| Year | Income | Expenses | Profit |
|---|---|---|---|
| TY2023 | R450,000.00 | R423,772.35 | R26,227.65 |
| TY2024 | R747,500.00 | R710,563.76 | R36,936.24 |
| TY2025 | R895,000.00 | R805,167.48 | R89,832.52 |
| TY2026 | R900,000.00 | R1,114,849.18 | R-214,849.18 |
| TY2027 | R850,000.00 | R351,752.57 | R498,247.43 |
| Business Travel | R113,225.98 |
| Salaries & Wages | R39,600.00 |
| Maintenance | R38,001.45 |
| Business Equipment | R31,498.42 |
| Client Entertainment | R18,934.45 |
| Repairs | R15,540.00 |
| Subscriptions | R16,377.03 |
| Internet & Telephony | R11,990.82 |
| Training & Development | R13,550.00 |
| Office Furniture | R11,550.00 |
| Business Travel | R52,811.33 |
| Pentravel | R42,103.20 |
| Staff | R31,740.00 |
| Creative Upholstery | R27,090.00 |
| Easy Gates & Automations | R25,900.00 |
| Amazon | R20,894.84 |
| Fisketorget Stavanger | R17,984.45 |
| Winston | R12,000.00 |
| Goedgedacht Farm | R11,043.48 |
| Pipeline Plumbers CC | R10,523.00 |
| Taxable income | R490,192.82 |
| Annual tax | R45,137.99 |
| IRP6 first (due 2026-08-31) | R22,568.99 |
| IRP6 second (due 2027-02-28) | R22,569.00 |