Written by Elma Steven | Updated on September, 2024
Table of Contents
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 โฌ4.2 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 โฌ6.1 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
Break- Even Analysis
Cost Breakdown
Cash Flow Summary
Ask
The Milano Eleganza is seeking $250,000 and is planning to spend the amount in the following way:
Investment & Capital Expenditure Breakdown
2025F | 2026F | 2027F | 2028F | 2029F | |
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.
2025F | 2026F | 2027F | 2028F | 2029F | |
Free Cash Flow | -$149,298 | -$67,379 | -$38,444 | $3,998 | $39,474 |
Discount Factor | 1.0 | 1.1 | 1.3 | 1.4 | 1.6 |
PV of Future Cash Flow | -$149,298 | -$59,918 | -$30,401 | $2,811 | $24,684 |
Cost of equity | 12.45% | ||||
NPV | $81,013 |
Investment & Capital Expenditure
Here is the CapEx plan for Milano Eleganza:
2025F | 2026F | 2027F | 2028F | 2029F | |
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:
Name | Designation |
Sofia Bianchi | CEO |
Sophia Martinez | Operations Manager |
Benjamin Johnson | Finance 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:
โข Strong reputation for craftsmanship and quality
โข Established luxury brands with loyal customer base
โข Vibrant fashion industry and culture in Milan
โข Access to skilled artisans and leather suppliers
Weaknesses:
โข High production costs due to labor-intensive manufacturing
โข Dependence on seasonal trends and changing consumer preferences
โข Limited product diversification beyond handbags
โข Vulnerability to counterfeit products
Opportunities:
โข Growing demand for luxury goods in emerging markets
โข Increasing popularity of sustainable and ethical fashion
โข Expansion into e-commerce and digital sales channels
โข Collaborations with fashion influencers and celebrities
Threats:
โข Intense competition from other luxury fashion hubs
โข Economic downturns and fluctuations in consumer spending
โข Regulatory changes and trade barriers
โข Shifting consumer preferences towards more casual and affordable fashion.
Organizational Overview
Founder
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
Salaries
2025F | 2026F | 2027F | 2028F | 2029F | |
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
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
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
Promotional Channel Budgets
2025F | 2026F | 2027F | 2028F | 2029F | |
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
2025F | 2026F | 2027F | 2028F | 2029F | |
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
2025F | 2026F | 2027F | 2028F | 2029F | |
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
2025F | 2026F | 2027F | 2028F | 2029F | |
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
2025F | 2026F | 2027F | 2028F | 2029F | |
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
2025F | 2026F | 2027F | 2028F | 2029F | |
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
2025F | 2026F | 2027F | 2028F | 2029F | |
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
2025F | 2026F | 2027F | 2028F | 2029F | |
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
2025F | 2026F | 2027F | 2028F | 2029F | |
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: