Employment Agency Business Plan

Start your plan
Start my business plan

Start your own employment agency business plan

All About People

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
Placement Fees 0% $3,660 $4,769 $5,965 $7,226 $9,471 $12,554 $12,237 $10,216 $3,692 $7,458 $7,059 $9,941
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $3,660 $4,769 $5,965 $7,226 $9,471 $12,554 $12,237 $10,216 $3,692 $7,458 $7,059 $9,941
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
Placement Fees $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
Subtotal Direct Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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
Placed Employees Personnel
Placed Workers at 2/3 of Sales $2,013 $2,623 $3,281 $3,974 $5,209 $6,905 $6,730 $5,619 $2,031 $4,102 $3,882 $5,467
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal $2,013 $2,623 $3,281 $3,974 $5,209 $6,905 $6,730 $5,619 $2,031 $4,102 $3,882 $5,467
General and Administrative Personnel
Office Employees $0 $213 $350 $350 $350 $466 $700 $1,500 $1,750 $1,750 $1,750 $1,750
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal $0 $213 $350 $350 $350 $466 $700 $1,500 $1,750 $1,750 $1,750 $1,750
Total People 0 0 0 0 0 0 0 0 0 0 0 0
Total Payroll $2,013 $2,836 $3,631 $4,324 $5,559 $7,371 $7,430 $7,119 $3,781 $5,852 $5,632 $7,217

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 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00%
Tax Rate 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00%
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 $3,660 $4,769 $5,965 $7,226 $9,471 $12,554 $12,237 $10,216 $3,692 $7,458 $7,059 $9,941
Direct Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Placed Employees Payroll $2,013 $2,623 $3,281 $3,974 $5,209 $6,905 $6,730 $5,619 $2,031 $4,102 $3,882 $5,467
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $2,013 $2,623 $3,281 $3,974 $5,209 $6,905 $6,730 $5,619 $2,031 $4,102 $3,882 $5,467
Gross Margin $1,647 $2,146 $2,684 $3,252 $4,262 $5,649 $5,507 $4,597 $1,661 $3,356 $3,177 $4,474
Gross Margin % 45.00% 45.00% 45.00% 45.00% 45.00% 45.00% 45.00% 45.00% 44.99% 45.00% 45.01% 45.00%
Operating Expenses
Sales and Marketing Expenses
Sales and Marketing Payroll $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Advertising/Promotion $12 $0 $0 $23 $10 $111 $27 $72 $30 $599 $102 $179
Bank Service Charges $0 $57 $3 $73 $539 $106 $38 $3 $8 $48 $129 $15
Contributions $0 $0 $0 $100 $5 $0 $0 $100 $0 $0 $0 $50
Dues & Subscriptions $43 $30 $54 $0 $0 $21 $275 $94 $0 $250 $60 $60
Total Sales and Marketing Expenses $55 $87 $57 $196 $554 $239 $340 $268 $38 $897 $291 $304
Sales and Marketing % 1.50% 1.82% 0.95% 2.71% 5.85% 1.90% 2.78% 2.63% 1.02% 12.03% 4.12% 3.06%
General and Administrative Expenses
General and Administrative Payroll $0 $213 $350 $350 $350 $466 $700 $1,500 $1,750 $1,750 $1,750 $1,750
Marketing/Promotion $213 $236 $331 $691 $756 $656 $592 $441 $154 $1,149 $784 $514
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Telephone & Pager $226 $88 $416 $125 $374 $220 $439 $638 $697 $240 $616 $90
Recruitment $115 $77 $189 $220 $71 $147 $106 $251 $45 $192 $65 $95
Referral Fees $0 $20 $0 $50 $0 $100 $0 $0 $0 $0 $0 $0
Rent $195 $195 $195 $195 $195 $195 $983 $788 $788 $788 $788 $798
Office Supplies $92 $188 $96 $197 $49 $62 $116 $442 $24 $670 $177 $0
Postage $9 $49 $55 $107 $133 $94 $36 $99 $8 $175 $89 $209
Printing $0 $2 $669 $26 $290 $350 $175 $224 $832 $179 $520 $94
Professional Fees $240 $170 $664 $988 $367 $270 $0 $528 $844 $342 $2,013 $516
Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Maintenance and Repairs $0 $0 $103 $100 $0 $25 $0 $39 $0 $0 $44 $0
Total General and Administrative Expenses $1,090 $1,239 $3,068 $3,049 $2,585 $2,585 $3,146 $4,949 $5,142 $5,485 $6,845 $4,065
General and Administrative % 29.77% 25.97% 51.43% 42.19% 27.30% 20.59% 25.71% 48.45% 139.28% 73.55% 96.97% 40.90%
Other Expenses:
Other Payroll $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Consultants $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Misc. $40 $0 $44 $244 $90 $240 $159 $0 $40 $20 $173 $0
Total Other Expenses $40 $0 $44 $244 $90 $240 $159 $0 $40 $20 $173 $0
Other % 1.09% 0.00% 0.74% 3.38% 0.95% 1.91% 1.30% 0.00% 1.08% 0.27% 2.45% 0.00%
Total Operating Expenses $1,185 $1,325 $3,168 $3,488 $3,229 $3,064 $3,645 $5,218 $5,220 $6,403 $7,309 $4,369
Profit Before Interest and Taxes $462 $821 ($484) ($236) $1,033 $2,585 $1,862 ($621) ($3,559) ($3,047) ($4,132) $104
EBITDA $462 $821 ($484) ($236) $1,033 $2,585 $1,862 ($621) ($3,559) ($3,047) ($4,132) $104
Interest Expense $283 $281 $260 $258 $256 $254 $251 $245 $243 $241 $238 $236
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit $180 $540 ($744) ($494) $777 $2,332 $1,610 ($866) ($3,802) ($3,287) ($4,370) ($132)
Net Profit/Sales 4.90% 11.32% -12.48% -6.84% 8.21% 18.57% 13.16% -8.47% -102.97% -44.08% -61.91% -1.33%

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 $915 $1,192 $1,491 $1,807 $2,368 $3,139 $3,059 $2,554 $923 $1,865 $1,765 $2,485
Cash from Receivables $0 $92 $2,773 $3,607 $4,505 $5,476 $7,180 $9,408 $9,127 $7,499 $2,863 $5,584
Subtotal Cash from Operations $915 $1,284 $4,264 $5,413 $6,873 $8,614 $10,240 $11,962 $10,050 $9,363 $4,628 $8,069
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 $10,000
Subtotal Cash Received $915 $1,284 $4,264 $5,413 $6,873 $8,614 $10,240 $11,962 $10,050 $9,363 $4,628 $18,069
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 $2,013 $2,836 $3,631 $4,324 $5,559 $7,371 $7,430 $7,119 $3,781 $5,852 $5,632 $7,217
Bill Payments $193 $1,465 $1,449 $3,089 $3,388 $3,125 $2,863 $3,222 $3,954 $3,752 $4,923 $5,699
Subtotal Spent on Operations $2,206 $4,301 $5,080 $7,413 $8,947 $10,496 $10,293 $10,341 $7,735 $9,604 $10,555 $12,916
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 $2,220 $0 $0 $0 $0 $500 $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 $375 $375 $375 $375 $375 $375 $375 $375 $375 $375 $375 $375
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 $2,581 $4,676 $7,675 $7,788 $9,322 $10,871 $10,668 $11,216 $8,110 $9,979 $10,930 $13,291
Net Cash Flow ($1,666) ($3,392) ($3,411) ($2,375) ($2,449) ($2,257) ($428) $745 $1,940 ($616) ($6,303) $4,777
Cash Balance $44,334 $40,942 $37,530 $35,156 $32,707 $30,450 $30,022 $30,767 $32,707 $32,091 $25,789 $30,566
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 $46,000 $44,334 $40,942 $37,530 $35,156 $32,707 $30,450 $30,022 $30,767 $32,707 $32,091 $25,789 $30,566
Accounts Receivable $0 $2,745 $6,230 $7,931 $9,744 $12,342 $16,282 $18,279 $16,534 $10,176 $8,270 $10,701 $12,573
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $46,000 $47,079 $47,172 $45,462 $44,900 $45,049 $46,732 $48,301 $47,301 $42,883 $40,361 $36,490 $43,139
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $46,000 $47,079 $47,172 $45,462 $44,900 $45,049 $46,732 $48,301 $47,301 $42,883 $40,361 $36,490 $43,139
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 $144 $1,419 $1,347 $2,976 $3,283 $3,030 $2,756 $3,090 $3,831 $3,589 $4,730 $5,604 $2,761
Current Borrowing $2,720 $2,720 $2,720 $500 $500 $500 $500 $500 $0 $0 $0 $0 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $2,864 $4,139 $4,067 $3,476 $3,783 $3,530 $3,256 $3,590 $3,831 $3,589 $4,730 $5,604 $2,761
Long-term Liabilities $45,000 $44,625 $44,250 $43,875 $43,500 $43,125 $42,750 $42,375 $42,000 $41,625 $41,250 $40,875 $40,500
Total Liabilities $47,864 $48,764 $48,317 $47,351 $47,283 $46,655 $46,006 $45,965 $45,831 $45,214 $45,980 $46,479 $43,261
Paid-in Capital $7,600 $7,600 $7,600 $7,600 $7,600 $7,600 $7,600 $7,600 $7,600 $7,600 $7,600 $7,600 $17,600
Retained Earnings ($9,464) ($9,464) ($9,464) ($9,464) ($9,464) ($9,464) ($9,464) ($9,464) ($9,464) ($9,464) ($9,464) ($9,464) ($9,464)
Earnings $0 $180 $719 ($25) ($519) $258 $2,590 $4,200 $3,334 ($467) ($3,755) ($8,125) ($8,257)
Total Capital ($1,864) ($1,684) ($1,145) ($1,889) ($2,383) ($1,606) $726 $2,336 $1,470 ($2,331) ($5,619) ($9,989) ($121)
Total Liabilities and Capital $46,000 $47,079 $47,172 $45,462 $44,900 $45,049 $46,732 $48,301 $47,301 $42,883 $40,361 $36,490 $43,139
Net Worth ($1,864) ($1,684) ($1,145) ($1,889) ($2,383) ($1,606) $726 $2,336 $1,470 ($2,331) ($5,619) ($9,989) ($121)

Download link edge graphic Download this plan

Start your own employment agency business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.