SlideShare a Scribd company logo
1 of 37
Download to read offline
B U S I N E S S P L A N
[ Y E A R ]
Liquor Store
A Moments of Chilling.
John Doe
10200 Bolsa Ave, Westminster, CA, 92683
(650) 359-3153
info@upmetrics.co
https://upmetrics.co
Table of Contents
Executive Summary 4
Mission Statement 5
Vision Statement 5
Customer Focus 6
Success Factors 6
Financial Summary 6
3 Year profit forecast 7
Chart 7
Company Summary 8
History 9
Business Structure 9
Store Design 9
Startup summary 9
Startup cost 10
Chart 10
Products and services 13
Market Analysis 15
Industry Analysis 16
Market Segmentation 16
Chart 16
Market Needs 17
SWOT Analysis 18
Strategy & Implementations 20
Sales Strategy 21
Advertising Strategy 21
Direct Mail 21
Public Relations 22
Advertising 22
Ongoing Customer Communications 22
Pre-Opening Events 22
Pricing Strategy 23
Management Summary 24
Management Team 25
JOHN MOORE 25
1 / 36
ROBERT MOORE 26
Personnel Plan 26
Financial Plan 27
Important Assumptions 28
Brake-even Analysis 28
Projected Profit and Loss 29
Profit Yearly 30
Chart 30
Gross Margin Yearly 30
Chart 30
Projected Cash Flow 31
Projected Balance Sheet 33
Business Ratios 34
2 / 36
Easy to use Business Plan Software
Get started using a business plan template is always the fastest way to write your
business plan, but as you know, you can't just fill in the blanks along with a template. You
will need a collaborative tool that guides you on every step of your planning.
Upmetrics can help. With Upmetrics, you can easily bring your team to write a
professional business plan with automated financial forecasts. You can also do:
200+ Sample business plans
Get access to hundreds of sample business plans covering almost
all industries to kick start your business plan writing. This helps
you to get an idea how the perfect business plan should look like.
View Sample Business Plans
Step-By-Step Guide
You'll receive step-by-step instruction as soon as you select any
business plan template. We made business planning easy with
prompt help and examples on every step of your business plan
writing.
See How It Works
Conduct accurate financial projections
Do not worry about not having accounting skills. With Upmetrics,
Simply enter your sales and costs figures, and we'll prepare all of
your monthly/quarterly and yearly financial projections.
See How It Works
[YEAR] Business Plan | Liquor Store 3 / 36
1.
Executive Summary
Mission Statement
Vision Statement
Customer Focus
Success Factors
Financial Summary
[YEAR] Business Plan | Liquor Store 4 / 36
Before you think about how to start a Liquor Store service, you must create a
detailed Liquor Store business plan. It will not only guide you in the initial
phases of your startup but will also help you later on.
Start Writing here...
Maxwell Liquor Store is a neighborhood liquor store that will be located in a
centralized area between a residential neighborhood and a busy business
district in Detroit, Michigan. We are aware that online in most states in the U.S
Michigan is one of the states that allows individuals to operate a liquor store
and also sell other alcoholic drinks which is why we have decided to launch our
Mission Statement
Start Writing here...
Our mission is to establish a liquor store business that will make available a
wide range of liquors, wines, and beers from top brands at affordable prices to
the residence of Detroit – Michigan, and other cities in the United States of
America and Canada where we intend opening our outlets and selling our
franchise.
Vision Statement
Start Writing here...
Our vision is to establish a one-stop liquor store in Detroit – Michigan and in
other cities in the United States of America.
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
[YEAR] Business Plan | Liquor Store 5 / 36
Customer Focus
Start Writing here...
Maxwell Liquor Store will primarily serve the residents, aged 21 and older who
live within a 10- mile radius of our store. The demographics of these customers
are as follows:
416,000 residents
Success Factors
Start Writing here...
Maxwell Liquor Store is uniquely qualified to succeed for the following reasons:
There is currently no quality liquor store in the community we are
entering. In addition, we have surveyed the local population and received
extremely positive feedback saying that they explicitly want to frequent
Financial Summary
Start Writing here...
Maxwell Liquor Store is currently seeking $330,000 to launch. Specifically,
these funds will be used as follows:
Store design/build: $165,000
Working capital: $165,000 to pay for marketing, salaries, and land costs
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
[YEAR] Business Plan | Liquor Store 6 / 36
3 Year profit forecast
Sales Gross Margin Net Profit
Year1 Year2 Year3
0
5.00k
10.00k
15.00k
Start Writing here...
Financial Summary Year 1 Year 2 Year 3
Revenue $965,742 $1,878,611 $2,718,300
To unlock help try Upmetrics! 
[YEAR] Business Plan | Liquor Store 7 / 36
2.
Company Summary
History
Business Structure
Store Design
Startup summary
[YEAR] Business Plan | Liquor Store 8 / 36
Start Writing here...
Maxwell Liquor Store is owned by Mr. John Moore who has successfully
managed several bars and nightclubs in Los Angeles and Las Vegas prior to
opening his own liquor store. It is a family business that will be managed
alongside his immediate family member.
We ensured that our facility is easy to locate and our outlet is well secured with
History
Start Writing here...
Upon returning from Fort Lauderdale and surveying the local customer base,
John Moore incorporated Maxwell Liquor Store as an S-Corporation in 2015.
John Moore has selected three initial locations and is currently undergoing due
diligence on each property and the local market to assess which will be the
most desirable location for the store.
Business Structure
Start Writing here...
Maxwell Liquor Store does not intend to start a liquor retailing business like the
usual mom and pop business around the street corner; our intention of starting
a liquor retail business is to build a standard liquor store that will be a one-stop-
shop for liquors, beers, and wines which is why we will ensure that we put the
right structure in place that will support the kind of growth that we have in mind
Store Design
Start Writing here...
Maxwell Liquor Store will develop a 5,000 square foot store whose key
elements will include the following:
Main store
Storage Room
Startup summary
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
[YEAR] Business Plan | Liquor Store 9 / 36
Startup cost
Cost distribution Amount
Expenses 50000
Assets 80000
Investment 35000
Amount
Expenses Assets Investment
0
25.00k
50.00k
75.00k
100.00k
Start-up Expenses Amount
Legal $75,500
Consultants $0
Insurance $62,750
Rent $22,500
Research and Development $42,750
Expensed Equipment $42,750
Signs $1,250
TOTAL START-UP EXPENSES $247,500
Start-up Assets $0
Cash Required $322,500
Start-up Inventory $52,625
Other Current Assets $222,500
Long-term Assets $125,000
[YEAR] Business Plan | Liquor Store 10 / 36
TOTAL ASSETS $121,875
Total Requirements $245,000
START-UP FUNDING $0
START-UP FUNDING $273,125
Start-up Expenses to Fund $121,875
Start-up Assets to Fund $195,000
TOTAL FUNDING REQUIRED $0
Assets $203,125
Non-cash Assets from Start-up $118,750
Cash Requirements from Start-up $0
Additional Cash Raised $118,750
Cash Balance on Starting Date $121,875
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 $312,500
Investor 2 $0
Other $0
Additional Investment Requirement $0
TOTAL PLANNED INVESTMENT $695,000
Loss at Start-up (Start-up Expenses) $313,125
TOTAL CAPITAL $221,875
Start-up Expenses Amount
[YEAR] Business Plan | Liquor Store 11 / 36
TOTAL CAPITAL AND LIABILITIES $221,875
Total Funding $265,000
Start-up Expenses Amount
[YEAR] Business Plan | Liquor Store 12 / 36
3.
Products and
services
[YEAR] Business Plan | Liquor Store 13 / 36
Start Writing here...
Maxwell Liquor Store is going to operate a standard and licensed neighborhood
liquor store that will retail a wide range of liquors, beers, and wines just like any
other licensed and standard liquor store in the United States and in any part of
the world.
We are in the liquor retailing business to make profits and give our customers
Liquors

Beers
Bud Light, Coors Light, Miller Lite,
Budweiser, Michelob Ultra-Light,
Natural Light, Busch Light, Bush,
Redd's Apple Ale, Sierra Nevada
Pale Ale, Keystone Light, Pabst
Blue Ribbon, Bud Light Lime, Bud
Light Platinum Lager etc.

Locally Crafted Beers
Pale Beers, Amber Beers, Dark
Beers, Hebrew Beers, Gluten Free,
Organic Brews, Cider etc

Wines

Distilled spirits

Martinis

Non – alcoholic beverages

Tobacco

To unlock help try Upmetrics! 
[YEAR] Business Plan | Liquor Store 14 / 36
4.
Market Analysis
Industry Analysis
Market Segmentation
Market Needs
[YEAR] Business Plan | Liquor Store 15 / 36
The most important component of an effective Liquor Store services business
plan is its accurate marketing analysis. If you are starting on a smaller scale,
you can do marketing analysis yourself by taking help from this Liquor Store
business plan sample or other Liquor Store services business plans available
online.
Industry Analysis
Start Writing here...
In the United States of America, most of the states have strict control on liquor
stores hence it is not easy to secure a license to open one. In Michigan and in
few states in the U.S, individuals can actually open their own liquor retail store
and it is the practice for them to sell loads of assorted alcoholic drinks and not
only liquors; they are known to retail liquors, wines, beers, and even tobacco,
Market Segmentation
Start Writing here...
The following chart and table show the market analysis for Maxwell Liquor
Store.
Southside Towers: 31.3 %
Southside Towers: 31.3 %
Milton Co-ops: 15.6 %
Milton Co-ops: 15.6 %
Downtown Harborside District: 37.5 %
Downtown Harborside District: 37.5 %
Other: 15.6 %
Other: 15.6 %
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
[YEAR] Business Plan | Liquor Store 16 / 36
Start Writing here...
Growth Year1 Year2 Year3 CAGR
Southside Towers 0% 3,000 5,000 7,000 38.38%
12,06 12,12
Market Needs
Start Writing here...
Other than the market segment carved out by Beverson’s and a handful of
major players, little attention is paid to the opportunities of geographic
extensions through direct shipments of wine & spirits throughout
Massachusetts. Severson's markets over the Internet and has over 220
thousand actual and potential customers on its mailing list. As a goal, our
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
[YEAR] Business Plan | Liquor Store 17 / 36
5.
SWOT Analysis
[YEAR] Business Plan | Liquor Store 18 / 36
Start Writing here...
Our intention of starting just one outlet of our liquor retail store in Detroit –
Michigan is to test run the business for a period of 2 to 5 years to know if we
will invest more money, expand the business and then open other outlets all
over Michigan and also sell franchise through the United States of America and
Canada.
Strengths
Our location, the business model we will
be operating on (a physical store and
online liquor store), varieties of payment
options, a wide range of liquors, wines,
and beers (locally crafted beer inclusive),
and our excellent customer service culture
will definitely count as a strong strength
for Maxwell Liquor Store.
S
Weaknesses
A major weakness that may count against
us is the fact that we are a new liquor
retail outlet and we don’t have the
financial capacity to engage in the kind of
publicity that we intend to give the
business.
W
Opportunities
The fact that we are going to be operating
our liquor retail store in one of the busiest
districts in Detroit – Michigan provides us
with unlimited opportunities to sell our
liquors, wines, and beers to a large
number of people.
We have been able to conduct thorough
feasibility studies and market surveys and
we know what our potential clients will be
looking for when they visit our liquor retail
store; we are well-positioned to take on
the opportunities that will come our way.
O
Threats
We are quite aware that just like any other
business, one of the major threats that we
are likely going to face is an economic
downturn. It is a fact that the economic
downturn affects purchasing power.
Another threat that may likely confront us
is the arrival of a new liquor retail outlet in
the same location where ours is located or
even the arrival of a nightclub and bar.
T
To unlock help try Upmetrics! 
[YEAR] Business Plan | Liquor Store 19 / 36
6.
Strategy &
Implementations
Sales Strategy
Advertising Strategy
Pricing Strategy
[YEAR] Business Plan | Liquor Store 20 / 36
After identifying the market demand, market trends, and the potential
customers of the startup, the next step is to define an effective strategy for
attracting those customers. Like marketing analysis, sales strategy is also an
important component of a Liquor Store service business startup and must be
properly planned before you think about starting your own Liquor Store service
business.
Sales Strategy
Start Writing here...
Management will focus on daily sales revenue goals.
Best value products will be identified to assist customers with smart selections.
Deliveries will be geared to the customer’s convenience. The situation will be
monitored to ensure that the company invests adequately in its own delivery
Advertising Strategy
Start Writing here...
Maxwell Liquor Store expects its target market to be individuals living within a
10-mile radius of its store. The Company’s promotions strategy to reach these
individuals includes:
Direct Mail
Start writing here...
Maxwell Liquor Store will blanket neighborhoods surrounding its locations with
direct mail pieces. These pieces will offer discounts and/or provide other
inducements for people to visit the store.
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
[YEAR] Business Plan | Liquor Store 21 / 36
Public Relations
Start writing here...
We will contact all local and area newspapers and television stations and send
them a press release describing the opening and unique value proposition of
Maxwell Liquor Store.
Advertising
Start writing here...
Maxwell Liquor Store will initially advertise in local newspapers and sponsor
community events in order to gain awareness.
Ongoing Customer Communications
Start writing here...
Maxwell Liquor Store will maintain a website and publish a monthly email
newsletter to tell customers about new events, products, and more.
Pre-Opening Events
Start writing here...
Before opening the store, Maxwell Liquor Store will organize pre-opening
events designed for local merchants and press contacts to create buzz and
awareness for Maxwell Liquor Store.
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
[YEAR] Business Plan | Liquor Store 22 / 36
Pricing Strategy
Start Writing here...
Pricing is one of the key factors that give leverage to liquor retail stores, it is
normal for consumers to go to places (liquor retail outlets) where they can get
liquors, wine and beers et al at a cheaper price which is why big player in the
liquor, wine, and beer retail industry like attract loads of consumers.
To unlock help try Upmetrics! 
[YEAR] Business Plan | Liquor Store 23 / 36
7.
Management
Summary
Management Team
Personnel Plan
[YEAR] Business Plan | Liquor Store 24 / 36
Start Writing here...
Maxwell Liquor Store will be managed by John Moore and James Moore. After
the launch of the business, as sales volumes increase, an associate manager
may be hired to help with day-to-day store operations.
Management Team
JOHN MOORE
Managing Partner
John has over 25 years of management experience in retail, financial services, and
newspaper publishing businesses. After graduating with a B.A. from Bigten State
University in 1981, John worked his way up the career ladder in retail management
positions for Jensen’s, Hollard’s, and Northbank. In 1986, he became an assistant
vice president with Hanson Trust. In 1988, he launched his first business, Atlantic
Racquet Club. As the CEO of the organization, he learned, first hand, everything it
takes to start and operate a small retail business in a major city. In the 1990s,
John worked as a newspaper executive, first for the Metropolis Star and later for
the Gotham City Times, whereas director of business operations he was a key
member of the management team that launched and grew the
gothamcitytimes.com website.
John holds an MBA degree in finance and accounting from Burke University, a
B.A. in psychology from Bigten State University, and a Higher Certificate degree
from the Wine and Spirit Education Trust.
To unlock help try Upmetrics! 
[YEAR] Business Plan | Liquor Store 25 / 36
ROBERT MOORE
Managing Partner
James brings over 20 years of wine trade expertise and executive management
skills to our company. For the last ten years, James served as the director of food
and beverages for the Prestige Athletic Club, an $8 million/year operation where he
personally selected the club’s wine list (of over 100 wines), coordinated over 20
wine tastings, taught wine classes, and developed relationships with some of the
top winemakers in the world. As a volume buyer for the PAC, he has done
business with many of the wine and liquor distributors and importers who cover the
metro New York area.
Prior to his position at the PAC, James spent more than a dozen years in
restaurant management positions–as restaurant manager of Mr. E’s in Houston,
Partner and general manager of the Fieldstone Restaurant in Minneapolis, and
restaurant manager for the Pinnacle Hotel in Boston.
After graduating from Telford University in 1983 with a B.A. degree in history,
James earned a Higher Certificate with Distinction from the Wine and Spirit
Education Trust, and a Certified Sommelier degree from the Sommelier Society of
America.
Personnel Plan
Start Writing here...
The following table shows the personnel needed for Maxwell Liquor Store.
Personnel Plan Year1 Year2 Year3
Store Managers/Partners $96,000 $96,000 $100,000
To unlock help try Upmetrics! 
[YEAR] Business Plan | Liquor Store 26 / 36
8.
Financial Plan
Important Assumptions
Brake-even Analysis
Projected Profit and Loss
Projected Cash Flow
Projected Balance Sheet
Business Ratios
[YEAR] Business Plan | Liquor Store 27 / 36
The last component of the Liquor Store service business plan is an in-depth
financial plan. The financial plan crafts a detailed map of all the expenses
needed for the startup and how these expenses will be met by the earned
profits. It is recommended that you use our financial planning tool for guiding
you through all financial aspects needed to be considered for starting a Liquor
Store service business.
Start Writing here...
The company will be financed by John himself and he will control the direction
of the business to make sure that it is expanding at the forecasted rate. As for
the Liquor Store service business start-up, no equity funding or outside loans
will be required. With the help of financial experts, John has developed the
following financial plan for his start-up business, which outlines the financial
Important Assumptions
The financial projections of the company are forecast on the basis of the following assumptions. These
assumptions are quite conservative and are expected to show deviation but to a limited level such that
the company’s major financial strategy will not be affected.
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
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
To unlock help try Upmetrics! 
To unlock help try Upmetrics! 
[YEAR] Business Plan | Liquor Store 28 / 36
Projected Profit and Loss
Year 1 Year 2 Year 3
Sales $309 069 $385 934 $462 799
Direct Cost of Sales $15 100 $19 153 $23 206
Other $0 $0 $0
TOTAL COST OF SALES $15 100 $19 153 $23 206
Gross Margin $293 969 $366 781 $439 593
Gross Margin % 94,98% 94,72% 94,46%
Expenses
Payroll $138 036 $162 898 $187 760
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 $188 766 $220 744 $252 722
Profit Before Interest and Taxes $105 205 $146 040 $186 875
EBITDA $107 275 $148 110 $188 945
Interest Expense $0 $0 $0
Taxes Incurred $26 838 $37 315 $47 792
Net Profit $78 367 $108 725 $139 083
Net Profit/Sales 30,00% 39,32% 48,64%
[YEAR] Business Plan | Liquor Store 29 / 36
Profit Yearly
Financial Year Profit
Year1 10000
Year2 12000
Year3 14000
Profit
Year1 Year2 Year3
0
5.00k
10.00k
15.00k
Gross Margin Yearly
Financial Year Gross Margin
Year1 10000
Year2 12000
Year3 14000
Gross Margin
Year1
Year2
Year3
0 2.00k 4.00k 6.00k 8.00k 10.00k 12.00k 14.00k 16.00k
[YEAR] Business Plan | Liquor Store 30 / 36
Projected 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 $47 143 $53 651 $59 359
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 from Operations
Cash Spending $21 647 $24 204 $26 951
Bill Payments $13 539 $15 385 $170 631
SUBTOTAL SPENT ON OPERATIONS $35 296 $39 549 $43 582
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
[YEAR] Business Plan | Liquor Store 31 / 36
Cash Balance $21 823 $22 381 $28 239
Cash Received Year 1 Year 2 Year 3
[YEAR] Business Plan | Liquor Store 32 / 36
Projected 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
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
[YEAR] Business Plan | Liquor Store 33 / 36
Business Ratios
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
Net Profit Margin 19,20% 21,16% 23,12% N.A.
Return on Equity 47,79% 50,53% 53,27% N.A.
[YEAR] Business Plan | Liquor Store 34 / 36
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.
Year 1 Year 2 Year 3 Industry Profile
[YEAR] Business Plan | Liquor Store 35 / 36
Want to make it more presentable?
Want help tips on each section?
You'll save time and can write your professional business plan effectively and faster with
Upmetrics' business plan software.
Every feature you need to convert your great business idea into a reality.
Write your plan easily and faster without any hassles.
Structure your idea and create stunning pitches that awe your investors.
Get access to Upmetrics software, invite your team members and start writing your
business plan.
Join over 100k+ entrepreneurs who have used Upmetrics to create their business plans.
Start writing your business plan today
1. Get tried and tested tips
Upmetrics business plan builder gives you
everything you need to stay in sync and
guides you on every step of your business
plan writing.
2. Write an interactive plan
Use our business plan sections -
competitive Analysis, comparison tables,
SWOT Analysis, charts, timelines,
milestones, etc to create a visually impactful
business plan.
3. Stunning business plan cover
pages
Upmetrics business plan builder comes with
beautifully designed cover pages. Choose
professional, creative cover pages to make
your business plan stand out.
4. Financial forecasting
With Upmetrics you don’t have to worry
about navigating complex spreadsheets.
Just input your numbers and we’ll provide
you with well-structured financial reports
that you and your investors understand.
5. Share easily with anyone
Upmetrics plans are easily shareable in pdf
and word documents. And if either doesn’t
work, you can share it with a quick link too
and track the reader's activity!
6. Real-time and Collaborative
Invite your team members to initiate
conversations, discuss ideas and strategies
in real-time, share respective feedback, and
write your business plan.
[YEAR] Business Plan | Liquor Store 36 / 36

More Related Content

Similar to Liquor Store Business Plan Example | Upmetrics

Mobile Bar Business Plan Example | Upmetrics
Mobile Bar Business Plan Example | UpmetricsMobile Bar Business Plan Example | Upmetrics
Mobile Bar Business Plan Example | UpmetricsECorp
 
Cafe Business Plan Example
Cafe Business Plan ExampleCafe Business Plan Example
Cafe Business Plan ExampleJessica Larson
 
Seafood Restaurant Business Plan Example
Seafood Restaurant Business Plan ExampleSeafood Restaurant Business Plan Example
Seafood Restaurant Business Plan ExampleECorp
 
Grocery Store Business Plan Example. pdf
Grocery Store Business Plan Example. pdfGrocery Store Business Plan Example. pdf
Grocery Store Business Plan Example. pdfECorp
 
sandwich shop business plan examples.pdf
sandwich shop business plan examples.pdfsandwich shop business plan examples.pdf
sandwich shop business plan examples.pdfECorp
 
Drop Shipping Business Plan Example
Drop Shipping Business Plan ExampleDrop Shipping Business Plan Example
Drop Shipping Business Plan Exampleupmetrics.co
 
Bottled Water Business Plan Example | Upmetrics
Bottled Water Business Plan Example | UpmetricsBottled Water Business Plan Example | Upmetrics
Bottled Water Business Plan Example | UpmetricsECorp
 
coffee shop business plan example
coffee shop business plan examplecoffee shop business plan example
coffee shop business plan exampleECorp
 
Tea Shop Business Plan Example | Upmetrics
Tea Shop Business Plan Example | UpmetricsTea Shop Business Plan Example | Upmetrics
Tea Shop Business Plan Example | UpmetricsECorp
 
Handicraft Business Plan Example
Handicraft Business Plan ExampleHandicraft Business Plan Example
Handicraft Business Plan Exampleupmetrics.co
 
Vending machine business plan example
Vending machine business plan exampleVending machine business plan example
Vending machine business plan exampleupmetrics.co
 
Soap Making Business Plan Example | Upmetrics
Soap Making Business Plan Example | UpmetricsSoap Making Business Plan Example | Upmetrics
Soap Making Business Plan Example | UpmetricsECorp
 
Real estate agency business plan example
Real estate agency business plan exampleReal estate agency business plan example
Real estate agency business plan exampleupmetrics.co
 
donut shop business plan example.....pdf
donut shop business plan example.....pdfdonut shop business plan example.....pdf
donut shop business plan example.....pdfECorp
 
Coffee Truck Business Plan Example
Coffee Truck Business Plan ExampleCoffee Truck Business Plan Example
Coffee Truck Business Plan ExampleJessica Larson
 
Furniture Manufacturing Business Plan Example
Furniture Manufacturing Business Plan Example  Furniture Manufacturing Business Plan Example
Furniture Manufacturing Business Plan Example upmetrics.co
 
Lounge Business Plan Example | Upmetrics
Lounge Business Plan Example | UpmetricsLounge Business Plan Example | Upmetrics
Lounge Business Plan Example | UpmetricsECorp
 
Retail Store Business Plan Example
Retail Store Business Plan ExampleRetail Store Business Plan Example
Retail Store Business Plan Exampleupmetrics.co
 
clothing line business plan example.pdf
clothing line business plan example.pdfclothing line business plan example.pdf
clothing line business plan example.pdfECorp
 
Adventure Tourism EE Presentation, April 9, 2010
Adventure Tourism EE Presentation, April 9, 2010Adventure Tourism EE Presentation, April 9, 2010
Adventure Tourism EE Presentation, April 9, 2010Sandy Ratliff
 

Similar to Liquor Store Business Plan Example | Upmetrics (20)

Mobile Bar Business Plan Example | Upmetrics
Mobile Bar Business Plan Example | UpmetricsMobile Bar Business Plan Example | Upmetrics
Mobile Bar Business Plan Example | Upmetrics
 
Cafe Business Plan Example
Cafe Business Plan ExampleCafe Business Plan Example
Cafe Business Plan Example
 
Seafood Restaurant Business Plan Example
Seafood Restaurant Business Plan ExampleSeafood Restaurant Business Plan Example
Seafood Restaurant Business Plan Example
 
Grocery Store Business Plan Example. pdf
Grocery Store Business Plan Example. pdfGrocery Store Business Plan Example. pdf
Grocery Store Business Plan Example. pdf
 
sandwich shop business plan examples.pdf
sandwich shop business plan examples.pdfsandwich shop business plan examples.pdf
sandwich shop business plan examples.pdf
 
Drop Shipping Business Plan Example
Drop Shipping Business Plan ExampleDrop Shipping Business Plan Example
Drop Shipping Business Plan Example
 
Bottled Water Business Plan Example | Upmetrics
Bottled Water Business Plan Example | UpmetricsBottled Water Business Plan Example | Upmetrics
Bottled Water Business Plan Example | Upmetrics
 
coffee shop business plan example
coffee shop business plan examplecoffee shop business plan example
coffee shop business plan example
 
Tea Shop Business Plan Example | Upmetrics
Tea Shop Business Plan Example | UpmetricsTea Shop Business Plan Example | Upmetrics
Tea Shop Business Plan Example | Upmetrics
 
Handicraft Business Plan Example
Handicraft Business Plan ExampleHandicraft Business Plan Example
Handicraft Business Plan Example
 
Vending machine business plan example
Vending machine business plan exampleVending machine business plan example
Vending machine business plan example
 
Soap Making Business Plan Example | Upmetrics
Soap Making Business Plan Example | UpmetricsSoap Making Business Plan Example | Upmetrics
Soap Making Business Plan Example | Upmetrics
 
Real estate agency business plan example
Real estate agency business plan exampleReal estate agency business plan example
Real estate agency business plan example
 
donut shop business plan example.....pdf
donut shop business plan example.....pdfdonut shop business plan example.....pdf
donut shop business plan example.....pdf
 
Coffee Truck Business Plan Example
Coffee Truck Business Plan ExampleCoffee Truck Business Plan Example
Coffee Truck Business Plan Example
 
Furniture Manufacturing Business Plan Example
Furniture Manufacturing Business Plan Example  Furniture Manufacturing Business Plan Example
Furniture Manufacturing Business Plan Example
 
Lounge Business Plan Example | Upmetrics
Lounge Business Plan Example | UpmetricsLounge Business Plan Example | Upmetrics
Lounge Business Plan Example | Upmetrics
 
Retail Store Business Plan Example
Retail Store Business Plan ExampleRetail Store Business Plan Example
Retail Store Business Plan Example
 
clothing line business plan example.pdf
clothing line business plan example.pdfclothing line business plan example.pdf
clothing line business plan example.pdf
 
Adventure Tourism EE Presentation, April 9, 2010
Adventure Tourism EE Presentation, April 9, 2010Adventure Tourism EE Presentation, April 9, 2010
Adventure Tourism EE Presentation, April 9, 2010
 

More from ECorp

Residential Assisted Living Business Plan Example
Residential Assisted Living Business Plan ExampleResidential Assisted Living Business Plan Example
Residential Assisted Living Business Plan ExampleECorp
 
Moving Company Business Plan Example | Upmetrics
Moving Company Business Plan Example | UpmetricsMoving Company Business Plan Example | Upmetrics
Moving Company Business Plan Example | UpmetricsECorp
 
Dump Truck Business Plan Example | Upmetrics
Dump Truck Business Plan Example | UpmetricsDump Truck Business Plan Example | Upmetrics
Dump Truck Business Plan Example | UpmetricsECorp
 
Import Export Business Plan Example | Upmetrics
Import Export Business Plan Example | UpmetricsImport Export Business Plan Example | Upmetrics
Import Export Business Plan Example | UpmetricsECorp
 
Advertising Agency Business Plan Example
Advertising Agency Business Plan ExampleAdvertising Agency Business Plan Example
Advertising Agency Business Plan ExampleECorp
 
Excavation Business Plan Example | Upmetrics
Excavation Business Plan Example | UpmetricsExcavation Business Plan Example | Upmetrics
Excavation Business Plan Example | UpmetricsECorp
 
Taxi Company Business Plan Example | Upmetrics
Taxi Company Business Plan Example | UpmetricsTaxi Company Business Plan Example | Upmetrics
Taxi Company Business Plan Example | UpmetricsECorp
 
Wedding Venue Business Plan Example | Upmetrics
Wedding Venue Business Plan Example | UpmetricsWedding Venue Business Plan Example | Upmetrics
Wedding Venue Business Plan Example | UpmetricsECorp
 
Project Management Plan Template | Upmetrics
Project Management Plan Template | UpmetricsProject Management Plan Template | Upmetrics
Project Management Plan Template | UpmetricsECorp
 
Preschool Business Plan Example | Upmetrics
Preschool Business Plan Example | UpmetricsPreschool Business Plan Example | Upmetrics
Preschool Business Plan Example | UpmetricsECorp
 
Community Center Business Plan Example | Upmetrics
Community Center Business Plan Example | UpmetricsCommunity Center Business Plan Example | Upmetrics
Community Center Business Plan Example | UpmetricsECorp
 
Hotel Business Plan Example | Upmetrics
Hotel Business Plan Example  | UpmetricsHotel Business Plan Example  | Upmetrics
Hotel Business Plan Example | UpmetricsECorp
 
Event Venue Business Plan Example | Upmetrics
Event Venue Business Plan Example | UpmetricsEvent Venue Business Plan Example | Upmetrics
Event Venue Business Plan Example | UpmetricsECorp
 
Fishing Farming Business Plan Example | Upmetrics
Fishing Farming Business Plan Example | UpmetricsFishing Farming Business Plan Example | Upmetrics
Fishing Farming Business Plan Example | UpmetricsECorp
 
Electric Vehicle Business Plan Example | Upmetrics
Electric Vehicle Business Plan Example | UpmetricsElectric Vehicle Business Plan Example | Upmetrics
Electric Vehicle Business Plan Example | UpmetricsECorp
 
Agritourism Business Plan Example | Upmetrics
Agritourism Business Plan Example | UpmetricsAgritourism Business Plan Example | Upmetrics
Agritourism Business Plan Example | UpmetricsECorp
 
Facility Management Business Plan Example
Facility Management Business Plan ExampleFacility Management Business Plan Example
Facility Management Business Plan ExampleECorp
 
Hydroponics Business Plan Example | Upmetrics
Hydroponics Business Plan Example | UpmetricsHydroponics Business Plan Example | Upmetrics
Hydroponics Business Plan Example | UpmetricsECorp
 
Beekeeping Business Plan Example | Upmetrics
Beekeeping Business Plan Example | UpmetricsBeekeeping Business Plan Example | Upmetrics
Beekeeping Business Plan Example | UpmetricsECorp
 
Airline Business Plan Example | Upmetrics
Airline Business Plan Example | UpmetricsAirline Business Plan Example | Upmetrics
Airline Business Plan Example | UpmetricsECorp
 

More from ECorp (20)

Residential Assisted Living Business Plan Example
Residential Assisted Living Business Plan ExampleResidential Assisted Living Business Plan Example
Residential Assisted Living Business Plan Example
 
Moving Company Business Plan Example | Upmetrics
Moving Company Business Plan Example | UpmetricsMoving Company Business Plan Example | Upmetrics
Moving Company Business Plan Example | Upmetrics
 
Dump Truck Business Plan Example | Upmetrics
Dump Truck Business Plan Example | UpmetricsDump Truck Business Plan Example | Upmetrics
Dump Truck Business Plan Example | Upmetrics
 
Import Export Business Plan Example | Upmetrics
Import Export Business Plan Example | UpmetricsImport Export Business Plan Example | Upmetrics
Import Export Business Plan Example | Upmetrics
 
Advertising Agency Business Plan Example
Advertising Agency Business Plan ExampleAdvertising Agency Business Plan Example
Advertising Agency Business Plan Example
 
Excavation Business Plan Example | Upmetrics
Excavation Business Plan Example | UpmetricsExcavation Business Plan Example | Upmetrics
Excavation Business Plan Example | Upmetrics
 
Taxi Company Business Plan Example | Upmetrics
Taxi Company Business Plan Example | UpmetricsTaxi Company Business Plan Example | Upmetrics
Taxi Company Business Plan Example | Upmetrics
 
Wedding Venue Business Plan Example | Upmetrics
Wedding Venue Business Plan Example | UpmetricsWedding Venue Business Plan Example | Upmetrics
Wedding Venue Business Plan Example | Upmetrics
 
Project Management Plan Template | Upmetrics
Project Management Plan Template | UpmetricsProject Management Plan Template | Upmetrics
Project Management Plan Template | Upmetrics
 
Preschool Business Plan Example | Upmetrics
Preschool Business Plan Example | UpmetricsPreschool Business Plan Example | Upmetrics
Preschool Business Plan Example | Upmetrics
 
Community Center Business Plan Example | Upmetrics
Community Center Business Plan Example | UpmetricsCommunity Center Business Plan Example | Upmetrics
Community Center Business Plan Example | Upmetrics
 
Hotel Business Plan Example | Upmetrics
Hotel Business Plan Example  | UpmetricsHotel Business Plan Example  | Upmetrics
Hotel Business Plan Example | Upmetrics
 
Event Venue Business Plan Example | Upmetrics
Event Venue Business Plan Example | UpmetricsEvent Venue Business Plan Example | Upmetrics
Event Venue Business Plan Example | Upmetrics
 
Fishing Farming Business Plan Example | Upmetrics
Fishing Farming Business Plan Example | UpmetricsFishing Farming Business Plan Example | Upmetrics
Fishing Farming Business Plan Example | Upmetrics
 
Electric Vehicle Business Plan Example | Upmetrics
Electric Vehicle Business Plan Example | UpmetricsElectric Vehicle Business Plan Example | Upmetrics
Electric Vehicle Business Plan Example | Upmetrics
 
Agritourism Business Plan Example | Upmetrics
Agritourism Business Plan Example | UpmetricsAgritourism Business Plan Example | Upmetrics
Agritourism Business Plan Example | Upmetrics
 
Facility Management Business Plan Example
Facility Management Business Plan ExampleFacility Management Business Plan Example
Facility Management Business Plan Example
 
Hydroponics Business Plan Example | Upmetrics
Hydroponics Business Plan Example | UpmetricsHydroponics Business Plan Example | Upmetrics
Hydroponics Business Plan Example | Upmetrics
 
Beekeeping Business Plan Example | Upmetrics
Beekeeping Business Plan Example | UpmetricsBeekeeping Business Plan Example | Upmetrics
Beekeeping Business Plan Example | Upmetrics
 
Airline Business Plan Example | Upmetrics
Airline Business Plan Example | UpmetricsAirline Business Plan Example | Upmetrics
Airline Business Plan Example | Upmetrics
 

Recently uploaded

(8264348440) 🔝 Call Girls In Hauz Khas 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Hauz Khas 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Hauz Khas 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Hauz Khas 🔝 Delhi NCRsoniya singh
 
Call Girls In Kishangarh Delhi ❤️8860477959 Good Looking Escorts In 24/7 Delh...
Call Girls In Kishangarh Delhi ❤️8860477959 Good Looking Escorts In 24/7 Delh...Call Girls In Kishangarh Delhi ❤️8860477959 Good Looking Escorts In 24/7 Delh...
Call Girls In Kishangarh Delhi ❤️8860477959 Good Looking Escorts In 24/7 Delh...lizamodels9
 
/: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
 
Sales & Marketing Alignment: How to Synergize for Success
Sales & Marketing Alignment: How to Synergize for SuccessSales & Marketing Alignment: How to Synergize for Success
Sales & Marketing Alignment: How to Synergize for SuccessAggregage
 
Investment analysis and portfolio management
Investment analysis and portfolio managementInvestment analysis and portfolio management
Investment analysis and portfolio managementJunaidKhan750825
 
NewBase 22 April 2024 Energy News issue - 1718 by Khaled Al Awadi (AutoRe...
NewBase  22 April  2024  Energy News issue - 1718 by Khaled Al Awadi  (AutoRe...NewBase  22 April  2024  Energy News issue - 1718 by Khaled Al Awadi  (AutoRe...
NewBase 22 April 2024 Energy News issue - 1718 by Khaled Al Awadi (AutoRe...Khaled Al Awadi
 
RE Capital's Visionary Leadership under Newman Leech
RE Capital's Visionary Leadership under Newman LeechRE Capital's Visionary Leadership under Newman Leech
RE Capital's Visionary Leadership under Newman LeechNewman George Leech
 
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdf
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdfCatalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdf
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdfOrient Homes
 
(8264348440) 🔝 Call Girls In Mahipalpur 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Mahipalpur 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Mahipalpur 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Mahipalpur 🔝 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
 
The CMO Survey - Highlights and Insights Report - Spring 2024
The CMO Survey - Highlights and Insights Report - Spring 2024The CMO Survey - Highlights and Insights Report - Spring 2024
The CMO Survey - Highlights and Insights Report - Spring 2024christinemoorman
 
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
 
Keppel Ltd. 1Q 2024 Business Update Presentation Slides
Keppel Ltd. 1Q 2024 Business Update  Presentation SlidesKeppel Ltd. 1Q 2024 Business Update  Presentation Slides
Keppel Ltd. 1Q 2024 Business Update Presentation SlidesKeppelCorporation
 
Cash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call GirlsCash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call GirlsApsara Of India
 
BEST Call Girls In BELLMONT HOTEL ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In BELLMONT HOTEL ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,BEST Call Girls In BELLMONT HOTEL ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In BELLMONT HOTEL ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,noida100girls
 
Call Girls Miyapur 7001305949 all area service COD available Any Time
Call Girls Miyapur 7001305949 all area service COD available Any TimeCall Girls Miyapur 7001305949 all area service COD available Any Time
Call Girls Miyapur 7001305949 all area service COD available Any Timedelhimodelshub1
 
Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...
Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...
Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...lizamodels9
 
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...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
 
Vip Female Escorts Noida 9711199171 Greater Noida Escorts Service
Vip Female Escorts Noida 9711199171 Greater Noida Escorts ServiceVip Female Escorts Noida 9711199171 Greater Noida Escorts Service
Vip Female Escorts Noida 9711199171 Greater Noida Escorts Serviceankitnayak356677
 

Recently uploaded (20)

(8264348440) 🔝 Call Girls In Hauz Khas 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Hauz Khas 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Hauz Khas 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Hauz Khas 🔝 Delhi NCR
 
Call Girls In Kishangarh Delhi ❤️8860477959 Good Looking Escorts In 24/7 Delh...
Call Girls In Kishangarh Delhi ❤️8860477959 Good Looking Escorts In 24/7 Delh...Call Girls In Kishangarh Delhi ❤️8860477959 Good Looking Escorts In 24/7 Delh...
Call Girls In Kishangarh Delhi ❤️8860477959 Good Looking Escorts In 24/7 Delh...
 
/: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...
 
Sales & Marketing Alignment: How to Synergize for Success
Sales & Marketing Alignment: How to Synergize for SuccessSales & Marketing Alignment: How to Synergize for Success
Sales & Marketing Alignment: How to Synergize for Success
 
Investment analysis and portfolio management
Investment analysis and portfolio managementInvestment analysis and portfolio management
Investment analysis and portfolio management
 
NewBase 22 April 2024 Energy News issue - 1718 by Khaled Al Awadi (AutoRe...
NewBase  22 April  2024  Energy News issue - 1718 by Khaled Al Awadi  (AutoRe...NewBase  22 April  2024  Energy News issue - 1718 by Khaled Al Awadi  (AutoRe...
NewBase 22 April 2024 Energy News issue - 1718 by Khaled Al Awadi (AutoRe...
 
RE Capital's Visionary Leadership under Newman Leech
RE Capital's Visionary Leadership under Newman LeechRE Capital's Visionary Leadership under Newman Leech
RE Capital's Visionary Leadership under Newman Leech
 
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdf
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdfCatalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdf
Catalogue ONG NƯỚC uPVC - HDPE DE NHAT.pdf
 
(8264348440) 🔝 Call Girls In Mahipalpur 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Mahipalpur 🔝 Delhi NCR(8264348440) 🔝 Call Girls In Mahipalpur 🔝 Delhi NCR
(8264348440) 🔝 Call Girls In Mahipalpur 🔝 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,
 
The CMO Survey - Highlights and Insights Report - Spring 2024
The CMO Survey - Highlights and Insights Report - Spring 2024The CMO Survey - Highlights and Insights Report - Spring 2024
The CMO Survey - Highlights and Insights Report - Spring 2024
 
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,
 
Keppel Ltd. 1Q 2024 Business Update Presentation Slides
Keppel Ltd. 1Q 2024 Business Update  Presentation SlidesKeppel Ltd. 1Q 2024 Business Update  Presentation Slides
Keppel Ltd. 1Q 2024 Business Update Presentation Slides
 
Cash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call GirlsCash Payment 9602870969 Escort Service in Udaipur Call Girls
Cash Payment 9602870969 Escort Service in Udaipur Call Girls
 
BEST Call Girls In BELLMONT HOTEL ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In BELLMONT HOTEL ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,BEST Call Girls In BELLMONT HOTEL ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
BEST Call Girls In BELLMONT HOTEL ✨ 9773824855 ✨ Escorts Service In Delhi Ncr,
 
Call Girls Miyapur 7001305949 all area service COD available Any Time
Call Girls Miyapur 7001305949 all area service COD available Any TimeCall Girls Miyapur 7001305949 all area service COD available Any Time
Call Girls Miyapur 7001305949 all area service COD available Any Time
 
Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...
Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...
Lowrate Call Girls In Laxmi Nagar Delhi ❤️8860477959 Escorts 100% Genuine Ser...
 
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
Call Girls In Sikandarpur Gurgaon ❤️8860477959_Russian 100% Genuine Escorts I...
 
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...
 
Vip Female Escorts Noida 9711199171 Greater Noida Escorts Service
Vip Female Escorts Noida 9711199171 Greater Noida Escorts ServiceVip Female Escorts Noida 9711199171 Greater Noida Escorts Service
Vip Female Escorts Noida 9711199171 Greater Noida Escorts Service
 

Liquor Store Business Plan Example | Upmetrics

  • 1. B U S I N E S S P L A N [ Y E A R ] Liquor Store A Moments of Chilling. John Doe 10200 Bolsa Ave, Westminster, CA, 92683 (650) 359-3153 info@upmetrics.co https://upmetrics.co
  • 2. Table of Contents Executive Summary 4 Mission Statement 5 Vision Statement 5 Customer Focus 6 Success Factors 6 Financial Summary 6 3 Year profit forecast 7 Chart 7 Company Summary 8 History 9 Business Structure 9 Store Design 9 Startup summary 9 Startup cost 10 Chart 10 Products and services 13 Market Analysis 15 Industry Analysis 16 Market Segmentation 16 Chart 16 Market Needs 17 SWOT Analysis 18 Strategy & Implementations 20 Sales Strategy 21 Advertising Strategy 21 Direct Mail 21 Public Relations 22 Advertising 22 Ongoing Customer Communications 22 Pre-Opening Events 22 Pricing Strategy 23 Management Summary 24 Management Team 25 JOHN MOORE 25 1 / 36
  • 3. ROBERT MOORE 26 Personnel Plan 26 Financial Plan 27 Important Assumptions 28 Brake-even Analysis 28 Projected Profit and Loss 29 Profit Yearly 30 Chart 30 Gross Margin Yearly 30 Chart 30 Projected Cash Flow 31 Projected Balance Sheet 33 Business Ratios 34 2 / 36
  • 4. Easy to use Business Plan Software Get started using a business plan template is always the fastest way to write your business plan, but as you know, you can't just fill in the blanks along with a template. You will need a collaborative tool that guides you on every step of your planning. Upmetrics can help. With Upmetrics, you can easily bring your team to write a professional business plan with automated financial forecasts. You can also do: 200+ Sample business plans Get access to hundreds of sample business plans covering almost all industries to kick start your business plan writing. This helps you to get an idea how the perfect business plan should look like. View Sample Business Plans Step-By-Step Guide You'll receive step-by-step instruction as soon as you select any business plan template. We made business planning easy with prompt help and examples on every step of your business plan writing. See How It Works Conduct accurate financial projections Do not worry about not having accounting skills. With Upmetrics, Simply enter your sales and costs figures, and we'll prepare all of your monthly/quarterly and yearly financial projections. See How It Works [YEAR] Business Plan | Liquor Store 3 / 36
  • 5. 1. Executive Summary Mission Statement Vision Statement Customer Focus Success Factors Financial Summary [YEAR] Business Plan | Liquor Store 4 / 36
  • 6. Before you think about how to start a Liquor Store service, you must create a detailed Liquor Store business plan. It will not only guide you in the initial phases of your startup but will also help you later on. Start Writing here... Maxwell Liquor Store is a neighborhood liquor store that will be located in a centralized area between a residential neighborhood and a busy business district in Detroit, Michigan. We are aware that online in most states in the U.S Michigan is one of the states that allows individuals to operate a liquor store and also sell other alcoholic drinks which is why we have decided to launch our Mission Statement Start Writing here... Our mission is to establish a liquor store business that will make available a wide range of liquors, wines, and beers from top brands at affordable prices to the residence of Detroit – Michigan, and other cities in the United States of America and Canada where we intend opening our outlets and selling our franchise. Vision Statement Start Writing here... Our vision is to establish a one-stop liquor store in Detroit – Michigan and in other cities in the United States of America. To unlock help try Upmetrics!  To unlock help try Upmetrics!  To unlock help try Upmetrics!  To unlock help try Upmetrics!  [YEAR] Business Plan | Liquor Store 5 / 36
  • 7. Customer Focus Start Writing here... Maxwell Liquor Store will primarily serve the residents, aged 21 and older who live within a 10- mile radius of our store. The demographics of these customers are as follows: 416,000 residents Success Factors Start Writing here... Maxwell Liquor Store is uniquely qualified to succeed for the following reasons: There is currently no quality liquor store in the community we are entering. In addition, we have surveyed the local population and received extremely positive feedback saying that they explicitly want to frequent Financial Summary Start Writing here... Maxwell Liquor Store is currently seeking $330,000 to launch. Specifically, these funds will be used as follows: Store design/build: $165,000 Working capital: $165,000 to pay for marketing, salaries, and land costs To unlock help try Upmetrics!  To unlock help try Upmetrics!  To unlock help try Upmetrics!  [YEAR] Business Plan | Liquor Store 6 / 36
  • 8. 3 Year profit forecast Sales Gross Margin Net Profit Year1 Year2 Year3 0 5.00k 10.00k 15.00k Start Writing here... Financial Summary Year 1 Year 2 Year 3 Revenue $965,742 $1,878,611 $2,718,300 To unlock help try Upmetrics!  [YEAR] Business Plan | Liquor Store 7 / 36
  • 9. 2. Company Summary History Business Structure Store Design Startup summary [YEAR] Business Plan | Liquor Store 8 / 36
  • 10. Start Writing here... Maxwell Liquor Store is owned by Mr. John Moore who has successfully managed several bars and nightclubs in Los Angeles and Las Vegas prior to opening his own liquor store. It is a family business that will be managed alongside his immediate family member. We ensured that our facility is easy to locate and our outlet is well secured with History Start Writing here... Upon returning from Fort Lauderdale and surveying the local customer base, John Moore incorporated Maxwell Liquor Store as an S-Corporation in 2015. John Moore has selected three initial locations and is currently undergoing due diligence on each property and the local market to assess which will be the most desirable location for the store. Business Structure Start Writing here... Maxwell Liquor Store does not intend to start a liquor retailing business like the usual mom and pop business around the street corner; our intention of starting a liquor retail business is to build a standard liquor store that will be a one-stop- shop for liquors, beers, and wines which is why we will ensure that we put the right structure in place that will support the kind of growth that we have in mind Store Design Start Writing here... Maxwell Liquor Store will develop a 5,000 square foot store whose key elements will include the following: Main store Storage Room Startup summary To unlock help try Upmetrics!  To unlock help try Upmetrics!  To unlock help try Upmetrics!  To unlock help try Upmetrics!  [YEAR] Business Plan | Liquor Store 9 / 36
  • 11. Startup cost Cost distribution Amount Expenses 50000 Assets 80000 Investment 35000 Amount Expenses Assets Investment 0 25.00k 50.00k 75.00k 100.00k Start-up Expenses Amount Legal $75,500 Consultants $0 Insurance $62,750 Rent $22,500 Research and Development $42,750 Expensed Equipment $42,750 Signs $1,250 TOTAL START-UP EXPENSES $247,500 Start-up Assets $0 Cash Required $322,500 Start-up Inventory $52,625 Other Current Assets $222,500 Long-term Assets $125,000 [YEAR] Business Plan | Liquor Store 10 / 36
  • 12. TOTAL ASSETS $121,875 Total Requirements $245,000 START-UP FUNDING $0 START-UP FUNDING $273,125 Start-up Expenses to Fund $121,875 Start-up Assets to Fund $195,000 TOTAL FUNDING REQUIRED $0 Assets $203,125 Non-cash Assets from Start-up $118,750 Cash Requirements from Start-up $0 Additional Cash Raised $118,750 Cash Balance on Starting Date $121,875 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 $312,500 Investor 2 $0 Other $0 Additional Investment Requirement $0 TOTAL PLANNED INVESTMENT $695,000 Loss at Start-up (Start-up Expenses) $313,125 TOTAL CAPITAL $221,875 Start-up Expenses Amount [YEAR] Business Plan | Liquor Store 11 / 36
  • 13. TOTAL CAPITAL AND LIABILITIES $221,875 Total Funding $265,000 Start-up Expenses Amount [YEAR] Business Plan | Liquor Store 12 / 36
  • 14. 3. Products and services [YEAR] Business Plan | Liquor Store 13 / 36
  • 15. Start Writing here... Maxwell Liquor Store is going to operate a standard and licensed neighborhood liquor store that will retail a wide range of liquors, beers, and wines just like any other licensed and standard liquor store in the United States and in any part of the world. We are in the liquor retailing business to make profits and give our customers Liquors  Beers Bud Light, Coors Light, Miller Lite, Budweiser, Michelob Ultra-Light, Natural Light, Busch Light, Bush, Redd's Apple Ale, Sierra Nevada Pale Ale, Keystone Light, Pabst Blue Ribbon, Bud Light Lime, Bud Light Platinum Lager etc.  Locally Crafted Beers Pale Beers, Amber Beers, Dark Beers, Hebrew Beers, Gluten Free, Organic Brews, Cider etc  Wines  Distilled spirits  Martinis  Non – alcoholic beverages  Tobacco  To unlock help try Upmetrics!  [YEAR] Business Plan | Liquor Store 14 / 36
  • 16. 4. Market Analysis Industry Analysis Market Segmentation Market Needs [YEAR] Business Plan | Liquor Store 15 / 36
  • 17. The most important component of an effective Liquor Store services business plan is its accurate marketing analysis. If you are starting on a smaller scale, you can do marketing analysis yourself by taking help from this Liquor Store business plan sample or other Liquor Store services business plans available online. Industry Analysis Start Writing here... In the United States of America, most of the states have strict control on liquor stores hence it is not easy to secure a license to open one. In Michigan and in few states in the U.S, individuals can actually open their own liquor retail store and it is the practice for them to sell loads of assorted alcoholic drinks and not only liquors; they are known to retail liquors, wines, beers, and even tobacco, Market Segmentation Start Writing here... The following chart and table show the market analysis for Maxwell Liquor Store. Southside Towers: 31.3 % Southside Towers: 31.3 % Milton Co-ops: 15.6 % Milton Co-ops: 15.6 % Downtown Harborside District: 37.5 % Downtown Harborside District: 37.5 % Other: 15.6 % Other: 15.6 % To unlock help try Upmetrics!  To unlock help try Upmetrics!  To unlock help try Upmetrics!  [YEAR] Business Plan | Liquor Store 16 / 36
  • 18. Start Writing here... Growth Year1 Year2 Year3 CAGR Southside Towers 0% 3,000 5,000 7,000 38.38% 12,06 12,12 Market Needs Start Writing here... Other than the market segment carved out by Beverson’s and a handful of major players, little attention is paid to the opportunities of geographic extensions through direct shipments of wine & spirits throughout Massachusetts. Severson's markets over the Internet and has over 220 thousand actual and potential customers on its mailing list. As a goal, our To unlock help try Upmetrics!  To unlock help try Upmetrics!  [YEAR] Business Plan | Liquor Store 17 / 36
  • 19. 5. SWOT Analysis [YEAR] Business Plan | Liquor Store 18 / 36
  • 20. Start Writing here... Our intention of starting just one outlet of our liquor retail store in Detroit – Michigan is to test run the business for a period of 2 to 5 years to know if we will invest more money, expand the business and then open other outlets all over Michigan and also sell franchise through the United States of America and Canada. Strengths Our location, the business model we will be operating on (a physical store and online liquor store), varieties of payment options, a wide range of liquors, wines, and beers (locally crafted beer inclusive), and our excellent customer service culture will definitely count as a strong strength for Maxwell Liquor Store. S Weaknesses A major weakness that may count against us is the fact that we are a new liquor retail outlet and we don’t have the financial capacity to engage in the kind of publicity that we intend to give the business. W Opportunities The fact that we are going to be operating our liquor retail store in one of the busiest districts in Detroit – Michigan provides us with unlimited opportunities to sell our liquors, wines, and beers to a large number of people. We have been able to conduct thorough feasibility studies and market surveys and we know what our potential clients will be looking for when they visit our liquor retail store; we are well-positioned to take on the opportunities that will come our way. O Threats We are quite aware that just like any other business, one of the major threats that we are likely going to face is an economic downturn. It is a fact that the economic downturn affects purchasing power. Another threat that may likely confront us is the arrival of a new liquor retail outlet in the same location where ours is located or even the arrival of a nightclub and bar. T To unlock help try Upmetrics!  [YEAR] Business Plan | Liquor Store 19 / 36
  • 21. 6. Strategy & Implementations Sales Strategy Advertising Strategy Pricing Strategy [YEAR] Business Plan | Liquor Store 20 / 36
  • 22. After identifying the market demand, market trends, and the potential customers of the startup, the next step is to define an effective strategy for attracting those customers. Like marketing analysis, sales strategy is also an important component of a Liquor Store service business startup and must be properly planned before you think about starting your own Liquor Store service business. Sales Strategy Start Writing here... Management will focus on daily sales revenue goals. Best value products will be identified to assist customers with smart selections. Deliveries will be geared to the customer’s convenience. The situation will be monitored to ensure that the company invests adequately in its own delivery Advertising Strategy Start Writing here... Maxwell Liquor Store expects its target market to be individuals living within a 10-mile radius of its store. The Company’s promotions strategy to reach these individuals includes: Direct Mail Start writing here... Maxwell Liquor Store will blanket neighborhoods surrounding its locations with direct mail pieces. These pieces will offer discounts and/or provide other inducements for people to visit the store. To unlock help try Upmetrics!  To unlock help try Upmetrics!  To unlock help try Upmetrics!  To unlock help try Upmetrics!  [YEAR] Business Plan | Liquor Store 21 / 36
  • 23. Public Relations Start writing here... We will contact all local and area newspapers and television stations and send them a press release describing the opening and unique value proposition of Maxwell Liquor Store. Advertising Start writing here... Maxwell Liquor Store will initially advertise in local newspapers and sponsor community events in order to gain awareness. Ongoing Customer Communications Start writing here... Maxwell Liquor Store will maintain a website and publish a monthly email newsletter to tell customers about new events, products, and more. Pre-Opening Events Start writing here... Before opening the store, Maxwell Liquor Store will organize pre-opening events designed for local merchants and press contacts to create buzz and awareness for Maxwell Liquor Store. To unlock help try Upmetrics!  To unlock help try Upmetrics!  To unlock help try Upmetrics!  To unlock help try Upmetrics!  [YEAR] Business Plan | Liquor Store 22 / 36
  • 24. Pricing Strategy Start Writing here... Pricing is one of the key factors that give leverage to liquor retail stores, it is normal for consumers to go to places (liquor retail outlets) where they can get liquors, wine and beers et al at a cheaper price which is why big player in the liquor, wine, and beer retail industry like attract loads of consumers. To unlock help try Upmetrics!  [YEAR] Business Plan | Liquor Store 23 / 36
  • 25. 7. Management Summary Management Team Personnel Plan [YEAR] Business Plan | Liquor Store 24 / 36
  • 26. Start Writing here... Maxwell Liquor Store will be managed by John Moore and James Moore. After the launch of the business, as sales volumes increase, an associate manager may be hired to help with day-to-day store operations. Management Team JOHN MOORE Managing Partner John has over 25 years of management experience in retail, financial services, and newspaper publishing businesses. After graduating with a B.A. from Bigten State University in 1981, John worked his way up the career ladder in retail management positions for Jensen’s, Hollard’s, and Northbank. In 1986, he became an assistant vice president with Hanson Trust. In 1988, he launched his first business, Atlantic Racquet Club. As the CEO of the organization, he learned, first hand, everything it takes to start and operate a small retail business in a major city. In the 1990s, John worked as a newspaper executive, first for the Metropolis Star and later for the Gotham City Times, whereas director of business operations he was a key member of the management team that launched and grew the gothamcitytimes.com website. John holds an MBA degree in finance and accounting from Burke University, a B.A. in psychology from Bigten State University, and a Higher Certificate degree from the Wine and Spirit Education Trust. To unlock help try Upmetrics!  [YEAR] Business Plan | Liquor Store 25 / 36
  • 27. ROBERT MOORE Managing Partner James brings over 20 years of wine trade expertise and executive management skills to our company. For the last ten years, James served as the director of food and beverages for the Prestige Athletic Club, an $8 million/year operation where he personally selected the club’s wine list (of over 100 wines), coordinated over 20 wine tastings, taught wine classes, and developed relationships with some of the top winemakers in the world. As a volume buyer for the PAC, he has done business with many of the wine and liquor distributors and importers who cover the metro New York area. Prior to his position at the PAC, James spent more than a dozen years in restaurant management positions–as restaurant manager of Mr. E’s in Houston, Partner and general manager of the Fieldstone Restaurant in Minneapolis, and restaurant manager for the Pinnacle Hotel in Boston. After graduating from Telford University in 1983 with a B.A. degree in history, James earned a Higher Certificate with Distinction from the Wine and Spirit Education Trust, and a Certified Sommelier degree from the Sommelier Society of America. Personnel Plan Start Writing here... The following table shows the personnel needed for Maxwell Liquor Store. Personnel Plan Year1 Year2 Year3 Store Managers/Partners $96,000 $96,000 $100,000 To unlock help try Upmetrics!  [YEAR] Business Plan | Liquor Store 26 / 36
  • 28. 8. Financial Plan Important Assumptions Brake-even Analysis Projected Profit and Loss Projected Cash Flow Projected Balance Sheet Business Ratios [YEAR] Business Plan | Liquor Store 27 / 36
  • 29. The last component of the Liquor Store service business plan is an in-depth financial plan. The financial plan crafts a detailed map of all the expenses needed for the startup and how these expenses will be met by the earned profits. It is recommended that you use our financial planning tool for guiding you through all financial aspects needed to be considered for starting a Liquor Store service business. Start Writing here... The company will be financed by John himself and he will control the direction of the business to make sure that it is expanding at the forecasted rate. As for the Liquor Store service business start-up, no equity funding or outside loans will be required. With the help of financial experts, John has developed the following financial plan for his start-up business, which outlines the financial Important Assumptions The financial projections of the company are forecast on the basis of the following assumptions. These assumptions are quite conservative and are expected to show deviation but to a limited level such that the company’s major financial strategy will not be affected. 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 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 To unlock help try Upmetrics!  To unlock help try Upmetrics!  [YEAR] Business Plan | Liquor Store 28 / 36
  • 30. Projected Profit and Loss Year 1 Year 2 Year 3 Sales $309 069 $385 934 $462 799 Direct Cost of Sales $15 100 $19 153 $23 206 Other $0 $0 $0 TOTAL COST OF SALES $15 100 $19 153 $23 206 Gross Margin $293 969 $366 781 $439 593 Gross Margin % 94,98% 94,72% 94,46% Expenses Payroll $138 036 $162 898 $187 760 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 $188 766 $220 744 $252 722 Profit Before Interest and Taxes $105 205 $146 040 $186 875 EBITDA $107 275 $148 110 $188 945 Interest Expense $0 $0 $0 Taxes Incurred $26 838 $37 315 $47 792 Net Profit $78 367 $108 725 $139 083 Net Profit/Sales 30,00% 39,32% 48,64% [YEAR] Business Plan | Liquor Store 29 / 36
  • 31. Profit Yearly Financial Year Profit Year1 10000 Year2 12000 Year3 14000 Profit Year1 Year2 Year3 0 5.00k 10.00k 15.00k Gross Margin Yearly Financial Year Gross Margin Year1 10000 Year2 12000 Year3 14000 Gross Margin Year1 Year2 Year3 0 2.00k 4.00k 6.00k 8.00k 10.00k 12.00k 14.00k 16.00k [YEAR] Business Plan | Liquor Store 30 / 36
  • 32. Projected 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 $47 143 $53 651 $59 359 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 from Operations Cash Spending $21 647 $24 204 $26 951 Bill Payments $13 539 $15 385 $170 631 SUBTOTAL SPENT ON OPERATIONS $35 296 $39 549 $43 582 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 [YEAR] Business Plan | Liquor Store 31 / 36
  • 33. Cash Balance $21 823 $22 381 $28 239 Cash Received Year 1 Year 2 Year 3 [YEAR] Business Plan | Liquor Store 32 / 36
  • 34. Projected 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 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 [YEAR] Business Plan | Liquor Store 33 / 36
  • 35. Business Ratios 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 Net Profit Margin 19,20% 21,16% 23,12% N.A. Return on Equity 47,79% 50,53% 53,27% N.A. [YEAR] Business Plan | Liquor Store 34 / 36
  • 36. 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. Year 1 Year 2 Year 3 Industry Profile [YEAR] Business Plan | Liquor Store 35 / 36
  • 37. Want to make it more presentable? Want help tips on each section? You'll save time and can write your professional business plan effectively and faster with Upmetrics' business plan software. Every feature you need to convert your great business idea into a reality. Write your plan easily and faster without any hassles. Structure your idea and create stunning pitches that awe your investors. Get access to Upmetrics software, invite your team members and start writing your business plan. Join over 100k+ entrepreneurs who have used Upmetrics to create their business plans. Start writing your business plan today 1. Get tried and tested tips Upmetrics business plan builder gives you everything you need to stay in sync and guides you on every step of your business plan writing. 2. Write an interactive plan Use our business plan sections - competitive Analysis, comparison tables, SWOT Analysis, charts, timelines, milestones, etc to create a visually impactful business plan. 3. Stunning business plan cover pages Upmetrics business plan builder comes with beautifully designed cover pages. Choose professional, creative cover pages to make your business plan stand out. 4. Financial forecasting With Upmetrics you don’t have to worry about navigating complex spreadsheets. Just input your numbers and we’ll provide you with well-structured financial reports that you and your investors understand. 5. Share easily with anyone Upmetrics plans are easily shareable in pdf and word documents. And if either doesn’t work, you can share it with a quick link too and track the reader's activity! 6. Real-time and Collaborative Invite your team members to initiate conversations, discuss ideas and strategies in real-time, share respective feedback, and write your business plan. [YEAR] Business Plan | Liquor Store 36 / 36