Hi,
How do I develop a budget income statement from last years annual figures?

From last years data you can forecast coming years sales and the expenses . Once you have prepared all the forecasted sales and expenses then you can simply subract the cost of sales and other operating expenses from sales and will get a profit figure...

If you have any further queries feel free to ask :)