You are on page 1of 2

2017 2019 2020

Sales 4,092,420.00 4,378,889.40 4,816,778.34


Gross Profit 4,092,420.00 4,378,889.40 4,816,778.34
Other Income - 643,042.50 664,262.90
Gross Income 4,092,420.00 5,021,931.90 5,481,041.24
Operating Expense 2,711,672.60 5,537,409.68 2,368,439.86
Raw Materials 1,400,000.00 1,000,000.00 935,000.00
Advertising Expense 500,000.00 10,000.00
Fixtures 1,500,000.00
Research and development 1,000,000.00
Communication, Light and Water 157,000.00 167,990.00 172,700.00
Depreciation Expense 64,000.00 64,000.00 139,000.00
Miscellaneous 31,400.00 233,598.00 34,540.00
Office Supplies 46,500.00 49,755.00 51,150.00
Rent Expense 880,000.00 880,000.00 880,000.00
Taxes and Licenses 132,772.60 142,066.68 146,049.86
Net Income 1,380,747.40 -515,477.78 3,112,601.38
2021 2022
5,442,959.52 6,259,403.45
5,442,959.52 6,259,403.45
686,183.58 708,827.64
6,129,143.10 6,968,231.09
2,334,470.04 2,325,823.49
890,000.00 874,000.00
10,000.00 10,000.00

177,410.00 180,550.00
139,000.00 139,000.00
35,482.00 36,110.00
52,545.00 53,475.00
880,000.00 880,000.00
150,033.04 152,688.49
3,794,673.06 4,642,407.60

You might also like