Attached files

file filename
EX-32.1 - CERTIFICATION - BARK GROUP INCexhibit32-1.htm
EX-31.1 - CERTIFICATION - BARK GROUP INCexhibit31-1.htm
EX-32.2 - CERTIFICATION - BARK GROUP INCexhibit32-2.htm
EXCEL - IDEA: XBRL DOCUMENT - BARK GROUP INCFinancial_Report.xls
EX-31.2 - CERTIFICATION - BARK GROUP INCexhibit31-2.htm

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

(Mark One)

[ x ]     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2011

OR

[     ]     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from __________to __________.

Commission file number 000-53530

UNITED COMMUNICATIONS PARTNERS INC.
(Exact name of registrant as specified in its charter)

Nevada Not applicable
(State or other jurisdiction of incorporation or organization) (I.R.S. Employer Identification No.)
   
Sveavägen 17, Box 3061, SE-103 61 SE-103 61
Stockholm, Sweden (Zip Code)
(Address of principal executive offices)  

Registrant’s telephone number: +45 7026 9926

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes [ x ]  No[    ]

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes [ x ] No [    ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer [   ]   Accelerated filer [   ]
Non-accelerated filer [   ] (Do not check if a smaller reporting company) Smaller reporting company [ x ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes [    ]  No[ x ]

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. As of November 9, 2011, there were 508,076,491 shares of the issuer’s common stock outstanding.


UNITED COMMUNICATIONS PARTNERS INC

Table of Contents

   
Page
   
Part I FINANCIAL INFORMATION
Item 1.

Financial Statements.

Condensed Consolidated Balance Sheets as of September 30, 2011 (unaudited) and December 31, 2010

Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2011 and 2010 (unaudited)

Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2011 and 2010 (unaudited)

 

Notes to Unaudited Condensed Consolidated Financial Statements

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Item 3.

Quantitative and Qualitative Disclosures about Market Risk.

Item 4 . Controls and Procedures.
Part II OTHER INFORMATION
Item 1 Legal Proceeding
Item 2 Recent Sales of Unregistered Securities and Use of Proceeds
Item 6. Exhibits.

- i -


PART I
FINANCIAL INFORMATION

Item 1. Financial Statements

United Communications Partners Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(In thousands of USD)

    Unaudited        
    September 30,     December 31,  
                                                                         Assets   2011     2010  
Current assets:            
   Cash and cash equivalents $  924   $  395  
   Accounts receivable   3,696     3,230  
   Costs and estimated earnings in excess of billings on projects in progress   892     740  
   Prepaid expenses and other current assets   329     197  
             
     Total current assets   5,841     4,562  
             
   Equipment, net   154     138  
   Goodwill   3,710     3,710  
   Equity method investments   767     701  
   Other intangible assets, net   603     728  
   Deferred financing costs, net   3     1  
     Total assets $  11,078   $  9,840  

The accompanying notes are an integral part of these condensed consolidated financial statements

- 1 -



United Communications Partners Inc. and Subsidiaries
Condensed Consolidated Balance Sheets (continued)
(In thousands of USD)

    Unaudited        
    September 30,     December 31,  
Liabilities   2011     2010  
Current liabilities:            
   Accounts payable $  7,676   $  5,614  
   Accrued liabilities   423     437  
   Billings in excess of costs and estimated earnings on projects in progress   54     179  
   Note payables   618     686  
   Derivative liabilities   133     185  
   Liability to redeemed stockholder   387     387  
   Advances from related parties   16     81  
             
     Total current liabilities   9,307     7,569  
             
Contingent consideration – Tre Kronor   6     30  
             
     Total liabilities   9,313     7,599  
             
Commitments and contingencies            
             
Stockholders’ Equity            
Stockholders' equity:            
    Preferred stock $0.001 per share par value;
    100,000,000 authorized; 0 issued and outstanding.
 
-
   
-
 
    Common stock $0.001 per share par value;
    2,000,000,000 shares authorized, 496,419,775 issued
    and 489,419,775 shares outstanding at September
    30, 2011 and 453,150,312 shares issued, and
    439,150,312 shares outstanding at December 31,
    2010
 



496

 



453

   Additional paid-in capital   9,837     9,470  
   Accumulated deficit   (7,990 )   (7,097 )
   Treasury stock, at cost, 7,000,000 shares at June 30, 2011 and 14,000,000 shares as December 31, 2010   (7 )   (14 )
   Accumulated other comprehensive loss   (184 )   (184 )
   Notes receivable from affiliate   (387 )   (387 )
             
     Total stockholder’s equity   1,765     2,241  
             
     Totals liabilities and stockholders` equity $  11,078   $  9,840  

The accompanying notes are an integral part of these condensed consolidated financial statements

- 2 -



United Communications Partners Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
(Unaudited)
(In thousands of USD, except for per share amounts)

    For the three months ended     For the nine months ended  
    September 30,     September 30  
    2011     2010     2011     2010  
Net revenues $  2,641   $  2,362   $  10,489   $  3,237  
Cost of revenues   (1,575 )   (2,030 )   (8,031 )   (2,734 )
                         
     Gross Profit   1,066     332     2,458     503  
                         
Selling, general and administrative expenses   (999 )   (832 )   (3,166 )   (1,647 )
Depreciation and amortization   (48 )   (46 )   (160 )   (81 )
                         
     Profit (loss) from continued operations   19     (546 )   (868 )   (1,225 )
                         
Other income (expense), net:                        
                         
Income from equity investment in InSight AS   14     -     73     -  
Gain from extinguishment of debt   -     184     -     184  
Gain (loss) from change in fair value of                        
derivative liabilities   (17 )   (171 )   77     (158 )
Gain from change in fair value of contingent consideration   11     283     24     283  
Loss from disposal of equipment   (12 )         (12 )      
Interest expense   (62 )   (169 )   (187 )   (249 )
                         
     Total other income (expense), net   (66 )   127     (25 )   60  
                         
     Net loss from continued operations   (47 )   (419 )   (893 )   (1,165 )
                         
Discontinued operations:                        
 Loss from discontinued operations   -     (1,878 )   -     (3,687 )
 Gain on deconsolidation of subsidiaries   -     3,839     -     3,839  
     Net income from discontinued operations   -     1,961     -     152  
                         
     Net profit (loss) $  (47 ) $  1,542   $  (893 ) $  (1,013 )
                         
Earnings (loss) per share – Basic:                        
 Continuing operations $  (-)   $  (-)   $  (-)   $  (-)  
 Discontinued operations         (-)           (-)  
 Gain from disposal of assets in subsidiaries         -           -  
 Net income (loss) $  (-)   $  -   $  (-)   $  (-)  
Earnings (loss) per share – Diluted:                        
 Continuing operations $  (-)   $  (-)   $  (-)   $  (-)  
 Discontinued operations         (-)           (-)  
 Gain from disposal of assets in subsidiaries         -           -  
 Net income (loss) $  (-)   $  -   $  (-)   $  (-)  
Weighted-average shares outstanding:                        
   Basic:   478,821,949     406,868,929     467,768,930     384,499,719  
   Diluted:   478,821,949     406,868,929     467,768,930     384,499,719  

The accompanying notes are an integral part of these condensed consolidated financial statements

- 3 -



United Communications Partners Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows (Unaudited)
(In thousands of USD)

    Nine Months Ended     Nine Months Ended  
    September 30, 2011     September 30, 2010  
Cash flows from operating activities:            
Net loss $  (893 ) $  (1,013 )
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:        
Depreciation   35     22  
Amortization of intangible assets   125     61  
Loss from disposal of equipment   12     -  
Amortization of debt discount   77     97  
Amortization of deferred financing costs   2     7  
Gain from change in fair value of derivative liabilities   (77 )   158  
Gain from extinguishment of debt   -     (184 )
Gain on change in fair value of contingent consideration   (24 )   (283 )
Stock based compensation   105     267  
Income from equity investment   (73 )   -  
Non – controlling interest   -     (22 )
Gain on deconsolidation of Danish subsidiaries   -     (3,839 )
Changes in operating assets and liabilities:            
   Accounts receivable   (496 )   (929 )
   Cost and estimated earnings in excess of billings on projects   (152 )   (108 )
   Prepaid expenses and other current assets   (130 )   (499 )
   Accounts payable   2,107     1,059  
   Accrued interest   33     120  
   Accrued liabilities   (12 )   203  
   Billings in excess of costs and estimated earnings   (123 )   43  
   Operating activities from discontinued operations   -     2,941  
     Net cash provided by (used in) operating activities   516     (1,899 )
Cash flows from investing activities:            
   Purchase and disposal of equipment   (65 )   (11 )
   Equity investment   (5 )   -  
   Acquired from Tre Kronor Media   -     962  
     Net cash provided by (used in) investing activities   (70 )   951  
Cash flows from financing activities:            
   Proceeds from debt, net of financing costs   75     1,113  
   Repayment of debt   -     (175 )
   Net repayments from borrowings from related party   (65 )   39  
   Payment to former shareholder of Tre Kronor Media   -     (236 )
   Proceeds from issuance of common stock   79     390  
   Financing activities from discontinued operations   -     (223 )
          Net cash provided by financing activities   89     908  
Effect of exchange rates on cash from continued operations   (6 )   (142 )
Effect of exchange rates on cash from discontinued operations   -     200  
Net increase in cash   529     18  
Cash at beginning of period   395     -  
     Cash at end of period $  924   $  18  
             
Supplemental information:            
 Cash paid for interest $  23   $  4  
Non-cash investing and financing activities:            
     Note payable converted into common shares   110     1,434  
     Extinguishment of debt from related parties   -     223  
     Issuance of common stock to acquire Tre Kronor Media   -     2,825  
     Adjustment of Non-Controlling interest to redemption value   -     118  

The accompanying notes are an integral part of these condensed consolidated financial statements

- 4 -



UNITED COMMUNICATIONS PARTNERS INC
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Organization and Nature of Business

     United Communications Partners Inc. (formerly known as Bark Group Inc), (“UCP” or the “Company”), is a holding company that currently conducts its operations through its wholly owned subsidiary Tre Kronor Media AB, (“TKM” or “Tre Kronor”) which was acquired on May 4, 2010 and Abrego Spain SL, which was established in November 2010.

Ceased Danish operations
     Up until September 8, 2010, UCP owned Bark Corporation A/S (Bark Corporation). Bark Corporation was a Danish holding company that conducted its operations through its wholly owned subsidiaries Bark Advertising A/S ("Bark Advertising"), and Bark Property ApS. As discussed below, Bark Corporation and its wholly-owned subsidiaries were deconsolidated effective September 8, 2010 and thereinafter presented as discontinued operations.

     During July and August 2010, the Danish subsidiaries of the Company continued to experience losses from operations due to decreased advertising spending by clients combined with local management’s inability to generate sufficient new business activities. Moreover, management determined that the fixed costs and the expected revenues in the second half of 2010 lead to continued substantial losses in 2010 and the first half of 2011. The continued decline in revenues and rising losses increased the Company’s net working capital deficiency and increase demands for the Company’s cash resources to service its debt in the Danish operations. On August 31, 2010, the Danish companies were not in possession of sufficient cash to continue its operations. Thus, the Company’s management decided to cease its Danish operations. On September 8, 2010, management in the Danish companies filed for closing of all operations in Denmark, with the Danish court in Copenhagen. As a consequence of filing of bankruptcy and control of the Danish subsidiaries being accepted by the court effective September 8, 2010, the Company has deconsolidated the Danish subsidiaries. The operations of the Company’s Danish subsidiaries through September 30, 2010, have been reclassified as discontinued operations in the accompanying condensed consolidated financial statements.

Abrego Spain SL
     Albrego Spain SL was established in November 2010 as a wholly-owned Spanish incorporated subsidiary of the Company.

InSight AS
     Effective January 1, 2011 TKM acquired a non-controlling 30% interest in InSight AS (a Norwegian media company) pursuant to an agreement dated June 2, 2010 between Insight and TKM.

     InSight AS is a Norwegian based media agency established in 2009. During 2010 and effective from January 1, 2011, InSight AS expanded its business significantly after signing a contract with one of the largest retailers in Norway regarding media strategy, counseling, media purchases and campaign execution. Effective January 1, 2011 Tre Kronor acquired a 30% non-controlling interest in InSight AS for cash consideration of Swedish Kronor (SEK) 4,756,550 ($701,000) which was paid on October 31, 2010. Subsequent to TKM’s acquisition of the non-controlling interest our CEO Mr. Niclas Fröberg was appointed director in the board of InSight A/S.

CCCP Media AB
     During September 2011, TKM formed a partnership with two unrelated individuals by establishing the Swedish company CCCP Media AB for a combined capital in CCCP AB of SEK 100,000 ($14,583) in which TKM holds a non-controlling interest of 33.3% which is equivalent to SEK 33,333 ($4,861).

Business
     United Communications Partners and its subsidiaries (collectively, the "Company") offer its customers a network of advertising and media services. The Company’s strategy is to acquire mid-size / place equity investments in well established businesses throughout Europe in order to form a European network of advertising and media agencies.

- 5 -


Going Concern
     The accompanying unaudited condensed consolidated financial statements have been prepared assuming that the Company will continue as a going concern.

     During the nine months ended September 30, 2011 and 2010 the Company incurred net losses of $893,000 and $1,013,000 respectively. The Company continues to operate with a working capital deficiency (approximately $3,466,000 at September 30, 2011) and has limited financial resources available to pay ongoing financial obligations as they become due. The negative working capital at September 30, 2011, includes convertible notes and derivative liabilities of approximately $716,000.

     The Company's current source of funding, in addition to cash on hand is any cash derived from operations and an operating line of credit of approximately $729,000. The Company plans to use its operating line of credit to finance a portion of its operations over the next twelve months. However, the Company will require additional financing to conduct its business in accordance with its plan of operations on a long term basis.

     Based on the Company’s current forecast it anticipates that cash flow from operations will be sufficient to cover i) its current on-going operating expenses for the next 12 months and ii) the majority of the working capital deficit at September 30, 2011. The Company estimates that it will require approximately $1,227,000 over the next twelve months in order to sustain its current obligations and to fully satisfy its working capital deficiency.

     The Company’s acquisition strategy is based primarily on share-for-share agreements with limited cash requirements which mean that the need for additional financing in order to expand the business is limited on a short term basis.

     These conditions raise substantial doubt about the Company’s ability to continue as a going concern. Accordingly, the accompanying condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America, which contemplates continuation of the Company as a going concern and the realization of assets and the satisfaction of liabilities in the normal course of business. The carrying amounts of assets and liabilities presented in the condensed consolidated financial statements do not necessarily purport to represent realizable or settlement values. These unaudited condensed consolidated financial statements do not include any adjustment that might result from the outcome of this uncertainty.

Note 2. Summary of Significant Accounting Policies

Basis of Presentation
     The unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial statements and with Form 10-Q and Article 10 of Regulation S-X of the Securities and Exchange Commission. Accordingly, they do not contain all information and footnotes required by accounting principles generally accepted in the United States of America for annual financial statements. The condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries and majority owned subsidiary as described in note 1. All significant intercompany balances and transactions have been eliminated in consolidation. In the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all the adjustments (consisting only of normal recurring accruals) necessary for fair presentation of the Company’s financial position, as of September 30, 2011, and the results of operations and cash flows for the periods presented. The results of operations for the three and nine months ended September 30, 2011, are not necessarily indicative of the operating results for the full fiscal year or any future period.

     These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010. The Company’s accounting policies are described in the Notes to the consolidated Financial Statements in its Annual Report on Form 10-K for the year ended December 31, 2010, and updated, as necessary, in this Quarterly Report on Form 10-Q.

Use of Estimates
     The preparation of condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of income and expenses during the reported period. The Company evaluates all of its estimates on an ongoing basis.

- 6 -


     Significant estimates and assumptions include the valuation of acquired assets including goodwill, the useful lives of assets, revenue recognition, income tax valuation, stock valuation, debt discounts on notes payable, other intangible assets and bad debts. It is at least reasonably possible that the estimate of the effect on the financial statements of a condition, situation or set of circumstances that existed at the date of the condensed consolidated financial statements, which management considered in formulating its estimate could change in the near term due to one or more future confirming events. Accordingly, actual results could differ in the near term from these estimates, and such differences could be material.

Derivative Financial Instruments
     The Company does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks. The Company evaluates all of its financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and is then re-valued at each reporting date, with changes in the fair value reported in the consolidated statement of operations. For stock-based derivative financial instruments, the Company uses the Black-Scholes option pricing model to value the derivative instruments at inception and on subsequent valuation dates, which approximates the fair value measured using Binomial Lattice Model. The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period.

Foreign Currency
     The Company has determined Swedish Kronor as the functional currency of its foreign operations. Accordingly, these foreign subsidiaries income and expenses are translated into U.S. dollars, the reporting currency of the Company, at the average rates of exchange prevailing during the year. The assets and liabilities are translated into U.S. dollars at the rates of exchange on the balance sheet date and the related translation adjustments are included in accumulated other comprehensive income (loss). During the three and nine months ended September 30, 2011 and 2010 transaction gains and losses were not material.

     During the three and nine months ended September 30, 2011 and 2010 the related translation adjustment which was included in other comprehensive income (loss) was as follows:

    Three months ended September 30,     Nine months ended September 30,  
    2011     2010     2011     2010  
Net loss available to common stockholders: $ (47,000 ) $  1,542,000   $  (893,000 ) $  (1,013,000 )
Translation adjustment: $  55,000   $  (213,000 ) $  -   $  (257,000 )
Comprehensive income (loss) $  8,000   $  1,329,000   $  (893,000 ) $  (1,270,000 )

Income (loss) per Share
     Basic net income (loss) per share has been calculated by dividing net income (loss) by the weighted average number of common shares outstanding during the period. UCP had securities outstanding which could potentially dilute basic earnings per share in the future, but the incremental shares from the assumed exercise of these securities were excluded in the computation of diluted net loss per share from continuing operations, as their effect would have been anti-dilutive. Such outstanding securities consist of 7,778,720 non-vested shares issued to two executives. The shares were fully vested on May 31, 2010. In addition, potential shares of common stock aggregating 126,119,658 and 20,111,972 were issuable upon conversion of debts for the three and nine months ended September 30, 2011 and 2010 respectively.

Impairment of Long-Lived Assets
     The Company annually, or whenever events or changes in circumstances indicate that the carrying amounts of such assets may not be recoverable, assesses the carrying value of long-lived assets in accordance with Financial Accounting Standards Board (“FASB”) issued ASC 360-10. The Company evaluates the recoverability of long-lived assets not held for sale by measuring the carrying amount of the assets against the estimated undiscounted future cash flows associated with them. If such evaluations indicate that the future discounted cash flows of certain long-lived assets are not sufficient to recover the carrying value of such assets, the assets are adjusted to their estimated fair values.

- 7 -


Goodwill and Intangible assets – Finite lives
     The Company accounts for its acquisitions utilizing the purchase method of accounting. Under the purchase method of accounting, the total consideration paid is allocated to the underlying assets and liabilities, based on their respective estimated fair values. The excess of purchase price over the estimated fair values of the net assets acquired is recorded as goodwill. Determining the fair value of certain acquired assets and liabilities, identifiable intangible assets in particular, is subjective in nature and often involves the use of significant estimates assumptions. Finite-lived identifiable intangible assets are amortized over its expected life on a straight-line basis, as this basis approximates the expected cash flows from the Company’s existing finite-lived identifiable intangible assets over the expected future.

     UCP acquired all the shares of TKM on May 4, 2010. The acquisition was completed pursuant to a share transfer agreement entered into between UCP and the shareholders of TKM. The Company recorded goodwill in connection with the excess cost over fair value of the net assets acquired.

     Goodwill is accounted for under FASB ASC 350, the goodwill is tested for impairment on an annual basis or whenever facts or circumstances indicate that the carrying amounts may not be recoverable. The Company elected to conduct its impairment tests in March. The Company’s reporting unit is tested individually for impairment by comparing the fair value of the reporting unit with the carrying value of that unit. Fair value is determined based on a valuation study performed by the Company using the discounted cash flow method and the estimated market values of the reporting units. There was no impairment of goodwill during the nine months ended September 30, 2011.

Equity investments
     Investments in business entities in which the Company lacks a controlling financial interest but does have the ability to exercise significant influence over operating and financial policies are accounted for using the equity method in accordance with ASC 323, Investments—Equity Method and Joint Ventures. The Company’s proportionate share of net income or loss of such entity is recorded in “Profit from equity investment” included in “Other income (expense), net” in the condensed consolidated statements of operations.

Reclassification
     Certain accounts in the prior year condensed consolidated financial statements have been reclassified for comparative purpose to confirm to the presentation in the current year condensed consolidated financial statements. These reclassification have no effect on the previously reported net loss.

Subsequent Events
     The Company evaluated subsequent events through the date the financial statements were issued and filed with the Securities and Exchange Commission.

Recent Accounting Pronouncements
     In September 2011, the FASB issued Accounting Standards Update No. 2011-08, Intangibles—Goodwill and Other (Topic 350)—Testing Goodwill for Impairment (ASU 2011-08), to simplify how entities test goodwill for impairment. ASU 2011-08 allows entities to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If a greater than 50 percent likelihood exists that the fair value is less than the carrying amount then a two-step goodwill impairment test as described in Topic 350 must be performed. The guidance provided by this update becomes effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. The adoption of this standard is not expected to have a material impact on the Company’s consolidated financial position and results of operations.

     In June 2011, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (ASU) No. 2011-05, Comprehensive Income (Topic 220): Presentation of Comprehensive Income. This guidance improves the comparability, consistency and transparency of financial reporting and increases the prominence of items reported in other comprehensive income. The guidance provided by this update becomes effective for interim and annual periods beginning on or after December 15, 2011 Since this ASU will only change the format of financial statements it is expected that the adoption of this ASU will not have a material effect on a Company’s consolidated financial position and results of operations.

- 8 -


     There were various other updates recently issued, most of which represented technical corrections to accounting literature or application to specific industries and are not expected to have a material impact on the Company’s condensed consolidated financial position, results of operations or cash flows.

Note 3 – Deconsolidation of Danish operation

     On August 31, 2010, the Company ceased activities of its Danish operations and management filed for bankruptcy in its five Danish subsidiaries on September 8, 2010. Effective September 8, 2010, the control in three of the five companies has been transferred to a court administrator and the remaining two Danish companies has been forced closed by the Danish Commerce and Companies Agency as management has resigned and accordingly the Danish subsidiaries have been deconsolidated.

     In June 2009, the FASB issued authoritative guidance (which was codified into ASC Topic 810, "Consolidation," with the issuance of ASU No. 2009-17) that requires a primarily qualitative analysis to determine if an enterprise is the primary beneficiary of a variable interest entity. This analysis is based on whether the enterprise has (a) the power to direct the activities of the variable interest entity that most significantly impact the entity's economic performance and (b) the obligation to absorb losses of the entity or the right to receive benefits from the entity that could potentially be significant to the variable interest entity. In addition, enterprises are required to more frequently reassess whether an entity is a variable interest entity and whether the enterprise is the primary beneficiary of the variable interest entity. Finally, the guidance for consolidation or deconsolidation of a variable interest entity is amended and disclosure requirements about an enterprise's involvement with a variable interest entity are enhanced. The Company adopted this guidance as of January 1, 2010 on a prospective basis. As a result, Bark Corporation A/S (Bark Corporation), Bark Advertising A/S ("Bark Advertising"), and Bark Property ApS was deconsolidated as the power to direct the activities completely transferred to the trustees of Copenhagen court. The deconsolidation of these subsidiaries resulted in a decrease in assets and liabilities as of September 9, 2010 of $5,203,000 and $9,042,000 respectively.

     As the Company is no longer in control of the Danish subsidiaries the Company has, in accordance with ASC 810, deconsolidated the fair value of assets ($5,203,000) and liabilities ($9,042,000) and recorded a gain on deconsolidation of Danish entities of $3,839,000.

The following table summarizes the deconsolidation:

    Unaudited  
    September 30,  
                                                                         Assets   2010  
Current assets:      
   Cash $  7  
   Accounts receivable, net   230  
   Costs and estimated earnings in excess of billings on projects in progress   212  
   Prepaid expenses and other current assets   21  
     Total current assets   470  
       
   Property, plant and equipment, net of accumulated depreciation   4,683  
   Deferred financing costs, net of accumulated amortization   50  
     Total assets $  5,203  

- 9 -



    Unaudited  
    September 30,  
Liabilities   2010  
Current liabilities:      
   Accounts payable $  1,752  
   Accrued liabilities   1,023  
   Billings in excess of costs and estimated earnings on projects in progress   91  
   Current portion of long-term debt   1,831  
   Current portion of obligations under capital leases   138  
   Current portion of debt to redeemed stockholders   117  
     Total current liabilities   4,952  
       
Long-term debt , net of current portion   4.090  
     Total liabilities $  9,042  

Note 4 – Acquisition of Tre Kronor Media AB (TKM)

     On May 4, 2010, the Company completed the acquisition of all of the issued and outstanding shares of Tre Kronor, a Swedish media company in accordance with a share purchase agreement dated April 9, 2010.

     The results of operations of TKM have been included in the consolidated statements of operations since the completion of the TKM acquisition on May 4, 2010. The following table reflects (dollars in thousands) the unaudited pro forma consolidated results of operations had the TKM acquisition taken place at the beginning of 2010 periods:

    Three months ended     Nine months ended  
    September 30, 2010     September 30,2010  
             
Net revenues $  2,362   $  5,192  
Cost of revenues   (2,030 )   (4,310 )
Operating expenses   (878 )   (2,153 )
Net loss from continuing operations $  (419 ) $  (1,271 )
Net profit (loss) $  1,542   $  (1,119 )
Weighted average shares, basic and diluted   406,868,929     384,499,719  
Basic and diluted net loss from continuing operations per share $  (0.00 ) $  (0.00 )

Note 5 – Equity Method Investments

InSight AS - On October 31, 2010, TKM advanced SEK 4,756,550 approximately ($701,000) to acquire a 30% non-controlling financial interest in the Norwegian media company InSight AS, effective January 1, 2011.

     The following table represents a summary of the changes in the value of the equity investment in InSight AS (dollars in thousands.)

    September 30,  
    2011  
       
Beginning balance $  -  
Acquired   701  
       
30% of profit for nine months ended September 30, 2011   73  
Currency adjustment   (12 )
Ending balance $  762  

- 10 -


CCCP Media AB - During September 2011, TKM formed a partnership with two unrelated individuals by establishing the Swedish company CCCP Media AB for a combined capital in CCCP AB of SEK 100,000 ($14,583) in which TKM holds a non-controlling interest of 33.3% which is equivalent to SEK 33,333 ($4,861). The investment in CCCP AB is recorded as part of equity method investment in accompanying balance sheet. During the three months ended September 30, 2011, CCCP Media AB had no significant operating activities.

Note 6 - Other intangible assets

     In accordance with ASC 805, Business Combinations, the Company has identified and recognized trade name and customer relationships in Tre Kronor as intangible assets. Based on a discounted cash flow model the fair value of the intangible assets was determined to be $610,000 and $220,000 respectively, both having a useful life of 5 years. For the three and nine months ended September 30, 2011 intangible assets were amortized by $41,500 and $124,500 respectively. At September 30, 2011 the net carrying amount of intangible assets related to the acquisition of Tre Kronor was $603,466.

The following table set forts the future amortization of intangible assets (dollars in thousands):

2011: (Oct-December) $  42  
2012: $  166  
2013: $  166  
2014: $  166  
2015 (January – May): $  63  

Note 7 - Concentration of credit risk

Credit risk represents the loss that would be recognized if counterparties failed to completely perform as contracted.

     During the nine months ended September 30, 2011, customer AB and AH accounted for approximately 48%, and 15% of revenue, respectively. No other customers individually represented more than 10% of revenue for any period presented. During the three months ended September 30, 2011, customer AB and AH accounted for approximately 62% and 22% of revenue respectively. During the nine months ended September 30, 2010, customer AB, AH and AE accounted for approximately 50%, 23% and 11% of revenue, respectively. During the three ended September 30, 2010, customer AB and AH accounted for approximately 69% and 26% of revenue respectively.

     As of September 30, 2011 customers AG, AF and AB accounted for approximately 31%, 28% and 12% of the Company’s accounts receivables, respectively. No other customers individually represented more than 10% of accounts receivables at the end of any period presented.

     The Company's loss of these or other customers, or any decrease in sales to these or other customers, could have a material adverse effect on the Company's business, financial condition or results of operations.

     The Company monitors its exposure to customers to minimize potential credit losses.

     The Company maintains cash and cash equivalent balances at several financial institutions throughout its operating area, and at times, may exceed insurance limits and expose the Company to credit risk. As part of its cash management process, the Company periodically reviews the relative credit standing of these financial institutions.

     The Company’s cash balances are maintained at financial institutions located in the United States of America, Sweden and Spain. All cash balances as of September 30, 2011, were held in bank accounts outside the United States of America.

Note 8 - Derivative Liabilities

     In June 2008, the FASB finalized ASC 815, “Determining Whether an Instrument (or Embedded Feature) is indexed to an Entity’s Own Stock.” Under ASC 815, instruments which do not have fixed settlement provisions are deemed to be derivative instruments. The Company has determined that it needs to account for certain convertible debentures (see Note 11) issued during the second quarter 2010, as derivative liabilities, and apply the provisions of ASC 815. The instruments include a ratchet provision that adjust either the exercise price and/or the quantity of the shares since the conversion price is equal to 55% - 65% of the "market price" as determined at the time of conversion.

- 11 -


     In accordance with ASC 815, the fair value of the conversion options of these convertible debentures have been re-characterized as derivative liabilities. ASC 815, “Accounting for Derivative Instruments and Hedging Activities” (“ASC 815”) requires that the fair value of these liabilities be re-measured at the end of every reporting period with the change in fair value reported in the consolidated statement of operations.

Convertible Debentures obtained during 2010
     The fair value of the derivative liabilities related to convertible debentures obtained during 2010, were measured using the Black-Scholes option pricing model, which approximates the fair value measured using Binomial Lattice Model, are summarized below (dollars in thousands):

    September 30,     December 31,     Date of  
    2011     2010     issuance  
                   
Fair Value $  -   $  185   $  155  

     On the date of issuance the derivative liabilities associated with the debentures were $155,163. During the first quarter of 2011, the convertible debentures matured and were converted into shares of common stock. On the date of maturities, the change in fair valuation of derivative liabilities aggregated approximately $96,000 and was recorded as a gain on change in fair value of derivative liabilities in the Company’s condensed consolidated statement of operations for the nine months ended September 30, 2011. The remaining balance of derivative liabilities of $89,000 was reclassified into equity on the conversion date.

Convertible Debentures obtained 2011
     The fair value of the derivative liabilities related to convertible debentures obtained in 2011 was measured using the Black-Scholes option pricing model, which approximates the fair value measured using Binomial Lattice Model, and the following assumptions (dollars in thousands):

    September 30,     Date of  
    2011     issuance  
   $40,000 Debenture issued May 6, 2011:            
Discount Rate – Bond Equivalent Yield   0.02%     0.18%  
Annual rate of dividends   -     -  
Volatility   355%     250%  
Weighted Average life (months)   4     9  
             
   $40,000 Debenture issued August 4, 2011:            
Discount Rate – Bond Equivalent Yield   0.06%     0.12%  
Annual rate of dividends   -     -  
Volatility   333%     249%  
Weighted Average life (months)   7     9  
             
Fair value $  133,090   $  114,733  

     The discount rate was based on rates established by the Federal Reserve. The Company based expected volatility on the historical volatility for its common stock. The expected life of the debentures was based on their full term. The expected dividend yield was based upon the fact that the Company has not historically paid dividends, and does not expect to pay dividends in the future.

     On the date of issuance the derivative liabilities associated with the debentures was $114,733. At September 30, 2011, the derivative liability associated with the debenture was revalued to $133,090. The increase in the derivative liability during the three and nine months ended September 30, 2011 is included as a loss on change in fair value of derivative liabilities in the Company’s condensed consolidated statement of operations for the three and nine months ended September 30, 2011 with $17,132 and $18,357 respectively.

- 12 -


Note 9 - Fair Value Measurement

Valuation Hierarchy
     ASC 820 establishes a valuation hierarchy for disclosure of the inputs to valuation used to measure fair value. This hierarchy prioritizes the inputs into three broad levels as follows. Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities. Level 2 inputs are quoted prices for similar assets and liabilities in active markets or inputs that are observable for the asset or liability, either directly or indirectly through market corroboration, for substantially the full term of the financial instrument. Level 3 inputs are unobservable inputs based on the Company’s own assumptions used to measure assets and liabilities at fair value. A financial asset or liability’s classification within the hierarchy is determined based on the lowest level input that is significant to the fair value measurement.

     The following table represents the assets and liabilities carried at fair value (dollars in thousands) measured on a recurring and non-recurring basis as of September 30, 2011:

          Fair Value Measurements at September 30, 2011  
          Quoted prices     Significant        
    Total Carrying     in active     other     Significant  
    Value at     markets     observable     unobservable  
    September 30, 2011     (Level 1)   inputs (Level 2)     inputs (Level 3)
                         
Derivative liabilities $  133   $  -   $  -   $  133  
Contingent                        
Consideration $  6   $  -   $  -   $  6  
                         
Goodwill $  3,710   $  -   $  -   $  3,710  

     The derivative liabilities are measured at fair value using quoted market prices and estimated volatility factors based on historical quoted market prices for the Company’s common stock, and are classified within Level 3 of the valuation hierarchy.

     The contingent consideration is measured at fair value using quoted market prices of Company’s shares of common stock.

     Goodwill is measured at fair value on a non-recurring basis using discounted cash flows and is classified within level 3 of the value hierarchy.

     The following table represents a summary of the changes in the fair value of the Company’s Level 3 financial liabilities that are measured at fair value on a recurring basis (dollars in thousands):

    September 30,     December 31,  
    2011     2010  
Beginning balance – Derivative liabilities $  185   $                      -  
Derivative liabilities recorded   114     155  
Net unrealized loss (gain) on change in fair value of derivative liabilities   (77 )   30  
Reclassifed to equity   (89 )   -  
Ending balance – Derivative liabilities $  133   $                      185  

    September 30,     December 31,  
    2011     2010  
Beginning balance – Contingent consideration $  30   $  -  
Recorded contingent consideration   -     365  
Net unrealized gain on change in fair value of contingent consideration   (24 )   (335 )
Ending balance – Contingent consideration $  6   $  30  

     The following table represents a summary of the changes in the fair value of goodwill that is measured at fair value on a non-recurring basis (dollars in thousands.)

- 13 -



    September 30,     December 31,  
    2011     2010  
             
Beginning balance $  3,710   $  3,289  
Acquired   -     3,710  
             
Impaired   -     (2,812 )
Currency adjustment   -     (477 )
Ending balance $  3,710   $  3,710  

     During the year ended December 31, 2010, the Company had impaired the goodwill related to the Danish subsidiaries.

Note 10 – Notes payable

Long and short-term debt

Notes payable consist of the following (dollars in thousands):

          As of     As of  
          September 30,     December 31,  
Loan reference  
Maturity Date
    2011     2010  
Private investor (B)   2010   $  22   $  22  
Private investor (C)   2010     -     9  
Private investor (D)   2010     265     250  
Private investor (E)   2011     -     40  
Private investor (F)   2011     -     36  
Private investor (G)   2011     -     46  
Private investor (H)   2011     263     247  
Private investor (I)   2012     23     -  
Private investor (J)   2012     9     -  
Promissory notes   January 2009     36     36  
     Total         618     686  
Less: Current portion         618     686  
                   
Long-term portion of debt       $  -   $  -  

     Below are all significant changes to notes payables since December 31, 2010.

     On March 10, 2010, the Company obtained a Convertible Debenture totaling $80,000. The note bears interest at a rate of 8% per annum and is due nine months from date of issuance. The Note is convertible into shares of common stock of the Company at a conversion price equal to 65% of the "market price" at the time of conversion, which "market price" will be calculated as the average of the three lowest "trading prices" for the Company's common stock during the ten day trading period prior to the date the conversion note is sent to the Company. During the period October 27 – December 23, 2010, the investor converted a total of $74,000 into 9,759,025 shares of common stock. At December 31, 2010, the amount outstanding was $9,200 including interest of $3,200. On January 3, 2011, the outstanding balance was converted into 1,877,551 shares of common stock. See C above.

     On March 15, 2010 the Company obtained a loan from a private investor of $250,000. The loan bears an interest of 6% per annum and is due one year from date of issue. If the Company choose not to repay the loan in cash the holder of the note is entitled to convert the note into shares of common stock at a price equal to 85% of the market price of the Company’s common stock at the time of conversion. As of September 30, 2011, the amount outstanding including accrued interest was $265,000. As the note holds a contingent conversion no deferred debt discount was recognized. See D above.

- 14 -


     On April 20, 2010, the Company obtained a Convertible Debenture totaling $40,000. The note bears interest at a rate of 8% per annum and is due nine months from date of issuance. The Note is convertible into shares of common stock of the Company at a conversion price equal to 55% of the "market price" at the time of conversion, which "market price" will be calculated as the average of the three lowest "trading prices" for the Company's common stock during the ten day trading period prior to the date the conversion note is sent to the Company. Based on the Black – Scholes model the Company calculated a call option value of $0.06 resulting in a deferred debt discount of $29,702 which was recorded as interest expense ratably over the loans maturity. On January 18, 2011, the Company converted $10,000 into 2,702,703 shares of common stock and on the date of maturity, the remaining balance of $31,600 including accrued interest was converted into 7,977,733 shares of common stock. See E above.

     On May 4, 2010, the Company obtained a Convertible Debenture totaling $37,500. The note bears interest at a rate of 8% per annum and is due nine months from date of issuance. The Note is convertible into shares of common stock of the Company at a conversion price equal to 65% of the "market price" at the time of conversion, which "market price" will be calculated as the average of the three lowest "trading prices" for the Company's common stock during the ten day trading period prior to the date the conversion note is sent to the Company. Based on the Black – Scholes model the Company calculated a call option value of $0.07 resulting in a deferred debt discount of $25,286 which was recorded as interest expense ratably over the loans maturity. On March 17, 2011 $15,000 of the loan was converted into 3,480,372 shares of common stock. On June 10, 2011, the remaining balance of $24,000 including accrued interest was converted into 6,313,844 shares of common stock. See F above.

     On May 27, 2010, the Company obtained a Convertible Debenture totaling $50,000. The note bears interest at a rate of 8% per annum and is due nine months from date of issuance. The Note is convertible into shares of common stock of the Company at a conversion price equal to 65% of the "market price" at the time of conversion, which "market price" will be calculated as the average of the three lowest "trading prices" for the Company's common stock during the ten day trading period prior to the date the conversion note is sent to the Company. Based on the Black – Scholes model the Company calculated a call option value of $0.05 resulting in a deferred debt discount of $29,142 which was recorded as interest expense ratably over the loans maturity. As the loan matured on February 27, 2011 the balance of the loan including accrued interest, ($53,000) will be converted per request from the lender. During the third quarter of 2011 the lender converted $20,000 into 15,000,000 shares of common stock. As at September 30, 2011, the non-converted balance of the loan ($33,000) has been classified as a component of additional paid in capital in the stockholders equity. See G above.

     On June 25, 2010, The Company obtained a short term loan from a private investor in the amount of DKK 1,000,000 ($183,147) in order to fund working capital until additional capital could be raised. The loan matured on September 30, 2010, together with accrued interest of DKK 250,000 ($45,787). The loan agreement includes an option to convert the loan including interest into shares of common stock at a price of $0.06. During the fourth quarter of 2010 the Company agreed with the investor to pay an additional interest of DKK 100,000 ($17,815) for the period October 1, - December 31, 2010. On August 10, 2011, the Company agreed with the investor to pay an additional interest of DKK 100,000 ($16,436). Further, the Company agreed with the investor to repay the loan in two installments of DKK 450,000 on November 30, 2011 and DKK 1,000,000 on March 31, 2012. As of September 30, 2011, the amount outstanding including accrued interest was $263,105. As the note holds a contingent conversion no deferred debt discount was recognized. See H above.

     On May 6, 2011 the Company obtained a Convertible Debenture totaling $40,000. The note bears interest at a rate of 8% per annum and is due nine months from date of issuance. The Note is convertible into shares of common stock of the Company at a conversion price equal to 65% of the "market price" at the time of conversion, which "market price" will be calculated as the average of the three lowest "trading prices" for the Company's common stock during the ten day trading period prior to the date the conversion note is sent to the Company. Based on the Black – Scholes model the Company calculated a call option value of $0.0048 resulting in a deferred debt discount of $62,572 per date of issuance. Per date of issuance the Company recorded $22,572 of the deferred debt discount as interest expense. The remaining deferred debt discount of $40,000 will be recorded as interest expenses ratably over the loans maturity. For the three and nine months ended September 30, 2011 the Company expensed a total of $13,333 and $43,906 respectively of the deferred debt discount. As of September 30, 2011 the amount outstanding including accrued interest, net of deferred discount was $22,613. See I above.

     On August 4, 2011 the Company obtained a Convertible Debenture totaling $40,000. The note bears interest at a rate of 8% per annum and is due nine months from date of issuance. The Note is convertible into shares of common stock of the Company at a conversion price equal to 65% of the "market price" at the time of conversion, which "market price" will be calculated as the average of the three lowest "trading prices" for the Company's common stock during the ten day trading period prior to the date the conversion note is sent to the Company. Based on the Black – Scholes model the Company calculated a call option value of $0.0031 resulting in a deferred debt discount of $52,160 per date of issuance. Per date of issuance the Company recorded $12,160 of the deferred debt discount as interest expense. The remaining deferred debt discount of $40,000 will be recorded as interest expenses ratably over the loans maturity. For the three and nine months ended September 30, 2011 the Company expensed a total of $20,308 of the deferred debt discount. As of September 30, 2011 the amount outstanding including accrued interest, net of deferred discount was $8,637. See J above.

- 15 -


Note 11 – Line of Credit

     The Company has a floating rate line of credit facility with Nordea Bank in the amount of $729,129. As of September 30, 2011, the amount outstanding, under this line of credit facility, was $-(nil). The rate of interest payable under the line of credit facility is presently 6.95 % per annum.

Note 12 – Equity Capital

     During the nine months ended September 30, 2011, the Company issued 9,337,000 share of common stock for the proceeds of cash for $79,365.

     During the nine months ended September 30, 2011, the Company issued 37,352,203 shares of common stock for the conversion of certain notes aggregating $109,800 (Note 8).

Note 13 – Non-vested shares

     In September 2007, the Company issued 7,778,720 non-vested share awards to two executives of the Company having a stated value of DKK 330,000 ($65,100). A weighted average grant date fair value of per share. The fair value of the non-vested share awards on the date of issuance was DKK 3,939,000 ($777,000). The non-vested awards became fully vested on May 31, 2010. During the three and nine months ended September 20, 2010, the Company recorded $- (nil) and $94,753 respectively of compensation expense, related to these awards.

Note 14 – Stock based compensation

     In the first quarter of 2011 and during the years 2010 and 2009, the company issued 258,000, 1,250,000 and 3,000,000 shares of common stock respectively to eight consultants for services rendered during the periods from 2009 through 2012. The total market value of the shares, on the date of signing the agreements, was $653,740. During the nine months ended September 30, 2011 and 2010, the Company expensed $104,863 and $172,623 respectively. For the three months ended September 30, 2011 and 2010, the Company expensed $23,021 and $52,781 respectively as selling, general and administrative expenses. The Company will record compensation expense ratably over the remaining service period.

     As of September 30, 2011, there was $46,042 of total unrecognized compensation costs related to the issuance. The remaining cost is expected to be recognized ratably over a period of 2 quarters.

Note 15 - Related party transactions

Bent Helvang – Secretary and Director of the Board
     During the three and nine months ended September 30, 2011, Mr. Helvang received a fee of $21,800 and $65,455, respectively, which has been classified as a component of selling, general and administrative expenses. Further, the Company reimbursed Mr. Helvang’s travel and administrative expenses. Such expenses amounted to $19,948 during the three and nine months ended September 30, 2011, and was classified as a component of selling, general and administrative expenses. Since the Company no longer maintains a corporate entity in Denmark, Mr. Helvang is the Company’s administrative body, where he holds a bank account on behalf of the Company. The balance of the bank account at September 30, 2011, is $4,468.

Klaus Aamann – Shareholder
     During the year ended December 31, 2010, Mr. Aamann provided the Company a cash loan of $24,800. Further Mr. Aamann was entitled to a reimbursement of expenses of $12,513 during the year ended December 31, 2010. The expense’s was classified as a component of selling, general and administrative expenses. At September 30, 2011, and December 31, 2010, Mr. Aamann has a receivable of $6,935 and $11,580 respectively which has been classified in advances from related parties.

Lars Thomassen – Chairman of the Board
     During the year ended December 31, 2010, Lars Thomassen made payments of $24,034 to creditors on behalf of the Company. Further Mr. Thomassen is entitled to have his travel and administrative expenses reimbursed. During the three and nine months ended September 30, 2011 Mr. Thomassen’s expenses amounted to $0 and $19,187 and was classified as a component of selling, general and administrative expenses. Mr. Thomassen’s expenses were partly reimbursed during the three months ended September 30, 2011. At September 30, 2011 and December 31, 2010, Mr. Thomassen has a receivable of $9,145 and $41,815 respectively which has been classified in advances from related parties.

- 16 -


Niclas Fröberg – CEO of Tre Kronor 
     According to the Share Purchase Agreement with the former shareholders of Tre Kronor, the Company is committed to pay an aggregate amount of SEK 3,000,000 ($387,000) to Mr. Fröberg against redemption of a portion of his shares. The Company has agreed to extend the redemption of the share portion to December 31, 2011. During the year ended December 31, 2010, the Company advanced a payment of $387,000 to Mr. Fröberg. Such advance has been classified as a component of the Company’s Stockholders Equity as Notes Receivable from Affiliate.

Note 16 – Subsequent events

     On October 13, 2011, the Company entered into an amendment to a share purchase agreement with the former shareholders of TKM. The amendment set forth, that the parties have agreed to annul the clauses, after which the former principal shareholders in TKM are entitled to a cash compensation, each of $600,000 should they leave the Company.

     In consideration of annulment of the clauses, the Company has agreed to issue to the former principal shareholders of TKM newly issued shares in the Company in the amount equal to $600,000 each, for an aggregate purchase price of $1,200,000.

     Pursuant to an investment agreement entered into on November 3, 2010, made in conjunction with the Company’s Chairman Mr. Lars Thomassen’s cash investment of $365,000 the Company issued 18,656,716 shares of common stock on October 26, 2011.

- 17 -


Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following discussion and analysis summarizes the significant factors affecting our condensed consolidated results of operations, financial condition and liquidity position for the three and nine months ended September 30, 2011 and 2010. This discussion and analysis should be read in conjunction with our audited financial statements and notes thereto included in our Annual Report on Form 10-K for our year-ended December 31, 2010 and the condensed consolidated unaudited financial statements and related notes included elsewhere in this filing. The following discussion and analysis contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements.

Forward-Looking Statements

Forward-looking statements in this Quarterly Report on Form 10-Q, including without limitation, statements related to our plans, strategies, objectives, expectations, intentions and adequacy of resources, are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Investors are cautioned that such forward-looking statements involve risks and uncertainties including without limitation the following: (i) our plans, strategies, objectives, expectations and intentions are subject to change at any time at our discretion; (ii) our plans and results of operations will be affected by our ability to manage growth; and (iii) other risks and uncertainties indicated from time to time in our filings with the Securities and Exchange Commission.

In some cases, you can identify forward-looking statements by terminology such as ‘‘may,’’ ‘‘will,’’ ‘‘should,’’ ‘‘could,’’ ‘‘expects,’’ ‘‘plans,’’ ‘‘intends,’’ ‘‘anticipates,’’ ‘‘believes,’’ ‘‘estimates,’’ ‘‘predicts,’’ ‘‘potential,’’ or ‘‘continue’’ or the negative of such terms or other comparable terminology. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of such statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. We are under no duty to update any of the forward-looking statements after the date of this Report.

Overview

We are a commercial communication services company based in Sweden that provides integrated media, advertising and marketing consulting services to our clients. We conduct our business through various subsidiaries which enables us to merge various communication expertise including advertising (creativity and strategy), media consulting, digital know-how and television production. We believe this mix of skills allows us to customize advertising and marketing communication services to create the most value for our clients and their businesses.

Our clients are comprised primarily of European businesses that range in size from small local businesses to larger trans-national and multi-national corporations.

The Company is in the process of forming partnerships with strong creative agencies and marketing service companies in order to enable it to be able to deliver a broad spectrum of communications disciplines in selected countries. The intent is to provide strong creative entrepreneurs with the combined advantages of retaining local independence while enjoying the benefits of a public traded company.

The Company’s objective will be to acquire key partners in order to expand and grow its business through share-for-share acquisitions. The Company’s strategy is to involve key partners as shareholders of the Company and to align their interests with the interests of the shareholders of the Company in building and promoting the success of the Company. The financial incentive will further enhance and therefore drive the cooperation between the Company and its key partners.

The Company has identified and initiated discussions with a number of potential partners from highly regarded independent agencies based in Spain, Sweden and Italy with the objective of establishing future partners for the Company’s network.

- 18 -


Ceasing of Operation of Danish Subsidiaries

During July and August 2010, the Danish subsidiaries of the Company, Bark Corporation, Bark Advertising and Bark Media, continued to experience losses from operations due to decreased advertising spending by clients combined with local management’s inability to generate sufficient new business activities. Moreover, management determined that the fixed costs and the expected revenues in the second half of 2010 would lead to continued substantial losses in 2010 and the first half of 2011. The continuing declining revenues and rising losses would increase the Company’s net working capital deficiency and increase demands for the Company’s cash resources to service its debt in the Danish operations. On August 31, 2010, the Danish companies were not in possession of sufficient cash to continue its operations. Thus, the Company’s management decided to cease its Danish operations. On September 8, 2010, management in the Danish companies filed for closing of all operations in Denmark, with the Danish court in Copenhagen. As a consequence of filing of bankruptcy and control of the Danish subsidiaries being accepted by the court effective September 8, 2010, the Company has deconsolidated the Danish subsidiaries. The operations of the Company’s Danish subsidiaries through September 8, 2010, have been presented as discontinued operations.

Abrego Spain SL

Albrego Spain SL was established in November 2010 as a wholly-owned Spanish incorporated subsidiary of the Company. Albrego Spain was established in order to enable us to expand our operations in Southern Europe. We are presently in the process of identifying acquisitions with the objective of enabling a projected growth in revenue and profit in the region during the 2011, although there is no assurance that we will complete such acquisitions or achieve an increase in revenue or profit during 2011. For the three and nine months ended September 30, 2011 no significant revenues derived from Abrego Spain SL.

Acquisition of 30% Interest in InSight AS

Effective January 1, 2011 TKM acquired a non-controlling 30% interest in InSight AS (a Norwegian media company) pursuant to an agreement dated June 2, 2010 between Insight and TKM.

InSight AS is a Norwegian based media agency established in 2009. During 2010 and effective from January 1, 2011, InSight AS expanded its business significantly after signing a contract with one of the largest retailers in Norway regarding media strategy, counseling, media purchases and campaign execution. Effective January 1, 2011 Tre Kronor acquired a 30% non-controlling interest in InSight AS for cash consideration of Swedish Kronor (SEK) 4,756,550 ($701,000) which was paid on October 31, 2010. Subsequent to TKM’s acquisition of the non-controlling interest our CEO Mr. Niclas Fröberg was appointed director in the board of InSight A/S.

CCCP AB

During September 2011, TKM formed a partnership with two former employees of Carat and PosterScope by establishing the Swedish company CCCP Media AB in which TKM holds a non-controlling interest of 33.33% . The total share capital in CCCP AB is SEK 100,000 ($14,583). Mr. Niclas Fröberg was appointed chairman in the board of CCCP AB in conjunction with the establishing of the company.

Atna World AB

During the first quarter of 2011, TKM entered into a non-definitive letter of intent to acquire all issued and outstanding shares in the Swedish advertising company Atna World AB (“Atna”). It is anticipated that the Company would complete this acquisition through the issuance of new shares to the principals of Atna and that Atna would be merged with TKM following completion of the acquisition.

Atna is a Swedish advertising agency with seven employees and a portfolio of clients. Since the beginning of 2010, Atna conducted its business from the premises of TKM. During 2010, TKM and Atna has cooperated successfully in new business activities and in the execution of advertising projects for TKM clients. The Company is presently negotiating a definitive agreement for the completion of the acquisition. Closing is anticipated to be effective during the fourth quarter of 2011, provided that a definitive agreement can be concluded.

- 19 -


Results of Operations

Our financial statements include the results of operations of TKM from May 4, 2010 to September 30, 2011 and inclusion of Abrego Spain from November 1, 2010 to September 30, 2011. In order to provide a meaningful discussion of comparative results of operations of TKM for the three and nine months ended September 30, 2011 to the three and nine month periods ended September 30, 2010, we have provided pro forma financial information that reflects unaudited pro forma consolidated results of operations had the TKM acquisition take place as at January 1, 2010. Investors are cautioned that these pro forma financial results reflect the January 1, 2010 to May 3, 2010 period during which we did not own TKM and the financial results of TKM were not consolidated with our financial results. This financial information is provided only for the limited purpose of enabling investors to get a better understanding of the comparative results of TKM for the three and nine months ended September 30, 2011 compared to the three and nine month periods ended September 30, 2010.

The basis for the analysis can be summarized as follows (dollars in thousands):

    9 months ended September 30,     3 months ended September 30,  
                                                             
                            Variances                 Variances  
                                                             
                                                             
                2010 pro                                            
                forma                                            
    2011     2010 actual      adjustment     2010    $     %     2011     2010       %  
                                                             
Revenue   10,489     3,237     1,954     5,192     5,298     102%     2,641     2,362     279     12%  
                                                             
Cost of revenues   (8,031 )   (2,734 )   (1,576 )   (4,310 )   (3,721 )   86%     (1,575 )   (2,030 )   455     -22%  
                                                             
Gross Margin   23%                 17%                 40%     14%              
                                                    -        
SG&A   (3,166 )   (1,647 )   (410 )   (2,057 )   (1,109 )   54%     (999 )   (832 )   167     20%  
                                                             
Depreciations   (160 )   (81 )   (72 )   (153 )   (8 )   5%     (48 )   (46 )   -2     4%  
                                                             
Income from equity investment   73     -     -     -     73     -     14     -     14     -  
                                                    -        
Gain from extinguisment of debt   -     184     -     184     (184 )   -     -     184     184        
Gain (loss) from change in fair value of derivative liabilities   77     (158 )   -     (158 )   235     - 149%     (17 )   (171 )   154     -90%  
Gain from change in fair value of contingent consideration   24     283     -     283     (259 )   -     11     283     - 272     -  
                                                    -        
Loss from disposal of equipment   (12 )   -     -     -     (12 )   -     (12 )   -     12     -  
                                                             
Interest expenses   (187 )   (249 )   (3 )   (252 )   65     -26%     (62 )   (169 )   107     -63%  
                                                    -        
Loss from discontinued operations   -     152     -     152     (152 )   -     -     1,961     1,961     -  
                                                             
Net loss   (893 )   (1,013 )   (106 )   (1,119 )   (226 )   -     (47 )   1,542     1,589     -  

*In the following discussions, nine months ended September 30, 2010 figures are based on proforma adjustment as presented in the above table.

Revenues

We derive revenues from fees charged by us in connection with the provision of advertising and media services. We earn revenues based on various different fee arrangements, including:

  • fees for advertising services,

  • commissions on media placements,

  • incentive/performance based revenue, or

  • a combination of all of the above

- 20 -


During the nine months ended September 30, 2011 our revenues increased by $5,298 (102%) to $10,489 as compared to $5,192 for the nine months ended September 30, 2010. The increased revenue arises from new customers and a successive implementation of our strategy to enhance our service offerings.

For the three months ended September 30, 2011 our revenues increased by 12% from $2,362 in 2010 to $2,641 in 2011. The relative low increase in revenues in the three months period is comprised by higher revenues from advertising activities partly offset by lower revenues from media activities, due to timing of projects and campaigns.

All revenues during the three and nine month periods ended September 30, 2011 and 2010 were attributable to TKM.

Cost of Revenues

Our cost of revenues is attributable to direct costs that we incur to produce a final communication product incorporating the marketing and advertising concepts that we develop. The final communication product is then delivered to media outlets who then broadcast to the public. These direct costs include, for example, the following:

  • a portion of salaries for professional staff attributable to providing professional services,

  • consultancy fees,

  • film production,

  • cost of placement of media,

  • photography,

  • web site design,

  • printed materials, and

  • layout of advertisements for newspapers and magazines.

These expenses, expect from the portion of salaries, represent external costs that we pay to third parties as part of the creation and implementation of advertising and marketing campaigns for our clients.

During the nine months ended September 30, 2011 our cost of revenues increased by $3,721 (86%) to $8,031 as compared to $4,310 for the nine months ended September 30, 2010. For the three months ended September 30, our cost of revenues decreased by 22% from $2,030 in 2010 to $1,575 in 2011.

The fluctuation in cost of revenues, in both periods, correlates to the revenue split between media and advertising activities. Generally, media revenues generate higher gross margins than the advertising revenues.

Our cost of revenues for the three and nine months ended September 30, 2011 and 2010 was all attributable to TKM.

Selling, General and Administrative Expenses

Our selling, general and administrative expenses include the following expenses:

  • salaries for administrative staff and administrative functions,

  • reimbursement of expenses to our chairman,

  • Stock based compensation relating to two employees,

  • office rental and associated office costs,

- 21 -


  • professional expenses, including lawyers, auditors and other consultancy costs,

  • client marketing, travel and entertainment expenses,

  • allowance for doubtful accounts, and

  • information technology costs.

During the nine months ended September 30, 2011 our selling, general and administrative expenses increased by $1,109 (53%) to $3,166 as compared to $2,057 for the nine months ended September 30, 2010. For the three months ended September 30, our selling, general and administrative expenses increased by 20% from $832 in 2010 to $999 in 2011.

In general, our selling, general and administrative expenses has increased from 2010 to 2011 due to the growth in our business derived from increased staff costs, larger premises, increased overhead.

Depreciation and Amortization

Depreciation includes depreciation on equipment and amortization of customer relationships.

Depreciation and amortization totaled $160,000 for the nine months ended September 30, 2011, as compared to $153,000 for the nine months ended September 30, 2010, representing an increase of $7,000. As for the three months ended September 30, 2011 depreciations and amortizations was $48,000 as compared to $46,000 in 2010.

The increase in both periods is attributable to depreciation on equipment.

Profit from equity investment

Effective January 1, 2011 TKM acquired a 30% interest in InSight AS. According to InSight AS’s unaudited financial statements for the three and nine months ended September 30, 2011 InSight AS reported profits of approximately $47,000 and $243,000 respectively of which $14,000 and $73,000 was allocated to us.

Gain/loss on Derivatives

During the three and nine months ended September 30, 2011, we recognized losses of approximately $17,000 and $18,000 respectively, from derivatives incurred during 2011. During the nine months ended September 30, 2011, we recognized a gain of approximately $96,000 from derivative liabilities being the difference in fair value between December 31, 2010 and the date of maturities of the notes. During the three and nine months ended September 30, 2010, we recognized losses from derivative liabilities related to convertible debentures of $171,000 and $158,000 respectively.

Gain from Fair Value of Contingent Consideration

In conjunction with the acquisition of TKM, we calculated a contingent consideration to former shareholders of TKM on a basis of a total consideration of 4,000,000 of the Company’s shares of common stock at the fair value of the market closing price per date of acquisition. As the calculated consideration is based on TKM’s projected EBT (Earnings Before Tax) in fiscal 2011 and 2012 the fair value per date of acquisition was discounted back to a present value of $365,000 which the Company recorded as a long term liability. During the three and nine months ended September 30, 2011, we recognized gain of $11,000 and $24,000 respectively from the contingent consideration, being the difference in fair value between date of acquisition and date of reporting. During the three and nine months ended September 30, 2010, we recognized gain from change in fair value of contingent consideration of $283,000.

Interest Expense

Interest expense includes interest that we pay on our credit facilities in Nordea and loans from private investors. These loans are described in detail below under “Liquidity and Capital Resources – Bank Indebtedness”.

- 22 -


Interest expense decreased to $187,000 for the nine months ended June 30, 2011, compared to $252,000 for the nine months ended September 30, 2010.

For the three months ended September 30, 2011, interest expenses totaled $62,000 as compared to $169,000 in 2010.

The decrease in both periods is attributable to foreign currency translation adjustments and decrease in interest on notes payables due to overall decreased level of debt outstanding.

Net Loss

We recorded a net loss of $893,000 for the nine months ended September 30, 2011 as compared to a net loss of $1,119,000 for the nine months ended September 30, 2010, representing a decrease in our loss of $226,000. For the three months ended September 30, 2011 we recorded a loss of $47,000 as compared to a profit of $1,542,000 for the three months ended September 30, 2010.

The profit in the three months ended September 30, 2010, derived from gain from deconsolidation of Danish subsidiaries which was closed in September 2010.

For the three and nine months ended September 30, 2011, TKM contributed with a net profit of approximately $235,000 and $94,000 respectively.

Liquidity and Capital Resources

Cash and Working Capital

As of September 30, 2011, and December 31, 2010, we had cash of $924,000 and $395,000 respectively. Our working capital deficit increased from $3,007,000 at December 31, 2010 to $3,466,000 at September 30, 2011, an increase of $459,000. The increase to our working capital deficit is mainly due to increased costs.

Cash Requirements and future financing

Our current source of funding, in addition to cash on hand is any cash derived from operations and an operating line of credit of approximately $729,000. We plan to use our operating line of credit to finance a portion of our operations over the next twelve months. However, we will require additional financing to conduct our business in accordance with our plan of operations on a long term basis.

Based on our current forecast we anticipate that cash flow from operations will be sufficient to cover i) our current on-going operating expenses for the next 12 months and ii) the majority of the working capital deficit at September 30, 2011. We estimate that we will require approximately $1,227,000 over the next twelve months in order to sustain our current obligations and to fully satisfy its working capital deficiency. There is no assurance however, that cash flow from operations will achieve forecasted levels and accordingly additional capital required over the next twelve months in order to sustain our current obligations and to fully satisfy our working capital deficiency may be greater than the amounts anticipated.

We anticipate to continue to rely on equity sales of our common shares in order to continue to fund our acquisition strategy. Issuances of additional shares will result in dilution to our existing stockholders. There is no assurance that we will achieve any additional sales of our equity securities or arrange for debt or other financing to fund our acquisition strategy.

Bank Indebtedness

We have a floating rate line credit facility in Nordea Bank in the amount of approximately $729,000. As at September 30, 2011, the amount outstanding under this line of credit facility, was $-(nil). The rate of interest payable under the line of credit facility is presently 6.95% per annum.

- 23 -


Loans from Private Investors

We obtained a short term loan from a private investor in the amount of DKK 1,000,000 ($179,953) on March 4, 2010, in order to fund working capital until additional capital could be raised. The loan matured on June 30, 2010, together with accrued interest of DKK 200,000 ($37,970). On June 25, 2010, and on September 23, 2010, the loan, which was not called on its maturity date, was partially paid in cash of $184,975 and $10,700 respectively. As of September 30, 2011, the amount outstanding including accrued interest was $22,248

On March 10, 2010, we obtained a Convertible Debenture totaling $80,000. The note bears interest at a rate of 8% per annum and is due nine months from date of issuance. The Note is convertible into shares of common stock of the Company at a conversion price equal to 65% of the "market price" at the time of conversion, which "market price" will be calculated as the average of the three lowest "trading prices" for the Company's common stock during the ten day trading period prior to the date the conversion note is sent to the Company. During the period October 27 –December 23, 2010, the investor converted a total of $74,000 into 9,759,025 shares of common stock. At December 31, 2010, the amount outstanding was $9,200 including interest of $3,200. On January 3, 2011, the outstanding balance was converted into 1,877,551 shares of common stock

On March 15, 2010, we obtained a loan from a private investor of $250,000. The loan bears an interest of 6% per annum and is due one year from date of issue. If the Company choose not to repay the loan in cash the holder of the note is entitled to convert the note into shares of common stock at a price equal to 85% of the market price of the Company’s common stock at the time of conversion. Based on the Black – Scholes model the Company calculated a call option value of $0.08 resulting in a deferred debt discount of $149,603. Since the note contains a contingent conversion feature no deferred debt discount was recognized. As of September 30, 2011, the amount outstanding was $265,000.

On April 20, 2010, we obtained a Convertible Debenture totaling $40,000. The note bears interest at a rate of 8% per annum and is due nine months from date of issuance. The Note is convertible into shares of common stock of the Company at a conversion price equal to 55% of the "market price" at the time of conversion, which "market price" will be calculated as the average of the three lowest "trading prices" for the Company's common stock during the ten day trading period prior to the date the conversion note is sent to the Company. Based on the Black – Scholes model the Company calculated a call option value of $0.06 resulting in a deferred debt discount of $29,702 which was recorded as interest expense ratably over the loans maturity. On January 18, 2011, the Company converted $10,000 into 2,702,703 shares of common stock and on the date of maturity, the remaining balance of $31,600 including accrued interest was converted into 7,977,733 shares of common stock.

On May 4, 2010, we obtained a Convertible Debenture totaling $37,500. The note bears interest at a rate of 8% per annum and is due nine months from date of issuance. The Note is convertible into shares of common stock of the Company at a conversion price equal to 65% of the "market price" at the time of conversion, which "market price" will be calculated as the average of the three lowest "trading prices" for the Company's common stock during the ten day trading period prior to the date the conversion note is sent to the Company. Based on the Black – Scholes model the Company calculated a call option value of $0.07 resulting in a deferred debt discount of $25,286 which was recorded as interest expense ratably over the loans maturity. On March 17, 2011 $15,000 of the loan was converted into 3,480,372 shares of common stock. On June 10, 2011, the remaining balance of $24,000 including accrued interest was converted into 6,313,844 shares of common stock.

On May 27, 2010, we obtained a Convertible Debenture totaling $50,000. The note bears interest at a rate of 8% per annum and is due nine months from date of issuance. The Note is convertible into shares of common stock of the Company at a conversion price equal to 65% of the "market price" at the time of conversion, which "market price" will be calculated as the average of the three lowest "trading prices" for the Company's common stock during the ten day trading period prior to the date the conversion note is sent to the Company. Based on the Black – Scholes model the Company calculated a call option value of $0.05 resulting in a deferred debt discount of $29,142 which was recorded as interest expense ratably over the loans maturity. As the loan matured on February 27, 2011 the balance of the loan including accrued interest, ($53,000) will be converted per request from the lender. During the third quarter of 2011 the lender converted $20,000 into 15,000,000 shares of common stock. As at September 30, 2011, the non-converted balance of the loan ($33,000) has been classified as a component of additional paid in capital in the stockholders equity.

On June 25, 2010, we obtained a short term loan from a private investor in the amount of DKK 1,000,000 ($183,147) in order to fund working capital until additional capital could be raised. The loan matured on September 30, 2010, together with accrued interest of DKK 250,000 ($45,787). The loan agreement includes an option to convert the loan including interest into shares of common stock at a price of $0.06. During the fourth quarter of 2010 the Company agreed with the investor to pay an additional interest of DKK 100,000 ($17,815) for the period October 1, - December 31, 2010. On August 10, 2011, we agreed with the investor to pay an additional interest of DKK 100,000 ($16,436). Further, we agreed with the investor to repay the loan in two installments of DKK 450,000 on November 30, 2011 and DKK 1,000,000 on March 31, 2012. As at September 30, 2011, the amount outstanding including accrued interest was $263,105. As the note holds a contingent conversion no deferred debt discount was recognized.

- 24 -


On May 6, 2011 we obtained a Convertible Debenture totaling $40,000. The note bears interest at a rate of 8% per annum and is due nine months from date of issuance. The Note is convertible into shares of common stock of the Company at a conversion price equal to 65% of the "market price" at the time of conversion, which "market price" will be calculated as the average of the three lowest "trading prices" for the Company's common stock during the ten day trading period prior to the date the conversion note is sent to the Company. Based on the Black – Scholes model the Company calculated a call option value of $0.0048 resulting in a deferred debt discount of $62,572 per date of issuance. Per date of issuance the Company recorded $22,572 of the deferred debt discount as interest expense. The remaining deferred debt discount of $40,000 will be recorded as interest expenses ratably over the loans maturity. For the three and nine months ended September 30, 2011 the Company expensed a total of $13,333 and $43,906 respectively of the deferred debt discount. As of September 30, 2011 the amount outstanding including accrued interest, net of deferred discount was $22,613.

On August 4, 2011 we obtained a Convertible Debenture totaling $40,000. The note bears interest at a rate of 8% per annum and is due nine months from date of issuance. The Note is convertible into shares of common stock of the Company at a conversion price equal to 65% of the "market price" at the time of conversion, which "market price" will be calculated as the average of the three lowest "trading prices" for the Company's common stock during the ten day trading period prior to the date the conversion note is sent to the Company. Based on the Black – Scholes model the Company calculated a call option value of $0.0031 resulting in a deferred debt discount of $52,160 per date of issuance. Per date of issuance the Company recorded $12,160 of the deferred debt discount as interest expense. The remaining deferred debt discount of $40,000 will be recorded as interest expenses ratably over the loans maturity. For the three and nine months ended September 30, 2011 the Company expensed a total of $20,308 of the deferred debt discount. As of September 30, 2011 the amount outstanding including accrued interest, net of deferred discount was $8,637.

Going Concern

During the nine months ended September 30, 2011 and 2010 we incurred net losses of $893,000 and $1,013,000 respectively. We continue to operate with a working capital deficiency (approximately $3,466,000 at September 30, 2011) and have limited financial resources available to pay ongoing financial obligations as they become due. The negative working capital at September 30, 2011, includes convertible notes and derivative liabilities of approximately $716,000.

Our current source of funding, in addition to cash on hand is any cash derived from operations and an operating line of credit of approximately $729,000. We plan to use our operating line of credit to finance a portion of our operations over the next twelve months. However, we will require additional financing to conduct our business in accordance with our plan of operations on a long term basis.

Based on our current forecast we anticipates that cash flow from operations will be sufficient to cover i) our current on-going operating expenses for the next 12 months and ii) the majority of the working capital deficit at September 30, 2011. We estimate that we will require approximately $1,227,000 over the next twelve months in order to sustain its current obligations and to fully satisfy our working capital deficiency.

Our acquisition strategy is based primarily on share-for-share agreements with limited cash requirements which mean that the need for additional financing in order to expand the business is limited on a short term basis. However, we may require additional financing in order to fund any business acquired, even if acquired on a share for share basis, and there is no assurance that we will be able to obtain such financing.

As a result of the above, we believe that a substantial doubt about our ability to continue as a going concern remained as at September 30, 2011, as reflected in the notes to our condensed consolidated unaudited financial statements for the three and nine months ended September 30, 2011. Our condensed consolidated unaudited financial statements for the three and nine months ended September 30, 2011 do not include any adjustment that might result from the outcome of this uncertainty.

- 25 -


Cash From/Used In Operating Activities

We generated cash of $516,000 in the nine months ended September 30, 2011, compared to use of cash of $1,899,000 in the nine months ended September 30, 2010. The improved cash flow from operating activities primarily reflects decreased losses and the closing of Danish subsidiaries in September 2010.

Cash From/Used in Investing Activities

In the nine months ended September 30, 2011, we used cash of $70,000 being comprised by $65,000from purchasing equipment and by $5,000 from equity investment in CCCP AB. In the nine months ended September 30, 2010, we realized cash of $951,000 from investing activities, being comprised by $962,000 from the acquisition of TKM, partly offset by $11,000 from purchasing equipment.

Cash from Financing Activities

In the nine months ended September 30, 2011 we generated cash of $89,000 which represented proceeds from issuance of shares of $79,000, net proceeds from convertible debts of $75,000 offset by repayment of debts to related parties. In the nine months ended September 30, 2010 we generated cash of $908,000.

Critical Accounting Policies and Estimates

Our financial statements are prepared in conformity with accounting principles generally accepted in the United States of America which require us to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of our financial statements, and the reported amounts of revenues and expenses during the reporting periods. Critical accounting policies are those that require the application of management’s most difficult, subjective, or complex judgments, often because of the need to make estimates about the effect of matters that are inherently uncertain and that may change in subsequent periods.

In preparing the financial statements, we utilized available information, including our past history, industry standards and the current economic environment, among other factors, in forming our estimates and judgments, giving due consideration to materiality. Actual results may differ from these estimates. In addition, other companies may utilize different estimates which may impact the comparability of our results of operations to other companies in our industry. We believe the following significant accounting policies may involve a higher degree of judgment and estimation.

Revenue recognition

Most of our client contracts are individually negotiated and accordingly, the terms of client engagements and the bases on which the Company earns commissions and fees vary significantly. Direct costs include fees paid to external suppliers where they are retained to perform part or all of a specific project for a client and the resulting expenditure is directly attributable to the revenue earned. Revenue is stated exclusive of VAT (value added tax), sales taxes and trade discounts.

Our revenue is typically derived from strategic counseling, campaign project management, commissions on media buying, analysis, recommendations and fees for advertising services. Revenue may consist of various arrangements involving fixed fees, commissions, or performance-based revenue, as agreed upon with each client.

We earn commissions from referrals of services to other vendors, marketing agencies, who ultimately provide the end service to the customer. Commissions are generally earned on the date of invoice for media buying.

Revenue for our fixed-fee contracts is recognized when all of the following criteria are satisfied: (i) persuasive evidence of an arrangement exists; (ii) the price is fixed or determinable; (iii) collectability is reasonably assured; and (iv) services have been performed. Depending on the terms of a client contract, fees for services performed can be recognized in two principal ways: proportional performance or completed contract.

- 26 -


  • Fixed-fee contracts are generally recognized as earned based on the proportional performance method of revenue recognition. In assessing contract performance, both input and output criteria reviewed. Costs incurred are used as an objective input measure of performance. The primary input of all work performed under these arrangements is labor. As a result of the relationship between labor and cost, there is normally a direct relationship between costs incurred and the proportion of the contract performed to date. Costs incurred as a proportion of expected total costs is used as an initial proportional performance measure. This indicative proportional performance measure is always subsequently validated against other more subjective criteria (i.e. relevant output measures) such as the percentage of interviews completed, percentage of reports delivered to a client and the achievement of any project milestones stipulated in the contract. In the event of divergence between the objective and more subjective measures, the more subjective measures take precedence since these are output measures.

  • Certain fees (such as for marketing services related to rebates offered by clients to their external customers) are deferred until contract completion as the final act is so significant in relation to the service transaction taken as a whole. Fees are also recognized on a completed contract basis if any of the criteria of the Financial Accounting Standards Board (FASB) Accounting Standard Codification (ASC) 605-10-S99, formerly Staff Accounting Bulletin (“SAB”) No. 104, Revenue Recognition, were not satisfied prior to job completion or if the terms of the contract do not otherwise qualify for proportional performance.

Incentive-based revenue typically comprises quantitative criteria. Revenue is recognized when the quantitative targets have been achieved.

In compliance with FASB ASC 605-45 Principal Agent Considerations, Reporting Revenue Gross as a Principal versus Net as an Agent, we assess whether our agency or the third-party supplier is the primary obligor. We evaluate the terms of our client agreements as part of this assessment. In addition, we give appropriate consideration to other key indicators such as latitude in establishing price, discretion in supplier selection and credit risk to the vendor. For a substantial portion of our client contracts we act as principal as we are the primary obligor and bear credit risk related to the services we provide. In these contracts we record revenues and costs of revenues gross. In certain contracts we record a net amount principally on those contracts where we only earn a commission.

Business Combinations

We account for our business combination transactions utilizing the acquisition method of accounting. Under the acquisition method of accounting, the total consideration paid is allocated to the underlying assets and liabilities, based on their respective estimated fair values. The excess of the purchase price over the estimated fair values of the net assets acquired is recorded as goodwill. Determining the fair value of certain acquired assets and liabilities, identifiable intangible assets in particular, is subjective in nature and often involves the use of significant estimates and assumptions. Finite-lived identifiable intangible assets are amortized over its expected life on a straight-line basis, as this basis approximates the expected cash flows from the Company’s existing definite-lived identifiable intangible assets over the expected future.

Goodwill is accounted for under FASB ASC 350 Under the provisions of this statement, our goodwill is tested for impairment on an annual basis or whenever facts or circumstances indicate that the carrying amounts may not be recoverable. We elected to conduct our annual impairment test in March. Since inception, we have operated in one reporting unit. This unit is tested for impairment by comparing the implied fair value of the reporting unit with the carrying value of that unit. Implied fair value is determined based on a valuation study performed by us using the discounted cash flow method and the estimated market values of the reporting units. No impairment of goodwill was recognized during the three and six months ended June 30, 2011.

Analysis of Impairment

We acquired our operating business, which is our sole goodwill reporting unit, in May 2010. We accounted for our acquisition of this business using the purchase method of accounting, which resulted in the recognition of approximately $3,710,000 of goodwill. In accordance with applicable standards specified in the Accounting Standards Codification, we test goodwill at the reporting unit level for possible impairment at least once annually and in between annual testing dates if events or changes in circumstances indicate that the carrying value of our goodwill might not be recoverable. We have designated March 15 as the formal date of our annual goodwill impairment test.

- 27 -


In conjunction with our 2010 audit, we performed our annual impairment test. During the three and nine months ended September 30, 2011 no events or changes in circumstances indicates that the carrying value of our goodwill is impaired.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements, financings, or other relationships with unconsolidated entities known as ‘‘Special Purposes Entities.’’

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

We are a smaller reporting company as defined by Rule 12b–2 of the Exchange Act and are not required to provide the information required under this item.

Item 4 . Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed by our Company is recorded, processed, summarized and reported, within the time periods specified in the rules and forms of the SEC. Our Chief Executive Officer, Niclas Fröberg, and our Chief Financial Officer, Ulrik Gerdes, are responsible for establishing and maintaining disclosure controls and procedures for our Company.

Our management has evaluated the effectiveness of our disclosure controls and procedures as of September 30, 2011 (under the supervision and with the participation of the Chief Executive Officer and the Chief Financial Officer), pursuant to Rule 13a–15(b) promulgated under the Securities Exchange Act of 1934, as amended. As part of such evaluation, management considered the matters discussed below relating to internal control over financial reporting. Based on this evaluation, our Company’s Chief Executive Officer and Chief Financial Officer have concluded that our Company’s disclosure controls and procedures were not effective as of September 30, 2011 due to the material weakness in Internal Control over Financial Reporting identified below.

The material weakness identified results from currently inadequate external reporting, technical accounting and tax staff, inadequate integrated financial systems and financial reporting and closing processes, and inadequate written policies and procedures. Specifically, the following items were identified:

  • we do not have a fully integrated financial consolidation and reporting system and as a result, extensive manual analysis, reconciliation and adjustments are required in order to produce financial statements for external reporting purposes; and

  • we have not commenced design, implementation and documentation of the policies and procedures used for external financial reporting, accounting and income tax purposes.

We are in the process of implementing changes to strengthen our internal controls. Additional measures may be necessary and the measures we expect to take to improve our internal controls may not be sufficient to address the issues identified, to ensure that our internal controls are effective or to ensure that such material weakness or other material weaknesses would not result in a material misstatement of our annual or interim financial statements. In addition, other material weaknesses or significant deficiencies may be identified in the future. If we are unable to correct deficiencies in internal controls in a timely manner, our ability to record, process, summarize and report financial information accurately and within the time periods specified in the rules and forms of the SEC will be adversely affected. This failure could negatively affect the market price and trading liquidity of our common stock, cause investors to lose confidence in our reported financial information, subject us to civil and criminal investigations and penalties, and generally materially and adversely impact our business and financial condition.

- 28 -


Changes in Internal Control over Financial Reporting

Except as noted below, there were no changes in our internal control over financial reporting during the three months ended September 30, 2011, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

During the three months ended September 30, 2011, our accounting and reporting personnel obtained sufficient experience and education in external reporting and technical accounting to support standalone external financial reporting under public company or SEC requirements.

- 29 -


PART II
OTHER INFORMATION

Item 1. Legal Proceedings

The Company has no legal proceedings

Item 1A. Risk Factors

We are a smaller reporting company as defined by Rule 12b–2 of the Exchange Act and are not required to provide the information required under this item.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Three Months Ended September 30, 2011

  • Debt conversion: We issued 15,000,000 shares of our common stock to the holder of convertible debts issued by us on May 27, 2010. The shares were issued in reliance of the exemption from the registration requirements under the Securities Act provided by Section 3(a)(9) of the Securities Act.
  • Secured Convertible Notes: We issued an 8% secured convertible note of $40,000 on August 4, 2011. The Note bears interest at the rate of 8% per annum and matures on May 4, 2012. The Note are convertible into shares of common stock of the Company at a conversion price equal to 65% of the "market price" at the time of conversion, which "market price" will be calculated as the average of the three lowest "trading prices" for the Company's common stock during the ten day trading period prior to the date the conversion note is sent to the Company. The Note also provide for adjustment to the Conversion price in the event of certain dilutive issuances and in the event of specified corporate transactions. The Company paid a fee of $2,500 in connection with the sale of the Note. The Note were issued in reliance of section 4(2) of the 1933 Act and/ or Rule 506 of Regulation D of the 1933 Act based on the representation of the investor that it is an "accredited investor" under Rule 501(a) of the Securities Act of 1933, as amended (the “1933 Act”). The Note were endorsed with a legend confirming that they have been issued pursuant to an exemption from the registration requirements of the 1933 Act and may not be transferred in the absence of a registration statement under the 1933 Act or an exemption from the registration requirements of the 1933 Act.

- 30 -


Item 6. Exhibits.

Exhibit No. Description
10.1 Amendment no 2 to Share Purchase Agreement dated October 13, 2011 (1)
31.1 Section 302 Certification of Principal Executive Officer (2)
31.2 Section 302 Certification of Principal Financial Officer (2)
32.1 Section 906 Certification of Principal Executive Officer (2)
32.2 Section 906 Certification of Principal Financial Officer (2)

(1)     Filed on Form 8-K on October 19, 2011.
(2)     Filed as an exhibit to current report.

- 31 -


SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

  UNITED COMMUNICATIONS PARTNERS INC.
     
Date: November 10, 2011 By: /s/ Niclas Fröberg
     
    Niclas Fröberg
    President and Chief Executive Officer
    (Principal Executive Officer)
     
Date: November 10, 2011 By: /s/ Ulrik Gerdes
     
    Ulrik Gerdes
    Chief Financial Officer  
    (Principal Financial Officer and Principal Accounting Officer)

- 32 -


EXHIBIT INDEX

Exhibit No. Description
10.1 Amendment no 2 to Share Purchase Agreement dated October 13, 2011 (1)
31.1 Section 302 Certification of Principal Executive Officer (2)
31.2 Section 302 Certification of Principal Financial Officer (2)
32.1 Section 906 Certification of Principal Executive Officer (2)
32.2 Section 906 Certification of Principal Financial Officer (2)

(1)     Filed on Form 8-K on October 19, 2011.
(2)     Filed as an exhibit to current report.