20% Discount on Business Plan Pro Premier Edition
Click here to buy now or call 0845 351 9924
 

Personal Shopping Services Business Plan

Buy The Time

This sample business plan can be edited directly in Business Plan Pro software.

previous
next

Appendix

Sales Forecast
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales
Jade Kousky - Owner 0% £2,168 £2,181 £2,290 £2,404 £2,524 £2,650 £2,703 £2,891 £3,092 £3,123 £3,154 £3,185
Retail Consultant 1 0% £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Sales £2,168 £2,181 £2,290 £2,404 £2,524 £2,650 £2,703 £2,891 £3,092 £3,123 £3,154 £3,185
Direct Cost of Sales Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Jade Kousky - Owner £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938
Retail Consultant 1 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Direct Cost of Sales £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938
Personnel Plan
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Owner 0% £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250
Other 0% £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total People 0 0 0 0 0 0 0 0 0 0 0 0
Total Payroll £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250
General Assumptions
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Tax Rate 30.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma Profit and Loss
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales £2,168 £2,181 £2,290 £2,404 £2,524 £2,650 £2,703 £2,891 £3,092 £3,123 £3,154 £3,185
Direct Cost of Sales £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Cost of Sales £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938
Gross Margin £1,231 £1,244 £1,353 £1,467 £1,587 £1,713 £1,766 £1,954 £2,155 £2,186 £2,217 £2,248
Gross Margin % 56.76% 57.02% 59.06% 61.00% 62.86% 64.62% 65.32% 67.57% 69.68% 69.98% 70.28% 70.57%
Expenses
Payroll £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250
Sales and Marketing and Other Expenses £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Depreciation £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Leased Equipment £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Utilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Insurance £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Rent £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Payroll Taxes 10% £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Operating Expenses £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250
Profit Before Interest and Taxes (£20) (£7) £103 £217 £337 £463 £516 £704 £905 £936 £967 £998
EBITDA (£20) (£7) £103 £217 £337 £463 £516 £704 £905 £936 £967 £998
Interest Expense £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Taxes Incurred (£6) (£2) £26 £54 £84 £116 £129 £176 £226 £234 £242 £249
Net Profit (£14) (£5) £77 £162 £252 £347 £387 £528 £678 £702 £725 £748
Net Profit/Sales -0.63% -0.22% 3.36% 6.75% 10.00% 13.09% 14.30% 18.25% 21.94% 22.47% 22.98% 23.49%
Pro Forma Cash Flow
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Cash Received
Cash from Operations
Cash Sales £1,192 £1,200 £1,260 £1,322 £1,388 £1,458 £1,487 £1,590 £1,701 £1,718 £1,735 £1,752
Cash from Receivables £0 £33 £976 £983 £1,032 £1,084 £1,138 £1,193 £1,219 £1,304 £1,392 £1,406
Subtotal Cash from Operations £1,192 £1,232 £2,235 £2,305 £2,420 £2,541 £2,624 £2,783 £2,920 £3,022 £3,127 £3,158
Additional Cash Received
Sales Tax, VAT, HST/GST Received 0.00% £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
New Current Borrowing £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
New Other Liabilities (interest-free) £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
New Long-term Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Sales of Other Current Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Sales of Long-term Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
New Investment Received £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Cash Received £1,192 £1,232 £2,235 £2,305 £2,420 £2,541 £2,624 £2,783 £2,920 £3,022 £3,127 £3,158
Expenditures Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Expenditures from Operations
Cash Spending £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250
Bill Payments £31 £932 £937 £964 £993 £1,023 £1,054 £1,068 £1,115 £1,164 £1,172 £1,179
Subtotal Spent on Operations £1,281 £2,182 £2,187 £2,214 £2,243 £2,273 £2,304 £2,318 £2,365 £2,414 £2,422 £2,429
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Principal Repayment of Current Borrowing £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other Liabilities Principal Repayment £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Long-term Liabilities Principal Repayment £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Purchase Other Current Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Purchase Long-term Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Dividends £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Cash Spent £1,281 £2,182 £2,187 £2,214 £2,243 £2,273 £2,304 £2,318 £2,365 £2,414 £2,422 £2,429
Net Cash Flow (£89) (£950) £49 £91 £178 £268 £321 £465 £555 £608 £705 £728
Cash Balance £1,161 £212 £260 £351 £529 £798 £1,118 £1,584 £2,138 £2,746 £3,451 £4,179
Pro Forma Balance Sheet
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Assets Starting Balances
Current Assets
Cash £1,250 £1,161 £212 £260 £351 £529 £798 £1,118 £1,584 £2,138 £2,746 £3,451 £4,179
Accounts Receivable £0 £976 £1,925 £1,979 £2,078 £2,182 £2,290 £2,369 £2,477 £2,649 £2,750 £2,778 £2,805
Other Current Assets £400 £400 £400 £400 £400 £400 £400 £400 £400 £400 £400 £400 £400
Total Current Assets £1,650 £2,537 £2,536 £2,639 £2,829 £3,111 £3,488 £3,887 £4,460 £5,187 £5,897 £6,629 £7,385
Long-term Assets
Long-term Assets £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000
Accumulated Depreciation £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Long-term Assets £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000
Total Assets £3,650 £4,537 £4,536 £4,639 £4,829 £5,111 £5,488 £5,887 £6,460 £7,187 £7,897 £8,629 £9,385
Liabilities and Capital Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Current Liabilities
Accounts Payable £0 £901 £905 £931 £959 £988 £1,018 £1,031 £1,076 £1,125 £1,132 £1,140 £1,147
Current Borrowing £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other Current Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Current Liabilities £0 £901 £905 £931 £959 £988 £1,018 £1,031 £1,076 £1,125 £1,132 £1,140 £1,147
Long-term Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Liabilities £0 £901 £905 £931 £959 £988 £1,018 £1,031 £1,076 £1,125 £1,132 £1,140 £1,147
Paid-in Capital £4,900 £4,900 £4,900 £4,900 £4,900 £4,900 £4,900 £4,900 £4,900 £4,900 £4,900 £4,900 £4,900
Retained Earnings (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250)
Earnings £0 (£14) (£19) £58 £221 £473 £820 £1,207 £1,734 £2,413 £3,114 £3,839 £4,587
Total Capital £3,650 £3,636 £3,631 £3,708 £3,871 £4,123 £4,470 £4,857 £5,384 £6,063 £6,764 £7,489 £8,237
Total Liabilities and Capital £3,650 £4,537 £4,536 £4,639 £4,829 £5,111 £5,488 £5,887 £6,460 £7,187 £7,897 £8,629 £9,385
Net Worth £3,650 £3,636 £3,631 £3,708 £3,871 £4,123 £4,470 £4,857 £5,384 £6,063 £6,764 £7,489 £8,237
previous
next
Sales Forecast
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales
Jade Kousky - Owner 0% £2,168 £2,181 £2,290 £2,404 £2,524 £2,650 £2,703 £2,891 £3,092 £3,123 £3,154 £3,185
Retail Consultant 1 0% £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Sales £2,168 £2,181 £2,290 £2,404 £2,524 £2,650 £2,703 £2,891 £3,092 £3,123 £3,154 £3,185
Direct Cost of Sales Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Jade Kousky - Owner £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938
Retail Consultant 1 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Direct Cost of Sales £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938
Personnel Plan
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Owner 0% £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250
Other 0% £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total People 0 0 0 0 0 0 0 0 0 0 0 0
Total Payroll £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250
General Assumptions
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Tax Rate 30.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma Profit and Loss
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales £2,168 £2,181 £2,290 £2,404 £2,524 £2,650 £2,703 £2,891 £3,092 £3,123 £3,154 £3,185
Direct Cost of Sales £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Cost of Sales £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938 £938
Gross Margin £1,231 £1,244 £1,353 £1,467 £1,587 £1,713 £1,766 £1,954 £2,155 £2,186 £2,217 £2,248
Gross Margin % 56.76% 57.02% 59.06% 61.00% 62.86% 64.62% 65.32% 67.57% 69.68% 69.98% 70.28% 70.57%
Expenses
Payroll £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250
Sales and Marketing and Other Expenses £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Depreciation £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Leased Equipment £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Utilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Insurance £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Rent £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Payroll Taxes 10% £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Operating Expenses £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250
Profit Before Interest and Taxes (£20) (£7) £103 £217 £337 £463 £516 £704 £905 £936 £967 £998
EBITDA (£20) (£7) £103 £217 £337 £463 £516 £704 £905 £936 £967 £998
Interest Expense £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Taxes Incurred (£6) (£2) £26 £54 £84 £116 £129 £176 £226 £234 £242 £249
Net Profit (£14) (£5) £77 £162 £252 £347 £387 £528 £678 £702 £725 £748
Net Profit/Sales -0.63% -0.22% 3.36% 6.75% 10.00% 13.09% 14.30% 18.25% 21.94% 22.47% 22.98% 23.49%
Pro Forma Cash Flow
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Cash Received
Cash from Operations
Cash Sales £1,192 £1,200 £1,260 £1,322 £1,388 £1,458 £1,487 £1,590 £1,701 £1,718 £1,735 £1,752
Cash from Receivables £0 £33 £976 £983 £1,032 £1,084 £1,138 £1,193 £1,219 £1,304 £1,392 £1,406
Subtotal Cash from Operations £1,192 £1,232 £2,235 £2,305 £2,420 £2,541 £2,624 £2,783 £2,920 £3,022 £3,127 £3,158
Additional Cash Received
Sales Tax, VAT, HST/GST Received 0.00% £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
New Current Borrowing £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
New Other Liabilities (interest-free) £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
New Long-term Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Sales of Other Current Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Sales of Long-term Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
New Investment Received £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Cash Received £1,192 £1,232 £2,235 £2,305 £2,420 £2,541 £2,624 £2,783 £2,920 £3,022 £3,127 £3,158
Expenditures Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Expenditures from Operations
Cash Spending £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250 £1,250
Bill Payments £31 £932 £937 £964 £993 £1,023 £1,054 £1,068 £1,115 £1,164 £1,172 £1,179
Subtotal Spent on Operations £1,281 £2,182 £2,187 £2,214 £2,243 £2,273 £2,304 £2,318 £2,365 £2,414 £2,422 £2,429
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Principal Repayment of Current Borrowing £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other Liabilities Principal Repayment £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Long-term Liabilities Principal Repayment £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Purchase Other Current Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Purchase Long-term Assets £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Dividends £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Cash Spent £1,281 £2,182 £2,187 £2,214 £2,243 £2,273 £2,304 £2,318 £2,365 £2,414 £2,422 £2,429
Net Cash Flow (£89) (£950) £49 £91 £178 £268 £321 £465 £555 £608 £705 £728
Cash Balance £1,161 £212 £260 £351 £529 £798 £1,118 £1,584 £2,138 £2,746 £3,451 £4,179
Pro Forma Balance Sheet
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Assets Starting Balances
Current Assets
Cash £1,250 £1,161 £212 £260 £351 £529 £798 £1,118 £1,584 £2,138 £2,746 £3,451 £4,179
Accounts Receivable £0 £976 £1,925 £1,979 £2,078 £2,182 £2,290 £2,369 £2,477 £2,649 £2,750 £2,778 £2,805
Other Current Assets £400 £400 £400 £400 £400 £400 £400 £400 £400 £400 £400 £400 £400
Total Current Assets £1,650 £2,537 £2,536 £2,639 £2,829 £3,111 £3,488 £3,887 £4,460 £5,187 £5,897 £6,629 £7,385
Long-term Assets
Long-term Assets £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000
Accumulated Depreciation £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Long-term Assets £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000 £2,000
Total Assets £3,650 £4,537 £4,536 £4,639 £4,829 £5,111 £5,488 £5,887 £6,460 £7,187 £7,897 £8,629 £9,385
Liabilities and Capital Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Current Liabilities
Accounts Payable £0 £901 £905 £931 £959 £988 £1,018 £1,031 £1,076 £1,125 £1,132 £1,140 £1,147
Current Borrowing £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Other Current Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Subtotal Current Liabilities £0 £901 £905 £931 £959 £988 £1,018 £1,031 £1,076 £1,125 £1,132 £1,140 £1,147
Long-term Liabilities £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0
Total Liabilities £0 £901 £905 £931 £959 £988 £1,018 £1,031 £1,076 £1,125 £1,132 £1,140 £1,147
Paid-in Capital £4,900 £4,900 £4,900 £4,900 £4,900 £4,900 £4,900 £4,900 £4,900 £4,900 £4,900 £4,900 £4,900
Retained Earnings (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250) (£1,250)
Earnings £0 (£14) (£19) £58 £221 £473 £820 £1,207 £1,734 £2,413 £3,114 £3,839 £4,587
Total Capital £3,650 £3,636 £3,631 £3,708 £3,871 £4,123 £4,470 £4,857 £5,384 £6,063 £6,764 £7,489 £8,237
Total Liabilities and Capital £3,650 £4,537 £4,536 £4,639 £4,829 £5,111 £5,488 £5,887 £6,460 £7,187 £7,897 £8,629 £9,385
Net Worth £3,650 £3,636 £3,631 £3,708 £3,871 £4,123 £4,470 £4,857 £5,384 £6,063 £6,764 £7,489 £8,237