Page 4 9B17M049 EXHIBIT 1: PRE-BREXIT INCOME STATEMENT (ANNUALIZED), ASSUMING $1.00 = (1.36 Per Quantity E E Unit (Units) Sales in U.K. E200 40,000 8,000,000 U.K. Costs Contract Labour (variable cost) 200,000 Import of Coffee Machines 690 40,000 (3,600,000 2,647,059 (invoiced at (90 each) Marketing and Distribution Costs 400,000 (assumed to be fixed costs) Other Fixed Costs: Overheads, Interest, Depreciation, Rent, Salaries, 500,000 etc. E4,252,941 Profit (U.K. Subsidiary) Or 65,784,000 Source: Company documents