Page
|
||
Financial
Statements
|
||
Balance
Sheet ……………………………………………………………………
|
1
|
|
Statements
of Operations ………………………………………………………..
|
2
|
|
Statements
of Cash Flows ……………………………………………………….
|
3
|
|
Notes
to Financial Statements …………………………………………………..
|
4-7
|
ASSETS
|
||||
Current
Assets:
|
||||
Cash
and cash equivalents
|
$ | 35,772 | ||
Accounts
receivable (less allowance for doubtful
accounts
of $5,000)
|
56,620 | |||
Total
Current Assets
|
92,392 | |||
Property
and Equipment:
|
||||
Property
and equipment
|
1,115,984 | |||
Less—Accumulated
depreciation
|
(730,896 | ) | ||
Net
Property and Equipment
|
385,088 | |||
Other
Assets:
|
||||
Other
assets
|
443 | |||
Employee
loan
|
23,000 | |||
Total
Other Assets
|
23,443 | |||
Total
Assets
|
500,923 | |||
LIABILITIES
AND STOCKHOLDERS' DEFICIENCY
|
||||
Current
Liabilities:
|
||||
Accounts
payable
|
92,022 | |||
Accrued
expenses
|
2,542 | |||
Credit
Line Payable
|
99,970 | |||
Due
to Related Party
|
9,000 | |||
Total
Current Liabilities
|
203,534 | |||
Due
to shareholder
|
1,836,097 | |||
Stockholders’ Deficiency:
|
||||
Common
stock (par value $0.10; 1,000 shares authorized;
198.50
shares issued and outstanding)
|
20 | |||
Additional
paid in capital
|
1,813,974 | |||
Accumulated
deficit
|
(3,352,702 | ) | ||
Total
Stockholders' Deficiency
|
(1,538,708 | ) | ||
Total
Liabilities and Stockholders' Deficiency
|
$ | 500,923 |
2008
|
2007
|
|||||||
Sales
|
$ | 328,587 | $ | 337,917 | ||||
Cost
of sales
|
163,603 | 169,667 | ||||||
Gross
Profit
|
164,984 | 168,250 | ||||||
Selling,
general and administrative
|
286,644 | 280,191 | ||||||
Loss
from Operations
|
(121,660 | ) | (111,941 | ) | ||||
Other
Income (expense):
|
||||||||
Interest
Income
|
36 | 630 | ||||||
Interest
Expense
|
(876 | ) |
-
|
|||||
Total
Other Income (Expense)
|
(840 | ) | 630 | |||||
Loss
before provision for income taxes
|
(122,500 | ) | (111,311 | ) | ||||
Provision
for income taxes
|
- | - | ||||||
Net
Loss
|
$ | (122,500 | ) | $ | (111,311 | ) | ||
2008
|
2007
|
|||||||
Cash
Flows from Operating Activities:
|
||||||||
Net
loss
|
$ | (122,500 | ) | $ | (111,311 | ) | ||
Adjustments
to reconcile net loss to net cash provided by (used in) operating
activities:
|
||||||||
Depreciation
|
57,132 | 59,867 | ||||||
Changes
in Assets and Liabilities:
|
||||||||
Accounts
receivable
|
(21,735 | ) | (53,591 | ) | ||||
Employee
Loan
|
(5,000 | ) | - | |||||
Other
Assets
|
- | 459 | ||||||
Security
Deposit
|
- | (5,975 | ) | |||||
Accounts
payable
|
44,215 | 13,526 | ||||||
Accrued
expenses
|
755 | (999 | ) | |||||
Due
to Related Party
|
9,000 | - | ||||||
Net
Cash Provided by (Used in) Operating Activities
|
(38,133 | ) | 98,024 | |||||
Cash
Flows from Investing Activities:
|
||||||||
Cash
paid for equipment
|
(63,868 | ) | (154,261 | ) | ||||
Net
Cash Used in Investing Activities
|
(63,868 | ) | (154,261 | ) | ||||
Cash
Flows from Financing Activities:
|
||||||||
Advances
from credit line
|
99,970 | - | ||||||
Advances
from shareholder
|
- | 247,215 | ||||||
Net
Cash Provided by Financing Activities
|
99,970 | 247,215 | ||||||
Decrease
in Cash and Cash Equivalents
|
(2,031 | ) | (5,070 | ) | ||||
Cash
and Cash Equivalents, Beginning of Period
|
37,803 | 23,624 | ||||||
Cash
and Cash Equivalents, End of Period
|
$ | 35,772 | $ | 18,554 | ||||
Cash
paid for interest expense
|
$ | 876 | $ | - | ||||
Cash
paid for income taxes
|
$ | - | $ | - | ||||
Furniture and fixtures |
7 years
|
Machinery and equipment |
5-7 years
|
Leasehold Improvements |
5-39
years
|
June
30, 2008
|
||||
Storage
equipment
|
$ | 766,646 | ||
Website
and software
|
150,208 | |||
Furniture
and fixtures
|
22,837 | |||
Computer
hardware and software
|
75,498 | |||
Data
Center
|
100,795 | |||
1,115,984 | ||||
Less:
Accumulated depreciation
|
730,896 | |||
Net
property and equipment
|
$ | 385,088 |
|
(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.
|