Page
|
|
Report
of Independent Registered Public Accounting Firm
|
1
|
Financial
Statements
|
|
Balance
Sheets
|
2
|
Statements
of Operations
|
3
|
Statements
of Stockholders' Deficiency
|
4
|
Statements
of Cash Flows
|
5
|
Notes
to Combined Financial Statements
|
6-9
|
2007
|
2006
|
|||||||
ASSETS
|
||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$ | 37,803 | $ | 23,624 | ||||
Accounts
receivable (less allowance for doubtful accounts of $1,000 in 2007 and
2006)
|
34,885 | 18,989 | ||||||
Total
Current Assets
|
72,688 | 42,613 | ||||||
Property
and Equipment:
|
||||||||
Property
and equipment
|
1,052,116 | 892,928 | ||||||
Less—Accumulated
depreciation
|
(673,764 | ) | (553,734 | ) | ||||
Net
Property and Equipment
|
378,352 | 339,194 | ||||||
Other
Assets:
|
||||||||
Other
assets
|
443 | 1,004 | ||||||
Employee
loan
|
18,000 | 18,000 | ||||||
Total
Other Assets
|
18,443 | 19,004 | ||||||
Total
Assets
|
469,483 | 400,811 | ||||||
LIABILITIES
AND STOCKHOLDERS' DEFICIENCY
|
||||||||
Current
Liabilities:
|
||||||||
Accounts
payable
|
47,809 | 28,179 | ||||||
Accrued
expenses
|
1,785 | 5,745 | ||||||
Total
Current Liabilities
|
49,594 | 33,924 | ||||||
Due
to shareholder
|
1,836,097 | 1,538,588 | ||||||
Total
Liabilities
|
1,885,691 | 1,572,512 | ||||||
Stockholders'
Deficiency:
|
||||||||
Common
stock (par value $0.10; 1,000 shares authorized;
|
||||||||
198.50 shares issued and outstanding)
|
20 | 20 | ||||||
Additional
paid in capital
|
1,813,974 | 1,813,974 | ||||||
Accumulated
deficit
|
(3,230,202 | ) | (2,985,695 | ) | ||||
Total
Stockholders' Deficiency
|
(1,416,208 | ) | (1,171,701 | ) | ||||
Total
Liabilities and Stockholders' Deficiency
|
469,483 | 400,811 |
2007
|
2006
|
|||||||
Sales
|
$ | 668,172 | $ | 418,347 | ||||
Cost
of sales
|
339,223 | 345,819 | ||||||
Gross
Profit
|
328,949 | 72,528 | ||||||
Selling,
general and administrative
|
574,130 | 456,891 | ||||||
Loss
from Operations
|
(245,181 | ) | (384,363 | ) | ||||
Other
Income:
|
||||||||
Interest
Income
|
674 | 543 | ||||||
Other
Income
|
- | 420 | ||||||
Total Other
Income
|
674 | 963 | ||||||
Loss
before provision for income taxes
|
(244,507 | ) | (383,400 | ) | ||||
Provision
for income taxes
|
- | - | ||||||
Net
Loss
|
$ | (244,507 | ) | $ | (383,400 | ) |
Common
Stock
|
Additional
Paid
|
Accumulated
|
Total
Stockholders'
|
|||||||||||||||||
Shares
|
Amount
|
In
Capital
|
Deficit
|
Deficiency
|
||||||||||||||||
Balance,
January 1, 2006
|
198.50 | $ | 20 | $ | 1,813,974 | $ | (2,602,295 | ) | $ | (788,301 | ) | |||||||||
Net
Loss
|
- | (383,400 | ) | (383,400 | ) | |||||||||||||||
Balance,
December 31, 2006
|
198.50 | 20 | 1,813,974 | (2,985,695 | ) | (1,171,701 | ) | |||||||||||||
Net
Loss
|
- | (244,507 | ) | (244,507 | ) | |||||||||||||||
Balance,
December 31, 2007
|
198.50 | $ | 20 | $ | 1,813,974 | $ | (3,230,202 | ) | $ | (1,416,208 | ) |
2007
|
2006
|
|||||||
Cash
Flows from Operating Activities:
|
||||||||
Net
loss
|
$ | (244,507 | ) | $ | (383,400 | ) | ||
Adjustments
to reconcile net loss to net cash used in operating
activities:
|
||||||||
Depreciation
|
120,030 | 95,906 | ||||||
Changes
in Assets and Liabilities:
|
||||||||
Accounts
receivable
|
(15,896 | ) | 118 | |||||
Prepaid
Rent
|
- | 877 | ||||||
Employee
Loan
|
- | (8,000 | ) | |||||
Other
Assets
|
561 | 18,021 | ||||||
Security
Deposit
|
- | 6,204 | ||||||
Accounts
payable
|
19,630 | (24,420 | ) | |||||
Accrued
expenses
|
(3,959 | ) | 3,647 | |||||
Net
Cash Used in Operating Activities
|
(124,141 | ) | (291,047 | ) | ||||
Cash
Flows from Investing Activities:
|
||||||||
Cash
paid for equipment
|
(159,188 | ) | (250,886 | ) | ||||
Net
Cash Used in Investing Activities
|
(159,188 | ) | (250,886 | ) | ||||
Cash
Flows from Financing Activities:
|
||||||||
Advances
from shareholder
|
297,508 | 520,509 | ||||||
Net
Cash Provided by Financing Activities
|
297,508 | 520,509 | ||||||
Increase
(Decrease) in Cash and Cash Equivalents
|
14,179 | (21,424 | ) | |||||
Cash
and Cash Equivalents, Beginning of Year
|
23,624 | 45,048 | ||||||
Cash
and Cash Equivalents, End of Year
|
$ | 37,803 | $ | 23,624 | ||||
Cash paid for interest
expense
|
$ | - | $ | - | ||||
Cash
paid for income taxes
|
$ | - | $ | - |
|
December
31,
|
|||||||
2007 | 2006 | |||||||
Storage
equipment
|
$ | 741,176 | $ | 583,374 | ||||
Website
and software
|
150,208 | 150,208 | ||||||
Furniture
and fixtures
|
22,837 | 14,038 | ||||||
Computer
hardware and software
|
75,498 | 82,911 | ||||||
Data
Center
|
62,397 | 62,397 | ||||||
1,052,116 | 892,928 | |||||||
Less:
Accumulated depreciation
|
673,764 | 553,734 | ||||||
Net
property and equipment
|
$ | 378,352 | $ | 339,194 | ||||
(i)
|
the
Participant's employment with the Corporation has terminated because he
has become Disabled;
|
(ii)
|
the
Participant has died;
|
(iii)
|
the
Participant's employment with the Corporation has been terminated by the
Corporation without "cause";
|
(iv)
|
the
sale, transfer or assignment of all or substantially all of the
Corporation's assets (whether tangible or intangible), not in the ordinary
course of business, whether in a single transaction or a series of
transactions;
|
(v)
|
the
sale, transfer or assignment of more than fifty (50%) percent of the
outstanding capital stock of the Corporation, whether in a single
transaction or a series of
transactions.
|