1 2 3 4 5

Description Notes 12/31/2021 12/31/2020 12/31/2019 12/31/2018 12/31/2017

Sales 1,000,000 1,000,000 1,200,000 1,200,000 900,000

Cost of goods sold (700,000) (650,000) (780,000) (720,000) (630,000)
- - - - -
Gross Profit 300,000 350,000 420,000 480,000 270,000
Expenses
General and Administrative Exps (70,000) (50,000) (120,000) (120,000) (63,000)
Selling and Marketing Exps. (70,000) (90,000) (180,000) (180,000) (63,000)
- - - - -
Net Operating Profit 160,000 210,000 120,000 180,000 144,000
Finance Cost (50,000) (80,000) (60,000) (96,000) (45,000)
Other income 20,000 90,000 84,000 (218,400) 13,500
- - - - -
EBIT 130,000 220,000 144,000 (134,400) 112,500
Intrest - - - - -
- - - - -
EBT 130,000 220,000 144,000 (134,400) 112,500
Tax 40% (52,000) (88,000) (57,600) - (45,000)
- - - - -
Net Profit 78,000 132,000 86,400 (134,400) 67,500