Attached files
| file | filename |
|---|---|
| 8-K/A - FORM 8-K/A - Grand China Energy Group Ltd | form8ka.htm |
| EX-10.1 - LOAN AGREEMENTS - Grand China Energy Group Ltd | exhibit10-1.htm |
| EX-99.1 - AUDITED FINANCIAL STATEMENTS - Grand China Energy Group Ltd | exhibit99-1.htm |
| EX-10.2 - LOAN AGREEMENTS - Grand China Energy Group Ltd | exhibit10-2.htm |
| EX-99.3 - AUDITED FINANCIAL STATEMENTS - Grand China Energy Group Ltd | exhibit99-3.htm |
| EX-99.4 - UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS - Grand China Energy Group Ltd | exhibit99-4.htm |
| EX-99.6 - CONFLICT OF INTERESTS POLICY - Grand China Energy Group Ltd | exhibit99-6.htm |
| EX-99.2 - AUDITED FINANCIAL STATEMENTS - Grand China Energy Group Ltd | exhibit99-2.htm |
The pro forma consolidated financial statements on the companies comprised of SGB International Holdings Inc (“SGB”), Dragon International Resources Group Co., Ltd (“HK Dragon”) and Yongding Shangzhai Coal Mine Ltd (“Yonding Shangzhai”) (collectively, the “Companies”), based on the audited financial statements of the Companies for the financial year ended March 31, 2011, are based on the following principal assumptions:
| (a) | The SGB Acquisition on HK Dragon and its subsidiary occurred on March 31, 2010 for the purpose of the pro forma consolidation; |
| (b) | Transaction costs incurred for the acquisition are assumed to be insignificant and have been ignored for the purpose of computing the financial effects. |
- 2 -
| BALANCE SHEET |
| As at 31 March 2011 |
| Yongding Shangzhai US$ |
HK Dragon US$ |
SGB US$ |
TOTAL US$ |
Consolidation Adjustment 1 |
Consolidation Adjustment 2 |
TOTAL US$ |
|||||||||||||||
| ASSETS | |||||||||||||||||||||
| Current assets: | |||||||||||||||||||||
| Cash and cash equivalents | 199,000 | 19,538 | 6,309 | 224,847 | 224,847 | ||||||||||||||||
| Due from a Director | - | 983,516 | - | 983,516 | 983,516 | ||||||||||||||||
| Other receivables, net | 284,343 | - | 4,647 | 288,990 | 288,990 | ||||||||||||||||
| Prepaid expenses | 2,093,349 | - | 5,000 | 2,098,349 | 2,098,349 | ||||||||||||||||
| Total current assets | 2,576,692 | 1,003,054 | 15,956 | 3,595,702 | 3,595,702 | ||||||||||||||||
| Non-current assets: | |||||||||||||||||||||
| Plant and equipment, net | 15,959,461 | - | - | 15,959,461 | 15,959,461 | ||||||||||||||||
| Intangible assets | 345,645 | - | - | 345,645 | 345,645 | ||||||||||||||||
| Investment costs | 278,013 | - | 278,013 | (278,013 | ) | - | |||||||||||||||
| Total non-current assets | 16,305,106 | 278,013 | - | 16,583,119 | 16,305,106 | ||||||||||||||||
| Total assets | 18,881,798 | 1,281,067 | 15,956 | 20,178,821 | 19,900,808 | ||||||||||||||||
| LIABILITIES AND EQUITY | |||||||||||||||||||||
| Current liabilities: | |||||||||||||||||||||
| Other payables and accrued liabilities | 2,216,934 | 15,058 | 6,084 | 2,238,076 | 2,238,076 | ||||||||||||||||
| Due to related parties | - | - | 145,053 | 145,053 | 145,053 | ||||||||||||||||
| Total current liabilities | 2,216,934 | 15,058 | 151,137 | 2,383,129 | 2,383,129 | ||||||||||||||||
| Non-current liabilities: | |||||||||||||||||||||
| Long term borrowings | 12,567,877 | - | - | 12,567,877 | 12,567,877 | ||||||||||||||||
| Total non-current liabilities | 12,567,877 | - | - | 12,567,877 | 12,567,877 | ||||||||||||||||
| Capital and reserves: | |||||||||||||||||||||
| Paid-in capital | 123,913 | 1,291,934 | 483,711 | 1,899,558 | (123,913 | ) | (1,291,934 | ) | 483,711 | ||||||||||||
| Additional paid-in capital | - | - | - | - | 1,291,934 | 1,291,934 | |||||||||||||||
| Reserves | 73,191 | - | - | 73,191 | 73,191 | ||||||||||||||||
| Retained earnings/(accumulated losses) | 3,798,005 | (21,696 | ) | (618,892 | ) | 3,157,417 | (154,100 | ) | 3,003,317 | ||||||||||||
| Effect of foreign currency translation | 101,878 | (4,229 | ) | - | 97,649 | 97,649 | |||||||||||||||
| Total equity | 4,096,987 | 1,266,009 | (135,181 | ) | 5,227,815 | 4,949,802 | |||||||||||||||
| Total liabilities and stock holders' equity | 18,881,798 | 1,281,067 | 15,956 | 20,178,821 | 19,900,808 |
- 3 -
PRO FORMA CONSOLIDATED INCOME STATEMENT
3 months period
ended 31 March 2011
| Yongding Shangzhai US$ |
HK Dragon US$ |
SGB US$ |
TOTAL US$ |
|
| Sales | 1,937,335 | - | - | 1,937,335 |
| Sales Tax | (5,938) | - | - | (5,938) |
| Net sales | 1,931,397 | - | - | 1,931,397 |
| Cost of sales | (1,292,095) | - | - | (1,292,095) |
| Gross profit | 639,302 | - | - | 639,302 |
| Selling expenses | - | - | - | - |
| Administrative expenses | (397,346) | (14,362) | (43,628) | (455,336) |
| Depreciation and amortization | (46,056) | - | - | (46,056) |
| Other operating expense | (2,671) | - | - | (2,671) |
| Profit from operations | 193,229 | (14,362) | (43,628) | 135,239 |
| Other income and expense | - | - | - | - |
| Interest expense | (580,086) | - | - | (580,086) |
| Profit before income tax | (386,857) | (14,362) | (43,628) | (444,847) |
| Income tax expense / credit | (15,477) | - | - | (15,477) |
| Non controlling interest | ||||
| Profit after income tax before extraordinary items | (402,334) | (14,362) | (43,628) | (460,324) |
| Extraordinary items | - | - | - | - |
| Net profit for the year | (402,334) | (14,362) | (43,628) | (460,324) |
Consolidation Adjustments
| 1) | To eliminate the HK Dragon’s investment costs in Yongding Shangzhai | ||||||||
| Dr | Paid-in capital | $ | 123,913 | ||||||
| Dr | Other comprehensive expenses | 154,100 | |||||||
| Cr | Investment costs | 278,013 |
| 2) | To eliminate the SGB investment costs in HK Dragon | ||||||||
| Dr | Paid-in capital | 1,291,934 | |||||||
| Cr | Additional paid in capital | 1,291,934 |
The pro forma consolidated financial statements on the companies comprised of SGB International Holdings Inc (“SGB”), Dragon International Resources Group Co., Ltd (“HK Dragon”) and Yongding Shangzhai Coal Mine Ltd (“Yonding Shangzhai”) (collectively, the “Companies”), based on the audited financial statements of the Companies for the financial year ended December 31, 2010, are based on the following principal assumptions:
| (a) |
The SGB Acquisition on HK Dragon and its subsidiary occurred on December 31, 2010 for the purpose of the pro forma consolidation; |
| (b) |
Transaction costs incurred for the acquisition are assumed to be insignificant and have been ignored for the purpose of computing the financial effects. |
- 2 -
BALANCE SHEET
As at 31 December 2010
| Yongding
Shangzhai US$ |
HK Dragon US$ |
SGB US$ |
TOTAL US$ |
Consolidation Adjustment 1 |
Consolidation Adjustment 2 |
TOTAL US$ | |
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | 526,564 | 1,530 | 6,526 | 534,620 | 534,620 | ||
| Due from a Director | - | 1,287,858 | - | 1,287,858 | 1,287,858 | ||
| Other receivables, net | 232,802 | - | 4,633 | 237,435 | 237,435 | ||
| Prepaid expenses | 2,065,542 | - | 5,001 | 2,070,543 | 2,070,543 | ||
| Total current assets | 2,824,908 | 1,289,388 | 16,160 | 4,130,456 | 4,130,456 | ||
| Non-current assets: | |||||||
| Plant and equipment, net | 15,056,286 | - | - | 15,056,286 | 15,056,286 | ||
| Intangible assets | 358,742 | - | - | 358,742 | 358,742 | ||
| Investment costs | - | - | - | - | |||
| Total non-current assets | 15,415,028 | - | - | 15,415,028 | 15,415,028 | ||
| Total assets | 18,239,936 | 1,287,858 | 16,160 | 19,545,484 | 19,545,484 | ||
| LIABILITIES AND EQUITY | |||||||
| Current liabilities: | |||||||
| Other payables and accrued liabilities | 2,290,552 | 8,853 | 1,479 | 2,300,884 | 2,300,884 | ||
| Due to related parties | - | - | 275,625 | 275,625 | 275,625 | ||
| Total current liabilities | 2,290,552 | 8,853 | 277,104 | 2,576,509 | 2,576,509 | ||
| Non-current liabilities: | |||||||
| Long term borrowings | 11,495,312 | - | - | 11,495,312 | 11,495,312 | ||
| Total non-current liabilities | 11,495,312 | - | - | 11,495,312 | 11,495,312 | ||
| Capital and reserves: | |||||||
| Paid-in capital | 123,913 | 1,291,934 | 197,797 | 1,613,644 | (123,913) | (1,291,934) | 197,797 |
| Additional paid-in capital | - | - | 1,291,934 | 1,291,934 | |||
| Reserves | 73,191 | - | - | 73,191 | 73,191 | ||
| Retained earnings/(accumulated losses) | 4,200,339 | (7,334) | (458,741) | 3,734,264 | 123,913 | 3,858,177 | |
| Effect of foreign currency translation | 56,629 | (4,065) | 52,564 | 52,564 | |||
| Total equity | 4,454,072 | 1,280,535 | (260,944) | 5,473,663 | 5,473,663 | ||
| Total liabilities and stock holders' equity | 18,239,936 | 1,289,388 | 16,160 | 19,545,484 | 19,545,484 |
- 3 -
Consolidation Adjustments
| 1) | To eliminate Yongding Shangzhai’s paid-in capital | ||||||||
| Dr | Paid-in capital | $ | 123,913 | ||||||
| Cr | Retained Earnings | 123,913 |
| 2) | To eliminate the SGB investment costs in HK Dragon | ||||||||
| Dr | Paid-in capital | 1,291,934 | |||||||
| Cr | Additional paid-in capital | 1,291,934 |
PRO FORMA CONSOLIDATED INCOME STATEMENT
Year ended 31
December 2010
| Yongding Shangzhai
US$ |
HK Dragon US$ |
SGB US$ |
TOTAL US$ | |
| Sales | 13,666,807 | - | - | 13,666,807 |
| Sales Tax | (49,037) | - | - | (49,037) |
| Net sales | 13,617,770 | - | - | 13,617,770 |
| Cost of sales | (6,702,426) | - | - | (6,702,426) |
| Gross profit | 6,915,344 | - | - | 6,915,344 |
| Selling expenses | (570) | - | - | (570) |
| Administrative expenses | (1,912,758) | (7,334) | (164,421) | (2,084,513) |
| Depreciation and amortization | (120,889) | - | - | (120,889) |
| Other operating expense | (343,427) | - | - | (343,427) |
| Profit from operations | 4,537,700 | (7,334) | (164,421) | 4,365,945 |
| Other income and expense | 42,196 | - | - | 42,196 |
| Interest expense | (1,434,697) | - | - | (1,434,697) |
| Profit before income tax | 3,145,199 | (7,334) | (164,421) | 2,973,444 |
| Income tax expense / credit | (127,822) | (127,822) | ||
| Non controlling interest | ||||
| Profit after income tax before extraordinary items | 3,017,377 | (7,334) | (164,421) | 2,845,622 |
| Extraordinary items | - | - | - | - |
| Net profit for the year | 3,017,377 | (7,334) | (164,421) | 2,845,622 |
| Other comprehensive income | ||||
| - Effects of foreign currency conversion | 92,929 | (4,065) | - | 88,864 |
| Comprehensive income | 3,110,306 | (11,399) | (164,421) | 2,934,486 |