Home > Planning Guidelines > Income Statement
This document prepared and presented by Business Resource Software, Inc. |
Income Statement
The following is an example of a Profit & Loss Statement also known as an
Income Statement. Click on any line item label and an explanation will be shown.
This is a five year statement,
however, your first year's projections should show monthly figures, the second
year, quarterly and years three through five should show annual figures.
| 2011 | 2012 | 2013 | 2014 | 2015 |
| Revenue: |
| Product/service sales | 1,760,000 | 2,636,000 | 3,425,000 | 4,706,000 | 6,139,000 |
| Maintenance | 0 | 0 | 0 | 0 | 0 |
| Consulting Services | 0 | 0 | 0 | 0 | 0 |
| Royalties | 0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 |
| Other | 0 | 0 | 0 | 0 | 0 |
| Total revenue | $1,760,000 | $2,636,000 | $3,425,000 | $4,706,000 | $6,139,000 |
Expenses: | |
| Cost of Goods Sold | |
Salaries | 600,000 | 0 | 0 | 0 | 0 |
Production Expense | 190,000 | 0 | 0 | 0 | 0 |
Other | 0 | 0 | 0 | 0 | 0 |
| Gross margin | $970,000 | $1,496,000 | $1,980,000 | $2,974,000 | $3,914,000 |
| Salaries | 755,000 | 830,000 | 974,000 | 1,345,000 | 1,805,000 |
| Operating Expense | 288,000 | 448,000 | 580,000 | 755,000 | 985,000 |
| Bad debt | 0 | 0 | 0 | 0 | 0 |
| Contributions | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 |
| Loan Interest | 0 | 33,308 | 27,086 | 20,280 | 12,835 |
| Other | 0 | 0 | 0 | 0 | 0 |
| Total Oper. Expenses | $1,043,000 | $1,311,308 | $1,581,086 | $2,120,280 | $2,802,835 |
| Pre-Tax Income | $(73,000) | $184,692 | $398,914 | $853,720 | $1,111,165 |
| Pre-Tax (%) | -4.15% | 7.01% | 11.65% | 18.14% | 18.10% |
| Tax Provision | 0 | 46,173 | 99,729 | 213,430 | 277,791 |
| Net Profit | $(73,000) | $138,519 | $299,186 | $640,290 | $833,374 |
| | |
|