Male Gear Wear
Executive Summary
Male Gear Wear (Gear Wear) is a men’s aerobic sports retailer based in Ashland, Oregon. Gear Wear offers the most comprehensive selection in town and arguably on the Internet/mail order as well.
By offering the most complete selection as well as a knowledgeable support staff, Gear Wear will quickly gain market share.
Ashland was chosen because of its diverse, active culture. It is not uncommon for people to make a job sacrifices in exchange for quality of life gains, and the active, outdoor lifestyle is the majority in Ashland. Gear Wear is a Oregon based L.L.C. primarily owned by Stan Gearboy.
Keys to Success
Gear Wear has identified three keys to success that they believe will be instrumental in reaching sustainable profitable. The first is the need to meet the customer’s needs by offering the most comprehensive selection and knowledgeable staff. The second key to success is the need to monitor the competitive environment in an effort to ensure differentiation. The last is related to the accounting systems of the organization. Gear Wear has identified the need to design and adhere to strict financial controls.
Competitive Edge
Gear Wear’s competitive edge is its unsurpassed selection and sales staff knowledge. This will be a significant edge because no other store offers the comprehensiveness within multi-sports as Gear Wear. The type of athletes that participate in a variety of aerobic sports do so as a part of their lifestyle. It is a part of their life, an activity that they enjoy and look forward to. While the activities may be somewhat painful when you are doing them, depending of course on the intensity that you reach, overall it is quite enjoyable. This would also explain why they particate in so many different ones. One on hand some of the sports are seasonal, on the other hand, you cannot get enough of just one.
Management
Gear Wear is being lead by Stan Gearboy, a veteran of the outdoor sport industry. While in undergraduate school, Stan was an active member of two different sport teams. This was his first introduction to his passion of aerobically challenging sports.
Following his degree, Stan went to work for R.E.I., a successful outdoor retailer (both brick and mortar as well as mail order). Stan spent years at R.E.I. learning from the best. While Stan was quite comfortable in the retail environment, he realized that if he wanted to pursue his dreams of operating a retail store, he needed to build his skill set. Stan studied for his Masters with the goal of opening his own store within the outdoor industry. Through a combination of passion, experience, and education, Stan is the right person to lead Gear Wear to success.
Gear Wear has conservatively forecasted explosive sales by the end of year two, escalating continually in year three. The net profit margin will be low in year two and increase modestly in year three. While this appears to be fairly low for a retail operation, Gear Wear has sufficient cash to weather the first few years with the goal of building a sound foundation for the business, including a loyal customer base.
1.1 Objectives
- Become the premier men’s aerobic sports clothing retailer in Ashland.
- Increase market penetration to 10% by year three.
- Reach profitability within the second year.
1.2 Mission
It is Gear Wear’s mission to become the premier men’s sports clothing retailer in Ashland. This will be accomplished by offering fair prices, the best selection, and a knowledgeable staff to assist customers in any way. Gear Wear will strive to exceed all of their customer’s expectations.
1.3 Keys to Success
- Meet the customer’s needs by offering a comprehensive selection and knowledgeable staff.
- Monitor the competitive environment ensuring differentiation.
- Employ strict financial controls.
Company Summary
Gear Wear is a Ashland, Oregon based retailer of men’s aerobic sports clothing. Gear Wear will concentrate on running, cycling, cross country skiing and snowshoeing apparel.
Currently, there are local retailers that offer these types of garments, however most retailers are sport specific, such as a bicycle shop or a running store. The few retailers that have a wide range of sports have limited inventories. This company was founded on the premise that most aerobic sport athletes participate in more than one type of activity.
2.1 Start-up Summary
Gear Wear is in the process of starting up the company. Legal counsel was consulted for a variety of issues including business organization formation, contract negotiations, and etc. Gear Wear also utilized a business consultant to gain insight into business issues that were not intuitive to Stan. Gear Wear will incur $10,000 of build out expenses for the space. The following equipment will be needed for start-up:
- Cash register and bar code scanner.
- Computer system with printer, scanner, and Internet connection.
- Assorted display racks, shelves, mirrors, etc.
- Stereo system.
Start-up Funding | |
Start-up Expenses to Fund | $17,900 |
Start-up Assets to Fund | $82,100 |
Total Funding Required | $100,000 |
Assets | |
Non-cash Assets from Start-up | $9,000 |
Cash Requirements from Start-up | $73,100 |
Additional Cash Raised | $15,000 |
Cash Balance on Starting Date | $88,100 |
Total Assets | $97,100 |
Liabilities and Capital | |
Liabilities | |
Current Borrowing | $0 |
Long-term Liabilities | $0 |
Accounts Payable (Outstanding Bills) | $0 |
Other Current Liabilities (interest-free) | $0 |
Total Liabilities | $0 |
Capital | |
Planned Investment | |
Investor 1 | $45,000 |
Investor 2 | $25,000 |
Investor 3 | $45,000 |
Additional Investment Requirement | $0 |
Total Planned Investment | $115,000 |
Loss at Start-up (Start-up Expenses) | ($17,900) |
Total Capital | $97,100 |
Total Capital and Liabilities | $97,100 |
Total Funding | $115,000 |
Start-up | |
Requirements | |
Start-up Expenses | |
Legal | $3,000 |
Stationery etc. | $300 |
Brochures | $200 |
Consultants | $2,500 |
Rent | $900 |
Research and Development | $1,000 |
Other | $10,000 |
Total Start-up Expenses | $17,900 |
Start-up Assets | |
Cash Required | $73,100 |
Start-up Inventory | $0 |
Other Current Assets | $0 |
Long-term Assets | $9,000 |
Total Assets | $82,100 |
Total Requirements | $100,000 |
2.2 Company Ownership
Gear Wear is an Oregon L.L.C. founded by Stan Gearboy in late 2002.
Products
Gear Wear sells a wide variety of male-only clothing for aerobic sports such as cycling, running, cross country skiing, and snowshoeing.
The main common element of the products for sale is NO cotton. Cotton is the worst possible fabric to make sportswear out of, PERIOD. Cotton absorbs and holds water which is undesirable because when saturated with water clothing loses almost all of its insulating characteristics. It also becomes much heavier because of the water weight.
Lastly, when a garment is wet friction is significantly increased. This is most evident in socks where blisters are almost guaranteed when running in cotton socks. Gear Wear’s mantra is “friends do not let friends wear cotton.” The following is by no means an exhaustive list of the products that are for sale:
- Shorts
- Long and short sleeve shirts
- Tights
- Water repellant shells
- Assorted fleece wear (jackets, pants, vests, hats, gloves)
- Socks
- Briefs, including wind briefs (with a wind resistant front panel)
Market Analysis Summary
Gear Wear has segmented its market into two distinct segments. The first distinguishable segment is hardcore athletes. These are people who live and breathe to push their body harder and harder in aerobic activities. This market segment is present in Ashland, however, they will not be the largest source of revenue as they already have most of the pieces of clothing for their activities as they have been doing it for a long time.
They are more likely to pick up a piece here and there. The second market segment is the newbies, these are people who are relatively new to aerobic activities. While their purchases may not be quite as frequent, their number of potential customers is higher and they will have larger ticket amounts.
Each group will be targeted with a different strategy, recognizing the fact that these groups, although they are participating in the same sports have different demographics. The competitive industry can be broken down into sport specific retailers and all encompassing sports/outdoor retailers.
The sport specific retailers have a lot of clothing, but for only one sport. The all encompassing retailers have a wide selection but not comprehensive selection. Lastly, serving this market should be a steady, profitable endeavor simply because most people that participate in these type of activities tend to for life.
4.1 Market Segmentation
Gear Wear’s market can be broken down into two distinct segments: hardcore athletes and newbies. Each group has distinctive demographics which are detailed below:
Hardcore Athletes
- Typically spend seven – 15 hours per week on their training/activities.
- Regularly participate in two to three different aerobic sport activities.
- 61% have at least an undergraduate degree.
- Have on average at least a $45,000 household income.
Newbies
- Typically spend five – 10 hours a week training.
- Have only recently (within the last few years) began to get serious in aerobic activities.
- 54% have undergraduate schooling or a degree.
- > $47,000 of household income.
Market Analysis | |||||||
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |||
Potential Customers | Growth | CAGR | |||||
Hardcore Athletes | 8% | 8,097 | 8,745 | 9,445 | 10,201 | 11,017 | 8.00% |
Newbies | 9% | 13,223 | 14,413 | 15,710 | 17,124 | 18,665 | 9.00% |
Total | 8.62% | 21,320 | 23,158 | 25,155 | 27,325 | 29,682 | 8.62% |
4.2 Target Market Segment Strategy
The strategy for segmenting the market is based on the fact that the two different groups have distinct buying patterns. The hardcore athletes have a decent amount of sport specific clothing. When they shop for new stuff it is generally a replacement piece here and there.
They are typically buying the latest and greatest on the market. Although they do not need more products it is this group that most appreciates the subtle improvements that the new products bring. They therefore are likely to buy a piece or two if the product shows improvement in design over what they currently own.
This differs from the newbies who are new to aerobic activities, or at least to the level that they currently participate at. This group is more likely to make less frequent but larger purchases. This group is particularly exciting because it allows Gear Wear to have a significant impact on the outfitting of these people.
4.3 Industry Analysis
Gear Wear participates in the men’s retail clothing industry, specifically in the outdoor aerobic sports clothes niche. The aerobic sports clothing market is a $765 million dollar industry.
Gear Wear is well poised in Ashland, Oregon, a sports minded town. Athletes can participate in any number of activities, all within a 20 minute drive from Ashland. Additionally, people can participate in both fall and winter (snow) activities at the same time.
Products in this industry are purchased either through a local retailer or mail order. At the local retail outlet, there are either sport specific stores or larger general retailers that carry a wide assortment of different sports/human powered activities.
Products are also purchased via mail order companies. Within the mail order arena, there are also retailers that offer sport specific clothing as well as mail order retailers that sell a wide assortment of sports.
4.3.1 Competition and Buying Patterns
Gear Wear faces competition from several sources:
- Run Pro: A running-only store that stocks a decent variety of running-specific clothing.
- Two Wheel Drive: A bicycle shop that has the best selection of cycling-specific clothing.
- Assorted ski retailers: There are two ski retailers that sell a variety of clothing, primarily outerwear and base layers that could be used for cross country skiing.
- R.E.I.: A Seattle-based retailer and mail order company with many regional/local stores that sells a wide variety of different men’s and women’s clothing. While the variety is great in terms of sports, there are not a lot of choices within sport specific clothing.
- Performance Bike Shop: A mail order, cycling-specific retailer of clothing, bicycles, equipment, components, and accessories. Their selection is great, however, it is cycling specific and being mail order, you cannot try on the products.
- California Running: The leading running-specific mail order house. The pluses and minuses are similar to Performance Bike Shop.
The buying patterns for the hardcore athletes are that they typically will go to a sport specific store (or mail order) to make a purchase. This is because they use the clothing so much and appreciate the technical aspects of the products that they notice the subtleties between the different products and appreciate the wider selection.
The newbies are more likely to make their purchases from a general retailer because of the wide range of products that they offer.
Strategy and Implementation Summary
Gear Wear will reach the road to profitability by exploiting its competitive edge of an incredible selection. Gear Wear offers true one-shop stopping. Gear Wear’s marketing strategy will be multifaceted, one facet for each market segment.
For the hardcore athletes, Gear Wear will market themselves as the most complete source of products. For the newbies Gear Wear will be marketing themselves as the knowledgeable source for all different sports. Newbies are in search information in addition to the gear for their new activities and they are more likely to value a salesperson to help inform them.
5.1 Competitive Edge
Gear Wear’s competitive edge is its unsurpassed selection. It is able to offer the same complete selection as the sport specific stores, but Gear Wear has multi sports all under one roof. This creates a truly one stop shopping option where a customer can stop by and have the most complete selection available.
As the demographics indicate, the target customers participate in more than one sport so the value in being able to go to one store and find a anything you might want or need is of tremendous value. While having a large selection is not an inherent sustainable advantage, for now there are no indicators that would suggest that any other competitors are going to try to enter this same space. The retail space seems to be content in not getting too specialized in any one or groupings of activities.
5.2 Marketing Strategy
The marketing strategy that Gear Wear will employ takes into account the two different market segments. Gear Wear will market itself to the hardcore user group as the complete resource for all the different types of male sports clothing.
Gear Wear will use a combination of magazine/journal advertisements to reach this group. In addition to the advertisements, Gear Wear will also be quite visible at the different competitions that the athletes participate in. They will be sponsoring the events as well as handing out flyers as a way to develop visibility for the hardcore athletes.
The marketing strategy for the newbies will a bit different, in addition to advertising itself as a complete source/selection of clothing, Gear Wear will stress the fact that in addition to the selection it offers unprecedented knowledge/advice from its sales people. This will be attractive to the newbies who are just getting into the different sports and could use knowledge and guidance regarding their new activities. Gear Wear will rely on advertisements in the local outdoor sports journals as a way to reach this target audience.
5.3 Sales Strategy
Gear Wear’s sales strategy will be to supplement its outstanding selection with salespeople who can provide good information about the different features of the clothing and the differentiation between all the products. Having just the clothing out on display will not in itself sell the products, there must be supporting staff that can explain the relative differences between the products as well as discuss the need for purchasing the gear. Most newbies will just assume that they can use their traditional cotton workout clothing and they need to be educated as to why specialized clothing makes all the difference in the world.
The sales staff will be well trained in knowing the technical details of the different fabrics and products as well as proper fitting. This training will occur before the staff reaches the sales floor. It is presumed that having the sales staff properly trained will have a significant effect on making the conversion from a casual shopper into a qualified customer.
5.3.1 Sales Forecast
It is forecasted that the first three months will not have any significant sales activity. The first two months will be used to set the business up to be ready for retail. The third month will have a trickle of sales activity. This is to be expected as the business is just opening its doors and there are not a lot of people that are familiar yet with Gear Wear. Sales are expected to grow slowly during first year. Profitability should occur by month 26 with sales revenue escalating continually through year three.
Sales Forecast | |||
Year 1 | Year 2 | Year 3 | |
Sales | |||
Hardcore athletes | $63,157 | $151,889 | $222,090 |
Newbies | $70,736 | $170,116 | $248,741 |
Total Sales | $133,893 | $322,005 | $470,831 |
Direct Cost of Sales | Year 1 | Year 2 | Year 3 |
Hardcore athletes | $25,263 | $60,756 | $88,836 |
Newbies | $28,294 | $68,046 | $99,496 |
Subtotal Direct Cost of Sales | $53,557 | $128,802 | $188,332 |
5.4 Milestones
- Completion of business plan
- Securing retail space
- First month the doors are open
- Profitability
- Explosive sales revenue
Milestones | |||||
Milestone | Start Date | End Date | Budget | Manager | Department |
Completion of business plan | 11/1/2002 | 1/15/2003 | $0 | Stan | Marketing |
Securing retail space | 1/1/2003 | 2/1/2003 | $0 | Stan | Department |
First month the doors are open | 1/1/2003 | 3/1/2003 | $0 | Stan | Operations |
Profitability | 1/1/2003 | 2/28/2006 | $0 | Stan | Operations |
Sales revenue >$200,000 | 1/1/2003 | 12/30/2005 | $0 | Everyone | Sales |
Totals | $0 |
Management Summary
Stan Gearboy received his undergraduate degree form the University of Oregon. While at the University Stan was on both the cycling and the cross country ski team. It was in college where Stan began to realize that he truly enjoyed pushing his body and mind aerobically.
After school Stan worked at R.E.I., initially on the sales floor for two years, moving to a managerial position soon thereafter. Stan worked at R.E.I. for five years getting a complete picture of the retail outdoor market. Stan had always had the dream to own his own business but felt that he did not have a complete enough skill set to risk his own money so he thought it would be prudent to go back to school for a Masters in Business.
Stan chose Southern Oregon University in Ashland based on its active culture and proximity to the mountains. While at school Stan knew in the back of his mind that he wanted to open a retail establishment. Stan recognized that there was no need for a bicycle shop as there were plenty in the city. What Stan did realize was that there was a true lack of sources of men’s aerobic sports clothing retailers.
After his first year in school Stan knew this was the category that he wanted to work in. He went through his second year of school with this idea in mind, formulating parts of the business plan while he was still in school. Two months after graduation, after applying and receiving a significant loan through the school’s entrepreneurship program, Stan began to work full time on Gear Wear.
6.1 Personnel Plan
Stan will begin operations with a few key positions:
- Stan: He will wear multiple hats within the organization. Some of his functions include, but are not limited to: sales, marketing, procurement, business development.
- Sales staff: Initially Gear Wear will have a maximum of three sales people on the floor at any one point. The sales staff will double as customer service agents if any problems arise. The first six months will generally have no more than two staff members.
- Support staff: Gear Wear will use two support staff agents to assist in the unpacking, inventory introduction, and merchandising of the products. These employees will work primarily behind the scenes, except when it comes to the merchandising functions.
- Bookkeeper/Accountant: This will be a part-time position where the employee comes in several time a week and performs the necessary bookkeeping duties. Every two to four weeks the financials will be reviewed by a local CPA firm.
Personnel Plan | |||
Year 1 | Year 2 | Year 3 | |
Stan | $24,000 | $30,000 | $33,000 |
Sales staff | $27,000 | $35,000 | $40,000 |
Support Staff | $22,500 | $27,000 | $29,000 |
Bookkeeper | $19,700 | $24,000 | $28,000 |
Total People | 6 | 8 | 9 |
Total Payroll | $93,200 | $116,000 | $130,000 |
Financial Plan
The following sections will outline the key Financial Strategy for Male Gear Wear.
7.1 Important Assumptions
The following table details important Financial Assumptions.
General Assumptions | |||
Year 1 | Year 2 | Year 3 | |
Plan Month | 1 | 2 | 3 |
Current Interest Rate | 10.00% | 10.00% | 10.00% |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% |
Tax Rate | 30.00% | 30.00% | 30.00% |
Other | 0 | 0 | 0 |
7.2 Break-even Analysis
The break-even Analysis indicates what is needed in monthly revenue to reach the break-even point.
Break-even Analysis | |
Monthly Revenue Break-even | $18,844 |
Assumptions: | |
Average Percent Variable Cost | 40% |
Estimated Monthly Fixed Cost | $11,307 |
7.3 Projected Profit and Loss
The following table and charts show the Projected Profit and Loss.
Pro Forma Profit and Loss | |||
Year 1 | Year 2 | Year 3 | |
Sales | $133,893 | $322,005 | $470,831 |
Direct Cost of Sales | $53,557 | $128,802 | $188,332 |
Other Costs of Goods | $0 | $0 | $0 |
Total Cost of Sales | $53,557 | $128,802 | $188,332 |
Gross Margin | $80,336 | $193,203 | $282,498 |
Gross Margin % | 60.00% | 60.00% | 60.00% |
Expenses | |||
Payroll | $93,200 | $116,000 | $130,000 |
Sales and Marketing and Other Expenses | $6,000 | $6,000 | $6,000 |
Depreciation | $1,800 | $1,800 | $1,800 |
Rent | $10,800 | $11,000 | $11,000 |
Utilities | $3,600 | $3,600 | $3,600 |
Insurance | $3,900 | $4,500 | $4,500 |
Payroll Taxes | $13,980 | $17,400 | $19,500 |
Other | $2,400 | $2,400 | $2,400 |
Total Operating Expenses | $135,680 | $162,700 | $178,800 |
Profit Before Interest and Taxes | ($55,344) | $30,503 | $103,698 |
EBITDA | ($53,544) | $32,303 | $105,498 |
Interest Expense | $0 | $0 | $0 |
Taxes Incurred | $0 | $9,151 | $31,110 |
Net Profit | ($55,344) | $21,352 | $72,589 |
Net Profit/Sales | -41.33% | 6.63% | 15.42% |
7.4 Projected Cash Flow
The following table and chart presents the Projected Cash Flow.
Pro Forma Cash Flow | |||
Year 1 | Year 2 | Year 3 | |
Cash Received | |||
Cash from Operations | |||
Cash Sales | $133,893 | $322,005 | $470,831 |
Subtotal Cash from Operations | $133,893 | $322,005 | $470,831 |
Additional Cash Received | |||
Sales Tax, VAT, HST/GST Received | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 |
New Other Liabilities (interest-free) | $0 | $0 | $0 |
New Long-term Liabilities | $0 | $0 | $0 |
Sales of Other Current Assets | $0 | $0 | $0 |
Sales of Long-term Assets | $0 | $0 | $0 |
New Investment Received | $0 | $0 | $0 |
Subtotal Cash Received | $133,893 | $322,005 | $470,831 |
Expenditures | Year 1 | Year 2 | Year 3 |
Expenditures from Operations | |||
Cash Spending | $93,200 | $116,000 | $130,000 |
Bill Payments | $89,861 | $193,772 | $270,272 |
Subtotal Spent on Operations | $183,061 | $309,772 | $400,272 |
Additional Cash Spent | |||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 |
Principal Repayment of Current Borrowing | $0 | $0 | $0 |
Other Liabilities Principal Repayment | $0 | $0 | $0 |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 |
Purchase Other Current Assets | $0 | $0 | $0 |
Purchase Long-term Assets | $0 | $0 | $0 |
Dividends | $0 | $0 | $0 |
Subtotal Cash Spent | $183,061 | $309,772 | $400,272 |
Net Cash Flow | ($49,168) | $12,233 | $70,559 |
Cash Balance | $38,932 | $51,165 | $121,724 |
7.5 Projected Balance Sheet
The following table shows the Projected Balance Sheet.
Pro Forma Balance Sheet | |||
Year 1 | Year 2 | Year 3 | |
Assets | |||
Current Assets | |||
Cash | $38,932 | $51,165 | $121,724 |
Inventory | $9,422 | $22,660 | $33,133 |
Other Current Assets | $0 | $0 | $0 |
Total Current Assets | $48,354 | $73,825 | $154,857 |
Long-term Assets | |||
Long-term Assets | $9,000 | $9,000 | $9,000 |
Accumulated Depreciation | $1,800 | $3,600 | $5,400 |
Total Long-term Assets | $7,200 | $5,400 | $3,600 |
Total Assets | $55,554 | $79,225 | $158,457 |
Liabilities and Capital | Year 1 | Year 2 | Year 3 |
Current Liabilities | |||
Accounts Payable | $13,798 | $16,117 | $22,760 |
Current Borrowing | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 |
Subtotal Current Liabilities | $13,798 | $16,117 | $22,760 |
Long-term Liabilities | $0 | $0 | $0 |
Total Liabilities | $13,798 | $16,117 | $22,760 |
Paid-in Capital | $115,000 | $115,000 | $115,000 |
Retained Earnings | ($17,900) | ($73,244) | ($51,892) |
Earnings | ($55,344) | $21,352 | $72,589 |
Total Capital | $41,756 | $63,108 | $135,697 |
Total Liabilities and Capital | $55,554 | $79,225 | $158,457 |
Net Worth | $41,756 | $63,108 | $135,697 |
7.6 Business Ratios
The following table indicates key Business Ratios for this company as well as a relative comparison with known industry averages, based upon the NAICS industry code 448190, for Clothing Stores retailing lines of specialized clothes.
Ratio Analysis | ||||
Year 1 | Year 2 | Year 3 | Industry Profile | |
Sales Growth | 0.00% | 140.49% | 46.22% | 5.27% |
Percent of Total Assets | ||||
Inventory | 16.96% | 28.60% | 20.91% | 38.34% |
Other Current Assets | 0.00% | 0.00% | 0.00% | 26.48% |
Total Current Assets | 87.04% | 93.18% | 97.73% | 88.71% |
Long-term Assets | 12.96% | 6.82% | 2.27% | 11.29% |
Total Assets | 100.00% | 100.00% | 100.00% | 100.00% |
Current Liabilities | 24.84% | 20.34% | 14.36% | 37.92% |
Long-term Liabilities | 0.00% | 0.00% | 0.00% | 12.86% |
Total Liabilities | 24.84% | 20.34% | 14.36% | 50.78% |
Net Worth | 75.16% | 79.66% | 85.64% | 49.22% |
Percent of Sales | ||||
Sales | 100.00% | 100.00% | 100.00% | 100.00% |
Gross Margin | 60.00% | 60.00% | 60.00% | 14.97% |
Selling, General & Administrative Expenses | 101.33% | 49.59% | 41.34% | 6.56% |
Advertising Expenses | 0.00% | 0.00% | 0.00% | 1.14% |
Profit Before Interest and Taxes | -41.33% | 9.47% | 22.02% | 1.32% |
Main Ratios | ||||
Current | 3.50 | 4.58 | 6.80 | 2.10 |
Quick | 2.82 | 3.17 | 5.35 | 0.86 |
Total Debt to Total Assets | 24.84% | 20.34% | 14.36% | 57.27% |
Pre-tax Return on Net Worth | -132.54% | 48.33% | 76.42% | 4.00% |
Pre-tax Return on Assets | -99.62% | 38.50% | 65.44% | 9.36% |
Additional Ratios | Year 1 | Year 2 | Year 3 | |
Net Profit Margin | -41.33% | 6.63% | 15.42% | n.a |
Return on Equity | -132.54% | 33.83% | 53.49% | n.a |
Activity Ratios | ||||
Inventory Turnover | 10.91 | 8.03 | 6.75 | n.a |
Accounts Payable Turnover | 7.51 | 12.17 | 12.17 | n.a |
Payment Days | 27 | 28 | 26 | n.a |
Total Asset Turnover | 2.41 | 4.06 | 2.97 | n.a |
Debt Ratios | ||||
Debt to Net Worth | 0.33 | 0.26 | 0.17 | n.a |
Current Liab. to Liab. | 1.00 | 1.00 | 1.00 | n.a |
Liquidity Ratios | ||||
Net Working Capital | $34,556 | $57,708 | $132,097 | n.a |
Interest Coverage | 0.00 | 0.00 | 0.00 | n.a |
Additional Ratios | ||||
Assets to Sales | 0.41 | 0.25 | 0.34 | n.a |
Current Debt/Total Assets | 25% | 20% | 14% | n.a |
Acid Test | 2.82 | 3.17 | 5.35 | n.a |
Sales/Net Worth | 3.21 | 5.10 | 3.47 | n.a |
Dividend Payout | 0.00 | 0.00 | 0.00 | n.a |
Appendix
Sales Forecast | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | |||||||||||||
Hardcore athletes | 40% | $0 | $0 | $3,433 | $4,412 | $4,645 | $5,323 | $6,112 | $6,687 | $7,112 | $7,454 | $7,878 | $10,101 |
Newbies | 40% | $0 | $0 | $3,845 | $4,941 | $5,202 | $5,962 | $6,845 | $7,489 | $7,965 | $8,348 | $8,823 | $11,313 |
Total Sales | $0 | $0 | $7,278 | $9,353 | $9,847 | $11,285 | $12,957 | $14,176 | $15,077 | $15,802 | $16,701 | $21,414 | |
Direct Cost of Sales | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Hardcore athletes | $0 | $0 | $1,373 | $1,765 | $1,858 | $2,129 | $2,445 | $2,675 | $2,845 | $2,982 | $3,151 | $4,040 | |
Newbies | $0 | $0 | $1,538 | $1,977 | $2,081 | $2,385 | $2,738 | $2,996 | $3,186 | $3,339 | $3,529 | $4,525 | |
Subtotal Direct Cost of Sales | $0 | $0 | $2,911 | $3,741 | $3,939 | $4,514 | $5,183 | $5,671 | $6,031 | $6,321 | $6,681 | $8,566 |
Personnel Plan | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Stan | 0% | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 |
Sales staff | 0% | $0 | $0 | $1,500 | $2,000 | $2,500 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 | $3,000 |
Support Staff | 0% | $0 | $0 | $1,500 | $2,000 | $2,200 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 | $2,400 |
Bookkeeper | 0% | $0 | $1,000 | $1,200 | $1,500 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 | $2,000 |
Total People | 1 | 2 | 4 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | |
Total Payroll | $2,000 | $3,000 | $6,200 | $7,500 | $8,700 | $9,400 | $9,400 | $9,400 | $9,400 | $9,400 | $9,400 | $9,400 |
General Assumptions | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Plan Month | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | |
Current Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Long-term Interest Rate | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | 10.00% | |
Tax Rate | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | 30.00% | |
Other | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Pro Forma Profit and Loss | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Sales | $0 | $0 | $7,278 | $9,353 | $9,847 | $11,285 | $12,957 | $14,176 | $15,077 | $15,802 | $16,701 | $21,414 | |
Direct Cost of Sales | $0 | $0 | $2,911 | $3,741 | $3,939 | $4,514 | $5,183 | $5,671 | $6,031 | $6,321 | $6,681 | $8,566 | |
Other Costs of Goods | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Total Cost of Sales | $0 | $0 | $2,911 | $3,741 | $3,939 | $4,514 | $5,183 | $5,671 | $6,031 | $6,321 | $6,681 | $8,566 | |
Gross Margin | $0 | $0 | $4,367 | $5,612 | $5,908 | $6,771 | $7,774 | $8,506 | $9,046 | $9,481 | $10,021 | $12,848 | |
Gross Margin % | 0.00% | 0.00% | 60.00% | 60.00% | 60.00% | 60.00% | 60.00% | 60.00% | 60.00% | 60.00% | 60.00% | 60.00% | |
Expenses | |||||||||||||
Payroll | $2,000 | $3,000 | $6,200 | $7,500 | $8,700 | $9,400 | $9,400 | $9,400 | $9,400 | $9,400 | $9,400 | $9,400 | |
Sales and Marketing and Other Expenses | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | $500 | |
Depreciation | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | $150 | |
Rent | $900 | $900 | $900 | $900 | $900 | $900 | $900 | $900 | $900 | $900 | $900 | $900 | |
Utilities | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | $300 | |
Insurance | $325 | $325 | $325 | $325 | $325 | $325 | $325 | $325 | $325 | $325 | $325 | $325 | |
Payroll Taxes | 15% | $300 | $450 | $930 | $1,125 | $1,305 | $1,410 | $1,410 | $1,410 | $1,410 | $1,410 | $1,410 | $1,410 |
Other | $200 | $200 | $200 | $200 | $200 | $200 | $200 | $200 | $200 | $200 | $200 | $200 | |
Total Operating Expenses | $4,675 | $5,825 | $9,505 | $11,000 | $12,380 | $13,185 | $13,185 | $13,185 | $13,185 | $13,185 | $13,185 | $13,185 | |
Profit Before Interest and Taxes | ($4,675) | ($5,825) | ($5,138) | ($5,388) | ($6,472) | ($6,414) | ($5,411) | ($4,679) | ($4,139) | ($3,704) | ($3,164) | ($337) | |
EBITDA | ($4,525) | ($5,675) | ($4,988) | ($5,238) | ($6,322) | ($6,264) | ($5,261) | ($4,529) | ($3,989) | ($3,554) | ($3,014) | ($187) | |
Interest Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Taxes Incurred | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Net Profit | ($4,675) | ($5,825) | ($5,138) | ($5,388) | ($6,472) | ($6,414) | ($5,411) | ($4,679) | ($4,139) | ($3,704) | ($3,164) | ($337) | |
Net Profit/Sales | 0.00% | 0.00% | -70.60% | -57.60% | -65.72% | -56.84% | -41.76% | -33.01% | -27.45% | -23.44% | -18.95% | -1.57% |
Pro Forma Cash Flow | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Cash Received | |||||||||||||
Cash from Operations | |||||||||||||
Cash Sales | $0 | $0 | $7,278 | $9,353 | $9,847 | $11,285 | $12,957 | $14,176 | $15,077 | $15,802 | $16,701 | $21,414 | |
Subtotal Cash from Operations | $0 | $0 | $7,278 | $9,353 | $9,847 | $11,285 | $12,957 | $14,176 | $15,077 | $15,802 | $16,701 | $21,414 | |
Additional Cash Received | |||||||||||||
Sales Tax, VAT, HST/GST Received | 0.00% | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
New Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Other Liabilities (interest-free) | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Sales of Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
New Investment Received | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Received | $0 | $0 | $7,278 | $9,353 | $9,847 | $11,285 | $12,957 | $14,176 | $15,077 | $15,802 | $16,701 | $21,414 | |
Expenditures | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Expenditures from Operations | |||||||||||||
Cash Spending | $2,000 | $3,000 | $6,200 | $7,500 | $8,700 | $9,400 | $9,400 | $9,400 | $9,400 | $9,400 | $9,400 | $9,400 | |
Bill Payments | $84 | $2,530 | $2,895 | $9,226 | $7,994 | $7,723 | $8,807 | $9,564 | $9,849 | $10,070 | $10,290 | $10,830 | |
Subtotal Spent on Operations | $2,084 | $5,530 | $9,095 | $16,726 | $16,694 | $17,123 | $18,207 | $18,964 | $19,249 | $19,470 | $19,690 | $20,230 | |
Additional Cash Spent | |||||||||||||
Sales Tax, VAT, HST/GST Paid Out | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Principal Repayment of Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Other Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Long-term Liabilities Principal Repayment | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Purchase Long-term Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Dividends | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | |
Subtotal Cash Spent | $2,084 | $5,530 | $9,095 | $16,726 | $16,694 | $17,123 | $18,207 | $18,964 | $19,249 | $19,470 | $19,690 | $20,230 | |
Net Cash Flow | ($2,084) | ($5,530) | ($1,817) | ($7,373) | ($6,847) | ($5,838) | ($5,250) | ($4,787) | ($4,172) | ($3,667) | ($2,988) | $1,184 | |
Cash Balance | $86,016 | $80,486 | $78,669 | $71,296 | $64,450 | $58,611 | $53,362 | $48,575 | $44,403 | $40,736 | $37,748 | $38,932 |
Pro Forma Balance Sheet | |||||||||||||
Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | ||
Assets | Starting Balances | ||||||||||||
Current Assets | |||||||||||||
Cash | $88,100 | $86,016 | $80,486 | $78,669 | $71,296 | $64,450 | $58,611 | $53,362 | $48,575 | $44,403 | $40,736 | $37,748 | $38,932 |
Inventory | $0 | $0 | $0 | $3,202 | $4,116 | $4,333 | $4,965 | $5,701 | $6,238 | $6,634 | $6,953 | $7,349 | $9,422 |
Other Current Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Current Assets | $88,100 | $86,016 | $80,486 | $81,871 | $75,412 | $68,782 | $63,577 | $59,063 | $54,812 | $51,037 | $47,689 | $45,096 | $48,354 |
Long-term Assets | |||||||||||||
Long-term Assets | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 |
Accumulated Depreciation | $0 | $150 | $300 | $450 | $600 | $750 | $900 | $1,050 | $1,200 | $1,350 | $1,500 | $1,650 | $1,800 |
Total Long-term Assets | $9,000 | $8,850 | $8,700 | $8,550 | $8,400 | $8,250 | $8,100 | $7,950 | $7,800 | $7,650 | $7,500 | $7,350 | $7,200 |
Total Assets | $97,100 | $94,866 | $89,186 | $90,421 | $83,812 | $77,032 | $71,677 | $67,013 | $62,612 | $58,687 | $55,189 | $52,446 | $55,554 |
Liabilities and Capital | Month 1 | Month 2 | Month 3 | Month 4 | Month 5 | Month 6 | Month 7 | Month 8 | Month 9 | Month 10 | Month 11 | Month 12 | |
Current Liabilities | |||||||||||||
Accounts Payable | $0 | $2,441 | $2,586 | $8,960 | $7,738 | $7,430 | $8,489 | $9,235 | $9,514 | $9,727 | $9,933 | $10,354 | $13,798 |
Current Borrowing | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Other Current Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Subtotal Current Liabilities | $0 | $2,441 | $2,586 | $8,960 | $7,738 | $7,430 | $8,489 | $9,235 | $9,514 | $9,727 | $9,933 | $10,354 | $13,798 |
Long-term Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Total Liabilities | $0 | $2,441 | $2,586 | $8,960 | $7,738 | $7,430 | $8,489 | $9,235 | $9,514 | $9,727 | $9,933 | $10,354 | $13,798 |
Paid-in Capital | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 | $115,000 |
Retained Earnings | ($17,900) | ($17,900) | ($17,900) | ($17,900) | ($17,900) | ($17,900) | ($17,900) | ($17,900) | ($17,900) | ($17,900) | ($17,900) | ($17,900) | ($17,900) |
Earnings | $0 | ($4,675) | ($10,500) | ($15,638) | ($21,026) | ($27,498) | ($33,912) | ($39,322) | ($44,002) | ($48,140) | ($51,844) | ($55,008) | ($55,344) |
Total Capital | $97,100 | $92,425 | $86,600 | $81,462 | $76,074 | $69,602 | $63,188 | $57,778 | $53,098 | $48,960 | $45,256 | $42,092 | $41,756 |
Total Liabilities and Capital | $97,100 | $94,866 | $89,186 | $90,421 | $83,812 | $77,032 | $71,677 | $67,013 | $62,612 | $58,687 | $55,189 | $52,446 | $55,554 |
Net Worth | $97,100 | $92,425 | $86,600 | $81,462 | $76,074 | $69,602 | $63,188 | $57,778 | $53,098 | $48,960 | $45,256 | $42,092 | $41,756 |