Do you want to start aquaponics business?

Do you wish to start a aquaponics business? Aquaponics business has tremendously grown in the last few years. With agriculture becoming a main source of livelihood, you definitely make a lot of money in this business. One of the strongholds about this business is using creativity to produce food for different group of people from nonprofit, urban people and communities among others. Everyone needs to eat to function properly, and as long as you are growing healthy foods in your aquaponics farm, you will make cash. There are so many niche categories to choose from and with a well-laid out business plan, you’re guaranteed to make good profits.

Executive Summary

2.1 The Business

The aquaponics business will be registered as Mary’s Shed and will be located in Baltimore, Maryland. The business will be owned by Ann Marie who’s an experienced agriculturist by profession.

2.2 Management Team

Ann Marie who’s the owner and manager of Mary’s Shed is an experienced agriculturist with a wide experience in the aquaponics industry that spans over 15 years. During her career, Ann has worked with various aquaponics farms and industry such as Ouroboros Farms gathering essential experience associated with aquaponics industry.

2.3 Customer Focus

In this aquaponics business model, focus will be on targeting customers who love eating healthy grown vegetables and animals. All food grown in Mary’s Shed will use a chemical-free method of growing.

2.4 Business Target

Mary’s Shed plans to offer healthy, chemical free and high quality products to a wide range of customers. After watching the local trends, Mary’s Shed is planning to target both local and regional customers.

Aquaponics Business Plan - 3 Years Profit Forecast

Company Summary

3.1 Company Owner

Ann Marie is an experienced agriculturist who has had the opportunity to work in various reputable aquaponics farms across the United States. Given her past experience, she knows how to start aquaponic farming business plan. Ann understands the various aspects involved in the niche selection, business marketing and the right strategy to use.

3.2 Aim of Starting the Business

Aquaponic businesses have become popular in recent times thus making the need to have farmers who can creatively cater for customer needs without affecting the environment negatively. People love eating healthy chemical free vegetables and animals because they don’t expose one to diseases but instead boost their health. Mary has the perfect approach to make sure customers get what they are looking for.

3.3 How the Business will be Started

Having worked in the aquaponic industry for over fifteen years, Ann Marie is a pro in aquaponics businesses as she has helped other businesses succeed. Given her agriculture experience, Ann clearly understands what needs to be done to come up with an all-inclusive financial plan for Mary’s Shed. She also plans to make use of free aquaponics business plans available on the internet.

Aquaponics Business Plan - Startup cost

Start-up Expenses 
Legal$3,000
Consultants$5,000
Insurance$16,000
Rent$12,000
Research and Development$15,000
Expensed Equipment$6,000
Signs$4,000
TOTAL START-UP EXPENSES$61,000
Start-up Assets$0
Cash Required$80,000
Start-up Inventory$35,000
Other Current Assets$22,000
Long-term Assets$10,000
TOTAL ASSETS$25,000
Total Requirements$20,000
START-UP FUNDING$0
START-UP FUNDING$100,000
Start-up Expenses to Fund$30,000
Start-up Assets to Fund$20,000
TOTAL FUNDING REQUIRED$0
Assets$18,000
Non-cash Assets from Start-up$12,000
Cash Requirements from Start-up$0
Additional Cash Raised$50,000
Cash Balance on Starting Date$20,000
TOTAL ASSETS$0
Liabilities and Capital$0
Liabilities$0
Current Borrowing$0
Long-term Liabilities$0
Accounts Payable (Outstanding Bills)$0
Other Current Liabilities (interest-free)$0
TOTAL LIABILITIES$0
Capital$0
Planned Investment$0
Investor 1$30,000
Investor 2$40,000
Other$0
Additional Investment Requirement$0
TOTAL PLANNED INVESTMENT$12,000
Loss at Start-up (Start-up Expenses)$40,000
TOTAL CAPITAL$45,000
TOTAL CAPITAL AND LIABILITIES$30,000
Total Funding$120,000

Services for Customers

Having a well-thought-out aquaponic farm business plan will come in handy for the business development and service delivery. Mary’s Shed plans to offer its customers a wide range of awesome products. One of the best parts about starting an aquaponics business is it contributes positively to people health and wellbeing. Mary’s Shed hopes to conduct a comprehensive research to understand better what kind of vegetables, fruits and animals people prefer to eat. In order to successfully create an aquaponic business, it is essential to identify the products you wish to see and try to diversify where necessary. In this case, Mary’s Shed is planning to offer customers the following products:

  • Grow fresh water fish including tilapia, silver perch, eel-tailed catfish, jade perch and Murray cod.
  • Green leafy vegetables such as Chinese cabbage, lettuce, spinach, watercress, among others
  • Fruits such as bananas, oranges, pineapple, strawberries and melons etc
  • Healthy herbs to help people boost their immune systems which include basil, coriander, parsley, lemongrass, sage and mint among others.

Marketing Analysis of Aquaponics Business

Ever since the growing trend of healthy eating, the market of organically grown vegetables, fruits and animals has greatly increased. The market has changed and customers want to eat chemical free grown food. With the rate of lifestyle diseases people are suffering from everyday such as cancer and diabetes, there is a need for healthy and nutritious vegetables and herbs. Starting an aquaponics farm business is a dream come true for Ann Marie. The aquaponics farm business plan at hand will use the aquaponic cycle technology which is water efficient, chemical free and sustainable method of growing.

According to recent research, the aquaponics business field had a mind blowing potential market size of $180m in 2013 and this is expected to go past $1 billion in sales by year 2020. Mary’s Shed plans to tap into the increasing market and thanks to a comprehensive aquaponics business plan, the business will be successful.

5.1 Market Segment

For Mary’s Shed to properly meet the needs of its customers, the business plans to offer various healthy products whose demand is high. Thus way, the business can effectively reach out to customers. In the aquaponics business plan sample, Mary’s Shed has carried out an in-depth market analysis to target the right customers with the right product in order to make them long term customers.

Aquaponics Business Plan - Market Segmentation

5.1.1 Households

Baltimore has a high population of households that are in need of healthy vegetables and meat. Research has shown an increase over the years in healthy food consumption in many households in Baltimore. People have become healthier conscious and want their children and loved ones to consume health food options. Given the demand for local healthy foods, Mary Shed plans to target these households to constantly supply them with chemical free grown fish, vegetables and herbs. According to Mary’s Shed aquaponics business plan template, this will be amojor revenue source for the business.

5.1.2 Retail Shops & Supermarkets

Baltimore has a many supermarkets and retail shops that sell vegetables and herbs. Most working class people pass by the supermarket frequently. Mary’s Shed plans to approach various supermarkets and retail shop to supply them with healthy leafy vegetables and fish. Since vegetables and fish are commonly loved by people, the supermarkets will use Mary’s Shed as one of their main vegetable supplier.

5.1.3 Hotels

Baltimore is a home to many prestigious and beautiful hotels in the United State. Most of these hotels require herbs, vegetables and fish to cook various recipes for their customers. Mary’s Shed plans to supply most of these hotels with the products they require making the customers happy. The fact that Mary’s Shed plans to grow chemical free products, it will be one of the selling point to the hotel owners.

5.1.4 Organic Markets

Over the years, the growth of organic markets in Baltimore has grown immensely. People flock to these markets looking for organically grown vegetables and herbs. Since Mary’s Shed plans to grown organic and non-gmo vegetables and plants, the products will definitely be loved by many. The business plans to supply sellers in the market with leafy vegetables and herbs.

Market Analysis
Potential CustomersGrowthYEAR 1YEAR 2YEAR 3YEAR 4YEAR 5CAGR
Households32%23,00025,00027,00029,00031,00010.00%
Retail Shops and Supermarkets27%20,00022,00024,00026,00028,00013.00%
Hotels25%17,00019,00021,00023,00026,00014.00%
Organic Markets16%14,00016,00018,00029,00031,00010.00%
Total100%74,00082000                105000107,000116,0006.00%

5.2 Business Target

With the demand for aquaponic products increasing, Mary’s Shed has come up with a unique aquaponics business plan after going through various aquaponics business plan templates. This plan will cater for both local and external customers. Baltimore is a large city and business expects to make awesome sales by putting in place systems that will leave the customers asking for more. This aquaponic business models hopes to achieve an annual growth of between 30 -40%.

5.3 Product Pricing

In order for Mary’s Shed to achieve its targets, a detailed pricing survey was done in order to come up with affordable yet competitive pricing structure after observing the market patterns. Mary’s Shed also hopes to offer the best prices without hurting the business for the first month.

Strategy

The aquaponics farm business has witnessed immense growth and it is expected more people will be joining. The need for healthy and well grown food products has grown and trends indicate an increase of chemical free products. When planning how on starting an aquaponics farm business, focus should be how to attract long term customers to keep a steady flow income.

6.1 Competitive Analysis

When you start an aquaponics business, it is important to analyze the market and come up with the best strategies to grow the business. Despite the growing number of aquaponics businesses in Baltimore, Mary’s Shed has come up with the best strategies to stay on top of the game.

6.2 Sales Strategy

For Mary’s Shed to advertise its aquaponics products, the following sales strategies will be adopted for marketing the business.

  • Find a creative and customer-friendly approach of handling any complains to keep a positive image of the business
  • Advertise the aquaponics business on local media channels such as television, radio and newspapers
  • Offer new clients low prices for the first month in order to entice and allow them to see the quality of products
  • Always aim to provide high quality chemically free vegetables.
  • Advertise the business using digital marketing strategies such as Social media platforms (Facebook, Twitter and Instagram).

6.3 Sales Forecast

To achieve its sales targets, Mary’s Shed has formulated a detailed sales forecast to show how the subscription box business will perform when it begins operations.

Aquaponics Business Plan - Unit Sales

Sales Forecast   
Unit SalesYear 1Year 2Year 3
Fresh Water Fish400,000410,000420,000
Green Leafy Vegetables350,000360,000370,000
Herbs300,000310,000320,000
Fruits250,000260,000270,000
TOTAL UNIT SALES1,300,0001,340,0001,380,000
Unit PricesYear 1Year 2Year 3
Fresh Water Fish$250.00$260.00$270.00
Green Leafy Vegetables$100.00$110.00$120.00
Herbs$200.00$210.00$220.00
Fruits$300.00$310.00$320.00
Sales
Fresh Water Fish$250,000$260,000$270,000
Green Leafy Vegetables$200,000$210,000$220,000
Herbs$150,000$160,000$170,000
Fruits$100,000$110,000$120,000
TOTAL SALES
Direct Unit CostsYear 1Year 2Year 3
Fresh Water Fish$2.00$3.00$4.00
Green Leafy Vegetables$1.50$2.50$3.50
Herbs$1.20$2.00$2.70
Fruits$3.00$3.50$4.00
Direct Cost of Sales
Fresh Water Fish$100,000$110,000$120,000
Green Leafy Vegetables$60,000$70,000$80,000
Herbs$20,000$25,000$30,000
Fruits$35,000$40,000$450,000
Subtotal Direct Cost of Sales$315,000$330,000$345,000

Personnel Plan

Mary’s Shed plans to employ an experienced small team of staff to run the business. How to start an aquaponic business expects you to identify your personnel team and what each role the member will play. It’s essential to come up with a staff budget to help the business know how much it will spend on staff salaries to keep them motivated.

7.1 Personnel Plan

Mary’s Shed is owned by Ann Marie who will also become the manager of the aquaponic business. As preparations take shape to open the business, the following staff members will be hired to help on making the dream of the commercial aquaponics business plan come true. The team is expected to work closely together to facilitate a smooth flow of business activities.

Manager/Owner
1 Marketing Executive
1 Operations Manager
1 Accountant
2 Agriculturists
2 Aquaponic Experts

The staff will be trained in order to familiarize themselves with how an aquaponic business is managed on a day to day basis.

7.2 Average Salaries

Mary’s Shed plans to remunerate staff members the following salaries in the first three years of operation.

 Personnel Plan   
Year 1Year 2Year 3
Manager$40,000$45,000$50,000
 Operation Manager$20,000$22,000$24,000
1 Sales and Marketing Executive$25,000$27,000$29,000
Accountant$25,000$30,000$35,000
2 Agriculturists$60,000$64,000$68,000
2 Aquaponic Experts$62,000$64,000$66,000
Total Salaries$232,000$252,000$272,000

Financial Plan

Mary’s Shed has come up with an in-depth financial plan that will act as a guide on how the business will be run and managed. In this aquaponic farm business model, key financial parameters have been noted down. Ann Marie will raise capital from her personal savings and will collaborate with two investors. Prior planning how to start an aquaponic farm business, you need to know how about the expenses and costs involved to launch operations. A loan will also be secured to finance any budget shortage. Given the aquaponics profit margin, this is a business with high prospects if executed well.

8.1 Important Assumptions

The financial forecast for Mary’s Shed will be based on the assumptions below.

 General Assumptions   
Year 1Year 2Year 3
Plan Month123
Current Interest Rate8.00%12.00%16.00%
Long-term Interest Rate8.00%8.00%8.00%
Tax Rate12.00%16.00%20.00%
Other000

8.2 Brake-even Analysis

The Brake-even Analysis for Mary’s Shed is shown in the graph below.

Aquaponics Business Plan - Brake-even Analysis

 Brake-Even Analysis 
Monthly Units Break-even5000
Monthly Revenue Break-even$390,000
Assumptions:
Average Per-Unit Revenue$170.00
Average Per-Unit Variable Cost$5.00
Estimated Monthly Fixed Cost$400,000

8.3 Projected Profit and Loss

Below is the Profit and Loss information for the subscription box business calculated on a monthly and annual basis.

 Pro Forma Profit And Loss   
Year 1Year 2Year 3
Sales$520,000$540,000$560,000
Direct Cost of Sales$50,000$60,000$70,000
Other$0$0$0
TOTAL COST OF SALES$50,000 $60,000 $70,000
Gross Margin$420,000$450,000$480,000
Gross Margin %60.00%70.00%80.00%
Expenses
Payroll$350,000$370,000$390,000
Sales and Marketing and Other Expenses$6,000$8,000$10,000
Depreciation$3,000$5,000$7,000
Leased Equipment$0$0$0
Utilities$3,000$6,000$9,000
Insurance$2,000$3,000$4,000
Rent$12,000$14,000$16,000
Payroll Taxes$25,000$28,000$31,000
Other$0$0$0
Total Operating Expenses$320,000$350,000$380,000
Profit Before Interest and Taxes$40,000$50,000$60,000
EBITDA$30,000$35,000$40,000
Interest Expense$0$0$0
Taxes Incurred$25,000$27,000$29,000
Net Profit$80,000$90,000$100,000
Net Profit/Sales35.00%40.00%45.00%

8.3.1 Monthly Profit

Aquaponics Business Plan - PROFIT MONTHLY

8.3.2 Yearly Profit

Aquaponics Business Plan - PROFIT YEARLY

8.3.3 Monthly Gross Margin

Aquaponics Business Plan - GROSS MARGIN MONTHLY

8.3.4 Yearly Gross Margin

Aquaponics Business Plan - GROSS MARGIN YEARLY

8.4 Projected Cash Flow

Below is a summary of pro forma cash flow, subtotal cash received, subtotal cash spent, subtotal cash from operations and subtotal cash spent on operations.

Aquaponics Business Plan - Projected Cash Flow

 Pro Forma Cash Flow   
Cash ReceivedYear 1Year 2Year 3
Cash from Operations
Cash Sales$150,000$160,000$170,000
Cash from Receivables$10,000$12,000$14,000
SUBTOTAL CASH FROM OPERATIONS$160,000 $172,000 $184,000
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$60,000 $65,000 $70,000
ExpendituresYear 1Year 2Year 3
Expenditures from Operations
Cash Spending$22,000$24,000$26,000
Bill Payments$16,000$20,000$24,000
SUBTOTAL SPENT ON OPERATIONS$38,000 $44,000 $50,000
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$38,000 $44,000 $50,000
Net Cash Flow$15,000$18,000$21,000
Cash Balance$26,000$29,000$32,000

8.5 Projected Balance Sheet

Below is a Projected Balance Sheet for Mary’s Shed that shows assets, capital, liabilities, long term assets and current liabilities.

 Pro Forma Balance Sheet   
AssetsYear 1Year 2Year 3
Current Assets
Cash$250,000$270,000$290,000
Accounts Receivable$20,000$22,000$24,000
Inventory$6,000$7,000$8,000
Other Current Assets$5,000$5,000$5,000
TOTAL CURRENT ASSETS$281,000 $304,000 $327,000
Long-term Assets
Long-term Assets$13,000$12,000$14,000
Accumulated Depreciation$15,000$20,000$25,000
TOTAL LONG-TERM ASSETS$4,000 $2,000 $1,000
TOTAL ASSETS$302,000 $320,000 $340,000
Liabilities and CapitalYear 1Year 2Year 3
Current Liabilities
Accounts Payable$14,000$16,000$18,000
Current Borrowing$0$0$0
Other Current Liabilities$0$0$0
SUBTOTAL CURRENT LIABILITIES$15,000 $20,000 $25,000
Long-term Liabilities$0$0$0
TOTAL LIABILITIES$15,000 $20,000 $25,000
Paid-in Capital$25,000$25,000$25,000
Retained Earnings$30,000$35,000$40,000
Earnings$120,000$130,000$140,000
TOTAL CAPITAL$230,000 $250,000 $270,000
TOTAL LIABILITIES AND CAPITAL$200,000 $210,000 $220,000
Net Worth$220,000$240,000$260,000

8.6 Business Ratios

The following is the Ratio Analysis, Business Net Worth and Business Ratios for Mary’s Shed.

 Ratio Analysis    
Year 1Year 2Year 3INDUSTRY PROFILE
Sales Growth10.00%60.00%45.00%5.00%
Percent of Total Assets
Accounts Receivable12.00%6.00%3.00%15.00%
Inventory5.00%3.00%2.00%13.00%
Other Current Assets6.00%4.00%2.30%59.00%
Total Current Assets120.00%140.00%160.00%50.00%
Long-term Assets-10.00%-20.00%-30.00%48.00%
TOTAL ASSETS100.00%100.00%100.00%100.00%
Current Liabilities7.00%5.00%2.00%30.00%
Long-term Liabilities0.00%0.00%0.00%25.00%
Total Liabilities7.00%4.00%1.20%50.00%
NET WORTH100.00%70.00%110.00%40.00%
Percent of Sales
Sales100.00%100.00%100.00%100.00%
Gross Margin80.00%84.00%90.00%0.00%
Selling, General & Administrative Expenses70.00%85.00%65.00%70.00%
Advertising Expenses5.00%3.00%2.00%8.00%
Profit Before Interest and Taxes26.00%36.00%46.00%5.00%
Main Ratios
Current2030402.5
Quick3035303
Total Debt to Total Assets8.00%4.00%2.00%65.00%
Pre-tax Return on Net Worth90.00%100.00%110.00%4.30%
Pre-tax Return on Assets70.00%60.00%74.00%9.00%
Additional RatiosYear 1Year 2Year 3
Net Profit Margin20.00%24.00%28.00%N.A.
Return on Equity65.00%70.00%75.00%N.A.
Activity Ratios
Accounts Receivable Turnover71013N.A.
Collection Days120130240N.A.
Inventory Turnover202428N.A.
Accounts Payable Turnover121824N.A.
Payment Days292929N.A.
Total Asset Turnover6.65.64.2N.A.
Debt Ratios
Debt to Net Worth0-0.09-0.03N.A.
Current Liab. to Liab.000N.A.
Liquidity Ratios
Net Working Capital$320,000$350,000$380,000N.A.
Interest Coverage000N.A.
Additional Ratios
Assets to Sales0.920.650.33N.A.
Current Debt/Total Assets10%7%4%N.A.
Acid Test303438N.A.
Sales/Net Worth4.33.31.7N.A.
Dividend Payout000N.A.