• Business Plans
    • Business Plan for Investors
    • Bank/SBA Business Plan
    • Strategic/Operational Business Plan
    • Immigration Business Plan
      • L1 Visa Business Plan
      • E1 Treaty Trader Visa Business Plan
      • E2 Treaty Investor Visa Business Plan
      • EB-1 Business Plan
      • EB-2 NIW Business Plan
      • EB-5 Business Plan
      • Innovator Visa Business Plan
      • Start-Up Visa Business Plan
      • Expansion Worker Visa Business Plan
      • Manitoba MPNP Visa Business Plan
      • Start-Up Visa Business Plan
      • Nova Scotia NSNP Visa Business Plan
      • British Columbia BC PNP Visa Business Plan
      • Self-Employed Visa Business Plan
      • OINP Entrepreneur Stream Business Plan
      • LMIA Owner Operator Business Plan
      • ICT Work Permit Business Plan
      • LMIA Mobility Program – C11 Entrepreneur Business Plan
      • USMCA (ex-NAFTA) Business Plan
    • Franchise Business Plan
    • Landlord business plan
    • Nonprofit Start-Up Business Plan
    • Other Business Plans
      • Cannabis business plan
      • Ecommerce business plan
      • Online boutique business plan
      • Mobile application business plan
      • Daycare business plan
      • Restaurant business plan
      • Food delivery business plan
      • Real estate business plan
  • Services
    • Business Continuity Plan
    • Pitch Deck
    • Buy Side Due Diligence Services
    • ICO whitepaper
    • ICO consulting services
    • Confidential Information Memorandum
    • Private Placement Memorandum
    • Feasibility study
  • How it works
  • About us
  • Business Plan
    Examples
  • Contact Us
+1-619-7275304
Need a business plan? Call now:+1-619-7275304
Talk to our experts:
  • Business Plans
    • Business Plan for Investors
    • Bank/SBA Business Plan
    • Strategic/Operational Business Plan
    • Immigration Business Plan
      • L1 Visa Business Plan
      • E1 Treaty Trader Visa Business Plan
      • E2 Treaty Investor Visa Business Plan
      • EB-1 Business Plan
      • EB-2 NIW Business Plan
      • EB-5 Business Plan
      • Innovator Visa Business Plan
      • Start-Up Visa Business Plan
      • Expansion Worker Visa Business Plan
      • Manitoba MPNP Visa Business Plan
      • Start-Up Visa Business Plan
      • Nova Scotia NSNP Visa Business Plan
      • British Columbia BC PNP Visa Business Plan
      • Self-Employed Visa Business Plan
      • OINP Entrepreneur Stream Business Plan
      • LMIA Owner Operator Business Plan
      • ICT Work Permit Business Plan
      • LMIA Mobility Program – C11 Entrepreneur Business Plan
      • USMCA (ex-NAFTA) Business Plan
    • Franchise Business Plan
    • Landlord business plan
    • Nonprofit Start-Up Business Plan
    • Other Business Plans
      • Cannabis business plan
      • Ecommerce business plan
      • Online boutique business plan
      • Mobile application business plan
      • Daycare business plan
      • Restaurant business plan
      • Food delivery business plan
      • Real estate business plan
  • Services
    • Business Continuity Plan
    • Pitch Deck
    • Buy Side Due Diligence Services
    • ICO whitepaper
    • ICO consulting services
    • Confidential Information Memorandum
    • Private Placement Memorandum
    • Feasibility study
  • How it works
  • About us
  • Business Plan
    Examples
  • Contact Us
Place the order
logo logo
Menu
CALL NOW:+1-619-7275304
  1. HOME
  2. Blog
  3. Amusement Park Business Plan Sample

FEB.26, 2021

Amusement Park Business Plan Sample

(4 votes, average: 5.00 out of 5)
Loading...
Article Business Plan Templates Entertainment & Recreation Business Plans
Amusement Park Business Plan Sample

Share:

Table of Content

    Amusement Park Business Plan for Starting Your Own Theme Park

    Do you want to build an amusement park? Well, amusement park is a large facility that contain gardens, play areas, amusement rides, games and other entertainments. The amusement park business can be extremely profitable and enjoyable to run. If you possess the ability to manage the park activities and maintain the technical structure, you must not delay planning about opening it.

    Like all other businesses, the first step would be to create a detailed business plan. Before launching your business, you’ll have to develop accurate amusement park marketing plan, personnel plan and financial plan.

    In this guide on how to start a theme park business we’re providing business plan of Holiday Ventures. Through this, you can know the important details that must be included while making business plan for your startup.

    Amusement Park Business Plan Summary

    2.1 The Business

    Start your Business Plan Now
    Start My Business Plan
    Start your Business Plan Now

    Holiday Ventures will be a registered and licensed family amusement park based in Charlotte. The business will provide amusement rides, slides, magic shows, themed events, games, picnic areas, and entertainment for people of all ages.

    Under the supervision of experienced managers and with the collaboration of responsible employees, the business will provide people with unforgettable joyful experience.

    2.2 Management of Amusement Park

    Managing an amusement park requires is not so easy. You will need highly responsible personnel who have the required technical skills, and efficient supervisors who would adhere to your business values. To ensure a structured and organized management, you must first make a theme park business model.

    To manage your finances, you should also analyze how much does it cost to run an amusement park in your business model. If you don’t have a clear idea of startup costs, you should explore some amusement park business plan examples like this one to get an analogous idea of your finances.

    2.3 Customers of Theme Park

    The customers of a theme park can be categorized in the following groups:

    • Children
    • Teenagers
    • Youngsters & Adults
    • Senior Citizens
    • Tourists

    2.4 Business Target

    The business target of Holiday Ventures is to establish a name in amusement park business domain. The startup aims to include more activities and entertainment opportunities by the end of first five years. Financially, the company’s profitability targets can be seen from the following graph.

    Amusement Park Business Plan Sample - 3 Years Profit Forecast

    Landlord business plan
    Helps commercial tenants get landlord approval.

    Company Summary

    3.1 Company Owner

    Holiday Ventures will be owned by Adam Redford. Adam completed his MBA from Harvard University and proceeded to work in notable institutes as senior manager. After serving as an operation manager in Herschend Family Entertainment for seven years, Adam has decided to launch his own business.

    3.2 Why the amusement park business is being started

    Adam always wanted to start his own business. Due to his inclination towards recreation and entertainment industry, he decided to build a theme park. He had several ideas to bring innovation in amusement parks. As without innovation it would be very difficult to earn fame in a field so saturated.

    3.3 How the amusement park business will be started

    Step1: Create amusement park business plan template

    The first step is to explore how to create an amusement park. After detailed research, you would have to prepare an accurate business plan for your startup. Ideally, the business plan must contain accurate resources, expenses, management system, and financial projections of your business.

    Step2: Risk Analysis

    Before launching your startup, you must carry out a detailed marketing and risk analysis. Your critical risks problems and assumptions business plan amusement park must study

    • Positive and negative risks involved in starting this business.
    • Proper strategies to avoid, deflect, or resolve risks.

    The risks may range from unexpected injuries, mechanical hazards, technical issues, financial ups and downs, and more.

    Step3: Define the Brand/ Establish Physical Presence

    After planning all the aspects of your business you should start establishing a physical presence. It is the time when you acquire licenses and registrations – while also hiring staff for running your business. Procuring the inventory and installation of rides, games, and other entertainment staff must also be started side-by side.

    Step4: Web & Social Media Presence

    Through using online tools, you can run cost-effective campaigns to let your target customers know about you. Moreover, establishing online presence can help you in managing large scale operations such as ticketing systems etc. in a much efficient way.

    Step5: Promote and market

    Lastly, you have to start executing your advertisement and sales strategy to gain more and more customers.

    Amusement Park Business Plan - Startup Cost

    Start-up Expenses  
    Legal $254,000
    Consultants $0
    Insurance $35,000
    Rent $40,000
    Research and Development $28,900
    Expensed Equipment $70,000
    Signs $4,000
    TOTAL START-UP EXPENSES $431,900
    Start-up Assets $390,000
    Cash Required $410,000
    Start-up Inventory $70,000
    Other Current Assets $320,000
    Long-term Assets $305,000
    TOTAL ASSETS $1,495,000
    Total Requirements $1,926,900
    START-UP FUNDING
    Start-up Expenses to Fund $431,900
    Start-up Assets to Fund $1,495,000
    TOTAL FUNDING REQUIRED $1,926,900
    Assets
    Non-cash Assets from Start-up $1,955,000
    Cash Requirements from Start-up $360,000
    Additional Cash Raised $69,000
    Cash Balance on Starting Date $34,000
    TOTAL ASSETS $2,418,000
    Liabilities and Capital
    Liabilities $31,000
    Current Borrowing $0
    Long-term Liabilities $0
    Accounts Payable (Outstanding Bills) $40,000
    Other Current Liabilities (interest-free) $0
    TOTAL LIABILITIES $71,000
    Capital
    Planned Investment $1,926,900
    Investor 1 $0
    Investor 2 $0
    Other $0
    Additional Investment Requirement $0
    TOTAL PLANNED INVESTMENT $1,926,900
    Loss at Start-up (Start-up Expenses) $420,100
    TOTAL CAPITAL $2,347,000
    TOTAL CAPITAL AND LIABILITIES $2,418,000
    Total Funding $1,926,900
    Any questions? Get in Touch!

    Services of Amusement Park

    Amusement parks may contain many types of entertainment and services. Since it takes a lot of planning and management in organizing each activity, you must decide your offerings as early as possible. Before you make an amusement park business plan, you should decide the services you want to provide.

    In this amusement park project report sample we’re listing the services of Holiday Ventures. So that you can get an idea of what type of entertainment is in demand these days.

    Amusement Rides & Fun Game Challenges

    At us our customers will find a huge variety of amusement rides and games. Our major offerings in amusement rides and family fun activities will include:

    • Roller Coaster Ride
    • Train Rides
    • Pendulum Ride
    • Swing Ride
    • Frisbee Ride
    • Pirate Ship Ride
    • Drop Tower Ride
    • Amusement Slides

    Our fun game challenges will include:

    • Skipping Stones
    • Ball Cupping
    • Bridge Ball
    • Bridge the gap
    • High Rollers
    • Mud Skipping
    • Ride the Wave
    • Slippery Wall Climbing
    • Tug of War

    Gardens & Picnic Services

    For families who would want to arrange reunion and picnics, we’ll offer immersive and natural garden areas. We’ll also facilitate them by arranging peaceful and recreational outdoor space for them.

    Themed Events, Shows & Nights

    We’ll also organize themed shows, magic shows and musical nights. Through our website and social media accounts, we’ll keep our customers’ updated about the incoming activities.

    High Quality Food

    To provide our visitors with one-in-all recreation, we’ll offer high quality local food and some international cuisines.

    Marketing Analysis of Amusement Parks Business

    Valentin Marinov
    TrustPilot

    excellent work

    excellent work, competent advice.
    Alex is very friendly, great communication.
    100% I recommend CGS capital.
    Thank you so much for your hard work!

    ∙ Valentin Marinov

    After having an in-depth knowledge of how to start amusement park you must start doing marketing analysis. Marketing analysis studies the current and forecasted market stats to analyze whether a business can succeed in a marketplace or not.

    Moreover, this analysis explores the interest and expectations of potential customers. Knowing your customers will help you in predicting their buying trends and estimating monthly and yearly sales. Through a rough idea of expected, optimistic and pessimistic sales, you can define amusement park feasibility study pdf. Overall, the information will help you in setting pricing policies that can enable to earn profit while also drawing more and more people to your site.

    In this business plan small amusement park we’re providing the marketing analysis done for Holiday Ventures. It is recommended to do marketing analysis according to your specific location, if you are starting this business. The stats will also be different in case you’re looking for indoor amusement park business plan.

    5.1 Market Trends

    Hundreds of amusement park businesses are running in the United States. However, only a few of them are well-known and profitable. According to IBISWorld, amusement parks all over the U.S. collectively holds a market size of $13 billion. The business is expected to grow and earn more annual revenue in the coming years. This growth and profitability is forecasted on the basis of newer trends that business owners are incorporating in their amusement parks.

    5.2 Marketing Segmentation

    Our potential customers are divided into the following groups:

    Amusement Park Business Plan - Marketing Segmentation

    5.2.1 Youngsters & Adults

    Youngsters and adults living in our city will be our primary customers. Young people are enthusiastic to take thrill rides and participate in physical activities. Thus, they are expected to avail all of our services.

    5.2.2 Teenagers

    Secondly thrill-seeking teens will also be our target customers. As people of this age group are usually careless, we will ensure strict supervision by our guides and instructors. This will be done to ensure their safety and protection.

    5.2.3 Senior Citizens

    Senior citizens are not likely to take part in our amusement activities. However, we believe that they will avail our space for reunions and picnics. They are also expected to roam around in the facility to explore our beautiful gardens.

    5.2.4 Tourists

    Tourists who will be looking for thrilling and joyful break will also be our potential customers.

    5.2.5 Children

    Though we are not providing any entertainment specifically for kids. Still, we believe them to enjoy our simple rides and slides.

    Market Analysis
    Potential Customers Growth Year 1 Year 2 Year 3 Year 4 Year 5 CAGR
    Youngsters & Adults 27% 42,000 43,000 44,000 45,000 46,000 10.00%
    Teenagers 26% 39,000 40,000 41,000 42,000 43,000 10.00%
    Senior Citizens 24% 31,000 32,000 33,000 34,000 35,000 10.00%
    Tourists 14% 16,000 17,000 18,000 18,500 19,000 10.00%
    Children 9% 5,000 6,000 7,000 8,000 9,000 11.00%
    Total 100% 133,000 138,000 143,000 147,500 152,000 10%
    Any questions? Get in Touch

    5.3 Business Target

    • To earn a net profit margin of $32k per month by the end of the third year.
    • To expand our offerings and also include water sports by the end of the first five years.
    • To achieve an average rating above 4.75 within 6 months of our launch.
    • To achieve a Net Promoter Score above 75% within a year of our launch.
    • To maintain a Customer Satisfaction Score above 90% throughout our service years.

    5.4 Product Pricing

    Our prices are almost in the same range as that of our competitors. However, the prices of food items are a little higher due to the supreme quality we’re providing.

    Marketing Strategy of Amusement Park Business

    After you know everything about how to build an amusement park, you should start exploring ways to promote it. In this sales strategy, you can see the competitive aspects and advertisement plan of Holiday Ventures.

    6.1 Competitive Analysis

    Our first competitive advantage is that we are providing an all-in-one recreation. At a single place, our customers will be able to enjoy thrilling rides, arrange friends’ and family reunions, and enjoy high quality food and drinks.

    Secondly, we’ll develop an overall schedule business plan for amusement park to update our customers about the upcoming themed events.

    Lastly, we’ll make the best possible use of technology. Through our website, our customers will be able to book area and time for their reunions. And issue any guidelines or requirements regarding their picnic/ event.

    6.2 Sales Strategy

    • We’ll advertise us through Google Local ads Services, social media, and local newspapers.
    • We’ll offer a 60% discount on our amusement rides and fun outdoor games for the first two months of the launch.
    • We’ll keep track of our repeat customers through online transactions, to offer them exclusive benefits.
    • After every $140 transaction, we’ll gift $30 to our customers. The gifted amount will be valid for one month.

    6.3 Sales Monthly

    Amusement Park Business Plan - Sales Monthly

    6.4 Sales Yearly

    Amusement Park Business Plan - Sales Yearly

    6.5 Sales Forecast

    Amusement Park Business Plan - Unit Sales

    Sales Forecast      
    Unit Sales Year 1 Year 2 Year 3
    Amusement Rides & Fun Game Challenges 62,000 65,720 69,663
    Gardens & Picnic Services 40,000 42,400 44,944
    Themed Events, Shows & Nights 20,000 21,200 22,472
    High Quality Food 45,000 47,700 50,562
    TOTAL UNIT SALES 167,000 177,020 187,641
    Unit Prices Year 1 Year 2 Year 3
    Amusement Rides & Fun Game Challenges $55.00 $63.80 $74.01
    Gardens & Picnic Services $43.00 $49.88 $57.86
    Themed Events, Shows & Nights $40.00 $46.40 $53.82
    High Quality Food $47.00 $54.52 $63.24
    Sales
    Amusement Rides & Fun Game Challenges $3,410,000.00 $4,192,936.00 $5,155,634.11
    Gardens & Picnic Services $1,720,000.00 $2,114,912.00 $2,600,495.80
    Themed Events, Shows & Nights $800,000.00 $983,680.00 $1,209,532.93
    High Quality Food $2,115,000.00 $2,600,604.00 $3,197,702.68
    TOTAL SALES $8,045,000.00 $9,892,132.00 $12,163,365.51
    Direct Unit Costs Year 1 Year 2 Year 3
    Amusement Rides & Fun Game Challenges $52.00 $60.00 $69.00
    Gardens & Picnic Services $41.00 $45.00 $52.50
    Themed Events, Shows & Nights $37.00 $43.00 $48.00
    High Quality Food $45.00 $51.00 $58.00
    Direct Cost of Sales
    Amusement Rides & Fun Game Challenges $3,224,000.00 $3,943,200.00 $4,806,760.80
    Gardens & Picnic Services $1,640,000.00 $1,908,000.00 $2,359,560.00
    Themed Events, Shows & Nights $740,000.00 $911,600.00 $1,078,656.00
    High Quality Food $2,025,000.00 $2,432,700.00 $2,932,596.00
    Subtotal Direct Cost of Sales $7,629,000.00 $9,195,500.00 $11,177,572.80

    Personnel plan

    Since there are a lot of risks involved in running an amusement park, you’ll need highly responsible and efficient staff to help you manage it. In this free sample amusement park business plan, we’re listing the staff recruited by Holiday Ventures along with their expected salaries.

    Business Plan for Investors

    7.1 Company Staff

    • 1 Operation Manager
    • 1 Sales Manager
    • 5 Lifeguards and Instructors
    • 8 Recreation Workers
    • 1 Amusement Ride Engineer to assure technical assistance
    • 2 Technicians to help maintain mechanical infrastructure
    • 3 General Amusement Park Attendants
    • 1 Web Developer to develop and maintain company’s sites
    • 1 Sales Executive to execute the marketing business strategy
    • 2 Parking Attendants
    • 4 Cleaners
    • 4 Cooks & Waiters

    7.2 Average Salary of Employees

     Personnel Plan      
    Year 1 Year 2 Year 3
    Operation Manager $13,000 $14,300 $15,730
    Sales Manager $12,000 $13,200 $14,520
    Lifeguards & Instructors $60,000 $66,000 $72,600
    Recreation Workers $70,000 $77,000 $84,700
    Amusement Ride Engineer $12,000 $13,200 $14,520
    Technicians $8,000 $8,800 $9,680
    General Amusement Park Attendants $24,000 $26,400 $29,040
    Web Developer $6,000 $6,600 $7,260
    Sales Executive $6,000 $6,600 $7,260
    Parking Attendants $12,000 $13,200 $14,520
    Cleaners $24,000 $26,400 $29,040
    Cooks & Waiters $28,000 $30,800 $33,880
    Total Salaries $275,000 $302,500 $332,750

    Financial Plan

    Starting an amusement park requires a lot of investment. First, you’ll need to purchase or rent a large space for amusement rides and games. Second, the cost of amusement rides, their installation and maintenance are also high. Therefore, it is essential to make a detailed financial plan to realize accurate amusement park construction costs.

    Your financial plan should state major strategies to balance your investment with the earned profits. Moreover, by analyzing break-even, profit and loss projections, balance sheets, and gross margins, your plan should figure out a financial trajectory to prevent you from running into loss.

    To give you an idea of how to develop an accurate financial plan, we’re providing the financial plan of Holiday Ventures here.

    8.1 Important Assumptions

     General Assumptions      
    Year 1 Year 2 Year 3
    Plan Month 1 2 3
    Current Interest Rate 8.24% 8.28% 8.31%
    Long-term Interest Rate 8.28% 8.32% 8.39%
    Tax Rate 23.70% 23.98% 24.11%
    Other 0 0 0

    8.2 Break-even Analysis

    Amusement Park Business Plan - Break-even Analysis

     Break-Even Analysis  
    Monthly Units Break-even 5340
    Monthly Revenue Break-even $133,000
    Assumptions:
    Average Per-Unit Revenue $236.00
    Average Per-Unit Variable Cost $0.66
    Estimated Monthly Fixed Cost $169,090

    8.3 Projected Profit and Loss

     

     Pro Forma Profit And Loss      
    Year 1 Year 2 Year 3
    Sales $8,045,000 $9,892,132 $12,163,366
    Direct Cost of Sales $7,629,000 $9,195,500 $11,177,573
    Other $0 $0 $0
    TOTAL COST OF SALES $7,629,000 $9,195,500 $11,177,573
    Gross Margin $416,000 $696,632 $985,793
    Gross Margin % 5.17% 7.04% 8.10%
    Expenses
    Payroll $275,000 $302,500 $332,750
    Sales and Marketing and Other Expenses $135,000 $130,000 $128,000
    Depreciation $2,239 $2,248 $2,300
    Leased Equipment $0 $0 $0
    Utilities $2,700 $2,800 $2,900
    Insurance $2,200 $2,400 $2,600
    Rent $5,000 $5,100 $5,200
    Payroll Taxes $25,000 $26,000 $27,000
    Other $0 $0 $0
    Total Operating Expenses $447,139 $471,048 $500,750
    Profit Before Interest and Taxes ($31,139) $225,584 $485,043
    EBITDA ($31,139) $225,584 $485,043
    Interest Expense $0 $0 $0
    Taxes Incurred ($6,228) $45,117 $97,009
    Net Profit ($24,911) $180,467 $388,034
    Net Profit/Sales -0.31% 1.82% 3.19%
    Any questions? Get in Touch!

    8.3.1 Profit Monthly

    Amusement Park Business Plan - Profit Monthly

    8.3.2 Profit Yearly

    Amusement Park Business Plan - Profit Yearly

    8.3.3 Gross Margin Monthly

    Amusement Park Business Plan - Gross Margin Monthly

    8.3.4 Gross Margin Yearly

    Amusement Park Business Plan - Gross Margin Yearly

    8.4 Projected Cash Flow

    Amusement Park Business Plan - Projected Cash Flow

     Pro Forma Cash Flow      
    Cash Received Year 1 Year 2 Year 3
    Cash from Operations
    Cash Sales $55,000 $59,400 $64,152
    Cash from Receivables $20,000 $21,600 $23,328
    SUBTOTAL CASH FROM OPERATIONS $75,000 $81,750 $88,290
    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 $76,000 $82,000 $89,000
    Expenditures Year 1 Year 2 Year 3
    Expenditures from Operations
    Cash Spending $35,000 $36,000 $36,400
    Bill Payments $18,000 $19,000 $21,000
    SUBTOTAL SPENT ON OPERATIONS $53,000 $55,000 $57,400
    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 $54,000 $58,320 $62,986
    Net Cash Flow $14,000 $14,500 $16,000
    Cash Balance $25,000 $27,000 $28,000

    8.5 Projected Balance Sheet

     Pro Forma Balance Sheet      
    Assets Year 1 Year 2 Year 3
    Current Assets
    Cash $276,000 $309,120 $340,032
    Accounts Receivable $24,000 $26,880 $30,213
    Inventory $4,100 $4,592 $5,143
    Other Current Assets $1,000 $1,000 $1,000
    TOTAL CURRENT ASSETS $295,000 $330,400 $371,370
    Long-term Assets
    Long-term Assets $10,000 $10,000 $10,000
    Accumulated Depreciation $19,000 $21,280 $23,940
    TOTAL LONG-TERM ASSETS $25,300 $28,336 $31,878
    TOTAL ASSETS $300,200 $336,224 $378,252
    Liabilities and Capital Year 4 Year 5 Year 6
    Current Liabilities
    Accounts Payable $18,000 $20,160 $22,660
    Current Borrowing $0 $0 $0
    Other Current Liabilities $0 $0 $0
    SUBTOTAL CURRENT LIABILITIES $17,000 $19,040 $21,401
    Long-term Liabilities $0 $0 $0
    TOTAL LIABILITIES $16,200 $18,144 $20,394
    Paid-in Capital $29,000 $30,000 $31,000
    Retained Earnings $55,000 $59,950 $65,945
    Earnings $220,000 $239,800 $263,780
    TOTAL CAPITAL $280,000 $305,200 $335,720
    TOTAL LIABILITIES AND CAPITAL $296,200 $336,224 $378,252
    Net Worth $324,000 $353,160 $388,476

    8.6 Business Ratios

     Ratio Analysis        
    Year 1 Year 2 Year 3 INDUSTRY PROFILE
    Sales Growth 7.33% 8.12% 9.00% 3.00%
    Percent of Total Assets
    Accounts Receivable 9.25% 10.25% 11.36% 9.80%
    Inventory 5.46% 6.05% 6.70% 9.90%
    Other Current Assets 2.30% 2.55% 2.82% 2.40%
    Total Current Assets 152.00% 152.40% 153.00% 158.00%
    Long-term Assets 11.32% 11.45% 12.02% 12.00%
    TOTAL ASSETS 100.00% 100.00% 100.00% 100.00%
    Current Liabilities 4.22% 4.25% 4.29% 4.34%
    Long-term Liabilities 0.00% 0.00% 0.00% 0.00%
    Total Liabilities 7.55% 7.61% 7.68% 7.38%
    NET WORTH 102.09% 102.91% 103.85% 110.00%
    Percent of Sales
    Sales 100.00% 100.00% 100.00% 100.00%
    Gross Margin 95.11% 97.68% 100.41% 99.00%
    Selling, General & Administrative Expenses 95.88% 98.47% 101.23% 97.80%
    Advertising Expenses 1.64% 1.68% 1.73% 1.40%
    Profit Before Interest and Taxes 41.89% 43.02% 44.23% 33.90%
    Main Ratios
    Current 32 32 33 32
    Quick 31 32.6 33.415 33
    Total Debt to Total Assets 0.17% 0.16% 0.16% 0.40%
    Pre-tax Return on Net Worth 73.43% 73.70% 74.20% 75.00%
    Pre-tax Return on Assets 95.89% 100.68% 105.72% 111.30%
    Additional Ratios Year 1 Year 2 Year 3
    Net Profit Margin 33.75% 34.80% 35.87% N.A.
    Return on Equity 56.09% 57.83% 59.62% N.A.
    Activity Ratios
    Accounts Receivable Turnover 7.7 7.7 7.8 N.A.
    Collection Days 100 100 100 N.A.
    Inventory Turnover 34 35.7 36 N.A.
    Accounts Payable Turnover 15.9 16.1 16.5 N.A.
    Payment Days 27 27 27 N.A.
    Total Asset Turnover 2.4 2.5 2.6 N.A.
    Debt Ratios
    Debt to Net Worth -0.04 -0.03 -0.03 N.A.
    Current Liab. to Liab. 1 1 1 N.A.
    Liquidity Ratios
    Net Working Capital $247,000 $260,832 $275,439 N.A.
    Interest Coverage 0 0 0 N.A.
    Additional Ratios
    Assets to Sales 0.86 0.86 0.87 N.A.
    Current Debt/Total Assets 1% 0% 0% N.A.
    Acid Test 26 27 28.3 N.A.
    Sales/Net Worth 2.1 2.2 2.3 N.A.
    Dividend Payout 0 0 0 N.A.

    Download Amusement Park Business Plan Sample in pdf

    OGS capital writers specialize in business plan themes such as bowling alley business plan, media production business plan, aerial tourism business plan, internet radio business plan, movie theater business plan, trampoline business plan and many others.

    Illustrative business plan samples

    OGSCapital’s team has assisted thousands of entrepreneurs with top-rate business plan development, consultancy and analysis. They’ve helped thousands of SME owners secure more than $1.5 billion in funding, and they can do the same for you.

    Ecommerce Business Plan PDF
    Cannabis Business Plan PDF
    Pitch Deck Sport Wear
    Subway Franchise Business Plan
    Maeme’s Franchise Business Plan
    Franchise Business Plan
    E2 Visa Business Plan (USA)
    L1 Visa Business Plan (USA)
    Pitch Deck Marketing Agency
    Lamp Business Plan for Bank Loan
    E1 Visa Business Plan (USA)
    Self-Employed Visa Business Plan (Canada)
    British Columbia BC PNP Visa Business Concept (Canada)
    British Columbia BC PNP Visa Business Plan
    Nova Scotia NSNP Visa Business Plan (Canada)
    Manitoba MPNP Visa Business Plan (Canada)
    Logistics
    Export/Import
    Jazz Bar
    Mobile App
    Taxi
    Hospital
    Real Estate
    Get an OGS Customized Business Plan Get a TS Business Plan Template
    To start a conversation with our team, fill in the form.

    A business plan consultant with relevant expertise will contact you shortly.

    OGS Capital

    OGScapital – Serving you with offices in the USA, the United Kingdom, and Canada.

    phone:

    +1-619-7275304

    email:

    [email protected]

    OGS Capital on Facebook

    Our Business Plans

    Business Plan for Investors

    Bank/SBA Business Plan

    Strategic/Operational Business Plan

    Immigration Business Plan

    ALL BPs
    Our services

    Business Continuity Plan

    Pitch Deck

    Buy Side Due Diligence Services

    ICO whitepaper

    ICO consulting services

    ALL SERVICES

    AUTHOR:

    Jakub Babkins

    Add comment

    Rating

    E-mail is already registered on the site. Please use the Login form or enter another.

    You entered an incorrect username or password

    Sorry that something went wrong, repeat again!

    Comments (0)

    by Newest
    by Best by Newest by Oldest
    To start a conversation with our team, fill in the form.

    A business plan consultant with relevant expertise will contact you shortly.

    See also
    Cupcake Business Plan
    MAR, 20 ∙ 2023
    Dog Grooming Business Plan
    MAR, 18 ∙ 2023
    Head Shop Business Plan
    FEB, 09 ∙ 2023
    Medical Marijuana Delivery Service Business Plan
    FEB, 09 ∙ 2023
    Chiropractic Business Plan
    FEB, 03 ∙ 2023
    Cannabis Edibles Business Plan
    JAN, 19 ∙ 2023
    Document Storage Business Plan
    DEC, 22 ∙ 2022
    Concierge Service Business Plan
    DEC, 22 ∙ 2022
    Business Plan for an Investment Company
    DEC, 20 ∙ 2022
    Cleaning Products Business Plan
    DEC, 07 ∙ 2022
    Any questions? Get in Touch!
    We have been

    mentioned in the press:

    logo

    Search the site:

    Get Your Free Consultation
    Download Business Plan Samples
    Fill the Form and we will revert to you ASAP
    • Home
    • About us
    • Blog
    • F.A.Q.
    • Contact Us
    Become a partner
    +1-619-7275304 +44-203-3181069 +1-613-6997822 +353-152-66606 +61-385-956735
    Business Plans
    • Business Plan for Investors
    • Bank/SBA Business Plan
    • Strategic/Operational Business Plan
    • Immigration Business Plan
    • Franchise Business Plan
    • Landlord business plan
    • Nonprofit Start-Up Business Plan
    Services
    • Business Continuity Plan
    • Pitch Deck
    • Buy Side Due Diligence Services
    • ICO consulting services
    • ICO whitepaper

    [email protected]

    © 2023 OGS Capital
    Privacy |
     
    logo

    OGScapital website is not supported for your current browser.
    Please use:

    Firefox Opera Chrome Egde
    Get A Free Consultation!
    [email protected] +1-619-7275304