factual

What was the income from operations for Kitchen Solvers for the year ended December 31, 2022?

Kitchen_Solvers Franchise · 2025 FDD

Answer from 2025 FDD Document

Balance Sheets
December 31, 2024, 2023, and 2022
Assets 2024 2023 2022
Current assets:
Cash $ 409,936 $ 192,541 $ 60,708
Accounts receivable 63,672 138,673 140,562
Accounts receivable - related party 174,152 - -
Contract assets - Current 138,404 118,404 98,129
Advances receivable - - 74,472
Other receivable - - 3,260
Inventory 28,642 14,106 -
Prepaid expenses 2,277 2,293 -
Total current assets 817,083 466,017 377,131
Property and equipment:
Equipment and fixtures 34,201 34,201 34,201
Technology equipment and software 109,640 109,640 109,640
Machinery and equipment 86,429 73,253 -
Vehicles 6,500 - -
Leasehold improvements 33,841 - -
Totals 270,611 217,094 143,841
Less - Accumulated depreciation ( 156,768) ( 145,888) ( 139,333)
Net property and equipment 113,843 71,206 4,508
Other assets:
Territory held for sale 12,798 12,798 12,798
Contract assets 787,811 746,214 659,193
Right of use asset - Operating leases 13,203 53,324 63,586
Goodwill 366,651 366,651 366,651
Total other assets 1,180,463 1,178,987 1,102,228
TOTAL ASSETS Liabilities and Members' Equity $ 2,111,389 $ 1,716,210 $ 1,483,867
Current liabilities:
Accounts payable $ 53,515 $ 21,944 $ 60,760
Accrued and other liabilities 25,258 7,452 7,452
Note payable - Shareholder 4,378 1,923 18,049
Current portion of long-term note payable 19,940 18,523 -
Deferred revenue 88,310 76,042 -
Contract liabilities - Current 257,082 210,682 193,047
Operating lease liability - Current 13,578 39,479 30,861
Total current liabilities 462,061 376,045 310,169
Long-term liabilities:
Contract liabilities 1,419,466 1,236,455 1,082,638
Long-term note payable - Less current maturities 5,217 25,157 -
Operating lease liability - 13,578 32,725
Total long-term liabilities 1,424,683 1,275,190 1,115,363
Total liabilities 1,886,744 1,651,235 1,425,532
Members' equity 224,645 64,975 58,335
TOTAL LIABILITIES AND MEMBERS' EQUITY $ 2,111,389 $ 1,716,210 $ 1,483,867
Statements of Income and Members’ Equity
Years Ended December 31, 2024, 2023, and 2022 2024 2023 2022
Franchise sales $ 304,040 $ 313,541 $ 270,770
Other franchise fees and rebills 1,480,288 1,216,838 1,319,541
Manufacturing sales 439,679 79,392 -
Total revenue 2,224,007 1,609,771 1,590,311
General and administrative expenses 1,461,463 1,327,622 1,362,454
Cost of goods sold 305,080 73,145 -
Income from operations 457,464 209,004 227,857
Other income (expense):
Interest expense ( 2,602) ( 3,236) -
Other income 9,718 4,872 4,400
Total other income (expense) 7,116 1,636 4,400
Net income 4

Source: Item 23 — Receipts (FDD pages 49–190)

What This Means (2025 FDD)

According to Kitchen Solvers' 2025 Franchise Disclosure Document, the income from operations for the year ended December 31, 2022, was $227,857. This figure represents the company's earnings before considering interest and other income or expenses. It is calculated by subtracting the general and administrative expenses ($1,362,454) and cost of goods sold ($0) from the total revenue ($1,590,311).

For a prospective Kitchen Solvers franchisee, this number provides insight into the core profitability of the Kitchen Solvers business model. It demonstrates the earnings generated from the company's primary business activities, which include franchise sales, other franchise fees and rebills, and manufacturing sales. A positive income from operations suggests that the company's revenues are sufficient to cover its operating expenses.

However, it's important to note that this figure does not reflect the company's overall net income, which includes other income and expenses such as interest and other income. In 2022, Kitchen Solvers' net income was $232,257, slightly higher than the income from operations due to other income. Franchisees should consider both figures when evaluating the financial performance of Kitchen Solvers, but the income from operations provides a clearer picture of the profitability of the company's core business.

It is also important to consider that past performance does not guarantee future results. Prospective franchisees should conduct their own due diligence and consult with financial advisors to assess the potential profitability of a Kitchen Solvers franchise.

Disclaimer: This information is extracted from the 2025 Franchise Disclosure Document and is provided for research purposes only. It does not constitute legal or financial advice. Consult with a franchise attorney before making any investment decisions.
All Kitchen_Solvers 2025 FAQs Ask FDD Ninja