(+1) 9784800910, (+44) 020 3097 1639 [email protected]
Select Page

Written by Elma Steven | Updated on September, 2024

tamara bellis AreMq4SKhPA unsplash

Executive Summary

Milano Eleganza is a luxury handbag brand founded in 2024 by Sofia Bianchi in Milan, Italy. The company creates high-quality, handcrafted bags using premium Italian leather. Milano Eleganza’s designs combine classic elegance with modern style, appealing to fashion-conscious consumers. The brand has established a strong presence in the Italian market and is now expanding internationally. Milano Eleganza’s commitment to craftsmanship and customer satisfaction has earned it a loyal following among discerning luxury shoppers.

Mission

To create exceptional luxury handbags that embody timeless elegance and craftsmanship. To offer a curated selection of premium materials and innovative designs that inspire confidence and sophistication in our customers. To build a brand that celebrates the art of fine leatherwork and the pursuit of perfection. To foster a sense of exclusivity and exclusivity while maintaining a commitment to exceptional customer service. To be a leader in the luxury handbag industry, setting new standards for quality, style, and innovation.

Vision

To create the most exquisite and timeless luxury handbags that embody elegance, craftsmanship, and innovation. To provide an unparalleled shopping experience that caters to the discerning tastes of our customers. To be recognized as the epitome of style and sophistication in the world of luxury accessories. To inspire confidence and empower individuals through the exceptional quality and design of our products. To continuously push the boundaries of luxury and redefine the standards of the industry.

Industry Overview

The luxury handbag industry in Milan, Italy is a thriving and dynamic sector. In 2021, the market was valued at โ‚ฌ4.2 billion, with a projected annual growth rate of 7.5% over the next five years (verifiedmarketresearch). This growth is driven by the city’s reputation as a global fashion hub, attracting affluent consumers from around the world.

Milan is home to several iconic luxury handbag brands, including Prada, Gucci, and Fendi, which collectively account for 65% of the local market share. These brands have a strong presence in the city, with over 150 flagship stores and boutiques. The industry employs more than 18,000 people in Milan, ranging from designers and craftspeople to retail professionals (Linkedin).

Looking ahead, the luxury handbag industry in Milan is expected to continue its upward trajectory. By 2026, the market is projected to reach โ‚ฌ6.1 billion (fortunebusinessinsights), with a growing demand for sustainable and personalized products. Technological advancements, such as e-commerce and augmented reality, are also expected to shape the industry’s future, providing consumers with a more immersive and convenient shopping experience.

Financial Highlights

Earnings & Profitability

Chart

Break- Even Analysis 

AD 4nXeH4ZFjtW55XL7ehVf1W7 22vQKAJ5g y5kepZMPwABSw5qfKtPiVwdfWVyXKibyOCPRNiimQEU5jh3KG JjbQ8GGTXDJfY5Q4bLV5Rq eB79 UcoMMeTiJXJccYbH4udeE9VrtkEE5cyMhgR5OkVREJ6Q?key=RIdoIw og 9mmsvfIRPGg

Cost Breakdown

Chart

Cash Flow Summary

Chart

Ask

The Milano Eleganza is seeking $250,000 and is planning to spend the amount in the following way:

Chart

Investment & Capital Expenditure Breakdown

2025F2026F2027F2028F2029F
Fund Injection
Equity$200,000$60,000$42,000$65,000$200,000
Loan$50,000
Total fund injection$250,000$60,000$42,000$65,000$200,000
Capital Expenditure (CapEx)
Physical location$35,000$12,000$0$0$0
Equipment & supplies$12,000$0$0$0$0
Licenses & permits$8,000$0$0$0$0
Legal structure & registration$4,000$0$0$0$0
Technology infrastructure$1,500$0$0$0$0
Insurance$1,000$0$0$0$0
CapEx 1$0$0$0$0$0
CapEx 2$0$0$0$0$0
Total CapEx Investment$61,500$12,000$0$0$0
Working capital$188,500$140,260$98,928$126,360$332,914

Business Valuation

The following valuation has been done using the DCF method. 

2025F2026F2027F2028F2029F
Free Cash Flow-$149,298-$67,379-$38,444$3,998$39,474
Discount Factor1.01.11.31.41.6
PV of Future Cash Flow-$149,298-$59,918-$30,401$2,811$24,684
Cost of equity12.45%
NPV$81,013

Investment & Capital Expenditure

Here is the CapEx plan for Milano Eleganza:

2025F2026F2027F2028F2029F
Fund Injection
Equity$200,000$60,000$42,000$65,000$200,000
Loan$50,000
Total fund injection$250,000$60,000$42,000$65,000$200,000
Capital Expenditure (CapEx)
Physical location$35,000$12,000$0$0$0
Equipment & supplies$12,000$0$0$0$0
Licenses & permits$8,000$0$0$0$0
Legal structure & registration$4,000$0$0$0$0
Technology infrastructure$1,500$0$0$0$0
Insurance$1,000$0$0$0$0
CapEx 1$0$0$0$0$0
CapEx 2$0$0$0$0$0
Total CapEx Investment$61,500$12,000$0$0$0
Working capital$188,500$138,702$91,323$107,879$301,877

Business Description

Business Name: Milano Eleganza 

Founder: Sofia Bianchi

Management Team: 

NameDesignation
Sofia BianchiCEO
Sophia MartinezOperations Manager
Benjamin JohnsonFinance Manager

Legal Structure: LLC

Location: Milan, Italy

Goals: 

  • Increase revenue by 20% in 20 months
  • Expand market share from 15% to 25% within 3 years
  • Launch 2 new product lines by Q4 of next year
  • Reduce operational costs by 15% within 18 months
  • Achieve a customer retention rate of 90% by the end of the fiscal year

Products: 

  • Designer Leather Handbags
  • Limited Edition Collections
  • Customized Handbags
  • Eco-friendly Vegan Handbags
  • Handbag Accessories
  • Handbag Care Services

Business Model 

Key Partners:
– Leather suppliers
– Artisanal craftspeople
– Fashion designers
– Retail partners

Key Activities:
– Designing unique and high-quality handbags
– Sourcing premium materials
– Handcrafting each piece
– Maintaining relationships with luxury retailers

Value Proposition:
– Exclusive, handmade luxury handbags
– Exceptional craftsmanship and attention to detail
– Timeless style and status symbol

Customer Relationships:
– Personalized customer service
– Loyalty programs for VIP customers
– Collaborations with fashion influencers

Customer Segments:
– High-net-worth individuals
– Fashion-conscious consumers
– Luxury brand enthusiasts

Key Resources:
– Skilled artisanal workforce
– Exclusive access to premium materials
– Recognized brand name and reputation

Channels:
– Flagship stores in Milan
– Partnerships with luxury department stores
– Online e-commerce platform

Costs:
– Raw materials
– Artisanal labor
– Retail operations
– Marketing and branding

Revenue:
– Premium pricing for luxury handbags
– Recurring sales from loyal customers
– Licensing agreements with retail partners

SWOT 

Strengths:
โ€ข Strong reputation for craftsmanship and quality
โ€ข Established luxury brands with loyal customer base
โ€ข Vibrant fashion industry and culture in Milan
โ€ข Access to skilled artisans and leather suppliers

Weaknesses:
โ€ข High production costs due to labor-intensive manufacturing
โ€ข Dependence on seasonal trends and changing consumer preferences
โ€ข Limited product diversification beyond handbags
โ€ข Vulnerability to counterfeit products

Opportunities:
โ€ข Growing demand for luxury goods in emerging markets
โ€ข Increasing popularity of sustainable and ethical fashion
โ€ข Expansion into e-commerce and digital sales channels
โ€ข Collaborations with fashion influencers and celebrities

Threats:
โ€ข Intense competition from other luxury fashion hubs
โ€ข Economic downturns and fluctuations in consumer spending
โ€ข Regulatory changes and trade barriers
โ€ข Shifting consumer preferences towards more casual and affordable fashion.

Organizational Overview

Founder

AD 4nXd0hu2pEMDuuOjjokgwWFOu1nrmr0voZe 6cdUrAObFM95PjBHheVKQY2dmFoIWniiWAAutWJj0b EmO3hj0aPH0GYUgb0WT9XHZkVfFpjqMoBEy64HIoUaPncxxPa3llatcjUKmHWg SoE8k8s9aqTuiQ?key=RIdoIw og 9mmsvfIRPGg

Sofia Bianchi

Sofia Bianchi is the founder and CEO of Milano Eleganza.  Milano Eleganza was established in 2022 and headquartered in Milan, Italy. Sofia Bianchi brings valuable expertise to his role with over a decade of experience in the industry.

Sofia Bianchi established Milano Eleganza to address challenges in the rapidly evolving field. The business has been able to leverage the latest technologies such as the use of AI to streamline operations. 

Sofia Bianchi leadership style emphasizes collaboration and continuous learning. Sofia Bianchi actively fosters a company culture that encourages creativity and innovation amongst team members. Strategic decision-making and ability to adapt to market changes have been key factors in the company’s early success.

Organogram

AD 4nXc4zQvC y281FUYnzuQZ 2o581RL6L Ifl6Vu9NAv 5sW1U5M5BHxyUo6CVsZOc9VrNhC0np2OgOlm8PrXX2vPt6BdYj3Oyb9GVAbsQYS3Xzkzj4Jw5g0nVoYQOSEwo82qTIIP8cAIJ2TCCU1ZDN2Cgw88?key=RIdoIw og 9mmsvfIRPGg

Salaries

2025F2026F2027F2028F2029F
Business Owner$24,000$25,200$26,460$27,783$29,172
Operations Manager$24,000$24,480$24,970$25,469$25,978
Marketing Manager$24,000$24,480$24,970$25,469$25,978
Finance Manager$0$24,480$24,970$25,469$25,978
Product Manager$0$0$2,000$2,000$2,000
Customer Rep.$2,000$4,000$6,000$8,000$10,000
Front Desk Receptionist$2,000$2,000$2,000$2,000$2,000
Administrative Assistant$2,000$2,000$4,000$4,000$4,000
Total$72,000$98,640$101,369$104,190$107,107

Industry Analysis

The luxury handbag industry caters to individuals seeking high-quality, fashionable accessories. These bags are often made with premium materials and crafted with meticulous attention to detail. Renowned brands dominate the market, offering a wide range of styles to suit diverse preferences. Consumers are drawn to the exclusivity and status associated with owning a luxury handbag. The industry thrives on the desire for timeless elegance and the ability to make a statement through personal style. Luxury handbags have become a symbol of sophistication and a reflection of one’s personal taste and lifestyle.

Global Market Size

Chart

Industry Trends

The luxury handbag industry in Milan, Italy, has seen several notable trends in recent years. One of the most significant developments is the increasing focus on sustainability and ethical production.

Many luxury brands are now prioritizing the use of eco-friendly materials, such as recycled leather and organic cotton, in their handbag collections. This shift reflects the growing consumer demand for more responsible and environmentally-conscious fashion choices.

Another trend is the rise of personalization and customization options. Luxury brands are offering customers the ability to customize their handbags, allowing them to create unique pieces that cater to their individual style and preferences. This trend has been particularly popular among younger consumers, who value the opportunity to express their individuality.

The influence of social media and digital platforms has also had a significant impact on the luxury handbag industry in Milan. Brands are leveraging these channels to engage with their customers, showcase their latest collections, and promote exclusive collaborations and limited-edition releases. This digital-first approach has become increasingly important in reaching and connecting with a younger, tech-savvy consumer base.

Alongside these trends, the industry has also seen a growing emphasis on the in-store experience. Luxury brands are investing in high-end retail environments that provide a seamless and immersive shopping experience for their customers. This includes the use of innovative technologies, such as augmented reality, to enhance the customer journey and showcase their products in new and engaging ways.

Furthermore, the pandemic has had a notable impact on the luxury handbag industry in Milan. The shift towards remote work and the reduced need for formal attire has led to a greater demand for more casual and versatile handbag styles. Brands have responded by introducing collections that cater to this changing lifestyle and consumer behavior.

In conclusion, the luxury handbag industry in Milan, Italy, is undergoing a transformation, with a focus on sustainability, personalization, digital engagement, and evolving consumer preferences. These trends are shaping the future of the industry and influencing the way luxury brands design, produce, and market their handbag collections.

Market Segmentation

  • Geographic Segmentation: The luxury handbag industry in Milan, Italy, is primarily focused on the European market. Milan is a global fashion hub, and its brands are highly sought after worldwide. However, the domestic Italian market remains a significant focus for luxury handbag companies. Within Italy, the northern regions, particularly Lombardy, where Milan is located, are the primary consumers of these high-end products. The southern regions of Italy tend to have a lower demand for luxury handbags. Additionally, the industry caters to affluent travelers, both from Europe and other parts of the world, who visit Milan for its fashion and shopping experiences. These international tourists contribute significantly to the sales of luxury handbags in the city. Overall, the geographic segmentation of the luxury handbag industry in Milan is centered around the European and Italian markets, with a particular emphasis on the northern regions and international visitors.
  • Demographic Segmentation: The luxury handbag industry in Milan, Italy caters to a diverse demographic. Primarily, it targets affluent consumers who appreciate high-quality, designer leather handbags. These individuals are often from upper-class backgrounds, with a keen eye for fashion and a willingness to invest in prestigious brands.

    The industry also offers limited edition collections, catering to a more exclusive and discerning clientele. These rare and unique handbags are highly sought after by collectors and those who desire one-of-a-kind pieces.

    Additionally, the market includes consumers interested in customized handbags. These customers seek to personalize their purchases, incorporating their individual style and preferences into the design.

    Eco-conscious consumers have also found a niche in the luxury handbag industry. Brands offering vegan, sustainable options cater to this growing segment, attracting individuals who prioritize environmental responsibility.

    Handbag accessories, such as straps, charms, and organizational inserts, appeal to a wide range of consumers, from those looking to enhance their existing bags to those seeking to complete a particular look.

    Finally, the industry provides handbag care services, catering to customers who wish to maintain the longevity and pristine condition of their luxury investments.
  • Psychographic Segmentation: The luxury handbag industry in Milan, Italy is segmented by psychographics. Affluent consumers who value exclusivity and status are drawn to premium brands. These individuals have a high disposable income and are willing to pay for quality and craftsmanship. Younger consumers, especially millennials, are attracted to brands that align with their social and environmental values. They seek unique, sustainable products. Additionally, there is a segment of consumers who purchase luxury handbags as investments, viewing them as assets that appreciate over time. Overall, the psychographic segmentation reflects the diverse preferences and motivations of Milan’s luxury handbag buyers.
  • Behavioral Segmentation: The luxury handbag industry in Milan, Italy can be segmented based on consumer behavior. Frequent buyers are those who regularly purchase high-end handbags. Occasional buyers are consumers who buy luxury handbags occasionally. Impulse buyers are those who make spontaneous purchases. Brand-loyal consumers stick to their preferred luxury handbag brands. Status-conscious buyers seek handbags that reflect their social standing. Price-sensitive consumers are more focused on finding affordable luxury options. Trend-conscious buyers are influenced by the latest fashion trends. Finally, gift-givers are consumers who purchase luxury handbags as presents for others.

Market Size

AD 4nXf26Rs08Vod8m rcohFqnKgpkN3773g3BCpI3jhAYO urg 9x3zuzrtdMQcPJQZRDfk7svB1plVsC mu3lnMPrIP9N2io1siVUZZ87uS3uTf8 75SA6heaUTacxDIhJXRSAeAUOj zYVtZ8jzFbxWDrXmQ?key=RIdoIw og 9mmsvfIRPGg

Industry Outlook

The luxury handbag industry in Milan, Italy, has been thriving in recent years. Milan, the fashion capital of the world, is home to some of the most prestigious luxury brands, including Prada, Gucci, and Fendi.

One of the recent trends in the industry is the increasing demand for sustainable and eco-friendly handbags. Consumers are becoming more conscious of the environmental impact of their purchases, and luxury brands are responding by introducing collections made from sustainable materials such as recycled leather and organic cotton.

Another trend is the rise of personalization and customization. Luxury brands are offering their customers the opportunity to create their own unique handbags by selecting the style, color, and hardware. This trend caters to the growing demand for one-of-a-kind products that reflect the individual’s personal style.

The use of technology in the industry is also on the rise. Luxury brands are leveraging digital platforms to enhance the customer experience, such as offering virtual try-on features and augmented reality-powered shopping experiences. This allows customers to visualize the handbag on themselves before making a purchase.

The COVID-19 pandemic has had a significant impact on the luxury handbag industry in Milan. Many retailers were forced to close their physical stores, leading to a surge in online sales. Luxury brands have had to adapt quickly to this shift in consumer behavior, investing in e-commerce platforms and improving their digital presence.

Despite the challenges posed by the pandemic, the luxury handbag industry in Milan remains resilient. The city’s reputation as a fashion capital, coupled with the enduring appeal of luxury brands, ensures that the industry will continue to thrive in the years to come.

Marketing Plan

Overview

The luxury handbag business in Milan, Italy, will focus on creating a unique and personalized shopping experience for its customers. The marketing plan will emphasize the craftsmanship and exclusivity of the brand, appealing to the city’s fashion-conscious consumers.

One unique aspect of the plan is the use of a by-appointment-only showroom. This will allow customers to browse the collection in a private and intimate setting, fostering a sense of exclusivity and personalized attention. Additionally, the brand will leverage its strong social media presence to showcase the handbags’ artisanal details and engage with its target audience.

The marketing strategy will also include partnerships with local fashion influencers and renowned stylists. These collaborations will help to build brand awareness and credibility, positioning the handbags as must-have accessories for the Milan fashion elite.

Furthermore, the business will offer a made-to-order service, allowing customers to customize their handbags with unique materials and design elements. This personalized approach will cater to the preferences of the discerning Milan clientele and further reinforce the brand’s exclusivity.

Annual Marketing Budget

AD 4nXfm 3utRCI84 8QzXYDpyLASkKSdta9YTxAg3uhXijgiaMcNjwX6hjEskCksplvfZi58uEmApFNUnmrGRwoFZYQYiL 9UaussTCnP9rp9JhOLQwxAXAxe7H5EJQYf9nO3rZvGops3ROGuj2Zv3EVLpmYBg?key=RIdoIw og 9mmsvfIRPGg

Promotional Channel Budgets

2025F2026F2027F2028F2029F
In-person Marketing$1,750$1,250$1,250$1,250$1,250
Social Media$735$525$525$525$525
Google Ads$560$400$400$400$400
Email Marketing$455$325$325$325$325
Total Budget$3,500$2,500$2,500$2,500$2,500

Marketing Channels

Milano Eleganza is a luxury handbag brand that focuses on craftsmanship and timeless design. To reach its target audience, the brand will utilize a mix of digital and traditional marketing channels.

Digital Channels:
1. Social Media: Milano Eleganza will have a strong presence on platforms like Instagram, Facebook, and Twitter. The brand will create visually appealing content, collaborate with influencers, and engage with its audience to build brand awareness and drive sales.

2. E-commerce Website: The brand’s website will be the primary online sales channel. It will feature a user-friendly interface, detailed product information, and a seamless checkout process. The website will also showcase the brand’s story, craftsmanship, and exclusive collections.

3. Email Marketing: Milano Eleganza will build a robust email database and send targeted campaigns to inform customers about new product launches, exclusive offers, and brand updates.

4. Search Engine Optimization (SEO): The brand will optimize its website and online content to improve its visibility on search engine results pages, making it easier for potential customers to discover Milano Eleganza.

Traditional Channels:
1. Print Advertising: Milano Eleganza will place advertisements in high-end fashion magazines and lifestyle publications to reach its target audience and reinforce its luxury brand image.

2. Retail Partnerships: The brand will collaborate with select luxury department stores and boutiques to expand its physical retail presence and provide customers with an immersive brand experience.

3. Exclusive Events: Milano Eleganza will host invitation-only events, such as fashion shows, product launches, and private shopping experiences, to engage with its most loyal customers and build brand loyalty.

4. Sponsorships and Collaborations: The brand will explore opportunities to sponsor relevant events or collaborate with influential fashion icons and celebrities to increase brand visibility and credibility.

By leveraging a mix of digital and traditional marketing channels, Milano Eleganza aims to effectively reach and engage its target audience, driving brand awareness, customer loyalty, and ultimately, sales.

Brand Management

Brand Positioning:
Milano Eleganza positions itself as a premium luxury handbag brand that caters to discerning individuals who value quality, craftsmanship, and timeless elegance. The brand aims to be recognized as a symbol of refined Italian style and sophisticated taste.

Brand Identity:
The brand identity of Milano Eleganza is centered around the concept of “Timeless Luxury.” The brand’s visual identity reflects this through the use of classic, sophisticated design elements, such as clean lines, premium materials (e.g., high-quality leather, gold hardware), and a minimalist aesthetic.

The brand’s logo is a simple, elegant wordmark that conveys a sense of exclusivity and prestige. The brand’s color palette is predominantly neutral, with accents of rich, jewel-toned colors to add depth and sophistication.

Brand Communication:
Milano Eleganza’s brand communication strategy focuses on conveying the brand’s values of quality, craftsmanship, and Italian heritage. The brand’s marketing campaigns feature high-end, aspirational imagery that showcases the brand’s products in a luxurious, lifestyle-driven context.

The brand’s communication channels include exclusive events, partnerships with high-end retailers, and a strong social media presence that highlights the brand’s unique craftsmanship and design. Milano Eleganza also emphasizes the personalized customer experience, offering bespoke services and personalization options to cater to the needs of its discerning clientele.

GTM Strategy

Milano Eleganza is a luxury handbag brand targeting affluent consumers who value quality, craftsmanship, and exclusivity. The target market is high-net-worth individuals, primarily women aged 35-55, who reside in major metropolitan areas and have a penchant for premium fashion accessories.

The brand’s positioning strategy revolves around its Italian heritage, artisanal manufacturing, and timeless design. Milano Eleganza aims to be perceived as a symbol of refined taste and sophisticated style, catering to discerning customers who seek to elevate their personal image and make a statement with their handbag choices.

The distribution strategy for Milano Eleganza will focus on a multi-channel approach to ensure exclusivity and brand prestige. The brand will establish a network of flagship stores in high-end shopping districts of major cities, providing a luxurious and immersive shopping experience for customers. These flagship stores will serve as the primary touchpoints for brand engagement and showcase the full range of Milano Eleganza’s handbag collections.

In addition to the flagship stores, the brand will selectively partner with premium department stores and specialty boutiques that align with its brand image and target customer base. This selective distribution will help maintain the brand’s exclusivity and ensure that Milano Eleganza handbags are only available in the most prestigious retail environments.

To further enhance the brand’s exclusivity and appeal, Milano Eleganza will also explore a limited e-commerce platform, where customers can purchase select handbag styles directly from the brand. This online presence will cater to the convenience-seeking segment of the target market while still preserving the brand’s exclusivity and high-end positioning.

Implementation & Timeline

Establish Brand Identity (3 months):
– Develop brand vision, values, and positioning.
– Create a distinctive logo and visual identity.
– Build a strong online presence with a user-friendly website.

Product Development (6 months):
– Design a collection of high-quality, luxurious handbags.
– Ensure exceptional craftsmanship and attention to detail.
– Obtain necessary certifications and quality assurance.

Marketing and Promotion (9 months):
– Develop a comprehensive digital marketing strategy.
– Leverage social media platforms to engage with target audience.
– Collaborate with influential fashion bloggers and celebrities.
– Participate in prestigious fashion events and trade shows.

Retail Expansion (12 months):
– Establish partnerships with select high-end retailers.
– Open a flagship store in a prime luxury shopping district.
– Explore opportunities for international expansion.

Customer Experience (ongoing):
– Provide exceptional customer service and after-sales support.
– Implement a loyalty program to foster brand loyalty.
– Continuously gather customer feedback to refine the offering.

Contingency Plan

Establish a strong brand identity. Focus on quality, craftsmanship, and exclusivity to appeal to luxury consumers. Diversify product offerings to cater to different customer segments. Leverage social media and influencer marketing to build brand awareness. Invest in high-end retail experiences to enhance customer loyalty. Regularly monitor market trends and competitor actions to adapt strategies. Implement robust quality control measures to maintain product excellence. Develop strategic partnerships with prestigious retailers and fashion houses. Prioritize sustainable and ethical business practices to align with evolving consumer preferences. Continuously innovate and introduce limited-edition collections to maintain brand desirability. Ensure effective inventory management to avoid oversupply or stockouts.

Financials

Income Statement

2025F2026F2027F2028F2029F
Revenue
Product$6,029$24,972$45,963$67,461$89,356
Product$8,762$36,293$66,800$98,044$129,865
Product$3,183$13,185$24,269$35,620$47,180
Total$17,974$74,450$137,032$201,125$266,401
Cost of Goods Sold
Product$1,628$6,742$12,410$18,215$24,126
Product$2,366$9,799$18,036$26,472$35,063
Product$859$3,296$6,067$8,905$11,795
Total$4,853$19,838$36,513$53,591$70,985
Gross Profit$13,121$54,612$100,519$147,533$195,417
Operating Expenses
Salaries$72,000$98,640$101,369$104,190$107,107
Promotional Expenses$3,500$2,500$2,500$2,500$2,500
Licenses & permits$600$600$600$600$600
Insurance$1,800$1,800$1,800$1,800$1,800
Rent$25,000$25,000$25,000$25,000$25,000
Software subscriptions$300$300$300$300$300
Total$103,200$128,840$131,569$134,390$137,307
EBITDA-$90,079-$74,228-$31,050$13,143$58,109
Depreciation$4,400$4,658$3,972$3,003$1,831
EBIT-$94,479-$78,885-$35,022$10,140$56,278
Interest expense$1,817$1,417$1,017$617$217
EBT-$96,295-$80,302-$36,039$9,524$56,061
Tax$0$0$0$2,000$11,773
Net Profit-$96,295-$80,302-$36,039$7,524$44,288
Net profit margin-535.7%-107.9%-26.3%3.7%16.6%
Retained earnings-$96,295-$176,597-$212,636-$205,112-$160,824

Cash Flow Statement

2025F2026F2027F2028F2029F
Cash Flow from Operating Activities
EBT-$96,295-$80,302-$36,039$7,524$44,288
Depreciation$4,400$4,658$3,972$3,003$1,831
Payables
Salaries payables$6,000$8,220$8,447$8,682$8,926
Total payables$6,000$8,220$8,447$8,682$8,926
change in payables$6,000$2,220$227$235$243
Receivables
Revenue related receivables$1,498$6,204$11,419$16,760$22,200
Total receivables$1,498$6,204$11,419$16,760$22,200
change in receivables-$1,498-$4,706-$5,215-$5,341-$5,440
Inventory
COS inventory$404$1,653$3,043$4,466$5,915
Total inventory$404$1,653$3,043$4,466$5,915
change in inventory-$404-$1,249-$1,390-$1,423-$1,449
Net cash flow from operating activities-$87,798-$79,379-$38,444$3,998$39,474
Cash Flow from Investing Activities
Physical location$35,000$12,000$0$0$0
Equipment & supplies$12,000$0$0$0$0
Licenses & permits$8,000$0$0$0$0
Legal structure & registration$4,000$0$0$0$0
Technology infrastructure$1,500$0$0$0$0
Net cash flow from investing activities-$61,500-$12,000$0$0$0
Cash Flow from Financing Activities
Equity$200,000$60,000$42,000$65,000$200,000
Loan$50,000
Loan Repayment$10,000$10,000$10,000$10,000$10,000
Net cash flow from financing activities$240,000$50,000$32,000$55,000$190,000
Net (decrease)/ increase in cash/ cash equivalents$90,702-$41,379-$6,444$58,998$229,474
Cash and cash equivalents at the beginning of the year$0$90,702$49,323$42,879$101,877
Cash & cash equivalents at the end of the year$90,702$49,323$42,879$101,877$331,351

Balance Sheet

2025F2026F2027F2028F2029F
Non- Current Assets
Physical location$35,000$47,000$47,000$47,000$47,000
Equipment & supplies$12,000$12,000$12,000$12,000$12,000
Licenses & permits$8,000$8,000$8,000$8,000$8,000
Legal structure & registration$4,000$4,000$4,000$4,000$4,000
Technology infrastructure$1,500$1,500$1,500$1,500$1,500
Insurance$1,000$1,000$1,000$1,000$1,000
CapEx 1$0$0$0$0$0
CapEx 2$0$0$0$0$0
Total non- current assets$61,500$73,500$73,500$73,500$73,500
Accumulated Depreciation$4,400$9,058$13,030$16,033$17,864
Net non- current assets$57,100$64,443$60,470$57,467$55,636
Current Assets
Inventory$404$1,653$3,043$4,466$5,915
Cash$90,702$49,323$42,879$101,877$331,351
Receivables$1,498$6,204$11,419$16,760$22,200
Total current- assets$92,605$57,180$57,341$123,103$359,466
Total assets$149,705$121,623$117,811$180,570$415,102
Liabilities
Accounts payable$6,000$8,220$8,447$8,682$8,926
Long term loan$40,000$30,000$20,000$10,000$0
Total liabilities$46,000$38,220$28,447$18,682$8,926
Equities
Equity$200,000$260,000$302,000$367,000$567,000
Retained earnings-$96,295-$176,597-$212,636-$205,112-$160,824
Total equity$103,705$83,403$89,364$161,888$406,176
Total liabilities & equities$149,705$121,623$117,811$180,570$415,102

Revenue Summary

2025F2026F2027F2028F2029F
Product$6,029$24,972$45,963$67,461$89,356
Product$8,762$36,293$66,800$98,044$129,865
Product$3,183$13,185$24,269$35,620$47,180
Total$17,974$74,450$137,032$201,125$266,401

Variable Costs

2025F2026F2027F2028F2029F
Product$1,628$6,742$12,410$18,215$24,126
Product$2,366$9,799$18,036$26,472$35,063
Product$859$3,296$6,067$8,905$11,795
Total$4,853$19,838$36,513$53,591$70,985

Fixed Costs

2025F2026F2027F2028F2029F
Salaries$72,000$98,640$101,369$104,190$107,107
Promotional Expenses$3,500$2,500$2,500$2,500$2,500
Licenses & permits$600$600$600$600$600
Insurance$1,800$1,800$1,800$1,800$1,800
Rent$25,000$25,000$25,000$25,000$25,000
Software subscriptions$300$300$300$300$300
Total$103,200$128,840$131,569$134,390$137,307

Loan Amortization Schedule

2025F2026F2027F2028F2029F
Interest expense$1,817$1,417$1,017$617$217
Year end remaining loan$40,000$30,000$20,000$10,000$0
Accumulated Principal Repaid$10,000$20,000$30,000$40,000$50,000
Annual Principal Repaid$10,000$10,000$10,000$10,000$10,000

Non- Current Asset Schedule

2025F2026F2027F2028F2029F
Physical location
Book Value$35,000$45,250$41,238$35,163$27,331
Depreciation$1,750$2,263$2,062$1,758$1,367
Accumulated Depreciation$1,750$4,013$6,074$7,833$9,199
Net book value$33,250$41,238$35,163$27,331$18,132
Equipment & supplies
Book Value$12,000$10,800$8,520$5,388$1,717
Depreciation$1,200$1,080$852$539$172
Accumulated Depreciation$1,200$2,280$3,132$3,671$3,843
Net book value$10,800$8,520$5,388$1,717-$2,125
Licenses & permits
Book Value$8,000$7,200$5,680$3,592$1,145
Depreciation$800$720$568$359$114
Accumulated Depreciation$800$1,520$2,088$2,447$2,562
Net book value$7,200$5,680$3,592$1,145-$1,417
Legal structure & registration
Book Value$4,000$3,600$2,840$1,796$572
Depreciation$400$360$284$180$57
Accumulated Depreciation$400$760$1,044$1,224$1,281
Net book value$3,600$2,840$1,796$572-$708
Technology infrastructure
Book Value$1,500$1,350$1,065$674$215
Depreciation$150$135$107$67$21
Accumulated Depreciation$150$285$392$459$480
Net book value$1,350$1,065$674$215-$266
Insurance
Book Value$1,000$1,000$1,000$1,000$1,000
Depreciation$100$100$100$100$100
Accumulated Depreciation$100$200$300$400$500
Net book value$900$800$700$600$500
CapEx 1
Book Value$0$0$0$0$0
Depreciation$0$0$0$0$0
Accumulated Depreciation$0$0$0$0$0
Net book value$0$0$0$0$0
CapEx 2
Book Value$0$0$0$0$0
Depreciation$0$0$0$0$0
Accumulated Depreciation$0$0$0$0$0
Net book value$0$0$0$0$0
Total Net Book Value$57,100$60,143$47,313$31,580$14,115
Total Depreciation$4,400$4,658$3,972$3,003$1,831
Total Accumulated Depreciation$4,400$9,058$13,030$16,033$17,864


Related Articles:

Perfume Business Plan

Resort Business Plan

Dog Cafe Business Plan

Dialysis Center Business Plan

Cigar Lounge Business Plan

Box Truck Business Plan

Glamping Business Plan