Start-up | |
Requirements | |
Start-up Expenses | |
Legal | $500 |
Insurance | $0 |
Rent | $800 |
Inventory | $7,000 |
Display Equipment | $2,000 |
Store Sign | $2,000 |
Other | $0 |
Total Start-up Expenses | $12,300 |
Start-up Assets | |
Cash Required | $12,700 |
Start-up Inventory | $0 |
Other Current Assets | $0 |
Long-term Assets | $0 |
Total Assets | $12,700 |
Total Requirements | $25,000 |
Store products include:
The McKenzie National Park System is dotted with a number of small fishing tackle and bait shops on small roads around the park system. Most of them only serve a few fishing areas and have irregular operating hours. Highway 126 is the only main traffic artery into the park system and yet there are currently no other tackle and bait shop located on Highway 126. This is because the closest commercial center to the park system, Oakridge Plaza, is eight miles from the park’s entrance. Over 90% of the park visitors use Highway 126 to access the park system. Last year, the park system welcomed 100,000 fishing enthusiasts.
These enthusiasts were typically male between the ages of 20-45 years old. A fishing party of three to five is the norm for the area. Approximately 70% of these fishing enthusiasts visit the park system several times a year and develop strong customer relationships with the area’s businesses.
The McKenzie Tackle and Bait Shop will create a base of loyal customers with quality service and fishing information that customers will come to depend.
Highway 126 is a four-lane highway running north to the park system and south to the town of Mapleton. The McKenzie Tackle and Bait Shop is located just off the northbound lanes and is next to the Oakridge Plaza. The shop will erect a large sign to grab customer attention to its location.
Once in the store, Brad West will provide the exceptional service that will build a loyal customer base.
McKenzie Tackle and Bait Shop’s competitive edge is two-fold:
The key to customer satisfaction is a customer-friendly store that is easy to navigate and has knowledgeable people to help customers find what they want quickly.
The following is the sales forecast for three years. The monthly estimates for the first year are included in the appendices.
Sales Forecast | |||
Year 1 | Year 2 | Year 3 | |
Sales | |||
Fishing Products | $48,400 | $60,000 | $70,000 |
Misc | $7,600 | $8,000 | $9,000 |
Total Sales | $56,000 | $68,000 | $79,000 |
Direct Cost of Sales | Year 1 | Year 2 | Year 3 |
Fishing Products | $7,000 | $9,000 | $10,000 |
Misc | $1,500 | $1,750 | $2,000 |
Subtotal Direct Cost of Sales | $8,500 | $10,750 | $12,000 |
Brad West will operate the shop without any additional staff.
Personnel Plan | |||
Year 1 | Year 2 | Year 3 | |
Brad West | $24,000 | $28,000 | $35,000 |
Other | $0 | $0 | $0 |
Total People | 1 | 1 | 1 |
Total Payroll | $24,000 | $28,000 | $35,000 |
The following sections will outline the important financial assumptions, break-even analysis, profit and loss, cash flow, and the balance sheet.
The break-even analysis indicates what is needed in monthly revenue to break even.
Break-even Analysis | |
Monthly Revenue Break-even | $4,595 |
Assumptions: | |
Average Percent Variable Cost | 15% |
Estimated Monthly Fixed Cost | $3,898 |
The following table and charts will highlight projected profit and loss. The appendices include first year monthly P & L estimates.
Pro Forma Profit and Loss | |||
Year 1 | Year 2 | Year 3 | |
Sales | $56,000 | $68,000 | $79,000 |
Direct Cost of Sales | $8,500 | $10,750 | $12,000 |
Other Production Expenses | $0 | $0 | $0 |
Total Cost of Sales | $8,500 | $10,750 | $12,000 |
Gross Margin | $47,500 | $57,250 | $67,000 |
Gross Margin % | 84.82% | 84.19% | 84.81% |
Expenses | |||
Payroll | $24,000 | $28,000 | $35,000 |
Sales and Marketing and Other Expenses | $8,000 | $10,000 | $11,000 |
Depreciation | $0 | $0 | $0 |
Leased Equipment | $0 | $0 | $0 |
Utilities | $1,470 | $1,800 | $1,800 |
Insurance | $0 | $0 | $0 |
Rent | $9,700 | $9,700 | $9,700 |
Payroll Taxes | $3,600 | $4,200 | $5,250 |
Other | $0 | $0 | $0 |
Total Operating Expenses | $46,770 | $53,700 | $62,750 |
Profit Before Interest and Taxes | $730 | $3,550 | $4,250 |
EBITDA | $730 | $3,550 | $4,250 |
Interest Expense | $0 | $0 | $0 |
Taxes Incurred | $219 | $1,065 | $1,275 |
Net Profit | $511 | $2,485 | $2,975 |
Net Profit/Sales | 0.91% | 3.65% | 3.77% |
Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $56,000 | $68,000 | $79,000 |
Subtotal Cash from Operations | $56,000 | $68,000 | $79,000 |
Additional Cash Received | |||
Sales Tax, VAT, HST/GST Received | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 |
New Other Liabilities (interest-free) | $0 | $0 | $0 |
New Long-term Liabilities | $0 | $0 | $0 |
Sales of Other Current Assets | $0 | $0 | $0 |
Sales of Long-term Assets | $0 | $0 | $0 |
New Investment Received | $0 | $0 | $0 |
Subtotal Cash Received | $56,000 | $68,000 | $79,000 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $24,000 | $28,000 | $35,000 |
Bill Payments | $32,132 | $35,243 | $40,920 |
Subtotal Spent on Operations | $56,132 | $63,243 | $75,920 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
Principal Repayment of Current Borrowing | $0 | $0 | $0 |
Other Liabilities Principal Repayment | $0 | $0 | $0 |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $0 | $0 | $0 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $56,132 | $63,243 | $75,920 |
Net Cash Flow | ($132) | $4,757 | $3,080 |
Cash Balance | $12,568 | $17,325 | $20,405 |
The following is the projected balance sheet for three years. The first year monthly projections can be seen in the appendix.
Pro Forma Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Current Assets | |||
Cash | $12,568 | $17,325 | $20,405 |
Inventory | $1,170 | $1,480 | $1,652 |
Other Current Assets | $0 | $0 | $0 |
Total Current Assets | $13,738 | $18,805 | $22,057 |
Long-term Assets | |||
Long-term Assets | $0 | $0 | $0 |
Accumulated Depreciation | $0 | $0 | $0 |
Total Long-term Assets | $0 | $0 | $0 |
Total Assets | $13,738 | $18,805 | $22,057 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | $527 | $3,109 | $3,386 |
Current Borrowing | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $527 | $3,109 | $3,386 |
Long-term Liabilities | $0 | $0 | $0 |
Total Liabilities | $527 | $3,109 | $3,386 |
Paid-in Capital | $25,000 | $25,000 | $25,000 |
Retained Earnings | ($12,300) | ($11,789) | ($9,304) |
Earnings | $511 | $2,485 | $2,975 |
Total Capital | $13,211 | $15,696 | $18,671 |
Total Liabilities and Capital | $13,738 | $18,805 | $22,057 |
Net Worth | $13,211 | $15,696 | $18,671 |
Business ratios for the years of this plan are shown below. Industry profile ratios based on the Standard Industrial Classification (SIC) code 5091, Sporting & Recreational Goods, are shown for comparison.
Ratio Analysis | ||||
Year 1 | Year 2 | Year 3 | Industry Profile | |
Sales Growth | 0.00% | 21.43% | 16.18% | 11.50% |
Percent of Total Assets | ||||
Inventory | 8.52% | 7.87% | 7.49% | 28.00% |
Other Current Assets | 0.00% | 0.00% | 0.00% | 29.00% |
Total Current Assets | 100.00% | 100.00% | 100.00% | 88.70% |
Long-term Assets | 0.00% | 0.00% | 0.00% | 11.30% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 3.83% | 16.53% | 15.35% | 38.00% |
Long-term Liabilities | 0.00% | 0.00% | 0.00% | 9.00% |
Total Liabilities | 3.83% | 16.53% | 15.35% | 47.00% |
Net Worth | 96.17% | 83.47% | 84.65% | 53.00% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 84.82% | 84.19% | 84.81% | 23.00% |
Selling, General & Administrative Expenses | 83.91% | 80.54% | 81.04% | 14.80% |
Advertising Expenses | 14.29% | 14.71% | 13.92% | 0.70% |
Profit Before Interest and Taxes | 1.30% | 5.22% | 5.38% | 2.00% |
Main Ratios | ||||
Current | 26.08 | 6.05 | 6.51 | 2.19 |
Quick | 23.86 | 5.57 | 6.03 | 1.22 |
Total Debt to Total Assets | 3.83% | 16.53% | 15.35% | 47.00% |
Pre-tax Return on Net Worth | 5.53% | 22.62% | 22.76% | 5.30% |
Pre-tax Return on Assets | 5.31% | 18.88% | 19.27% | 10.10% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | 0.91% | 3.65% | 3.77% | n.a |
Return on Equity | 3.87% | 15.83% | 15.93% | n.a |
Activity Ratios | ||||
Inventory Turnover | 9.23 | 8.11 | 7.66 | n.a |
Accounts Payable Turnover | 61.99 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 18 | 29 | n.a |
Total Asset Turnover | 4.08 | 3.62 | 3.58 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 0.04 | 0.20 | 0.18 | n.a |
Current Liab. to Liab. | 1.00 | 1.00 | 1.00 | n.a |
Liquidity Ratios | ||||
Net Working Capital | $13,211 | $15,696 | $18,671 | n.a |
Interest Coverage | 0.00 | 0.00 | 0.00 | n.a |
Additional Ratios | ||||
Assets to Sales | 0.25 | 0.28 | 0.28 | n.a |
Current Debt/Total Assets | 4% | 17% | 15% | n.a |
Acid Test | 23.86 | 5.57 | 6.03 | n.a |
Sales/Net Worth | 4.24 | 4.33 | 4.23 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |
Sales Forecast | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | |||||||||||||
Fishing Products | 0% | $0 | $0 | $0 | $4,000 | $5,400 | $6,000 | $6,000 | $7,000 | $8,000 | $7,000 | $5,000 | $0 |
Misc | 0% | $0 | $0 | $0 | $800 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $800 | $0 |
Total Sales | $0 | $0 | $0 | $4,800 | $6,400 | $7,000 | $7,000 | $8,000 | $9,000 | $8,000 | $5,800 | $0 | |
Direct Cost of Sales | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Fishing Products | $0 | $0 | $0 | $700 | $800 | $800 | $900 | $1,000 | $800 | $1,000 | $600 | $400 | |
Misc | $0 | $0 | $0 | $150 | $200 | $200 | $200 | $200 | $200 | $200 | $150 | $0 | |
Subtotal Direct Cost of Sales | $0 | $0 | $0 | $850 | $1,000 | $1,000 | $1,100 | $1,200 | $1,000 | $1,200 | $750 | $400 |
Personnel Plan | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Brad West | 0% | $0 | $0 | $0 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $0 |
Other | 0% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total People | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Total Payroll | $0 | $0 | $0 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $0 |
General Assumptions | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Plan Month | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
Current Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Tax Rate | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | |
Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pro Forma Profit and Loss | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | $0 | $0 | $0 | $4,800 | $6,400 | $7,000 | $7,000 | $8,000 | $9,000 | $8,000 | $5,800 | $0 | |
Direct Cost of Sales | $0 | $0 | $0 | $850 | $1,000 | $1,000 | $1,100 | $1,200 | $1,000 | $1,200 | $750 | $400 | |
Other Production Expenses | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Cost of Sales | $0 | $0 | $0 | $850 | $1,000 | $1,000 | $1,100 | $1,200 | $1,000 | $1,200 | $750 | $400 | |
Gross Margin | $0 | $0 | $0 | $3,950 | $5,400 | $6,000 | $5,900 | $6,800 | $8,000 | $6,800 | $5,050 | ($400) | |
Gross Margin % | 0.00% | 0.00% | 0.00% | 82.29% | 84.38% | 85.71% | 84.29% | 85.00% | 88.89% | 85.00% | 87.07% | 0.00% | |
Expenses | |||||||||||||
Payroll | $0 | $0 | $0 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $0 | |
Sales and Marketing and Other Expenses | $0 | $0 | $0 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $1,000 | $0 | |
Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Leased Equipment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Utilities | $40 | $40 | $40 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | |
Insurance | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Rent | $900 | $800 | $800 | $800 | $800 | $800 | $800 | $800 | $800 | $800 | $800 | $800 | |
Payroll Taxes | 15% | $0 | $0 | $0 | $450 | $450 | $450 | $450 | $450 | $450 | $450 | $450 | $0 |
Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Operating Expenses | $940 | $840 | $840 | $5,400 | $5,400 | $5,400 | $5,400 | $5,400 | $5,400 | $5,400 | $5,400 | $950 | |
Profit Before Interest and Taxes | ($940) | ($840) | ($840) | ($1,450) | $0 | $600 | $500 | $1,400 | $2,600 | $1,400 | ($350) | ($1,350) | |
EBITDA | ($940) | ($840) | ($840) | ($1,450) | $0 | $600 | $500 | $1,400 | $2,600 | $1,400 | ($350) | ($1,350) | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Taxes Incurred | ($282) | ($252) | ($252) | ($435) | $0 | $180 | $150 | $420 | $780 | $420 | ($105) | ($405) | |
Net Profit | ($658) | ($588) | ($588) | ($1,015) | $0 | $420 | $350 | $980 | $1,820 | $980 | ($245) | ($945) | |
Net Profit/Sales | 0.00% | 0.00% | 0.00% | -21.15% | 0.00% | 6.00% | 5.00% | 12.25% | 20.22% | 12.25% | -4.22% | 0.00% |
Pro Forma Cash Flow | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Cash Received | |||||||||||||
Cash from Operations | |||||||||||||
Cash Sales | $0 | $0 | $0 | $4,800 | $6,400 | $7,000 | $7,000 | $8,000 | $9,000 | $8,000 | $5,800 | $0 | |
Subtotal Cash from Operations | $0 | $0 | $0 | $4,800 | $6,400 | $7,000 | $7,000 | $8,000 | $9,000 | $8,000 | $5,800 | $0 | |
Additional Cash Received | |||||||||||||
Sales Tax, VAT, HST/GST Received | 0.00% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Other Liabilities (interest-free) | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Investment Received | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Received | $0 | $0 | $0 | $4,800 | $6,400 | $7,000 | $7,000 | $8,000 | $9,000 | $8,000 | $5,800 | $0 | |
Expenditures | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Expenditures from Operations | |||||||||||||
Cash Spending | $0 | $0 | $0 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $0 | |
Bill Payments | $22 | $656 | $588 | $693 | $3,744 | $3,566 | $3,586 | $3,772 | $4,132 | $4,175 | $3,996 | $3,203 | |
Subtotal Spent on Operations | $22 | $656 | $588 | $3,693 | $6,744 | $6,566 | $6,586 | $6,772 | $7,132 | $7,175 | $6,996 | $3,203 | |
Additional Cash Spent | |||||||||||||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Principal Repayment of Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Other Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Dividends | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Spent | $22 | $656 | $588 | $3,693 | $6,744 | $6,566 | $6,586 | $6,772 | $7,132 | $7,175 | $6,996 | $3,203 | |
Net Cash Flow | ($22) | ($656) | ($588) | $1,107 | ($344) | $435 | $414 | $1,228 | $1,868 | $825 | ($1,196) | ($3,203) | |
Cash Balance | $12,678 | $12,022 | $11,434 | $12,541 | $12,197 | $12,632 | $13,046 | $14,273 | $16,142 | $16,967 | $15,771 | $12,568 |
Pro Forma Balance Sheet | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Assets | Starting Balances | ||||||||||||
Current Assets | |||||||||||||
Cash | $12,700 | $12,678 | $12,022 | $11,434 | $12,541 | $12,197 | $12,632 | $13,046 | $14,273 | $16,142 | $16,967 | $15,771 | $12,568 |
Inventory | $0 | $0 | $0 | $0 | $935 | $1,100 | $1,100 | $1,210 | $1,320 | $1,320 | $1,320 | $1,570 | $1,170 |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Current Assets | $12,700 | $12,678 | $12,022 | $11,434 | $13,476 | $13,297 | $13,732 | $14,256 | $15,593 | $17,462 | $18,287 | $17,341 | $13,738 |
Long-term Assets | |||||||||||||
Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Accumulated Depreciation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Assets | $12,700 | $12,678 | $12,022 | $11,434 | $13,476 | $13,297 | $13,732 | $14,256 | $15,593 | $17,462 | $18,287 | $17,341 | $13,738 |
Liabilities and Capital | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Current Liabilities | |||||||||||||
Accounts Payable | $0 | $636 | $568 | $568 | $3,625 | $3,446 | $3,461 | $3,635 | $3,992 | $4,041 | $3,886 | $3,185 | $527 |
Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Subtotal Current Liabilities | $0 | $636 | $568 | $568 | $3,625 | $3,446 | $3,461 | $3,635 | $3,992 | $4,041 | $3,886 | $3,185 | $527 |
Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Liabilities | $0 | $636 | $568 | $568 | $3,625 | $3,446 | $3,461 | $3,635 | $3,992 | $4,041 | $3,886 | $3,185 | $527 |
Paid-in Capital | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 |
Retained Earnings | ($12,300) | ($12,300) | ($12,300) | ($12,300) | ($12,300) | ($12,300) | ($12,300) | ($12,300) | ($12,300) | ($12,300) | ($12,300) | ($12,300) | ($12,300) |
Earnings | $0 | ($658) | ($1,246) | ($1,834) | ($2,849) | ($2,849) | ($2,429) | ($2,079) | ($1,099) | $721 | $1,701 | $1,456 | $511 |
Total Capital | $12,700 | $12,042 | $11,454 | $10,866 | $9,851 | $9,851 | $10,271 | $10,621 | $11,601 | $13,421 | $14,401 | $14,156 | $13,211 |
Total Liabilities and Capital | $12,700 | $12,678 | $12,022 | $11,434 | $13,476 | $13,297 | $13,732 | $14,256 | $15,593 | $17,462 | $18,287 | $17,341 | $13,738 |
Net Worth | $12,700 | $12,042 | $11,454 | $10,866 | $9,851 | $9,851 | $10,271 | $10,621 | $11,601 | $13,421 | $14,401 | $14,156 | $13,211 |
Fill-in-the-blanks and automatic financials make it easy.
No thanks, I prefer writing 40-page documents.
Discover the world’s #1 plan building software
Such side-dishes as mushy beans, gherkins or onions are often served with fish and chips.
Coeur d’Alene Thursdays 11am – 6pm
Moscow Fridays 11am – 6pm
Tom and Tracy here! We are so excited to be a part of The Fish Folks legacy. Through our mobile seafood business, we bring in the highest quality wild and sustainable seafood from the coast to the Inland Northwest. All while providing excellent customer service and good vibes. Locally owned and operated for over 50 years, we look forward to continuing the unique service we provide to the communities of Coeur d’Alene and Moscow, Idaho.
See you soon!
Providing Fresh and Friendly Seafood
Moscow fish & chips, establishment type, traveler rating, dietary restrictions, restaurant features.
IMAGES
COMMENTS
Lastly, address any funding needs in the "ask" section of your executive summary. 2. The presentation of the company. In your fish and chips shop business plan, the second section should focus on the structure and ownership, location, and management team of your company.
Writing a business plan for your fish and chips shop. The next step in opening a fish and chips shop is to draw up your business plan. What is a fish and chips shop's business plan? A business plan serves as a comprehensive roadmap outlining the objectives, strategies, and key components of your venture. There are two essential parts to a ...
This market is growing at a rate of. 6.5% annually, and is expected to reach $30.4 billion by 2024. The growth in this market is attributed to the increasing popularity of fish and chips as a meal option, as well as the increasing demand for healthier meals. The market for fish and chips is dominated by AsiaPacific, with a market share of 66%.
The first step to a solid fish-and-chips business is a solid plan. When launching your own chip shop, you'll likely be choosing between two business models: a small takeout business or a sit-down restaurant. Takeout chip shops are the British classic, newsprint and all. Traditional chip shops use newsprint as takeout containers, folded into a ...
Fish and chip shop business plan. Owning a fish and chip shop seems a sure-fire way to capitalise on our bountiful coastal waters and ravenous appetites. But, it's essential to build in time for some careful business planning before you even think about shipping in that deep fat fryer.
Best Fish & Chips Restaurant Business Plans. As a startup small business owner, you need to have a business plan you can rely on for both external and internal purposes. A shoddy business plan is a major misstep for a startup fish and chips restaurant.
A business plan is a critical first step before launching any new project, as it provides a framework to help you identify potential risks, set goals and measure progress. It is essential for determining the viability of a fish market. In short, a good business plan will help make sure your fish market is profitable.
How to market a fish and chips shop: Start with a business plan. So, the business plan. That's where you should always start off. And when I talk about planning, planning is very important. Plans are useless, but planning is very important. An old Dwight D. Eisenhower quote there. The first thing that you should think about is your personal plan.
For food entrepreneurs looking for a new venture, here are six steps for starting your own fish and chip shop. 1. Write a business plan. An effective business plan includes market research, business strategies, target audiences, staffing, challenges, opportunities, and a clear direction.
Choose the Type of Fish-and-Chips Business. The first step to a solid fish-and-chips business is a solid plan. When launching your chip shop, you'll likely be choosing between two business models: a small takeout business or a sit-down restaurant. Takeout chip shops are the British classic, newsprint and all.
Tip 1: Start with a small menu. Keep your menu simple in the beginning, with just a few fish and chips options. You can always add more items later on as you get more comfortable with running your business. Find out what is popular in your area and start with those items.
This is a complete business plan for a Fish and Chips Restaurant.Each of our plans follows a 7 chapter format:Chapter 1 - Executive Summary - This part of the business plan provides an introduction for the business, showcases how much money is sought for the company, and acts as a guideline for reading the rest of the business plan. .
From experience, the creation of a simple financial forecast over three years (including a balance sheet, income statement, and cash flow statement) is likely to start around £700 or $1,000 excluding taxes. The indicative estimate above, is for a small business, and a forecast done as a one-off.
Having a clear explanation will help you create a in-depth business plan that you can actually use to start the Fish & Chips Restaurant business and to apply for needed funding to cover your startup costs. Step 2. Projecting your revenues/income. The Fish & Chips Restaurant industry can have great results. Planning and projecting the financial ...
Report on the Financial Information. The business plan projects sales turnover of £ 997,500 for the first year of operations of the company Bob's Fish & chips. During the first year, the company will make a gross profit of £ 418,950, which is 42% of the sales turnover.
You need to stand out from the crowd and make sure that you get people through the front door. One of the best ways of doing this is to have bright, clear signs on the outside of your shop as well as a clear window so that customers passing can see straight in. The more aesthetically appealing your sign, the more likely it is that people will ...
Subtotal Direct Cost of Sales. $8,500. $10,750. $12,000. Need real financials. We recommend using LivePlan as the easiest way to create automatic financials for your own business plan. Create your own business plan.
Kangkong Chips: A Business Plan - Free download as Word Doc (.doc / .docx), PDF File (.pdf), Text File (.txt) or read online for free. Business Plan Kangkong Chips
Beer snacks - fish&chips (cod or salmon (I prefer cod), burgers (can t. $$ $$ Big Jim's Pub Pub & bar, Irish restaurant. #402 of 52678 places to eat in Moscow. Closed until 12PM. Arbatskaya. $$ $$ Drunken Duck Pub Pub & bar, Restaurant. #704 of 52678 places to eat in Moscow. Closed until 12PM. Irish, European.
A business plan has 2 main parts: a financial forecast outlining the funding requirements of your fish and seafood wholesaler and the expected growth, profits and cash flows for the next 3 to 5 years; and a written part which gives the reader the information needed to decide if they believe the forecast is achievable.
Moscow Fridays 11am - 6pm. Coeur d'Alene Moscow. Tom and Tracy here! We are so excited to be a part of The Fish Folks legacy. Through our mobile seafood business, we bring in the highest quality wild and sustainable seafood from the coast to the Inland Northwest. All while providing excellent customer service and good vibes.
Best Fish & Chips in Moscow, ID. Moscow Fish & Chips. View map. Establishment type. Restaurants. Bars & Pubs. Meals. Lunch. Dinner. Price. Mid-range. Traveler rating ... Moscow Motels Moscow Campgrounds Moscow Green Hotels Moscow Business Hotels Moscow Family Hotels. By Hotel Class. 3-Star Hotels in Moscow.
Photo: hellochef.me. A Russian news site says Moscow may soon end the sixty-year-old agreement that allows the UK to fish in Russia's Arctic waters, putting at risk Britain's favorite dish. The Izvestiya newspaper said on Thursday that the Russia's agriculture ministry had submitted draft legislation to revoke the almost 70-year-old ...