Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - Sino United Worldwide Consolidated Ltd.Financial_Report.xls
10-K - FORM 10-K - Sino United Worldwide Consolidated Ltd.ajgh1231form10k.htm
EX-31.2 - EXHIBIT 31.2 - Sino United Worldwide Consolidated Ltd.ajgh1231form10kex31_2.htm
EX-32.2 - EXHIBIT 32.2 - Sino United Worldwide Consolidated Ltd.ajgh1231form10kex32_2.htm
EX-31.1 - EXHIBIT 31.1 - Sino United Worldwide Consolidated Ltd.ajgh1231form10kex31_1.htm
EX-32.1 - EXHIBIT 32.1 - Sino United Worldwide Consolidated Ltd.ajgh1231form10kex32_1.htm

Exhibit 99.1 

 

Jin Chih International, Ltd  
Balance Sheet  
         
    Dec 31,2013   Dec 31,2012
         
Assets        
Current assets        
Cash  And  Cash  Equivalents   140,987   128,662
Accounts Receivable   2,187,035   937,506
Prepayments and Other Current  Assets   1,561   26
Inventory   89,702   51,628
Prepaid VAT   47    
Advance on purchase   8,800   9,063
Total Current Assets   2,428,133   1,126,885
Long Term Investments        
Property  Plant  and Equipment   1,157,915   1,213,647
Goodwill        
Intangible  Assets        
Accumulated  Amortization        
Other  Assets   6,555   19,426
Deferred  Long Term  Asset  Charges        
Total  Assets   3,592,603   2,359,957
         
Liabilities        
Current  Li abilities        
Borrowings   1,420,732   417,392
Accounts Payable and other payables   1,335,276   997,178
Accrued Expenses and Other Current Liabilities   2,147   3,270
Advances   141,504   86,211
Tax Payables   1,952   3,693
Total  Current  Liabilities   2,901,612   1,507,744
Long  Term  Debt       317,608
Other  Liabilities        
Deferred  Long  Term  Liability  Charges        
Minority   Interest        
Negative  Goodwill        
Total  Liabilities   2,901,612   1,825,352
Stockholders' Equity        
Common  Stock   685,000   516,000
Retained  Earnings   23,301   18,200
Exchange Differences   (17,309)   405
Total  Stockholder  Equity   690,992   534,605
Total Liabilities and Stockholders’' Equity   3,592,603   2,359,957

Jin Chih International, Ltd
 Income Statement
   
Period Ending Dec 31,2013 Dec 31,2012
Total  Revenue 2051609.764 2128701.388
    Cost  of  Revenue 1,848,908 1,933,740
Gross  Profit 202701.9615 194960.935
     Operating  Expenses 148,896 156,707
     Total  Operating  Expenses 148,896 156,707
Operating  Income or Loss 53,806 38,254
         
     Income  from  interest 274 181
     Interest  Expense 41,093 21,564
     Other Income (expenses) 5,272 971
     Income   Before  Tax 18,258 17,842
     Income  Tax   Expense   3,033
     Net   Income  From  Continuing  Ops    
     Effect  Of  Accounting  Changes    
     Other  Items    
Net  Income 18,258 14,809

Jin Chih International, Ltd
Statements of Cash Flows
  Period  Ending For the year Ended For the year Ended  
  Dec 31,2013 Dec 31,2012  
  Operating  Activities,  Cash  Flows Provided By or Used  In      
  Net  Income (Loss) 18,258 14,809  
  Adjustments  To  Net  Income      
  Depreciation       12,828 9,177  
  Amortisation       12,416 12,453  
  Loss on sale of PPE       2,158    
  Interest Received       (1,011) (181)  
  Changes   In operating assets and liabilities      
  Accounts  Receivables (1,249,529) (779,135)  
  Inventories (38,074) (51,628)  
  Prepayments       243 (4,776)  
  Other Current Assets     (1,526)    
  Accurred Expenses and Other Current Liabilities   (1,123) (808)  
  Accounts Payables 338,098 994,540  
  Tax Payables       (1,741) (430)  
  Advances       55,293 86,211  
  Total  Cash  Flow  From  Operating  Activities   (853,709) 280,231  
  Investing  Activities,  Cash  Flows  Provided  By  or  Used  In      
  Purchase of PPE         (1,189,487)  
  Decrease in Other Assets     12,871    
  Loss on sale of PPE       (2,158)    
  Other asset       (12,871) 32,802  
  Interest received       1,011 181  
  Total  Cash  Flows  From  Investing  Activities   (1,147) (1,156,504)  
  Financing Activities,  Cash Flows Provided By or Used In      
  Issue common stock     152,000 172,000  
  Long term debt repayment     (317,608) (115,415)  
  Increase in long term debt       412,800  
  Net  Borrowi ngs       1,003,340 206,400  
  Dividends paid         (7,532)  
  Other Cash  Flows   from  Fi nanci ng  Activities     (5,907)  
  Total  Cash  Flows From  Financing  Activities   837,732 662,346  
  Effect  Of   Exchange  Rate  Changes     29,450 14,565  
  Change  In  Cash and Cash Equivalents   12,325 (199,361)  
  Cash at beginning of the period     128,662 328,023  
  Cash at end of the period     140,987 128,662  

 

Jin Chih International, Ltd
Statement of Stockholders’ Equity
For the Year Ended December 31, 2013 and December 31, 2012
Period Ending No. of Shares Amount Additional Paid-in Capital Retained Earnings Foreign Currency Translation Gain   Total Stockholders' Equity
Balance, December 31, 2012              
  1,500,000 $ 516,000   0 $ 18,200 $ 405   $ 534,605
Issuance of common shares for cash at $0.338 per share on 3rd May,2013   500,000   169000   0             169,000
Net income           0   5,101         5101
Foreign currency translation gain (loss)           0       (17714)     (17714)
                           
Balance, December 31, 2010   2,000,000   685,000       23,301   (17309)     690,992

 

Notes to financial statements

1.Company summary

Jin Chih International Development Co., Ltd (the ‘company’), was incorporated in Taiwan on July 14, 1995 under the International Business Companies Act. The company’s business operations involve:

a)General advertising
b)TV program production
c)Radio and TV program distribution
d)Book publication
e)Food wholesale and food & drink retail
2.Significant accounting policies:

Basis of Presentation

The Company’s financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). 

Use of Estimates and Assumptions

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America 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 revenues and expenses during the reporting period. 

The Company’s significant estimates and assumptions include the fair value of financial instruments; allowance for doubtful accounts; inventory valuation and obsolescence; the carrying value, recoverability and impairment, if any, of long-lived assets, including the values assigned to and the estimated useful lives of property, plant and equipment; interest rate; revenue recognized or recognizable; sales returns and allowances; valued added tax rate, income tax rate and related tax provision, reporting currency of the Company, functional currency, and foreign currency exchange rate. Those significant accounting estimates or assumptions bear the risk of change due to the fact that there are uncertainties attached to those estimates or assumptions, and certain estimates or assumptions are difficult to measure or value.

Management bases its estimates on historical experience and on various assumptions that are believed to be reasonable in relation to the financial statements taken as a whole under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources.

Management regularly evaluates the key factors and assumptions used to develop the estimates utilizing currently available information, changes in facts and circumstances, historical experience and reasonable assumptions. After such evaluations, and if deemed appropriate, those estimates are adjusted accordingly. Actual results could differ from those estimates.

Fair Value of Financial Instruments

The Company follows paragraph 825-10-50-10 of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and has adopted paragraph 820-10-35-37 of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting principles generally accepted in the United States of America (U.S. GAAP), and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The three (3) levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:

Level 1 - Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.

Level 2 - Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.

Level 3 - Pricing inputs that are generally observable inputs and not corroborated by market data.  

Financial assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable.

 

The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. If the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument.

 

The carrying amounts of the Company’s financial assets and liabilities, such as cash, accounts receivable, advance on purchases, prepayments and other current assets, accounts payable, deposits, corporate income tax payable, accrued expenses and other current liabilities approximate their fair values because of the short maturity of these instruments.

Fair Value of Non-Financial Assets or Liabilities Measured on a Recurring Basis

The Company’s non-financial assets include inventories. The Company identifies potentially excess and slow-moving inventories by evaluating turn rates, inventory levels and other factors. Excess quantities are identified through evaluation of inventory aging, review of inventory turns and historical sales experiences. The Company provides lower of cost or market reserves for such identified excess and slow-moving inventories. The Company establishes a reserve for inventory shrinkage, if any, based on the historical results of physical inventory cycle counts.

Cash Equivalents

The Company considers all highly liquid investments with maturities of three months or less at the time of purchase to be cash equivalents. 

Accounts Receivable and Allowance for Doubtful Accounts

Accounts receivable are recorded at the invoiced amount, net of an allowance for doubtful accounts. The Company follows paragraph 310-10-50-9 of the FASB Accounting Standards Codification to estimate the allowance for doubtful accounts. The Company performs on-going credit evaluations of its customers and adjusts credit limits based upon payment history and the customer’s current credit worthiness, as determined by the review of their current credit information; and determines the allowance for doubtful accounts based on historical write-off experience, customer specific facts and economic conditions. 

Outstanding account balances are reviewed individually for collectability. The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in the Company’s existing accounts receivable. Bad debt expense is included in general and administrative expenses, if any. Pursuant to paragraph 310-10-50-2 of the FASB Accounting Standards Codification account balances are charged off against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The Company has adopted paragraph 310-10-50-6 of the FASB Accounting Standards Codification and determine when receivables are past due or delinquent based on how recently payments have been received. 

Inventories

The Company values inventories at the lower of cost or market. The Company reduces inventories for the diminution of value, resulting from product obsolescence, damage or other issues affecting marketability, equal to the difference between the cost of the inventory and its estimated market value. Factors utilized in the determination of estimated market value include (i) current sales data and historical return rates, (ii) estimates of future demand, (iii) competitive pricing pressures, (iv) new product introductions, (v) product expiration dates.

The Company evaluates its current level of inventories considering historical sales and other factors and, based on this evaluation, classify inventory markdowns in the income statement as a component of cost of goods sold pursuant to Paragraph 420-10-S99 of the FASB Accounting Standards Codification to adjust inventories to net realizable value.

Property, Plant and Equipment

Property, plant and equipment are recorded at cost. Expenditures for major additions and betterments are capitalized. Maintenance and repairs are charged to operations as incurred. Depreciation of property, plant and equipment is computed by the straight-line method (after taking into account their respective estimated residual values) over the assets estimated useful lives ranging from five (5) years to twenty (20) years. Upon sale or retirement of property, plant and equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in the income statement. Leasehold improvements, if any, are amortized on a straight-line basis over the term of the lease or the estimated useful lives, whichever is shorter. Upon becoming fully amortized, the related cost and accumulated amortization are removed from the accounts. 

Construction in progress represents direct costs of construction or the acquisition cost of long-lived assets. Under U.S. GAAP, all costs associated with construction of long-lived assets should be reflected as long-term as part of construction-in-progress. Capitalization of these costs ceases and the construction in progress is transferred to property, plant and equipment when substantially all of the activities necessary to prepare the long-lived assets for their intended use are completed. No depreciation is provided until the construction of the long-lived assets is complete and ready for their intended use.

Revenue Recognition

The Company applies paragraph 605-10-S99-1 of the FASB Accounting Standards Codification for revenue recognition. The Company recognizes revenue when it is realized or realizable and earned. The Company considers revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists, (ii) the product has been shipped or the services have been rendered to the customer, (iii) the sales price is fixed or determinable, and (iv) collectability is reasonably assured.

Insurance of common stock

In 3rd May, 2013, the company issued new shares of 500,000, valued at $0.338 per share or $169000 on the date of insurance.

 

3.      Revenue    
  December 31, 2013 December 31, 2012
Sales revenue    
General 1,896,288 1,810,289
Others 104,987 217,012
Operation revenue    
Consulting fees 101,100 101,400
Sales refund (50,766)  
Total 2,051,610 2,128,701

 

 

 

4.      Operating expenses

   
  December 31, 2013 December 31, 2012  
Total operating expenses 148,896 156,707  
               

 

5.      Other income        
  December 31, 2013 December 31, 2012
Foreign exchange gain (loss)   971
Rental income 1,011  
Other 6,419  
Loss on sale of PPE (2,158)  
Total  Other  income 5,272 971
     
     
6.Cash and cash equivalents
  December 31, 2013 December 31, 2012
Cash 4,134 12,491
Bank 136,853 116,171
Total 140,987 128,662

 

7.PPE

  December 31, 2013 December 31, 2012
Land 774,685 797,879
Buildings 380,224 391,608
Equipments 74,324 81,813
Other   16,409
  1,229,233 1,287,709
Less: Accumulated depreciation 71,318 74,062
Total 1,157,915 1,213,647