Written by Elma Steven | Updated on September, 2024

Table of Contents
Executive Summary
Sunshine Intimates is an undergarments business founded in 2024 by Emily Johnson in Miami, Florida. The company offers a range of high-quality, comfortable, and stylish intimates for women. Sunshine Intimates focuses on using sustainable materials and ethical manufacturing practices. The business has experienced steady growth and has become a popular choice among customers seeking thoughtfully designed undergarments. Sunshine Intimates is committed to empowering women and promoting body positivity.
Mission
To provide high-quality, comfortable, and empowering intimate apparel that celebrates the beauty and diversity of all women. Crafting undergarments that make our customers feel confident, comfortable, and stylish in their own skin. Offering a wide range of sizes and styles to cater to the unique needs and preferences of every individual. Promoting self-love and body positivity through our products and brand ethos. Fostering a inclusive and supportive community where women can embrace their natural curves and feel celebrated.
Vision
To provide women with high-quality, comfortable, and stylish undergarments that empower them to feel confident and beautiful every day. To offer a diverse range of sizes and designs that cater to the unique needs and preferences of all women. To create a shopping experience that is both enjoyable and convenient, ensuring that every customer leaves feeling satisfied and valued. To be a trusted brand that promotes self-acceptance and body positivity, inspiring women to embrace their natural beauty.
Industry Overview
The undergarments industry in Miami, Florida, is a thriving market with a current value of $1.2 billion (grandviewresearch) . The city’s warm climate and diverse population have contributed to a growing demand for comfortable and fashionable undergarments. In 2021, the industry employed over 3,500 people, with an average annual growth rate of 5% over the past 5 years (mordorintelligence).
Looking ahead, the Miami undergarments industry is projected to reach $1.5 billion by 2025, driven by increasing consumer spending and a shift towards sustainable and eco-friendly products. The rise of online shopping has also played a significant role, with e-commerce sales accounting for 30% of the total market.
Key players in the Miami undergarments industry include local brands such as Miami Intimates, which has a 15% market share, as well as national and international brands with a strong presence in the region. The industry is characterized by fierce competition, with a focus on innovation, quality, and personalized customer experiences (marketresearchfuture).
Financial Highlights
Earnings & Profitability
Break- Even Analysis
Cost Breakdown
Cash Flow Summary
Ask
The Sunshine Intimates 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 Sunshine Intimates:
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: Sunshine Intimates
Founder: Emily Johnson
Management Team:
Name | Designation |
Emily Johnson | CEO |
Sophia Martinez | Operations Manager |
Benjamin Johnson | Finance Manager |
Legal Structure: LLC
Location: Miami, Florida
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:
- Comfortable Everyday Bras
- Moisture-Wicking Underwear
- Shapewear Solutions
- Breathable Sleepwear
- Eco-Friendly Lingerie
- Custom Fitting Services
Business Model
Key Partners:
– Local textile manufacturers
– Logistics and distribution companies
– Retail partners (e.g., department stores, boutiques)
Key Activities:
– Designing and producing high-quality, stylish undergarments
– Ensuring efficient supply chain and logistics
– Maintaining strong relationships with retail partners
Value Proposition:
– Offering a wide range of trendy, comfortable, and affordable undergarments
– Providing excellent customer service and a seamless shopping experience
Customer Relationships:
– Building brand loyalty through personalized marketing and customer engagement
– Offering a loyalty program and exclusive promotions
Customer Segments:
– Women of all ages and income levels in the Miami metropolitan area
– Tourists visiting Miami
Key Resources:
– Skilled design and production team
– State-of-the-art manufacturing facilities
– Established relationships with suppliers and retailers
Channels:
– Retail stores in high-traffic areas of Miami
– E-commerce website with a user-friendly interface
– Partnerships with local fashion influencers and bloggers
Costs:
– Raw material procurement
– Manufacturing and production costs
– Rent, utilities, and operational expenses
– Marketing and advertising
Revenue:
– Sales of undergarments through retail stores and the e-commerce platform
– Wholesale revenue from partnerships with retail partners
– Potential revenue from licensing the brand or product lines
SWOT
Strengths:
– Large population of fashion-conscious consumers
– Warm climate year-round, driving demand for lightweight undergarments
– Presence of major retail hubs and shopping districts
– Availability of skilled labor and manufacturing facilities
Weaknesses:
– High competition from national and international brands
– Seasonal fluctuations in demand, with slower sales during summer months
– Relatively small local supply chain and limited access to raw materials
Opportunities:
– Growing trend towards sustainable and eco-friendly products
– Increasing demand for personalized and customized undergarments
– Potential to expand into niche markets, such as plus-size or specialty lingerie
– Leveraging the city’s reputation as a fashion and tourism hub
Threats:
– Ongoing economic uncertainty and potential impact on consumer spending
– Rising costs of production and transportation
– Emergence of online retailers and direct-to-consumer business models
– Increased regulatory scrutiny on labor and environmental practices in the industry.
Organizational Overview
Founder
Emily Johnson
Emily Johnson is the founder and CEO of Sunshine Intimates. Sunshine Intimates was established in 2022 and headquartered in Miami, Florida. Emily Johnson brings valuable expertise to his role with over a decade of experience in the industry.
Emily Johnson established Sunshine Intimates 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.
Emily Johnson leadership style emphasizes collaboration and continuous learning. Emily 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 undergarments industry offers a wide range of products to meet the diverse needs of consumers. From comfortable everyday basics to specialized designs, the industry caters to all body types and preferences. Manufacturers strive to create innovative fabrics and styles that provide support, comfort, and confidence. The industry is constantly evolving, responding to changing fashion trends and consumer demands. Retailers offer a vast selection, allowing individuals to find the perfect undergarments to complement their personal style and lifestyle. Whether seeking essentials or luxurious indulgences, the undergarments industry provides a vast array of options to suit every individual’s needs.
Global Market Size
Industry Trends
The undergarments industry in Miami, Florida, has seen some interesting trends in recent years. One notable trend is the increasing demand for sustainable and eco-friendly products. Consumers in Miami are becoming more conscious about the environmental impact of their purchases, and they are seeking out undergarments made from organic materials, such as cotton and bamboo.
Another trend is the growing popularity of athleisure wear, which has also influenced the undergarments industry. Consumers are looking for comfortable and versatile undergarments that can be worn for both everyday activities and exercise. This has led to the rise of sports bras and seamless underwear that offer support and flexibility.
Diversity and inclusivity are also becoming more important in the undergarments industry in Miami. Brands are catering to a wider range of body types and skin tones, offering a more inclusive range of sizes and styles. This has been particularly evident in the swimwear and lingerie sectors, where consumers are demanding more representation and options.
Technology has also played a role in shaping the undergarments industry in Miami. Some brands are using innovative materials and construction techniques to create undergarments that are more comfortable, breathable, and durable. Additionally, the rise of e-commerce has made it easier for consumers to shop for undergarments from the comfort of their own homes, leading to increased convenience and accessibility.
One interesting development in the Miami undergarments industry is the growing popularity of subscription-based services. Consumers can now sign up for monthly or quarterly deliveries of undergarments, which can be tailored to their individual needs and preferences. This trend reflects the desire for personalization and convenience among consumers in the region.
Finally, the undergarments industry in Miami is also influenced by the city’s vibrant cultural and fashion scene. Designers and brands are taking inspiration from the city’s diverse influences, creating undergarments that are both functional and stylish. This has led to the emergence of unique and innovative designs that cater to the tastes and preferences of the Miami consumer.
Market Segmentation
- Geographic Segmentation: The undergarments industry in Miami, Florida, is primarily segmented based on geographic location. The city’s diverse population and its position as a major tourist destination contribute to the industry’s segmentation.
The downtown area caters to business professionals and tourists, offering a range of high-end undergarment retailers. The South Beach neighborhood, known for its vibrant nightlife and fashion-conscious residents, has a strong demand for trendy and stylish undergarments.
The suburbs surrounding Miami, such as Coral Gables and Kendall, have a more family-oriented customer base, with a focus on comfortable and practical undergarments.
Additionally, the large Hispanic population in Miami has led to the emergence of specialized undergarment stores catering to their cultural preferences and size requirements.
The proximity to Latin American countries also influences the industry, as Miami serves as a hub for the distribution and sale of undergarments throughout the region.
Overall, the geographic segmentation of the undergarments industry in Miami reflects the city’s diverse population, its role as a tourist destination, and its position as a gateway to Latin America. - Demographic Segmentation: The undergarments industry in Miami, Florida caters to a diverse demographic. Comfortable Everyday Bras appeal to women of all ages seeking reliable, comfortable support. Moisture-Wicking Underwear is popular among active individuals, including both men and women, who value breathability and sweat-management. Shapewear Solutions attract body-conscious consumers, often women, who desire a streamlined silhouette. Breathable Sleepwear is sought after by those seeking a restful, temperature-regulated sleep experience. Eco-Friendly Lingerie appeals to environmentally-conscious consumers, both male and female, who prioritize sustainable fashion choices. Custom Fitting Services cater to individuals of diverse body types, ensuring a personalized and flattering undergarment experience.
The Miami market showcases a blend of styles, from classic and conservative to trendy and innovative. Retailers must consider the city’s diverse population, including a significant Latin American influence, as well as the warm, humid climate that impacts fabric and design preferences. By understanding the unique demographic segmentation, undergarment brands can effectively meet the diverse needs and preferences of Miami’s consumers.
- Psychographic Segmentation: In Miami, Florida, the undergarments industry targets consumers with a focus on fashion-forward and body-positive lifestyles. Psychographic segmentation reveals a preference for trendy, high-quality lingerie and loungewear. Younger consumers, particularly millennials and Gen Z, seek comfortable yet stylish options that empower their self-expression. Older demographics value classic, well-fitting designs that prioritize comfort and confidence. Across all age groups, there is a growing demand for inclusive sizing and diverse representation in marketing. Sustainability and ethical production also influence purchasing decisions, as eco-conscious consumers seek brands that align with their values.
- Behavioral Segmentation: The undergarments industry in Miami, Florida can be segmented based on consumer behavior. Frequent purchasers are individuals who regularly buy new undergarments. Occasional purchasers only buy when needed. Impulse buyers make unplanned purchases. Brand-loyal customers stick to their preferred brands. Price-conscious consumers prioritize affordability. Comfort-seekers value soft, breathable materials. Fashion-forward individuals follow trends. Practical buyers focus on functionality. Specialty-seekers look for unique or customized options. Younger consumers may be more experimental, while older customers tend to be more conservative. Understanding these behavioral patterns can help undergarment companies tailor their marketing and product offerings to better meet the diverse needs of the Miami market.
Market Size
Industry Outlook
The undergarments industry in Miami, Florida, has been experiencing significant growth in recent years. The city’s warm climate and vibrant fashion scene have contributed to the increasing demand for comfortable and stylish undergarments.
One of the notable trends in the Miami undergarments industry is the rise of eco-friendly and sustainable options. Consumers are becoming more conscious about the environmental impact of their purchases, leading to a surge in the popularity of organic cotton, bamboo, and recycled materials used in undergarment production.
Another trend is the emphasis on inclusive sizing and body positivity. Miami’s diverse population has driven the demand for a wider range of sizes and styles, catering to individuals of all body types. Brands are responding by expanding their size ranges and featuring diverse models in their marketing campaigns.
The athleisure trend has also influenced the undergarments industry in Miami. With the city’s active lifestyle and fitness-conscious population, there is a growing demand for high-performance, moisture-wicking underwear and sports bras that can keep up with the active lifestyles of Miamians.
Additionally, the rise of e-commerce has significantly impacted the undergarments industry in Miami. Consumers can now easily access a wide variety of brands and styles online, making it more convenient to shop for their undergarment needs. This has led to increased competition among local and national brands, as they strive to provide a seamless online shopping experience.
Overall, the undergarments industry in Miami is thriving, driven by the city’s fashion-forward culture, environmental consciousness, and the growing demand for inclusive and versatile undergarment options.
Marketing Plan
Overview
The marketing plan for the undergarments business in Miami, Florida, focuses on leveraging the city’s vibrant and diverse culture. A unique aspect of the plan is the incorporation of local influencers and social media campaigns that highlight the brand’s commitment to body positivity and inclusive design.
The business will partner with local fashion bloggers and wellness experts to create content that showcases the undergarments’ comfort and style. This strategy aims to reach a wide audience and build brand trust within the Miami community.
Another distinctive feature of the marketing plan is the creation of a pop-up shop experience. The business will set up temporary retail spaces in high-traffic areas, such as art festivals and fitness events, allowing customers to interact with the products firsthand and engage with the brand’s ethos.
The marketing plan also emphasizes the importance of sustainable and ethical production practices. The business will highlight its use of eco-friendly materials and fair labor policies, appealing to the environmentally conscious consumers in Miami.
Overall, the marketing plan leverages the unique aspects of the Miami market to create a distinctive brand identity and establish the undergarments business as a trusted and socially responsible player in the local community.
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
Sunshine Intimates will focus on a multi-channel marketing approach to reach its target audience effectively. The company will utilize a combination of digital and traditional marketing channels to promote its undergarment products.
Digital Channels:
1. Website: Sunshine Intimates will develop a user-friendly and visually appealing website that showcases its product line, provides detailed product information, and offers a seamless e-commerce experience for customers.
2. Social Media: The company will establish a strong presence on popular social media platforms, such as Instagram, Facebook, and Twitter. It will share engaging content, showcase product features, and interact with its audience to build brand awareness and loyalty.
3. Email Marketing: Sunshine Intimates will build an email list of interested customers and send targeted campaigns featuring new product launches, special offers, and relevant content to encourage repeat purchases.
4. Influencer Collaborations: The company will partner with relevant influencers and bloggers in the undergarment industry to reach a wider audience and leverage their credibility and influence.
5. Search Engine Optimization (SEO): Sunshine Intimates will optimize its website and online content to improve its visibility in search engine results, making it easier for customers to find the brand.
Traditional Channels:
1. Print Advertising: The company will invest in strategic print advertising placements in fashion and lifestyle magazines that cater to its target audience.
2. Direct Mail: Sunshine Intimates will send personalized direct mail campaigns to its existing customer base, highlighting new product launches and special promotions.
3. In-store Displays: The company will work with retail partners to create eye-catching in-store displays and promotions that showcase its products and create a memorable shopping experience.
4. Sponsorships and Events: Sunshine Intimates will explore opportunities to sponsor relevant industry events or partner with organizations that align with its brand values and target audience.
5. Referral Program: The company will implement a customer referral program, offering incentives to existing customers who recommend Sunshine Intimates to their friends and family.
By leveraging this comprehensive marketing strategy, Sunshine Intimates aims to effectively reach its target market, build brand awareness, and drive sales in the competitive undergarment industry.
Brand Management
Sunshine Intimates is a premium undergarment brand that caters to women seeking comfort, style, and confidence. The brand’s positioning is centered around empowering women to feel their best, both inside and out.
Brand Identity:
Sunshine Intimates’ brand identity is characterized by its vibrant, sun-inspired color palette, soft and natural fabrics, and sleek, modern designs. The brand’s logo features a stylized sun, symbolizing the brand’s commitment to bringing warmth and radiance to its customers.
Brand Positioning:
Sunshine Intimates positions itself as a premium, inclusive brand that celebrates the diverse beauty of women. The brand’s products are designed to fit a wide range of body types, ensuring that all women can feel confident and comfortable in their undergarments.
Brand Communication:
Sunshine Intimates’ brand communication strategy focuses on creating an emotional connection with its target audience. The brand’s marketing campaigns feature diverse, relatable models and emphasize the importance of self-care, self-love, and body positivity. The brand’s social media channels and website are used to share inspirational content, product information, and customer testimonials.
In addition, Sunshine Intimates collaborates with influencers and brand ambassadors who align with the brand’s values and can help to amplify its message. The brand also participates in relevant industry events and initiatives to further strengthen its brand presence and engagement with its target audience.
GTM Strategy
Sunshine Intimates’ Target Market:
Sunshine Intimates will target modern, fashion-conscious women aged 25-45 who value comfort, quality, and style in their undergarments. This segment is seeking affordable luxury and seeks brands that align with their personal values.
Positioning Strategy:
Sunshine Intimates will position itself as a premium, eco-conscious undergarment brand that empowers women to feel confident and comfortable in their own skin. The brand will emphasize its use of sustainable materials, ethical manufacturing, and inclusive sizing to differentiate itself in the crowded intimates market.
Distribution Strategy:
Sunshine Intimates will primarily sell its products through its own e-commerce platform, leveraging digital marketing to reach its target audience. The brand will also pursue strategic partnerships with select online retailers and department stores that align with its brand values and target customer base.
To further enhance its distribution, Sunshine Intimates will open a limited number of physical retail locations in high-traffic, fashion-forward urban areas. These stores will serve as experiential hubs, allowing customers to interact with the brand, try on products, and engage with the brand’s ethos.
Additionally, Sunshine Intimates will explore collaborations with influential fashion bloggers, social media personalities, and brand ambassadors to increase brand awareness and drive sales through authentic, targeted marketing efforts.
Implementation & Timeline
Develop branding and marketing materials: 3 months
– Create brand identity, including logo, color scheme, and messaging
– Design website and e-commerce platform
– Produce product photography and marketing collateral
Launch social media presence: 1 month
– Establish accounts on key platforms (Instagram, Facebook, Twitter)
– Develop content strategy and begin posting regularly
Implement digital marketing campaign: Ongoing
– Optimize website for search engine visibility
– Run targeted ads on social media and search engines
– Engage with customers through social media
Attend industry trade shows: Annually
– Showcase products and connect with potential wholesale partners
– Gather market insights and competitor intelligence
Expand product line: Annually
– Introduce new styles and designs based on customer feedback
– Diversify offerings to cater to different customer segments
Analyze performance and adjust strategy: Quarterly
– Review sales data, customer engagement, and marketing metrics
– Make necessary adjustments to improve effectiveness
Contingency Plan
Conduct thorough market research to understand customer preferences and industry trends. Diversify product offerings to cater to a wider target audience. Invest in effective branding and marketing strategies to stand out in the competitive undergarments market. Maintain high-quality standards and ensure customer satisfaction to build brand loyalty. Continuously monitor and adapt to changes in the market to stay ahead of the competition. Establish strong relationships with suppliers and distributors to ensure reliable product availability. Implement robust cybersecurity measures to protect customer data and prevent data breaches. Regularly review and update the company’s risk management plan to address emerging challenges.
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: