Finance
Financial Projections for Touch My Knuckles
Touch My Knuckles, a firm selling mixed martial arts appeal, including shirts, fleeces, hats and sweatshirts will provide a great potential for investment. The aim of this paper is to look at the financial statements for the first three years of operating, including start-up costs, cash flow, income statement and balance sheet. Following the financial analysis consideration will be given to the way in which the may be raised an issue of capital structure.
Financial Statements
The following financial statements indicate potential of the business. The financing being requested in $248,560, this can been calculated with reference to the start up costs, less the available capital, with an allowance of the operating loss that will be made in the first month.
The start up costs are relativity modest due to the use of outsource suppliers who will send the goods directly to the wholesale purchasers. The total start up costs are $275,000.
Table 1; Start up costs
Premise (lease)
25,000
Office equipment and furniture
22,000
Computer equipment
18,000
Opening inventory
150,000
Legal costs
25,000
Pre-start up operating costs
20,000
Launch marketing
15,000
Total
275,000
The cash flow for the first year is shown in table 2 below. This shows that the first month will operate at a deficit, but after this there will be an operating profit each month with a cash surplus. The firm will break even in month 12.
Table 2; Fist Year Cash Flow
Start up period
Jan
Feb
Mar
Apr
May
Jun
Jul
Start up costs
275,000
Sales
10,000
30,000
35,000
46,000
49,000
57,000
63,000
Cost of goods sold
2,000
6,000
7,000
9,200
9,800
11,400
12,600
Payroll
3,000
9,000
10,500
13,800
14,700
17,100
18,900
Payroll taxes etc.
1,080
1,260
1,656
1,764
2,052
2,268
Sales and marketing
3,000
3,000
2,000
2,000
1,800
1,800
1,800
Rent
Insurance
2,000
Utilities
Total outflow
11,560
19,880
21,560
27,856
28,864
33,152
36,768
Net inflow/outflow
-1,560
10,120
13,440
18,144
20,136
23,848
26,232
Accumulative total
-275,000
-276,560
-266,440
-253,000
-234,856
-214,720
-190,872
-164,640
Aug
Sept
Oct
Nov
Dec
Total
Start up costs
Sales
67,000
70,000
78,000
82,000
90,000
677,000
Cost of goods sold
13,400
14,000
15,600
16,400
18,000
135,400
Payroll
20,100
21,000
23,400
24,600
27,000
203,100
Payroll taxes etc.
2,412
2,520
2,808
2,952
3,240
24,372
Sales and marketing
2,000
2,000
2,000
2,000
2,000
25,400
Rent
9,600
Insurance
2,000
Table 3; three-year profit and loss (income statement) projection
20X4
20X5
20X6
Sales (net of any sales taxes)
$677,000
$846,250
$1,057,813
Cost of goods sold
$135,400
$160,788
$195,695
Gross Margin
$541,600
$685,463
$862,117
Gross Margin %
80.00%
81.00%
81.50%
Expenses
Payroll
$203,100
$213,255
$223,918
Sales and Marketing and Other Expenses
$25,400
$30,000
$35,000
Communications
$33,850
$42,313
$52,891
Client Relations
$20,310
$25,388
$29,619
Premises/offices
$9,600
$10,080
$10,584
Payroll Taxes & overheads
$24,372
$25,591
$26,870
Insurance
$2,000
$2,100
$2,205
Utilities
$1,600
$1,680
$1,764
Total Operating Expenses
$320,232
$350,406
$382,850
Profit Before Interest and Taxes
$221,368
$335,057
$479,267
EBITDA
$221,368
$335,057
$479,267
Interest
$25,000
$25,000
$25,000
Depreciation
$13,000
$13,000
$13,000
Taxes Incurred (assumed at 25%)
$45,842
$74,264
$110,317
Net Profit
$175,526
$260,793
$368,950
Net Profit/Sales
25.93%
30.82%
34.88%
The profit margin increases as the firms' sales increase and the economies of scope and scale are realized. It is assumed that the 10% on the debt is paid and not capital repayments are made in the first three years.
Table 4 is the pro forma balance sheet, showing the firms value increasing.
Table 4; Balance Sheet
Balance sheet
20X4
20X5
20X6
Current assets
Cash and Cash equivalents
$180,004
$487,139
$926,468
Accounts receivable
$18,447
$27,921
$39,939
Inventory
$56,417
$70,521
$88,151
Total current assets
$254,868
$585,582
$1,054,557
Long-term assets
$65,000
$52,000
$39,000
Total assets
$319,868
$637,582
$1,093,557
Current…
Martial Arts can be defined as a system organized into a code or it may be termed as the customs that revolve around practices that may give rise to conflict. This art is used by people for a number of reasons such as safety, championship, physical up gradation subliminal and divine development (Clements, 2006). People hold completely different perspectives towards the idea of Martial arts. A large number of people consider
Martial Arts Three of the most significant Chinese martial arts traditions include Chuan Fa, Kung Fu, and Wushu. Chuan Fa has also become part of the Japanese martial arts tradition, where it is known as Kenpo, also spelled Kempo. Chuan Fa translates as "fist law," and Kempo means "fist law" in Japanese. However, "the Chinese system from which Kenpo was derived underwent so many changes that, while most of the Kenpo
Mindful vs. traditional martial arts toward improved academic grades in children diagnosed with ADHD While medication and psychotherapy are the current best practice in treating attention deficit hyperactivity disorder (ADHD), their benefits and aim are too peripheral and topical -- neither resolving the neurological origin of deficits. Moreover, many are opposed to these treatments and there are few substantiated and readily accepted alternatives. The consequences of ADHD have a ripple effect --
Buddhism and Martial Arts The principles of Buddhism and its application in Martial Arts East Asian religions are known for their focus on the 'inward self philosophy' -- that is, the belief that individuals can momentarily achieve a peaceful state of mind through meditation and actions that seek to create harmony between the human mind and matter. As one of the oldest religions in the Asian region, Buddhism subsists to this philosophy,
Rise of Mixed Martial Arts Mixed martial arts combat is a sport with an immense popularity that is still growing. This sport is also widely known as cage fighting, it is a full contact sport that allows fighters with different fighting styles and disciplines to compete. The popularity of this sport has increased from being an obscure and savage sideshow, to what it is now; a full blown mainstream and
Capoeira brazillian dance martial art originally Angola. All sources MUST BE McFarlin Tulsa City/County Library. I updated a file guide line understand I . In spite of the fact that many are familiar with it, Capoeira remains a mysterious concept in the contemporary society. The masses are likely to associate it with a dance or with a fighting style, but very little people are likely to pinpoint exactly what it
Our semester plans gives you unlimited, unrestricted access to our entire library of resources —writing tools, guides, example essays, tutorials, class notes, and more.
Get Started Now