• 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
      • UK Start-Up 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
      • UK Start-Up 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. Beauty Supply Store Business Plan Sample

JAN.30, 2020

Beauty Supply Store Business Plan Sample

(13 votes, average: 4.38 out of 5)
Loading...
Article Beauty Business Plans Business Plan Templates Retail & Ecommerce Business Plans
Beauty Supply Store Business Plan

Share:

Table of Content

    Beauty supply store business plan for starting your own shop

    Are you considering starting your own beauty supply business? If your answer is yes, there is no better time than right now. Why the potential is endless. You only have to look at Instagram to see that the beauty industry plays a very important role in this digital age.

    Every generation is seeking perfection, whether it be for that all-important selfies for social media or the next big family wedding. The beauty has exploded over the last decade. Influencers have played an integral role in their beauty tutorials on YouTube, Instagram, Facebook, and Twitter. This is not just a trend this is here to stay.

    There is plenty of room for everyone in the beauty world, moreover in the beauty supply business. The beauty industry breaks through generational barriers because everyone, young, and old wants to look and feel good. The market itself is huge, almost infinite. This is because beauty is not just for the rich but also for all financial pockets high and low.

    Executive Summary

    There is plenty of room for everyone in the beauty world, moreover in the beauty supply business. The beauty industry breaks through generational barriers because everyone, young and old want to look and feel good. The market itself is huge, almost infinite. This is because beauty is not just for the rich but for all financial pockets high and low.

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

    How to start a business?

    Starting your own business always begins with a great concept of how to open a beauty supply store. Once the seed is sown move on to market research for your chosen business idea. You can also look for sample business plan for beauty supply store. Knowing your market is key to success. Once you have established your core market, you will need to ascertain your opening budget and stick with it. Where will your funds for your new venture come from? Locating the right outlet/property is also key to the success of your venture. The wrong location can be the death of any business.

    What are the costs involved in opening a business?

    The costs of running your own business differ greatly. This will all depend on location, rent/lease of property/outlet and the cost of initial stock. Then you need to consider staffing costs, delivery import and export costs.

    How to implement business management?

    This key area is vitally important for the success of any business. The right management can make a company and the wrong management can break it. Share your vision with your managers/staff and make them feel a part of something great. Show them that they are valued and you will receive their loyalty. Make them feel important. A great manager will attain the loyalty of their staff thus lowering the staff turnover rate per annum. The business will be more productive and the financial rewards will be higher.

    What the target of this business?

    The Beauty Supply Business’s key target is to supply beauty products to stores big and small nationally and internationally at a competitive rate offering discounts on regular bulk-buy orders. We wish to stand out from the crowd and offer a wide range of products that exceed our competitors, thus making our business a very attractive option.

    Immigration Business Plan
    Document for passing government compliance requirements for immigration to the US, Canada, or the UK.

    Company Summary

    Planning your business

    When starting a beauty supply store, the business/startup, Beauty Supply Store has engaged a consultant to help effect a business plan initially. Beauty Supply Store’s cost budget/funds for a startup will be coming from –inheritance and a business loan.

    Define your brand

    Beauty Supply Store’s measuring stick will be its unique approach how to start a beauty supply store to customer satisfaction and individual personalization based on customer’s needs. No one customer is the same and they will not be treated generically. We are not just another beauty company, we care about our clients, and they can choose tailor-made order strategies personal to their business. ‘Above and beyond’ is our companies’ motto

    How to promote & Market a business

    The promotion and marketing of the Beauty Supply Store will highly engage in social media marketing. Digital marketing is the heart of any successful business today. Instagram, Twitter, Facebook, and LinkedIn will be key targeted areas. A full-time digital marketing professional will be hired to run this side of the business to maintain its presence online.

    Establish a web presence

    A brand new website is currently under construction to engage a highly effective web presence. This will engage customers and garner new ones. Customers will be able to order online as well as walking into the store. Thus, attracting a larger customer base. Keeping up to date with Google analytics will also be key to maintain a high search position.

    Company Owner

    The owner of the beauty supply store is a young woman who studied the industry at University. She comes from a family who has been in the beauty industry for two generations and dreamed of one day owning her own beauty business. Her knowledge of the beauty industry is vast, and will compliment her venture greatly.

    Why he/she started the business

    Coming from a long line of family business owners, she always knew that she wanted to make her own mark on life, be her own boss, and create her own brand new company from scratch. With this in mind, the university was her starting point. They need to gain as much knowledge in addition to what she already had to ensure the success of her business.

    How the business started

    A fortuitous inheritance enables the birth of Beauty Supply Store along with a small business plan for bank loan. In addition, with a business partner, consultant and help from family business owners. The business was enabled.

    Beauty Supply Store Business Plan - Startup Cost

    Start-up Expenses
    Legal $72,500
    Consultants $0
    Insurance $32,750
    Rent $222,500
    Research and Development $32,750
    Expensed Equipment $62,750
    Signs $12,250
    TOTAL START-UP EXPENSES $435,500
    Start-up Assets $22,000
    Cash Required $485,000
    Start-up Inventory $0
    Other Current Assets $322,500
    Long-term Assets $52,625
    TOTAL ASSETS $882,125
    Total Requirements $1,317,625
    START-UP FUNDING $1,317,625
    Start-up Expenses to Fund $435,500
    Start-up Assets to Fund $882,125
    TOTAL FUNDING REQUIRED $1,317,625
    Assets $121,875
    Non-cash Assets from Start-up $195,000
    Cash Requirements from Start-up $0
    Additional Cash Raised $203,125
    Cash Balance on Starting Date $118,750
    TOTAL ASSETS $638,750
    Liabilities and Capital $118,750
    Liabilities $121,875
    Current Borrowing $0
    Long-term Liabilities $0
    Accounts Payable (Outstanding Bills) $0
    Other Current Liabilities (interest-free) $0
    TOTAL LIABILITIES $240,625
    Capital $0
    Planned Investment $1,317,625
    Investor 1 $0
    Investor 2 $0
    Other $0
    Additional Investment Requirement $0
    TOTAL PLANNED INVESTMENT $1,317,625
    Loss at Start-up (Start-up Expenses) ($919,500)
    TOTAL CAPITAL ($919,500)
    TOTAL CAPITAL AND LIABILITIES $638,750
    Any questions? Get in Touch!

    Products

    Products available in the Beauty Supply Vendors store.

    1. A wide range of skincare products will be available, including vegan selections.
    2. Various and trusted brands of aromatherapy body oils from leading and well-known brands
    3. Body lotion for all skin types for both men and women (vegan selections available)
    4. Specialist foot products for the removal of hard skin.
    5. Derma wands for anti-aging skin
    6. Retinal serums
    7. False eyelashes (stick on and semi-permanent)
    8. Micro-blading equipment/products
    9. Hair products, hair dye/bleach/micro rings/micro loops/ hair extensions and wigs
    10. Beauty tools, makeup brushes/hairbrushes/tweezers/hair masks/dye mixing bowls/whisks/microbeads/loops/extension hair tape/wig tape/nail drying gadgets/foot spas/nail polish remover/hair clips/hairbands/trays/trolleys/makeup boxes/ nail boxes/
    11. Nail polish/nail polish remover,
    12. Qtips
    13. Eyebrow dye kits
    14. Eyelash tint kits
    15. False nails, all types for all nails.
    16. Gel nail kits
    17. Massage tables
    18. Towels
    19. Scissors
    20. Bleaching caps
    21. Hair foil
    22. Razors
    23. Hair dryers
    24. Hair straighteners
    25. Wide range of makeup for all skin types from trusted market-leading brands

    Marketing Analysis of Beauty Supply Store

    Market Trends

    The observation of market trends is key to the Beauty Supply Shop. Using search engines such as Google and Google insights. Twitter trends will also play a key role. Monitoring online trends in the beauty world will be important to the business. What is trending in 2020? What is trending amongst influencers on social media such as Instagram and YouTube?

    Note

    Market trends are continually changing and evolving and the monitoring of these trends to ensure we stay ahead of the rest will be paramount.

    Marketing Segmentation

    Grouping customers into regular, occasional, and potential divides will help Beauty Supply Store to keep on top of analytics that is core to current and future business. Thus, enabling the business to effect a change of direction when needed. It is important to keep up with consumer demands as this affects the products we stock over time.

    Beauty Supply Store Business Plan - Market Segmentation

    Market Analysis
    Skin Care Growth YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 CAGR
    Color Cosmetics 20% 22,334 32,344 43,665 52,544 66,432 20%
    Fragrance 15% 11,433 13,344 16,553 18,745 20,545 15%
    Body and Bath 25% 8,322 9,455 10,655 12,867 14,433 25%
    Men’s Line 10% 4,333 5,655 6,877 7,877 9,543 10%
    Women’s Line 30% 3,256 5,655 6,877 7,877 9,543 30%
    Total 100% 49,678 66,453 84,627 99,910 120,496 100%

    Business Target

    Beauty Supply Store business’s main targets are beauty salons, hairdressers, spas, hotels, and the general public. The aim is to provide everything that a hair/beauty salon needs to run their business and offering all the brands required. The choice for our clients will be a key factor. Limited stock will not be an option if we are to set our business apart from the rest.

    Beauty Supply Store Business Plan - 3 Years Profit Forecast

    What is the key Target Market?

    Beauty Supply Stores key target market is as follows: Beauty salons/beauty spas/Hotels and the key Demographic 16/55 although the general demographic will be much wider. Beauty is ageless and everyone wants to look beautiful.

    Business Plan for Investors

    How to keep customers coming back

    Repeat customers will be at the heart of the Beauty Supply Store. The most important thing for the success of any business is customer service. To ensure customers keep returning they will be awarded a bonus card. The more they spend the more points they receive. These points can be converted to free products and extra discounts off bulk-buys when the points build up. There will be a range of personal delivery options (an area that often fails many customers). Friendly staff and advisors will be on hand for our clients online and instore.

    What will be the average receipt of the business?

    The average customer receipt will be between $100 and $1000, of course, this depends on the size of the business ordering the goods. Bulk-buy goods would expect an average receipt of $1000

    Any questions? Get in Touch

    Marketing Strategy

    Julia W.
    Trustlink

    OGScapital was great working with.

    OGScapital is the company I had recently worked with on business plan development. The assigned project manager was very diligent, hard-working, clearly understood set tasks. The project was done before set deadlines, which was even more pleasant for me.
    I definitely recommend OGScapital as a team of real professionals.

    ∙ Julia W.

    With our online presence in the form of a professional website that is compatible with mobile phones will increase our marketing online. We will drive traffic through our site by using/offering an affiliate program to customers. Producing regular beauty-focused content with keywords that are guaranteed to rank high on search engines will be important. Offering incentives on our Social media platforms such as our Facebook page to engage our followers and get them buying and clicking through to our website. Using Facebook and Instagram ads for businesses to promote our products will be an area that we shall implement at the offset.

    Competitive Analysis

    While pereparing the beauty supply retail store business plan, the competitive analysis is an essential part to consider.We are in the market when there are numerous other beauty supply organizations inside a mile span. There is an uncertainty that the business will confront the hardened challenge from built-up industry players.

    In any case, the business has recognized the key factors that are long accepted to profit the intensity of different beauty product organizations. Putting resources into key areas, with praiseworthy client assistance, latest management technology, and superb cordial staff will bring us into the challenge.

    Sales Strategy

    The accompanying techniques will be produced for our store to get more client base:

    • Showcase our products to corporate customers that are associated with numerous downtown foundations.
    • Extraordinary offers, especially, convincing, and adjustable bundles that give great motivating forces to draw in clients.
    • Thorough showcasing efforts and utilization of both nearby media just as advanced channels to spread business.
    • Offer periodic offers and limits to faithful clients to keep utilizing our products.
    • Ensure that every client gets singular regard for their needs and to get the help they need.

    Sales Monthly

    The business of store might not be able to pick up the profitability baseline in the first month, but our plan is made in such a way so that we can easily mitigate that possibility. Although, when it comes to sales, we expect an exponential increment in the first four weeks of the store.

    Beauty Supply Store Business Plan - Sales Monthly

    Sales Yearly

    As already mentioned, the business of the store might not be able to pick up the profitability baseline in the first month, but it will become fully profitable by the first quarter of the first year. We expect that we will reach our full potential of sales under given capacity in the first year.

    Beauty Supply Store Business Plan - Sales Yearly

    Sales Forecast

    During the first 12 months: We expect to make an honest marginal profit as setup costs will affect the profit margin greatly as with any business plan in its infancy. However, our sales forecast for the first month is expected to be $40,000 due to clients we have attained initially with potential orders already exceeding our expectations. Our target sales for the first 12 months is expected to be a conservative $250,000.

    Beauty Supply Store Business Plan - Unit Sales

    Sales Forecast      
    Unit Sales Year 1 Year 2 Year 3
    Skin Care 539 770 1,002
    Color Cosmetics 265 322 393
    Fragrance 1035 1250 1762
    Sale and export 550 750 1,100
    TOTAL UNIT SALES 2,389 3,092 4,257
    Unit Prices Year 1 Year 2 Year 3
    Dairy support services $870.00 $910.00 $1,200.00
    Livestock health services $650.00 $750.00 $850.00
    Farrier services $1,050.00 $1,200.00 $1,000.00
    Sale and export $1,700.00 $2,100.00 $3,100.00
    Sales
    Skin Care $468,930 $700,700 $1,202,400
    Color Cosmetics $172,250 $241,500 $334,050
    Fragrance $1,086,750 $1,500,000 $1,762,000
    Sale and export $935,000 $1,575,000 $3,410,000
    TOTAL SALES $2,662,930 $4,017,200 $6,708,450
    Direct Unit Costs Year 1 Year 2 Year 3
    Skin Care $560.00 $620.00 $800.00
    Color Cosmetics $105.00 $170.00 $190.00
    Fragrance $750.00 $790.00 $940.00
    Sale and export $1,000.00 $1,350.00 $2,000.00
    Direct Cost of Sales
    Skin Care $301,840 $477,400 $801,600
    Color Cosmetics $27,825 $54,740 $74,670
    Fragrance $776,250 $987,500 $1,656,280
    Sale and export $550,000 $1,012,500 $2,200,000
    Subtotal Direct Cost of Sales $1,655,915 $2,532,140 $4,732,550
    Any questions? Get in Touch!

    Personnel plan

    What Staff Needs to Open a Company?

    • For the Beauty Supply Store, we will employ –
    • 2 shop-floor staff
    • 2 forklift truckers
    • 1 receptionist for front of the house.
    • 2 Loading staff, 2 delivery staff.
    • 1 The store manager and
    • 1 Security store guard.

    Average Salary of Staff

    To start a beauty supply store, the following table describes the average annual salary of each employee and total payroll for the next 3 years.

     Personnel Plan      
    Year 1 Year 2 Year 3
    Shop-floor staff $45,000 $52,000 $59,000
    Forklift truckers $145,000 $152,000 $159,000
    Procurement manager $410,000 $440,000 $480,000
    Receptionist for front of the house $55,000 $65,000 $75,000
    Loading staff $60,000 $63,300 $70,000
    Delivery staff $20,000 $23,300 $30,000
    The store manager $10,000 $12,000 $15,000
    Security store guard $15,000 $20,000 $25,000
    Total Salaries $760,000 $827,600 $913,000

    Charges for Opening Store

    The charges for opening the Beauty Supply Store will include the following: Lease/rent costs, staffing costs, stock cost, electricity, water, business rates, telephone, and WiFi.

    Financial Plan

    We have built up a thorough financial arrangement that will completely bolster our business while preparing the business plan template for a beauty supply store. Our business will give monetary help with a variety of different speculators. Accessible subsidizing will be accessed and enhanced by an advance that the business means to debit inside the initial three years of opening.

    In the event that you are thinking about how to begin a beauty supply store, do not stress as we can assist you with setting up a point by point budgetary plan.

    Important Assumptions

    We assume that our client base will grow linearly and the economy will remain strong. Our services might be disrupted due to natural factors but we will take the top care to make sure that the services remain stable under human conditions.

    General Assumptions
    Year 1 Year 2 Year 3
    Plan Month 1 2 3
    Current Interest Rate 10.00% 11.00% 12.00%
    Long-term Interest Rate 10.00% 10.00% 10.00%
    Tax Rate 26.42% 27.76% 28.12%
    Other 0 0 0

    Brake-even Analysis

    We expect that the beauty supply store will break even within the first quarter of the first year of opening.

    Beauty Supply Store Business Plan - Brake-even Analysis

     Brake-Even Analysis  
    Monthly Units Break-even 5530
    Monthly Revenue Break-even $159,740
    Assumptions:
    Average Per-Unit Revenue $260.87
    Average Per-Unit Variable Cost $0.89
    Estimated Monthly Fixed Cost $196,410

    Projected Profit And Loss

    We might run into a loss for the first month of operations but we expect to touch the profit baseline within 3 months of operations.

     Pro Forma Profit And Loss      
    Year 1 Year 2 Year 3
    Sales $2,662,930 $4,017,200 $6,708,450
    Direct Cost of Sales $1,655,915 $2,532,140 $4,732,550
    Other $0 $0 $0
    TOTAL COST OF SALES $1,655,915 $2,532,140 $4,732,550
    Gross Profit $1,007,015 $1,485,060 $1,975,900
    Gross Margin % 37.82% 36.97% 29.45%
    Expenses
    Payroll $760,000 $827,600 $913,000
    Sales and Marketing and Other Expenses $1,850 $2,000 $2,150
    Depreciation $2,070 $2,070 $2,070
    Leased Equipment $0 $0 $0
    Utilities $4,000 $4,250 $4,500
    Insurance $1,800 $1,800 $1,800
    Rent $6,500 $7,000 $7,500
    Payroll Taxes $34,510 $40,726 $46,942
    Other $0 $0 $0
    Total Operating Expenses $810,730 $885,446 $977,962
    Profit Before Interest and Taxes $196,285 $599,614 $997,938
    EBITDA $196,285 $599,614 $997,938
    Interest Expense $0 $0 $0
    Taxes Incurred $39,257 $119,923 $199,588
    Net Profit $157,028 $479,691 $798,350
    Net Profit/Sales 5.90% 11.94% 11.90%

    Profit Monthly

    The monthly profit we will reach will be able to sustain all our operations and will us enough dividends to invest for future grown of the business.

    Beauty Supply Store Business Plan - Profit Monthly

    ProfitYearly

    As already mentioned, we might run into a loss for the first month of operations but we expect to touch the profit baseline within 3 months of operations and therefore our yearly profits will be able to pay back all the credit.

    Beauty Supply Store Business Plan - Profit Yearly

    Gross Margin Monthly

    In the first few months, the margins will remain negative, but when the profitability picks up we expect a thick margin baseline.

    Beauty Supply Store Business Plan - Gross Margin Monthly

    Gross Margin Yearly

    Yearly margins will be great and will make us able to expand our business and reach out to a larger customer base.

    Beauty Supply Store Business Plan - Gross Margin Yearly

    Projected Cash Flow

    In the initial months, we will be running on credit, but soon we will become cash-flow positive.

    Beauty Supply Store Business Plan - Projected Cash Flow

     Pro Forma Cash Flow      
    Cash Received Year 1 Year 2 Year 3
    Cash from Operations
    Cash Sales $40,124 $45,046 $50,068
    Cash from Receivables $7,023 $8,610 $9,297
    SUBTOTAL CASH FROM OPERATIONS $47,147 $53,656 $59,365
    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 $47,143 $53,651 $55,359
    Expenditures Year 1 Year 2 Year 3
    Expenditures from Operations
    Cash Spending $21,647 $24,204 $26,951
    Bill Payments $13,539 $15,385 $170,631
    SUBTOTAL SPENT ON OPERATIONS $35,186 $39,589 $197,582
    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 $35,296 $35,489 $43,882
    Net Cash Flow $11,551 $13,167 $15,683
    Cash Balance $21,823 $22,381 $28,239

    Projected Balance Sheet

    Balance sheets will be outsourced but monitored. Management will make sure it will stay positive.

     Pro Forma Balance Sheet      
    Assets Year 1 Year 2 Year 3
    Current Assets
    Cash $184,666 $218,525 $252,384
    Accounts Receivable $12,613 $14,493 $16,373
    Inventory $2,980 $3,450 $3,920
    Other Current Assets $1,000 $1,000 $1,000
    TOTAL CURRENT ASSETS $201,259 $237,468 $273,677
    Long-term Assets
    Long-term Assets $10,000 $10,000 $10,000
    Accumulated Depreciation $12,420 $14,490 $16,560
    TOTAL LONG-TERM ASSETS $980 $610 $240
    TOTAL ASSETS $198,839 $232,978 $267,117
    Liabilities and Capital Year 1 Year 2 Year 3
    Current Liabilities
    Accounts Payable $9,482 $10,792 $12,102
    Current Borrowing $0 $0 $0
    Other Current Liabilities $0 $0 $0
    SUBTOTAL CURRENT LIABILITIES $9,482 $10,792 $12,102
    Long-term Liabilities $0 $0 $0
    TOTAL LIABILITIES $9,482 $10,792 $12,102
    Paid-in Capital $30,000 $30,000 $30,000
    Retained Earnings $48,651 $72,636 $96,621
    Earnings $100,709 $119,555 $138,401
    TOTAL CAPITAL $189,360 $222,190 $255,020
    TOTAL LIABILITIES AND CAPITAL $198,839 $232,978 $267,117
    Net Worth $182,060 $226,240 $270,420

    Business Ratios

    The business rations have been calibrated to be perfect in the long term.

     Ratio Analysis        
    Year 1 Year 2 Year 3 INDUSTRY
    PROFILE
    Sales Growth 4.35% 30.82% 63.29% 4.00%
    Percent of Total Assets
    Accounts Receivable 5.61% 4.71% 3.81% 9.70%
    Inventory 1.85% 1.82% 1.79% 9.80%
    Other Current Assets 1.75% 2.02% 2.29% 27.40%
    Total Current Assets 138.53% 150.99% 163.45% 54.60%
    Long-term Assets -9.47% -21.01% -32.55% 58.40%
    TOTAL ASSETS 100.00% 100.00% 100.00% 100.00%
    Current Liabilities 4.68% 3.04% 2.76% 27.30%
    Long-term Liabilities 0.00% 0.00% 0.00% 25.80%
    Total Liabilities 4.68% 3.04% 2.76% 54.10%
    NET WORTH 99.32% 101.04% 102.76% 44.90%
    Percent of Sales
    Sales 100.00% 100.00% 100.00% 100.00%
    Gross Margin 94.18% 93.85% 93.52% 0.00%
    Selling, General & Administrative Expenses 74.29% 71.83% 69.37% 65.20%
    Advertising Expenses 2.06% 1.11% 0.28% 1.40%
    Profit Before Interest and Taxes 26.47% 29.30% 32.13% 2.86%
    Main Ratios
    Current 25.86 29.39 32.92 1.63
    Quick 25.4 28.88 32.36 0.84
    Total Debt to Total Assets 2.68% 1.04% 0.76% 67.10%
    Pre-tax Return on Net Worth 66.83% 71.26% 75.69% 4.40%
    Pre-tax Return on Assets 64.88% 69.75% 74.62% 9.00%
    Additional Ratios Year 1 Year 2 Year 3
    Net Profit Margin 19.20% 21.16% 23.12% N.A.
    Return on Equity 47.79% 50.53% 53.27% N.A.
    Activity Ratios
    Accounts Receivable Turnover 4.56 4.56 4.56 N.A.
    Collection Days 92 99 106 N.A.
    Inventory Turnover 19.7 22.55 25.4 N.A.
    Accounts Payable Turnover 14.17 14.67 15.17 N.A.
    Payment Days 27 27 27 N.A.
    Total Asset Turnover 1.84 1.55 1.26 N.A.
    Debt Ratios
    Debt to Net Worth 0 -0.02 -0.04 N.A.
    Current Liab. to Liab. 1 1 1 N.A.
    Liquidity Ratios
    Net Working Capital $120,943 $140,664 $160,385 N.A.
    Interest Coverage 0 0 0 N.A.
    Additional Ratios
    Assets to Sales 0.45 0.48 0.51 N.A.
    Current Debt/Total Assets 4% 3% 2% N.A.
    Acid Test 23.66 27.01 30.36 N.A.
    Sales/Net Worth 1.68 1.29 0.9 N.A.
    Dividend Payout 0 0 0 N.A.

    Download Beauty Supply Store Business Plan in pdf

    OGS capital professional writers specialized also in themes such as Herbalife business plan, hair extension business plan, business plan for a hair salon, nail salon business plan, nail polish business plan, salon spa business plan and many other business plan.

    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.

    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:

    Brandi Marcene

    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
    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
    How To Write a Sports Agency Business Plan (Template, Sample)
    NOV, 28 ∙ 2022
    How To Write a Renewable Energy Business Plan (Template, Sample)
    NOV, 07 ∙ 2022
    Hardware Retail Franchise Business Plan Sample
    AUG, 09 ∙ 2022
    Uber Business Plan Sample
    JUL, 26 ∙ 2022
    Seminar Business Plan Template
    JUN, 16 ∙ 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