Attached files
| file | filename |
|---|---|
| EXCEL - IDEA: XBRL DOCUMENT - ZOOM COMPANIES INC. | Financial_Report.xls |
| 8-K - ZOOM COMPANIES INC. | bdf8k123113.htm |
| EX-99 - ZOOM COMPANIES INC. | bdf8k123113ex991.htm |
| EX-99 - ZOOM COMPANIES INC. | bdf8k123113ex993.htm |
| EX-99 - ZOOM COMPANIES INC. | bdf8k123113ex995.htm |
| EX-99 - ZOOM COMPANIES INC. | bdf8k123113ex992.htm |
99.4
Ballroom Dance Fitness, Inc.
Unaudited Pro Forma Condensed Statements of Operations
Six Months Ended June 30, 2013
(UNAUDITED)
| As Reported |
| Pro Forma Adjustments |
| Pro Forma |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue | $ 3,320 |
| $ 69,335 |
| $ 72,655 |
|
|
|
|
|
|
Total Revenue | 3,320 |
| 69,335 |
| 72,655 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
Personnel costs | 15,826 |
| 5,040 |
| 20,866 |
Event costs | 500 |
| 10,250 |
| 10,750 |
Occupancy | - |
| 40,073 |
| 40,073 |
General and administrative | 16,426 |
| 43,117 |
| 59,543 |
Total Expenses | 32,752 |
| 98,480 |
| 131,232 |
|
|
|
|
|
|
Net Loss | $ (29,432) |
| $ (29,145) |
| $(58,577) |