Attached files

file filename
EX-2.1 - SHARE EXCHANGE AGREEMENT - Luve Sports Inc.eurasia_ex21.htm
EX-2.2 - FORM OF ARTICLES OF MERGER - Luve Sports Inc.eurasia_ex22.htm
EX-99.4 - UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION MARCH 31, 2012 - Luve Sports Inc.eurasia_ex994.htm
EX-99.1 - AUDITED FINANCIAL STATEMENTS - Luve Sports Inc.eurasia_ex991.htm
8-K - CURRENT REPORT - Luve Sports Inc.eurasia_8k.htm
EX-99.3 - UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION DECEMBER 31, 2011 - Luve Sports Inc.eurasia_ex993.htm


Linea Deportiva Prince Mexico S.A. DE C.V.

Balance Sheets

(Amounts stated in USD)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

March 31 2012

 

December 31, 2011

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash

 

$

3,086

 

$

24,025

Accounts receivable

 

 

142,267

 

 

73,340

Inventory

 

 

310,093

 

 

284,670

Total current assets

 

 

455,446

 

 

382,035

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation equipment

 

 

5,709

 

 

1,835

 

 

 

 

 

 

 

Total assets

 

$

461,155

 

$

383,870

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

171,786

 

$

162,344

Due to related parties

 

 

551,610

 

 

507,829

Accrued expenses and taxes

 

 

39,272

 

 

21,165

Total current liabilities

 

 

762,668

 

 

691,338

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

Common stock

 

 

4,768

 

 

4,768

Additional paid in capital

 

 

-

 

 

-

Retained earnings

 

 

(294,189)

 

 

(342,913)

Cumulative effect of translation

 

 

(12,092)

 

 

30,677

Total stockholders' equity

 

 

(301,513)

 

 

(307,468)

 

 

 

 

 

 

 

Total liabilities and stockholders' equity

 

$

461,155

 

$

383,870






1




Linea Deportiva Prince Mexico S.A. DE C.V.

Statement of Operations

(Amounts stated in USD)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Linea Deportiva

 

 

 

Prince Mexico

 

 

 

S.A. DE C.V.

 

 

 

(Mexico Corp.)

 

 

 

For the three months ended

 

 

 

March 31, 2012

 

 

 

 

 

 

 

 

 

 

Net sales

 

 

$

94,268

Cost of sales

 

 

 

594

 

 

 

 

 

Gross profit

 

 

 

93,674

 

 

 

 

 

Expenses:

 

 

 

 

Administrative and selling expenses

 

 

 

46,395

Total expenses

 

 

 

46,395

 

 

 

 

 

Operating income

 

 

 

47,279

 

 

 

 

 

Other income, net

 

 

 

1,446

 

 

 

 

 

Loss before income taxes

 

 

 

48,725

 

 

 

 

 

Net (loss)

 

 

$

48,725






2



LINEA DEPORTIVA PRINCE MEXICO S.A. DE C.V.

NOTES TO FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2012


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Basis of presentation

The interim consolidated financial statements included herein, presented in accordance with United States generally accepted accounting principles and stated in US dollars, have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures are adequate to make the information presented not misleading.

 

These statements reflect all adjustments, consisting of normal recurring adjustments, which in the opinion of management, are necessary for fair presentation of the information contained therein. It is suggested that these interim financial statements be read in conjunction with the financial statements of the Company as of and for the years ended December 31, 2011 and 2010 and notes thereto included in the Company’s 8-K current report and all amendments. The Company follows the same accounting policies in the preparation of interim reports.

 

Results of operations for the interim period are not indicative of annual results.


Cash and cash equivalents

For the purpose of the statements of cash flows, all highly liquid investments with an original maturity of three months or less are considered to be cash equivalents. The carrying value of these investments approximates fair value.


Revenue Recognition

We recognize revenue when all of the following conditions are satisfied: (1) there is persuasive evidence of an arrangement; (2) the product or service has been provided to the customer; (3) the amount of fees to be paid by the customer is fixed or determinable; and (4) the collection of our fees is probable.

 

The Company will record revenue when it is realizable and earned and the products have been shipped to the customers.


Earnings per share

The Company follows ASC Topic 260 to account for the earnings per share. Basic earnings per common share (“EPS”) calculations are determined by dividing net income by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per common share calculations are determined by dividing net income by the weighted average number of common shares and dilutive common share equivalents outstanding. During periods when common stock equivalents, if any, are anti-dilutive they are not considered in the computation.


Use of estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management 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 revenue and expenses during the reporting period. Actual results could differ significantly from those estimates.


Year end

The Company has a year end of December 31.


Recent pronouncements

The Company has evaluated the recent accounting pronouncements through July 2012 and believes that none of them will have a material effect on the company’s financial statements.




3



LINEA DEPORTIVA PRINCE MEXICO S.A. DE C.V.

NOTES TO FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2012


NOTE 2 - GOING CONCERN

 

The accompanying financial statements have been prepared on the assumption that the Company will continue as a going concern. As indicated in the accompanying financial statements, during the three months ended March 31, 2012, the Company incurred a net loss of $48,725.  As of those dates, its current liabilities exceeded current assets in the amounts of $307,222. Additionally, the Company has accumulated losses in excess of two-thirds of its capital stock which, in accordance with the General Corporate Law, could give rise to the entity’s dissolution at the request of an interested third party.  These factors,  among  other  things,  raise substantial doubt about the Company’s ability to continue as a going concern. The Company’s management has received confirmation from its shareholders and related parties that they will continue to support the operations of the company until such operations generate the necessary cash flow to carry out its operations. The accompanying financial statements do not include any adjustments related to the valuation and presentation of assets or the presentation and amount of liabilities that might result if the Company is unable to continue as a going concern.


NOTE 3 - ACCOUNTS RECEIVABLE


As of March 31, 2012, accounts receivable are analyzed as follows:


 

March 31,

 

2012

Trade receivables

$208,465

Recoverable taxes

-

 

208,465

Less: Allowance for doubtful accounts

(66,198)

 

$142,267


NOTE 4 - INVENTORIES


As of March 31, 2012, inventories are summarized as follows:


 

March 31,

 

2012

Finished goods

$310,093

 

$310,093



NOTE 5 - TRANSPORTATION EQUIPMENT AND EQUIPMENT


As of March 31, 2012, machinery and equipment are summarized as follows:


 

March 31,

 

2012

Transportation equipment

$3,710

Furniture and equipment

2,383

 

6,093

Less:  Accumulated depreciation

(384)

 

$5,709




4



LINEA DEPORTIVA PRINCE MEXICO S.A. DE C.V.

NOTES TO FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2012


NOTE 6 - RELATED PARTIES BALANCES AND TRANSACTIONS


The balances with stockholders as shown below:



 

March 31,

 

2012

Francis Duncan Alexander Forbes

$275,019

Stephen Fred Adams

276,591

 

$551,610


Except for loans from stockholders during 2012, the company did not carry out related party transactions.


NOTE 7 - SUBSEQUENT EVENTS


On July 6, 2012, the Company entered into and closed a Securities Exchange Agreement (“Agreement”) by and between Eurasia Design, Inc., a Nevada corporation (“Eurasia”); Mr. Duncan A. Forbes Mol. III (“Forbes”), a holder of the majority of Eurasia’s common stock; and the security holders of the Company (“Prince Security Holders”), all of whom collectively own a majority of the Company’s issued and outstanding common stock.  


Pursuant to the terms of the Agreement, Eurasia issued 1,800,000 shares of its unregistered common stock in exchange for 100% of the Company’s issued and outstanding common stock and obtained cancellation of a total of 3,783,300 shares of common stock of Eurasia, held by Mr. Forbes.  The total issued and outstanding common stock of Eurasia, post-closing, and upon cancellation of the shares herein referenced, and the issuance of shares to the Company, will be 6,016,700.


As a result of the closing of the Agreement, Eurasia now owns all of the assets, liabilities and operations of the Company, which has the exclusive rights to sell Prince Sports, Inc. (“Prince USA”) brand name products in Mexico, Central America and South America.  














5