date include the development of our unique company name and logo, and securing a prime location for our studio. These foundational steps underscore our commitment to creating a yoga studio that stands out in Weslaco, TX, both for its quality and its dedication to the community’s wellness.

 

III. Industry Analysis

The Yoga Studio industry in the United States is currently estimated to be worth over $11 billion, with more than 36,000 studios nationwide. This market size has been steadily increasing over the past few years, fueled by a growing interest in health and wellness among consumers. With the rise of social media influencers promoting yoga and the increased awareness of the mental and physical benefits of the practice, the industry is expected to continue to grow in the coming years.

One of the key trends in the Yoga Studio industry is the increasing demand for specialized classes and services. Consumers are looking for unique and personalized experiences, such as hot yoga, aerial yoga, and yoga retreats. Tranquil Balance Yoga, as a new Yoga Studio in Weslaco, TX, has the opportunity to capitalize on this trend by offering a variety of classes and workshops to cater to different needs and preferences. By staying ahead of the curve and adapting to changing consumer demands, Tranquil Balance Yoga can establish itself as a leader in the market.

Another promising trend in the Yoga Studio industry is the growing emphasis on community and connection. Many consumers are not just looking for a workout, but also seeking a sense of belonging and camaraderie. Tranquil Balance Yoga can leverage this trend by creating a welcoming and inclusive environment where customers feel supported and motivated. By fostering a sense of community among its members, Tranquil Balance Yoga can differentiate itself from competitors and attract a loyal customer base.

 

IV. Customer Analysis

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

Target Customers

We will target local residents who are seeking a serene and supportive environment to improve their physical and mental well-being. These customers will include both beginners and experienced yoga practitioners who desire a community-focused studio. Our offerings will cater to individuals looking to alleviate stress, improve flexibility, and achieve a balanced lifestyle.

We will also attract working professionals in Weslaco, TX, who are looking for convenient schedules to fit yoga into their busy lives. These individuals will benefit from our early morning and evening classes designed to accommodate their demanding routines. In addition, we will offer corporate yoga programs to local businesses, promoting wellness in the workplace.

Families in the area will find our family-oriented classes and programs appealing, fostering bonding and healthy habits among all ages. We will provide specialized classes for kids, teens, and parents to engage in yoga practices together. This segment will be crucial in establishing a community-centered atmosphere.

Retirees and older adults will be another key customer segment, as they seek low-impact exercise options to maintain mobility and overall health. We will tailor gentle yoga and chair yoga classes specifically for this age group, ensuring accessibility and safety. Our studio will become a hub for social interaction and physical activity for seniors in Weslaco.

Additionally, we will engage health-conscious individuals who are already committed to a holistic lifestyle. These customers will be drawn to our wellness workshops, meditation sessions, and holistic health events. By offering a variety of classes and services, we will meet the diverse needs of Weslaco’s community, creating a loyal and varied customer base.

Customer Needs

Customers in Weslaco, TX seek high-quality yoga services to enhance their practice and overall well-being. They expect a serene and welcoming environment where they can focus on their physical and mental health. Tranquil Balance Yoga meets these needs by offering expertly guided yoga sessions tailored to various skill levels.

Additionally, clients desire personalized attention to help them achieve their individual fitness goals. The studio provides one-on-one consultations and customized yoga plans to meet these specific needs. This personalized approach ensures a more effective and rewarding experience for each participant.

Moreover, customers look for a sense of community and belonging within their yoga practice. Tranquil Balance Yoga fosters a supportive community through group classes and social events. This aspect helps clients feel connected and motivated, enhancing their overall experience.

Beyond physical health, clients also seek mental and emotional balance. The studio incorporates mindfulness and meditation practices into their sessions to address this need. By offering a holistic approach, Tranquil Balance Yoga helps clients achieve a well-rounded sense of wellness.

 

V. Competitive Analysis

Direct Competitors

Tranquil Balance Yoga’s Competitors Include the Following Companies:

Whole Life Wellness Center & Aum Yoga Studio

Whole Life Wellness Center & Aum Yoga Studio offers a range of yoga classes, wellness workshops, and holistic therapies. Their services include beginner to advanced yoga sessions, meditation classes, and nutritional counseling. Prices for yoga sessions range from $15 for a drop-in class to $120 for monthly memberships.

They generate an estimated annual revenue of $500,000. The studio is located in McAllen, TX, which is about 10 miles from Weslaco. Their primary customer segments are health-conscious individuals and those seeking stress relief and holistic wellness.

Key strengths include a diverse range of services and a strong reputation in the community. However, their geographic location slightly limits their direct reach to Weslaco residents.

The Pilates Body Center

The Pilates Body Center specializes in Pilates classes, yoga, and fitness training. Their offerings include group Pilates sessions, private training, and specialty workshops focused on flexibility and strength. Prices are set at $20 per class, with monthly packages available at $150.

The studio reports an estimated annual revenue of $400,000. Located in Harlingen, TX, it serves customers from surrounding areas including Weslaco. Their primary customer segments are fitness enthusiasts and individuals interested in low-impact exercise.

Their key strengths are specialized Pilates expertise and strong customer loyalty. However, their focus on Pilates may not attract those solely interested in yoga, presenting a weakness in terms of market scope.

Casa Om Yoga

Casa Om Yoga provides a serene environment for yoga practice, offering classes such as Vinyasa, Hatha, and restorative yoga. They also host yoga retreats and teacher training programs. Class prices range from $18 for a single session to $130 for unlimited monthly access.

Casa Om Yoga earns an estimated annual revenue of $450,000. The studio operates in Brownsville, TX, catering to yoga practitioners from Brownsville and neighboring towns, including Weslaco. Their main customer segments include yoga practitioners of all levels and individuals seeking yoga teacher certification.

Key strengths include a tranquil setting and comprehensive yoga programs. A potential weakness is their distance from Weslaco, which might deter some local clients from frequent visits.

Competitive Advantages

At Tranquil Balance Yoga, we pride ourselves on offering a more comprehensive range of services to support the physical, mental, and emotional well-being of our clients than our competition. Our holistic approach includes not just traditional yoga classes but also specialized sessions such as prenatal yoga, therapeutic yoga, and meditation workshops. By addressing the diverse needs of our clients, we ensure that everyone, from beginners to advanced practitioners, can find a class that suits their individual goals and requirements. This extensive variety enables us to attract a broader audience and build a loyal clientele who appreciate our commitment to their overall well-being.

Furthermore, our highly skilled and certified instructors bring a wealth of knowledge and experience to each class, ensuring that our clients receive the best possible guidance and support. We also distinguish ourselves through our serene and welcoming studio environment, which is designed to provide a sanctuary from the stresses of everyday life. Our focus on creating a supportive community atmosphere fosters strong relationships among our clients, enhancing their overall experience and satisfaction. These elements, combined with our dedication to personalized attention and exceptional service, give us a significant competitive edge in the market.

VI. Marketing Plan

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

Products, Services & Pricing

Tranquil Balance Yoga offers a variety of products and services that cater to the diverse needs of its customers. The primary offerings include Yoga Classes, which are designed for different skill levels from beginners to advanced practitioners. These classes can be purchased individually at an average price of $15 per session, or customers can opt for a monthly package costing around $120, providing more flexibility and value.

Additionally, Tranquil Balance Yoga provides a range of Yoga Equipment and Accessories. These items include yoga mats, blocks, straps, and apparel, ensuring that customers have access to high-quality gear for their practice. Prices for these products vary; for example, a high-quality yoga mat typically costs around $40, while other accessories like blocks and straps are priced between $10 and $20 each.

Workshops and Retreats are another significant aspect of Tranquil Balance Yoga’s offerings. These events focus on specific aspects of yoga and wellness, such as mindfulness, meditation, and advanced poses. Workshops often last for a few hours and are priced at approximately $50 per session. Retreats, which may span several days, offer a more immersive experience and are priced at around $300 to $500, depending on the duration and location.

Memberships and Packages are available for customers looking for long-term engagement. Membership options include monthly, quarterly, and annual plans. A standard monthly membership costs about $100 and includes unlimited access to classes. Quarterly and annual memberships provide additional savings, costing $270 and $1000 respectively, and often come with added perks such as guest passes and discounts on workshops.

Wellness Services such as massage therapy, nutritional counseling, and personal training are also available. These services aim to complement the yoga practice and promote overall well-being. Prices for wellness services vary; for instance, a one-hour massage session costs around $70, while a nutritional counseling session is priced at about $80 per hour.

In summary, Tranquil Balance Yoga offers a comprehensive range of products and services, including Yoga Classes, Yoga Equipment and Accessories, Workshops and Retreats, Memberships and Packages, and Wellness Services, all designed to enhance the customer experience and support their journey towards better health and wellness.

Promotions Plan

We will attract customers to Tranquil Balance Yoga through a comprehensive promotional strategy that integrates various methods. Our approach will leverage online marketing, social media engagement, email newsletters, local partnerships, and community events.

Online marketing will serve as a cornerstone of our promotional efforts. We will develop an intuitive and visually appealing website optimized for search engines (SEO). This website will include information about our classes, schedules, instructor bios, and online booking capabilities. Additionally, we will utilize Google Ads and social media advertising to target potential customers in Weslaco, TX, and surrounding areas.

Social media platforms like Facebook, Instagram, and Twitter will play a crucial role in our strategy. We will create engaging content, including yoga tips, success stories, and behind-the-scenes looks at our studio. Regular posts, live sessions, and interactive stories will help foster a sense of community and keep our audience engaged. Influencer partnerships will also be explored to extend our reach.

Email newsletters will help us maintain direct communication with our current and potential customers. We will collect email addresses through our website and in-studio sign-ups. Our newsletters will feature class schedules, special promotions, wellness tips, and upcoming events. Personalized content will ensure our messages resonate with different segments of our audience.

Local partnerships will further enhance our visibility. We will collaborate with local businesses, fitness centers, and wellness providers to cross-promote services. Special discounts and joint events will create mutually beneficial relationships and attract new customers. Additionally, we will engage with local influencers to amplify our message.

Community events will provide opportunities to showcase our offerings and connect with potential customers. We will host free introductory classes, workshops, and wellness seminars in various locations around Weslaco, TX. Participation in local fairs, markets, and charity events will also help us build a strong community presence and attract a diverse audience.

Our multifaceted promotional strategy will ensure we effectively reach and engage our target audience, driving customer acquisition and fostering long-term loyalty.

 

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 Tranquil Balance Yoga, there are several key day-to-day operational processes that we will perform:

  • Open the studio by ensuring cleanliness, setting up equipment, and preparing the reception area.
  • Maintain a consistent class schedule and update it as needed based on customer feedback and instructor availability.
  • Handle customer inquiries and registrations through phone, email, and in-person visits efficiently.
  • Manage the booking system to track class attendance and make adjustments for capacity management.
  • Ensure all instructors are briefed on their classes for the day and have the necessary resources and support.
  • Facilitate a smooth check-in process for clients, including verifying memberships and handling payments.
  • Regularly clean and sanitize yoga mats, props, and communal areas to maintain a hygienic environment.
  • Monitor inventory levels for retail products, such as yoga mats, apparel, and wellness items, and restock as necessary.
  • Engage with clients to gather feedback and address any concerns or suggestions promptly.
  • Update the studio’s social media platforms and website with upcoming events, promotions, and client testimonials.
  • Coordinate with marketing to run promotional campaigns and special events to attract new clients.
  • Track financial transactions and maintain accurate records for billing, payroll, and expenses.
  • Schedule regular maintenance for the studio’s facilities and equipment to ensure everything is in working order.
  • Organize and conduct staff meetings to align on goals, address issues, and foster team cohesion.
  • Evaluate class performance and attendance data to make informed decisions about scheduling and instructor assignments.
  • Ensure compliance with all local health and safety regulations, including COVID-19 guidelines if applicable.

Milestones

Tranquil Balance Yoga expects to complete the following milestones in the coming months in order to ensure its success:

  • Secure a Suitable Location: Identify and lease a location that is accessible, has sufficient space, and aligns with the studio’s ambiance and mission.
  • Obtain Required Permits and Licenses: Ensure all necessary legal requirements are met, including business licenses, health and safety permits, and any other local regulations.
  • Complete Studio Build-Out: Design and equip the studio with necessary yoga equipment, interior decor, and facilities to create a welcoming and functional environment.
  • Hire and Train Qualified Instructors: Recruit experienced and certified yoga instructors who align with the studio’s philosophy and provide comprehensive training on studio policies and customer service.
  • Launch Our Yoga Studio: Organize a grand opening event with promotions, free classes, and marketing efforts to attract initial customers and generate buzz.
  • Implement a Marketing Strategy: Develop and execute a comprehensive marketing plan including online presence, social media campaigns, partnerships with local businesses, and community outreach to build brand awareness and attract clients.
  • Build a Loyal Customer Base: Focus on retaining customers through excellent service, membership programs, and consistent engagement to build a strong and loyal community.
  • Introduce Specialized Classes and Workshops: Offer a diverse range of classes and workshops to cater to different skill levels and interests, enhancing the studio’s appeal and revenue streams.
  • Achieve $15,000/month in Revenue: Implement strategies to steadily increase the customer base and revenue streams to reach the financial goal of $15,000 in monthly revenue, ensuring the sustainability and growth of the business.
  • Monitor and Adjust Business Strategies: Regularly review business performance, customer feedback, and market trends to make necessary adjustments and improvements to the business model.

 

VIII. Management Team

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

Management Team Members

Tranquil Balance Yoga management team, which includes the following members, has the experience and expertise to successfully execute on our business plan:

Layla Gutierrez, President

Layla Gutierrez is an accomplished leader with a rich history of success in the yoga industry. Having successfully run a yoga studio in the past, Layla brings a wealth of experience and a proven track record in studio management, customer satisfaction, and business growth. Her strategic thinking and deep understanding of the wellness market position her perfectly to lead Tranquil Balance Yoga towards lasting success. Layla’s passion for yoga and her commitment to fostering a supportive community make her an invaluable asset to the team.

 

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 $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Direct Expenses $978,150 $1,027,982 $1,080,353 $1,135,392 $1,193,235
Gross Profit $1,495,160 $1,650,193 $1,819,656 $2,004,825 $2,207,087
Gross Profit (%) 60.5% 61.6% 62.7% 63.8% 64.9%
Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,398,075 $1,550,162 $1,716,590 $1,898,633 $2,097,673
Depreciation $7,400 $7,400 $7,400 $7,400 $7,400
Amortization $0 $0 $0 $0 $0
Interest Expense $9,800 $9,800 $9,800 $9,800 $9,800
Income Tax Expense $483,306 $536,536 $594,786 $658,501 $728,165
Net Income $897,569 $996,425 $1,104,603 $1,222,931 $1,352,307

Funding Requirements/Use of Funds

To accomplish our growth goals, Tranquil Balance Yoga needs $98,000 in funding. Key uses of this funding will be as follows:

Capital Investments
Location Buildout $20,000
Furnitur $5,000
Equipment and Machines $10,000
Computers and Software $2,000
Non Capital Investments
Working Capital $20,000
Initial Rent/Lease $3,000
Staff Salaries for the First 3 Months $30,000
Initial Marketing and Advertising $5,000
Supplies $1,000
Insurance $2,000

Financial Projections

financial projection yoga studio business plan

5 Year Annual Income Statement

FY 1 FY 2 FY 3 FY 4 FY 5
Revenues
Revenues $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
Total Revenues $2,473,311 $2,678,176 $2,900,009 $3,140,218 $3,400,323
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 $1,495,160 $1,650,193 $1,819,656 $2,004,825 $2,207,087
GROSS PROFIT % 60.5% 61.6% 62.7% 63.8% 64.9%
Other Expenses
Salaries $72,814 $75,023 $77,299 $79,644 $82,060
Marketing Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Rent/Utility Expenses $6,067 $6,251 $6,441 $6,637 $6,838
Other Expenses $12,135 $12,503 $12,883 $13,274 $13,676
Total Other Expenses $97,085 $100,030 $103,065 $106,192 $109,414
EBITDA $1,398,075 $1,550,162 $1,716,590 $1,898,633 $2,097,673
Depreciation $7,400 $7,400 $7,400 $7,400 $7,400
Amortization $0 $0 $0 $0 $0
EBIT $1,390,675 $1,542,762 $1,709,190 $1,891,233 $2,090,273
Interest Expense $9,800 $9,800 $9,800 $9,800 $9,800
PRETAX INCOME $1,380,875 $1,532,962 $1,699,390 $1,881,433 $2,080,473
Net Operating Loss $0 $0 $0 $0 $0
Use of Net Operating Loss $0 $0 $0 $0 $0
Taxable Income $1,380,875 $1,532,962 $1,699,390 $1,881,433 $2,080,473
Income Tax Expense $483,306 $536,536 $594,786 $658,501 $728,165
NET INCOME $897,569 $996,425 $1,104,603 $1,222,931 $1,352,307
Net Profit Margin (%) 36.3% 37.2% 38.1% 38.9% 39.8%

5 Year Annual Balance Sheet

FY 1 FY 2 FY 3 FY 4 FY 5
ASSETS
Cash $844,887 $1,835,607 $2,933,271 $4,153,910 $5,399,031
Other Current Assets $212,300 $229,884 $248,926 $261,684 $283,360
Total Current Assets $1,057,188 $2,065,492 $3,182,197 $4,415,595 $5,682,391
Intangible Assets $0 $0 $0 $0 $0
Acc Amortization $0 $0 $0 $0 $0
Net Intangibles $0 $0 $0 $0 $0
Fixed Assets $37,000 $37,000 $37,000 $37,000 $37,000
Accum Depreciation $7,400 $14,800 $22,200 $29,600 $37,000
Net fixed assets $29,600 $22,200 $14,800 $7,400 $0
Preliminary Exp $0 $0 $0 $0 $0
TOTAL ASSETS $1,086,788 $2,087,692 $3,196,997 $4,422,995 $5,682,391
LIABILITIES & EQUITY
Current Liabilities $91,219 $95,697 $100,399 $103,465 $108,554
Debt outstanding $98,000 $98,000 $98,000 $98,000 $0
Total Liabilities $189,219 $193,697 $198,399 $201,465 $108,554
Share Capital $0 $0 $0 $0 $0
Retained earnings $897,569 $1,893,994 $2,998,598 $4,221,530 $5,573,837
Total Equity $897,569 $1,893,994 $2,998,598 $4,221,530 $5,573,837
TOTAL LIABILITIES & EQUITY $1,086,788 $2,087,692 $3,196,997 $4,422,995 $5,682,391

5 Year Annual Cash Flow Statement

FY 1 FY 2 FY 3 FY 4 FY 5
CASH FLOW FROM OPERATIONS
Net Income (Loss) $897,569 $996,425 $1,104,603 $1,222,931 $1,352,307
Change in Working Capital ($121,081) ($13,106) ($14,339) ($9,692) ($16,586)
Plus Depreciation $7,400 $7,400 $7,400 $7,400 $7,400
Plus Amortization $0 $0 $0 $0 $0
Net Cash Flow from Operations $783,887 $990,719 $1,097,664 $1,220,639 $1,343,120
CASH FLOW FROM INVESTMENTS
Fixed Assets ($37,000) $0 $0 $0 $0
Intangible Assets $0 $0 $0 $0 $0
Net Cash Flow from Investments ($37,000) $0 $0 $0 $0
CASH FLOW FROM FINANCING
Cash from Equity $0 $0 $0 $0 $0
Cash from Debt financing $98,000 $0 $0 $0 ($98,000)
Net Cash Flow from Financing $98,000 $0 $0 $0 ($98,000)
Net Cash Flow $844,887 $990,719 $1,097,664 $1,220,639 $1,245,120
Cash at Beginning of Period $0 $844,887 $1,835,607 $2,933,271 $4,153,910
$844,887 $1,835,607 $2,933,271 $4,153,910 $5,399,031

 

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!