Attached files
file | filename |
---|---|
8-K/A - FLORHAM CONSULTING CORP | v211591_8ka.htm |
EX-99.5 - FLORHAM CONSULTING CORP | v211591_ex99-5.htm |
EX-99.6 - FLORHAM CONSULTING CORP | v211591_ex99-6.htm |
EX-99.3 - FLORHAM CONSULTING CORP | v211591_ex99-3.htm |
EX-99.7 - FLORHAM CONSULTING CORP | v211591_ex99-7.htm |
EX-99.2 - FLORHAM CONSULTING CORP | v211591_ex99-2.htm |
EX-99.4 - FLORHAM CONSULTING CORP | v211591_ex99-4.htm |
EX-99.14 - FLORHAM CONSULTING CORP | v211591_ex99-14.htm |
EX-99.12 - FLORHAM CONSULTING CORP | v211591_ex99-12.htm |
EX-99.11 - FLORHAM CONSULTING CORP | v211591_ex99-11.htm |
EX-99.9 - FLORHAM CONSULTING CORP | v211591_ex99-9.htm |
EX-99.10 - FLORHAM CONSULTING CORP | v211591_ex99-10.htm |
EX-10.11 - FLORHAM CONSULTING CORP | v211591_ex10-11.htm |
EX-99.13 - FLORHAM CONSULTING CORP | v211591_ex99-13.htm |
EDUCATIONAL
TRAINING INSTITUTE INC.
BALANCE
SHEET
SEPTEMBER
30, 2010
ASSETS
|
||||
Current
Assets
|
||||
Cash
|
$ | 13,029 | ||
Student
tuition receivable, net of allowance for uncollectables of
$1,014
|
201,826 | |||
Prepaid
insurance
|
2,174 | |||
Deferred
corporate income tax
|
544 | |||
Total
current assets
|
217,573 | |||
Machinery,
Equipment and Leasehold Improvements, at cost, net of accumulated
depreciation of $17,706
|
6,896 | |||
Other
Assets
|
||||
Security
deposits
|
8,600 | |||
Total
assets
|
$ | 233,069 | ||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||
Current
Liabilities
|
||||
Accounts
payable and accrued expenses
|
$ | 57,924 | ||
Corporate
income tax payable
|
31,476 | |||
Bank
loan payable
|
18,928 | |||
Related
party payable
|
16,940 | |||
Deferred
tuition revenue
|
167,390 | |||
Total
current liabilities
|
292,658 | |||
Stockholders'
Equity
|
||||
Common
stock - no par value; 200 shares authorized; 100 shares issued and
outstanding
|
2,500 | |||
Retained
earnings (deficit)
|
(62,089 | ) | ||
Total
stockholders' equity (deficiency)
|
(59,589 | ) | ||
Total
liabilities and stockholders' equity
|
$ | 233,069 |
EDUCATIONAL
TRAININNG INSTITUTE INC.
STATEMENT
OF INCOME
FOR THE
NINE MONTHS ENDED SEPTEMBER 30, 2010
Revenues
|
||||
Tuition
and student fees
|
$ | 185,173 | ||
Management
fees
|
663,766 | |||
Total
revenues
|
848,939 | |||
Operating
Costs and Expenses
|
||||
Student
instructional costs
|
77,827 | |||
Recruitment
costs
|
2,030 | |||
Occupancy
costs
|
62,440 | |||
General
and administrative expenses
|
478,399 | |||
Total
operating costs and expenses
|
620,696 | |||
Operating
income before interest and depreciation
|
228,243 | |||
Interest
expense, net
|
3,293 | |||
Income
before depreciation
|
224,950 | |||
Depreciation
expense
|
547 | |||
Income
before income taxes
|
224,403 | |||
Corporate
income tax (benefit)
|
(2,121 | ) | ||
Net
income
|
$ | 226,524 |
STATEMENT
OF STOCKHOLDERS' EQUITY
FOR THE
NINE MONTHS ENDED SEPTEMBER 30, 2010
Common
Stock
|
Retained
|
Total
|
||||||||||||||
Issued
|
Earnings
|
Stockholders'
|
||||||||||||||
Shares
|
Amount
|
(Deficit)
|
Equity
|
|||||||||||||
Beginning
balance - December 31, 2009
|
100 | $ | 2,500 | $ | (218,841 | ) | $ | (216,341 | ) | |||||||
Net
income for the nine months ended September 30, 2010
|
226,524 | 226,524 | ||||||||||||||
Distribution
of S Corp income
|
(69,772 | ) | (69,772 | ) | ||||||||||||
Ending
balance - September 30, 2010
|
100 | $ | 2,500 | $ | (62,089 | ) | $ | (59,589 | ) |
EDUCATIONAL
TRAINING INSTITUTE INC.
STATEMENT
OF CASH FLOWS
FOR THE
NINE MONTHS ENDED SEPTEMBER 30, 2010
Cash
Flows from Operating Activities
|
||||
Net
income
|
$ | 226,524 | ||
Noncash
items included in net income:
|
||||
Depreciation
expense
|
547 | |||
227,071 | ||||
Changes
in operating assets and liabilities
|
||||
Decrease
(increase) in assets:
|
||||
Student
tuition receivable
|
(165,909 | ) | ||
Prepaid
insurance
|
(2,174 | ) | ||
Deferred
corporate income tax
|
3,250 | |||
Increase
(decrease) in liabilities:
|
||||
Accounts
payable
|
(33,435 | ) | ||
Accrued
expenses payable
|
(45,926 | ) | ||
Corporate
income tax payable
|
(6,371 | ) | ||
Deferred
tuition revenue
|
123,715 | |||
(126,850 | ) | |||
Net
cash provided by operating activities
|
100,221 | |||
Cash
Flows from Investing Activities:
|
0 | |||
Cash
Flows from Financing Activities:
|
||||
Decrease
in bank loan payable
|
(7,528 | ) | ||
Increase
in payables to related company
|
(10,960 | ) | ||
Distribution
of S Corp income to stockholders
|
(69,772 | ) | ||
Net
increase in cash
|
11,961 | |||
Cash
- December 31, 2009
|
1,068 | |||
Cash
- September 30, 2010
|
$ | 13,029 | ||
Supplemental
disclosure of cash flow information:
|
||||
Cash
paid during the nine months for interest
|
$ | 3,293 | ||
Cash
paid during the nine months for income taxes
|
$ | 1,000 |