SlideShare a Scribd company logo
1 of 20
A.A.M LTD. Business Plan 2017
1
THE BUSINESS PLAN
A.A.M LTD. Business Plan 2017
2
Confidentiality Agreement
This agreement is to acknowledge that the information provided by A.A.M LTD
in this business plan is unique to this business and confidential; therefore,
anyone reading this plan agrees not to disclose any of the information in this
business plan without the express written permission of A.A.M LTD.
It is also acknowledged by the reader of this business plan that the information
furnished in this business plan, other than information that is in the public
domain, may cause serious harm or damage A.A.M LTD and will be kept in the
strictest confidence.
This report is a property of A.A.M LTD and is kept in high confidentiality under
the ownership of the three entrepreneurs. The use of this report is only
authorized to the relevant personnel. Any unauthorized use or duplication of
this report will be considered as illegal and such individuals will be tried in
court.
Upon request, this document is to be immediately returned to A.A.M LTD
business.
Signature 1: Mr. Maxamuud Mohammad
Name:
Signature 2: Mr. Ahmed
Name:
Signature 3: Mr. Abdirisaq
Name
Date: August 1st, 2017
This is the business plan for A.A.M LTD. The presentation of this business plan
does not imply an offering of securities.
A.A.M LTD. Business Plan 2017
3
TABLE OF CONTENTS
Introduction …………………………………………………………………………. - 4 -
Nature of business ………………………………………………………..…………. - 5 -
Required capital …………………………………………….…...…….……………. - 5 -
Executive summary …………………………………………………………………. - 6 -
Company description ………………………………………….……………………. - 8 -
SWOT Analysis …………………………………………………………….………. - 9 -
Marketing plan…………………………….…………………………………..……. - 10 -
Marketing Strategy…………………………………………………………………. - 11 -
Sales forecast………………………………………….…………………...…….…. - 15 -
Operational plan……………………………………….…………………...…….…. - 17 -
Management and Organization……….………….………………….……..………. - 18 -
Financial plan...……………………………………….…………………...…….…. - 20 -
Profit and Loss Statement …………………….…………………………………....Error!
Bookmark not defined.3 -
Balance sheet …………………….………………………………………………....Error!
Bookmark not defined.4 -
Cash Flow Statement……………………………….……………………..…….…. - 25 -
A.A.M LTD. Business Plan 2017
4
INTRODUCTION
A.A.M LTD
61 fishers way Wembley London HA0 3FN
UK
T: 0753 929 4198
Web: www.car4test.com
www.car4test.co.uk
The Innovator (3 Partners)
Mr. Maxamuud Mohammad
Mr. Ahmed
Mr. Abdirisaq
A.A.M LTD. Business Plan 2017
5
Nature of business
The A.A.M LTD is a service company of car testing centre and renting business that has been
planned by a group of three entrepreneurs Mr. Ahmad, Mr. Abdirisaq and Mr. Maxamuud
Mohammad to help the clients who are in need of car instructors to lean driving or who need the
cars for testing centers on rental basis.
Required capital
The initial investment required for A.A.M LTD would be up to 25,000 UK Pounds. The amount of
£25,000 will be raised through the seed capital of three partners Mr. Ahmed, Mr. Abdirisaq, and
Mr. Maxamuud Mohammad. Once the business will start then it is expected to gain more
investment as a capital from investors’ equity that are planning for their safe investments to earn
good profits by using goodwill and the business cooperation of A.A.M LTD.
A.A.M LTD. Business Plan 2017
6
Executive summary
The A.A.M LTD offers unique services. It is ultimately the goal of the company to be a one-stop
facility for all car testing needs, including instructor lesson etc but at this time A.A.M LTD is
offering a low cost quality car test services in Wembley London. The car test centers are
growing but the clients demanding for the car tests and the qualified instructors are also growing
in multiples. Therefore, the A.A.M LTD as a partnership business came into existence to fulfill
the needs of the car test center in the country. The A.A.M LTD is initially starting its operations
in the UK, but after two years of successful business the management is planning to expand the
car testing business to USA, Canada, Australia, and Germany as well. The capital investment is
£25000 being raised by the owners’ equity to raise the seed capital for the business.
The objective of A.A.M LTD is to achieve at least 1% of UK car test market customers in the
next five years. The A.A.M LTD is playing a role of middle man to help the customers and
instructors to get in contact with each other. The target market for the business are those people
who need the car instructors either for car tests, car booking on a specific timing, or driving
lessons in a short period of time by the car instructors.
The company is expecting to generate sales with a monthly increase of 5%. The aim of the
business is to facilitate more than 16000 customers in next five years to cover the market share
of 1% in the car test businesses in the country. In the next 5 years the company is expecting to
employ 2350 instructors as per requirements of the clients. Also the number of customers who
will be served in the beginning will be 6 customers per dat which will increase at a rate of 5%
each month.
A.A.M LTD. Business Plan 2017
7
Financial Highlights by Year
A.A.M LTD. Business Plan 2017
8
Company description
The A.A.M LTD is a registered and a service based limited liability Company in England. The
A.A.M LTD is established in UK as a car testing center and a car renting business which hear to
the contacts of the customers for their car instructor need. The company then sends the nearest
available car instructors who help the clients for their car testing or car lessons needs. The
A.A.M LTD also rents out the cars to the clients who need the cars for some specific time period
and on the rental basis. The ownership will be shared among three partner entrepreneurs – Mr.
Ahmed, Mr. Abdirisaq, and Mr. Maxamuud for the business. The A.A.M LTD is headquartered in
61 Fishers Way Wembley London HA0 3FN, United Kingdom. The A.A.M LTD is starting its
business venture from May 10, 2017 and is determined to grab the market leading shares soon.
There are thousands of people who are searching for car test centers and rental basis car
facility in UK, so A.A.M LTD has decided to facilitate the people for their car test center and rent
a cars needs. The mission of A.A.M LTD is to provide the ultimate satisfaction to everyone for
car testing and renting.
The A.A.M LTD is offering two main services; car test center services and car rental services. In
car test services, the A.A.M LTD is going to assign the instructors to the respective clients.
These instructors will further help the clients in several different ways such as providing
instructing and lean services, assigning the car tests, specifying the customized tests, delivering
the customized car test tricks. Whereas in car renting services, the A.A.M LTD is going to offer
rental services including the car rental, car sharing and car leasing services along with the
instructors. In car renting business the A.A.M LTD is further providing its renowned, affordable
yet high quality services in; business car rental services, leisure car rental services, car leasing
and sharing services. The A.A.M LTD is a startup car testing service provider which aims to
grasp the 1% of total market share in first two years which will be increased in the future with
high returns. The ultimate goal of the A.A.M LTD is to become the market leader for car testing
service providing in order to attain high level of customer satisfaction. The A.A.M LTD is
heading towards reaching the maximum market shares and clients’ satisfaction in near future.
Furthermore, the A.A.M.LTD will also provide an extra facility to provide a list of courses to be
considered in their car test center. Which means that after going through the driving classes in
the A.A.M LTD, the clients will be entitled to learn a number of things such as; Customer service
for drivers, Terminal tractor driver, Forwarder, Terminal operator, Taxi drivers, Business license
for passenger transport, Quality management etc.
A.A.M LTD. Business Plan 2017
9
SWOT Analysis
The SWOT analysis is the assessment of an organization’s internal strengths and weaknesses,
& the external opportunities and threats for a particular business:
Strengths: Why are customers buying our services?
Weakness: Why the customers are using our competitors; what we need to be improved?
Opportunities: Is the market expanding; are there new services?
Threats: Who are the potential competitors?
Strengths
 Training has now become an
integrated part of the driving.
 Services provided to international
transporters
 Marketing Promotions
 Potential strong links with the
Associations of international
transporters.
Weaknesses
Training centre lacks legal status
No enforcement legislation
Opportunities
Government implementation being imposed
Threats
Licensing of operators
Licensing of national and international road
passenger operators
Licensing of national and international road
freight operators.
A.A.M LTD. Business Plan 2017
10
Marketing plan
A.A.M LTD. Business Plan 2017
11
Marketing Strategy
A.A.M LTD. Business Plan 2017
12
Operational plan
The A.A.M LTD is limited liability car test center business venture. The A.A.M LTD is
headquartered in London for the car test services throughout the country. The instructors will be
facilitating the clients for car test services. The business will proceed two ways through
instructors. Firstly, the instructors will be conducting the car tests with the clients and secondly
the instructors will also help the clients to learn or practice the driving skills before putting
themselves to car tests. Furthermore, the A.A.M LTD will also transfer their services to car
renting facilities to clients; where the instructors will rent out the cars to them for some specific
time period as demanded and required by the respective clients. The operations are not
stopping here – the A.A.M LTD will further target the customers to other potential countries such
as USA, Canada, Australia, and Germany and so on. In the initial stages, the A.A.M LTD clients
will only be able to hire the cars with the instructors as the company doesn’t own the cars of
their own and also the number of cars will be limited. Then after a few successful business
years, the A.A.M LTD will provide the customers – the renting customers with the option of with
the drivers or without the drivers for rent. But this will be done after evaluating the driving
licenses and the profile of the customers. The A.A.M LTD is determined to provide the quality
car test and car rent services by tracking the sales and marketing goals of the company.
The competitive edge of A.A.M LTD is the car testing and instruction services throughout the
country.
A.A.M LTD. Business Plan 2017
13
Management and Organization
At A.A.M LTD we are very much concerned for having the right business structure. In order to
achieve our goals in a profitable ways we are ensuring the right positions for the right human
resources that will be capable of ensuring and achieving the vision, objectives and the goals of
the company.
We are intended an organizational chart to ensure that every employee knows his or her
respective place within the organization and knows who to report to whom and when the need
arises. This is operated in a way to achieving an efficient work flow without affecting the
productivity in the organization.
We are also ensuring and confirming that we recruit only competent and potential hands that
have the renowned experience of working in the car test and car renting industry and will be
able to help build our car test plus car rent business to the level we want it in the market. We are
perfectly focused for the compensation packages for our employees who are amongst the best
professionals in the industry.
Listed below is the business structure that we intend to build at A.A.M LTD after six months of
business startup;
 Chief Executive Officer
 Sales and Marketing Team
 Quality Assurance Manager
 Human Resources and Admin Manager
 Purchasing Manager
 Accountant
 Customer Service Executives
 Store Manager
 Security Guard
 Delivery Driver
A.A.M LTD. Business Plan 2017
14
Management Biographies:
As the A.A.M LTD is a partnership business for car tests and car rent business so the
management or the board of the directors in the A.A.M LTD will be Mr. Maxamuud Mohammad,
Mr. Ahmed, and Mr. Abdirisaq.
Mr. Abdirisaq is a graduate in computer programming and security networking. He is an
experienced professional and holding over 8 years of experience in his field. He is expected to
take part in IT, networking, and development side of the business. He will organize and control
the website and will manage the other networking and development issues in the company.
Mr. Ahmed is a driving instructor himself who has been instructing in the country from the past 7
years in his profession. Mr. Ahmed will also be responsible to monitor the instructors’ and
driving school issues of the A.A.M LTD Company.
While Mr. Maxamuud is an experienced taxi driver at Uber with years of experience in his field
He has been driving taxi since last 6 years. Mr. Maxamuud will be responsible for marketing and
research for the business. He is also responsible for the media and the conduct for the business
to organize and control the customer service issues, customer calls and the complaints or
suggestions from the customers.
A.A.M LTD. Business Plan 2017
15
Financial plan
Investor Equity
A.A.M LTD will not be seeking an investment from a third party at this time nor any loans from
banks or family. All expenses will come out of pocket of three entrepreneurs to form a limited
partnership company.
Exit Strategy
If the drop down rate of remains more than 5% for more than four consecutive quartes, then the
A.A.M LTD will need to liquidate their business
Key Assumptions
The projections are made for 5 years, where the starting capital is 25,000 pounds. The tax rates
are set as 20%, whereas the marketing expenses are 15%, 10%, 10%, 8%, and 6% for first,
second, third, fourth, and fifth month respectively. The number of customers to be served each
day are supposed to be 6 people and the number of days are assumed to be 26 instructor
working days in a week. The numbers of customers are expected to be increased by 5% each
month. The office rental cost is 600 for monthly installments and 600 for the onetime deposit.
The utility bills are 100 per month whereas the advertising cost is 3750 in the first year.
A.A.M LTD. Business Plan 2017
16
Revenue byMonth
Expenses by Month
A.A.M LTD. Business Plan 2017
17
Net Profit (or Loss) by Year
A.A.M LTD. Business Plan 2017
18
Projected Profit & Loss
FY2018 FY2019 FY2020 FY2021 FY2022
Revenue £336,850 £352,443 £368,815 £386,006 £404,056
Direct Costs
Gross Margin £336,850 £352,443 £368,815 £386,006 £404,056
Gross Margin
%
100% 100% 100% 100% 100%
Operating
Expenses
Advertiseme
nt and
marketing
£3,750 £2,500 £2,500 £2,000 £1,500
Office rent £7,200 £7,200 £7,200 £7,200 £7,200
Deposit for
office
building
£600
Utilities and
bills
£1,200 £1,200 £1,200 £1,200 £1,200
Taxes £20 £20 £20 £20 £20
Total
Operating
Expenses
£12,770 £10,920 £10,920 £10,420 £9,920
Operating
Income
£324,080 £341,523 £357,895 £375,586 £394,136
Total
Expenses
£12,770 £10,920 £10,920 £10,420 £9,920
Net Profit £324,080 £341,523 £357,895 £375,586 £394,136
Net Profit /
Sales
96% 97% 97% 97% 98%
A.A.M LTD. Business Plan 2017
19
Projected Balance Sheet
FY2018 FY2019 FY2020 FY2021 FY2022
Cash £324,080 £665,603 £1,023,498 £1,399,084 £1,793,220
Accounts
Receivable
£0 £0 £0 £0 £0
Total Current
Assets
£324,080 £665,603 £1,023,498 £1,399,084 £1,793,220
Total Assets £324,080 £665,603 £1,023,498 £1,399,084 £1,793,220
Accounts
Payable
£0 £0 £0 £0 £0
Total Current
Liabilities
£0 £0 £0 £0 £0
Long-Term
Debt
Total
Liabilities
£0 £0 £0 £0 £0
Paid-in Capital
Retained
Earnings
£324,080 £665,603 £1,023,498 £1,399,084
Earnings £324,080 £341,523 £357,895 £375,586 £394,136
Total Owner's
Equity
£324,080 £665,603 £1,023,498 £1,399,084 £1,793,220
A.A.M LTD. Business Plan 2017
20
Total
Liabilities &
Equity
£324,080 £665,603 £1,023,498 £1,399,084 £1,793,220
Projected Cash Flow Statement
FY2018 FY2019 FY2020 FY2021 FY2022
Net Cash Flow
from
Operations
Net Profit £324,080 £341,523 £357,895 £375,586 £394,136
Net Cash Flow
from
Operations
£324,080 £341,523 £357,895 £375,586 £394,136
Cash at
Beginning of
Period
£0 £324,080 £665,603 £1,023,498 £1,399,084
Net Change in
Cash
£324,080 £341,523 £357,895 £375,586 £394,136
Cash at End of
Period
£324,080 £665,603 £1,023,498 £1,399,084 £1,793,220

More Related Content

What's hot

Advanced safety features
Advanced safety featuresAdvanced safety features
Advanced safety featuresArnav Raj
 
Parking problems
Parking problemsParking problems
Parking problemsubaidpvkd
 
Automotive safety systems - Yugandhar
Automotive safety systems  - Yugandhar Automotive safety systems  - Yugandhar
Automotive safety systems - Yugandhar YugandharPatil7
 
Adaptive cruise control
Adaptive cruise controlAdaptive cruise control
Adaptive cruise controlArun Raja
 
Mercedes- strategy management
Mercedes- strategy managementMercedes- strategy management
Mercedes- strategy managementsanket394
 
Advance Safety Systems in automobile
Advance Safety Systems in automobileAdvance Safety Systems in automobile
Advance Safety Systems in automobilegunjan panchal
 
Automobile seminar
Automobile seminarAutomobile seminar
Automobile seminarSagar Kamble
 
Hill Assist Control Seminar
Hill Assist Control SeminarHill Assist Control Seminar
Hill Assist Control SeminarAmey Ekbote
 
Bus Karo: Bus Depot Design Guideline
Bus Karo: Bus Depot Design Guideline Bus Karo: Bus Depot Design Guideline
Bus Karo: Bus Depot Design Guideline WRI India
 
TESLA model S
TESLA model STESLA model S
TESLA model SKANISHK
 

What's hot (20)

Advanced safety features
Advanced safety featuresAdvanced safety features
Advanced safety features
 
Bmw
BmwBmw
Bmw
 
Parking problems
Parking problemsParking problems
Parking problems
 
Automotive safety systems - Yugandhar
Automotive safety systems  - Yugandhar Automotive safety systems  - Yugandhar
Automotive safety systems - Yugandhar
 
Driverless car
Driverless carDriverless car
Driverless car
 
fundamental of crash test
fundamental of crash testfundamental of crash test
fundamental of crash test
 
Adaptive cruise control
Adaptive cruise controlAdaptive cruise control
Adaptive cruise control
 
Advanced driver assistance systems
Advanced driver assistance systemsAdvanced driver assistance systems
Advanced driver assistance systems
 
Electronic stability control
Electronic stability controlElectronic stability control
Electronic stability control
 
Mercedes- strategy management
Mercedes- strategy managementMercedes- strategy management
Mercedes- strategy management
 
Car parking
Car parkingCar parking
Car parking
 
Advance Safety Systems in automobile
Advance Safety Systems in automobileAdvance Safety Systems in automobile
Advance Safety Systems in automobile
 
Automobile seminar
Automobile seminarAutomobile seminar
Automobile seminar
 
Smart car parking system final
Smart car parking system finalSmart car parking system final
Smart car parking system final
 
Hill Assist Control Seminar
Hill Assist Control SeminarHill Assist Control Seminar
Hill Assist Control Seminar
 
Types of parking studies
Types of parking studiesTypes of parking studies
Types of parking studies
 
Bus Karo: Bus Depot Design Guideline
Bus Karo: Bus Depot Design Guideline Bus Karo: Bus Depot Design Guideline
Bus Karo: Bus Depot Design Guideline
 
Accident study
Accident studyAccident study
Accident study
 
TESLA model S
TESLA model STESLA model S
TESLA model S
 
Air bags
Air bagsAir bags
Air bags
 

Similar to Car test center business plan

Feasibility Assessment
Feasibility Assessment Feasibility Assessment
Feasibility Assessment Trinh Dao
 
Open a 3M Car Care Franchisee Store (http://www.facebook.com/3MCarCareIndia)
Open a 3M Car Care Franchisee Store   (http://www.facebook.com/3MCarCareIndia)Open a 3M Car Care Franchisee Store   (http://www.facebook.com/3MCarCareIndia)
Open a 3M Car Care Franchisee Store (http://www.facebook.com/3MCarCareIndia)Vishesh Nigam
 
Franchise Business Opportunity - Bumpaman, Perth
Franchise Business Opportunity - Bumpaman, PerthFranchise Business Opportunity - Bumpaman, Perth
Franchise Business Opportunity - Bumpaman, PerthBumpa Man
 
Business Plan - Mato Auto
Business Plan - Mato AutoBusiness Plan - Mato Auto
Business Plan - Mato AutoMishaalhk
 
Business Plan - Mato Auto
Business Plan - Mato AutoBusiness Plan - Mato Auto
Business Plan - Mato AutoMishaalhk
 
New business plan by student of du
New business plan by student of duNew business plan by student of du
New business plan by student of dual amin
 
B plan for cool cab’s in automobile industry
B plan for cool cab’s in automobile industryB plan for cool cab’s in automobile industry
B plan for cool cab’s in automobile industryMalepati Shanmukh nath
 
A Business Plan on Event Management.pdf
A Business Plan on Event Management.pdfA Business Plan on Event Management.pdf
A Business Plan on Event Management.pdfAllison Koehn
 
Carsales Annual Report 2013
Carsales Annual Report 2013Carsales Annual Report 2013
Carsales Annual Report 2013Carsales
 
limousine business plan example Upmetrics
limousine business plan example Upmetricslimousine business plan example Upmetrics
limousine business plan example UpmetricsECorp
 
Mad about wheels edition 01
Mad about wheels edition 01Mad about wheels edition 01
Mad about wheels edition 01Shaaz Malik
 

Similar to Car test center business plan (20)

Feasibility Assessment
Feasibility Assessment Feasibility Assessment
Feasibility Assessment
 
Open a 3M Car Care Franchisee Store (http://www.facebook.com/3MCarCareIndia)
Open a 3M Car Care Franchisee Store   (http://www.facebook.com/3MCarCareIndia)Open a 3M Car Care Franchisee Store   (http://www.facebook.com/3MCarCareIndia)
Open a 3M Car Care Franchisee Store (http://www.facebook.com/3MCarCareIndia)
 
Franchise Business Opportunity - Bumpaman, Perth
Franchise Business Opportunity - Bumpaman, PerthFranchise Business Opportunity - Bumpaman, Perth
Franchise Business Opportunity - Bumpaman, Perth
 
Business Plan
Business PlanBusiness Plan
Business Plan
 
Business Plan - Mato Auto
Business Plan - Mato AutoBusiness Plan - Mato Auto
Business Plan - Mato Auto
 
Business Plan - Mato Auto
Business Plan - Mato AutoBusiness Plan - Mato Auto
Business Plan - Mato Auto
 
E-Commerce
E-CommerceE-Commerce
E-Commerce
 
Business plan.jub
Business plan.jubBusiness plan.jub
Business plan.jub
 
Truck Stand at Kanchpur
Truck Stand at KanchpurTruck Stand at Kanchpur
Truck Stand at Kanchpur
 
New business plan by student of du
New business plan by student of duNew business plan by student of du
New business plan by student of du
 
African finance
African financeAfrican finance
African finance
 
B plan for cool cab’s in automobile industry
B plan for cool cab’s in automobile industryB plan for cool cab’s in automobile industry
B plan for cool cab’s in automobile industry
 
A Business Plan on Event Management.pdf
A Business Plan on Event Management.pdfA Business Plan on Event Management.pdf
A Business Plan on Event Management.pdf
 
Hyundai 1
Hyundai 1Hyundai 1
Hyundai 1
 
Carsales Annual Report 2013
Carsales Annual Report 2013Carsales Annual Report 2013
Carsales Annual Report 2013
 
Auto miraj
Auto mirajAuto miraj
Auto miraj
 
limousine business plan example Upmetrics
limousine business plan example Upmetricslimousine business plan example Upmetrics
limousine business plan example Upmetrics
 
Mad about wheels edition 01
Mad about wheels edition 01Mad about wheels edition 01
Mad about wheels edition 01
 
Management consultancy proposal
Management consultancy proposal Management consultancy proposal
Management consultancy proposal
 
Car leasing
Car leasingCar leasing
Car leasing
 

Recently uploaded

M.C Lodges -- Guest House in Jhang.
M.C Lodges --  Guest House in Jhang.M.C Lodges --  Guest House in Jhang.
M.C Lodges -- Guest House in Jhang.Aaiza Hassan
 
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...anilsa9823
 
VIP Kolkata Call Girl Howrah 👉 8250192130 Available With Room
VIP Kolkata Call Girl Howrah 👉 8250192130  Available With RoomVIP Kolkata Call Girl Howrah 👉 8250192130  Available With Room
VIP Kolkata Call Girl Howrah 👉 8250192130 Available With Roomdivyansh0kumar0
 
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service JamshedpurVIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service JamshedpurSuhani Kapoor
 
Lowrate Call Girls In Sector 18 Noida ❤️8860477959 Escorts 100% Genuine Servi...
Lowrate Call Girls In Sector 18 Noida ❤️8860477959 Escorts 100% Genuine Servi...Lowrate Call Girls In Sector 18 Noida ❤️8860477959 Escorts 100% Genuine Servi...
Lowrate Call Girls In Sector 18 Noida ❤️8860477959 Escorts 100% Genuine Servi...lizamodels9
 
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...lizamodels9
 
Intro to BCG's Carbon Emissions Benchmark_vF.pdf
Intro to BCG's Carbon Emissions Benchmark_vF.pdfIntro to BCG's Carbon Emissions Benchmark_vF.pdf
Intro to BCG's Carbon Emissions Benchmark_vF.pdfpollardmorgan
 
Eni 2024 1Q Results - 24.04.24 business.
Eni 2024 1Q Results - 24.04.24 business.Eni 2024 1Q Results - 24.04.24 business.
Eni 2024 1Q Results - 24.04.24 business.Eni
 
Grateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfGrateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfPaul Menig
 
GD Birla and his contribution in management
GD Birla and his contribution in managementGD Birla and his contribution in management
GD Birla and his contribution in managementchhavia330
 
7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...Paul Menig
 
Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...
Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...
Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...lizamodels9
 
Pitch Deck Teardown: NOQX's $200k Pre-seed deck
Pitch Deck Teardown: NOQX's $200k Pre-seed deckPitch Deck Teardown: NOQX's $200k Pre-seed deck
Pitch Deck Teardown: NOQX's $200k Pre-seed deckHajeJanKamps
 
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In.../:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...lizamodels9
 
(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCRsoniya singh
 
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,noida100girls
 
Banana Powder Manufacturing Plant Project Report 2024 Edition.pptx
Banana Powder Manufacturing Plant Project Report 2024 Edition.pptxBanana Powder Manufacturing Plant Project Report 2024 Edition.pptx
Banana Powder Manufacturing Plant Project Report 2024 Edition.pptxgeorgebrinton95
 
Marketing Management Business Plan_My Sweet Creations
Marketing Management Business Plan_My Sweet CreationsMarketing Management Business Plan_My Sweet Creations
Marketing Management Business Plan_My Sweet Creationsnakalysalcedo61
 
BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,noida100girls
 

Recently uploaded (20)

M.C Lodges -- Guest House in Jhang.
M.C Lodges --  Guest House in Jhang.M.C Lodges --  Guest House in Jhang.
M.C Lodges -- Guest House in Jhang.
 
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
Lucknow 💋 Escorts in Lucknow - 450+ Call Girl Cash Payment 8923113531 Neha Th...
 
VIP Kolkata Call Girl Howrah 👉 8250192130 Available With Room
VIP Kolkata Call Girl Howrah 👉 8250192130  Available With RoomVIP Kolkata Call Girl Howrah 👉 8250192130  Available With Room
VIP Kolkata Call Girl Howrah 👉 8250192130 Available With Room
 
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service JamshedpurVIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
VIP Call Girl Jamshedpur Aashi 8250192130 Independent Escort Service Jamshedpur
 
Lowrate Call Girls In Sector 18 Noida ❤️8860477959 Escorts 100% Genuine Servi...
Lowrate Call Girls In Sector 18 Noida ❤️8860477959 Escorts 100% Genuine Servi...Lowrate Call Girls In Sector 18 Noida ❤️8860477959 Escorts 100% Genuine Servi...
Lowrate Call Girls In Sector 18 Noida ❤️8860477959 Escorts 100% Genuine Servi...
 
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...
Call Girls In Connaught Place Delhi ❤️88604**77959_Russian 100% Genuine Escor...
 
Intro to BCG's Carbon Emissions Benchmark_vF.pdf
Intro to BCG's Carbon Emissions Benchmark_vF.pdfIntro to BCG's Carbon Emissions Benchmark_vF.pdf
Intro to BCG's Carbon Emissions Benchmark_vF.pdf
 
Eni 2024 1Q Results - 24.04.24 business.
Eni 2024 1Q Results - 24.04.24 business.Eni 2024 1Q Results - 24.04.24 business.
Eni 2024 1Q Results - 24.04.24 business.
 
Grateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdfGrateful 7 speech thanking everyone that has helped.pdf
Grateful 7 speech thanking everyone that has helped.pdf
 
GD Birla and his contribution in management
GD Birla and his contribution in managementGD Birla and his contribution in management
GD Birla and his contribution in management
 
KestrelPro Flyer Japan IT Week 2024 (English)
KestrelPro Flyer Japan IT Week 2024 (English)KestrelPro Flyer Japan IT Week 2024 (English)
KestrelPro Flyer Japan IT Week 2024 (English)
 
7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...7.pdf This presentation captures many uses and the significance of the number...
7.pdf This presentation captures many uses and the significance of the number...
 
Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...
Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...
Call Girls In Radisson Blu Hotel New Delhi Paschim Vihar ❤️8860477959 Escorts...
 
Pitch Deck Teardown: NOQX's $200k Pre-seed deck
Pitch Deck Teardown: NOQX's $200k Pre-seed deckPitch Deck Teardown: NOQX's $200k Pre-seed deck
Pitch Deck Teardown: NOQX's $200k Pre-seed deck
 
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In.../:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...
/:Call Girls In Indirapuram Ghaziabad ➥9990211544 Independent Best Escorts In...
 
(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Keshav Puram 🔝 Delhi NCR
 
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Old Faridabad ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
 
Banana Powder Manufacturing Plant Project Report 2024 Edition.pptx
Banana Powder Manufacturing Plant Project Report 2024 Edition.pptxBanana Powder Manufacturing Plant Project Report 2024 Edition.pptx
Banana Powder Manufacturing Plant Project Report 2024 Edition.pptx
 
Marketing Management Business Plan_My Sweet Creations
Marketing Management Business Plan_My Sweet CreationsMarketing Management Business Plan_My Sweet Creations
Marketing Management Business Plan_My Sweet Creations
 
BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In Greater Noida ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
 

Car test center business plan

  • 1. A.A.M LTD. Business Plan 2017 1 THE BUSINESS PLAN
  • 2. A.A.M LTD. Business Plan 2017 2 Confidentiality Agreement This agreement is to acknowledge that the information provided by A.A.M LTD in this business plan is unique to this business and confidential; therefore, anyone reading this plan agrees not to disclose any of the information in this business plan without the express written permission of A.A.M LTD. It is also acknowledged by the reader of this business plan that the information furnished in this business plan, other than information that is in the public domain, may cause serious harm or damage A.A.M LTD and will be kept in the strictest confidence. This report is a property of A.A.M LTD and is kept in high confidentiality under the ownership of the three entrepreneurs. The use of this report is only authorized to the relevant personnel. Any unauthorized use or duplication of this report will be considered as illegal and such individuals will be tried in court. Upon request, this document is to be immediately returned to A.A.M LTD business. Signature 1: Mr. Maxamuud Mohammad Name: Signature 2: Mr. Ahmed Name: Signature 3: Mr. Abdirisaq Name Date: August 1st, 2017 This is the business plan for A.A.M LTD. The presentation of this business plan does not imply an offering of securities.
  • 3. A.A.M LTD. Business Plan 2017 3 TABLE OF CONTENTS Introduction …………………………………………………………………………. - 4 - Nature of business ………………………………………………………..…………. - 5 - Required capital …………………………………………….…...…….……………. - 5 - Executive summary …………………………………………………………………. - 6 - Company description ………………………………………….……………………. - 8 - SWOT Analysis …………………………………………………………….………. - 9 - Marketing plan…………………………….…………………………………..……. - 10 - Marketing Strategy…………………………………………………………………. - 11 - Sales forecast………………………………………….…………………...…….…. - 15 - Operational plan……………………………………….…………………...…….…. - 17 - Management and Organization……….………….………………….……..………. - 18 - Financial plan...……………………………………….…………………...…….…. - 20 - Profit and Loss Statement …………………….…………………………………....Error! Bookmark not defined.3 - Balance sheet …………………….………………………………………………....Error! Bookmark not defined.4 - Cash Flow Statement……………………………….……………………..…….…. - 25 -
  • 4. A.A.M LTD. Business Plan 2017 4 INTRODUCTION A.A.M LTD 61 fishers way Wembley London HA0 3FN UK T: 0753 929 4198 Web: www.car4test.com www.car4test.co.uk The Innovator (3 Partners) Mr. Maxamuud Mohammad Mr. Ahmed Mr. Abdirisaq
  • 5. A.A.M LTD. Business Plan 2017 5 Nature of business The A.A.M LTD is a service company of car testing centre and renting business that has been planned by a group of three entrepreneurs Mr. Ahmad, Mr. Abdirisaq and Mr. Maxamuud Mohammad to help the clients who are in need of car instructors to lean driving or who need the cars for testing centers on rental basis. Required capital The initial investment required for A.A.M LTD would be up to 25,000 UK Pounds. The amount of £25,000 will be raised through the seed capital of three partners Mr. Ahmed, Mr. Abdirisaq, and Mr. Maxamuud Mohammad. Once the business will start then it is expected to gain more investment as a capital from investors’ equity that are planning for their safe investments to earn good profits by using goodwill and the business cooperation of A.A.M LTD.
  • 6. A.A.M LTD. Business Plan 2017 6 Executive summary The A.A.M LTD offers unique services. It is ultimately the goal of the company to be a one-stop facility for all car testing needs, including instructor lesson etc but at this time A.A.M LTD is offering a low cost quality car test services in Wembley London. The car test centers are growing but the clients demanding for the car tests and the qualified instructors are also growing in multiples. Therefore, the A.A.M LTD as a partnership business came into existence to fulfill the needs of the car test center in the country. The A.A.M LTD is initially starting its operations in the UK, but after two years of successful business the management is planning to expand the car testing business to USA, Canada, Australia, and Germany as well. The capital investment is £25000 being raised by the owners’ equity to raise the seed capital for the business. The objective of A.A.M LTD is to achieve at least 1% of UK car test market customers in the next five years. The A.A.M LTD is playing a role of middle man to help the customers and instructors to get in contact with each other. The target market for the business are those people who need the car instructors either for car tests, car booking on a specific timing, or driving lessons in a short period of time by the car instructors. The company is expecting to generate sales with a monthly increase of 5%. The aim of the business is to facilitate more than 16000 customers in next five years to cover the market share of 1% in the car test businesses in the country. In the next 5 years the company is expecting to employ 2350 instructors as per requirements of the clients. Also the number of customers who will be served in the beginning will be 6 customers per dat which will increase at a rate of 5% each month.
  • 7. A.A.M LTD. Business Plan 2017 7 Financial Highlights by Year
  • 8. A.A.M LTD. Business Plan 2017 8 Company description The A.A.M LTD is a registered and a service based limited liability Company in England. The A.A.M LTD is established in UK as a car testing center and a car renting business which hear to the contacts of the customers for their car instructor need. The company then sends the nearest available car instructors who help the clients for their car testing or car lessons needs. The A.A.M LTD also rents out the cars to the clients who need the cars for some specific time period and on the rental basis. The ownership will be shared among three partner entrepreneurs – Mr. Ahmed, Mr. Abdirisaq, and Mr. Maxamuud for the business. The A.A.M LTD is headquartered in 61 Fishers Way Wembley London HA0 3FN, United Kingdom. The A.A.M LTD is starting its business venture from May 10, 2017 and is determined to grab the market leading shares soon. There are thousands of people who are searching for car test centers and rental basis car facility in UK, so A.A.M LTD has decided to facilitate the people for their car test center and rent a cars needs. The mission of A.A.M LTD is to provide the ultimate satisfaction to everyone for car testing and renting. The A.A.M LTD is offering two main services; car test center services and car rental services. In car test services, the A.A.M LTD is going to assign the instructors to the respective clients. These instructors will further help the clients in several different ways such as providing instructing and lean services, assigning the car tests, specifying the customized tests, delivering the customized car test tricks. Whereas in car renting services, the A.A.M LTD is going to offer rental services including the car rental, car sharing and car leasing services along with the instructors. In car renting business the A.A.M LTD is further providing its renowned, affordable yet high quality services in; business car rental services, leisure car rental services, car leasing and sharing services. The A.A.M LTD is a startup car testing service provider which aims to grasp the 1% of total market share in first two years which will be increased in the future with high returns. The ultimate goal of the A.A.M LTD is to become the market leader for car testing service providing in order to attain high level of customer satisfaction. The A.A.M LTD is heading towards reaching the maximum market shares and clients’ satisfaction in near future. Furthermore, the A.A.M.LTD will also provide an extra facility to provide a list of courses to be considered in their car test center. Which means that after going through the driving classes in the A.A.M LTD, the clients will be entitled to learn a number of things such as; Customer service for drivers, Terminal tractor driver, Forwarder, Terminal operator, Taxi drivers, Business license for passenger transport, Quality management etc.
  • 9. A.A.M LTD. Business Plan 2017 9 SWOT Analysis The SWOT analysis is the assessment of an organization’s internal strengths and weaknesses, & the external opportunities and threats for a particular business: Strengths: Why are customers buying our services? Weakness: Why the customers are using our competitors; what we need to be improved? Opportunities: Is the market expanding; are there new services? Threats: Who are the potential competitors? Strengths  Training has now become an integrated part of the driving.  Services provided to international transporters  Marketing Promotions  Potential strong links with the Associations of international transporters. Weaknesses Training centre lacks legal status No enforcement legislation Opportunities Government implementation being imposed Threats Licensing of operators Licensing of national and international road passenger operators Licensing of national and international road freight operators.
  • 10. A.A.M LTD. Business Plan 2017 10 Marketing plan
  • 11. A.A.M LTD. Business Plan 2017 11 Marketing Strategy
  • 12. A.A.M LTD. Business Plan 2017 12 Operational plan The A.A.M LTD is limited liability car test center business venture. The A.A.M LTD is headquartered in London for the car test services throughout the country. The instructors will be facilitating the clients for car test services. The business will proceed two ways through instructors. Firstly, the instructors will be conducting the car tests with the clients and secondly the instructors will also help the clients to learn or practice the driving skills before putting themselves to car tests. Furthermore, the A.A.M LTD will also transfer their services to car renting facilities to clients; where the instructors will rent out the cars to them for some specific time period as demanded and required by the respective clients. The operations are not stopping here – the A.A.M LTD will further target the customers to other potential countries such as USA, Canada, Australia, and Germany and so on. In the initial stages, the A.A.M LTD clients will only be able to hire the cars with the instructors as the company doesn’t own the cars of their own and also the number of cars will be limited. Then after a few successful business years, the A.A.M LTD will provide the customers – the renting customers with the option of with the drivers or without the drivers for rent. But this will be done after evaluating the driving licenses and the profile of the customers. The A.A.M LTD is determined to provide the quality car test and car rent services by tracking the sales and marketing goals of the company. The competitive edge of A.A.M LTD is the car testing and instruction services throughout the country.
  • 13. A.A.M LTD. Business Plan 2017 13 Management and Organization At A.A.M LTD we are very much concerned for having the right business structure. In order to achieve our goals in a profitable ways we are ensuring the right positions for the right human resources that will be capable of ensuring and achieving the vision, objectives and the goals of the company. We are intended an organizational chart to ensure that every employee knows his or her respective place within the organization and knows who to report to whom and when the need arises. This is operated in a way to achieving an efficient work flow without affecting the productivity in the organization. We are also ensuring and confirming that we recruit only competent and potential hands that have the renowned experience of working in the car test and car renting industry and will be able to help build our car test plus car rent business to the level we want it in the market. We are perfectly focused for the compensation packages for our employees who are amongst the best professionals in the industry. Listed below is the business structure that we intend to build at A.A.M LTD after six months of business startup;  Chief Executive Officer  Sales and Marketing Team  Quality Assurance Manager  Human Resources and Admin Manager  Purchasing Manager  Accountant  Customer Service Executives  Store Manager  Security Guard  Delivery Driver
  • 14. A.A.M LTD. Business Plan 2017 14 Management Biographies: As the A.A.M LTD is a partnership business for car tests and car rent business so the management or the board of the directors in the A.A.M LTD will be Mr. Maxamuud Mohammad, Mr. Ahmed, and Mr. Abdirisaq. Mr. Abdirisaq is a graduate in computer programming and security networking. He is an experienced professional and holding over 8 years of experience in his field. He is expected to take part in IT, networking, and development side of the business. He will organize and control the website and will manage the other networking and development issues in the company. Mr. Ahmed is a driving instructor himself who has been instructing in the country from the past 7 years in his profession. Mr. Ahmed will also be responsible to monitor the instructors’ and driving school issues of the A.A.M LTD Company. While Mr. Maxamuud is an experienced taxi driver at Uber with years of experience in his field He has been driving taxi since last 6 years. Mr. Maxamuud will be responsible for marketing and research for the business. He is also responsible for the media and the conduct for the business to organize and control the customer service issues, customer calls and the complaints or suggestions from the customers.
  • 15. A.A.M LTD. Business Plan 2017 15 Financial plan Investor Equity A.A.M LTD will not be seeking an investment from a third party at this time nor any loans from banks or family. All expenses will come out of pocket of three entrepreneurs to form a limited partnership company. Exit Strategy If the drop down rate of remains more than 5% for more than four consecutive quartes, then the A.A.M LTD will need to liquidate their business Key Assumptions The projections are made for 5 years, where the starting capital is 25,000 pounds. The tax rates are set as 20%, whereas the marketing expenses are 15%, 10%, 10%, 8%, and 6% for first, second, third, fourth, and fifth month respectively. The number of customers to be served each day are supposed to be 6 people and the number of days are assumed to be 26 instructor working days in a week. The numbers of customers are expected to be increased by 5% each month. The office rental cost is 600 for monthly installments and 600 for the onetime deposit. The utility bills are 100 per month whereas the advertising cost is 3750 in the first year.
  • 16. A.A.M LTD. Business Plan 2017 16 Revenue byMonth Expenses by Month
  • 17. A.A.M LTD. Business Plan 2017 17 Net Profit (or Loss) by Year
  • 18. A.A.M LTD. Business Plan 2017 18 Projected Profit & Loss FY2018 FY2019 FY2020 FY2021 FY2022 Revenue £336,850 £352,443 £368,815 £386,006 £404,056 Direct Costs Gross Margin £336,850 £352,443 £368,815 £386,006 £404,056 Gross Margin % 100% 100% 100% 100% 100% Operating Expenses Advertiseme nt and marketing £3,750 £2,500 £2,500 £2,000 £1,500 Office rent £7,200 £7,200 £7,200 £7,200 £7,200 Deposit for office building £600 Utilities and bills £1,200 £1,200 £1,200 £1,200 £1,200 Taxes £20 £20 £20 £20 £20 Total Operating Expenses £12,770 £10,920 £10,920 £10,420 £9,920 Operating Income £324,080 £341,523 £357,895 £375,586 £394,136 Total Expenses £12,770 £10,920 £10,920 £10,420 £9,920 Net Profit £324,080 £341,523 £357,895 £375,586 £394,136 Net Profit / Sales 96% 97% 97% 97% 98%
  • 19. A.A.M LTD. Business Plan 2017 19 Projected Balance Sheet FY2018 FY2019 FY2020 FY2021 FY2022 Cash £324,080 £665,603 £1,023,498 £1,399,084 £1,793,220 Accounts Receivable £0 £0 £0 £0 £0 Total Current Assets £324,080 £665,603 £1,023,498 £1,399,084 £1,793,220 Total Assets £324,080 £665,603 £1,023,498 £1,399,084 £1,793,220 Accounts Payable £0 £0 £0 £0 £0 Total Current Liabilities £0 £0 £0 £0 £0 Long-Term Debt Total Liabilities £0 £0 £0 £0 £0 Paid-in Capital Retained Earnings £324,080 £665,603 £1,023,498 £1,399,084 Earnings £324,080 £341,523 £357,895 £375,586 £394,136 Total Owner's Equity £324,080 £665,603 £1,023,498 £1,399,084 £1,793,220
  • 20. A.A.M LTD. Business Plan 2017 20 Total Liabilities & Equity £324,080 £665,603 £1,023,498 £1,399,084 £1,793,220 Projected Cash Flow Statement FY2018 FY2019 FY2020 FY2021 FY2022 Net Cash Flow from Operations Net Profit £324,080 £341,523 £357,895 £375,586 £394,136 Net Cash Flow from Operations £324,080 £341,523 £357,895 £375,586 £394,136 Cash at Beginning of Period £0 £324,080 £665,603 £1,023,498 £1,399,084 Net Change in Cash £324,080 £341,523 £357,895 £375,586 £394,136 Cash at End of Period £324,080 £665,603 £1,023,498 £1,399,084 £1,793,220