Cash coming in income line name Customer payments, month 1, pounds Customer payments, month 2, pounds Customer payments, month 3, pounds Customer payments, month 4, pounds Customer payments, month 5, pounds Customer payments, month 6, pounds Customer payments, month 7, pounds Customer payments, month 8, pounds Customer payments, month 9, pounds Customer payments, month 10, pounds Customer payments, month 11, pounds Customer payments, month 12, pounds £0 income line name Other income, month 1, pounds Other income, month 2, pounds Other income, month 3, pounds Other income, month 4, pounds Other income, month 5, pounds Other income, month 6, pounds Other income, month 7, pounds Other income, month 8, pounds Other income, month 9, pounds Other income, month 10, pounds Other income, month 11, pounds Other income, month 12, pounds £0 income line name Owner funds or investment, month 1, pounds Owner funds or investment, month 2, pounds Owner funds or investment, month 3, pounds Owner funds or investment, month 4, pounds Owner funds or investment, month 5, pounds Owner funds or investment, month 6, pounds Owner funds or investment, month 7, pounds Owner funds or investment, month 8, pounds Owner funds or investment, month 9, pounds Owner funds or investment, month 10, pounds Owner funds or investment, month 11, pounds Owner funds or investment, month 12, pounds £0 income line name Loans or credit received, month 1, pounds Loans or credit received, month 2, pounds Loans or credit received, month 3, pounds Loans or credit received, month 4, pounds Loans or credit received, month 5, pounds Loans or credit received, month 6, pounds Loans or credit received, month 7, pounds Loans or credit received, month 8, pounds Loans or credit received, month 9, pounds Loans or credit received, month 10, pounds Loans or credit received, month 11, pounds Loans or credit received, month 12, pounds £0 Total cash in £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 Cash going out expense line name Stock, materials or direct costs, month 1, pounds Stock, materials or direct costs, month 2, pounds Stock, materials or direct costs, month 3, pounds Stock, materials or direct costs, month 4, pounds Stock, materials or direct costs, month 5, pounds Stock, materials or direct costs, month 6, pounds Stock, materials or direct costs, month 7, pounds Stock, materials or direct costs, month 8, pounds Stock, materials or direct costs, month 9, pounds Stock, materials or direct costs, month 10, pounds Stock, materials or direct costs, month 11, pounds Stock, materials or direct costs, month 12, pounds £0 expense line name Pay, contractors and pensions, month 1, pounds Pay, contractors and pensions, month 2, pounds Pay, contractors and pensions, month 3, pounds Pay, contractors and pensions, month 4, pounds Pay, contractors and pensions, month 5, pounds Pay, contractors and pensions, month 6, pounds Pay, contractors and pensions, month 7, pounds Pay, contractors and pensions, month 8, pounds Pay, contractors and pensions, month 9, pounds Pay, contractors and pensions, month 10, pounds Pay, contractors and pensions, month 11, pounds Pay, contractors and pensions, month 12, pounds £0 expense line name Premises and utilities, month 1, pounds Premises and utilities, month 2, pounds Premises and utilities, month 3, pounds Premises and utilities, month 4, pounds Premises and utilities, month 5, pounds Premises and utilities, month 6, pounds Premises and utilities, month 7, pounds Premises and utilities, month 8, pounds Premises and utilities, month 9, pounds Premises and utilities, month 10, pounds Premises and utilities, month 11, pounds Premises and utilities, month 12, pounds £0 expense line name Marketing and selling, month 1, pounds Marketing and selling, month 2, pounds Marketing and selling, month 3, pounds Marketing and selling, month 4, pounds Marketing and selling, month 5, pounds Marketing and selling, month 6, pounds Marketing and selling, month 7, pounds Marketing and selling, month 8, pounds Marketing and selling, month 9, pounds Marketing and selling, month 10, pounds Marketing and selling, month 11, pounds Marketing and selling, month 12, pounds £0 expense line name Software and professional fees, month 1, pounds Software and professional fees, month 2, pounds Software and professional fees, month 3, pounds Software and professional fees, month 4, pounds Software and professional fees, month 5, pounds Software and professional fees, month 6, pounds Software and professional fees, month 7, pounds Software and professional fees, month 8, pounds Software and professional fees, month 9, pounds Software and professional fees, month 10, pounds Software and professional fees, month 11, pounds Software and professional fees, month 12, pounds £0 expense line name Tax and VAT payments, month 1, pounds Tax and VAT payments, month 2, pounds Tax and VAT payments, month 3, pounds Tax and VAT payments, month 4, pounds Tax and VAT payments, month 5, pounds Tax and VAT payments, month 6, pounds Tax and VAT payments, month 7, pounds Tax and VAT payments, month 8, pounds Tax and VAT payments, month 9, pounds Tax and VAT payments, month 10, pounds Tax and VAT payments, month 11, pounds Tax and VAT payments, month 12, pounds £0 expense line name Loan and card repayments, month 1, pounds Loan and card repayments, month 2, pounds Loan and card repayments, month 3, pounds Loan and card repayments, month 4, pounds Loan and card repayments, month 5, pounds Loan and card repayments, month 6, pounds Loan and card repayments, month 7, pounds Loan and card repayments, month 8, pounds Loan and card repayments, month 9, pounds Loan and card repayments, month 10, pounds Loan and card repayments, month 11, pounds Loan and card repayments, month 12, pounds £0 expense line name Other costs, month 1, pounds Other costs, month 2, pounds Other costs, month 3, pounds Other costs, month 4, pounds Other costs, month 5, pounds Other costs, month 6, pounds Other costs, month 7, pounds Other costs, month 8, pounds Other costs, month 9, pounds Other costs, month 10, pounds Other costs, month 11, pounds Other costs, month 12, pounds £0 Total cash out £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 Net cash movement £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 Closing cash balance £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0 £0