Attached files
file | filename |
---|---|
EX-32 - STUDIO II BRANDS INC | sp_10kaexh321.htm |
EX-31 - STUDIO II BRANDS INC | sp_10kaexh312.htm |
EX-32 - STUDIO II BRANDS INC | sp_10kaexh322.htm |
EX-31 - STUDIO II BRANDS INC | sp_10kaexh311.htm |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K/A (AMENDMENT NO.1)
[X ] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended March 31, 2011
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
STUDIO II BRANDS, INC.
(Name of small business in its charter)
Florida | 0-50000 | 65-0664963 | |
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification Number) | |
| |||
16/F Honest Motors Building, 9-11 Leighton Road, Causeway Bay, Hong Kong | |||
(Address of principal executive offices) | |||
Registrants telephone number, including area code: (852) 2890 1818 |
Securities registered under Section 12(b) of the Exchange Act:
None
Securities registered under Section 12(g) of the Exchange Act:
Common Stock, par value $0.001
Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act [ ] Yes [ X ] No
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the [ ]Yes [X] No
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 past 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. [X] Yes [ ] No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, 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). Not Applicable.
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of the registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. [X ]
1
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.
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 [X] No
State the aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the price at which the common equity was last sold, or the average bid and asked price of the last business day of the registrants most recently completed second fiscal quarter. $0.00
As of August 1, 2011, Issuer had 11,899,276 shares of common stock issued and outstanding.
2
EXPLANATORY NOTE
Studio II Brands Inc. (the Company) is filing this Amendment No. 1 on Form 10-K/A (this Amendment 1) to its report on Form 10-K for the fiscal year ended March 31, 2011, which was originally filed with the Securities and Exchange Commission on August 9, 2011 (the Original Filing). This Amendment 1 is being filed to: (i) conform the disclosures in the Managements Discussion and Analysis portion of the Companys Form 10-K/A annual report with revised Managements Discussion and Analysis disclosures included in the Companys Current Report on Form 8-K/A, filed with the Securities and Exchange Commission on October 27, 2011; (ii) revise the valuation of goodwill in the purchase price allocation for the acquisition of Legend Sun by Hippo Lace in February, 2010 as well as the valuation of consideration for shares issued by Studio II to acquire Hippo Lace in February 2011 ; (iii) file revised audited financial statements for Studio II and its subsidiaries as of March 31, 2011 and 2010 and for the period from February 10, 2011 to March 31, 2011 and for the year ended March 31, 2010, and a revised audit report which correctly describes the periods covered by the report; (iv) file revised audited financial statements for Hippo Lace Limited as of February 9, 2011 and March 31, 2010 and for the period from February 24, 2010 to March 31, 2010 and for the period from April 1, 2010 to February 9, 2011, and a revised audit report which correctly describes the periods covered by the report; (v) file revised audited financial statements for Legend Sun Limited as of February 23, 2010 and for the period from March 30 ,2009 (date of inception) to February 23, 2010; and (vi) to provide revised disclosures in Item 9A regarding the Companys Disclosure Controls and Procedures and its Internal Control over Financial Reporting.
Pursuant to the rules of the SEC, Item 15 of Part IV of the Original Filing has been amended to contain currently-dated certifications from our principal executive officer and principal financial officer, as required by Sections 302 and 906 of the Sarbanes-Oxley Act of 2002. The certifications of our principal executive officer and our principal financial officer are attached to this form 10-K/A as Exhibits 31.1, 31.2, 32.1 and 32.2.
Except as described above, no other changes have been made to the Original Filing. Except as described above, this Amendment No. 1 on Form 10-K/A does not reflect events occurring after the filing of the Original Filing, or modify or update those disclosures, including any exhibits to the Original Filing affected by subsequent events. Information not affected by the changes described above is unchanged and reflects the disclosures made at the time of the Original Filing. Accordingly, this Amendment No. 1 on Form 10-K/A should be read in conjunction with our filings made with the Securities and Exchange Commission subsequent to the filing of the Original Filing.
3
PART I
ITEM 1.
BUSINESS
Corporate History
Studio II Brands, INC. (the Company) was incorporated under the laws of the State of Florida on May 6, 1996. The Company was formed as a blank check or shell company for the purpose of seeking, investigating, and, if warranted, acquiring one or more properties or businesses. From inception to February 10, 2011, the Company remained in the development stage. The Companys only activities during this period was organizational activities, compliance with SEC reporting obligations, and seeking a suitable business acquisition.
On February 10 2011, the Company acquired all of the issued and outstanding shares of Hippo Lace Limited, a BVI corporation (HLL), which was incorporated in December, 2009. As a result of completion of this share exchange transaction, HLL became our wholly-owned subsidiary. Also, as more fully described below, HLLs subsidiary, Legend Sun Limited, a Hong Kong corporation (Legend Sun), which HLL acquired in February, 2010, became our operating subsidiary.
The Company completed the share exchange transaction with HLL in order to acquire the business operations carried on through its subsidiary, Legend Sun, and with the intent of focusing our business activity exclusively on those operations.
Corporate Structure
The Chart below depicts the Companys corporate structure as of March 31, 2011 following its acquisition of the shares of HLL on February 10, 2011. As depicted below, Studio II Brands owns 100% of HLL and HLL owns 100% of Legend Sun.
Studio II Brands, Inc. A Florida Corporation |
↓ 100%
Hippo Lace Limited A British Virgin Islands Corporation |
↓ 100%
Legend Sun Limited A Hong Kong Corporation |
4
Current Operations
Through the Companys operating subsidiary, Legend Sun, it is in the business of operating coffee shop restaurants under the tradename Caffe Kenon. The Company currently owns and operates one Caffé Kenon coffee shop located in Hong Kong which has been in operation since June, 2009. This shop is operated under the terms of a franchise agreement between HLL and Sizegenic Holdings Limited, a British Virgin Islands corporation (Sizegenic). As of March 31, 2011, another two Caffe Kenon coffee shops, one of which is located in Hong Kong and one of which is located in Beijing, PRC, were operated by subfranchisees of HLL for Legend Sun from which Legend Sun receives franchise and management fees. Subsequent to the end of the fiscal year, on May 31, 2011, HLL terminated the subfranchise agreement for the restaurant in Beijing, PRC. Accordingly, that location is no longer operated as a Caffe Kenon restaurant.
Sizegenic entered into an International Exclusive Distribution and Promotion Agreement (the Café Centro Agreement) with Café Centro Brazil Wurzburger Vittorio &C. S.a.s., an Italian corporation (Café Centro) on June 26, 2009, pursuant to which Sizegenic has the exclusive right to distribute and sell coffee products supplied by Café Centro and the exclusive license to use the brand name and trademark Caffe Kenon in business operations for a period of ten (10) years within the region consisting of Hong Kong, Macau, Taiwan and China. On February 10, 2010, Sizegenic entered into a franchise agreement with HLL pursuant to which HLL was granted the right to operate a Caffe Kenon restaurant at 38 Yiu Wa Street, Causeway Bay, Hong Kong.
At the Company-owned restaurant it offers Italian-style espresso drinks using Kenon brand coffee imported from Italy. It also serves breakfast, lunch and dinner with a moderately-priced Italian style standard menu which includes pizza, spaghetti, risotto, salads, sandwiches and desserts. In addition, Café Kenon Bistro serves periodic specialty meals in addition to the standard menu items. The Company seeks to establish restaurant locations in shopping and commercial areas with significant foot traffic and with easy access to underground railroad or other public transportation. Our restaurants are designed in an L shape design with seating areas for customers around a counter area which includes display cases for pastries and other items and a work area where staff prepare espresso drinks. The Company uses a modern stylish design for the interior with a flexible combination of tables and chairs designed to allow us to host various types of events and to accommodate a total of approximately 50 guests.
Future Plan of Operations
The Companys future plan of operations is to seek to continue to expand by adding additional Café Kenon locations in Hong Kong and in China. Some of the new locations may be Company owned and operated as franchises of Sizegenic, and some may be subfranchise operations from which the Company receives franchise and management fees. The Company also plans to search possible investment and business opportunities in different potential restaurant and catering service business segments including hotpot and traditional Chinese cuisine restaurants, and possible investment and business opportunities related to ownership and operation of a coffee farm and production of our own brand of packed coffee beans and canned coffee to be sold to wholesale and retail customers. The Company will require additional working capital in order to open new Company owned Café Kenon locations or to pursue other potential investment and business opportunities, and there is no assurance that such additional working capital funding will be available, or will be available on terms which are acceptable to the Company.
5
Facilities
The Company currently maintain a mailing address at 16/F Honest Motors Building 9-11 Leighton Road Causeway Bay, Hong Kong, which is provided to us without charge pursuant to a verbal agreement with our CEO, Cheung Ming. The premises are provided to us without charge because the cost is considered to be immaterial. This property is currently under lease to Ever Lucid Limited, a Hong Kong corporation which is a subsidiary of Sizegenic Holdings Limited, and is used for commercial purposes by Ever Lucid Limited and by other subsidiaries of Sizegenic. The lease term is from July 7, 2009 to June 6, 2011, at a monthly rental of HK$37,316 (approximately US$4,784).
The Company leases premises at Ground Floor Nam Hing Fong, 38 Yiu Wa Street, Causeway Bay, Hong Kong, for operation of our owned restaurant. The lease for these premises is for a term of 5 years, commencing June 1, 2009, at a monthly rental rate of HK$52,000 for the first three years and HK$65,000 for the last two years. (approximately $6,667 and $8,333 per month respectively). Upon not less than 6 months prior notice at the end of the initial term of the lease, The Company have an option to extend the term for an additional 2 years. In addition to monthly rent, The Company is also obligated to pay a monthly management fee of HK$3,897 (approximately US$500), and quarterly government fees of HK$12,600 (approximately US$1,615) throughout the term of the lease. At the time of execution of the lease, the Company paid a refundable security deposit of HK$279,485 (approximately US$35,831) representing 5 months rent and management fees. The lease may be terminated by the landlord prior to the expiration of its term in the event it breaches any of the material terms and conditions of the lease agreement.
One of the Company franchised Café Kenon restaurants is located at shop no. 208 and 209 of the 2nd floor of the Tai Yau Plaza shopping center in Wanchai, Hong Kong. The center is part of a 24 storey office building situated at the area combining business and residential customers and just a few minutes walk to the underground railway station. The lease for these premises is for a term of 6 years, commencing March 1, 2010, at a monthly base rental rate of HK$58,120 (approximately US$7,451) for the first three years and upon not less than 5 months prior notice at the end of the initial term of the lease, subfranchisee has an option to extend the term for an additional 3 years at current market rent to be agreed between the subfranchisee and the landlord. In addition to monthly base rent, subfranchisee is also obligated to pay a turnover rent at 10% of the monthly gross turnover of the shop in excess of the base rent of HK$58,120, monthly service charges of HK$10,171 (approximately US$1,304) and quarterly government fee of HK$4,800 (approximately US$615). At the time of execution of the lease, the subfranchisee paid a refundable security deposit of HK$422,960 (approximately US$54,226) representing 6 months base rent, service charge and government fee. The lease may be terminated by the landlord due to materially default of the tenant to observe and perform its obligations of the lease.
The Companys other franchised Café Kenon restaurant is located at Shop no. 502 to 504 of the Joy City Shopping Center in the Chaoyang District of Beijing, PRC. The Center occupied over 400,000 square meter to provide shopping, catering, entertainment and leisure facilities by local and international brands. The City consists of offices and apartments with underground railway station nearby. The lease for these premises is for a term of 5 years, commencing May 1, 2010, at a monthly base rental rate of 1st year: RMB82,125 (approximately US$12,530), 2nd year: RMB91,250 (approximately US$13,920), 3rd year: RMB100,375 (approximately US$15,315), 4th and 5th year: RMB118,625 (approximately US$18,100) and upon not less than 6 months prior notice at the end of the initial term of the lease, subfranchisee has an option to extend the lease at current market rent and term to be agreed between the subfranchisee and the landlord. In addition to monthly base rent, subfranchisee is also obligated to pay a turnover rent at 1st year: 14%, 2nd and 3rd year: 16%, 4th and 5th year: 17% of the monthly gross turnover of the shop in excess of the respective base rent, monthly management fee of RMB20,400 (approximately US$3,112) and promotion levy of RMB3,000 (approximately US$458). At the time of execution of the lease, the subfranchisee paid a refundable security
6
deposit of RMB316,575 (approximately US$48,300) representing 3 months base rent , management fee and promotional levy. The lease may be terminated by either party due to materially default of the other party to observe and perform its obligations of the lease. Subsequent to the end of the fiscal year, on May 31, 2011, HLL terminated the subfranchise agreement for the restaurant in Beijing, PRC. Accordingly, this location is no longer operated as a Caffe Kenon restaurant, and this property is no longer part of the facilities of the Company.
The Company assists our franchisees in finding acceptable restaurant locations by advising them and making recommendations regarding site selection. But, it is the responsibility of the franchisees to execute the lease agreement for such premises. Among the factors the Company considers in recommending suitable locations are: (1) seeking a location which is the appropriate size and is located on the ground floor of an urban district or the shop level of an office/shopping complex with considerable pedestrian traffic and convenient access to mass transportation facilities; (2) evaluation of other restaurant/catering businesses in the area to assess possible synergies and the level of direct competition; (3) seeking locations previously occupied by restaurants or licensed catering service providers to gain time and cost benefit from easier compliance to governmental requirements for obtaining required business license; (4) evaluate access to utilities including electricity, gas, water and telecommunications sufficient to satisfy operating requirements; (5) reviewing known development plans for the area which may affect future usage of the premises; and (6) confirming the identity of the landlord, the landlords ownership of the premises and the fact that there are no pending legal actions or claims relating to the premises.
Franchise Agreements
Pursuant to Franchise Agreement dated February 10, 2010 and the Supplementary Franchise Agreement dated March 1, 2010, between Sizegenic Holdings Limited, a British Virgin Islands corporation (Sizegenic) and HLL, the Companys operating subsidiary, Legend Sun, was granted the right to operate a coffee shop restaurant at Ground Floor Nam Hing Fong, 38 Yiu Wa Street, Causeway Bay, Hong Kong. The Franchise Agreement is based on the International Exclusive Distribution and Promotion Agreement (the Café Centro Agreement) entered by and between Café Centro Brazil Wurzburger Vittorio &C. S.a.s. Café Centro and Sizegenic on June 26, 2009 under which Sizegenic has the exclusive right to distribute and sell coffee products supplied by Café Centro and the exclusive license to use the brand name and trademark Caffe Kenon in business operations for a period of ten (10) years within the region consisting of Hong Kong, Macau, Taiwan and China.
The Franchise Agreement and the Supplementary Franchise Agreement between Sizegenic and HLL are for an initial term of three year, commencing on February 10, 2010, and includes a right of renewal for a second three year term. The Franchise Agreement provides for payment of an initial franchise fee of HK $40,000 (approximately US $5,145) for the 1st year and HK$80,000 (approximately US$10,272) for each remaining year of the term, and payment of a monthly management fee of 10% of the franchisees net income. Under the terms of the franchise agreement, the franchisor has the right to approve the location, interior and exterior design, layout, furniture, fixtures, equipment, signs and decoration to be used by the franchisee, and the franchisee has the right to use the Café Kenon name and trademark and other associated intellectual property in the operation of its business. The franchisee is required to install and use a point of sale system designated by the franchisor and to provide sales data and financial information, including an annual financial report to the franchisor. The franchise agreement gives the franchisor the right to automatically terminate the franchise agreement without a right to cure in certain circumstances such as insolvency of the franchisee, levy or execution against the franchisee by a creditor, or in the event the franchisee materially defaults under the terms of the franchise agreement three times within a 12 month period.
7
In addition, pursuant to a supplement to the foregoing Franchise Agreement, which supplement was made and entered into as of March 1, 2010, Sizegenic authorized Legend Sun, as an affiliate of HLL, to grant a subfranchise for operation of additional restaurants at the two following locations:
-
Shop No. 02-04, 5/F, Joy City, No 28 Qingnian Road, Chaoyang District, Beijing, PRC
-
Shop No. 208 and 209, Tai Yau Plaza, 181 Johnston Road, Wan Chai, Hong Kong, PRC
HLL through its subsidiary Legend Sun entered into a Franchise Agreement with Sino Wish Limited, a Hong Kong corporation, on March 1, 2010, granting Sino Wish the right to operate a restaurant at Shop No. 208 and 209, Tai Yau Plaza, 181 Johnston Road, Wan Chai, Hong Kong, PRC Under the terms of the franchise agreement Sino Wish Limited paid an initial franchise fee of HK $80,000 (approximately US $ 10,272), and is obligated to pay a monthly management fee equal to 10% of its net income.
HLL through its subsidiary Legend Sun entered into a Franchise Agreement with Beijing Kenon Bistro Catering Limited, a PRC corporation, on April 1, 2010, granting Beijing Kenon Bistro the right to operate a restaurant at Shop no. 02-04, 5/F, Joy City, No 28 Qingnian Road, Chaoyang District, Beijing, PRC. Under the terms of the franchise agreement, Beijing Kenon Bistro paid an initial franchise fee of RMB 80,000 (approximately US$ 11,080), and is obligated to pay a monthly management fee equal to 10% of its net income. As previously disclosed, this subfranchise agreement was terminated on May 31, 2011, subsequent to the end of the fiscal year.
Each of the foregoing franchise agreements executed by HLL has a term of 3 years from the date of execution, and includes a renewal option for a second 3 year term. The franchise agreements also give the franchisor the right to approve the location, interior and exterior design, layout, furniture, fixtures, equipment, signs and decoration to be used by the franchisee, and the franchisee has the right to use the Caffé Kenon name and trademark and other associated intellectual property in the operation of its business. The franchisee is required to install and use a point of sale system designated by the franchisor and to provide sales data and financial information, including an annual financial report to the franchisor. The franchise agreement gives the franchisor the right to automatically terminate the franchise agreement without a right to cure in certain circumstances such as insolvency of the franchisee, levy or execution against the franchisee by a creditor, or in the event the franchisee materially defaults under the terms of the franchise agreement three times within a 12 month period.
Competition
The retail food industry, in which the Company competes, is made up of supermarkets, convenience stores, coffee shops, snack bars, delicatessens and restaurants, and is intensely competitive with respect to food quality, price, service, convenience, location and concept. The industry is often affected by changes in consumer tastes; regional or local economic conditions; currency fluctuations; demographic trends; traffic patterns; the type, number and location of competing food retailers and products; and disposable purchasing power. In Hong Kong where the Company currently operates one restaurant and have one franchised location it competes with a large number of coffee shops which primarily sell coffee drinks and have only a limited selection of food. These include large international franchise operations such as Starbucks, and many small shops which have only a single location or a limited number of locations. In addition, because of the fact that it also has a full menu and offer moderately-priced meals , it also competes with numerous cafés and coffee shops which are primarily restaurants and may or may not offer espresso style coffee drinks. Therefore, at the present time, our primary competitors vary in each location, and consist of other moderately-priced restaurants, cafés and specialty coffee shops located in the same area.
8
Suppliers and Raw Materials
The Companys restaurants and franchisees purchase a substantial number of food and paper products, equipment and other restaurant supplies from a variety of third party distribution companies. The principal items purchased include food products, paper and packaging materials. The Company purchase all coffee beans and coffee products, including the necessary equipment to make espresso drinks, from Café Centro Brazil Wurzburger Vittorio &C. S.a.s., an Italian corporation (Café Centro) under the terms of the International Exclusive Distribution and Promotion Agreement (the Café Centro Agreement) dated June 26, 2009 between Sizegenic Holdings and Café Centro. In both Hong Kong and Beijing, where our restaurants and franchisees are located, there are many suppliers of food and paper products, and in each location it currently purchases these items from numerous local suppliers, none of which supply a significant percentage of the supplies and raw materials it requires.
Employees
The Company currently has a total of approximately 18 full-time employees, including 10 management and administration personnel, and approximately 8 other employees who each work in a particular restaurant location. The restaurant employees include chefs, barristas who make espresso coffee drinks, and servers.
Intellectual Property
The Company has the right to use the Trademark Caffe Kenon in its operations pursuant to the terms of the Franchise Agreement with Sizegenic. The Franchise Agreement had an initial term of one year, which expired February 10, 2011 and has been renewed for another two years, and the Companys right to use the Trademark continues as long as the Franchise Agreement remains in effect. In addition, the Company has proprietary recipes it has developed which it uses and which it authorizes its franchisees to use.
Government Regulation
The Companys operating subsidiary Legend Sun Ltd. (Legend Sun) acquired Business Registration Certificate from the Inland Revenue Department of HKSAR on March 30, 2009. Legend Sun is required to renew the Certificate with a fee and to file annual profit tax return supported by audited financial statements on annual basis.
The restaurant owned by acquired relevant restaurant license from Food and Environmental Hygiene Department of HKSAR for the provision of foods and beverages at the above-mentioned premises by compliance to the following conditions:
(a) compliance with licensing requirements in respect of health, ventilation, gas safety, building structure and means of escape imposed by Licensing Authority; and
(b) compliance with fire services requirements imposed by the Director of Fire Services.
Legend Sun is required to provide statutory required benefits such as mandatory provident fund contribution, leaves, holidays and employee compensation insurance to eligible staff.
9
ITEM 2.
PROPERTIES.
The Company currently has no investments in real estate, real estate mortgages, or real estate securities. As mentioned in ITEM 1 Facilities, the Company maintains a mailing address at 16/F Honest Motors Building, 9-11 Leighton Road, Causeway Bay, Hong Kong which is provided without charge pursuant to a verbal agreement with our CEO, Cheung Ming, and the Company also lease premises at Ground Floor Nam Hing Fong, 38 Yiu Wa Street, Causeway Bay, Hong Kong, for operation of our owned restaurant. Other than this mailing address, the Company does not currently maintain any other facilities.
ITEM 3.
LEGAL PROCEEDINGS.
The Company is not a party to any pending legal proceedings, and no such proceedings are known to be contemplated. No director, officer or affiliate of the Company, and no owner of record or beneficial owner of more than 5.0% of the securities of the Company, or any associate of any such director, officer or security holder is a party adverse to the Company or has a material interest adverse to the Company in reference to pending litigation.
ITEM 4.
(REMOVED AND RESERVED)
PART II
ITEM 5.
MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS AND SMALL BUSINESS ISSUERS PURCHASES OF EQUITY SECURITIES.
Market Information.
No public trading market exists for the Company's securities.
Holders.
As of March 31, 2011 there were 11,899,276 shares of common stock issued and outstanding and approximately 74 shareholders of record.
Dividends.
The Company has not declared or paid any cash dividends on its common stock during the fiscal years ended March 31, 2011 or 2010. There are no restrictions on the common stock that limit our ability to pay dividends if declared by the Board of Directors, and the holders of common stock are entitled to receive dividends when and if declared by the Board of Directors, out of funds legally available therefore and to share pro-rata in any distribution to the stockholders. Generally, the Company is not able to pay dividends if after payment of the dividends, it would be unable to pay its liabilities as they become due or if the value of the Companys assets, after payment of the liabilities, is less than the aggregate of the Companys liabilities and stated capital of all classes.
10
ITEM 6.
SELECTED FINANCIAL DATA.
Not Applicable.
ITEM 7.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION.
SPECIAL NOTE OF CAUTION REGARDING FORWARD-LOOKING STATEMENTS
CERTAIN STATEMENTS IN THIS REPORT, INCLUDING STATEMENTS IN THE FOLLOWING DISCUSSION, ARE WHAT ARE KNOWN AS "FORWARD LOOKING STATEMENTS", WHICH ARE BASICALLY STATEMENTS ABOUT THE FUTURE. FOR THAT REASON, THESE STATEMENTS INVOLVE RISK AND UNCERTAINTY SINCE NO ONE CAN ACCURATELY PREDICT THE FUTURE. WORDS SUCH AS "PLANS," "INTENDS," "WILL," "HOPES," "SEEKS," "ANTICIPATES," "EXPECTS "AND THE LIKE OFTEN IDENTIFY SUCH FORWARD LOOKING STATEMENTS, BUT ARE NOT THE ONLY INDICATION THAT A STATEMENT IS A FORWARD LOOKING STATEMENT. SUCH FORWARD LOOKING STATEMENTS INCLUDE STATEMENTS CONCERNING OUR PLANS AND OBJECTIVES WITH RESPECT TO THE PRESENT AND FUTURE OPERATIONS OF THE COMPANY, AND STATEMENTS WHICH EXPRESS OR IMPLY THAT SUCH PRESENT AND FUTURE OPERATIONS WILL OR MAY PRODUCE REVENUES, INCOME OR PROFITS. NUMEROUS FACTORS AND FUTURE EVENTS COULD CAUSE THE COMPANY TO CHANGE SUCH PLANS AND OBJECTIVES OR FAIL TO SUCCESSFULLY IMPLEMENT SUCH PLANS OR ACHIEVE SUCH OBJECTIVES, OR CAUSE SUCH PRESENT AND FUTURE OPERATIONS TO FAIL TO PRODUCE REVENUES, INCOME OR PROFITS. THEREFORE, THE READER IS ADVISED THAT THE FOLLOWING DISCUSSION SHOULD BE CONSIDERED IN LIGHT OF THE DISCUSSION OF RISKS AND OTHER FACTORS CONTAINED IN THIS REPORT ON FORM 10-K AND IN THE COMPANY'S OTHER FILINGS WITH THE SECURITIES AND EXCHANGE COMMISSION. NO STATEMENTS CONTAINED IN THE FOLLOWING DISCUSSION SHOULD BE CONSTRUED AS A GUARANTEE OR ASSURANCE OF FUTURE PERFORMANCE OR FUTURE RESULTS.
Background
The Company was incorporated under the laws of the State of Florida on May 6, 1996. The Company was formed as a blank check or shell company for the purpose of seeking, investigating, and, if warranted, acquiring one or more properties or businesses. From inception to February 10, 2011, it remained in the development stage. Our only activities during this period were organizational activities, compliance with SEC reporting obligations, and seeking a suitable business acquisition.
On February 10 2011, the Company acquired all of the issued and outstanding shares of HLL, which was incorporated in December, 2009. As a result of completion of this share exchange transaction, HLL became our wholly-owned subsidiary. Also, as more fully described below, HLLs subsidiary, Legend Sun Limited, a Hong Kong corporation (Legend Sun), which HLL acquired in February, 2010, became the Companys operating subsidiary.
The Company completed the share exchange transaction with HLL in order to acquire the business operations carried on through its subsidiary, Legend Sun, and with the intent of focusing our business
11
activity exclusively on those operations. Through Legend Sun, the Company is in the business of operating coffee shop restaurants under the tradename Caffe Kenon. The Company currently owns and operates one Caffé Kenon coffee shop located in Hong Kong which has been in operation since July, 2009. This shop is operated under the terms of a franchise agreement between HLL and Sizegenic Holdings Limited, a British Virgin Islands corporation (Sizegenic). As of March 31, 2011, another two Caffe Kenon coffee shops, one of which is located in Hong Kong and one of which is located in Beijing, PRC, were operated by subfranchisees of HLL for Legend Sun from which Legend Sun receives franchise and management fees. Subsequent to the end of the fiscal year, on May 31, 2011, HLL terminated the subfranchise agreement for the restaurant in Beijing, PRC. Accordingly, that location is no longer operated as a Caffe Kenon restaurant.
Our future plan of operations is to seek to continue to expand by adding additional Caffe Kenon locations in Hong Kong and in China. Some of the new locations may be Company owned and operated as franchises of Sizegenic, and some may be subfranchise operations from which the Company receives franchise and management fees. There is no assurance that the Company will be able to find additional locations which it considers acceptable for establishing new restaurant locations for either Company-owned or subfranchise operations or that the Company will be able to find acceptable candidates for opening of subfranchise locations. The Company also plans to search possible investment and business opportunities in different potential restaurant and catering service business segments including hotpot and traditional Chinese cuisine restaurants, and possible investment and business opportunities related to ownership and operation of a coffee farm and production of Company-owned brand of packed coffee beans and canned coffee to be sold to wholesale and retail customers. The Company will require additional working capital in order to open new Company owned Caffe Kenon locations or to pursue other potential investment and business opportunities, and there is no assurance that such additional working capital funding will be available, or will be available on terms which are acceptable to the Company.
RESULTS OF OPERATION
The following discussion regarding results of operation relates to the business operations which are carried on through our operating subsidiary, Legend Sun. The Company believes the following information is relevant to an assessment and understanding of our results of operation and financial condition for the periods before and after HLL acquired Legend Sun in February 2010 as well as before and after the Company acquired HLL and its subsidiary Legend Sun in February 2011. The following discussion should be read in conjunction with the Consolidated Financial Statements and related Notes appearing elsewhere in this Form.
Our consolidated financial statements are stated in US Dollars and are prepared in accordance with generally accepted accounting principles of the United States (US GAAP).
Revenues
The Company and subsidiaries for the period from February 10, 2011 (Date Company acquired HLL) to March 31, 2011 (after acquisition of HHL and up to the immediate fiscal year end)
Revenue mainly consists of operating revenue from company-owned restaurant ($52,139), subfranchise management fee income from subfranchisee Sino Wish ($450) as well as other income of tip ($708). The increase of operating income as compared to consolidated HHL for the period from February 24, 2010 through March 31, 2010 mainly due to longer period of increased sales volume captured and price adjustment on annual basis.
12
HLL and Beijing Kenon Bistro Catering Limited (BJ Kenon), the subfranchisee located in Beijing, agreed to terminate the franchise agreement signed on April 1, 2010 with effect from May 31, 2011 due to restructuring of Beijing subfranchisee who agreed to pay HLL an early termination fee of RMB40,000 (approximately $6,200). In this conjunction, no subfranchise fee income of RMB80,000 (approx. $11,080) for each of the remaining two year term of the agreement to be recognized in April of 2011 and 2012 respectively.
HLL and its subsidiary, Legend Sun, for the period from April 1, 2010 to February 9, 2011 (prior to acquisition by Studio II)
Revenue mainly consists of operating revenue from company-owned restaurant ($289,426), subfranchise annual and management fee income from subfranchisees Sino Wish and BJ Kenon ($22,266) as well as other income of tip ($4,069). The increase of operating income as compared to Legend Sun for the period from April 1, 2009 through February 23, 2010 mainly due to restaurant started to operate in late July 2009 and increase of monthly sales volume.
HLL and its subsidiary, Legend Sun, for the period from February 24, 2010 (Date HLL acquired Legend Sun) to March 31, 2010 (after HLL acquired Legend Sun and up to the immediate fiscal year end)
Revenue mainly consists of operating revenue from company-owned restaurant ($23,695) as well as other income from tip ($635), recognition of consultancy services provided to Joystick Limited to operate a Portugal style café bistro ($20,545) and forfeiture of consultancy services deposit ($30,817) due to termination of services in March 2010 before the expiration of the term in July 2010 as stipulated in the consultancy services agreement entered in August 2009.
Legend Sun for the period from March 30, 2009 (Date of Inception) to February 23, 2010 (prior to acquisition by HLL)
Revenues mainly consists of operating revenue from company-owned restaurant at Ground Floor Nam Hing Fong, 38 Yiu Wa Street, Causeway Bay, Hong Kong ($109,479) as well as other income from tip ($1,451) and recognition of consultancy services provided to Joystick Limited to operate a Portugal style café bistro ($61,635).
Cost of Revenues
The Company and subsidiaries for the period from February 10, 2011(Date Company acquired HLL) to March 31, 2011 (after acquisition of HHL and up to the immediate fiscal year end)
Cost of revenue amounting to $12,540 represents finished goods include food and beverage materials and products for catering services sold by company-owned restaurant. The increase of cost of revenue from restaurant operation as compared to HLL and its subsidiary Legend Sun for the period from February 24, 2010 to March 31, 2010 mainly due to longer period of increased sales volume captured.
Pursuant to the terms regarding subfranchise stipulated in the supplementary franchise agreement entered between HLL and Sizgenic on March 1, 2010, HLL is required to pay Sizegenic for the second year subfranchise fee of HK$40,000 (approximately $5,128) for BJ Kenon due in April 2011 before the termination of franchise agreement with Beijing Kenon with effect from May 31, 2011. HLL is not required to pay third year subfranchise fee following the termination of agreement with Beijing Kenon with effect from May 31, 2011.
13
HLL and its subsidiary, Legend Sun, for the period from April 1, 2010 to February 9, 2011 (prior to acquisition by Studio II)
Cost of revenue amounting to $95,732 consists of finished goods include food and beverage materials and products for catering services sold by company-owned restaurant ($85,460) and subfranchise annual fee expenses ($10,272) in respect of the subfranchise annual fee income from Sino Wish and BJ Kenon. The increase of cost of revenue from restaurant operation as compared to Legend Sun for the period from April 1, 2009 to February 23, 2010 mainly due to restaurant started to operate in late July 2009 and increase of monthly sales volume.
HLL and its subsidiary, Legend Sun, for the period from February 24, 2010 (Date HLL acquired Legend Sun) to March 31, 2010 (after HLL acquired Legend Sun and up to the immediate fiscal year end)
Cost of revenue amounting to $9,008 represents finished goods include food and beverage materials and products for catering services sold by company-owned restaurant.
Legend Sun for the period from March 30, 2009 (Date of Inception) to February 23, 2010 (prior to acquisition by HLL)
Cost of revenues amounting to $36,478 represents finished goods include food and beverage materials and products for catering services sold by company-owned restaurant.
Gross Profit
The Company and subsidiaries for the period from February 10, 2011 (Date Company acquired HLL) to March 31, 2011 (after acquisition of HHL and up to the immediate fiscal year end)
Gross profit amounting to $40,049 represents the result of the revenues and costs of revenues from company owned restaurant ($39,599) and subfranchise management fee income ($450). The increase of gross profit from restaurant operation as compared to HLL and its subsidiary Legend Sun for the period from February 24, 2010 to March 31, 2010 mainly due to longer period of increased sales volume captured.
HLL and its subsidiary, Legend Sun, for the period from April 1, 2010 to February 9, 2011 (prior to acquisition by Studio II)
Gross profit amounting to $215,960 represents the result of the revenues and costs of revenues from company owned restaurant ($203,966) and subfranchise fee income and expenses ($11,994). The increase of gross profit from restaurant operation as compared to Legend Sun for the period from April 1, 2009 to February 23, 2010 mainly due to restaurant started to operate in late July 2009 and increase of monthly sales volume.
HLL and its subsidiary, Legend Sun, for the period from February 24, 2010 (Date HLL acquired Legend Sun) to March 31, 2010 (after HLL acquired Legend Sun and up to the immediate fiscal year end)
Gross profit amounting to $14,687 represents the result of the revenues and costs of revenues from company owned restaurant.
14
Legend Sun for the period from March 30, 2009 (Date of Inception) to February 23, 2010 (prior to acquisition by HLL)
Gross profit amounting to $73,001 represents the result of the revenues and costs of revenues from company owned restaurant.
Operating Expenses
Operating expenses for the following periods were:
Legend Sun for the period from March 30, 2009 to February 23, 2010
$136,065
HLL and Legend Sun for the period from February 24, 2010 to March 31, 2010
$48,115
HLL and Legend Sun for the period from April 1, 2010 to February 9, 2011
$215,859
Consolidated Studio II for the period from February 10, 2011 to March 31, 2011
$70,850
They consist of the following nature:
|
|
| Legend Sun | Consolidated HLL | Consolidated HLL | Consolidated Studio II |
|
|
| March 30, 2009 to | February 24, 2010 | April 1 2010 to | February 10, 2011 to |
|
|
| February 23, 2010 | to March 31, 2010 | February 9, 2011 | March 31, 2011 |
|
|
|
|
|
|
|
Staff costs |
| 45,844 | 11,059 | 65,787 | 13,266 | |
Rent, government fee, manangement fee | 57,209 | 9,409 | 74,363 | 17,468 | ||
Electricity, gas and utilities | 8,668 | 1,879 | 17,481 | 2,503 | ||
Depreciation |
| 15,189 | 45 | 20,785 | 3,406 | |
Professional and audit fee |
| - | 16,153 | 9,604 | 28,511 | |
Others |
|
| 9,155 | 9,570 | 27,839 | 5,696 |
|
|
| 136,065 | 48,115 | 215,859 | 70,850 |
Other operating expenses for the period February 24 2010 to March 31, 2010 and April 1, 2010 to February 9, 2011 included franchise annual fee for the first and second year respectively. According to the franchise and supplementary agreements entered by HLL and Sizegenic in February and March 2010 respectively, franchise annual fee for the first year was discounted by 50% to $5,136 (HK$40,000) and required to pay full amount at $10,272 (HK$80,000) for the second and last year of the term of agreement.
Operating Loss/income
The Company and subsidiaries for the period from February 10, 2011 (Date Company acquired HLL) to March 31, 2011 (after acquisition of HHL and up to the immediate fiscal year end)
Operating loss amounting to $30,801 represents the result of revenues, costs of revenues and operating expenses from company owned restaurant and subfranchise operations ($6,106), and the Company and HLL operating expenses ($24,695) mainly for professional and audit fees.
15
The 50% discounted annual fee expenses for the first year increased net operating income from Company-owned restaurant by $5,136 for December 11, 2009 (inception) through March 31, 2010. The full amount of annual franchise fee expenses for the second and last year will decrease net operating income of $5,136 for each of the fiscal year ended March 31, 2011 and March 31, 2012
HLL and its subsidiary, Legend Sun, for the period from April 1, 2010 to February 9, 2011 (prior to acquisition by Studio II)
Operating income amounting to $101 represents the result of revenues, costs of revenues and operating expenses from company owned restaurant and subfranchise operations ($9,308) offset by HLL operating expenses ($9,207) mainly for professional and audit fees.
HLL and its subsidiary, Legend Sun, for the period from February 24, 2010 (Date HLL acquired Legend Sun) to March 31, 2010 (after HLL acquired Legend Sun and up to the immediate fiscal year end)
Operating loss amounting to $33,428 represents the result of revenues, costs of revenues and operating expenses from company owned restaurant ($21,278) and HLL operating expenses ($12,150) mainly for professional and audit fees.
Legend Sun for the period from March 30, 2009 (Date of Inception) to February 23, 2010 (prior to acquisition by HLL)
Operating loss amounting to $63,064 represents the result of the revenues, costs of revenues and operating expenses from company owned restaurant at the development stage
Other income and expenses
The Company and subsidiaries for the period from February 10, 2011 (Date Company acquired HLL) to March 31, 2011 (after acquisition of HHL and up to the immediate fiscal year end)
Other income and expenses were $708 and $104 respectively. Other income represents the tip from Company-owned restaurant. Other expenses represents franchise management fee expenses of Company-owned restaurant.
HLL and its subsidiary, Legend Sun, for the period from April 1, 2010 to February 9, 2011 (prior to acquisition by Studio II)
Other income and expenses were $4,069 and $1,064 respectively. Other income represents the tip income from Company-owned restaurant. Other expenses represents franchise management fee expenses of Company-owned restaurant.
HLL and its subsidiary, Legend Sun, for the period from February 24, 2010 (Date HLL acquired Legend Sun) to March 31, 2010 (after HLL acquired Legend Sun and up to the immediate fiscal year end)
Other income and expenses were $51,997 and nil respectively. Other income represents the tip income from Company owned restaurant ($635) and the consultancy services fee for February to March 2010 ($20,545) and the forfeited consultancy service deposit ($30,817) from Joystick due to termination of agreement before expiration of the term.
16
Legend Sun for the period from March 30, 2009 (Date of Inception) to February 23, 2010 (prior to acquisition by HLL)
Other income and expenses were $63,086 and nil respectively. Other income represents tip from Company owned restaurant ($1,451) and the consultancy services income for August 2009 to January 2010 ($61,635) from Joystick Limited to operate a Portugal café bistro.
Net income or loss
The Company and subsidiaries for the period from February 10, 2011(Date Company acquired HLL) to March 31, 2011 (after acquisition of HHL and up to the immediate fiscal year end)
Net loss amounting to $29,471 represents the operating loss of company owned restaurant ($30,801) and net other income of tips and franchise management fee expenses of company owned restaurant.
Net cash used in operating activities for the period from February 10, 2011 to March 31, 2011 and 2010 were $682 and $39,840 respectively. They represent net loss mainly due to limited revenue and gross profit consolidation period from February 10, 2011 to March 31, 2011 and increased legal and professional expenses for the acquisition of HLL, and the legal and professional expenses during the shell company stage respectively.
Net cash provided by investing activities for the period from February 10, 2011 to March 31, 2011 and 2010 were $14,088 and nil respectively. Net cash provided by investing activities for the period from February 10, 2011 to March 31, 2011 represents cash acquired in acquisition of HLL.
Net cash provided by financing activities for period from February 10, 2011 to March 31, 2011 and 2010 were $10,539 and $39,840 respectively. Net cash provided by financing activities for the period from February 10, 2011 to March 31, 2011 represents proceed from stockholder for payment of legal and professional expenses on behalf of the Company and cash received from issuance of common stock approved in November 2010. Net cash provided by financing activities for the year ended March 31, 2010 represents proceed from stockholder for payment of legal and professional expenses on behalf of the Company at the shell company stage.
HLL and its subsidiary, Legend Sun, for the period from April 1, 2010 to February 9, 2011 (prior to acquisition by Studio II)
Net loss amounting to $1,204 represents the result of operating income of company owned restaurant ($101) ,net other income of tips and franchise management fee expenses of company owned restaurant and the associated income tax expenses.
HLL and its subsidiary, Legend Sun, for the period from February 24, 2010 (Date HLL acquired Legend Sun) to March 31, 2010 (after HLL acquired Legend Sun and up to the immediate fiscal year end)
Net income amounting to $16,148 represents the result of operating loss of company owned restaurant ($33,428), tip and consultancy services income from Joystick Limited ($51,997) and the associated income tax expenses.
Legend Sun for the period from March 30, 2009 (Date of Inception) to February 23, 2010 (prior to acquisition by HLL)
17
Net income amounting to $22 represents the operating loss of company owned restaurant ($63,064) covered by tip and consultancy services income from Joystick Limited ($63,086)
LIQUIDITY AND CAPITAL RESOURCES
A shareholder of the Company, Cheung Ming, has paid expenses on behalf of the Company in exchange for a promissory note, non-interest bearing and without fixed repayment term. Amounts payable to the aforesaid shareholder at March 31, 2011 and 2010 were $131,688 and $94,669, respectively.
HLL entered into a Shareholder Loan Agreement with Mr. Gu Yao, the sole shareholder, on December 11, 2009 mainly for the acquisition of the operating subsidiary, Legend Sun in February 2010 for a term of 2 years from the date of the agreement. It was unsecured, non-interest bearing and repayable upon expiration of the term. Aggregate outstanding amount of advance shall not at any time exceed the commitment limit of HK$2,000,000 (approximately US$256,410). The amount advanced by shareholder up to March 31, 2011 was $184,226. Pursuant to the Supplementary Agreement to the Agreement for Share Exchange that following the completion of the share exchange to acquire 100% of HLLs common stock by issue 2,291,100 shares of the Companys common stock to Mr. Gu as consideration (i) to acquire all of the issued and outstanding shares of HLL owned by Gu Yao valued at $34,450, and (ii) to pay off the outstanding shareholder loan owed to Gu Yao by HLL. Accordingly, after completion of the transaction described above, the outstanding shareholder loan in the amount of $184,226 was owed by HLL to its sole shareholder, Studio II. The external source of liquidity attributed to increasing operating income, improved gross margin contribution and stable operating expenses. No material unused sources of liquid assets.
The Company anticipates that the existing cash and cash equivalents on hand as at March 31, 2011 at approximately $23,945, together with approximately $3,000 monthly average net cash inflow generated from our Company owned restaurant will be sufficient to meet our working capital requirements for our current level of operations and to sustain our business operations at the current levels for the next twelve months.
Franchise annual fee for the Company-owned restaurant owed to Sizegenic was discounted at 50% ($5,136) in the first year. Full amount of franchise annual fee for the second year and throughout the term of the agreement will be owed to Sizegenic when due and require additional cash outflow in the fiscal year ended March 31, 2011 and 2012.
According to our cash flow projection for the next five years from 2011/12 to 2015/16 based on our anticipation and assumptions of stable growth of annual revenue and consistent costs and expenses structure as well as cash based turnover and payable of supplies on credit, it could generate annual cash surplus of approximately US$38,000 for the first year from April 2011 to March 2012 to approximately US$82,000 for the fifth year from April 2015 to March 2016 and accumulate sufficient cash balance to self sustain its business operation throughout the five years.
As of March 31, 2010 and March 31, 2011, there were no material commitments for capital expenditures for business operations.
OFF-BALANCE SHEET ARRANGEMENTS
As of March 31, 2011 and 2010, the Company does not have any off-balance sheet arrangements.
18
ITEM 7A.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
Not Applicable.
ITEM 8.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
The financial statements of the Company and its predecessors required by Article 8 of Regulation S-X are attached to this report in the following order:
(a)
Studio II Brands as of March 31, 2011 and 2010 and for the period from February 10, 2011 to March 31, 2011
(b)
Hippo Lace Limited as of February 9, 2011 and March 31, 2010 and for the period from April 1, 2010 to February 9, 2011
(c)
Hippo Lace Limited as of March 31, 2010 and for the period from February 24, 2010 to March 31, 2010
(d)
Legend Sun Limited as of February 23, 2010 and for the period from March 30 ,2009 (date of inception) to February 23, 2010
19
STUDIO II BRANDS, INC. AND SUBSIDIARIES | ||
AUDITED FINANCIAL STATEMENTS | ||
FOR THE YEAR ENDED MARCH 31, 2011 | ||
|
| |
|
| |
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS |
| |
| Page | |
Report of Independent Registered Public Accounting Firm | F1 | |
| ||
Consolidated Balance Sheets as of March 31, 2011 and March 31, 2010 | F2 | |
| ||
Consolidated Statements of Operations |
| |
| for the period from February 10, 2011 to March 31, 2011 and for the year ended March 31, 2010 | F3 |
|
|
|
|
| |
|
| |
Consolidated Statement of Stockholders Equity |
| |
| for the period from May 6, 1996 (Inception) to March 31, 2011 | F4 |
|
| |
|
| |
Consolidated Statements of Cash Flows |
| |
| for the period from February 10, 2011 to March 31, 2011 and for the Twelve-Months Ended March 31, 2010 | F5 |
|
| |
|
| |
Notes to the Consolidated Financial Statements | F6-F23 |
20
UHY VOCATION HK CPA LIMITED
Chartered Accountants
Certified Public Accountants
3/F, Malaysia Building, 50 Gloucester Road, Wanchai,
HONG KONG,
Tel (852) 2332 0661(23 lines)
Fax (852) 2332 0304, 2388 2086
E-mail :cpa@uhy-hk.com
Website www.uhy-hk.com
REPORT OF INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM
TO THE BOARD OF DIRECTORS AND STOCKHOLDERS OF
STUDIO II BRANDS, INC. AND SUBSIDIARIES
We have audited the accompanying consolidated balance sheets of Studio II Brands Inc. and subsidiaries (the Company) as of March 31, 2011 and 2010, and the related consolidated statements of operations, changes in stockholders equity, and cash flows for the period from February 10, 2011 to March 31, 2011 and for the year ended March 31, 2010. These consolidated financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Studio II Brands mc: and subsidiaries as of March 31, 2011 and 2010, and the consolidated results of its operations and its cash flows for the period from February 10, 2011 to March 31, 2011 and for the year ended March 31, 2010, in conformity with accounting principles generally accepted in the United States of America.
/s/ UHY Vocation HK CPA Limited
UHY VOCATION HK CPA LIMITED
Certified Public Accountants
Hong Kong, the Peoples Republic of China, 20 APR 2012
A member of Urbach Hacker Young International Limited, an international network of independent accounting and consulting firms The UHY network is a member of the Forum of Firms
F-1
STUDIO II BRANDS, INC. AND SUBSIDIARIES | |||||
CONSOLIDATED BALANCE SHEETS | |||||
| |||||
| March 31, 2011 |
| March 31, 2010 | ||
ASSETS |
|
|
| ||
CURRENTS ASSETS |
|
|
|
|
|
Cash |
| $ 23,945 |
| $ - | |
Due from related party |
| 12,984 |
| - | |
Accounts receivable |
| 16,886 |
| - | |
Inventories |
| 2,058 |
| - | |
Total current assets |
| 55,873 |
| - | |
|
|
|
|
| |
Property and equipment, net |
| 105,478 |
| - | |
Security deposits |
| 41,216 |
| - | |
Goodwill |
| 55,484 |
| - | |
|
|
|
|
| |
TOTAL ASSETS |
| $ 258,051 |
| $ - | |
|
|
|
|
| |
LIABILITIES AND STOCKHOLDER'S EQUITY |
|
|
| ||
CURRENT LIABILITIES |
|
|
|
| |
Accounts payable and accrued expenses |
| $ 51,987 |
| $ 5,470 | |
Income tax payable |
| 6,006 |
| - | |
Due to related party |
| 5,923 |
| - | |
TOTAL CURRENT LIABILITIES |
| 63,916 |
| 5,470 | |
Payable to stockholder |
| 131,688 |
| 94,669 | |
TOTAL LIABILITIES |
| 195,604 |
| 100,139 | |
|
|
|
|
| |
STOCKHOLDER'S EQUITY |
|
|
|
| |
Common stock, 100,000,000 shares authorized with par value $0.001; |
|
|
| ||
11,899,276 shares issued and outstanding at March 31, 2011; 3,745,676 shares issued and outstanding at March 31, 2010) | 11,900 |
| 3,746 | ||
Additional paid-in capital |
| 258,871 |
| 42,486 | |
Accumulated losses |
| (208,324) |
| (146,371) | |
TOTAL STOCKHOLDER'S EQUITY |
| 62,447 |
| (100,139) | |
|
|
|
|
| |
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY | $ 258,051 |
| $ - | ||
See accompanying notes to consolidated financial statements. |
F-2
STUDIO II BRANDS, INC. AND SUBSIDIARIES | ||||||
CONSOLIDATED STATEMENT OF OPERATIONS | ||||||
| ||||||
|
|
| For the period from February 10, 2011 to March 31, |
| Year ended March 31, | |
|
|
| 2011 |
| 2010 | |
|
|
|
|
|
| |
REVENUE |
|
|
|
| ||
Food and beverage income |
| $ 52,139 |
| $ - | ||
Franchise and management fee income |
| 450 |
| - | ||
|
| $ 52,589 |
| $ - | ||
Cost of goods sold (exclusive of depreciation) |
| (12,540) |
| - | ||
|
|
|
|
| ||
Gross profit |
| 40,049 |
| - | ||
|
|
|
|
| ||
Operating expenses |
| (70,850) |
| (38,008) | ||
|
|
|
|
| ||
OPERATING LOSS BEFORE INCOME TAXES | (30,801) |
| (38,008) | |||
|
|
|
|
| ||
OTHER INCOME/(EXPENSES) |
|
|
|
| ||
Other income |
| 708 |
| - | ||
Other expenses |
| (104) |
| - | ||
TOTAL OTHER INCOME, NET | 604 |
| - | |||
|
|
|
|
| ||
LOSS BEFORE INCOME TAXES |
| (30,197) |
| (38,008) | ||
|
|
|
|
| ||
Income tax credits |
| 726 |
| - | ||
|
|
|
|
| ||
NET LOSS | $ (29,471) |
| $ (38,008) | |||
|
|
|
|
| ||
Net loss per common share |
|
|
|
| ||
Basic and fully diluted |
| - |
| $ (0.01) | ||
|
|
|
|
| ||
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING | 11,899,276 |
| 3,745,676 | |||
See accompanying notes to consolidated financial statements. |
F-3
STUDIO II BRANDS, INC. AND SUBSIDIARIES | |||||
CONSOLIDATED STATEMENT OF STOCKHOLDER'S EQUITY | |||||
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock, Par value of $0.001 |
|
| Total | |
| Additional | Accumulated | stockholder's | ||
| Number | Amount | Paid-in capital | losses | equity |
|
|
|
|
|
|
Balance at May 6, 1996 (date of inception) | - | $ - | $ - | $ - | $ - |
Common stock issued for cash | 3,745,676 | 3,746 | 42,486 | - | 46,232 |
Net loss | - | - | - | (146,371) | (146,371) |
Balance as of March 31, 2010 | 3,745,676 | 3,746 | 42,486 | (146,371) | (100,139) |
Common stock issued for cash | 5,862,500 | 5,863 | - | - | 5,863 |
Net loss for the period from April 1, 2010 to February 9, 2011 | - | - | - | (32,482) | (32,482) |
Balance as of February 9, 2011 | 9,608,176 | 9,609 | 42,486 | (178,853) | (126,758) |
Common stock issued for acquisition of HLL | 2,291,100 | 2,291 | 216,385 | - | 218,676 |
Net loss for the period from February 10, 2011 to March 31, 2011 | - | - | - | (29,471) | (29,471) |
Balance as of March 31, 2011 | 11,899,276 | $ 11,900 | $ 258,871 | $ (208,324) | $ 62,447 |
|
|
|
|
|
|
See accompanying notes to consolidated financial statements. |
F-4
STUDIO II BRANDS, INC. AND SUBSIDIARIES | |||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||
|
| Year ended March 31, |
| Year ended March 31, | |
|
| 2011 |
| 2010 | |
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
| ||
Net loss |
| $ (29,471) |
| $ (38,008) | |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
| |
Depreciation |
| 3,406 |
| - | |
Changes in operating assets and liabilities: |
|
|
|
| |
Account receivable |
| 4,907 |
| - | |
Inventories |
| (2,058) |
| - | |
Accounts payable and accrued expenses |
| 24,317 |
| (1,823) | |
Income tax payable |
| (726) |
| - | |
Due to related party |
| (1,057) |
| - | |
NET CASH USED IN OPERATING ACTIVITIES | (682) |
| (39,840) | ||
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
| ||
Cash acquired in acquisition of subsidiary |
| 14,088 |
| - | |
NET CASH PROVIDED BY INVESTING ACTIVITIES | 14,088 |
| - | ||
|
|
|
|
| |
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
| ||
Proceeds from stockholder |
| 4,676 |
| 39,840 | |
Cash received from issuance of common stock | 5,863 |
| - | ||
NET CASH PROVIDED BY FINANCING ACTIVITIES | 10,539 |
| 39,840 | ||
|
|
|
|
| |
NET INCREASE IN CASH |
| 23,945 |
| - | |
CASH |
|
|
|
| |
Beginning of period |
| $ - |
| $ - | |
End of period |
| $ 23,945 |
| $ - | |
|
|
|
|
| |
Supplemental disclosures of cash flow information: |
|
|
| ||
Cash paid for interest |
| $ - |
| $ - | |
Cash paid for income taxes |
| $ - |
| $ - |
Additional supplemental cash flow information is set out in note 3 Business acquisition.
See accompanying notes to consolidated financial statements.
F-5
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 1 ORGANIZATION
Studio II Brands, Inc. (the Company) was formed on May 6, 1996 in the State of Florida. The Companys activities before February, 2011 were primarily directed towards the raising of capital and seeking business opportunities.
The Company has transitioned from its development stage to operational activities as of February 10, 2011. On February 10, 2011, the Company entered into and consummated a share exchange agreement and supplementary agreement with HLL, a BVI corporation and Mr. Gu Yao (Gu), the sole stockholder of HLL to acquire Gus 100% interests of HLL and its wholly owned subsidiary, Legend Sun Limited (Legend Sun) a limited liability company incorporated and domiciled in Hong Kong and its principal activity is to provide catering services in Hong Kong, and pay off the stockholders loan from Gu to HLL. In conjunction with the acquisition and pay off the stockholders loan from Gu, the Company completed the closing of the exchange transaction under the terms of the Exchange Agreement and Supplementary Agreement on February 10, 2011 by issued 2,291,100 shares of its Common Stock to Gu as consideration (i) to acquire all of the issued and outstanding shares of HLL owned by Gu Yao valued at $34,450 or approximately $0.015 per share, and (ii) to pay off the outstanding shareholder loan owed to Gu Yao by HLL. Accordingly, after completion of the transaction described above, the outstanding shareholder loan in the amount of $184,226 was owed by HLL to the Company..
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(a)
Basis of Presentation
The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. The Companys functional currency is the United States Dollar.
(b)
Principles of Consolidation
The balance sheet as of March 31, 2011 includes the Company and its wholly-owned subsidiaries, HLL and Legend Sun. Additionally, the results of operations and cash flows include the operations of HLL and Legend Sun from the date of acquisition. All significant intercompany accounts and transactions have been eliminated in consolidation.
F-6
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(c)
Use of estimates
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management of the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The Companys significant estimates include the reserves related to receivables, the recoverability and useful lives of long lived assets and realizable values for inventories.
(d)
Foreign currency translation
Assets and liabilities of foreign subsidiaries are translated at the rate of exchange in effect on the balance sheet date; income and expenses are translated at the average rate of exchange prevailing during the period. The related transaction adjustments are reflected in Accumulated other comprehensive income / (loss) in the equity section of our consolidated balance sheet.
The period-end rates for March 31, 2011 and 2010 of Hong Kong dollar to one US dollar were HK$7.7884 and HK$7.7800 respectively; average rates for the years ended March 31, 2011 and 2010 were HK$7.7734 and HK$7.7644 respectively.
(e)
Property and equipment
Property and equipment are stated at cost less accumulated depreciation and impairment losses. Improvements to leased assets or fixtures are amortized over their estimated useful lives or lease period, whichever is shorter. Expenditures for repairs and maintenance, which do not extend the useful life of the assets, are expensed as incurred.
Depreciation expense is recorded over the assets estimated useful lives or lease period, using the straight line method, at the following annual rates:-
Furniture and equipment: 10% - 20%, per annum
Computer equipment: 10%, per annum
Leasehold improvements: over the lease term
F-7
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(f)
Inventories
Inventories consist of finished goods which include food and beverage materials and products for catering service. Inventories are measured at the lower of cost or market. The cost of inventories comprises all costs of purchases, costs of conversion and other costs incurred in bringing the inventories to their present location and condition and is assigned by using a first-in first-out basis. Market value is determined by reference to selling prices after the balance sheet date or to managements estimates based on prevailing market conditions. The management also regularly evaluates the composition of its inventories to identify slow-moving and obsolete inventories to determine if a valuation allowance is required.
(g)
Accounts receivables
Accounts receivable are shown net of allowance for doubtful accounts. During the period, there were no bad debts incurred and no allowance for doubtful accounts recorded at March 31, 2011. The Companys management has established an allowance for doubtful accounts sufficient to cover probable and reasonably estimable losses. The allowance for doubtful accounts considers a number of factors, including collection experience, current economic trends, estimates of forecasted write-offs, aging of the accounts receivable portfolios, industry norms, regulatory decisions and other factors. Management reviews the composition of accounts receivable and analyzes any historical bad debts, customer concentrations, and customer credit worthiness. Managements policy is to record reserve primarily on a specific identification basis. Accounts are written off after use of a collection agency is deemed to be no longer useful. The accounts receivable balance at March 31, 2011 mainly represents the first year subfranchise annual fee and the management fee on profit after tax from Sino Wish, the subfranchisee located in Hong Kong.
(h)
Security deposits
Security deposits mainly consist of five months rental and management fee security deposits, electricity and water meter deposits for company owned restaurant, and was recorded by the time of payment.
(i)
Cash
Cash consist of cash on hand and at banks. The Company's cash deposits are held with financial institutions located in United States and Hong Kong. Management believes these financial institutions are of high credit quality.
F-8
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(j)
Goodwill
Goodwill represents the excess of the purchase price over the fair value of the identifiable tangible and intangible assets acquired and the fair value of liabilities assumed in an acquisition. Accounting Standards Codification (ASC)-350-30-50 Goodwill and Other Intangible Assets requires the testing of goodwill and indefinite-lived intangible assets for impairment at least annually. The Company tests goodwill for impairment in the fourth quarter each year. Goodwill impairment is computed using the expected present value of associated future cash flows. There was no impairment of goodwill as of March 31, 2011 and 2010.
(k)
Impairment of long-lived assets
Long-lived assets are comprised of property and equipment. Pursuant to the provisions of ASC360-10, Property, plant and equipment, long-lived assets to be held and used are reviewed for possible impairment whenever events indicate that the carrying amount of such assets may not be recoverable by comparing the undiscounted cash flows associated with the assets to their carrying amounts. If such a review indicates an impairment, the carrying amount would be reduced to fair value.
Based on the Companys assessment, there were no events or changes in circumstances that would indicate any impairment of long-lived assets as of March 31, 2011 and 2010.
(l)
Accounts payable and accrued expenses consist of the following:
|
|
|
|
| As of |
| As of | |
|
|
|
|
|
| March 31, 2011 |
| March 31, 2010 |
Accounts payable |
| $ 8,516 |
| $ - | ||||
Accrued expenses |
|
|
|
| ||||
| Legal and professional fees |
| 32,361 |
| 5,470 | |||
| Payroll and other operating expenses | 11,110 |
| - | ||||
|
|
|
|
|
| $ 51,987 |
| $ 5,470 |
F-9
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(m)
Fair value measurements
ASC Topic 820, Fair Value Measurement and Disclosures, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC Topic 820 also establishes a fair value hierarchy which requires classification based on observable and unobservable inputs when measuring fair value. There are three levels of inputs that may be used to measure fair value:
Level 1 Quoted prices in active markets for identical assets or liabilities.
Level 2 Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
Determining which category an asset or liability falls within the hierarchy requires significant judgment. The Company evaluates its hierarchy disclosures each quarter.
The carrying values of cash, accounts receivables, accounts payable and accrued expenses, short-term borrowings from and lending to related party, and payable to stockholder approximate fair values due to their short maturities.
There was no asset or liability measured at fair value on a non-recurring basis as of March 31, 2011 and 2010.
(n)
Income Taxes
Income taxes are provided for using the liability method of accounting in accordance with ASC 740 Income Taxes. A deferred tax asset or liability is recorded for all temporary differences between financial and tax reporting. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax basis. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
Deferred income tax assets and liabilities are determined based upon differences between the financial reporting and tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be effective when the differences are expected to reverse.
F-10
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(n)
Income Taxes ( /Contd)
Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the statements of income in the period that includes the enactment date.
The Company adopted ASC 740 which prescribes a more-likely-than-not threshold for financial statement recognition and measurement of a tax position taken in the tax return. This interpretation also provides guidance on de-recognition of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, accounting for interest and penalties associated with tax positions, accounting for income taxes in interim periods and income tax disclosures.
(o)
Other comprehensive income
The Company has adopted ASC 220 Comprehensive Income. This statement establishes rules for the reporting of comprehensive income and its components. Comprehensive income consists of net income and foreign currency translation adjustments.
(p)
Revenue recognition
Revenue represents the invoiced value of goods sold or services provided. Revenue is recognized when all the following criteria are met:
(i)
Persuasive evidence of an arrangement exists.
(ii)
Services had been rendered.
(iii)
The sellers price to the buyer is fixed or determinable, and
(iv)
Collectivity is reasonably assured.
Revenue from sales is recognized when food and beverage products are sold. Franchise fee income on the annual fee for sublicensing of the brand name and trademark Caffe Kenon and the 10% management fee on eligible monthly net income of subfranchiee are recognized after granting the non-exclusive rights and all contractual obligations are performed and report of net income from subfranchisee respectively. The franchise fee income of $450 recognized for the period from February 10, 2011 to March 31, 2011 represents the 10% management fee for February net income of Sino Wish, subfranchisee located in Hong Kong, after the acquisition of Hippo Lace.
F-11
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(q)
Employee benefits
The Company operates a Mandatory Provident Fund Scheme (the "MPF Scheme") under the Hong Kong Mandatory Provident Fund Schemes Ordinance for those employees employed under the jurisdiction of the Hong Kong Employment Ordinance. The MPF Scheme is a defined contribution scheme, the assets of which are held in separate trustee-administered funds. The Company's contributions to the scheme are expensed as incurred and are vested in accordance with the scheme' vesting scales.
(r)
Segment information
The Company uses the management approach in determining reportable operating segments. The management approach considers the internal organization and reporting used by the Companys chief operating decision maker for making operating decisions and assessing performance as the source for determining the Companys operating segments. Management, including the chief operating decision maker, reviews operating results solely by monthly revenue and operating results of Legend Sun, the operating subsidiary in Hong Kong. As such, management has determined that Legend Sun is the Companys only operating segment. As the Companys operations and customers are principally all located in Hong Kong, no geographic information has been presented.
(s)
Commitments and contingencies
In the normal course of business, the Company is subject to contingencies, including legal proceedings and environmental claims arising out of the normal course of businesses that relate to a wide range of matters, including among others, contracts breach liability. The Company records accruals for such contingencies based upon the assessment of the probability of occurrence and, where determinable, an estimate of the liability. Management may consider many factors in making these assessments including past history, scientific evidence and the specifics of each matter.
As of March 31, 2011 and 2010, the Company's management has evaluated all such proceedings and claims. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Company's financial position, liquidity or results of operations.
F-12
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(t)
Recent Accounting Pronouncements
We describe below recent pronouncements that have had or may have a significant effect on our financial statements. We do not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to our financial condition, results of operations, or disclosures.
In January 2010, the FASB issued new accounting guidance, under ASC Topic 820 on Fair Value Measurements and Disclosures. The guidance requires some new disclosures and clarifies some existing disclosure requirements about fair value measurement. The guidance now requires a reporting entity to use judgment in determining the appropriate classes of assets and liabilities and to provide disclosures about the valuation techniques and inputs used to measure fair value for both recurring and nonrecurring fair value measurements. The guidance is effective for interim and annual reporting periods beginning after December 15, 2009. As this standard relates specifically to disclosures, the adoption did not have a material impact on the Companys consolidated financial statements.
In February 2010, the FASB issued new accounting guidance, under ASC Topic 855 on Subsequent Events, which requires an entity that is an SEC filer to evaluate subsequent events through the date that the financial statements are issued and removes the requirements that an SEC filer disclose the date through which subsequent events have been evaluated. The guidance was effective upon issuance. The adoption of the guidance did not have a material impact on the Companys consolidated financial statements.
NOTE 3 BUSINESS ACQUISITION
On February 10, 2011, the Company entered into and consummated a Share Exchange Agreement with HLL and Mr. Gu Yao (Gu), the sole shareholder of HLL to acquire Gus 100% interests of HLL and its wholly owned subsidiary, Legend Sun, a limited liability company incorporated and domiciled in Hong Kong and its principal activity is to provide catering services in Hong Kong.
Closing of the exchange transaction under the terms of the above-mentioned Exchange Agreement was completed on February 10, 2011. As a result of closing of the share exchange transaction, the Company acquired HLL and Legend Sun, both of which became wholly-owned subsidiaries of the Company and consolidates HLL as of February 10, 2011 in accordance with ASC 810.
F-13
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 3 BUSINESS ACQUISITION ( \Contd)
In conjunction with the acquisition, the Company issued 2,291,100 shares of its common stock to Gu as consideration (i) to acquire all of the issued and outstanding shares of HLL owned by Gu Yao valued at $34,450 or approximately $0.015 per share, and (ii) to pay off the outstanding shareholder loan owed to Gu Yao by HLL. Accordingly, after completion of the transaction described above, the outstanding shareholder loan in the amount of $184,226 was owed by HLL to the Company.. As a result of the issuance of common stock under the Exchange Agreement, the Company has a total of 11,899,276 shares of its common stock issued and outstanding, of which 9,608,176 shares, or approximately 80.75%, are owned by previously existing shareholders of the Company, with the balance of 2,291,100 shares, or approximately 19.25%, are owned by Gu.
The fair values of the assets acquired and liabilities assumed at the date of acquisition as determined in accordance with ASC 805, and the purchase price allocation at the date of acquisition, were as follows:
Consideration: |
|
|
|
|
|
| ||
Equity instruments (2,291,100 common stock of the Company) |
| $ 34,450 | ||||||
Cash acquired |
|
|
|
|
| (14,088) | ||
Consideration, net of cash acquired |
| $ 20,362 | ||||||
|
|
|
|
|
|
|
|
|
Allocated to: |
|
|
|
|
|
| ||
| Accounts receivable |
|
|
|
| 21,792 | ||
| Due from related parties |
|
|
|
| 12,985 | ||
| Security deposit |
|
|
|
| 41,216 | ||
| Property and equipment |
|
|
|
| 108,883 | ||
| Accounts payable and accrued expenses |
|
|
|
| (22,060) | ||
| Due to related party |
|
|
|
| (6,980) | ||
| Stockholders loan payable to Gu |
|
|
|
| (184,226) | ||
| Provision for taxation |
|
|
|
| (6,732) | ||
|
| Net tangible liabilities |
|
|
|
|
| $ (35,122) |
Value of excess of purchase price over net liabilities |
|
| ||||||
| Acquired allocated to: |
|
|
|
|
| ||
|
| Goodwill |
|
|
|
|
| $ 55,484 |
F-14
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 4 INVENTORIES
Inventories are stated at lower of cost or market. Inventories represent finished goods include food and beverage materials and products for catering services.
NOTE 5 PROPERTY AND EQUIPMENT
Property and equipment of the Company consist primarily of restaurant facilities and equipment owned and operated by the Company's wholly owned subsidiaries. Property and equipment as of March 31, 2011 and 2010 are summarized as follows:
| March 31, 2011 |
| March 31, 2010 | ||
Furniture & equipment |
| $ 51,835 |
|
| $ - |
Leasehold improvement |
| 86,001 |
|
| - |
Computer equipment |
| 7,066 |
|
| - |
|
| - |
|
| - |
Total |
| 144,902 |
|
| - |
Accumulated depreciation and amortization | (39,424) |
|
| - | |
Balance as at period ended |
| $ 105,478 |
|
| $ - |
Depreciation and amortization expense for the period from February 10, 2011 to March 31, 2011 and year ended March 31, 2010 were $3,406 and nil, respectively.
NOTE 6 SECURITY DEPOSITS
Security deposits mainly consist of five months rental and management fee security deposits, electricity and water meter deposits for company owned restaurant, and was recorded by the time of payment. Security and deposits as of March 31, 2011 are summarized as follows:
Rental and management fee security deposit | $ 35,888 |
|
Electricity deposit | 3,595 |
|
Water deposit | 771 |
|
Food supplies deposit | 962 |
|
| $ 41,216 |
|
F-15
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 7 COST OF GOODS SOLD
Cost of goods sold consists of finished goods include food and beverage materials and products for catering services sold by company-owned restaurant and the subfranchise annual fee expenses, and exclusive of depreciation expenses shown separately under Note 8 Operating Expenses.
NOTE 8 OPERATING EXPENSES
Operating expenses consist of the following for the period from February 10, 2011 to March 31, 2011 and year ended March 31, 2010
| Period from February 10, 2011 to March 31, 2011 |
Year ended March 31, 2010 | ||
Staff costs |
| $ 13,266 |
| $ - |
Property rent, rate and management fee |
| 17,468 |
| - |
Electricity and utilities |
| 2,503 |
| - |
Depreciation |
| 3,406 |
| - |
Professional and audit fee |
| 28,511 |
| 38,008 |
Others |
| 5,696 |
| - |
Total |
| $ 70,850 |
| $ 38,008 |
NOTE 9 FRANCHISE ARRANGEMENTS
Franchise arrangements are pursuant to franchise agreements entered by the Company as the franchisee and Sizegenic Holdings Limited (Sizegenic) as the franchisor. The Agreements require payment of franchise fees on anniversary basis and continuing monthly management fee base upon a percent of franchisees net income after tax to Sizegenic throughout the term of franchise. Under this arrangement, two franchise agreements were entered in February and March 2010 respectively in which the Company is granted the right to operate a café bistro using the brand name Caffe Kenon for a term of 3 years and sublicense right to two subfranchisees in Hong Kong and Beijing respectively to use brand name caffe Kenon to operate a café bistro for a term of 3 years commencing from April 1, 2010. Franchise fee expenses on the use of the license of the brand name and trademark Caffe Kenon is recorded upon the granting of the non-exclusive rights by Sizegenic as the fee is non-refundable to and non-cancellable by the Company.
F-16
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 9 FRANCHISE ARRANGEMENTS ( \Contd)
Franchise fee income on the sublicensing of the brand name and trademark Caffe Kenon is recognized upon the granting of the non-exclusive rights to the franchisee as the fee is non-refundable to and non-cancellable by the franchisee and the Company has no further obligations since they are all assumed by franchisee throughout the term. The franchisee and the subfranchisees pay related occupancy costs including rent, property management fee and government rent and rates, insurance and maintenance for their owned restaurant. Franchisor has no obligation to any legal consequences arose from what the franchisee and subfranchisees assumed.
The franchisee and subfranchisees have the right to renew for one additional term equal to the initial term granted under Franchisors franchise agreement after expiration of the initial term provided that franchisee and subfranchisees have, during the term of the agreement, substantially complied with all its provisions. Franchisee and subfranchisees must pay franchisor, three months prior to the date of renewal, a renewal fee to be agreed between franchisor and the franchisee/subfranchisees.
Revenues from franchised Caffe Kenon are as follows:
| Period from February 10, 2011 to March 31, 2011 |
| Year ended March 31, 2010 |
|
|
|
|
Franchise management fee income | $ 450 |
| $ - |
Franchise and management fee income due to the Company are as follows:
| As of March 31, 2011 |
| As of March 31, 2010 |
Subfranchise annual fee due to the Company: |
|
|
|
Sino Wish | $ 10,272 |
| $ - |
Beijing Kenon | 11,880 |
| - |
| $ 22,152 |
| $ - |
Future minimum franchise fee payments due from the Company under existing franchise and subfranchise arrangements are:
Year ended March 31, |
|
|
|
2012 | $ 20,544 |
| $ - |
2013 | 5,136 |
| - |
Total | $ 25,680 |
| $ - |
F-17
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 9 FRANCHISE ARRANGEMENTS ( \Contd)
Future minimum franchise fee payments due to the Company under existing franchise and subfranchise arrangements are:
Year ended March 31, |
|
|
|
2012 | $ 16,472 |
| $ - |
2013 | 10,272 |
| - |
Total | $ 26,744 |
| $ - |
Franchise fees owed to Sizegenic consist of franchise and subfranchise annual fee and monthly franchise management fee applicable to profit after tax of Company-owned restaurant. The subfranchise annual fee expense in total of $10,272 for Hong Kong and Beijing owed to Sizegenic partially offset the annual fee in total of $22,152 owed by subfranchisee in HK and Beijing
The first year franchise annual fee owed to Sizegenic for the Company-owned restaurant at $5,136 as of March 31, 2010 was after a special 50% discount and full amount of $10,272 is due per annum beginning in the second year and throughout the term of the agreement.
NOTE 10 SEGMENT INFORMATION
The Company has two reportable segments that include franchised to operate an owned Caffe Kenon in Hong Kong and subfranchise to operate two Caffe Kenon in Hong Kong and Beijing respectively.
Each reportable segment is separately organized and focuses on different customer groups of consumers and subfranchisees. Each reportable segment prepares a stand-alone set of financial reporting package including information such as revenue, expenses, and goodwill, and the package is regularly reviewed by the Chief Executive Officer.
The following is a summary of relevant information relating to each segment reconciled to amounts on the accompanying consolidated financial statements for the period from February 10, 2011 to March 31, 2011:
F-18
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 10 SEGMENT INFORMATION ( \Contd)
A)
Business segment reporting by services
| Franchise |
| Subfranchise |
| Total |
|
|
|
|
|
|
Revenue | $ 52,139 |
| $ 450 |
| $ 52,589 |
|
|
|
|
|
|
Depreciation and amortization | (3,406) |
| - |
| (3,406) |
|
|
|
|
|
|
Cost of revenues and operating expenses |
|
|
|
|
|
excluding depreciation and amortization | (77,412) |
| (2,572) |
| (79,984) |
|
|
|
|
|
|
Operating income/(loss) | (28,679) |
| (2,122) |
| (30,801) |
|
|
|
|
|
|
Other income | 708 |
| - |
| 708 |
|
|
|
|
|
|
Other expenses | (104) |
| - |
| (104) |
|
|
|
|
|
|
Total other income, net | 604 |
| - |
| 604 |
|
|
|
|
|
|
Income tax (credit)/expenses | (2,369) |
| 1,643 |
| (726) |
|
|
|
|
|
|
Net income after tax | $ (25,706) |
| $ (3,765) |
| $ (29,471) |
|
|
|
|
|
|
Total assets, excluding goodwill | 202,567 |
| - |
| 202,567 |
|
|
|
|
|
|
Goodwill | 55,484 |
| - |
| 55,484 |
|
|
|
|
|
|
Capital expenditure | - |
| - |
| - |
B)
Business segment reporting by geography
As its secondary segments, the Company reports two geographical areas, which are the main market areas: Hong Kong and Beijing. There is no any single foreign country market accounting for more than 10% of total revenues for the period from February 10, 2011 to March 31, 2011.
| Hong Kong |
| Beijing |
| Total |
Geographic segment revenue | $ 52,589 |
| - |
| $ 52,589 |
F-19
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 11 INCOME TAX
The Company and its subsidiaries are subject to income tax on an entity basis on income arising in or derived from the tax jurisdictions in which they operate.
The Company and HLL have not provided for income tax due to continuing loss. Substantially all of the Companys income before income tax expenses is generated by its operating subsidiary, Legend Sun, in Hong Kong.
A reconciliation of the expected income tax expense (based on HK income tax rate) to the actual income tax expense is as follows:
| From February 10, 2011 to March 31, 2011 |
| Year ended, March 31, 2010 |
Income before tax | $ (30,197) |
| $ (38,008) |
HK income tax rate | 16.5% |
| 16.5% |
Expected income tax expenses calculated at |
|
|
|
HK income tax rate | (4,983) |
| (6,271) |
Deferred tax asset not recognized | 13,636 |
| 6,271 |
Temporary difference | (7,927) |
| - |
Actual income tax credit | $ 726 |
| $ - |
The Company's income tax provision in respect of operations in Hong Kong is calculated at the applicable tax rates on the estimated assessable profits for the year based on existing legislation, interpretations and practices in respect thereof. The standard tax rate applicable to the Company was 16.5%. The temporary difference of 7,927 for the period from February 10, 2011 to March 31, 2011 represents the difference between depreciation expenses and depreciation tax allowance for the plant and machinery. No deferred tax liability has been provided as the amount involved is immaterial.
NOTE 12 OPERATING LEASE COMMITMENTS
The Company entered into a rent agreement on June 1, 2009 to lease premises for operation of our Company-owned restaurant for a term of 5 years at a monthly rental rate of $6,667 for the first three years and $8,333 for the last two years.
F-20
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 12 OPERATING LEASE COMMITMENTS ( /Contd)
A of March 31, 2011, the total future minimum lease payments under non-cancellable operating lease in respect of leased premises are payable as follows:-
Year ended March 31, |
|
|
2012 |
| $ 92,602 |
2013 |
| 15,433 |
Total |
| $ 108,035 |
NOTE 13 RELATED PARTY TRANSACTIONS
Balance with related party
| March 31, 2011 |
| March 31, 2010 |
(a) Payable to stockholder |
|
|
|
- Cheung Ming, stockholder | $ 131,688 |
| $ 94,669 |
|
|
|
|
Amount received from stockholder for the period from February 10, 2011 to March 31, 2011 and year ended March 31, 2010 | $ 37,019 |
| $ 38,008 |
|
|
|
|
Due from related party: |
|
|
|
(b) Beijing Kenon Bistro Catering Limited (BJ Kenon) (Common stockholder, Gu Yao) | $ 12,984 |
| $ - |
|
|
|
|
Amount charged to BJ Kenon for the period from February 10, 2011 to March 31, 2011 and year ended March 31, 2010 | $ 11,880 |
| $ - |
|
|
|
|
Due from related party: |
|
|
|
(c) Sizegenic Holdings Limited (Sizegenic) (Common stockholder, Cheung Ming) | $ 5,923 |
| $ - |
|
|
|
|
Amount charged by Sizegenic for the period from February 10, 2011 to March 31, 2011 and year ended March 31, 2012 | $ 1,718 |
| $ - |
|
|
|
|
F-21
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 13 RELATED PARTY TRANSACTIONS ( /Contd)
Frascona, Joiner, Goodman and Greenstein, P.C (FJGG) (Common officer, director and shareholder, Gary Joiner) | $ - |
| $ - |
|
|
|
|
Amount charged by FJGG for the period from February 10, 2011 to March 31, 2011 and year ended March 31, 2010 | $ - |
| $ - |
(a) The payables to stockholder mainly represent payment by Cheung Ming on behalf of the Company for primarily the legal and professional expenses. This advance is unsecured, non-interest bearing and without fixed repayment term.
The Company had amount charged to and by related parties.
(b) The amount charged to BJ Kenon mainly represents the first year franchise annual fee income pursuant to the franchise agreement for a term of 3 years entered on April 1, 2010.
(c) The amount charged by Sizegenic mainly represents franchise fee expenses pursuant to the related franchise agreements in place.
NOTE 14 CERTAIN RISK AND CONCENTRATION
Credit risk
As of March 31, 2011 and 2010, substantially all of the Companys cash included bank deposits in accounts maintained within Hong Kong, the Company has not experienced any losses in such accounts and believes it is not exposed to any significant risks on its cash in bank accounts.
There were no significant customers or vendors which accounts for 10% or more of the Companys revenues or purchases during the periods presented.
F-22
STUDIO II BRANDS, INC. AND SUBSIDIARIES
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 10, 2011 TO MARCH 31, 2011
NOTE 15 SUBSEQUENT EVENT
We evaluated subsequent events through the issuance date of our financial statements. As reported in a Current Report on Form 8-K dated May 16, 2011, and filed with the Securities and Exchange Commission on June 3, 2011, Mr. Cheung Ming resigned from his positions as President, Chief Executive Officer, Director and Chairman of the Board of Directors of the Company, and as Director of the Companys subsidiary, HLL, on May 16, 2011. On May 16, 2011, the Board of Directors appointed Mr. Cheung Sing as President, Chief Executive Officer and as Chairman of the Board of Directors of the Company, and as Director of the Companys subsidiary, HLL.
HLL and Beijing Kenon Bistro Catering Limited (BJ Kenon), the subfranchisee located in Beijing, agreed to terminate the franchise agreement signed on April 1, 2010 with effect from May 31, 2011 due to restructuring of Beijing subfranchisee who agreed to pay HLL an early termination fee of RMB40,000 (approximately $6,200). In this conjunction, no subfranchise fee income of RMB80,000 (approx. $11,080) for each of the remaining two year term of the agreement to be recognized in April of 2011 and 2012 respectively.
F-23
HIPPO LACE LIMITED | ||
| ||
FOR THE PERIOD FROM | ||
APRIL 1, 2010 TO FEBRUARY 9, 2011 | ||
| ||
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS | ||
|
| |
| Page | |
|
| |
Report of Independent Registered Public Accounting Firm | FF1 | |
Consolidated Balance Sheets as of February 9,2011 and March 31, 2010 | FF2 | |
|
|
|
|
| |
|
| |
Consolidated Statements of Income and |
| |
| Comprehensive Income for the Period from February 24, 2010 to March 31, 2010 and from April 1, 2010 to February 9, 2011 | FF3 |
|
|
|
|
| |
|
| |
Consolidated Statement of Stockholders Equity |
| |
| for the Period from February 24, 2010 to March 31, 2010 and from April 1, 2010 to February 9, 2011 | FF4 |
|
| |
|
| |
|
| |
Consolidated Statements of Cash Flows |
| |
| for the Period from February 24, 2010 to March 31, 2010 and from April 1, 2010 to February 9, 2011 | FF5-FF6 |
|
| |
|
| |
|
| |
Notes to the Consolidated Financial Statements | FF7F24 |
F-24
UHY VOCATION HK CPA LIMITED
Chartered Accountants
Certified Public Accountants
3/F, Malaysia Building, 50 Gloucester Road, Wanchai,
HONG KONG,
Tel (852) 2332 0661(23 lines)
Fax (852) 2332 0304, 2388 2086
E-mail :cpa@uhy-hk.com
Website www.uhy-hk.com
REPORT OF INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM
TO THE BOARD OF DIRECTORS AND STOCKHOLDERS OF
HIPPO LACE LIMITED
We have audited the accompanying consolidated balance sheets of Hippo Lace Limited and subsidiary (the Company) as of February 9, 2011 and March 31, 2010, and the related consolidated statements of operations, changes in stockholders equity, and cash flows for the periods from April 1, 2010 to February 9, 2011 and from February 24, 2010 to March 31, 2010. These consolidated financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Hippo Lace Limited and subsidiary as of February 9, 2011 and March 31, 2010, and the consolidated results of its operations and its cash flows for the periods from April 1, 2010 to February 9, 2011 and from February 24, 2010 to March 31, 2010, in conformity with accounting principles generally accepted in the United States of America.
/s/ UHY Vocation HK CPA Limited
UHY VOCATION HK CPA LIMITED
Certified Public Accountants
Hong Kong, the Peoples Republic of China, 20 APR 2012
A member of Urbach Hacker Young International Limited, an international network of independent accounting and consulting firms The UHY network is a member of the Forum of Firms
FF1
HIPPO LACE LIMITED | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
| February 9, 2011 |
| March 31, 2010 | ||||
ASSETS |
|
|
| ||||
CURRENTS ASSETS |
|
|
|
| |||
Cash |
| $ 14,088 |
| $ 15,322 | |||
Due from related party |
| 12,985 |
| 30,817 | |||
Accounts receivable |
| 10,273 |
| - | |||
Other receivable |
| 5,851 |
| 5,734 | |||
Prepaid expenses |
| 5,668 |
| - | |||
Inventories |
| - |
| 2,604 | |||
Total current assets |
| 48,865 |
| 54,477 | |||
|
|
|
|
| |||
Property and equipment, net |
| 108,883 |
| 124,789 | |||
Security deposits |
| 41,216 |
| 41,077 | |||
Goodwill |
| 118,758 |
| 118,758 | |||
|
|
|
|
| |||
TOTAL ASSETS |
| $ 317,722 |
| $ 339,101 | |||
|
|
|
|
| |||
LIABILITIES AND STOCKHOLDER'S EQUITY |
|
|
| ||||
CURRENT LIABILITIES |
|
|
|
| |||
Accounts payable and accrued expenses |
| $ 22,059 |
| $ 32,673 | |||
Income tax payable |
| 6,732 |
| 2,421 | |||
Due to related party |
| 6,980 |
| 8,812 | |||
Stockholder's loan |
| 184,226 |
| - | |||
TOTAL CURRENT LIABILITIES |
| 219,997 |
| 43,906 | |||
|
|
|
|
| |||
Stockholder's loan |
| - |
| 196,266 | |||
|
|
|
|
| |||
TOTAL LIABILITIES |
| 219,997 |
| 240,172 | |||
|
|
|
|
| |||
STOCKHOLDER'S EQUITY |
|
|
|
| |||
Common stock, 50,000 shares authorized without a par value; |
|
|
| ||||
1 share issued and outstanding | 1 |
| 1 | ||||
Additional paid-in capital | 86,198 |
| 86,198 | ||||
Retained earnings |
| 11,526 |
| 12,730 | |||
TOTAL STOCKHOLDER'S EQUITY |
| 97,725 |
| 98,929 | |||
|
|
|
|
| |||
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY | $ 317,722 |
| $ 339,101 | ||||
|
|
|
|
| |||
See accompanying notes to consolidated financial statements. |
FF2
HIPPO LACE LIMITED | |||||
CONSOLIDATED STATEMENT OF INCOME AND COMPREHENSIVE INCOME | |||||
| |||||
|
|
| For the period from April 1, 2010 to February 9, |
| For the period from February 24, 2010 to March 31, |
|
|
| 2011 |
| 2010 |
REVENUE |
|
|
|
|
|
Food and beverage income |
|
| $ 289,426 |
| $ 23,695 |
Franchise and management fee income |
|
| 22,266 |
| - |
|
|
| 311,692 |
| 23,695 |
Cost of goods sold (exclusive of depreciation) |
|
| (95,732) |
| (9,008) |
|
|
|
|
|
|
Gross profit |
|
| 215,960 |
| 14,687 |
|
|
|
|
|
|
Operating expenses |
|
| (215,859) |
| (48,115) |
|
|
|
|
|
|
OPERATING INCOME/(LOSS) BEFORE INCOME TAXES | 101 |
| (33,428) | ||
|
|
|
|
|
|
OTHER INCOME/(EXPENSES) |
|
|
|
|
|
Other income |
|
| 4,069 |
| 51,997 |
Other expenses |
|
| (1,064) |
|
|
TOTAL OTHER INCOME, NET |
| 3,005 |
| 51,997 | |
|
|
|
|
|
|
INCOME BEFORE INCOME TAXES |
|
| 3,106 |
| 18,569 |
|
|
|
|
|
|
INCOME TAXES EXPENSES |
|
| (4,310) |
| (2,421) |
|
|
|
|
|
|
NET (LOSS)/INCOME |
| $ (1,204) |
| $ 16,148 | |
|
|
|
|
|
|
Earnings per common share |
|
|
|
|
|
Basic and fully diluted |
|
| $ (1,204) |
| $ 16,148 |
|
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING | 1 |
| 1 | ||
See accompanying notes to consolidated financial statements. |
FF3
| HIPPO LACE LIMITED | |||||
| CONSOLIDATED STATEMENT OF STOCKHOLDER'S EQUITY | |||||
| FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 | |||||
| AND FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011, | |||||
|
| |||||
|
|
|
|
|
| |
|
|
|
|
|
| |
| Common Stock | Additional |
| Total | ||
| paid-in | Retained | stockholder's | |||
| Number | Amount | capital | earnings | equity | |
|
|
|
|
|
| |
Balance at December 11, 2009 (date of inception) |
|
|
|
|
| |
- | $ - | - | $ - | $ - | ||
Common stock issued for cash | 1 | 1 |
| - | 1 | |
Acquisition of Legend Sun | - | - | 86,198 | - | 86,198 | |
Net income for the period | - | - | - | 12,730 | 12,730 | |
Balance as of March 31, 2010 | 1 | $ 1 | $ 86,198 | $ 12,730 | $ 98,929 | |
Net loss for the period | - | - | - | (1,204) | (1,204) | |
Balance as of February 9, 2011 | 1 | $ 1 | $ 86,198 | $ 11,526 | $ 97,725 | |
| See accompanying notes to consolidated financial statements. |
FF4
HIPPO LACE LIMITED | ||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||
|
|
| For the period from April 1, 2010 to February 9, |
| For the period from February 24, 2010 to March 31, | |
|
|
| 2011 |
| 2010 | |
|
|
|
|
|
| |
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
| ||
Net (loss)/income |
|
| $ (1,204) |
| $ 16,148 | |
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities: |
|
|
|
|
| |
Depreciation |
|
| 20,785 |
| 45 | |
Changes in operating assets and liabilities: |
|
|
|
|
| |
Due from related party |
|
| 17,832 |
| (20,545) | |
Account receivable |
|
| (10,273) |
| - | |
Other receivable |
|
| (117) |
| (5,417) | |
Inventories |
|
| 2,604 |
| 2,597 | |
Prepaid expenses |
|
| (5,668) |
| 9,218 | |
Security deposits |
|
| (139) |
| - | |
Accounts payable and accrual expenses |
|
| (10,614) |
| 15,405 | |
Income tax payable |
|
| 4,311 |
| 2,421 | |
Due to related party |
|
| (1,832) |
| (22,005) | |
Shareholders loan |
|
| 184,226 |
| - | |
NET CASH PROVIDED BY/(USED IN) OPERATING ACTIVITIES |
| 199,911 |
| (2,133) | ||
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
| ||
Cash paid for acquisition of subsidiary, net of cash acquired |
| - |
| (177,565) | ||
Purchase of property and equipment |
|
| (4,879) |
| - | |
NET CASH USED IN INVESTING ACTIVITIES |
| (4,879) |
| (177,565) | ||
|
|
|
|
| ||
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
| ||
(Repayment of)/Proceed from stockholder's loan |
|
| (196,266) |
| 195,020 | |
NET CASH (USED IN)/PROVIDED BY FINANCING ACTIVITIES | (196,266) |
| 195,020 | |||
|
|
|
|
|
| |
NET (DECREASE)/INCREASE IN CASH |
|
| (1,234) |
| 15,322 |
FF5
CASH |
|
|
|
|
| |||||||
Beginning of period |
|
| 15,322 |
| - | |||||||
|
|
|
|
|
| |||||||
End of period |
|
| $ 14,088 |
| $ 15,322 | |||||||
|
|
|
|
|
| |||||||
Supplemental disclosures of cash flow information: |
|
|
|
| ||||||||
Cash paid for interest |
|
| $ - |
| $ - | |||||||
Cash paid for income taxes |
|
| $ - |
| $ - | |||||||
|
|
|
|
|
| |||||||
Cash paid for acquisition of subsidiary, net of cash acquired: |
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
|
| ||
Consideration paid: |
|
|
|
|
|
|
|
| ||||
Cash paid, net of cash acquired |
|
|
|
|
|
|
| $ 177,565 | ||||
|
|
|
|
|
|
|
|
| ||||
Allocated to: |
|
|
|
|
|
|
|
| ||||
| Inventory |
|
|
|
|
|
| $ 5,201 | ||||
| Due from related party |
|
|
|
|
|
| 10,272 | ||||
| Other receivable and prepaid expenses |
|
|
|
|
|
| 9,651 | ||||
| Security deposit |
|
|
|
|
|
| 40,960 | ||||
| Property and equipment |
|
|
|
|
|
| 124,834 | ||||
| Accounts payable |
|
|
|
|
|
| (7,561) | ||||
| Accrued expenses |
|
|
|
|
|
| (7,535) | ||||
| Due to related party |
|
|
|
|
|
| (30,817) | ||||
| Stockholders loan payable to Sizegenic |
|
|
|
|
|
| (86,198) | ||||
|
|
|
|
|
|
|
| $ 58,807 | ||||
Value of excess of purchase price over net assets |
|
|
|
|
| |||||||
| Acquired allocated to: |
|
|
|
|
|
|
| ||||
|
| Goodwill |
|
|
|
|
|
|
| $ 118,758 |
See accompanying notes to consolidated financial statements.
FF6
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 1 ORGANIZATION
Hippo Lace Limited (the Company) was incorporated on December 11, 2009 in the British Virgin Islands (BVI) with a maximum authorized share capital of 50,000 ordinary shares. On January 12, 2010, a share was issued for $1 to Mr. Gu Yao, who is the sole shareholder of the Company. The Company principally acts as an investing holding company.
In February 2010, the Company entered into and consummated an agreement with Sizegenic Holdings Limited, a BVI corporation, to acquire 100% interests of its wholly owned subsidiary, Legend Sun Limited (Legend Sun). The consideration of $182,982, pursuant to the supplementary agreement, , was paid in full on February 17, 2010 (i) to acquire all of the issued and outstanding shares of Legend Sun owned by Sizegenic, and (ii) to pay off the outstanding shareholder loan owed to Sizegenic by Legend Sun, and the share transfer was completed on February 24, 2010. Legend Sun is a limited liability company incorporated and domiciled in Hong Kong and its principal activity is to provide catering services in Hong Kong.
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(a)
Basis of Presentation
The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. The Companys functional currency is the Hong Kong Dollar, however the accompanying consolidated financial statements have been translated and presented in United States Dollars.
(b)
Principles of Consolidation
The balance sheet as of February, 9, 2011 includes the Company and its wholly-owned subsidiary, Legend Sun. Additionally, the results of operations and cash flows includes the operations for the period from April 1, 2010 to February 9, 2011 of Legend Sun. All intercompany accounts and transactions have been eliminated
(c)
Use of estimates
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management of the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The Companys significant estimates include the reserves related to receivables, the recoverability and useful lives of long lived assets and realizable values for inventories.
FF7
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(d)
Foreign currency translation
Assets and liabilities of foreign subsidiaries are translated at the rate of exchange in effect on the balance sheet date; income and expenses are translated at the average rate of exchange prevailing during the period. The related transaction adjustments are reflected in Accumulated other comprehensive income / (loss) in the equity section of our consolidated balance sheet.
The period-end rates for February 9, 2011 of Hong Kong dollar to one US dollar was HK$7.7800 respectively; average rates for the period from April 1, 2010 to February 9, 2011 was HK$7.7644 respectively.
(e)
Property and equipment
Property and equipment are stated at cost less accumulated depreciation and impairment losses. Improvements to leased assets or fixtures are amortized over their estimated useful lives or lease period, whichever is shorter. Expenditures for repairs and maintenance, which do not extend the useful life of the assets, are expensed as incurred.
Depreciation expense is recorded over the assets estimated useful lives or lease period, using the straight line method, at the following annual rates:-
Furniture and equipment: 10% - 20%, per annum
Computer equipment: 10%, per annum
Leasehold improvement: over the lease term
(f)
Inventories
Inventories consist of finished goods which include food and beverage materials and products for catering service. Inventories are measured at the lower of cost or market. The cost of inventories comprises all costs of purchases, costs of conversion and other costs incurred in bringing the inventories to their present location and condition and is assigned by using a first-in first-out basis. Market value is determined by reference to selling prices after the balance sheet date or to managements estimates based on prevailing market conditions. The management also regularly evaluates the composition of its inventories to identify slow-moving and obsolete inventories to determine if a valuation allowance is required.
FF8
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(g)
Accounts receivables
Accounts receivable are shown net of allowance for doubtful accounts. During the period, there were no bad debts incurred and no allowance for doubtful accounts recorded at February 9, 2011. The Companys management has established an allowance for doubtful accounts sufficient to cover probable and reasonably estimable losses. The allowance for doubtful accounts considers a number of factors, including collection experience, current economic trends, estimates of forecasted write-offs, aging of the accounts receivable portfolios, industry norms, regulatory decisions and other factors. Management reviews the composition of accounts receivable and analyzes any historical bad debts, customer concentrations, and customer credit worthiness. Managements policy is to record reserve primarily on a specific identification basis. Accounts are written off after use of a collection agency is deemed to be no longer useful. The accounts receivable balance at February 9, 2011 represents the first year subfranchise annual fee from Sino Wish, the subfranchisee located in Hong Kong commenced in April 2010.
(h)
Other receivable
Other receivables mainly represent the coffee machine purchased on behalf of Sino Wish.
(i)
Cash
Cash consist of cash on hand and at banks. Substantially all of the Company's cash deposits are held with financial institutions located in Hong Kong. Management believes these financial institutions are of high credit quality.
(j)
Goodwill
Goodwill represents the excess of the purchase price over the fair value of the identifiable tangible and intangible assets acquired and the fair value of liabilities assumed in an acquisition. Accounting Standards Codification (ASC)-350-30-50 Goodwill and Other Intangible Assets requires the testing of goodwill and indefinite-lived intangible assets for impairment at least annually. The Company tests goodwill for impairment in the fourth quarter each year. Goodwill impairment is computed using the expected present value of associated future cash flows. There was no impairment of goodwill as of February 9, 2011 and March 31, 2010.
FF9
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(k)
Impairment of long-lived assets
Long-lived assets are comprised of property and equipment. Pursuant to the provisions of ASC360-10, Property, plant and equipment, long-lived assets to be held and used are reviewed for possible impairment whenever events indicate that the carrying amount of such assets may not be recoverable by comparing the undiscounted cash flows associated with the assets to their carrying amounts. If such a review indicates an impairment, the carrying amount would be reduced to fair value.
Based on the Companys assessment, there were no events or changes in circumstances that would indicate any impairment of long-lived assets as of February 9, 2011 and March 31, 2010.
(l)
Accounts payable and accrued expenses consist of the following:
|
|
|
|
| As of |
| As of | |
|
|
|
|
|
| February 9, 2011 |
| March 31, 2010 |
Accounts payable | 14,049 |
| $ 6,049 | |||||
Accrued expenses |
|
|
| |||||
| Legal and professional fees |
| 5,264 |
| 16,000 | |||
| Payroll and other operating expenses | 2,746 |
| 10,624 | ||||
|
|
|
|
|
| 22,059 |
| $ 32,673 |
(m)
Fair value measurements
ASC Topic 820, Fair Value Measurement and Disclosures, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC Topic 820 also establishes a fair value hierarchy which requires classification based on observable and unobservable inputs when measuring fair value. There are three levels of inputs that may be used to measure fair value:
Level 1 Quoted prices in active markets for identical assets or liabilities.
Level 2 Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
FF10
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(m)
Fair value measurements ( /Contd)
Determining which category an asset or liability falls within the hierarchy requires significant judgment. The Company evaluates its hierarchy disclosures each quarter.
The carrying values of cash, accounts and other receivables, accounts payable and accrued expenses, short-term borrowings from and lending to related party, and stockholders loan approximate fair values due to their short maturities.
There was no asset or liability measured at fair value on a non-recurring basis as of February 9, 2011 and March 31, 2010.
(n)
Income Taxes
Income taxes are provided for using the liability method of accounting in accordance with ASC 740 Income Taxes. A deferred tax asset or liability is recorded for all temporary differences between financial and tax reporting. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax basis. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
Deferred income tax assets and liabilities are determined based upon differences between the financial reporting and tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be effective when the differences are expected to reverse.
Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the statements of income in the period that includes the enactment date.
The Company adopted ASC 740 which prescribes a more-likely-than-not threshold for financial statement recognition and measurement of a tax position taken in the tax return. This interpretation also provides guidance on de-recognition of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, accounting for interest and penalties associated with tax positions, accounting for income taxes in interim periods and income tax disclosures.
FF11
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(o)
Other comprehensive income
The Company has adopted ASC 220 Comprehensive Income. This statement establishes rules for the reporting of comprehensive income and its components. Comprehensive income consists of net income and foreign currency translation adjustments.
(p)
Revenue recognition
Revenue represents the invoiced value of goods sold or services provided. Revenue is recognized when all the following criteria are met:
(i)
Persuasive evidence of an arrangement exists.
(ii)
Services had been rendered.
(iii)
The sellers price to the buyer is fixed or determinable, and
(iv)
Collectivity is reasonably assured.
Revenue from sales is recognized when food and beverage products are sold. Franchise fee income on the annual fee for sublicensing of the brand name and trademark Caffe Kenon and the 10% management fee on eligible monthly net income of subfranchisee are recognized after granting the non-exclusive rights and all contractual obligation are performed and report of net income from subfranchisee respectively. The franchise fee income of $22,266 recognized for the period from April 1, 2010 to February 9, 2011 represents;
| 1st annual subfranchise fee (HK$80,000) from Sino Wish Limited | $ 10,272 |
| 1st annual subfranchise fee (RMB80,000) from Beijing Kenon Catering Ltd. | 11,880 |
| 10% subfranchise management fee from Sino Wish Limited | 114 |
|
| $ 22,266 |
(q)
Employee benefits
The Company operates a Mandatory Provident Fund Scheme (the "MPF Scheme") under the Hong Kong Mandatory Provident Fund Schemes Ordinance for those employees employed under the jurisdiction of the Hong Kong Employment Ordinance. The MPF Scheme is a defined contribution scheme, the assets of which are held in separate trustee-administered funds. The Company's contributions to the scheme are expensed as incurred and are vested in accordance with the scheme' vesting scales.
FF12
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(r)
Segment information
The Company uses the management approach in determining reportable operating segments. The management approach considers the internal organization and reporting used by the Companys chief operating decision maker for making operating decisions and assessing performance as the source for determining the Companys operating segments. Management, including the chief operating decision maker, reviews operating results solely by monthly revenue and operating results of Legend Sun, the operating subsidiary in Hong Kong. As such, management has determined that Companys franchise operations in Hong Kong and Beijing are two operating segments and geographic information has been presented..
(s)
Commitments and contingencies
In the normal course of business, the Company is subject to contingencies, including legal proceedings and environmental claims arising out of the normal course of businesses that relate to a wide range of matters, including among others, contracts breach liability. The Company records accruals for such contingencies based upon the assessment of the probability of occurrence and, where determinable, an estimate of the liability. Management may consider many factors in making these assessments including past history, scientific evidence and the specifics of each matter.
As of February 9, 2011 and March 31, 2010, the Company's management has evaluated all such proceedings and claims. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Company's financial position, liquidity or results of operations.
FF13
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(t)
Recent Accounting Pronouncements
We describe below recent pronouncements that have had or may have a significant effect on our financial statements. We do not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to our financial condition, results of operations, or disclosures.
In January 2010, the FASB issued new accounting guidance, under ASC Topic 820 on Fair Value Measurements and Disclosures. The guidance requires some new disclosures and clarifies some existing disclosure requirements about fair value measurement. The guidance now requires a reporting entity to use judgment in determining the appropriate classes of assets and liabilities and to provide disclosures about the valuation techniques and inputs used to measure fair value for both recurring and nonrecurring fair value measurements. The guidance is effective for interim and annual reporting periods beginning after December 15, 2009. As this standard relates specifically to disclosures, the adoption did not have a material impact on the Companys consolidated financial statements.
In February 2010, the FASB issued new accounting guidance, under ASC Topic 855 on Subsequent Events, which requires an entity that is an SEC filer to evaluate subsequent events through the date that the financial statements are issued and removes the requirements that an SEC filer disclose the date through which subsequent events have been evaluated. The guidance was effective upon issuance. The adoption of the guidance did not have a material impact on the Companys consolidated financial statements.
NOTE 3 BUSINESS ACQUISITION
In February 2010, the Company entered into a sale and purchase agreement with Sizegenic Holdings Limited, a BVI corporation, to acquire its wholly owned subsidiary, (Legend Sun). Pursuant to the sale and purchase agreement, the Company agreed to pay total consideration of $182,982 (approximate HK$1,425,024) in exchange for 100% ownership of Legend Sun. Legend Sun is a Hong Kong company and it principally engages in provision of catering services in Hong Kong. Pursuant to a Supplementary Agreement to the sale and purchase agreement, the consideration of 182,982 was (i) to acquire all of the issued and outstanding shares of Legend Sun owned by Sizegenic, and (ii) to pay off the outstanding shareholder loan owed to Sizegenic by Legend Sun. Cheung Ming is the sole shareholder of Sizegenic. There was no relationship between Gu Yao and Sizegenic or Cheung Ming prior to the sale of Legend Sun. The fair values of the assets acquired and liabilities assumed at the date of acquisition as determined in accordance with ASC 805, and the purchase price allocation at the date of acquisition, were as follows:
FF14
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 3 BUSINESS ACQUISITION ( \Contd)
Consideration paid: |
|
|
|
|
|
| ||
Cash paid |
|
|
|
|
| $ 182,982 | ||
Cash acquired |
|
|
|
|
| (5,417) | ||
Cash paid, net of cash acquired |
|
|
|
|
| 177,565 | ||
|
|
|
|
|
|
|
|
|
Allocated to: |
|
|
|
|
|
| ||
| Inventory |
|
|
|
| $ 5,201 | ||
| Due from related party |
|
|
|
| 10,272 | ||
| Other receivable and prepaid expenses |
|
|
|
| 9,651 | ||
| Security deposit |
|
|
|
| 40,960 | ||
| Property and equipment |
|
|
|
| 124,834 | ||
| Accounts payable |
|
|
|
| (7,561) | ||
| Accrued expenses |
|
|
|
| (7,535) | ||
| Due to related party |
|
|
|
| (30,817) | ||
| Stockholders loan payable to Sizegenic |
|
|
|
| (86,198) | ||
|
| Net tangible assets |
|
|
|
|
| $ 58,807 |
|
|
|
|
|
|
|
|
|
Value of excess of purchase price over net assets |
|
|
| |||||
| Acquired allocated to: |
|
|
|
|
| ||
|
| Goodwill |
|
|
|
|
| $ 118,758 |
NOTE 4 INVENTORIES
Inventories are stated at lower of cost or market. Inventories represent finished goods include food and beverage materials and products for catering services.
NOTE 5 PROPERTY AND EQUIPMENT
Property and equipment of the Company consist primarily of restaurant facilities and equipment owned and operated by the Company's wholly owned subsidiaries. Property and equipment as of February 9, 2011 and March 31, 2010 are summarized as follows:
FF15
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 5 PROPERTY AND EQUIPMENT ( \Contd)
| February 9, 2011 |
| March 31, 2010 | ||
Furniture & equipment |
| $ 51,835 |
|
| $ 46,956 |
Leasehold improvement |
| 86,001 |
|
| 86,001 |
Computer equipment |
| 7,066 |
|
| 7,066 |
|
|
|
|
|
|
Total |
| 144,902 |
|
| 140,023 |
Accumulated depreciation and amortization | (36,019) |
|
| (15,234) | |
Balance as at period ended |
| $ 108,883 |
|
| $ 124,789 |
Depreciation and amortization expense for the period from April 1, 2010 to February 9, 2011 and for the period from February 24, 2010 to March 31, 2010 were $20,785 and $45 respectively.
NOTE 6 SECURITY DEPOSITS
Security deposits mainly consist of five months rental and management fee security deposits, electricity and water meter deposits for company owned restaurant, and was recorded by the time of payment. Security and deposits as of February 9, 2011 are summarized as follows:
Rental and management fee security deposit | $ 35,888 |
|
Electricity deposit | 3,595 |
|
Water deposit | 771 |
|
Food supplies deposit | 962 |
|
| $ 41,216 |
|
NOTE 7 COST OF GOOD SOLD
Cost of goods sold consists of finished goods include food and beverage materials and products for catering services sold by company-owned restaurant and the subfranchise annual fee expenses and exclusive of depreciation expenses shown separately under Note 8 Operating Expenses.
NOTE 8 OPERATING EXPENSES
Operating expenses consist of the following for the period from April 1, 2010 to February 9, 2011 and for the period from February 24, 2010 to March 31, 2010:
FF16
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 8 OPERATING EXPENSES ( \Contd)
| Period from April 1, 2010 to February 9, 2011 | Period from February 24, 2010 to March 31, 2010 | ||
Staff costs |
| $ 65,787 |
| $ 11,059 |
Property rent, rate and management fee |
| 74,363 |
| 9,409 |
Electricity and utilities |
| 17,481 |
| 1,879 |
Depreciation |
| 20,784 |
| 45 |
Professional and audit fee |
| 9,604 |
| 16,153 |
Others |
| 27,839 |
| 9,570 |
Total |
| $ 215,859 |
| $ 48,115 |
NOTE 9 FRANCHISE ARRANGEMENTS
Franchise arrangements are pursuant to franchise agreements entered by the Company as the franchisee and Sizegenic Holdings Limited (Sizegenic) as the franchisor. The Agreements require payment of franchise fees on anniversary basis and continuing monthly management fee base upon a percent of franchisees net income after tax to Sizegenic throughout the term of franchise. Under this arrangement, two franchise agreements were entered in February and March 2010 respectively in which the Company is granted the right to operate a café bistro using the brand name Caffe Kenon for a term of 3 years and sublicense right to two subfranchisees in Hong Kong and Beijing respectively to use brand name caffe Kenon to operate a café bistro for a term of 3 years commencing from April 1, 2010. Franchise fee expenses on the use of the license of the brand name and trademark Caffe Kenon is recorded upon the granting of the non-exclusive rights by Sizegenic as the fee is non-refundable to and non-cancellable by the Company. Franchise fee income on the sublicensing of the brand name and trademark Caffe Kenon is recognized upon the granting of the non-exclusive rights to the franchisee as the fee is non-refundable to and non-cancellable by the franchisee and the Company has no further obligations since they are all assumed by franchisee throughout the term. The franchisee and the subfranchisees pay related occupancy costs including rent, property management fee and government rent and rates, insurance and maintenance for their owned restaurant. Franchisor has no obligation to any legal consequences arose from what the franchisee and subfranchisees assumed.
FF17
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 9 FRANCHISE ARRANGEMENTS ( /Contd)
The franchisee and subfranchisees have the right to renew for one additional term equal to the initial term granted under Franchisors franchise agreement after expiration of the initial term provided that franchisee and subfranchisees have, during the term of the agreement, substantially complied with all its provisions. Franchisee and subfranchisees must pay franchisor, three months prior to the date of renewal, a renewal fee to be agreed between franchisor and the franchisee/subfranchisees.
Franchise and management fee expenses due to Sizegenic are as follows:
| As of February 9, 2011 |
| As of March 31, 2010 |
|
|
|
|
Annual fee expenses for Company and subfranchisee-owned restaurant | $ - |
| $ 5,136 |
Management fee expense | - |
| - |
| $ - |
| $ 5,136 |
Future minimum franchise fee payments due from the Company under existing franchise and subfranchise arrangements are:
Year Ended March 31,
2011 |
| $ 20,544 |
2012 |
| 20,544 |
2013 |
| 5,136 |
Total |
| $ 46,224 |
Future minimum franchise fee payments due to the Company under existing subfranchise arrangements are:
Year Ended March 31,
2011 |
| $ 22,152 |
2012 |
| 16,472 |
2013 |
| 10,272 |
Total |
| $ 48,896 |
FF18
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 9 FRANCHISE ARRANGEMENTS ( /Contd)
Franchise fees owed to Sizegenic consist of franchise and subfranchise annual fee and monthly franchise management fee applicable to profit after tax of Company-owned restaurant. The subfranchise annual fee expense in total of $10,272 for Hong Kong and Beijing owed to Sizegenic partially offset the annual fee income in total of $22,152 owed by subfranchisee in HK and Beijing.
The first year franchise annual fee owed to Sizegenic for the Company-owned restaurant at $5,136 as of Mar 31, 2010 was after a special 50% discount and full amount of $10,272 is due per annum beginning in the second year and throughout the term of the agreement.
NOTE 10 SEGMENT INFORMATION
The Company has two reportable segments that include franchised to operate an owned Caffe Kenon in Hong Kong and subfranchise to operate two Caffe Kenon in Hong Kong and Beijing respectively.
Each reportable segment is separately organized and focuses on different customer groups of consumers and subfranchisees. Each reportable segment prepares a stand-alone set of financial reporting package including information such as revenue, expenses, and goodwill, and the package is regularly reviewed by the Chief Executive Officer.
The following is a summary of relevant information relating to each segment reconciled to amount son the accompanying consolidated financial statements for the period from April 1, 2010 to February 9, 2011.
FF19
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 10 SEGMENT INFORMATION ( /Contd)
(A)
Business segment reporting by services
| Franchise |
| Subfranchise |
| Total |
|
|
|
|
|
|
Revenue | $ 289,426 |
| $ 22,266 |
| $ 311,692 |
|
|
|
|
|
|
Depreciation and amortization | (20,785) |
| - |
| (20,785) |
|
|
|
|
|
|
Cost of revenues and operating expenses |
|
|
|
|
|
excluding depreciation and amortization | (278,972) |
| (11,834) |
| (290,806) |
|
|
|
|
|
|
Operating income/(loss) | (10,331) |
| 10,432 |
| 101 |
Other income | 4,069 |
| - |
| 4,069 |
Other expenses | (1,064) |
| - |
| (1,064) |
|
|
|
|
|
|
Total other income, net | 3,005 |
| - |
| 3,005 |
|
|
|
|
|
|
Income tax | 2,589 |
| 1,721 |
| 4,310 |
|
|
|
|
|
|
Net income after tax | ($ 9,915) |
| $ 8,711 |
| ($ 1,204) |
|
|
|
|
|
|
Total assets, excluding goodwill | 176,698 |
| 22,266 |
| 198,964 |
|
|
|
|
|
|
Goodwill | 32,560 |
| - |
| 32,560 |
|
|
|
|
|
|
Capital expenditure | 4,879 |
| - |
| 4,879 |
(B)
Business segment reporting by geography
As its secondary segments, the Company reports two geographical areas, which are the main market areas: Hong Kong and Beijing. There is no any single foreign country market accounting for more than 10% of total revenues for the period from April 1, 2010 to February 9, 2011.
| Hong Kong |
| Beijing |
| Total |
Geographic segment revenue | $ 299,812 |
| $ 11,880 |
| $ 311,692 |
FF20
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 11 INCOME TAX
The Company and its subsidiaries are subject to income tax on an entity basis on income arising in or derived from the tax jurisdictions in which they operate.
Substantially all of the Companys income before income tax expenses is generated by its operating subsidiary, Legend Sun, in Hong Kong.
A reconciliation of the expected income tax expense (based on HK income tax rate) to the actual income tax expense is as follows:
| Period from April 1, 2010 to February 9, 2011 |
| Period from February 24, 2010 to March 31, 2010 |
Income before tax | $ 3,106 |
| $ 18,569 |
HK income tax rate | 16.5% |
| 16.5% |
Expected income tax expenses calculated at |
|
|
|
HK income tax rate | 512 |
| 3,064 |
Temporary difference | 3,798 |
| (643) |
Actual income tax expense | $ 4,310 |
| $ 2,421 |
The Company's income tax provision in respect of operations in Hong Kong is calculated at the applicable tax rates on the estimated assessable profits for the year based on existing legislation, interpretations and practices in respect thereof. The standard tax rate applicable to the Company was 16.5%. The temporary difference of $3,798 mainly represents adjustment of overprovision of income tax due to loss result for February 2011 and posted at February month end account closing. The tax adjustment attributed to the loss for the period from February 1 to 9, 2011 is $249 and immaterial. No deferred tax liability has been provided as the amount involved is immaterial.
NOTE 12 OPERATING LEASE COMMITMENTS
The Company entered into a rent agreement on June 1, 2009 to lease premises for operation of our Company-owned restaurant for a term of 5 years at a monthly rental rate of $6,667 for the first three years and $8,333 for the last two years.
A of February 9, 2011, the total future minimum lease payments under non-cancellable operating lease in respect of leased premises are payable as follows:-
FF21
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 12 OPERATING LEASE COMMITMENTS ( /Contd)
Year ended March 31, |
|
|
2011 |
| $ 10,959 |
2012 |
| 80,004 |
2013 |
| 96,664 |
2014 |
| 99,996 |
2015 |
| 16,666 |
Total |
| $ 304,289 |
NOTE 13 RELATED PARTY TRANSACTIONS
Balance with related party
| February 9, 2011 |
| March 31, 2010 |
(a)Stockholders loan: |
|
|
|
- Gu Yao, stockholder | $ 184,226 |
| $ 196,266 |
|
|
|
|
Due from related party: |
|
|
|
(b)Beijing Kenon Bistro Catering Limited (BJ Kenon) (Under common control of Gu Yao) | $ 12,985 |
| $ - |
(c) Due from related party: |
|
|
|
- Joystick Limited (Joystick) (Under common control of Cheung Ming) | $ - |
| $ 30,817 |
|
|
|
|
Amount charge to Joystick | $ - |
| $ 51,362 |
(d) Due to related party: |
|
|
|
- Sizegenic Holdings Limited (Sizegenic) (Common stockholder, Cheung Ming) | $ 6,980 |
| $ 8,812 |
(a) The stockholders loan mainly represents the loan advance to the Company by Gu Yao for acquisition of the wholly own subsidiary on February 24, 2010, Legend Sun. This loan agreement was entered by the Company and Gu Yao on December 11, 2009 for a term of 2 years. This loan is unsecured, non-interest bearing and repayable after one year on December 11, 2011.
FF22
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 13 RELATED PARTY TRANSACTIONS ( /Contd)
The Company had amount charged to and by related parties.
(b) The amount charged to BJ Kenon represents the first year annual franchise fee income pursuant to the franchise agreement for a term of 3 years entered on April 1, 2010.
(c) The amount due from Joystick represents the monthly fee at $10,272 for consultancy services to Joystick to operate a Portugal café bristro for January to March 2010. It has been offset with amount due to Sizegenic as of December 2010 through agreement with Sizegenic.
The amount charged to Joystick represents the consultancy services fee for February to March 2010 and the forfeited consultancy service deposit due to termination of agreement before expiration of the term.
(d)The amount charged by Sizegenic as of March 31, 2010 and February 9, 2011 mainly represents the respective franchise annual fee after 50% discount and subfranchise annual fee for the first year pursuant to the related franchise agreements in place.
NOTE 14 CERTAIN RISK AND CONCENTRATION
Credit risk
As of February 9, 2011 and March 31, 2010, substantially all of the Companys cash included bank deposits in accounts maintained within Hong Kong, the Company has not experienced any losses in such accounts and believes it is not exposed to any significant risks on its cash in bank accounts.
There were no significant customers or vendors which accounts for 10% or more of the Companys revenues or purchases during the periods presented.
NOTE 15 SUBSEQUENT EVENT
We evaluated subsequent events through the issuance date of our financial statements. On February 10, 2011, the Company and the sole shareholder Mr. Gu Yao (Gu) entered into Share Exchange Agreement and Supplementary Agreement with Studio II Brands, INC. (Studio II), a Florida corporation whereby Studio II agreed to issue 2,291,100 shares of the common stock to Mr. Gu Yao as consideration (i) to acquire all of the issued and outstanding shares of HLL owned by Gu Yao valued at $34,450, and (ii) to pay off the outstanding shareholder loan owed to Gu Yao by HLL. Accordingly, after completion of the transaction described above, the outstanding shareholder loan in the amount of $184,226 was owed by HLL to its sole shareholder, Studio II.
FF23
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM APRIL 1, 2010 TO FEBRUARY 9, 2011
NOTE 15 SUBSEQUENT EVENT ( /Contd)
Upon consummation of the transaction, Studio II would become the ultimate holding entity of the Company. The exchange transaction was a private placement transaction, and the shares issued in the exchange transaction were not registered under the Securities Act of 1933, in reliance upon exemptions from registration provided by Section 4(2) of the Securities Act and by Regulation S promulgated under the Securities Act. Accordingly, all shares issued in the exchange transaction will constitute restricted securities as defined in Rule 144 under the Securities Act of 1933.
HLL and Beijing Kenon Bistro Catering Limited (BJ Kenon), the subfranchisee located in Beijing, agreed to terminate the franchise agreement signed on April 1, 2010 with effect from May 31, 2011 due to restructuring of Beijing subfranchisee who agreed to pay HLL an early termination fee of RMB40,000 (approximately $6,200). In this conjunction, no subfranchise fee income of RMB80,000 (approx. $11,080) for each of the remaining two year term of the agreement to be recognized in April of 2011 and 2012 respectively.
FF24
HIPPO LACE LIMITED | ||
| ||
FOR THE PERIOD FROM | ||
FEBRUARY 24, 2010 TO MARCH 31, 2010 |
| |
|
| |
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS |
| |
| Page | |
Report of Independent Registered Public Accounting Firm | FFF1 | |
Consolidated Balance Sheet as of March 31, 2010 | FFF2 | |
|
|
|
|
| |
|
| |
Consolidated Statement of Income and |
| |
| Comprehensive Income for the Period from February 24, 2010 to March 31, 2010 | FFF3 |
| ||
|
| |
|
| |
Consolidated Statement of Stockholders Equity |
| |
| for the Period from February 24, 2010 to March 31, 2010 | FFF4 |
|
| |
|
| |
|
| |
Consolidated Statement of Cash Flows |
| |
| for the Period from February 24, 2010 to March 31, 2010 | FFF5 - FFF6 |
|
| |
|
| |
|
| |
Notes to the Consolidated Financial Statements | FFF7 FFF20 |
FF25
UHY VOCATION HK CPA LIMITED
Chartered Accountants
Certified Public Accountants
3/F, Malaysia Building, 50 Gloucester Road, Wanchai,
HONG KONG,
Tel (852) 2332 0661(23 lines)
Fax (852) 2332 0304, 2388 2086
E-mail :cpa@uhy-hk.com
Website www.uhy-hk.com
REPORT OF INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM
TO THE BOARD OF DIRECTORS AND STOCKHOLDERS OF
HIPPO LACE LIMITED
We have audited the accompanying consolidated balance sheet of Hippo Lace Limited and subsidiary (the Company) as of March 31, 2010, and the related consolidated statement of operations, changes in stockholders equity, and cash flows for the period from February 24, 2010 to March 31, 2010. These consolidated financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Hippo Lace Limited and subsidiary as of March 31, 2010, and the consolidated results of its operations and its cash flows for the period from February 24, 2010 to March 31, 2010, in conformity with accounting principles generally accepted in the United States of America
/s/ UHY Vocation HK CPA Limited
UHY VOCATION HK CPA LIMITED
Certified Public Accountants
Hong Kong, the Peoples Republic of China, 20 APR 2012
An independent member firm of UHY
FFF1
HIPPO LACE LIMITED | ||||
CONSOLIDATED BALANCE SHEET | ||||
|
|
|
| |
|
| March 31, 2010 | ||
ASSETS |
|
| ||
CURRENTS ASSETS |
|
|
|
|
Cash |
|
|
| $ 15,322 |
Due from related party |
|
|
| 30,817 |
Other receivable |
|
|
| 5,734 |
Inventories |
|
|
| 2,604 |
Total current assets |
|
|
| 54,477 |
|
|
|
|
|
Property and equipment, net |
|
|
| 124,789 |
Security deposits |
|
|
| 41,077 |
Goodwill |
|
|
| 118,758 |
|
|
|
|
|
TOTAL ASSETS |
|
|
| $ 339,101 |
|
|
|
|
|
LIABILITIES AND STOCKHOLDER'S EQUITY |
|
| ||
CURRENT LIABILITIES |
|
|
|
|
Accounts payable and accrued expenses |
|
|
| $ 32,673 |
Income tax payable |
|
|
| 2,421 |
Due to related party |
|
|
| 8,812 |
TOTAL CURRENT LIABILITIES |
|
|
| 43,906 |
|
|
|
|
|
Stockholder's loan |
|
|
| 196,266 |
|
|
|
|
|
TOTAL LIABILITIES |
|
|
| 240,172 |
|
|
|
|
|
STOCKHOLDER'S EQUITY |
|
|
|
|
Common stock ,50,000 shares authorized without a par value; |
|
| ||
1 share issued and outstanding |
|
| 1 | |
Additional paid-in capital |
|
| 86,198 | |
Retained earnings |
|
|
| 12,730 |
TOTAL STOCKHOLDER'S EQUITY |
|
|
| 98,929 |
|
|
|
|
|
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY |
| $ 339,101 | ||
|
|
|
|
|
See accompanying notes to consolidated financial statements. |
FFF2
HIPPO LACE LIMITED | ||||
CONSOLIDATED STATEMENT OF INCOME AND COMPREHENSIVE INCOME | ||||
|
|
|
| For the period from February 24, 2010 to March 31, |
|
|
|
| 2010 |
REVENUE |
|
|
|
|
Food and beverage income |
|
|
| $ 23,695 |
Cost of goods sold (exclusive of depreciation) |
|
|
| (9,008) |
|
|
|
|
|
Gross profit |
|
|
| 14,687 |
Operating expenses |
|
|
| (48,115) |
OPERATING LOSS BEFORE INCOME TAXES |
| (33,428) | ||
|
|
|
|
|
OTHER INCOME/(EXPENSES) |
|
|
|
|
Other income |
|
|
| 51,997 |
Other expenses |
|
|
|
|
TOTAL OTHER INCOME, NET |
|
| 51,997 | |
|
|
|
|
|
INCOME BEFORE INCOME TAXES |
|
|
| 18,569 |
|
|
|
|
|
INCOME TAXES EXPENSES |
|
|
| (2,421) |
NET INCOME |
|
| $ 16,148 | |
|
|
|
|
|
Earnings per common share |
|
|
|
|
Basic and fully diluted |
|
|
| $ 16,148 |
|
|
|
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING |
| 1 | ||
See accompanying notes to consolidated financial statements. |
FFF3
| HIPPO LACE LIMITED | |||||
| CONSOLIDATED STATEMENT OF STOCKHOLDER'S EQUITY | |||||
| FOR THE PERIOD FROM FEBRUARY 24, 2010 TO MARCH 31, 2010 | |||||
|
| |||||
| Common Stock | Additional |
| Total | ||
| paid-in | Retained | stockholder's | |||
| Number | Amount | capital | earnings | equity | |
|
|
|
|
|
| |
|
|
|
|
|
| |
|
|
|
|
| ||
|
|
|
|
|
| |
|
|
|
|
|
| |
Balance as of February 23, 2010 | 1 | $ 1 | $ - | $ (3,418) | $ (3,417) | |
Additional paid-in capital | - | - | 86,198 | - | 86,198 | |
Net income for the period from February 24, 2010 to March 31, 2010 | - | - | - | 16,148 | 16,148 | |
Balance as of March 31, 2010 | 1 | $ 1 | $ 86,198 | $ 12,730 | $ 98,929 | |
|
|
|
|
|
| |
| See accompanying notes to consolidated financial statements. |
FFF4
HIPPO LACE LIMITED | ||||
CONSOLIDATED STATEMENT OF CASH FLOWS | ||||
|
|
| For the period from February 24, 2010 to March 31, | |
|
|
|
| 2010 |
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
| |
Net income |
|
|
| $ 16,148 |
Adjustments to reconcile net income to net cash used in operating activities: |
|
|
|
|
Depreciation |
|
|
| 45 |
Changes in operating assets and liabilities: |
|
|
|
|
Due from related party |
|
|
| (20,545) |
Other receivable |
|
|
| (5,417) |
Inventories |
|
|
| 2,597 |
Prepaid expenses |
|
|
| 9,218 |
Accounts payable and accrual expenses |
|
|
| 15,405 |
|
|
|
|
|
Income tax payable |
|
|
| 2,421 |
Due to related party |
|
|
| (22,005) |
NET CASH USED IN OPERATING ACTIVITIES |
| (2,133) | ||
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
| |
Cash paid for acquisition of subsidiary, net of cash acquired |
|
| (177,565) | |
NET CASH USED IN INVESTING ACTIVITIES |
|
| (177,565) | |
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
| |
Proceed from stockholder's loan |
|
|
| 195,020 |
NET CASH PROVIDED BY FINANCING ACTIVITIES |
|
| 195,020 | |
|
|
|
|
|
NET INCREASE IN CASH |
|
|
| 15,322 |
CASH |
|
|
| |
Beginning of period |
|
|
| - |
|
|
|
|
|
End of period |
|
|
| $ 15,322 |
|
|
|
|
|
Supplemental disclosures of cash flow information: |
|
|
| |
Cash paid for interest |
|
|
| $ - |
FFF5
Cash paid for income taxes |
|
|
| $ - | |||||||
|
|
|
|
| |||||||
Cash paid for acquisition of subsidiary, net of cash acquired: |
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
| ||
Consideration paid: |
|
|
|
|
|
|
| ||||
Cash paid, net of cash acquired |
|
|
|
|
|
| $ 177,565 | ||||
|
|
|
|
|
|
|
| ||||
Allocated to: |
|
|
|
|
|
|
| ||||
| Inventory |
|
|
|
|
| $ 5,201 | ||||
| Due from related party |
|
|
|
|
| 10,272 | ||||
| Other receivable and prepaid expenses |
|
|
|
|
| 9,651 | ||||
| Security deposit |
|
|
|
|
| 40,960 | ||||
| Property and equipment |
|
|
|
|
| 124,834 | ||||
| Accounts payable |
|
|
|
|
| (7,561) | ||||
| Accrued expenses |
|
|
|
|
| (7,535) | ||||
| Due to related party |
|
|
|
|
| (30,817) | ||||
| Stockholders loan payable to Sizegenic |
|
|
|
|
| (86,198) | ||||
| Net tangible assets |
|
|
|
|
| $ 58,807 | ||||
Value of excess of purchase price over net assets |
|
|
|
| |||||||
| acquired allocated to: |
|
|
|
|
|
| ||||
|
| Goodwill |
|
|
|
|
|
| $ 118,758 |
See accompanying notes to consolidated financial statements
FFF6
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 24, 2010 TO MARCH 31, 2010
NOTE 1 ORGANIZATION
Hippo Lace Limited (the Company) was incorporated on December 11, 2009 in the British Virgin Islands (BVI) with a maximum authorized share capital of 50,000 ordinary shares. On January 12, 2010, a share was issued for $1 to Mr. Gu Yao, who is the sole shareholder of the Company. The Company principally acts as an investing holding company.
In February 2010, the Company entered into and consummated an agreement with Sizegenic Holdings Limited, a BVI corporation, to acquire 100% interests of its wholly owned subsidiary, Legend Sun Limited (Legend Sun). The consideration of $182,982 was paid in full on February 17, 2010 to (i) acquire all of the issued and outstanding shares of Legend Sun owned by Sizegenic, and (ii) to pay off the outstanding shareholder loan owed to Sizegenic by Legend Sun, and the share transfer was completed on February 24, 2010. Legend Sun is a limited liability company incorporated and domiciled in Hong Kong and its principal activity is to provide catering services in Hong Kong.
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(a)
Basis of Presentation
The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. The Companys functional currency is the Hong Kong Dollar, however the accompanying consolidated financial statements have been translated and presented in United States Dollars.
(b)
Principles of Consolidation
The balance sheet as of March 31, 2010 includes the Company and its wholly-owned subsidiary, Legend Sun. Additionally, the results of operations and cash flows includes the operations for the period from February 24, 2010 to March 31, 2010 of Legend Sun. All intercompany accounts and transactions have been eliminated
(c)
Use of estimates
The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management of the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The Companys significant estimates include the reserves related to receivables, the recoverability and useful lives of long lived assets and realizable values for inventories.
FFF7
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 24, 2010 TO MARCH 31, 2010
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(d)
Foreign currency translation
Assets and liabilities of foreign subsidiaries are translated at the rate of exchange in effect on the balance sheet date; income and expenses are translated at the average rate of exchange prevailing during the period. The related transaction adjustments are reflected in Accumulated other comprehensive income / (loss) in the equity section of our consolidated balance sheet. The period-end rates for March 31, 2010 of Hong Kong dollar to one US dollar was HK$7.7800 respectively; average rates for the period from February 24, 2010 to March 31, 2010 was HK$7.7644 respectively.
(e)
Property and equipment
Property and equipment are stated at cost less accumulated depreciation and impairment losses. Improvements to leased assets or fixtures are amortized over their estimated useful lives or lease period, whichever is shorter. Expenditures for repairs and maintenance, which do not extend the useful life of the assets, are expensed as incurred.
Depreciation expense is recorded over the assets estimated useful lives or lease period, using the straight line method, at the following annual rates:-
Furniture and equipment: 10% - 20%, per annum
Computer equipment: 10%, per annum
Leasehold improvement: over the lease term
(f)
Inventories
Inventories consist of finished goods which include food and beverage materials and products for catering service. Inventories are measured at the lower of cost or market. The cost of inventories comprises all costs of purchases, costs of conversion and other costs incurred in bringing the inventories to their present location and condition and is assigned by using a first-in first-out basis. Market value is determined by reference to selling prices after the balance sheet date or to managements estimates based on prevailing market conditions. The management also regularly evaluates the composition of its inventories to identify slow-moving and obsolete inventories to determine if a valuation allowance is required.
FFF8
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 24, 2010 TO MARCH 31, 2010
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(g)
Accounts receivables
Accounts receivable are shown net of allowance for doubtful accounts. During the period, there were no bad debts incurred and no allowance for doubtful accounts recorded at March 31, 2010. The Companys management has established an allowance for doubtful accounts sufficient to cover probable and reasonably estimable losses. The allowance for doubtful accounts considers a number of factors, including collection experience, current economic trends, estimates of forecasted write-offs, aging of the accounts receivable portfolios, industry norms, regulatory decisions and other factors. Management reviews the composition of accounts receivable and analyzes any historical bad debts, customer concentrations, and customer credit worthiness. Managements policy is to record reserve primarily on a specific identification basis. Accounts are written off after use of a collection agency is deemed to be no longer useful. The accounts receivable balance as of March 31, 2010 is nil.
(h)
Other receivable
Other receivables mainly consist of coffee products paid on behalf of Sino Wish.
(i)
Cash
Cash consist of cash on hand and at banks. Substantially all of the Company's cash deposits are held with financial institutions located in Hong Kong. Management believes these financial institutions are of high credit quality.
(j)
Goodwill
Goodwill represents the excess of the purchase price over the fair value of the identifiable tangible and intangible assets acquired and the fair value of liabilities assumed in an acquisition. Accounting Standards Codification (ASC)-350-30-50 Goodwill and Other Intangible Assets requires the testing of goodwill and indefinite-lived intangible assets for impairment at least annually. The Company tests goodwill for impairment in the fourth quarter each year. Goodwill impairment is computed using the expected present value of associated future cash flows. There was no impairment of goodwill as of March 31, 2010.
FFF9
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 24, 2010 TO MARCH 31, 2010
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(k)
Impairment of long-lived assets
Long-lived assets are comprised of property and equipment. Pursuant to the provisions of ASC360-10, Property, plant and equipment, long-lived assets to be held and used are reviewed for possible impairment whenever events indicate that the carrying amount of such assets may not be recoverable by comparing the undiscounted cash flows associated with the assets to their carrying amounts. If such a review indicates an impairment, the carrying amount would be reduced to fair value.
Based on the Companys assessment, there were no events or changes in circumstances that would indicate any impairment of long-lived assets as of March 31, 2010.
(l)
Accounts payable and accrued expenses consist of the following:
|
|
|
|
|
| As of | |
|
|
|
|
|
|
| March 31, 2010 |
Accounts payable |
|
| $ 6,049 | ||||
Accrued expenses |
|
|
| ||||
| Legal and professional fees |
|
| 16,000 | |||
| Payroll and other operating expenses |
| 10,624 | ||||
|
|
|
|
|
|
| $ 32,673 |
(m)
Fair value measurements
ASC Topic 820, Fair Value Measurement and Disclosures, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC Topic 820 also establishes a fair value hierarchy which requires classification based on observable and unobservable inputs when measuring fair value. There are three levels of inputs that may be used to measure fair value:
Level 1 Quoted prices in active markets for identical assets or liabilities.
Level 2 Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
FFF10
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 24, 2010 TO MARCH 31, 2010
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(m)
Fair value measurements ( /Contd)
Determining which category an asset or liability falls within the hierarchy requires significant judgment. The Company evaluates its hierarchy disclosures each quarter.
The carrying values of cash, accounts and other receivables, accounts payable and accrued expenses, short-term borrowings from and lending to related party, and stockholders loan approximate fair values due to their short maturities.
There was no asset or liability measured at fair value on a non-recurring basis as of March 31, 2010.
(n)
Income Taxes
Income taxes are provided for using the liability method of accounting in accordance with ASC 740 Income Taxes. A deferred tax asset or liability is recorded for all temporary differences between financial and tax reporting. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax basis. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
Deferred income tax assets and liabilities are determined based upon differences between the financial reporting and tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be effective when the differences are expected to reverse.
Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the statements of income in the period that includes the enactment date.
The Company adopted ASC 740 which prescribes a more-likely-than-not threshold for financial statement recognition and measurement of a tax position taken in the tax return. This interpretation also provides guidance on de-recognition of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, accounting for interest and penalties associated with tax positions, accounting for income taxes in interim periods and income tax disclosures.
FFF11
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 24, 2010 TO MARCH 31, 2010
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(o)
Other comprehensive income
The Company has adopted ASC 220 Comprehensive Income. This statement establishes rules for the reporting of comprehensive income and its components. Comprehensive income consists of net income and foreign currency translation adjustments.
(p)
Revenue recognition
Revenue represents the invoiced value of goods sold or services provided. Revenue is recognized when all the following criteria are met:
a.
Persuasive evidence of an arrangement exists.
b.
Services had been rendered.
c.
The sellers price to the buyer is fixed or determinable, and
d.
Collectivity is reasonably assured.
Revenue from sales is recognized when food and beverage products are sold.
(q)
Employee benefits
The Company operates a Mandatory Provident Fund Scheme (the "MPF Scheme") under the Hong Kong Mandatory Provident Fund Schemes Ordinance for those employees employed under the jurisdiction of the Hong Kong Employment Ordinance. The MPF Scheme is a defined contribution scheme, the assets of which are held in separate trustee-administered funds. The Company's contributions to the scheme are expensed as incurred and are vested in accordance with the scheme' vesting scales.
(r)
Segment information
The Company uses the management approach in determining reportable operating segments. The management approach considers the internal organization and reporting used by the Companys chief operating decision maker for making operating decisions and assessing performance as the source for determining the Companys operating segments. Management, including the chief operating decision maker, reviews operating results solely by monthly revenue and operating results of Legend Sun, the operating subsidiary in Hong Kong. As such, management has determined that Legend Sun is the Companys only operating segment. As the Companys operations and customers are principally all located in Hong Kong, no geographic information has been presented.
FFF12
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 24, 2010 TO MARCH 31, 2010
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(s)
Commitments and contingencies
In the normal course of business, the Company is subject to contingencies, including legal proceedings and environmental claims arising out of the normal course of businesses that relate to a wide range of matters, including among others, contracts breach liability. The Company records accruals for such contingencies based upon the assessment of the probability of occurrence and, where determinable, an estimate of the liability. Management may consider many factors in making these assessments including past history, scientific evidence and the specifics of each matter.
As of March 31, 2010, the Company's management has evaluated all such proceedings and claims. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Company's financial position, liquidity or results of operations.
(t)
Recently Issued Accounting Pronouncements
We describe below recent pronouncements that have had or may have a significant effect on our financial statements. We do not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to our financial condition, results of operations, or disclosures.
In January 2010, the FASB issued new accounting guidance, under ASC Topic 820 on Fair Value Measurements and Disclosures. The guidance requires some new disclosures and clarifies some existing disclosure requirements about fair value measurement. The guidance now requires a reporting entity to use judgment in determining the appropriate classes of assets and liabilities and to provide disclosures about the valuation techniques and inputs used to measure fair value for both recurring and nonrecurring fair value measurements. The guidance is effective for interim and annual reporting periods beginning after December 15, 2009. As this standard relates specifically to disclosures, the adoption did not have a material impact on the Companys condensed consolidated financial statements.
In February 2010, the FASB issued new accounting guidance, under ASC Topic 855 on Subsequent Events, which requires an entity that is an SEC filer to evaluate subsequent events through the date that the financial statements are issued and removes the requirements that an SEC filer disclose the date through which subsequent events have been evaluated. The guidance was effective upon issuance. The adoption of the guidance did not have a material impact on the Companys condensed consolidated financial statements.
FFF13
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 24, 2010 TO MARCH 31, 2010
NOTE 3 BUSINESS ACQUISITION
In February 2010, the Company entered into a sale and purchase agreement with Sizegenic Holdings Limited, a BVI corporation, to acquire its wholly owned subsidiary, (Legend Sun). Pursuant to the sale and purchase agreement, the Company agreed to pay total consideration of $182,982 (approximate HK$1,425,024) in exchange for 100% ownership of Legend Sun. Legend Sun is a Hong Kong company and it principally engages in provision of catering services in Hong Kong. Pursuant to a Supplementary Agreement to the sale and purchase agreement, the consideration of 182,982 was (i) to acquire all of the issued and outstanding shares of Legend Sun owned by Sizegenic, and (ii) to pay off the outstanding shareholder loan owed to Sizegenic by Legend Sun. Cheung Ming is the sole shareholder of Sizegenic. There was no relationship between Gu Yao and Sizegenic or Cheung Ming prior to the sale of Legend Sun. The fair values of the assets acquired and liabilities assumed at the date of acquisition as determined in accordance with ASC 805, and the purchase price allocation at the date of acquisition, were as follows:
Consideration paid: |
|
|
|
|
|
| ||
Cash paid |
|
|
|
|
| $ 182,982 | ||
Cash acquired |
|
|
|
|
| (5,417) | ||
Cash paid, net of cash acquired |
|
|
|
|
| 177,565 | ||
|
|
|
|
|
|
|
|
|
Allocated to: |
|
|
|
|
|
| ||
| Inventory |
|
|
|
| $ 5,201 | ||
| Due from related party |
|
|
|
| 10,272 | ||
| Other receivable and prepaid expenses |
|
|
|
| 9,651 | ||
| Security deposit |
|
|
|
| 40,960 | ||
| Property and equipment |
|
|
|
| 124,834 | ||
| Accounts payable |
|
|
|
| (7,561) | ||
| Accrued expenses |
|
|
|
| (7,535) | ||
| Due to related party |
|
|
|
| (30,817) | ||
| Stockholders loan payable to Sizegenic |
|
|
|
| (86,198) | ||
|
| Net tangible assets |
|
|
|
|
| $ 58,807 |
|
|
|
|
|
|
|
|
|
Value of excess of purchase price over net assets |
|
|
| |||||
| Acquired allocated to: |
|
|
|
|
| ||
|
| Goodwill |
|
|
|
|
| $ 118,758 |
FFF14
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 24, 2010 TO MARCH 31, 2010
NOTE 4 INVENTORIES
Inventories are stated at lower of cost or market. Inventories represent finished goods include food and beverage materials and products for catering services.
NOTE 5 PROPERTY AND EQUIPMENT
Property and equipment of the Company consist primarily of restaurant facilities and equipment owned and operated by the Company's wholly owned subsidiaries. Property and equipment as of March 31, 2010 are summarized as follows:
| March 31, 2010 | |
Furniture & equipment |
| $ 46,956 |
Leasehold improvement |
| 86,001 |
Computer equipment |
| 7,066 |
|
|
|
Total |
| 140,023 |
Accumulated depreciation and amortization |
| (15,234) |
Balance as at period ended |
| $ 124,789 |
Depreciation and amortization expense for the period from February 24 to March 31, 2010 was $45.
NOTE 6 SECURITY DEPOSITS
Security deposits mainly consist of five months rental and management fee security deposits, electricity and water meter deposits for company owned restaurant, and was recorded by the time of payment. Security and deposits as of March 31, 2010 are summarized as follows:
Rental and management fee security deposit | $ 35,888 |
|
Electricity deposit | 3,595 |
|
Water deposit | 771 |
|
Food supplies deposit | 706 |
|
Other deposit | 117 |
|
| $ 41,077 |
|
FFF15
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 24, 2010 TO MARCH 31, 2010
NOTE 7 COST OF GOODS SOLD
Cost of goods sold consists of finished goods include food and beverage materials and products for catering services sold by company-owned restaurant and exclusive of depreciation expenses shown separately under Note 8 Operating Expenses.
NOTE 8 OPERATING EXPENSES
Operating expenses consist of the period from February 24, 2010 to March 31, 2010
Staff costs |
| $ 11,059 |
Property rent, rate and management fee |
| 9,409 |
Electricity and utilities |
| 1,879 |
Depreciation |
| 45 |
Professional and audit fee |
| 16,153 |
Others |
| 9,570 |
Total |
| $ 48,115 |
NOTE 9 FRANCHISE ARRANGEMENTS
Franchise arrangements are pursuant to franchise agreements entered by the Company as the franchisee and Sizegenic Holdings Limited (Sizegenic) as the franchisor. The Agreements require payment of franchise fees on anniversary basis and continuing monthly management fee base upon a percent of franchisees net income after tax to Sizegenic throughout the term of franchise. Under this arrangement, two franchise agreements were entered in February and March 2010 respectively in which the Company is granted the right to operate a café bistro using the brand name Caffe Kenon for a term of 3 years and subfranchise right to two subfranchisees in Hong Kong and Beijing respectively to use brand name caffe Kenon to operate a café bistro for a term of 3 years commencing from April 1, 2010. Franchise fee expenses on the use of the license of the brand name and trademark Caffe Kenon is recorded upon the granting of the non-exclusive rights by Sizegenic as the fee is non-refundable to and non-cancellable by the Company. Franchise fee income on the sublicensing of the brand name and trademark Caffe Kenon is recognized upon the granting of the non-exclusive rights to the franchisee as the fee is non-refundable to and non-cancellable by the franchisee and the Company has no further obligations since they are all assumed by franchisee throughout the term. The franchisee and the subfranchisees pay related occupancy costs including rent, property management fee and government rent and rates, insurance and maintenance for their owned restaurant respectively. Franchisor has no obligation to any legal consequences arose from what the franchisee and subfranchisees assumed.
FFF16
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 24, 2010 TO MARCH 31, 2010
NOTE 9 FRANCHISE ARRANGEMENTS ( \Contd)
The franchisee and subfranchisees have the right to renew for one additional term equal to the initial term granted under Franchisors franchise agreement after expiration of the initial term provided that franchisee and subfranchisees have, during the term of the agreement, substantially complied with all its provisions. Franchisee and subfranchisees must pay franchisor, three months prior to the date of renewal, a renewal fee to be agreed between franchisor and the franchisee/subfranchisees. No franchise and management fee income recognized from subfranchisee as fees are accounted for the period.
Franchise and management fee expenses due to Sizegenic are as follows:
| February 24, 2009 to March 31, 2010 | |
Franchise fee expenses |
| $ 5,136 |
Franchise management fee expense |
| - |
|
| $ 5,136 |
Future minimum franchise fee payments due from the Company under existing franchise and subfranchise arrangements are:
Year Ended March 31,
2011 |
| $ 20,545 |
2012 |
| 20,545 |
2013 |
| 5,136 |
Total |
| $ 46,226 |
Future minimum franchise fee payments due to the Company under existing subfranchise arrangements are:
Year Ended March 31,
2011 |
| $ 22,153 |
2012 |
| 16,472 |
2013 |
| 10,272 |
Total |
| $ 48,897 |
Franchise fees consist of annual fee and monthly management fee applicable to profit after tax of Company-owned restaurant. Franchise fee owed to Sizegenic as of March 31, 2010 represents the first year franchise annual fee for the Company-owned restaurant at $5,136 after a special 50% discount and full amount of $10,272 is due per annum beginning in the second year and throughout the term of the agreement.
FFF17
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 24, 2010 TO MARCH 31, 2010
NOTE 10 INCOME TAX
The Company and its subsidiaries are subject to income tax on an entity basis on income arising in or derived from the tax jurisdictions in which they operate.
Substantially all of the Companys income before income tax expenses is generated by its operating subsidiary, Legend Sun, in Hong Kong.
A reconciliation of the expected income tax expense (based on HK income tax rate) to the actual income tax expense is as follows:
Income before tax |
| $ 18,569 |
HK income tax rate |
| 16.5% |
Expected income tax expenses calculated at |
|
|
HK income tax rate |
| 3,063 |
Temporary difference |
| (642) |
|
|
|
Actual income tax expense |
| $ 2,421 |
The Company's income tax provision in respect of operations in Hong Kong is calculated at the applicable tax rates on the estimated assessable profits for the year based on existing legislation, interpretations and practices in respect thereof. The standard tax rate applicable to the Company was 16.5%. The temporary difference of $642 for the period from February 24, 2010 to March 31, 2010 represents the difference between depreciation expenses and depreciation tax allowance for the plant and machinery. No deferred tax liability has been provided as the amount involved is immaterial.
NOTE 11 OPERATING LEASE COMMITMENTS
The Company entered into a rent agreement on June 1, 2009 to lease premises for operation of our Company-owned restaurant for a term of 5 years at a monthly rental rate of $6,667 for the first three years and $8,333 for the last two years.
A of March 31, 2010, the total future minimum lease payments under non-cancellable operating lease in respect of leased premises are payable as follows:-
Year ended March 31, |
|
|
2011 |
| $ 80,004 |
2012 |
| 80,004 |
2013 |
| 96,664 |
2014 |
| 99,996 |
2015 |
| 16,666 |
Total |
| $ 373,334 |
FFF18
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 24, 2010 TO MARCH 31, 2010
NOTE 12 RELATED PARTY TRANSACTIONS
Balance with related party | March 31, 2010 | ||
(a)Stockholders loan: |
|
| |
- Gu Yao, stockholder |
| $ 196,266 | |
Amount received from stockholder |
| $ 196,266 | |
|
|
| |
(b) Due to related party: |
|
| |
- Sizegenic Holdings Limited (Sizegenic) (Common stockholder, Cheung Ming) |
| $ 8,812 | |
|
|
| |
Amount charged by Sizegenic |
| $ 8,812 | |
(c) Due from related party: |
|
| |
- Joystick Limited (Joystick) (Under common control of Cheung Ming) |
| $ 30,817 | |
Amount charged to Joystick |
| $ 51,362 |
(a) The stockholders loan mainly represents the loan advance to the Company by Gu Yao for acquisition of the wholly own subsidiary on February 24, 2010, Legend Sun.. This loan agreement was entered by the Company and Gu Yao on December 11, 2009 for a term of 2 years. This loan is unsecured, non-interest bearing and repayable after one year on December 11, 2011.
The Company had amount charged to and by related parties.
(b) The amount charged by and due to Sizegenic mainly represents the 50% discounted first year franchise annual fee amounting to $5,136 pursuant to the related franchise agreements in place.
(c) The amount due from Joystick represents the monthly fee at $10,272 for consultancy services to operate a Portugal café bristro for January to March 2010. It will be offset with amount due to Sizegenic through agreement with Sizegenic.
The amount charged to Joystick represents the consultancy services fee for February to March 2010 and the forfeited consultancy service deposit due to termination of agreement before expiration of the term.
FFF19
HIPPO LACE LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM FEBRUARY 24, 2010 TO MARCH 31, 2010
NOTE 13 CERTAIN RISK AND CONCENTRATION
Credit risk
As of March 31, 2010, substantially all of the Companys cash included bank deposits in accounts maintained within Hong Kong, the Company has not experienced any losses in such accounts and believes it is not exposed to any significant risks on its cash in bank accounts.
There were no significant customers or vendors which accounts for 10% or more of the Companys revenues or purchases during the periods presented.
FFF20
LEGEND SUN LIMITED | ||
| ||
FOR THE PERIOD FROM | ||
MARCH 30, 2009 (DATE OF INCEPTION) TO FEBRUARY 23, 2010 |
| |
|
| |
INDEX TO FINANCIAL STATEMENTS |
| |
| Page | |
Report of Independent Registered Public Accounting Firm | FFFF1 | |
| ||
Balance Sheet as of February 23, 2010 | FFFF2 | |
| ||
Statement of Operations |
| |
| for the period from March 30, 2009 (date of inception) to February 23, 2010 | FFFF3 |
|
|
|
|
| |
|
| |
Statement of Stockholders Equity |
| |
| for the period from March 30, 2009 (Date of inception) to February 23, 2010 | FFFF4 |
|
| |
|
| |
Statement of Cash Flows |
| |
| for the period from March 30, 2009 (date of inception) to February 23, 2010 | FFFF5 |
|
| |
|
| |
Notes to the Financial Statements | FFFF6 FFFF16 |
FFF21
UHY VOCATION HK CPA LIMITED
Chartered Accountants
Certified Public Accountants
3/F, Malaysia Building, 50 Gloucester Road, Wanchai,
HONG KONG,
Tel (852) 2332 0661(23 lines)
Fax (852) 2332 0304, 2388 2086
E-mail :cpa@uhy-hk.com
Website www.uhy-hk.com
REPORT OF INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM
TO THE BOARD OF DIRECTORS AND STOCKHOLDERS OF
LEGEND SUN LIMITED
We have audited the accompanying balance sheet of Legend Sun Limited (the Company) as of February 23, 2010, and the related statement of operations, changes in stockholders equity, and cash flows for the period from March 30, 2009 (Inception) to February 23, 2010. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as we as evaluating the overall financial statement presentation. We believe that our audit provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Legend Sun Limited as of February 23, 2010, and the results of its operations and its cash flows for the period from March 30, 2009 (Inception) to February 23, 2010, in conformity with accounting principles generally accepted in the United States of America.
/s/ UHY Vocation HK CPA Limited
UHY VOCATION HK CPA LIMITED
Certified Public Accountants
Hong Kong, the Peoples Republic of China, 20 APR 2012
An independent member firm of UHY
FFFF1
LEGEND SUN LIMITED | |||||
BALANCE SHEET | |||||
|
|
|
| ||
|
| February 23, 2010 | |||
ASSETS |
|
| |||
CURRENTS ASSETS |
|
|
|
| |
Cash |
|
|
| $ 5,417 | |
Due from related party |
|
|
| 10,272 | |
Other receivable |
|
|
| 317 | |
Inventories |
|
|
| 5,201 | |
Prepaid expenses |
|
|
| 9,334 | |
Total current assets |
|
|
| 30,541 | |
|
|
|
|
| |
Property and equipment, net |
|
|
| 124,834 | |
Security deposits |
|
|
| 40,960 | |
|
|
|
|
| |
TOTAL ASSETS |
|
|
| $ 196,335 | |
|
|
|
|
| |
LIABILITIES AND STOCKHOLDER'S EQUITY |
|
| |||
CURRENT LIABILITIES |
|
|
|
| |
Accounts payable and accrued expenses |
|
|
| $ 15,095 | |
Due to related party |
|
|
| 30,817 | |
|
|
|
|
| |
TOTAL CURRENT LIABILITIES |
|
|
| 45,912 | |
Stockholders loan |
|
|
| 86,198 | |
TOTAL LIABILITIES |
|
|
| 132,110 | |
|
|
|
|
| |
STOCKHOLDER'S EQUITY |
|
|
|
| |
Common stock, 500,000 shares authorized with par value $0.128; |
|
| |||
500,000 shares issued and outstanding |
|
| 64,203 | ||
|
|
|
|
| |
Retained earnings |
|
|
| 22 | |
TOTAL STOCKHOLDER'S EQUITY |
|
|
| 64,225 | |
|
|
|
|
| |
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY |
| $ 196,335 | |||
See accompanying notes to financial statements. |
FFFF2
LEGEND SUN LIMITED | ||||
STATEMENT OF OPERATIONS | ||||
|
|
| Period from March 30, 2009 (date of inception) to February 23, | |
|
|
|
| 2010 |
REVENUE |
|
|
| 109,479 |
Cost of goods sold (exclusive of depreciation) |
|
|
| (36,478) |
|
|
|
|
|
Gross profit |
|
|
| 73,001 |
|
|
|
|
|
Operating expenses |
|
|
| (136,065) |
|
|
|
|
|
OPERATING LOSS BEFORE INCOME TAXES |
| (63,064) | ||
|
|
|
|
|
Other income |
|
|
| 63,086 |
|
|
|
|
|
NET INCOME BEFORE INCOME TAXES |
|
|
| 22 |
|
|
|
|
|
INCOME TAX EXPENSES |
|
|
| - |
NET INCOME |
|
| $ 22 | |
|
|
|
|
|
Net income per common share |
|
|
|
|
Basic and fully diluted |
|
|
| $ - |
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING |
| 83,082 | ||
See accompanying notes to financial statements. |
FFFF3
LEGEND SUN LIMITED | ||||
STATEMENT OF STOCKHOLDER'S EQUITY | ||||
| ||||
|
|
|
|
|
|
|
|
|
|
| Common Stock, Par value of $0.128 |
| Total | |
| Retained | stockholder's | ||
| Number | Amount | earnings | equity |
|
|
|
|
|
Balance at March 30, 2009 (date of inception) | - | $ - | $ - | $ - |
Common stock issued for cash | 500,000 | 64,203 | - | 64,203 |
|
|
|
|
|
Net income | - | - | 22 | 22 |
Balance as of February 23, 2010 | 500,000 | $ 64,203 | $ 22 | $ 64,225 |
|
|
|
|
|
See accompanying notes to financial statements. |
FFFF4
LEGEND SUN LIMITED | |||
STATEMENT OF CASH FLOWS | |||
| |||
|
| Period from March, 30 2009 (date of inception) to February 23, 2010 | |
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
| |
Net income |
|
| $ 22 |
Adjustments to reconcile net income to net cash used in operating activities: |
|
|
|
Depreciation |
|
| 15,189 |
Changes in operating assets and liabilities: |
|
|
|
Due from related party |
|
| (10,272) |
Other receivable |
|
| (317) |
Inventories |
|
| (5,201) |
Prepaid expenses |
|
| (9,334) |
Security deposits |
|
| (40,960) |
Accounts payable and accrued expenses |
|
| 15,095 |
Due to related party |
|
| 30,817 |
NET CASH USED IN OPERATING ACTIVITIES |
| (4,961) | |
CASH FLOWS FROM INVESTING ACTIVITIES |
|
| |
Acquisition of fixed assets |
|
| (140,023) |
NET CASH USED IN INVESTING ACTIVITIES |
| (140,023) | |
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
| |
Proceeds from stockholders loan |
|
| 86,198 |
Proceeds from issuance of common stock |
| 64,203 | |
NET CASH PROVIDED BY FINANCING ACTIVITIES |
| 150,401 | |
NET INCREASE IN CASH |
| 5,417 | |
CASH |
|
|
|
Beginning of period |
|
| $ - |
|
|
|
|
End of period |
|
| $ 5,417 |
See accompanying notes to financial statements.
FFFF5
LEGEND SUN LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM MARCH 30, 2009 (INCEPTION) TO FEBRUARY 23, 2010
NOTE 1 ORGANIZATION
Legend Sun Limited (the Company) is a limited liability company incorporated on March 30, 2009 and domiciled in Hong Kong. The Companys principal activity is to provide catering services in Hong Kong.
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(a)
Basis of Presentation
The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. The Companys functional currency is the Hong Kong Dollar, however the accompanying financial statements have been translated and presented in United States Dollars.
(b)
Use of estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management of the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The Companys significant estimates include the reserves related to receivables, the recoverability and useful lives of long lived assets and realizable values for inventories.
(c)
Foreign currency translation
Assets and liabilities are translated at the rate of exchange in effect on the balance sheet date; income and expenses are translated at the average rate of exchange prevailing during the period. The related transaction adjustments are reflected in Accumulated other comprehensive income / (loss) in the equity section of our balance sheet.
The period-end rates for February 23, 2010 of Hong Kong dollar to one US dollar was HK$7.78; average rates for the period from March 30, 2009 (date of inception) to February 23, 2010 was HK$7.76.
FFFF6
LEGEND SUN LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM MARCH 30, 2009 (INCEPTION) TO FEBRUARY 23, 2010
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(d)
Property and equipment
Property and equipment are stated at cost less accumulated depreciation and impairment losses. Improvements to leased assets or fixtures are amortized over their estimated useful lives or lease period, whichever is shorter. Expenditures for repairs and maintenance, which do not extend the useful life of the assets, are expensed as incurred.
Depreciation expense is recorded over the assets estimated useful lives or lease period, using the straight line method, at the following annual rates:-
Furniture and equipment: 10% - 20%, per annum
Computer equipment: 10%, per annum
Leasehold improvements: over the lease term
(e)
Inventories
Inventories consist of finished goods which include food and beverage materials and products for catering service. Inventories are measured at the lower of cost or market. The cost of inventories comprises all costs of purchases, costs of conversion and other costs incurred in bringing the inventories to their present location and condition and is assigned by using a first-in first-out basis. Market value is determined by reference to selling prices after the balance sheet date or to managements estimates based on prevailing market conditions. The management also regularly evaluates the composition of its inventories to identify slow-moving and obsolete inventories to determine if a valuation allowance is required.
(f)
Other receivables
Other receivables mainly consist of credit card sales autopay in transit from bank..
(g)
Prepaid expenses
Prepaid expenses mainly consist of coffee supplies, rent, rates and management fee paid in advance.
(h)
Security deposits
Security deposits mainly consist of five months rental and management fee security deposits, electricity and water meter deposits for company owned restaurant, and was recorded by the time of payment.
FFFF7
LEGEND SUN LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM MARCH 30, 2009 (INCEPTION) TO FEBRUARY 23, 2010
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(i)
Cash
Cash consist of cash on hand and at banks. The Company's cash deposits are held with financial institutions located in Hong Kong. Management believes these financial institutions are of high credit quality.
(j)
Impairment of long-lived assets
Long-lived assets are comprised of property and equipment. Pursuant to the provisions of ASC360-10, Property, plant and equipment, long-lived assets to be held and used are reviewed for possible impairment whenever events indicate that the carrying amount of such assets may not be recoverable by comparing the undiscounted cash flows associated with the assets to their carrying amounts. If such a review indicates an impairment, the carrying amount would be reduced to fair value.
Based on the Companys assessment, there were no events or changes in circumstances that would indicate any impairment of long-lived assets as of February 23, 2010.
(k)
Accounts payable and accrued expenses consist of the following:
|
|
|
|
| As of | ||
|
|
|
|
|
| February, 23, 2010 | |
|
|
|
|
|
|
|
|
Accounts payable |
| $ 7,561 |
| ||||
Accrued expenses |
|
|
| ||||
| Legal and professional fees |
| - |
| |||
| Payroll and other operating expenses | 7,534 |
| ||||
|
| $ 15,095 |
|
(l)
Fair value measurements
ASC Topic 820, Fair Value Measurement and Disclosures, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC Topic 820 also establishes a fair value hierarchy which requires classification based on observable and unobservable inputs when measuring fair value. There are three levels of inputs that may be used to measure fair value:
FFFF8
LEGEND SUN LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM MARCH 30, 2009 (INCEPTION) TO FEBRUARY 23, 2010
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(l)
Fair value measurements ( /Contd)
Level 1 Quoted prices in active markets for identical assets or liabilities.
Level 2 Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
Determining which category an asset or liability falls within the hierarchy requires significant judgment. The Company evaluates its hierarchy disclosures each quarter.
The carrying values of cash, other receivables, accounts payable and accrued expenses, short-term borrowings from and lending to related party, and stockholders loan approximate fair values due to their short maturities.
There was no asset or liability measured at fair value on a non-recurring basis as of February 23, 2010.
(m)
Income Taxes
Income taxes are provided for using the liability method of accounting in accordance with ASC 740 Income Taxes. A deferred tax asset or liability is recorded for all temporary differences between financial and tax reporting. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax basis. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
Deferred income tax assets and liabilities are determined based upon differences between the financial reporting and tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be effective when the differences are expected to reverse.
Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the statements of income in the period that includes the enactment date.
FFFF9
LEGEND SUN LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM MARCH 30, 2009 (INCEPTION) TO FEBRUARY 23, 2010
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(m)
Income Taxes
The Company adopted ASC 740 which prescribes a more-likely-than-not threshold for financial statement recognition and measurement of a tax position taken in the tax return. This interpretation also provides guidance on de-recognition of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, accounting for interest and penalties associated with tax positions, accounting for income taxes in interim periods and income tax disclosures.
(n)
Other comprehensive income
The Company has adopted ASC 220 Comprehensive Income. This statement establishes rules for the reporting of comprehensive income and its components. Comprehensive income consists of net income and foreign currency translation adjustments.
(o)
Revenue recognition
Revenue represents the invoiced value of goods sold or services provided. Revenue is recognized when all the following criteria are met:
e.
Persuasive evidence of an arrangement exists.
f.
Services had been rendered.
g.
The sellers price to the buyer is fixed or determinable, and
h.
Collectivity is reasonably assured.
Revenue from sales is recognized when food and beverage products are sold.
(p)
Employee benefits
The Company operates a Mandatory Provident Fund Scheme (the "MPF Scheme") under the Hong Kong Mandatory Provident Fund Schemes Ordinance for those employees employed under the jurisdiction of the Hong Kong Employment Ordinance. The MPF Scheme is a defined contribution scheme, the assets of which are held in separate trustee-administered funds. The Company's contributions to the scheme are expensed as incurred and are vested in accordance with the scheme' vesting scales.
FFFF10
LEGEND SUN LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM MARCH 30, 2009 (INCEPTION) TO FEBRUARY 23, 2010
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(q)
Segment information
The Company uses the management approach in determining reportable operating segments. The management approach considers the internal organization and reporting used by the Companys chief operating decision maker for making operating decisions and assessing performance as the source for determining the Companys operating segments. Management, including the chief operating decision maker, reviews operating results solely by monthly revenue and operating results of the Company. As such, management has determined that Companys operations in Hong Kong is the only operating segment. As the Companys operations and customers are principally all located in Hong Kong, no geographic information has been presented.
(r)
Commitments and contingencies
In the normal course of business, the Company is subject to contingencies, including legal proceedings and environmental claims arising out of the normal course of businesses that relate to a wide range of matters, including among others, contracts breach liability. The Company records accruals for such contingencies based upon the assessment of the probability of occurrence and, where determinable, an estimate of the liability. Management may consider many factors in making these assessments including past history, scientific evidence and the specifics of each matter.
As of February 23, 2010, the Company's management has evaluated all such proceedings and claims. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Company's financial position, liquidity or results of operations.
(s)
Recent Accounting Pronouncements
We describe below recent pronouncements that have had or may have a significant effect on our financial statements. We do not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to our financial condition, results of operations, or disclosures.
In January 2010, the FASB issued new accounting guidance, under ASC Topic 820 on Fair Value Measurements and Disclosures. The guidance requires some new disclosures and clarifies some existing disclosure requirements about fair value measurement. The guidance now requires a reporting entity to use judgment in determining the appropriate classes of assets and liabilities and to provide disclosures about the valuation techniques and inputs used to measure fair value for both recurring and nonrecurring fair value measurements. The guidance is effective for interim and annual reporting periods beginning after December 15, 2009. As this standard relates specifically to disclosures, the adoption did not have a material impact on the Companys financial statements.
FFFF11
LEGEND SUN LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM MARCH 30, 2009 (INCEPTION) TO FEBRUARY 23, 2010
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ( /Contd)
(s)
Recent Accounting Pronouncements ( \Contt)
In February 2010, the FASB issued new accounting guidance, under ASC Topic 855 on Subsequent Events, which requires an entity that is an SEC filer to evaluate subsequent events through the date that the financial statements are issued and removes the requirements that an SEC filer disclose the date through which subsequent events have been evaluated. The guidance was effective upon issuance. The adoption of the guidance did not have a material impact on the Companys financial statements.
NOTE 3 INVENTORIES
Inventories are stated at lower of cost or market. Inventories represent finished goods include food and beverage materials and products for catering services.
NOTE 4 PROPERTY AND EQUIPMENT
Property and equipment of the Company consist primarily of restaurant facilities and equipment owned and operated by the Company. Property and equipment as of February 23, 2010 are summarized as follows:
Furniture & equipment | $ 40,407 |
Leasehold improvement | 92,550 |
Computer equipment | 7,066 |
|
|
Total | 140,023 |
Accumulated depreciation and amortization | (15,189) |
Balance | $ 124,834 |
Depreciation and amortization expense for the period from March 30, 2009 (date of inception) to February 23, 2010 were $15,189.
NOTE 5 SECURITY DEPOSITS
Security deposits mainly consist of five months rental and management fee security deposits, electricity and water meter deposits for company owned restaurant, and was recorded by the time of payment. Security and deposits as of February 23, 2010 are summarized as follows:
FFFF12
LEGEND SUN LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM MARCH 30, 2009 (INCEPTION) TO FEBRUARY 23, 2010
NOTE 5 SECURITY DEPOSITS ( \Contd)
Rental and management fee security deposit | $ 35,888 |
|
Electricity deposit | 3,595 |
|
Water deposit | 771 |
|
Food supplies deposit | 706 |
|
| $ 40,960 |
|
NOTE 6 COST OF GOODS SOLD
Cost of goods sold consists of finished goods include food and beverage materials and products for catering services sold by company-owned restaurant and exclusive of depreciation expenses shown separately under Note 7 Operating Expenses.
NOTE 7 OPERATING EXPENSES
Operating expenses consist of the following for the period from March 30, 2009 (date of inception) to February 23, 2010
Staff costs | $ 45,844 |
Property rent, rate and management fee | 57,209 |
Electricity and utilities | 8,668 |
Depreciation | 15,189 |
Professional and audit fee | - |
Others | 9,155 |
Total | $ 136,065 |
NOTE 8 OTHER INCOME
Other income consists of consultancy services fee from Joystick Limited for the period from August, 2009 to January 2010 and tips from customer of Company-owned restaurant. Consultancy services is recognized on the accrual basis of accounting i.e. when the services are rendered and tip is recognized on cash basis.
NOTE 9 INCOME TAX
The Company is subject to income tax on income arising in or derived from the tax jurisdictions in which it operates.
The Company has not provided for income tax as the amount involved is immaterial. Substantially all of the Companys income before income tax expenses is generated in Hong Kong.
FFFF13
LEGEND SUN LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM MARCH 30, 2009 (INCEPTION) TO FEBRUARY 23, 2010
NOTE 9 INCOME TAX ( \Contd)
A reconciliation of the expected income tax expense (based on HK income tax rate) to the actual income tax expense is as follows:
| March 30, 2009 (date of inception) to February 23, 2010 | |
Income before tax |
| $ 22 |
HK income tax rate |
| 16.5% |
Expected income tax expenses calculated at HK income tax rate |
|
4 |
Others |
| (4) |
Actual income tax expenses |
| $ - |
The Company's income tax provision in respect of operations in Hong Kong is calculated at the applicable tax rates on the estimated assessable profits for the year based on existing legislation, interpretations and practices in respect thereof. The standard tax rate applicable to the Company was 16.5%. No deferred tax liability has been provided as the amount involved is immaterial.
NOTE 10 OPERATING LEASE COMMITMENTS
The Company entered into a rent agreement on June 1, 2009 to lease premises for operation of our Company-owned restaurant for a term of 5 years at a monthly rental rate of $6,667 for the first three years and $8,333 for the last two years.
A of February 23, 2010, the total future minimum lease payments under non-cancellable operating lease in respect of leased premises are payable as follows:-
Year ended March 31, |
|
|
2010 |
| $ 7,890 |
2011 |
| 80,004 |
2012 |
| 80,004 |
2013 |
| 96,664 |
2014 |
| 99,996 |
2015 |
| 16,666 |
Total |
| $ 381,224 |
FFFF14
LEGEND SUN LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM MARCH 30, 2009 (INCEPTION) TO FEBRUARY 23, 2010
NOTE 11 RELATED PARTY TRANSACTIONS
Balance with related party | February 23, 2010 | |
(a)Stockholders loan: |
|
|
- Sizegenic Holdings Limited (Sizegenic) (under Common control of Cheung Ming) | $ 86,198 | |
|
|
|
Amount received from stockholder |
| $ 86,198 |
|
|
|
(b) Due from related party: |
|
|
- Joystick Limited (Joystick) (under Common control of Cheung Ming) |
| $ 10,272 |
|
|
|
Amount charged to Joystick |
| $ 61,635 |
|
|
|
c) Due to related party: |
|
|
- Joystick Limited (Joystick) (under Common control of Cheung Ming) |
| $ 30,817 |
|
|
|
Amount received from Joystick |
| $ 30,817 |
(a)The stockholders loan mainly represents the loan advance to the Company by Sizegenic under common control of Cheung Ming to substantiate the needs of day-to-day operational expenses and working capital. This loan agreement was entered by the Company and Sizegenic on March 30, 2009 (date of inception) for a term of 2 years. The advance is unsecured, non-interest bearing and repayable on March 31, 2011.
The Company had amount charged to and received from related parties.
(b) The amount charged to Joystick represents the consultancy services fee income for the period from August 2009 to January 2010 and the outstanding balance was recorded as due from Joystick.
(c) The amount received from Joystick represents the deposit for the provision of consultancy service pursuant to the terms of the agreement entered in August 2009. It was recorded as due to Joystick pursuant to the agreement, the deposit received is payable to Joystick upon expiration of the term for twelve months effective as of August 15, 2009 except when the agreement has terminated before the expiration of the term.
FFFF15
LEGEND SUN LIMITED
NOTES TO FINANCIAL STATEMENTS
FOR THE PERIOD FROM MARCH 30, 2009 (INCEPTION) TO FEBRUARY 23, 2010
NOTE 12 CERTAIN RISK AND CONCENTRATION
Credit risk
As of February 23, 2010, substantially all of the Companys cash included bank deposits in accounts maintained within Hong Kong, the Company has not experienced any losses in such accounts and believes it is not exposed to any significant risks on its cash in bank accounts.
There were no significant customers or vendors which accounts for 10% or more of the Companys revenues or purchases during the periods presented.
NOTE 13 SUBSEQUENT EVENT
We evaluated subsequent events through the issuance date of our financial statements. In February 2010, Sizegenic entered into and consummated an agreement and a supplementary agreement with Hippo Lace Limited (HLL), a BVI corporation, to (i) sell 100% interests of the Company to HLL and (ii) HLL to pay off the Companys shareholder loan from Sizegenic. The consideration of $182,982 to acquire Legend Sun and pay off the shareholder loan from Sizegenic was paid in full on February 17, 2010 and the share transfer was completed on February 24, 2010.
FFFF16
ITEM 9.
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
As reported in a Current Report on Form 8-K dated June 1, 2011, and filed with the SEC on June 6, 2011, the Company changed its auditors for the fiscal year ended March 31, 2011. There have been no disagreements with our accountants on accounting and financial disclosure.
ITEM 9A(T). CONTROLS AND PROCEDURES.
Disclosure Controls and Procedures
The Securities and Exchange Commission defines the term disclosure controls and procedures to mean the company's controls and other procedures of an issuer that are designed to ensure that information required to be disclosed in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commissions rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Securities Exchange Act of 1934 is accumulated and communicated to the issuers management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. The Company maintains such a system of controls and procedures in an effort to ensure that all information which it is required to disclose in the reports it files under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified under the SEC's rules and forms and that information required to be disclosed is accumulated and communicated to principal executive and principal financial officers to allow timely decisions regarding disclosure.
As of the end of the period covered by this report, the Company carried out an evaluation, under the supervision and with the participation of our chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on this evaluation, our chief executive officer and chief financial officer have identified a material weakness in connection with the preparation of our consolidated financial statements as of and for the period ended March 31 2011 and have thus concluded that our disclosure controls and procedures were not effective to provide reasonable assurance of the achievement of these objectives. A "material weakness" is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the company's annual or interim financial statements will not be prevented or detected on a timely basis. The identified material weakness and control deficiency primarily related to absence of a Chief Financial Officer with appropriate professional experience with U.S. GAAP and SEC rules and regulations.
We believe that the material weakness and other control deficiencies we have identified are temporary because we plan to hire a consultant or CFO in the US with understanding of U.S. GAAP and experience with SEC reporting requirements in the coming few months to remedy the weakness and deficiencies.
Internal Control Over Financial Reporting
The management of the Company is responsible for the preparation of the financial statements and related financial information appearing in this Annual Report on Form 10-K. The financial statements and notes have been prepared in conformity with accounting principles generally accepted in the United States of America. The management of the Company also is responsible for establishing and maintaining adequate
21
internal control over financial reporting, as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. A company's internal control over financial reporting is defined as a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. Our internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the Company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the issuer are being made only in accordance with authorizations of management and directors of the Company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company's assets that could have a material effect on the financial statements.
Management, including the Chief Executive Officer and Chief Financial Officer, does not expect that the Company's disclosure controls and internal controls will prevent all error and all fraud. Because of its inherent limitations, a system of internal control over financial reporting can provide only reasonable, not absolute, assurance that the objectives of the control system are met and may not prevent or detect misstatements. Further, over time control may become inadequate because of changes in conditions or the degree of compliance with the policies or procedures may deteriorate.
With the participation of the Chief Executive Officer and Chief Financial Officer, our management evaluated the effectiveness of the Company's internal control over financial reporting as of March 31, 2011 based upon the framework in Internal Control Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on that evaluation, and due to the identified material weakness and internal control deficiency as discussed above, our management has concluded that, as of March 31, 2011, the Company's internal control over financial reporting was not effective.
This annual report does not include an attestation report of the Company's registered public accounting firm regarding internal control over financial reporting. Management's report was not subject to attestation by the Company's registered public accounting firm pursuant to temporary rules of the Securities and Exchange Commission that permit us to provide only management's report in this Annual Report on Form 10-K.
There were changes in the Company's internal control over financial reporting during the last fiscal quarter, that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting. The changes were; (i) the restatement of the financial statements in Exhibit 99.1 and 99.2.1 to the Form 8K Amendment no. 2 filed on August 8, 2011 to respond to SEC letter of comment issued on June 17, 2011 regarding principal of consolidation from the date of acquisition of Legend Sun by Hippo Lace on February 24, 2010 and comment 40 regarding the inclusion of financial statements of Legend Sun (predecessor to Hippo Lace) for April 1, 2009 through February 23, 2010 and Hippo Lace (successor) for the period from February 24, 2010 through March 31, 2010 in bifurcated format in the Form 10-K for the year ended March 31, 2011. The result of such restatement indicates immaterial understated net income and goodwill of $459, respectively; (ii) the restatement of the financial statements in Exhibit 99.1, 99.2.1 to the Form 8K Amendment no. 5 filed on December 13, 2011 and 99.5.1 to the Form 8K Amendment no. 4 filed on December 12, 2011 to respond to SEC letter of comment issued on February 1, 2012 regarding comment to the valuation of goodwill in the purchase price allocation for Legend Sun acquired by Hippo Lace in February, 2010. The result of such restatement indicates understated additional paid-in capital and goodwill of $86,198 respectively;
22
ITEM 9B.
OTHER INFORMATION.
None.
PART III
ITEM 10.
DIRECTORS, EXECUTIVE OFFICERS, AND CORPORATE GOVERNANCE.
As of March 31, 2011, the directors and executive officers serving the Company were as follows:
Name | Age | Position |
Cheung Ming | 50 | President, Chief Executive Officer and Chairman |
Cheung Sing | 47 | Director and Vice Chairman |
Yam Kee Cheong | 55 | Director |
Leung Kin Wah | 48 | Chief Financial Officer |
Gary Joiner | 61 | Company Secretary and Director |
Chan Tak Hing | 59 | Director |
The directors named above will serve until the next annual meeting of the Company's stockholders. Thereafter, directors will be elected for one-year terms at the annual stockholders' meeting. Officers will hold their positions at the pleasure of the board of directors, absent any employment agreement, of which none currently exists or is contemplated. There is no arrangement or understanding between any of the directors or officers of the Company and any other person pursuant to which any director or officer was or is to be selected as a director or officer, and there is no arrangement, plan or understanding as to whether non-management shareholders will exercise their voting rights to continue to elect the current directors to the Company's board. There are also no arrangements, agreements or understandings between non-management shareholders and management under which non-management shareholders may directly or indirectly participate in or influence the management of the Company's affairs.
The directors and officers will devote their time to the Company's affairs on an "as needed" basis, which, depending on the circumstances, could amount to as little as two hours per month, or more than forty hours per month, but more than likely will fall within the range of five to ten hours per month. There are no agreements or understandings for any officer or director to resign at the request of another person, and none of the officers or directors are acting on behalf of, or will act at the direction of, any other person.
Biographical Information
Cheung Ming - Mr. Cheung Ming is 50 years old. Mr. Cheung Ming served as President, Chief Executive Officer and as a Director of the Company from February, 2008 to May 16, 2011, and served as Chairman of the Board of Directors from November, 2010 to May 16, 2011. On May 16, 2011, subsequent to the end of the fiscal year, Cheung Ming resigned from his positions as President, Chief Executive Officer, Director and Chairman of the Board of Directors. In addition to his work with the Company, Mr. Cheung Ming also serves as the Chief Executive Officer of Hengli & Liqi Furniture Limited, a Hong Kong corporation that specializes in furniture production from early 2006 to the present. As President and Chief Executive Officer of the Company, Mr. Cheung Ming was responsible for the overall business development of the Company. Mr. Cheung Ming was appointed as a director because he has extensive business management experience, including 27 years of experience in the area of retail business in China, Hong Kong and Taiwan.
23
Cheung Sing Mr. Cheung Sing is 47 years old. Mr. Cheung Sing has served as a Director of the Company since April, 2008, and as Vice Chairman of the Board of Directors since November, 2010. On May 16, 2011, subsequent to the end of the fiscal year, Cheung Sing was appointed as President, Chief Executive Officer and Chairman of the Board of Directors. In addition to his work with the Company, from July, 1999, to the present, Mr. Cheung Sing, has been the Vice President of Hengli & Liqi Furniture Limited which is located in Hong Kong and is in the business of manufacturing indoor furniture. As Vice President of Hengli & Liqi, Mr. Cheung Sing is responsible for product developments, sales presentation, order executions and customer relations. From June 2000 to December 2002, Mr. Cheung Sing served as the Director of Operations of China Merchandise Company Limited (CMCL) which is located in Ningbo, China and is in the business of manufacturing outdoor furniture. As Director of Operations of CMCL, Mr. Cheung Sing was responsible for marketing and sales, order executions and the administration of the office in Ningbo. Mr. Cheung Sing was appointed as a director because he has extensive management experience in various business areas including manufacturing, product development, sales and marketing in both Hong Kong and China.
Yam Kee Cheong Mr. Yam is 55 years old and since November, 2010, has served as a Director of the Company. Mr. Yam was admitted as a solicitor of Hong Kong in 1994. From 1997 to the present he has been engaged in the practice of law in Hong Kong as a founder and partner of the solicitors firm, Messrs Johnnie Yam, Jacky Lee & Co. in 1997. Mr. Yam was also admitted as a solicitor of England and Wales. Mr. Yam has also obtained LL.B. of University of London, LL.B. of Peking University and LLD of China University of Political Science and Laws. Mr. Yam was appointed as a director because of his expertise in commercial law matters in Hong Kong and his professional qualifications as a Chinese lawyer.
Leung Kin Wah Mr. Leung is 48 years old and since November, 2010 has served as Chief Financial Officer of the Company. From June, 2009 to November, 2010, he served as Head of Finance of Ever Lucid, Ltd., from January, 2008 to May, 2009, he was self studying for ACCA examination, and from November, 1984 through December, 2008, he worked at PCCW Ltd., a Hong Kong listed company, with the last title of assistant accounting manager. Mr. Leung is a Certified General Accountant of Canada and fellow of the ACCA. Mr. Leung was appointed as Chief Financial Officer because of his professional accountancy qualifications, experience in working with public companies listed in Hong Kong, and knowledge regarding financial and internal control management.
Gary Joiner Mr. Joiner is 61 years old and has served as Secretary of the Company since June, 2010, and as a member of its Board of Directors since November, 2010. He is also an officer, director and shareholder of the Boulder, Colorado law firm of Frascona, Joiner, Goodman and Greenstein, where he has practiced law since 1978, specializing in corporate, securities and business law. Mr. Joiner has a B.S degree from Northwestern University and both a JD and LLM in Tax from the University of Denver. Mr. Joiner was appointed as a director because of his knowledge relating to US capital markets and his expertise in US corporate and securities laws.
Chan Tak Hing Mr. Chan is 59 years old and since November, 2010 has served as a Director of the Company. From September, 2009, to the present, he has served as Executive Chef of Ever Lucid, Ltd., and responsible for the management of kitchen operations. Mr. Chan was a Chef of a Chinese restaurant from mid-year of 1996 to 1999 and looked after his grandchildren until August, 2009. Mr. Chan has 30 years experiences of Chinese and Western style cuisine and kitchen management. Prior to joining the Company, Mr. Chan served various styles of Chinese and Western restaurants included Chinese traditional style and hotpot restaurants, western style bistros and restaurants. Mr. Chan was appointed as a director because of his extensive experience in food preparation and kitchen management.
24
Family Relationships
Mr. Cheung Ming and Mr. Cheung Sing are brothers.
Subsequent Event
As reported in a Current Report on Form 8-K dated May 16, 2011, and filed with the Securities and Exchange Commission on June 3, 2011, Mr. Cheung Ming resigned from his positions as President, Chief Executive Officer, Director and Chairman of the Board of Directors of the Company, and as Director of the Companys subsidiary, HLL, on May 16, 2011. On May 16, 2011, the Board of Directors appointed Mr. Cheung Sing as President, Chief Executive Officer and as Chairman of the Board of Directors of the Company, and as Director of the Companys subsidiary, HLL.
Involvement in Certain Legal Proceedings
None of our officers, directors, promoters or control persons has been involved in the past five (5) years in any of the following:
(1)
Any bankruptcy petition filed by or against any business of which such person was a general partner or executive officer either at the time of the bankruptcy or within two years prior to that time;
(2)
Any conviction in a criminal proceedings or being subject to a pending criminal proceeding (excluding traffic violations and other minor offenses);
(3)
Being subject to any order, judgment or decree, not subsequently reversed, suspended or vacated, or any court of competent jurisdiction, permanently or temporarily enjoining, barring, suspending or otherwise limiting his involvement in any type of business, securities or banking activities; or
(4)
Being found by a court of competent jurisdiction (in a civil action), the SEC or the U.S. Commodity Futures Trading Commission to have violated a federal or state securities laws or commodities law, and the judgment has not been reversed, suspended, or vacated.
Directorships
None of the Companys executive officers or directors is a director of any company with a class of equity securities registered pursuant to Section 12 of the Securities exchange Act of 1934 (the Exchange Act) or subject to the requirements of the Exchange Act or any company registered as an investment company under the Investment Company Act of 1940.
Compliance with Section 16(a) of the Exchange Act
Section 16(a) of the Securities Exchange Act of 1934, as amended, requires the Company's officers and directors, and persons who own more than ten percent of a registered class of the Company's equity securities, to file reports of ownership of Form 3 and changes in ownership on Form 4 or Form 5 with the Securities and Exchange Commission. Such officers, directors and 10% stockholders are also required by SEC rules to furnish the Company with copies of all Section 16(a) forms they file. Based solely on its review of the copies of such forms received by it, the Company believes that, as of March 31, 2011, all Section 16(a) filing requirements applicable to its officers, directors and 10% stockholders were satisfied.
25
Code of Ethics
The Company has not yet adopted a code of ethics. The Company intends to adopt a code of ethics in the near future.
Audit Committee Expert
The Company does not have an Audit Committee because the Company does not currently have any material operations. Because the Company does not have an Audit Committee it does not currently have a financial expert serving on an Audit Committee.
ITEM 11.
EXECUTIVE COMPENSATION.
No plan or non-plan compensation has been awarded to, earned by, or paid to any director or executive officer of the Company during the fiscal years ended March 31, 2011 and 2010. There is no plan or understanding, express or implied, to pay any compensation to any director or executive officer pursuant to any compensatory or benefit plan as a result of the acquisition of HHL through completion of stock exchange, although it anticipates that it eventually will compensate our officers and directors for services with stock or options to purchase stock, in lieu of cash.
ITEM 12.
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDERS MATTERS.
Security Ownership of Management and Certain Beneficial Owners
The following table sets forth, as of March 31, 2011, the ownership of each executive officer and director of the Registrant, and of all executive officers and directors of the Registrant as a group, and each person known by the Registrant to be a beneficial owner of 5% or more of its common stock. Except as otherwise noted, each person listed below is a sole beneficial owner of the shares and has sole investment and voting power as to such shares. No person listed below has any options, warrants or other right to acquire additional securities of the Registrant except as may be otherwise noted.
Title and Class | Name and Address | Amount and Nature | Percent of class |
Common | Cheung Ming (1) 16/F Honest Motors Building, 9-11 Leighton Road, Causeway Bay, Hong Kong | 5,023,000 | 42.21% |
Common | Cheung Sing (1) 16/F Honest Motors Building, 9-11 Leighton Road, Causeway Bay, Hong Kong | 350,000 | 2.94% |
26
Common | Gary S. Joiner (1) 4750 Table Mesa Drive Boulder, CO 80302` | 175,000 | 1.47% |
Common | Yam Kee Cheong (1) Flat 706, Blk 2, Heng Fa Chuen, Chai Wan, HongKong | 70,000 | 0.59% |
Common | Leung Kin Wah (1) Flat A, 21/F.,Blk 8, East Point City, Tseung Kwan O, N.T. Hong Kong | 35,000 | 0.29% |
Common | Chan Tak Hing (1) Rm C, Flat L, 8/F., Malahon Apartments, 501-515 Jeffe Road, Wanchai, Hong Kong | 35,000 | 0.29% |
Common | Gu Yao Room 3003, Building Six, Hong Qiao Road, Shanghai, China | 2,291,100 | 19.25% |
Common | Fang Huaying Rm 402, Building 14, 3329 Hongmei Rd, Minhang District, Shanghai, China | 1,050,000 | 8.82% |
Common | All Directors and Executive Officers as a Group ( 6 in number) | 5,688,000 | 47.80% |
(1)
The person listed was an officer, a director, or both, of the Company as of March 31, 2010.
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR INDEPENDENCE
Certain conflicts of interest exist and will continue to exist between the Company and its officers and directors due to the fact that they have other employment or business interests to which they devote substantial attention. Ultimately, our shareholders must rely on the fiduciary responsibility owed to them by the Companys officers and directors.
The Companys subsidiary, HLL has an outstanding shareholder loan in the amount of $184,226, and $196,266, as of March 31, 2011, and March 31, 2010, respectively. Prior to February 10, 2011, the loan was from Gu Yao who is the holder of 2,291,100 shares, or approximately 19.25%, of the Companys issued and outstanding common stock. The stockholders loan mainly represents amount advanced to HLL by Gu Yao for the purpose of acquiring Legend Sun as the wholly owned subsidiary, on February 24, 2010. This loan is unsecured, non-interest bearing and repayable on December 11, 2011. On February 10, 2011, the Company issued a total of 2,291,100 shares of its common stock to Gu Yao as consideration (i) to acquire all of the issued and outstanding shares of HLL owned by Gu Yao valued at $34,450, and (ii) to pay off the outstanding shareholder loan owed to Gu Yao by HLL. Accordingly, after completion of the
27
transaction described above, the outstanding shareholder loan in the amount of $184,226 was owed by HLL to its sole shareholder, Studio II.
HLL also had amounts payable to and receivable from related parties as of March 31, 2011 and 2010. The amounts payable to related parties were $5,923 and $8,812, as of March 31, 2011 and 2010, respectively. They mainly represent franchise fees payable to Sizegenic Holdings, Ltd., an entity which is under common control of Cheung Ming, the Companys CEO. As of March 31, 2011, HLL had $12,984 receivable from Beijing Kenon Bistro Catering Limited, which mainly represents the first year annual franchise fee income. Beijing Kenon Bistro Catering Limited is under common control with Gu Yao, the holder of approximately 19.25% of the Companys issued and outstanding common stock.
The Company also had amounts payable to shareholder in the amount of $131,688 and $94,669 as of March 31, 2011 and 2010, respectively. They are amounts payable to Cheung Ming who is the holder of 5,023,000 shares, or approximately 42.21%, of the Companys issued and outstanding common stock. The amounts mainly represent payment of legal and professional services for the Company. The payable is unsecured, non-interest bearing and no fixed repayment term.
The law firm of Frascona, Joiner, Goodman and Greenstein, P.C., has billed the Company $31,508 and $33,376 for legal fees for the fiscal year ended March 31, 2010, and March 31, 2011, respectively. Gary Joiner, who is a shareholder, an officer and director of the Company, is also a shareholder, officer and director, of Frascona, Joiner, Goodman and Greenstein, P.C., a law firm which provides legal services to the Company.
There can be no assurance that members of management will resolve all conflicts of interest in our favor. The officers and directors are accountable to us and our shareholders as fiduciaries. Failure by them to conduct our business in a manner which is in our best interests may create liability for them. The area of fiduciary responsibility is a rapidly developing area of law, and persons who have questions concerning the duties of the officers and directors to us should consult their counsel.
Director Independence
The NASDAQ Stock Market has instituted director independence guidelines that have been adopted by the Securities & Exchange Commission. These guidelines provide that a director is deemed independent only if the board of directors affirmatively determines that the director has no relationship with the company which, in the boards opinion, would interfere with the directors exercise of independent judgment in carrying out his or her responsibilities. Significant stock ownership will not, by itself, preclude a board finding of independence.
For NASDAQ Stock Market listed companies, the director independence rules list six types of disqualifying relationships that preclude an independence filing. The Companys board of directors may not find independent a director who:
1.
is an employee of the company or any parent or subsidiary of the company;
2.
accepts, or who has a family member who accepts, more than $60,000 per year in payments from the company or any parent or subsidiary of the company other than (a) payments from board or committee services; (b) payments arising solely from investments in the companys securities; (c) compensation paid to a family member who is a non-executive employee of the company (d) benefits under a tax qualified retirement plan or non-discretionary compensation; or (e) loans to directors and executive officers permitted under Section 13(k) of the Exchange Act;
28
3.
is a family member of an individual who is employed as an executive officer by the company or any parent or subsidiary of the company;
4.
is, or has a family member who is, a partner in, or a controlling shareholder or an executive officer of, any organization to which the company made, or from which the company received, payments for property or services that exceed 5% of the recipients consolidated gross revenues for that year, or $200,000, whichever is more, other than (a) payments arising solely from investments in the companys securities or (b) payments under non-discretionary charitable contribution matching programs;
5.
is employed, or who has a family member who is employed, as an executive officer of another company whose compensation committee includes any executive officer of the listed company; or
6.
is, or has a family member who is, a current partner of the companys outside auditor, or was a partner or employee of the companys outside auditor who worked on the companys audit.
Based upon the foregoing criteria, our Board of Directors has determined that as of March 31, 2011, Yam Kee Cheong and Gary Joiner are independent directors.
ITEM 14.
PRINCIPAL ACCOUNTING FEES AND SERVICES
Audit Fees
(1)
The aggregate fees billed by UHY Vocation HK CPA Limited for audit of the Companys financial statements for the fiscal year ended March 31, 2011 were $26,000.
(1)
The aggregate fees billed by Lake and Associates CPAs LLC for audit of the Company's financial statements for the fiscal year ended March 31, 2010 were $3,500.
Audit Related Fees
(2)
UHY Vocation HK CPA Limited did not bill the Company any amounts for assurance and related services that were related to its audit or review of the Companys financial statements during the fiscal year ended March 31, 2011.
(2)
Lake and Associates CPAs LLC did not bill the Company any amounts for assurance and related services that were related to its audit or review of the Companys financial statements during the fiscal year ended March 31, 2010.
Tax Fees
(3)
The aggregate fees billed by UHY Vocation HK CPA Limited for tax compliance, advice and planning were $0.00 for the fiscal year ended March 31, 2011.
(3)
The aggregate fees billed by Lake and Associates CPAs LLC for tax compliance, advice and planning were $0.00 for the fiscal years ended March 31, 2010 and $5,000 for the fiscal year ended March 31, 2011 representing fees for filing tax returns for December 2007 and March of 2008, 2009 and 2010.
29
All Other Fees
(4)
The aggregate fees billed by UHY Vocation HK CPA Limited for services other than the foregoing were $12,000 during the fiscal year ended March 31, 2011 representing fees for review of Super 8-K for acquisition of Hippo Lace.
(4)
Lake and Associates CPAs LLC did not bill the Company for any products and services other than the foregoing during the fiscal years ended March 31, 2010 and 2009.
Audit Committee Pre-approval Policies and Procedures
(5)
Studio II Brands, Inc., a blind pool reporting company which is not yet publicly traded, does not have an audit committee per se. The current board of directors functions as the audit committee.
PART IV
ITEM 15.
EXHIBITS, FINANCIAL STATEMENT SCHEDULES.
(a)
Audited Financial Statements for Fiscal Year Ended March 31, 2011.
(b)
Exhibits.
| 3.1 | Articles of Incorporation (incorporated by reference from Registration Statement on Form 10-SB filed with the Securities and Exchange Commission on September 12, 2002). |
|
|
|
| 3.2 | Certificate of Amendment to Articles of Incorporation (incorporated by reference from Form 8-K filed with the Securities and Exchange Commission on September 22, 2009). |
|
|
|
| 3.3 | Bylaws (incorporated by reference from Registration Statement on Form 10-SB filed with the Securities and Exchange Commission on September 12, 2002). |
|
|
|
| 3.4 | Amended Bylaws, (incorporated by reference from Current Report on Form 8-K filed with the Securities and Exchange Commission on October 14, 2010). |
|
|
|
| 10.1 | Share Purchase Agreement dated February 10, 2010, by and between Sizegenic Holdings Limited and Hippo Lace Limited (incorporated by reference from Current Report on Form 8-K/A filed with the Securities and Exchange Commission on May 13, 2011). |
|
|
|
| 10.2 | International Exclusive Distribution and Promotion Agreement dated June 27, 2009 by and between Sizegenic Holdings Limited and Café Centro Brazil di Wurzburger Vittorio & C. S.a.s. (incorporated by reference from Current Report on Form 8-K/A filed with the Securities and Exchange Commission on May 13, 2011). |
|
|
|
| 10.3 | Franchise Agreement dated February 10, 2010, by and between Sizegenic Holdings Limited and Hippo Lace Limited (incorporated by reference from Current Report on Form 8-K/A filed with the Securities and Exchange Commission on May 13, 2011). |
|
|
|
30
| 10.4 | Supplementary Franchise Agreement dated March 1, 2010, by and between Sizegenic Holdings Limited and Hippo Lace Limited (incorporated by reference from Current Report on Form 8-K/A filed with the Securities and Exchange Commission on May 13, 2011). |
|
|
|
| 10.5 | Franchise Agreement dated March 1, 2010, by and between Hippo Lace Limited and Sino Wish Limited (incorporated by reference from Current Report on Form 8-K/A filed with the Securities and Exchange Commission on May 13, 2011). |
|
|
|
| 10.6 | Franchise Agreement dated April 1, 2010, by and between Hippo Lace Limited and Beijing Kenon Bistro Catering Limited (incorporated by reference from Current Report on Form 8-K/A filed with the Securities and Exchange Commission on May 13, 2011). |
|
|
|
| 10.7 | Shareholder Loan Agreement dated December 11, 2009, by and between Hippo Lace Limited and Gu Yao (incorporated by reference from Current Report on Form 8-K/A filed with the Securities and Exchange Commission on May 13, 2011). |
|
|
|
| 10.8 | Lease Agreement dated June 1, 2009, by and between Legend Sun Limited and Sky Heart Limited (incorporated by reference from Current Report on Form 8-K/A filed with the Securities and Exchange Commission on May 13, 2011). |
|
|
|
| 10.9 | Consulting Services Agreement dated August 15, 2009, by and between Legend Sun Limited and Joystick Limited (incorporated by reference from Current Report on Form 8-K/A filed with the Securities and Exchange Commission on August 8, 2011). |
|
|
|
| 10.10 | Supplementary Agreement to sale and purchase agreement of Legend Sun dated February 24, 2010, by and between Sizegenic Holdings Limited, Hippo Lace Limited and Legend Sun Limited filed herewith (incorporated by reference from Current Report on Form 8-K/A Amendment No 4, filed with the Securities and Exchange Commission on December 12, 2011). |
|
|
|
| 10.11 | Supplementary Agreement to agreement for share exchange dated February 10, 2011, by and between Gu Yao, Studio II Brands, INC. and Hippo Lace Limited filed herewith (incorporated by reference from Current Report on Form 8-K/A Amendment No. 5, filed with the Securities and Exchange Commission on December 13, 2011). |
|
|
|
| 21.1 | List of Subsidiaries of the Registrant (incorporated by reference from Current Report on Form 8-K/A filed with the Securities and Exchange Commission on May 13, 2011). |
|
|
|
| 31.1 | Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.* |
|
|
|
| 31.2 | Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.* |
|
|
|
| 32.1 | Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.* |
|
|
|
| 32.2 | Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.* |
* Filed Herewith
31
SIGNATURES
In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
By: /S/ Cheung Ming
Cheung Ming, President
Date: May 10, 2012
In accordance with Section 13 or 15(d) of the Exchange Act, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated:
By: /S/ Cheung Ming
Cheung Ming, President, Director
Date: May 10, 2012
By: /S/ Leung Kin Wah
Leung Kin Wah, Chief Financial Officer, Principal Accounting Officer
Date: May 10, 2012
By: /S/ Cheung Sing
Cheung Sing, Director
Date: May 10, 2012
By: /S/ Yam Kee Cheong
Yam Kee Cheong, Director
Date: May 10, 2012
By: /S/ Chan Tak Hing
Chan Tak Hing, Director
Date: May 10, 2012
32