Written by Elma Steven | Updated on September, 2024
Executive Summary
Mitten Magic Toys is a toy retail and distribution business founded in 2024 by Sarah Johnson in Ann Arbor, Michigan. The company specializes in high-quality, educational toys for children. Mitten Magic Toys operates an online store and a physical retail location. The business has experienced steady growth since its inception, with a focus on providing exceptional customer service and curating a diverse product selection. Mitten Magic Toys is committed to supporting local communities and promoting the importance of play in child development.
Mission
To provide high-quality, innovative toys that inspire creativity and imagination in children. To offer a wide selection of products that cater to diverse interests and age groups. To deliver exceptional customer service and a seamless shopping experience, both in-store and online. To foster a sense of community and connection through our toy-related events and initiatives. To contribute to the well-being of children by promoting the benefits of play and learning through our toys.
Vision
To provide families with high-quality, innovative toys that spark creativity, learning, and joy. To deliver an exceptional shopping experience that caters to the diverse needs of our customers. To be a trusted partner in childhood development, offering a wide range of educational and entertaining products. To foster a sense of community and togetherness through the power of play. To lead the toy industry in sustainable practices, ensuring a brighter future for generations to come.
Industry Overview
The toy retail and distribution industry in Ann Arbor, Michigan, is a thriving sector. In 2021, the industry generated $145 million in revenue, a 7% increase from the previous year (researchandmarkets). The market is dominated by major national chains, which account for 65% of sales, while independent toy stores make up the remaining 35% (statista).
The industry is expected to continue growing, with a projected 4% annual revenue increase over the next 5 years. This growth is driven by the rising popularity of educational and interactive toys, as well as the increasing demand for online toy sales. In 2021, online toy sales accounted for 28% of the total market, and this figure is expected to reach 35% by 2025 (toyassociation).
The toy industry in Ann Arbor employs over 1,200 people, with an average annual salary of $35,000. The sector is highly competitive, with 24 toy retailers and distributors operating in the city. The top 3 players control 55% of the market, while the remaining 45% is split among smaller businesses (marketresearchfuture).
Financial Highlights
Earnings & Profitability
Break- Even Analysis
Cost Breakdown
Cash Flow Summary
Ask
The Mitten Magic Toys 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 Mitten Magic Toys:
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: Mitten Magic Toys
Founder: Sarah Johnson
Management Team:
Name | Designation |
Sarah Johnson | CEO |
Sophia Martinez | Operations Manager |
Benjamin Johnson | Finance Manager |
Legal Structure: LLC
Location: Ann Arbor, Michigan
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:
- Educational Toys
- Outdoor Play Equipment
- Board Games
- Arts and Crafts Supplies
- STEM Toys
- Eco-friendly Toys
Business Model
Key Partners:
– Toy manufacturers
– Wholesalers
– Logistics providers
– Local community organizations
Key Activities:
– Sourcing and curating diverse toy products
– Establishing efficient distribution channels
– Providing exceptional customer service
– Engaging with the local community
Value Proposition:
– Offering a wide range of high-quality toys
– Delivering a unique and personalized shopping experience
– Serving as a hub for family-friendly activities and events
Customer Relationships:
– Fostering long-term relationships with loyal customers
– Providing personalized recommendations and support
– Hosting engaging in-store events and workshops
Customer Segments:
– Families with children
– Educators and childcare providers
– Gift-givers for special occasions
Key Resources:
– Experienced and knowledgeable staff
– Diverse toy inventory
– Efficient distribution network
– Inviting and well-designed retail space
Channels:
– Physical retail store
– Online e-commerce platform
– Collaboration with local schools and organizations
Costs:
– Inventory acquisition
– Rent and utilities for the retail space
– Staffing and training
– Marketing and advertising
Revenue:
– Retail sales of toys and related products
– Event and workshop participation fees
– Partnerships with local organizations
SWOT
Strengths:
– Diverse range of toy stores catering to different age groups and interests
– Established customer base due to the presence of a large student population
– Collaborative efforts among local toy retailers to enhance the shopping experience
– Availability of specialized toy shops offering unique and educational toys
Weaknesses:
– Seasonal nature of the toy industry leading to fluctuations in sales
– Limited storage space for toy retailers due to the small size of their stores
– Intense competition from online retailers offering a wider selection and lower prices
– Difficulty in attracting and retaining skilled employees in the toy industry
Opportunities:
– Growing demand for educational and STEM-based toys among parents
– Potential for expansion into the e-commerce market to reach a wider customer base
– Collaboration with local schools and community organizations to promote toy-related events
– Leveraging the city’s reputation as a hub for innovation and technology
Threats:
– Increasing competition from large national toy retail chains and online marketplaces
– Changing consumer preferences and the rise of digital entertainment options
– Economic downturns or uncertainties that can impact discretionary spending on toys
– Potential supply chain disruptions and global trade issues affecting toy availability
Organizational Overview
Founder
Sarah Johnson
Sarah Johnson is the founder and CEO of Mitten Magic Toys. Mitten Magic Toys was established in 2022 and headquartered in Ann Arbor, Michigan. Sarah Johnson brings valuable expertise to his role with over a decade of experience in the industry.
Sarah Johnson established Mitten Magic Toys 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.
Sarah Johnson leadership style emphasizes collaboration and continuous learning. Sarah Johnson 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 toy retail and distribution industry involves the sale and delivery of toys to consumers. Toy retailers, both physical stores and online platforms, offer a wide variety of toys, from classic board games to the latest electronic gadgets. Distributors play a crucial role in connecting manufacturers with retailers, ensuring a steady supply of toys to meet consumer demand. The industry is constantly evolving, with new trends and innovations shaping the market. Whether it’s a child’s birthday or a holiday season, the toy retail and distribution industry strives to provide enjoyment and entertainment to people of all ages.
Global Market Size
Industry Trends
The toy retail and distribution industry in Ann Arbor, Michigan, has seen several recent trends. One notable trend is the increasing popularity of specialty toy stores. These stores offer a curated selection of high-quality, unique toys, often catering to specific age groups or interests. Examples include stores that focus on educational toys, outdoor toys, or toys for children with special needs.
Another trend is the growth of online toy sales. Many local toy retailers have expanded their presence online, allowing customers to browse and purchase toys from the comfort of their homes. This has led to increased competition from larger online retailers, which can offer a wider selection and sometimes lower prices.
The COVID-19 pandemic has also had a significant impact on the toy industry in Ann Arbor. During the initial lockdowns, many brick-and-mortar toy stores were forced to close temporarily. This led to a surge in online toy sales as families sought to entertain their children at home. As restrictions have eased, some toy stores have reported a return to in-person shopping, but the long-term effects of the pandemic on the industry remain to be seen.
In response to these trends, some toy retailers in Ann Arbor have adapted by offering curbside pickup, virtual shopping experiences, and enhanced e-commerce capabilities. Some have also focused on providing more educational and interactive toys to meet the growing demand for at-home learning and entertainment.
The distribution side of the industry has also seen changes. Toy manufacturers have had to navigate supply chain disruptions and adapt their distribution strategies to meet the shifting demands of the market. This has led to a greater emphasis on diversifying supply chains and exploring alternative distribution channels.
Overall, the toy retail and distribution industry in Ann Arbor is evolving to meet the changing needs and preferences of consumers. While the pandemic has presented significant challenges, it has also accelerated some of the existing trends, such as the growth of online sales and the demand for specialty toy stores. The ability of local businesses to adapt and innovate will be crucial in determining the future of the industry in the region.
Market Segmentation
- Geographic Segmentation: The toy retail and distribution industry in Ann Arbor, Michigan is primarily focused on the local and regional markets. The city’s population of around 120,000 people provides a solid customer base for toy retailers. Many of these retailers cater to families with children, offering a wide range of toys, games, and educational products.
Beyond the local market, the industry also serves the broader Southeast Michigan region, which includes the Detroit metropolitan area. This larger market provides additional opportunities for toy distributors and wholesalers to reach a larger customer base.
The industry’s geographic segmentation is influenced by factors such as population density, household income, and the presence of major retail hubs. Retailers in Ann Arbor may also target nearby college towns and suburban areas, where families with young children are more prevalent.
Overall, the toy retail and distribution industry in Ann Arbor operates within a relatively localized geographic area, with a focus on serving the needs of the immediate community and the surrounding region. - Demographic Segmentation: The toy retail and distribution industry in Ann Arbor, Michigan caters to a diverse demographic. The city’s population is highly educated, with a significant number of families with children. This creates a strong demand for educational toys, STEM toys, and arts and crafts supplies.
Outdoor play equipment is also popular, as Ann Arbor’s temperate climate and abundant green spaces encourage outdoor activities. Families with children of all ages seek toys that promote physical activity and exploration.
Board games have a dedicated following in the city, with many residents enjoying the social and strategic aspects of these products. Eco-friendly toys are also in demand, as the environmentally-conscious community values sustainable and responsible options.
The industry serves a range of age groups, from infants to teenagers. Retailers and distributors must cater to the diverse needs and preferences of their customers, offering a wide selection of high-quality toys that align with the educational, recreational, and environmental values of the Ann Arbor community.
- Psychographic Segmentation: In Ann Arbor, toy retailers target families with young children. These families value educational and eco-friendly toys. They prefer hands-on, creative play. Older consumers, such as grandparents, seek nostalgic toys that evoke childhood memories. Tech-savvy millennials look for interactive, digital toys. Students and young professionals prioritize affordable, practical toys. Outdoor enthusiasts favor toys that encourage physical activity. Educators and child development professionals seek toys that support learning and development. Each segment has distinct preferences, influencing the product selection and marketing strategies of toy retailers and distributors in the area.
- Behavioral Segmentation: The toy retail and distribution industry in Ann Arbor, Michigan can be segmented based on consumer behavior. Families with young children are a key segment, as they frequently purchase toys for their kids. Another segment is college students, who may buy toys for themselves or as gifts. Collectors of vintage or specialty toys also make up a segment. Some consumers are impulse buyers, while others research and plan their toy purchases. Seasonal buying patterns exist, with spikes around holidays and events. Demographic factors like age, income, and location also influence toy-buying behavior in the region.
Market Size
Industry Outlook
The toy retail and distribution industry in Ann Arbor, Michigan, has been evolving in recent years. The city’s vibrant student population and growing families have created a strong demand for innovative and engaging toys.
One notable trend is the rise of specialty toy stores. These establishments cater to niche interests, offering unique and educational toys that cater to the diverse needs of the local community. These stores often host interactive events and workshops, fostering a sense of community among toy enthusiasts.
Another trend is the increasing popularity of online toy sales. Many Ann Arbor residents prefer the convenience of purchasing toys from the comfort of their homes. This has led to the expansion of local toy retailers’ e-commerce platforms, allowing them to reach a wider customer base.
The distribution aspect of the industry has also seen changes. Local toy distributors are adapting to the shift towards omnichannel retail, ensuring that toys are readily available both in physical stores and through online platforms. This flexibility has enabled toy retailers to better meet the evolving demands of their customers.
Sustainability and environmentally-friendly toys have also gained traction in the Ann Arbor market. Consumers are increasingly seeking out toys made from sustainable materials, such as wood and recycled plastics. This trend has prompted toy manufacturers and distributors to prioritize eco-friendly product lines.
Overall, the toy retail and distribution industry in Ann Arbor, Michigan, is dynamic and responsive to the needs of its diverse community. The city’s focus on innovation, sustainability, and community engagement has fostered a thriving toy market that caters to the unique preferences of its residents.
Marketing Plan
Overview
The toy retail and distribution business in Ann Arbor, Michigan, will focus on providing a unique and personalized shopping experience for customers. The marketing plan will emphasize the store’s extensive selection of high-quality toys, including locally-sourced and sustainable options.
One unique aspect of the marketing plan is the emphasis on community engagement. The store will host regular toy-making workshops and educational events to foster a sense of community among local families. This will help build brand loyalty and attract repeat customers.
Another key element of the marketing plan is the use of targeted digital marketing strategies. The business will leverage social media platforms to showcase its products, share educational content, and engage with customers. This will help the store reach a wider audience and stay top-of-mind with potential customers.
The marketing plan will also include a strong emphasis on customer service. The store’s staff will be trained to provide personalized recommendations and assistance, ensuring that each customer leaves with the perfect toy for their child. This focus on customer service will help the business stand out in the competitive toy retail market.
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
Mitten Magic Toys is a reputable toy company that specializes in high-quality, innovative products. To reach a wider audience and increase sales, the company will utilize a comprehensive marketing strategy that combines digital and traditional channels.
Digital Marketing Channels:
1. Social Media: Mitten Magic Toys will establish a strong presence on popular social media platforms, such as Facebook, Instagram, and Twitter. The company will engage with its audience by sharing engaging content, running targeted advertising campaigns, and leveraging influencer partnerships.
2. E-commerce Website: Mitten Magic Toys will develop a user-friendly e-commerce website that showcases its product line, provides detailed product information, and offers a seamless online shopping experience.
3. Email Marketing: The company will build a robust email list and send regular newsletters, product updates, and promotional offers to keep customers informed and engaged.
4. Search Engine Optimization (SEO): Mitten Magic Toys will optimize its website and online content to improve its visibility in search engine results, making it easier for customers to find and discover the company’s products.
Traditional Marketing Channels:
1. Retail Partnerships: Mitten Magic Toys will collaborate with leading toy retailers to secure prominent in-store placements and participate in joint marketing campaigns.
2. Catalog and Print Advertising: The company will create and distribute high-quality product catalogs to showcase its toys and reach a wider audience through targeted print advertising in relevant magazines and publications.
3. Tradeshows and Exhibitions: Mitten Magic Toys will attend industry-specific tradeshows and exhibitions to showcase its products, network with potential customers and partners, and stay informed about market trends.
4. Community Outreach: The company will engage with local communities by sponsoring or participating in family-friendly events, such as toy drives, workshops, and educational initiatives, to build brand awareness and goodwill.
By leveraging both digital and traditional marketing channels, Mitten Magic Toys will effectively reach its target audience, increase brand visibility, and drive sales growth within the toy retail and distribution industry.
Brand Management
Brand Positioning:
Mitten Magic Toys will position itself as a premium, high-quality toy brand that caters to families seeking educational and engaging playtime experiences. The brand will emphasize its commitment to safety, sustainability, and fostering childhood development through its product offerings.
Brand Identity:
Mitten Magic Toys’ brand identity will be centered around the concept of “magical learning.” The brand’s visual identity will feature a playful, whimsical aesthetic with warm colors and natural materials. The logo will incorporate a mitten-shaped motif, symbolizing the brand’s commitment to hands-on, tactile learning.
Brand Communication:
Mitten Magic Toys will employ a multi-faceted communication strategy to engage with its target audience. The brand will maintain a strong social media presence, showcasing its products and sharing educational content to build a loyal community of parents and caregivers. Additionally, the brand will partner with influential parenting bloggers and social media influencers to expand its reach and credibility.
In-store, Mitten Magic Toys will create immersive, interactive experiences that allow customers to explore and engage with the products firsthand. The brand will also invest in targeted advertising campaigns, leveraging a mix of digital and traditional channels to raise awareness and drive sales.
Overall, Mitten Magic Toys’ brand management strategy will focus on positioning the brand as a trusted, premium choice for families seeking high-quality, educational toys that foster creativity, learning, and meaningful play.
GTM Strategy
Mitten Magic Toys is a new toy company focusing on high-quality, educational toys for children aged 3-8 years old. The target market is families with young children, particularly those who value learning and development through play.
Positioning: Mitten Magic Toys will position itself as a premium brand that offers unique, innovative toys designed to foster creativity, problem-solving, and cognitive development in children. The company’s focus on educational value and sustainability will differentiate it from mass-market toy brands.
Target Market:
– Families with children aged 3-8 years old
– Households with a household income of $60,000 or more
– Parents who prioritize educational and developmental benefits in their toy purchases
– Consumers who are environmentally conscious and seek out sustainable products
Distribution Strategy:
– Sell through a network of specialty toy stores and educational supply retailers, both brick-and-mortar and online
– Establish partnerships with online marketplaces, such as Amazon and Etsy, to reach a wider customer base
– Explore direct-to-consumer sales through the company’s own e-commerce platform, allowing for personalized customer experiences and better profit margins
– Attend industry trade shows and conferences to connect with potential retail partners and distributors
– Leverage social media and influencer marketing to build brand awareness and engage with the target audience
Pricing Strategy:
– Mitten Magic Toys will be priced at a premium, reflecting the high-quality materials, educational value, and sustainability of the products
– Prices will be competitive with other premium toy brands in the market, but the focus will be on value rather than just cost
– Promotional pricing and discounts may be offered strategically to drive sales and customer acquisition
By focusing on a specific target market, positioning the brand as a premium educational toy provider, and implementing a multi-channel distribution strategy, Mitten Magic Toys aims to establish itself as a leading player in the toy retail and distribution industry.
Implementation & Timeline
an implementation timeline for the marketing plan of Mitten Magic Toys in the toy retail and distribution industry:
Months 1-3: Finalize product designs and manufacturing. Secure partnerships with major toy retailers for distribution.
Months 4-6: Launch social media channels and website. Develop influencer marketing campaign targeting parents and children.
Month 7: Attend industry trade shows to showcase new toy line and build wholesale relationships.
Months 8-9: Roll out national advertising campaign across print, digital, and TV channels.
Month 10: Organize in-store product demonstrations and giveaways at partner retail locations.
Months 11-12: Analyze sales data and customer feedback. Refine marketing strategy for the next product launch.
Throughout the year: Maintain active social media presence. Respond to customer inquiries and reviews.
Contingency Plan
Establish a diverse product portfolio to mitigate risks. Avoid relying on a single product line. Diversify your offerings to cater to different customer segments. This can help you withstand market fluctuations and changes in consumer preferences.
Invest in market research to understand customer needs. Regularly gather feedback and insights to adapt your marketing strategies. This can help you identify emerging trends and adjust your product development accordingly.
Build strong relationships with retailers and distributors. Collaborate closely to ensure efficient distribution and effective in-store promotions. This can help you secure favorable shelf space and visibility for your products.
Develop a robust online presence and e-commerce capabilities. This can provide an additional sales channel and help you reach a wider customer base, reducing reliance on traditional retail channels.
Implement a flexible and responsive supply chain management system. This can help you adapt to changes in demand and ensure timely product availability.
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