NuZee, Inc. - FORM 8-K - EX-99 - PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS OF THE COMPANY AND NUZEE CO., LTD. AS OF AND FOR THE SIX MONTHS ENDED JANUARY 31, 2013

file	filename
EX-2 - SHARE EXCHANGE AGREEMENT BY AND AMONG THE COMPANY, NUZEE, AND THE SHAREHOLDERS OF NUZEE - NuZee, Inc.	exhibit201.htm
EX-10 - MANAGEMENT EMPLOYMENT AGREEMENT WITH MR. HAGOPIAN - NuZee, Inc.	exhibit101.htm
EX-10 - MANAGEMENT EMPLOYMENT AGREEMENT WITH MR. YUKIE - NuZee, Inc.	exhibit102.htm
EX-16 - LETTER FROM MALONEBAILEY LLP - NuZee, Inc.	exhibit161.htm
EX-99 - AUDITED FINANCIAL STATEMENTS FOR NUZEE CO., LTD. FOR THE YEAR ENDED SEPTEMBER 30, 2012 - NuZee, Inc.	exhibit9901.htm
EX-3 - CERTIFICATE OF AMENDMENT TO ARTICLES OF INCORPORATION - NuZee, Inc.	exhibit301b.htm
EX-99 - UNAUDITED INTERIM FINANCIAL STATEMENTS FOR NUZEE CO., LTD. FOR THE THREE MONTHS ENDED DECEMBER 31, 2012 - NuZee, Inc.	exhibit9902.htm
8-K - HAVANA FURNISHINGS INC. - CURRENT REPORT FOR APRIL 19, 2013 - NuZee, Inc.	havanafurnishingsform8-k.htm

Exhibit 99.03

Unaudited Proforma Income Statement For the six months ending January 31, 2013
	Havana Furnishings, Inc. Six months ending January 31, 2013	Nuzee Co., Ltd. Six months ending January 31, 2013	Adjustment	Proforma

Revenues	-	36,860	-	36,860
Cost of revenues	-	245,303	-	245,303
Gross profit	-	(208,444)	-	(208,444)
Operating expenses	33,949	360,546	-	394,495
Loss from operations	(33,949)	(568,990)	-	(602,939)
Interest expense, net	-	-	-	-
Other Income	-	608	-	608
Net loss	(33,949)	(568,382)	-	(602,331)

Proforma Balance Sheet As of January 31, 2013
	Havana Furnishings, Inc. January 31, 2013	Nuzee Co., Ltd. January 31, 2013		Adjustments	Proforma
Assets

Current assets
Cash	2,757	1,427			4,184
Accounts receivable, net	-	178			178
Subscription receivable	-	122	-		122
Inventory, net		30,502			30,502
Prepaid expenses and deposits	-	219,991			219,991
Total current assets	2,757	252,220			254,977

Equipment, net	-	2,351			2,351
Intellectual property		42,818			42,818
Total assets	2,757	297,389			300,146

Liabilities and Stockholders' Deficit

Current liabilities
Accounts payable	2,700	26,004			28,704
Other liabilities, including advances from affiliates	22,015	189,661	-		211,676
Other current liabilities	-	-			-
Total current liabilities	24,715	215,665			240,380
Note payable - related party	-	-			-
Total liabilities	24,715	215,665			240,380

Commitments

Stockholders' deficit
Common stock	62	-			62
Additional paid-in capital	47,938	747,407	(665,683)		129,662
Retained earnings (Accumulated deficit)	(69,958)	(665,683)	665,683		(69,958)
Total stockholders' equity (deficit)	(21,958)	81,724			59,766
Total liabilities and stockholders' deficit	2,757	297,389			300,146

NuZee, Inc. - FORM 8-K - EX-99 - PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS OF THE COMPANY AND NUZEE CO., LTD. AS OF AND FOR THE SIX MONTHS ENDED JANUARY 31, 2013 - April 25, 2013