|
Sample BLI
|
Listing No: BBF-8130236 |
*Contract
Pending* |
|
|
|
|
Category :
Animals/Pets |
SIC : |
5999 |
|
|
Detail :
Pet
Containment |
Price : |
310,000 |
|
|
County :
Manatee |
Down : |
200,000 |
|
|
State/Prov: Florida |
Adj
Net: |
154,960 |
|
|
Country :
USA |
Sales : |
328,955 |
|
|
For
over 10 yrs, company has been keeping pets safe at home with an amazing
99.2% success rate. Excellent opportunity for a husband and wife who
love animals. Large growth potential. This company services an extended
area in S/W Fla. Steady growth for the last ten years. Best suited for
an Owner/Operator, however, the low overhead could allow for investor /
operator. If you love pets and have a genuine concern for their safety,
this Company might be for you. VERY CLEAN BOOKS & SBA PRE-APPROVED |
|
Reason for
Sale : Owner
wishes to retire |
|
General Location : S/W Florida |
|
Organization Type: Corp
'Sub S' Hours Owner Works: 40 |
|
Years Established: 12 Years
Owned: 8 Emp FT: 2 Emp PT: 1 Mgrs: 1 |
|
Non Compete : Miles: 50 Years: 3 Weeks
Training: 4 Cost: 0 |
|
Operating dys/hrs: 9-5
M-F Some Sat's by appointment |
|
Skills/Licenses : General
Business Mgt. |
|
Business is : Relocatable: Y Home
Based: Y Franchise: N SBA P/Q: Y |
Financial Information
|
Data
Source |
Tax
Return |
Tax
Return |
Tax
Return |
|
|
|
Year
(Cash Flow) |
2002
(Y) |
2001
(Y) |
2000
(Y) |
|
|
|
Gross
Revenue |
328,955 |
315,504 |
301,801 |
|
|
|
Cost
of Goods |
89,305 |
90,327 |
82,224 |
|
|
|
Gross
Profit |
239,650 |
225,177 |
219,577 |
|
|
|
Expenses |
84,690 |
76,334 |
80,328 |
|
|
|
Net |
154,960 |
148,843 |
139,249 |
|
|
|
Owner
Salary |
See |
See |
See |
|
|
|
Benefits |
Cash |
Cash |
Cash |
|
|
|
Interest Expense |
Flow |
Flow |
Flow |
|
|
|
Depreciation |
Report |
Report |
Report |
|
|
|
Other |
|
|
|
|
|
|
Owner
Benefit |
154,960 |
148,843 |
139,249 |
|
|
|
Accounts Rec |
5,000 |
N* |
Real
Estate |
0 |
N* |
|
Inventory |
5,000 |
Y* |
___________ |
0 |
N* |
|
F F &
E |
30,000 |
Y* |
Total
Assets |
35,000 |
Y* |
|
Leasehold |
0 |
N* |
|
*Included? |
|
|
Lease/Month:
1331 |
Square Footage:
200 |
Building Type:
Home |
|
Terms
& Options:
0 |
Expiration Date:
12/31/2004 |
|
Loan/Assumable - Amt: |
0 Mos: |
0 Rate: |
0.00 Mo Pmt: |
0.00 |
|
|
Loan/New - Amt: |
110,000 Mos: |
60 Rate: |
7.00 Mo Pmt: |
2,178.13 |
|
|
Loan/Other - Amt: |
0 Mos: |
0 Rate: |
0.00 Mo Pmt: |
0.00 |
|
Cash Flow Report
ANALYSIS OF INCOME AND EXPENSE FOR BBF-8130236
COVERING PERIOD FROM 1/1/2002 TO 12/31/2002
|
|
Tax
Return |
|
Adjustment* |
|
Actual |
|
|
|
------------------- |
|
------------------- |
|
------------------- |
|
|
Gross
Sales |
328,955 |
|
0 |
|
328,955 |
|
|
Other
Income |
0 |
|
0 |
|
0 |
|
|
|
------------------- |
|
------------------- |
|
------------------- |
|
|
Total
Income |
328,955 |
|
0 |
|
328,955 |
|
|
|
------------------- |
|
------------------- |
|
------------------- |
|
|
Opening Inv. |
0 |
|
0 |
|
0 |
|
|
Purchases |
89,305 |
|
0 |
|
89,305 |
|
|
Labor |
0 |
|
0 |
|
0 |
|
|
All
Other Costs |
0 |
|
0 |
|
0 |
|
|
Less
Ending Inv. |
0 |
|
0 |
|
0 |
|
|
|
------------------- |
|
------------------- |
|
------------------- |
|
|
Cost
of Sales |
89,305 |
|
0 |
|
89,305 |
|
|
Gross
Profit |
239,650 |
|
0 |
|
239,650 |
|
| |
------------------- |
|
------------------- |
|
------------------- |
|
|
Expenses |
|
|
|
|
|
|
|
Advertising |
25,839 |
|
0 |
|
25,839 |
|
|
Depreciation |
481 |
|
-481 |
(01) |
0 |
|
|
Licenses & Taxes |
9,651 |
|
0 |
|
9,651 |
|
|
Payroll Officers |
91,950 |
|
-91,950 |
(02) |
0 |
|
|
Payroll Empl. |
26,337 |
|
0 |
|
26,337 |
|
|
Rep.
& Maint. |
1,599 |
|
0 |
|
1,599 |
|
|
Travel & Ent. |
2,399 |
|
-2,399 |
(03) |
0 |
|
|
Pension |
2,759 |
|
-2,759 |
(04) |
0 |
|
|
Other |
21,264 |
|
0 |
|
21,264 |
|
| |
------------------- |
|
------------------- |
|
------------------- |
|
|
Total
Expenses |
182,279 |
|
-97,589 |
|
84,690 |
|
|
Net
to Owner |
57,371 |
|
97,589 |
|
154,960 |
|
|
|
|
|
|
|
|
|
*Explanation for Adjustments
01
- Depreciation
02 - Owners (need replacement Admin.)
03 - Owners
04 - Owner
Please keep in mind that confidentiality is of the utmost importance to me
as we prepare to market your business. |
About Us 
