Attached files
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report: December 7, 2011
VICTORIA INTERNET SERVICES, INC.
(Exact name of Registrant as specified in its charter)
Nevada 333-165301 27-1320213
(State or other jurisdiction (Commission (IRS Employer
of incorporation or organization) File number) Identification No.)
Office 1 The Falls Centre
Corner Great North and Webb
Northmead, Benoni 1522
Republic of South Africa
(Address of principal executive offices) (Zip Code)
(Registrant's Telephone Number, Including Area Code) +27 11 425 1666
2470 East 16th Street
Brooklyn, New York 11235
(Former Address If Changed since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation for the registrant under any of the
following provisions (see General Instruction A.2. below):
[ ] Written communications pursuant to Rule 425 under the Securities Act (17
CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17
CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
Exchange Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
Exchange Act (17 CFR 240.13e-4(c))
ITEM 1.01 ENTRY INTO A MATERIAL DEFINITIVE AGREEMENT
ITEM 2.01 COMPLETION OF ACQUISITION OR DISPOSITION OF ASSETS
All share and per share numbers in the narrative portion of this report reflect
a 50 for 1 forward stock split resulting from the filing of a certificate of
amendment to our articles of incorporation on November 14, 2011 which is
reported in Item 3.01 of this report. We have applied to FINRA for the necessary
clearances to effect this forward stock split, but these have not been received.
On December 7, 2011, a simultaneous execution and closing was held under an
Agreement and Plan of Reorganization (the Plan"), by and among Victoria Internet
Services, Inc. (the "Company" "us" "we" ), Leon Golden (our then principal
shareholder) ("Golden") and Earn-A-Car (PTY), LTD., a corporation organized
under the laws of the Republic of South Africa ("EAC") and Depassez Investments
Ltd, a Seychelles corporation ("DPL"), owned by Graeme Hardie (our new principal
shareholder) ("Hardie").
Under the Plan DPL acquired 78,500,000 shares of our common stock from Golden
for $150,000 and the balance of Golden's 205,000,000 shares were submitted to
the transfer agent for cancellation and DPI contributed all of the shares of EAC
to the Company so that EAC became a wholly owned subsidiary of the Company and
the business of the Company is now the business of EAC. Mr. Golden also resigned
as an officer and director of the Company and John Storey ("Storey") and Hardie
were elected our directors and Storey was appointed our CEO and President with
Hardie being appointed our Chairman of the board.
BUSINESS OF EAC
EAC was incorporated in South Africa on July 2, 2005, and is primarily
engaged in the business of the rental of vehicles to retail customers through
company-owned stores in the country of South Africa. On July 18, 2011, its name
was changed from "Easy Cars Rental and Sales (PTY) Ltd." to "Earn-A-Car (PTY)
Ltd.". EAC's business strategy is to enter car rental agreements that allow the
renter to return the car at any time, but also allow the renter to earn credits
by retaining the car pursuant to rental which allow the renter to own the car
after approximately 3 1/2 years. EAC's vehicles are equipped with immobilizing
and positioning devices to protect the company if rental payments are not
current. EAC's business model is to rent to persons whose financial credit would
not ordinarily allow them to finance the purchase of an automobile. Because EAC
are renting automobiles rather than financing the sale thereof, they are not
subject to certain South African financial regulatory schemes that generally
apply to the automobile finance industry.
INDUSTRY OVERVIEW
Vehicle sales in South Africa were as high as 650,000 units in 2006, but
have declined in subsequent years first as a result of high interest rates in
late 2008 as a result of general world economic conditions. One in two vehicle
finance applications are declined by all financiers because of poor credit.
Management believes that these factors have led to a pent up demand for new
vehicles and this demand is reflected by the fact that automobile sales grew
11.7% in November 2011 as compared to November 2010 and were 49,499 units
(Source www.automotiveworld.com - parts of this site require a subscription).
This represents an annualized rate of almost 600,000 vehicles and may indicate a
longer term upward trend. We believe that we offer an opportunity to acquire
vehicles to fill this demand that is not ordinarily available for persons with
limited credit history. Currently the business is able to only able to supply
1/70 of its inquiries.
2
OUR BUSINESS MODEL
EAC rent cars on a basis where the customer may return the car to us at any
time on one month's notice. However, we charge significant administrative and
rental fees at the inception of the rental (Normally approaching one quarter of
the value of the car). This means that persons that rent cars from us, although
under no legal obligation to do so, will generally be persons that have a
genuine long term interest in acquiring the car. Our cars are equipped so that a
when a customer does not pay the monthly rental we can turn off the car
remotely. In our history of renting out 400 cars for over 3 years, we have only
lost 3 vehicles, these to professional car thieves, never to a client. EAC
renters receive loyalty cash bonuses from us for every month that they rent the
car and these loyalty points may be applied to purchase the car. Renters are
allowed to drive 3,500km a month and pay an additional 15c a km on any overage.
(We guarantee that the loyalty points and the application of the 20% up front
administration fee to the purchase price will be sufficient for our renter to
purchase the car typically after 42 months.) The customers' credit rating are
also improved while they rent a car from EAC as their payment record is provided
to credit bureaus. Our South African counsel has confirmed to us that we are not
subject to the Banks Act or the National Credit Act and this allows us to keep
our rental to purchase program competitive and get our vehicles back easily if
nonpayment occurs. We believe that our model, which offers a path to car
ownership for persons with compromised credit, has potential for significant
growth. We are currently only able to service a very small fraction of the
inquiries that we receive.
We operate our own repair and reconditioning facilities and believe this
allows us significant savings.
COMPETITION
We compete with other car rental companies, car leasing companies and
banks. However, we believe that our operations, which we believe are not subject
to the Banks Act or the National Credit Act, allow us to operate without direct
competition in the market of persons with less than ideal credit histories who
wish to acquire a car.
PROPERTIES
We currently rent our offices and workshop on a month to month basis at a
cost of R24,000 ($3,000) for our offices (300m2)and R10,000 ($1,250) per month
(300m2) for our repair facility (which we share with an unaffiliated party). Our
need for premises will grow as we expand using the capital from the listing and
EAC will be looking to lease larger premises in the future.
EMPLOYEES
As of December 11, 2011, we have 26 employees of whom 4 are executive, 4
are in sales 8 are clerical and 10 are engaged in automobile repairs. Our
employees are (are not) covered by a collective bargaining agreement and we
consider our employee relations to be good.
MARKETING
We market through google on the internet, referrals and word of mouth.
INSURANCE
We maintain insurance on all cars valued at R70,000 or more ($8,750). We
self insure other cars. Our average car is worth R60,000 ($7,500). In South
Africa should a driver cause damage to another vehicle or individual, the driver
is held responsible, not EAC. Consequentially, there is no need for insurance
for liability imposed on owners of cars in accidents as there may be in the USA.
3
MANAGEMENT
Our management team consists of John Storey, CEO and a Director and Graeme
Hardie, who is Chairman of the Board and a director as well as secretary and
treasurer. Bruce Dunnington is the COO of our South African subsidiary. Messrs
Storey and Dunnington have each worked for the South African operation for at
least five years and are certified accountants with large firm experience. Mr.
Hardie is an architect and an investor.
Management (Storey and Dunnington) earn a simple salary of approximately
$100,000 per annum each and receive a discretionary bonus in December.
PRINCIPAL STOCKHOLDERS
The following table sets forth information regarding beneficial ownership
of our common stock as of December 9, 2011 by (i) any person or group with more
than 5% of any class of voting securities, (ii) each director, (iii) our chief
executive officer and each other executive officer whose cash compensation for
the most recent fiscal year exceeded $100,000 and (iv) all such executive
officers and directors as a group. Unless otherwise specified, the address of
each of the persons set forth below is in care of the Company, Office 1 The
Falls Centre, Corner Great North and Webb, Northmead, Benoni 1522, Union of
South Africa. Except as indicated in the footnotes to this table and subject to
applicable community property laws, the persons named in the table to our
knowledge have sole voting and investment power with respect to all shares of
securities shown as beneficially owned by them..
Name and Address of Amount and Nature of Percent
Beneficial Owner Office Beneficial Owner of Class
---------------- ------ ---------------- --------
John Storey Director, CEO, 0 0%
President
Graeme Hardie Chairman of the 78,750,000(1) 70.0%(1)
210 Rutgers Place Board and a
Nutley, New Jersey 07110 Director
Bruce Dunnington COO and
Treasurer 0 0%
Depassez Investments Ltd -- 78,750,000(1) 70.0%(1)
All Officers and Directors
as a group (3 Persons)
70.0%
----------
(1) Depassez Investments Ltd is a Seychelles corporation and holds these
shares. Mr. Hardie owns all of the shares of Depassez Investments Ltd and
accordingly, is the indirect owner of these shares.
The Company does not have any change of control or retirement arrangements
with its executive officers.
CHANGES IN CONTROL
We know of no contractual arrangements which may at a subsequent date
result in a change of control in the Company.
4
MANAGEMENTS DISCUSSION AND ANALYSIS
FY ended February 28, 2011 v. FY ended February 28, 2010
Revenues increased modestly from $2,033,811 in FY 2010 to $2,137,606 in FY
2011 or by $103,795 or 5% as our ability to expand our operations was limited by
capital constraints. We adopted various operating efficiencies which allowed us
to reduce our expenses from $1,767,834 in FY 2010 to $1,737,041 in FY 2011, a
decrease of $30,793 or approximately 1.6%. As a result of increased revenue and
decreased expenses, net income increased from $266,416 in FY 2010 to $400,720 in
FY 2011 or by $134,304 or 50.4%. If we are to grow, we must increase our level
of operations in terms of automobiles rented as well as our marketing effort.
This may cause periodic fluctuations in our results.
Q2 FY ending February 2, 2010 v. Q2 FY ended February 28, 2011
Revenues increased from $504,189 in Q2 of FY 2011 to $632,509 in Q2 of FY
2012 or by $128,320 or 25.5% as our ability to expand was enhanced by our
increased investment capital and we expanded our marketing effort. We continued
various operating efficiencies, however, we also strove to increase our overall
level of operations. As a result, our operating expenses rose from $353,909 in
Q2 of FY 2011 to $528,476 in Q2 of FY 2012 or $174,567 or 49.3%. As a result of
increases in expense exceeding increases in revenue, net income declined from
$150,346 in Q2 of FY 2011 to $95,034 in Q2 of FY 2012. As we continue to seek to
expand our operations, we anticipate continued fluctuations in our results.
LIQUIDITY AND CAPITAL RESOURCES
We had total current assets of $192,999 at August 31, 2011. This is not
sufficient to expand our operations and meet demand. The bulk of our assets are
$2,597,691 in revenue earning vehicles. While we could continue to operate at
present levels without a capital infusion, we have become a public company in
the United States in an effort to access capital markets to expand from our
current operations in the Johannesburg area to several other metropolitan areas
in South Africa.
RISK FACTORS
This report includes forward-looking statements about our business and
results of operations that are subject to risks and uncertainties. See
"Forward-Looking Statements," above. Factors that could cause or contribute to
such differences include those discussed below. In addition to the risk factors
discussed below, we are also subject to additional risks and uncertainties not
presently known to us or that we currently deem immaterial. If any of these
known or unknown risks or uncertainties actually occur, our business could be
harmed substantially.
RISKS RELATED TO OUR FINANCIAL CONDITION AND OUR BUSINESS
PLANS FOR ADDITIONAL FINANCING
As at August 31, 2011, we had $120,822 cash on hand. These cash resources
are not sufficient for us to execute our expansion plan. If we do not generate
sufficient cash from our intended financing activities and sales, we will be
unable to operate our business at expanded levels which management believes
would benefit shareholders. If we are able to arrange debt or equity financing
it may be on terms that are not beneficial to our shareholders.
5
IF WE ARE UNABLE TO CONTINUE TO RETAIN THE SERVICES OF JOHN STOREY OR IF WE ARE
UNABLE TO SUCCESSFULLY RECRUIT QUALIFIED MANAGERIAL AND COMPANY PERSONNEL, WE
MAY NOT BE ABLE TO CONTINUE OPERATIONS.
Our success depends to a significant extent upon the continued services of
John Storey our CEO and President. The loss of the services of Mr. Storey could
have a material adverse effect on our growth, revenues, and prospective
business. Mr. Storey does not have an employment agreement with us. We do not
have a "key person" life insurance policy on Mr. Storey.
In order to successfully implement and manage our business plan, we will be
dependent upon, among other things, Mr Dunnington remaining on as qualified
managerial and company personnel having experience in car rental operations.
Competition for qualified individuals is intense. There can be no assurance that
we will be able to retain Mr Dunnington or other existing employees or that we
will be able to find, attract and retain qualified personnel on acceptable
terms.
ANY FUTURE INTERNATIONAL EXPANSION WILL SUBJECT US TO RISKS ASSOCIATED WITH
INTERNATIONAL OPERATIONS THAT COULD INCREASE OUR COSTS AND DECREASE OUR PROFIT
MARGINS.
International operations are subject to several inherent risks that could
increase our costs and decrease our profit margins including:
* changes in a specific South Africa's economic conditions;
* changes in tax laws.
If we determine to seek sales or contract for manufacturing outside the
United States, we will be subject to these risks. However, we plan to be in a
strong financial position before we would attempt to do so.
IF WE CANNOT EFFECTIVELY MANAGE OUR INTERNAL GROWTH, OUR BUSINESS PROSPECTS,
REVENUES AND PROFIT MARGINS MAY SUFFER.
If we fail to effectively manage our internal growth in a manner that
minimizes strains on our resources, we could experience disruptions in our
operations and ultimately be unable to generate revenues or profits. We expect
that we will need to significantly expand our operations to successfully
implement our business strategy. As we add marketing, sales and build our
infrastructure, we expect that our operating expenses and capital requirements
will increase. To effectively manage our growth, we must continue to expend
funds to improve our operational, financial and management controls, and our
reporting systems and procedures. In addition, we must effectively expand, train
and manage our employee base. If we fail in our efforts to manage our internal
growth, our prospects, revenue and profit margins may suffer.
WE MAY BE SUBJECT TO ADDITIONAL GOVERNMENTAL REGULATION.
We offer cars on a proprietary rent to buy program which our South African
attorneys have advised us is not subject to regulation under the Banks Act or
the National Credit Act. We believe this affords us substantial savings and is
beneficial to our shareholders. If a court or government agency were to find
that we were subject to these laws, it could substantially impair our financial
results and our share value would likely suffer. We cannot assure you that such
adverse findings will not be made in the future.
WE ARE TO ESTABLISH AND MAINTAIN REQUIRED DISCLOSURE CONTROLS AND PROCEDURES AND
INTERNAL CONTROLS OVER FINANCIAL REPORTING AND TO MEET THE PUBLIC REPORTING AND
THE FINANCIAL REQUIREMENTS FOR OUR BUSINESS.
6
Our management has a legal and fiduciary duty to establish and maintain
disclosure controls and control procedures in compliance with the securities
laws, including the requirements mandated by the Sarbanes-Oxley Act of 2002. The
standards that must be met for management to assess the internal control over
financial reporting as effective are new and complex, and require significant
documentation, testing and possible remediation to meet the detailed standards.
Because we have limited resources, we may encounter problems or delays in
completing activities necessary to make an assessment of our internal control
over financial reporting, and disclosure controls and procedures. In addition,
the attestation process by our independent registered public accounting firm is
new and we may encounter problems or delays in completing the implementation of
any requested improvements and receiving an attestation of our assessment by our
independent registered public accounting firm. If we cannot assess our internal
control over financial reporting as effective or provide adequate disclosure
controls or implement sufficient control procedures, or our independent
registered public accounting firm is not expressly reporting on our internal
controls and the lack of such report on such assessment, may cause investor
confidence and share value may be negatively impacted. We currently do not have
a sufficient number of management employees to establish adequate controls and
procedures.
OUR OFFICERS HAVE NO EXPERIENCE IN MANAGING A US PUBLIC COMPANY.
Our present officers have no previous experience in managing a United
States public company and we do not have a sufficient number of employees to
segregate responsibilities and may be unable to afford increasing our staff or
engaging outside consultants or professionals to overcome our lack of employees.
During the course of our testing, we may identify other deficiencies that we may
not be able to remediate in time to meet the deadline imposed by the
Sarbanes-Oxley Act for compliance with the requirements of Section 404. In
addition, if we fail to achieve and maintain the adequacy of our internal
controls, as such standards are modified, supplemented or amended from time to
time, we may not be able to ensure that we can conclude on an ongoing basis that
we have effective internal controls over financial reporting in accordance with
Section 404 of the Sarbanes-Oxley Act. Moreover, effective internal controls,
particularly those related to revenue recognition, are necessary for us to
produce reliable financial reports and are important to help prevent financial
fraud. If we cannot provide reliable financial reports or prevent fraud, our
business and operating results could be harmed, investors could lose confidence
in our reported financial information, and the trading price of our common
stock, if a market ever develops, could drop significantly.
CONTROL BY MANAGEMENT
Our company is effectively controlled by management, specifically Graeme
Hardie our Chairman of the Board, who owns 78.750,000 shares or 70% of our
112,500,000 issued and outstanding shares of common stock as of December 9,
2011. Accordingly, he will be able to elect our board of directors and control
our corporate affairs for the foreseeable future.
RISKS RELATED TO COMMON STOCK
THE LARGE NUMBER OF SHARES ELIGIBLE FOR IMMEDIATE AND FUTURE SALES MAY DEPRESS
THE PRICE OF OUR STOCK.
As of December 9, 2011 we had 112,500,000 shares of common stock
outstanding. 33,750,00 shares are "free trading" and may serve to overhang the
market and depress the price of our common stock.
7
ADDITIONAL FINANCINGS MAY DILUTE THE HOLDINGS OF OUR CURRENT SHAREHOLDERS.
In order to provide capital for the operation of the business, we may enter
into additional financing arrangements. These arrangements may involve the
issuance of new shares of common stock, debt securities that are convertible
into common stock or warrants for the purchase of common stock. Any of these
items could result in a material increase in the number of shares of common
stock outstanding, which would in turn result in a dilution of the ownership
interests of existing common shareholders. In addition, these new securities
could contain provisions, such as priorities on distributions and voting rights,
which could affect the value of our existing common stock.
THERE IS CURRENTLY A LIMITED PUBLIC MARKET FOR OUR COMMON STOCK. FAILURE TO
DEVELOP OR MAINTAIN A TRADING MARKET COULD NEGATIVELY AFFECT ITS VALUE AND MAKE
IT DIFFICULT OR IMPOSSIBLE FOR YOU TO SELL YOUR SHARES.
Our common stock trades on the OTCBB under the Symbol VRIS. There has been
a limited public market for our common stock and an active public market for our
common stock may not develop. Failure to develop or maintain an active trading
market could make it difficult for you to sell your shares or recover any part
of your investment in us. Even if a market for our common stock does develop,
the market price of our common stock may be highly volatile. In addition to the
uncertainties relating to future operating performance and the profitability of
operations, factors such as variations in interim financial results or various,
as yet unpredictable, factors, many of which are beyond our control, may have a
negative effect on the market price of our common stock.
NO DIVIDENDS
We never have paid any dividends on our common stock and we do not intend
to pay any dividends in the foreseeable future.
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS
(a) Financial Statements of Business Acquired
Financial Statements for the years ended February 28, 2011 and 2010
Financial Statements for the six months ended August 31, 2011 and 2010
(unaudited)
(b) Pro-Forma Financial Information Pro Forma Financial Statements
(c) Exhibits
10.1 Agreement and Plan of Reorganization, by and among VICTORIA
INTERNET SERVICES, INC., a Nevada corporation, Leon Golden and
Earn-A-Car (PTY), LTD., a corporation organized under the laws of
the Republic of South Africa.
8
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, the registrant has duly caused this report to be signed on its behalf
by the undersigned hereunto duly authorized.
Victoria Internet Services, Inc.
By: /s/ John Storey, CEO
------------------------------------
John Storey, CEO
Dated: December 15, 2011
9
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
FINANCIAL STATEMENTS
FEBRUARY 28, 2011
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
CONTENTS
Report of Independent Registered Public Accounting Firm F-1
Balance Sheets as of February 28, 2011 and 2010 F-2
Statements of Operations for the years ended February 28, 2011 and 2010 F-3
Statements of Other Comprehensive Income (Loss) for the years ended
February 28, 2011 and 2010 F-4
Statement of Stockholders' Equity as of February 28, 2011 F-5
Statements of Cash Flows for the years ended February 28, 2011 and 2010 F-6
Notes to the Financial Statements F-7
Silberstein Ungar, PLLC CPAs and Business Advisors
Phone (248) 203-0080
Fax (248) 281-0940
30600 Telegraph Road, Suite 2175
Bingham Farms, MI 48025-4586
www.sucpas.com
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors
Earn-A-Car (PTY) Ltd.
(formerly EasyCars Rental and Sales (PTY) Ltd.)
Benoni, South Africa
We have audited the accompanying balance sheets of Earn-A-Car (PTY) Ltd.
(formerly EasyCars Rental and Sales (PTY) Ltd.) as of February 28, 2011 and
2010, and the related statements of operations, other comprehensive income
(loss), stockholders' equity (deficit), and cash flows for the years ended
February 28, 2011 and 2010. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audits to obtain reasonable assurance about whether the
financial statements are free of material misstatement. The Company has
determined that it is not required to have, nor were we engaged to perform, an
audit of its internal control over financial reporting. Our audits included
consideration of internal control over financial reporting as a basis for
designing audit procedures that are appropriate in the circumstances, but not
for the purpose of expressing an opinion on the effectiveness of the Company's
internal control over financial reporting. Accordingly, we express no such
opinion. An audit includes examining on a test basis, evidence supporting the
amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Earn-A-Car (PTY) Ltd. (formerly
EasyCars Rental and Sales (PTY) Ltd.) as of February 28, 2011 and 2010, and the
results of their operations and cash flows for the years then ended, in
conformity with accounting principles generally accepted in the United States of
America.
/s/ Silberstein Ungar, PLLC
----------------------------------------
Silberstein Ungar, PLLC
Bingham Farms, Michigan
November 5, 2011
F-1
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
BALANCE SHEETS
FEBRUARY 28, 2011 AND 2010
2011 2010
------------ ------------
ASSETS
CURRENT ASSETS
Cash and cash equivalents $ 69,480 $ 31,274
Receivables, net 38,961 55,346
------------ ------------
TOTAL CURRENT ASSETS 108,441 86,620
------------ ------------
Property and equipment, net 9,607 1,665
------------ ------------
Revenue-earning vehicles, net 2,363,832 2,188,884
------------ ------------
OTHER ASSETS
Loans receivable - shareholders 13,169 0
Loan receivable 16,682 0
------------ ------------
TOTAL OTHER ASSETS 29,851 0
------------ ------------
TOTAL ASSETS $ 2,511,731 $ 2,277,169
============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable $ 220,402 $ 292,784
Accrued expenses 21,032 15,406
Current portion of leases payable 398,908 352,312
Current portion of loans payable 201,162 0
------------ ------------
TOTAL CURRENT LIABILITIES 841,504 660,501
------------ ------------
LONG-TERM DEBT
Loans payable - shareholders 97,878 332,099
Leases payable 241,474 341,033
Loans payable 898,840 918,344
------------ ------------
TOTAL LONG-TERM DEBT 1,238,192 1,591,476
------------ ------------
TOTAL LIABILITIES 2,079,696 2,251,977
------------ ------------
STOCKHOLDERS' EQUITY
Common Stock, $.12 par value, 1,000 shares authorized,
500 and 100 shares issued and outstanding, respectively 60 10
Accumulated other comprehensive income (loss) (5,792) (11,865)
Retained earnings 437,767 37,047
------------ ------------
TOTAL STOCKHOLDERS' EQUITY 432,035 25,192
------------ ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 2,511,731 $ 2,277,169
============ ============
See accompanying notes to financial statements.
F-2
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED FEBRUARY 28, 2011 AND 2010
Year Ended Year Ended
February 28, February 28,
2011 2010
---------- ----------
REVENUES
Vehicle rentals $2,124,939 $2,019,805
Other 12,667 14,006
---------- ----------
TOTAL REVENUES 2,137,606 2,033,811
---------- ----------
EXPENSES
Direct vehicle and operating 1,068,370 1,073,202
Vehicle depreciation and lease charges 204,303 182,989
Selling, general, and administrative 370,474 415,698
Interest expense 93,894 95,945
TOTAL EXPENSES 1,737,041 1,767,834
---------- ----------
Operating Income 400,565 265,977
OTHER INCOME
Interest income 155 439
---------- ----------
Net Income Before Provision for Income Taxes 400,720 266,416
Provision for Income Taxes 0 0
---------- ----------
NET INCOME $ 400,720 $ 266,416
========== ==========
Earnings per Share $ 1,335.73 $ 2,664.16
========== ==========
Weighted Average Common Shares Outstanding 300 100
========== ==========
See accompanying notes to financial statements.
F-3
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
STATEMENTS OF OTHER COMPREHENSIVE INCOME (LOSS)
FOR THE YEARS ENDED FEBRUARY 28, 2011 AND 2010
Year Ended Year Ended
February 28, February 28,
2011 2010
-------- --------
NET INCOME $400,720 $266,416
-------- --------
FOREIGN CURRENCY TRANSLATION:
Change in cumulative translation adjustment 6,073 (41,796)
-------- --------
TOTAL $ 6,073 $(41,796)
======== ========
See accompanying notes to financial statements.
F-4
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
FOR THE YEARS ENDED FEBRUARY 28, 2011 AND 2010
Accumulated
Other
Common Stock Comprehensive Retained
---------------------- Income Earnings
Shares Amount (Loss) (Deficit) Total
------ ------ ------ --------- -----
Balance, March 1, 2009 100 $ 10 $ 29,931 $(229,369) $(199,428)
(Loss) on currency translation -- -- (41,796) -- (41,796)
Net income for the year -- -- -- 266,416 266,416
--------- --------- --------- --------- ---------
Balance, February 28, 2010 100 10 (11,865) 37,047 25,192
Common stock issued for cash at par 400 50 -- -- 50
Gain on currency translation -- -- 6,073 -- 6,073
Net income for the year -- -- -- 400,720 400,720
--------- --------- --------- --------- ---------
Balance, February 28, 2011 500 $ 60 $ (5,792) $ 437,767 $ 432,035
========= ========= ========= ========= =========
See accompanying notes to financial statements.
F-5
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED FEBRUARY 28, 2011 AND 2010
2011 2010
---------- ----------
CASH FLOWS FROM OPERATING ACTIVITIES
Net income for the year $ 406,793 $ 224,620
Adjustments to Reconcile Net Loss to Net Cash
Used in Operating Activities:
Depreciation expense 206,757 183,419
Net losses on dispositions of revenue-earning vehicles 66,386 51,649
Changes in Assets and Liabilities:
Decrease in receivables 16,386 19,226
Increase (decrease) in accounts payable (72,382) 179,796
Increase in accrued expenses 5,626 9,514
---------- ----------
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES 629,566 668,224
---------- ----------
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of revenue-earning vehicles (445,636) (852,476)
Purchases of property and equipment (10,396) (2,095)
Loans extended (16,682) 14,715
---------- ----------
CASH FLOWS USED BY INVESTING ACTIVITIES (472,714) (839,856)
---------- ----------
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from sale of common stock 50 0
Payments on leases payable (net) (52,963) 18,997
Payments of loans payable (net) 181,657 918,344
Payments on loans payable - shareholders (net) (247,390) (750,941)
---------- ----------
CASH FLOWS PROVIDED BY FINANCING ACTIVITIES (118,647) 186,399
---------- ----------
NET INCREASE IN CASH AND CASH EQUIVALENTS 38,205 14,767
Cash, beginning of period 31,274 16,508
---------- ----------
Cash, end of period $ 69,480 $ 31,274
========== ==========
SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid for interest $ 93,894 $ 95,945
========== ==========
Cash paid for income taxes $ 0 $ 0
========== ==========
See accompanying notes to financial statements.
F-6
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
NOTES TO FINANCIAL STATEMENTS
FEBRUARY 28, 2011
1. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
NATURE OF BUSINESS - The Company, incorporated in South Africa on July 2, 2005,
is primarily engaged in the business of the daily rental of vehicles to business
and leisure customers through company-owned stores in the country of South
Africa. On July 18, 2011, its name was changed from "EasyCars Rental and Sales
(PTY) Ltd." to "Earn-A-Care (PTY) Ltd.".
BASIS OF PRESENTATION- The accompanying financial statements have been prepared
in accordance with accounting principles generally accepted in the United States
of America and are presented in U.S. dollars. In the opinion of management, all
adjustments necessary in order for the financial statements to be not misleading
have been reflected herein. The Company has selected a February 28 year end.
ESTIMATES - The preparation of the Company's consolidated 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 and disclosures in the consolidated financial statements.
Actual results could differ materially from those estimates.
CASH AND CASH EQUIVALENTS - Cash and cash equivalents include cash on hand and
on deposit, including highly liquid investments with initial maturities of three
months or less. At February 28, 2011 and 2010 the Company had $69,480 and
$31,274 of cash respectively.
ALLOWANCE FOR DOUBTFUL ACCOUNTS - An allowance for doubtful accounts is
generally established during the period in which receivables are recorded. The
allowance is maintained at a level deemed appropriate based on loss experience
and other factors affecting collectability.
FINANCING ISSUE COSTS - Financing issue costs related to vehicle debt are
deferred and amortized to interest expense over the term of the related debt
using the effective interest method.
RECEIVABLES AND PAYABLES- Trade receivables and payables are measured at initial
recognition at fair value, and are subsequently measured using the effective
interest rate method of valuation. Appropriate allowances for estimated
uncollectible receivable balances are recognized in profit or loss when there is
evidence of impairment.
REVENUE-EARNING VEHICLES AND RELATED VEHICLE DEPRECIATION EXPENSE -
Revenue-earning vehicles are stated at cost, net of related discounts.
The Company must estimate what the residual values of these vehicles will be at
the expected time of disposal to determine monthly depreciation rates. The
estimation of residual values requires the Company to make assumptions regarding
the age and mileage of the car at the time of disposal, as well as the general
used vehicle auction market. The Company evaluates estimated residual values
periodically, and adjusts depreciation rates accordingly, on a prospective
basis.
Differences between actual residual values and those estimated by the Company
result in a gain or loss on disposal and are recorded as an adjustment to
depreciation expense. Actual timing of disposal either shorter or longer than
the life used for depreciation purposes could result in a loss or gain on sale.
Generally, the average holding term for vehicles is approximately 7 years.
PROPERTY AND EQUIPMENT - Property and equipment are recorded at cost and are
depreciated using principally the straight-line method over the estimated useful
lives of the related assets. Estimated useful lives generally range from ten to
thirty years for buildings and improvements and two to seven years for furniture
and equipment. Leasehold improvements are amortized over the estimated useful
lives of the related assets or leases, whichever is shorter. The average useful
lives of fixed assets are as follows:
Motor vehicles 6 years
Computer equipment 3 years
Computer software 2 years
Leased assets - motor vehicles 6 years
F-7
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
NOTES TO FINANCIAL STATEMENTS
FEBRUARY 28, 2011
1. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(CONTINUED)
LONG-LIVED ASSETS - The Company reviews the value of long-lived assets,
including software, for impairment whenever events or changes in circumstances
indicate that the carrying amount of an asset may not be recoverable based upon
estimated future cash flows and records an impairment charge, equaling the
excess of the carrying value over the estimated fair value, if the carrying
value exceeds estimated future cash flows.
FOREIGN CURRENCY TRANSLATION - The Company's functional currency is the South
African Rand, the translation into US dollars is the presentation bases of these
financial statements. Foreign assets and liabilities are translated using the
exchange rate in effect at the balance sheet date, and results of operations are
translated using an average rate for the period. Translation adjustments are
accumulated and reported as a component of accumulated other comprehensive
income or loss.
REVENUE RECOGNITION - Revenues from vehicle rentals are recognized as earned on
a daily basis under the related rental contracts with customers.
ADVERTISING COSTS - Advertising costs are primarily expensed as incurred. The
Company incurred advertising expense of $17,492 and $40,670, respectively.
INCOME TAXES - The Company has provided for income taxes on its separate taxable
income or loss and other tax attributes. Deferred income taxes are provided for
the temporary differences between the financial reporting basis and the tax
basis of the Company's assets and liabilities. The Company has no tax liability
in the United States.
EARNINGS PER SHARE - Basic earnings per share ("EPS") is computed by dividing
net income (loss) by the weighted average number of common shares outstanding
during the period. Diluted EPS is based on the combined weighted average number
of common shares and common share equivalents outstanding which include, where
appropriate, the assumed exercise of options. There were no such common stock
equivalents outstanding during the years ended February 28, 2011 and 2010.
OTHER COMPREHENSIVE INCOME (LOSS) - Comprehensive income (loss) consists of net
income (loss) and other gains and losses affecting stockholder's equity that,
under GAAP, are excluded from net income (loss), including foreign currency
translation adjustments, gains and losses related to certain derivative
contracts, and gains or losses, prior service costs or credits, and transition
assets or obligations associated with pension or other postretirement benefits
that have not been recognized as components of net periodic benefit cost.
STOCK-BASED COMPENSATION- Stock-based compensation is accounted for at fair
value in accordance with SFAS No. 123 and 123 (R) (ASC 718). To date, the
Company has not adopted a stock option plan and has not granted any stock
options.
NEW ACCOUNTING STANDARDS - The Company does not expect the adoption of recently
issued accounting pronouncements to have a significant impact on the Company's
results of operations, financial position or cash flow.
2. REVENUE-EARNING VEHICLES
Revenue-earning vehicles consist of the following:
2011 2010
---------- ----------
Revenue-earning vehicles $3,081,754 $2,770,948
Less: accumulated depreciation (717,922) (582,064)
---------- ----------
$2,363,832 $2,188,884
========== ==========
Rent expense for vehicles leased under operating leases was $16,287 and $24,007
for the years ended February 28, 2011and 2010, respectively, and is included in
vehicle depreciation and lease charges, net.
F-8
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
NOTES TO FINANCIAL STATEMENTS
FEBRUARY 28, 2011
3. PROPERTY AND EQUIPMENT
Major classes of property and equipment consist of the following:
2011 2010
-------- --------
Computer equipment $ 9,385 $ 2,124
Computer software 3,192 0
-------- --------
12,577 2,124
Less: accumulated depreciation and amortization (2,970) (459)
-------- --------
$ 9,607 $ 1,665
======== ========
During 2011 and 2010, the Company recorded no provisions for the impairment of
assets.
4. LOAN RECEIVABLE
At February 28, 2011, the Company has a $16,682 receivable due under a
settlement agreement with a former employee. This loan is to be repaid with
interest of 10% in 48 equal installments of about $425 beginning in March 2011.
5. DEBT AND OTHER OBLIGATIONS
Debt and other obligations consist of the following:
2011 2010
---------- ----------
Loan payable - individual - unsecured,
interest bearing, no fixed repayment terms $ 27,804 $ 0
Loan payable - individual - unsecured,
interest bearing, no fixed repayment terms 69,510 0
Loan payable - individual - unsecured,
non-interest bearing, no fixed repayment terms 95,229 0
Loan payable - individual - unsecured,
non-interest bearing, no fixed repayment terms 110,013 0
Loan payable - other-unsecured, non-interest
bearing, no fixed repayment terms 596,284 918,344
Loan payable - Jay & Jayendra (Pty) Ltd.
- secured by company vehicles, bearing an interest
rate of the prime rate, payable within twelve
months. Guaranteed by a related party, Cobalt
Capital (Pty) Ltd. 166,824 0
Loan payable - individual - unsecured,
interest bearing, payable within twelve months 34,338 0
---------- ----------
Total 1,100,002 918,344
---------- ----------
Less: current portion of loans payable 201,162 0
---------- ----------
Long-term portion of loans payable $ 898,840 $ 918,344
========== ==========
F-9
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
NOTES TO FINANCIAL STATEMENTS
FEBRUARY 28, 2011
5. DEBT AND OTHER OBLIGATIONS (CONTINUED)
Expected maturities of debt and other obligations outstanding at February 28,
2011 are as follows:
Loan Amounts Leases Total
------------ ------ -----
Year ended February 29, 2012 $ 201,162 $ 398,908 $ 600,070
Year ended February 28, 2013 0 134,324 134,324
Year ended February 28, 2014 0 90,261 90,261
Year ended February 28, 2015 0 16,890 16,890
Year ended February 29, 2016 0 0 0
Thereafter 898,840 0 898,840
---------- ---------- ----------
Total $1,100,002 $ 640,382 $1,740,385
========== ========== ==========
6. PROVISION FOR INCOME TAXES
The Company has no obligation for any federal or state income taxes in the
United States. Further, no provision has been made for taxes in South Africa for
2011 nor 2010 because the taxable losses and loss carryovers exceeded the income
in those years.
7. EQUITY
The Company is authorized to issue 1,000 common shares of stock. As of February
28, 2011 and 2010 there were 500 and 100 common shares outstanding,
respectively.
8. COMMITMENTS AND CONTINGENCIES OPERATING LEASES
The Company operates from various leased premises under operating leases with
terms up to 5 years. Some of the leases contain renewal options. No contingent
rent is payable.
Expenses incurred under operating leases for the period were as follows:
2011 2010
-------- --------
Operating leases:
Premises $ 46,283 $ 52,628
Motor vehicles 16,465 25,599
-------- --------
$ 62,748 $ 78,227
======== ========
Expected future minimum rentals and fees under non-cancelable operating leases
for office premises and equipment are presented in the following table:
February 29, 2012 $62,748
February 28, 2013 $62,748
February 28, 2014 $62,748
February 28, 2015 $62,748
February 29, 2016 $62,748
At February 28, 2011, the Company had no outstanding vehicle purchase
commitments over the next twelve months.
F-10
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
NOTES TO FINANCIAL STATEMENTS
FEBRUARY 28, 2011
9. RELATED PARTY TRANSACTIONS
The Company engages in activities with parties who hold ownership in the
Company. The Company borrows funds from related parties and pays consulting fees
to related parties. The related party transactions are as follows:
2011 2010
-------- --------
Loans payable to shareholders:
Cobalt Capital (Pty) Ltd. $ 26,174 $232,443
M. DuPlessis 0 10,491
G. Yannakopoulos 71,704 89,165
-------- --------
Total loans payable to related parties $ 97,878 $332,099
======== ========
Loans receivable from shareholders:
M. DuPlessis $ 13,169 $ 0
======== ========
10. SUBSEQUENT EVENTS
On October 12, 2011, the Company executed a letter of intent (the "LOI") with
Victoria Internet Services, Inc. ("Victoria"), a Nevada, United States of
America, corporation, where the company will sell all its shares to Victoria.
Victoria in turn will issue additional shares. The LOI is subject to the
parties' due diligence and the execution and delivery of a formal agreement.
These events have not yet occurred.
The Company has analyzed its operations subsequent to February 28, 2011 through
November 5, 2011, the date these financial statements were issued, and has
determined that it does not have any material subsequent events to disclose.
F-11
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
FINANCIAL STATEMENTS
AUGUST 31, 2011
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
CONTENTS
Balance Sheets as of August 31, 2011 and February 28, 2011 (Unaudited) F-1
Statements of Operations for the three and six months ended
August 31, 2011 and 2010 (Unaudited) F-2
Statements of Other Comprehensive Income (Loss) for the three and
six months ended August 31, 2011 and 2010 (Unaudited) F-3
Statement of Stockholders' Equity as of August 31, 2011 (Unaudited) F-4
Statements of Cash Flows for the six months ended August 31, 2011
and 2010 (Unaudited) F-5
Notes to the Financial Statements F-6
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
BALANCE SHEETS (UNAUDITED)
AUGUST 31, 2011 AND FEBRUARY 28, 2011
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
BALANCE SHEETS (UNAUDITED)
AUGUST 31, 2011 AND FEBRUARY 28, 2011
August 31, February 28,
2011 2011
---------- ----------
ASSETS
CURRENT ASSETS
Cash and cash equivalents $ 120,822 $ 69,480
Receivables, net 72,177 38,961
---------- ----------
TOTAL CURRENT ASSETS 192,999 108,441
---------- ----------
Property and equipment, net 12,335 9,607
---------- ----------
Revenue-earning vehicles, net 2,597,691 2,363,832
---------- ----------
OTHER ASSETS
Loans to shareholders 144,302 13,169
Loan receivable 15,835 16,682
---------- ----------
TOTAL OTHER ASSETS 160,137 29,851
---------- ----------
TOTAL ASSETS $2,963,162 $2,511,731
========== ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
CURRENT LIABILITIES
Accounts payable $ 236,825 $ 220,402
Accrued expenses 0 21,032
Current portion of leases payable 398,908 398,908
Current portion of loans payable 567,765 201,162
---------- ----------
TOTAL CURRENT LIABILITIES 1,203,498 841,504
---------- ----------
LONG-TERM DEBT
Loans from - shareholders 0 97,878
Leases payable 616,568 241,474
Loans payable 553,514 898,840
---------- ----------
TOTAL LONG-TERM DEBT 1,170,082 1,238,192
---------- ----------
TOTAL LIABILITIES 2,373,580 2,079,696
---------- ----------
STOCKHOLDERS' EQUITY
Common stock, $.12 par value, 1,000 shares authorized, 60 60
500 shares issued and outstanding
Accumulated other comprehensive income (loss) (2,052) (5,792)
Retained earnings 591,574 437,767
---------- ----------
TOTAL STOCKHOLDERS' EQUITY 589,582 432,035
---------- ----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $2,963,162 $2,511,731
========== ==========
See accompanying notes to financial statements.
F-1
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
STATEMENTS OF OPERATIONS (UNAUDITED)
FOR THE THREE AND SIX MONTHS ENDED AUGUST 31, 2011 AND 2010
For the Three For the Three For the Six For the Six
Months Ended Months Ended Months Ended Months Ended
August 31, August 31, August 31, August 31,
2011 2010 2011 2010
---------- ---------- ---------- ----------
REVENUES
Vehicle rentals $ 632,729 $ 500,728 $1,229,760 $1,037,650
Other (9,220) 3,462 6,600 6,284
---------- ---------- ---------- ----------
TOTAL REVENUES 623,509 504,189 1,236,360 1,043,935
---------- ---------- ---------- ----------
EXPENSES
Direct vehicle and operating 235,150 233,190 509,864 445,179
Vehicle depreciation and lease charges 157,743 28,422 296,553 52,000
Selling, general and administrative 94,062 65,824 198,525 143,253
Interest expense 41,520 26,473 77,612 52,992
---------- ---------- ---------- ----------
TOTAL EXPENSES 528,476 353,909 1,082,554 693,424
---------- ---------- ---------- ----------
Operating Income 95,033 150,280 153,806 350,511
OTHER INCOME
Interest income 1 66 1 93
---------- ---------- ---------- ----------
Net Income Before Provision for Income Taxes 95,034 150,346 153,807 350,604
Provision for Income Taxes 0 0 0 0
---------- ---------- ---------- ----------
NET INCOME $ 95,034 $ 150,346 $ 153,807 $ 350,604
========== ========== ========== ==========
Earnings per Share $ 190.07 $ 1,503.46 $ 307.61 $ 3,506.04
========== ========== ========== ==========
Weighted Average Common Shares Outstanding 500 100 500 100
========== ========== ========== ==========
See accompanying notes to financial statements.
F-2
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
STATEMENTS OF OTHER COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
FOR THE THREE AND SIX MONTHS ENDED AUGUST 31, 2011 AND 2010
For the Three For the Three For the Six For the Six
Months Ended Months Ended Months Ended Months Ended
August 31, August 31, August 31, August 31,
2011 2010 2011 2010
---------- ---------- ---------- ----------
NET INCOME $ 95,034 $ 150,346 $ 153,807 $ 350,604
---------- ---------- ---------- ----------
FOREIGN CURRENCY TRANSLATION
Change in cumulative translation adjustment (12,436) (431,066) 3,740 (163,061)
---------- ---------- ---------- ----------
TOTAL $ (12,436) $ (431,066) $ 3,740 $ (163,061)
========== ========== ========== ==========
See accompanying notes to financial statements.
F-3
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
STATEMENT OF STOCKHOLDERS' EQUITY (UNAUDITED)
AS OF AUGUST 31, 2011
Accumulated
Other
Common Stock Comprehensive Retained
---------------------- Income Earnings
Shares Amount (Loss) (Deficit) Total
------ ------ ------ --------- -----
Balance February 28, 2009 100 $ 10 $ 29,931 $ (229,369) $ (199,428)
Gain (loss) on currency translation -- -- (41,796) -- (41,796)
Net earnings -- -- -- 266,416 266,416
---------- ---------- ---------- ---------- ----------
Balance February 28, 2010 100 10 (11,865) 37,047 25,192
Common stock issued for cash at par 400 50 -- -- 50
Gain (loss) on currency translation -- -- 6,073 -- 6,073
Net earnings -- -- -- 400,720 400,720
---------- ---------- ---------- ---------- ----------
Balance, February 28, 2011 500 60 (5,792) 437,767 432,035
Gain (loss) on currency translation -- -- 3,740 -- 3,740
Net earnings -- -- -- 153,807 153,807
---------- ---------- ---------- ---------- ----------
Balance, May 31, 2011 500 $ 60 $ (2,052) $ 591,574 $ 589,582
========== ========== ========== ========== ==========
See accompanying notes to financial statements.
F-4
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
STATEMENTS OF CASH FLOWS (UNAUDITED)
FOR THE SIX MONTHS ENDED AUGUST 31, 2011 AND 2010
For the Six For the Six
Months Ended Months Ended
August 31, August 31,
2011 2010
---------- ----------
CASH FLOWS FROM OPERATING ACTIVITIES
Net income and other comprehensive income $ 157,547 $ 187,543
Adjustments to Reconcile Net Income (Loss) to Net Cash
Provided by Operating Activities:
Depreciation 296,553 52,000
Net losses from disposition of revenue-earning vehicles 20,076 0
Change in Assets and Liabilities:
(Increase) decrease in receivables (33,216) 72,402
Increase (decrease) in accounts payables 16,422 (184,810)
Increase (decrease) in accrued expenses (21,032) 776
---------- ----------
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES 436,350 127,912
---------- ----------
CASH FLOWS FROM INVESTING ACTIVITIES
Revenue-earning vehicles:
Purchases (550,489) 0
Proceeds from sales 0 (8,813)
Property, equipment and software:
Purchases (2,728) (9,282)
Proceeds from sales 0 0
Loans extended (130,285) 0
---------- ----------
CASH FLOWS PROVIDED (USED) BY INVESTING ACTIVITIES (683,502) (18,095)
---------- ----------
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from sale of common stock 0 0
Proceeds from (Payments on) leases payable (net) 375,095 (102,488)
Proceeds from (Payments on) loans payable (net) 21,278 80,223
Proceeds from (Payments on) shareholder loans (net) (97,879) (66,063)
---------- ----------
CASH FLOWS PROVIDED (USED) BY FINANCING ACTIVITIES 298,494 (88,328)
---------- ----------
NET INCREASE IN CASH AND CASH EQUIVALENTS 51,342 21,489
Cash, beginning of period 69,480 31,274
---------- ----------
Cash, end of period $ 120,822 $ 52,764
========== ==========
SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid for interest $ 77,612 $ 26,473
========== ==========
Cash paid for income taxes $ 0 $ 0
========== ==========
See Accompanying Notes to Financial Statements.
F-5
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
NOTES TO FINANCIAL STATEMENTS
AUGUST 31, 2011
1. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
NATURE OF BUSINESS - The Company, incorporated in South Africa on July 2, 2005,
is primarily engaged in the business of the daily rental of vehicles to business
and leisure customers through company-owned stores in the country of South
Africa. On July 18, 2011, its name was changed from "EasyCars Rental and Sales
(PTY) Ltd." to "Earn-A-Car (PTY) Ltd.".
BASIS OF PRESENTATION- The accompanying financial statements have been prepared
in accordance with accounting principles generally accepted in the United States
of America and are presented in U.S. Dollars. In the opinion of management, all
adjustments necessary in order for the financial statements to be not misleading
have been reflected herein. The Company has selected a February 28 year end.
These interim financial statements should be read in conjunction with the
audited financial statements of the Company for the fiscal year ended February
28, 2011. The results of operations for the three and six months ended August
31, 2011 may not be indicative of the results that may be expected for the full
year.
ESTIMATES - The preparation of the Company's consolidated 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 and disclosures in the consolidated financial statements.
Actual results could differ materially from those estimates.
CASH AND CASH EQUIVALENTS - Cash and cash equivalents include cash on hand and
on deposit, including highly liquid investments with initial maturities of three
months or less. At August 31, 2011 and February 28, 2011 the Company had
$120,822 and $69,480 in cash and cash equivalents, respectively.
ALLOWANCE FOR DOUBTFUL ACCOUNTS - An allowance for doubtful accounts is
generally established during the period in which receivables are recorded. The
allowance is maintained at a level deemed appropriate based on loss experience
and other factors affecting collectability.
FINANCING ISSUE COSTS - Financing issue costs related to vehicle debt are
deferred and amortized to interest expense over the term of the related debt
using the effective interest method.
RECEIVABLES AND PAYABLES- Trade receivables and payables are measured at initial
recognition at fair value, and are subsequently measured using the effective
interest rate method of valuation. Appropriate allowances for estimated
uncollectible receivable balances are recognized in profit or loss when there is
evidence of impairment.
REVENUE-EARNING VEHICLES AND RELATED VEHICLE DEPRECIATION EXPENSE -
Revenue-earning vehicles are stated at cost, net of related discounts.
The Company must estimate what the residual values of these vehicles will be at
the expected time of disposal to determine monthly depreciation rates. The
estimation of residual values requires the Company to make assumptions regarding
the age and mileage of the car at the time of disposal, as well as the general
used vehicle auction market. The Company evaluates estimated residual values
periodically, and adjusts depreciation rates accordingly, on a prospective
basis.
Differences between actual residual values and those estimated by the Company
result in a gain or loss on disposal and are recorded as an adjustment to
depreciation expense. Actual timing of disposal either shorter or longer than
the life used for depreciation purposes could result in a loss or gain on sale.
Generally, the average holding term for vehicles is approximately 7 years.
F-6
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
NOTES TO FINANCIAL STATEMENTS
AUGUST 31, 2011
1. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(CONTINUED)
PROPERTY AND EQUIPMENT - Property and equipment are recorded at cost and are
depreciated using principally the straight-line method over the estimated useful
lives of the related assets. Estimated useful lives generally range from ten to
thirty years for buildings and improvements and two to seven years for furniture
and equipment. Leasehold improvements are amortized over the estimated useful
lives of the related assets or leases, whichever is shorter. The average useful
lives of fixed assets are as follows:
Motor vehicles 6 years
Computer equipment 3 years
Computer software 2 years
Leased assets - motor vehicles 6 years
LONG-LIVED ASSETS - The Company reviews the value of long-lived assets,
including software, for impairment whenever events or changes in circumstances
indicate that the carrying amount of an asset may not be recoverable based upon
estimated future cash flows and records an impairment charge, equaling the
excess of the carrying value over the estimated fair value, if the carrying
value exceeds estimated future cash flows.
FOREIGN CURRENCY TRANSLATION - The Company's functional currency is the South
African Rand, the translation into US dollars is the presentation bases of these
financial statements. Foreign assets and liabilities are translated using the
exchange rate in effect at the balance sheet date, and results of operations are
translated using an average rate for the period. Translation adjustments are
accumulated and reported as a component of accumulated other comprehensive
income or loss.
REVENUE RECOGNITION - Revenues from vehicle rentals are recognized as earned on
a daily basis under the related rental contracts with customers.
ADVERTISING COSTS - Advertising costs are primarily expensed as incurred. During
the six months ended August 31, 2011 and 2010, the Company incurred advertising
expense of $5,801 and $6,362, respectively.
INCOME TAXES - The Company has provided for income taxes on its separate taxable
income or loss and other tax attributes. Deferred income taxes are provided for
the temporary differences between the financial reporting basis and the tax
basis of the Company's assets and liabilities. The Company has no tax liability
in the United States.
EARNINGS PER SHARE - Basic earnings per share ("EPS") is computed by dividing
net income (loss) by the weighted average number of common shares outstanding
during the period. Diluted EPS is based on the combined weighted average number
of common shares and common share equivalents outstanding which include, where
appropriate, the assumed exercise of options. There were no such common stock
equivalents outstanding during the years ended February 28, 2011 and 2010.
OTHER COMPREHENSIVE INCOME (LOSS) - Comprehensive income (loss) consists of net
income (loss) and other gains and losses affecting stockholder's equity that,
under GAAP, are excluded from net income (loss), including foreign currency
translation adjustments, gains and losses related to certain derivative
contracts, and gains or losses, prior service costs or credits, and transition
assets or obligations associated with pension or other postretirement benefits
that have not been recognized as components of net periodic benefit cost.
STOCK-BASED COMPENSATION- Stock-based compensation is accounted for at fair
value in accordance with SFAS No. 123 and 123 (R) (ASC 718). To date, the
Company has not adopted a stock option plan and has not granted any stock
options.
NEW ACCOUNTING STANDARDS - The Company does not expect the adoption of recently
issued accounting pronouncements to have a significant impact on the Company's
results of operations, financial position or cash flow.
F-7
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
NOTES TO FINANCIAL STATEMENTS
AUGUST 31, 2011
2. REVENUE-EARNING VEHICLES
Revenue-earning vehicles consist of the following:
August 31, February 28,
2011 2011
---------- ----------
Revenue-earning vehicles $3,547,993 $3,081,754
Less accumulated depreciation (950,303) (717,922)
---------- ----------
$2,597,691 $2,363,832
========== ==========
Rent expense for vehicles leased under operating leases was $8,144 and $12,004
for the six months ending August 31, 2011 and 2010, respectively, and is
included in vehicle depreciation and lease charges, net.
3. PROPERTY AND EQUIPMENT
Major classes of property and equipment consist of the following:
August 31, February 28,
2011 2011
---------- ----------
Computer equipment $ 8,507 $ 9,385
Computer software 3,828 3,192
---------- ----------
12,335 12,577
Less accumulated depreciation 0 (2,970)
---------- ----------
$ 12,335 $ 9,607
========== ==========
During 2011 and 2010, the Company recorded no provisions for the impairment of
assets.
4. LOANS RECEIVABLE
At August 31, 2011, the Company has loans receivable from shareholders of
$81,919 to Cobalt Capital, $28,531 to M. Du Plessis, and $33,852 to G.
Yannakopoulos. At February 28, 2011, the Company has a loan receivable from a
shareholder of $13,169 from M. Du Plessis. These are short-term loans expected
to be collected within 90 days.
At August 31, 2011 and February 28, 2011, the Company has a receivable due under
a settlement agreement with a former employee with a balance of $15,835 and
$16,682, respectively. This loan is to be repaid with interest of 10% in 48
equal installments of about $425 beginning in March 2011.
F-8
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
NOTES TO FINANCIAL STATEMENTS
AUGUST 31, 2011
5. DEBT AND OTHER OBLIGATIONS
Debt and other obligations consist of the following:
August 31, February 28,
2012 2012
---------- ----------
Loan payable - individual - unsecured,
interest bearing, no fixed repayment terms $ 28,343 $ 27,804
Loan payable - individual - unsecured,
interest bearing, no fixed repayment terms 70,855 69,510
Loan payable - individual - unsecured,
interest bearing, no fixed repayment terms 97,071 95,229
Loan payable - individual - unsecured,
interest bearing, no fixed repayment terms 112,141 110,013
Loan payable - other - unsecured,
interest bearing, no fixed repayment terms 607,817 596,284
Loan payable - Jay & Jayendra (Pty) Ltd.
Secured by company vehicles, bearing an interest
rate of the prime rate, payable within 12 months
Guaranteed by a related party, Cobalt Capital
(Pty) Ltd. 170,051 166,824
Loan payable - other - unsecured,
interest bearing, no fixed repayment terms 35,002 34,338
---------- ----------
Total $1,121,280 $1,100,002
---------- ----------
Current portion of loans payable 567,765 201,162
---------- ----------
Long-term portion of loans payable $ 553,515 $ 898,840
========== ==========
Expected maturities of debt and other obligations outstanding at August 31, 2011
are as follows:
Loan Amounts Lease Amounts Total
------------ ------------- -----
Year ending August 31, 2012 $ 567,765 $ 398,908 $ 966,673
Year ending August 31, 2013 -- 268,205 268,205
Year ending August 31, 2014 -- 168,788 168,788
Year ending August 31, 2015 -- 179,575 179,575
Year ending August 31, 2016 -- -- --
Thereafter 553,515 -- 553,515
---------- ---------- ----------
Total $1,121,280 $1,015,476 $2,136,756
========== ========== ==========
F-9
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
NOTES TO FINANCIAL STATEMENTS
AUGUST 31, 2011
6. PROVISION FOR INCOME TAXES
The Company has no obligation for any federal or state income taxes in the
United States. Further, no provision has been made for taxes in South Africa for
2011 nor 2010 because the taxable losses and loss carryovers exceed the income
in those years.
7. EQUITY
The Company is authorized to issue 1,000 common shares of stock. As of August
31, 2011 and February 28, 2011 there were 500 common shares outstanding.
8. COMMITMENTS AND CONTINGENCIES
OPERATING LEASES
The Company operates from various leased premises under operating leases with
terms up to 5 years. Some of the leases contain renewal options. No contingent
rent is payable.
Expenses incurred under operating leases for the period were as follows:
August 31,
-----------------------------
2011 2010
-------- --------
Operating leases:
Premesis $ 6,487 $ 6,688
Motor vehicles 6,965 6,723
-------- --------
$ 13,452 $ 13,411
======== ========
Future minimum rentals and fees under non-cancelable operating leases for the 12
month periods are presented in the following table:
August 31, 2012 $ 62,748
August 31, 2013 $ 62,748
August 31, 2014 $ 62,748
August 31, 2015 $ 62,748
August 31, 2016 $ 62,748
At August 31, 2011, the Company had no outstanding vehicle purchase commitments
over the next twelve months.
F-10
EARN-A-CAR (PTY) LTD.
(FORMERLY - EASYCARS RENTAL AND SALES (PTY) LTD.)
NOTES TO FINANCIAL STATEMENTS
AUGUST 31, 2011
9. RELATED PARTY TRANSACTIONS
The Company engages in activities with parties who hold ownership in the
Company. The Company borrows funds from related parties and pays consulting fees
to related parties. The related party transactions are as follows:
August 31, February 28,
2011 2011
-------- --------
Loans payable to shareholders:
Cobalt Capital (Pty) Ltd. $ 0 $ 26,174
G. Yannakopoulos 0 71,704
-------- --------
Total loans payable to related parties $ 0 $ 97,878
======== ========
Loans receivable from shareholders
Cobalt Capital (Pty) Ltd. $ 81,919 $ 0
M. DuPlessis 28,531 13,169
G. Yannakopoulos 33,852 0
-------- --------
Total loans receivable from related parties $144,302 $ 13,169
======== ========
Consulting fees paid to related party
Cobalt Capital (Pty) Ltd. $ 1,062 $ 0
======== ========
10. SUBSEQUENT EVENTS
On October 12, 2011, the Company executed a letter of intent (the "LOI") with
Victoria Internet Services, Inc. ("Victoria"), a Nevada, United States of
America, corporation, where the company will sell all its shares to Victoria.
Victoria in turn will issue additional shares. The LOI is subject to the
parties' due diligence and the execution and delivery of a formal agreement.
These events have not yet occurred.
The Company has analyzed its operations subsequent to August 31, 2011 through
December 2, 2011, the date these financial statements were issued, and has
determined that it does not have any material subsequent events to disclose.
F-11
UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION.
On October 12, 2011, Victoria Internet Services, Inc. ("the Company") executed a
letter of intent with Earn-A-Car (PTY) LTD, a South African corporation ("EAC").
The LOI contemplates, among other things, the Company acquiring all of the
issued and outstanding shares of Earn-a-Car from its shareholders, in exchange
for 1,575,000 of the outstanding common shares of the Company and the
cancellation of 2,425,000 of the outstanding shares of common stock.
The following unaudited pro forma combined balance sheets and income statements
are based on historical financial statements of the companies. The unaudited pro
forma combined financial statements are provided for information purposes only.
The pro forma financial statements are not necessarily indicative of what the
financial position or results of operations actually would have been had the
acquisition been completed at the dates indicated below. In addition, the
unaudited pro forma combined financial statements do not purport to project the
future financial position or operating results of the combined company. The
unaudited pro forma combined financial information has been prepared in
accordance with the rules and regulations of the Securities and Exchange
Commission. For pro forma purposes:
* The unaudited Pro Forma Combined Balance Sheets as of February 28,
2011 and December 31, 2010 combines the historical balance sheets of
the companies as of the years ended February 28, 2011 and December 31,
2010, giving effect to the acquisitions/mergers as if they had
occurred at the beginning of the most recent year ended.
* The unaudited Pro Forma Combined Statements of Operations for the
years ended February 28, 2011 and December 31, 2010 combines the
historical income statements of the companies for the indicated
period, giving effect to the acquisitions/mergers as if they had at
the beginning of the most recent year ended.
* The unaudited Pro Forma Combined Balance Sheets as of February 28,
2010 and December 31, 2009 combines the historical balance sheets of
the companies as of the years ended February 28, 2010 and December 31,
2009, giving effect to the acquisitions/mergers as if they had
occurred at the beginning of the most recent year ended.
* The unaudited Pro Forma Combined Statements of Operations for the
years ended February 28, 2010 and December 31, 2009 combines the
historical income statements of the companies for the indicated
period, giving effect to the acquisitions/mergers as if they had at
the beginning of the most recent year ended.
These unaudited pro forma combined financial statements and accompanying notes
should be read in conjunction with the separate audited financial statements of
Victoria Internet Services, Inc. and Earn-A-Car (PTY) LTD as of and for the
years ended February 28, 2011 and 2010 and December 31, 2010 and 2009,
respectively.
VICTORIA INTERNET SERVICES, INC.
EARN-A-CAR (PTY) LTD
TABLE OF CONTENTS
Pro Forma Combined Balance Sheets (Unaudited) as of February 28, 2011
and December 31, 2010 3
Pro Forma Combined Statements of Operations (Unaudited) for the years
ended February 28, 2011 and December 31, 2010 4
Pro Forma Combined Balance Sheets (Unaudited) as of February 28, 2010
and December 31, 2009 5
Pro Forma Combined Statements of Operations (Unaudited) for the years
ended February 28, 2010 and December 31, 2009 6
Notes to the Pro Forma Adjustments 7
2
VICTORIA INTERNET SERVICES, INC.
EARN-A-CAR (PTY) LTD
PRO FORMA COMBINED BALANCE SHEETS (UNAUDITED)
FEBRUARY 28, 2011 AND DECEMBER 31, 2010
Victoria
Earn-A-Car Internet
(PTY) Ltd. Services, Inc.
February 28, December 31, Pro Forma
2011 2010 Adjustments Total
------------ ------------ ----------- ------------
ASSETS
CURRENT ASSETS
Cash and cash equivalents $ 69,480 $ 68 $ 69,548
Receivables, net 38,961 0 38,961
------------ ------------ ------------
TOTAL CURRENT ASSETS 108,441 68 108,509
------------ ------------ ------------
Property and equipment, net 9,607 0 9,607
------------ ------------ ------------
Revenue-earning vehicles, net 2,363,832 0 2,363,832
------------ ------------ ------------
OTHER ASSETS
Loans receivable - shareholders 13,169 0 13,169
Loan receivable 16,682 0 16,682
------------ ------------ ------------
TOTAL OTHER ASSETS 29,851 0 29,851
------------ ------------ ------------
TOTAL ASSETS $ 2,511,731 $ 68 $ 2,511,799
============ ============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES
Accounts payable $ 220,402 $ 0 $ 220,402
Accrued expenses 21,032 6,590 27,622
Loan from shareholder 0 9,163 9,163
Current portion of leases payable 398,908 0 398,908
Current portion of loans payable 201,162 0 201,162
------------ ------------ ------------
TOTAL CURRENT LIABILITIES 841,504 15,753 857,257
------------ ------------ ------------
LONG-TERM DEBT
Loans payable - shareholders 97,878 0 97,878
Leases payable 241,474 0 241,474
Loans payable 898,840 0 898,840
------------ ------------ ------------
TOTAL LONG-TERM DEBT 1,238,192 0 1,238,192
------------ ------------ ------------
TOTAL LIABILITIES 2,079,696 15,753 2,095,449
------------ ------------ ------------
STOCKHOLDERS' EQUITY (DEFICIT)
a(60)
Common stock 60 1 b(0) 1
` a60
Paid in capital 0 26,749 b0 26,809
Accumulated other comprehensive loss (5,792) 0 (5,792)
Retained earnings (Accumulated deficit) 437,767 (42,435) 395,332
------------ ------------ ------------
TOTAL STOCKHOLDERS' EQUITY (DEFICIT) 432,035 (15,685) 416,350
------------ ------------ ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) $ 2,511,731 $ 68 $ 2,511,799
============ ============ ============
See accompanying notes to the Pro Forma adjustments.
3
VICTORIA INTERNET SERVICES, INC.
EARN-A-CAR (PTY) LTD
PRO FORMA COMBINED STATEMENTS OF OPERATIONS (UNAUDITED)
YEARS ENDED FEBRUARY 28, 2011 AND DECEMBER 31, 2010
Victoria
Earn-A-Car Internet
(PTY) Ltd. Services, Inc.
February 28, December 31, Pro Forma
2011 2010 Adjustments Total
---------- ----------- ----------- -----------
GROSS REVENUES $2,137,606 $ 0 $2,137,606
OPERATING EXPENSES 1,737,041 29,922 1,766,963
---------- ---------- ----------
OPERATING INCOME (LOSS) 400,565 (29,922) 370,643
OTHER INCOME (EXPENSE) 155 0 155
---------- ---------- ----------
NET INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES 400,720 (29,922) 370,798
PROVISION FOR INCOME TAXES 0 0 0
---------- ---------- ----------
NET INCOME (LOSS) $ 400,720 $ (29,922) $ 370,798
========== ========== ==========
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING 300 4,195,411
========== ==========
NET INCOME (LOSS) PER SHARE $ 1,335.73 $ (0.01)
========== ==========
See accompanying notes to the Pro Forma Adjustments.
4
VICTORIA INTERNET SERVICES, INC.
EARN-A-CAR (PTY) LTD
PRO FORMA COMBINED BALANCE SHEETS (UNAUDITED)
FEBRUARY 28, 2010 AND DECEMBER 31, 2009
Victoria
Earn-A-Car Internet
(PTY) Ltd. Services, Inc.
February 28, December 31, Pro Forma
2010 2009 Adjustments Total
---------- ---------- ----------- ----------
ASSETS
CURRENT ASSETS
Cash and cash equivalents $ 31,274 $ 13,900 $ 45,174
Receivables, net 55,346 0 55,346
---------- ---------- ----------
TOTAL CURRENT ASSETS 86,620 13,900 100,520
---------- ---------- ----------
Property and equipment, net 1,665 0 1,665
---------- ---------- ----------
Revenue-earning vehicles, net 2,188,884 0 2,188,884
---------- ---------- ----------
OTHER ASSETS
Loans receivable - shareholders 0 0 0
Loan receivable 0 0 0
---------- ---------- ----------
TOTAL OTHER ASSETS 0 0 0
---------- ---------- ----------
TOTAL ASSETS $2,277,169 $ 13,900 $2,291,069
========== ========== ==========
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES
Accounts payable $ 292,784 $ 0 $ 292,784
Accrued expenses 15,406 6,000 21,406
Loan from shareholder 0 413 413
Current portion of leases payable 352,311 0 352,311
Current portion of loans payable 0 0 0
---------- ---------- ----------
TOTAL CURRENT LIABILITIES 660,501 6,413 666,914
---------- ---------- ----------
LONG-TERM DEBT
Loans payable - shareholders 332,099 0 332,099
Leases payable 341,033 0 341,033
Loans payable 918,344 0 918,344
---------- ---------- ----------
TOTAL LONG-TERM DEBT 1,591,476 0 1,591,476
---------- ---------- ----------
TOTAL LIABILITIES 2,251,977 6,413 2,258,390
---------- ---------- ----------
STOCKHOLDERS' EQUITY (DEFICIT)
a(10)
Common stock 10 1 b(0) 1
a10
Paid in capital 0 19,999 b0 20,009
Accumulated other comprehensive loss (11,865) 0 (11,865)
Retained earnings (Accumulated deficit) 37,047 (12,513) 24,534
---------- ---------- ----------
TOTAL STOCKHOLDERS' EQUITY (DEFICIT) 25,192 7,487 32,679
---------- ---------- ----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) $2,277,169 $ 13,900 $2,291,069
========== ========== ==========
See accompanying notes to the Pro Forma adjustments.
5
VICTORIA INTERNET SERVICES, INC.
EARN-A-CAR (PTY) LTD
PRO FORMA COMBINED STATEMENTS OF OPERATIONS (UNAUDITED)
YEARS ENDED FEBRUARY 28, 2010 AND DECEMBER 31, 2009
Victoria
Earn-A-Car Internet
(PTY) Ltd. Services, Inc.
February 28, December 31, Pro Forma
2010 2009 Adjustments Total
---------- ---------- ----------- ----------
GROSS REVENUES $2,033,811 $ 400 $2,034,211
OPERATING EXPENSES 1,767,834 12,913 1,780,747
---------- ---------- ----------
OPERATING INCOME (LOSS) 265,977 (12,513) 253,464
OTHER INCOME (EXPENSE) 439 0 439
---------- ---------- ----------
NET INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES 266,416 (12,513) 253,903
PROVISION FOR INCOME TAXES 0 0 0
---------- ---------- ----------
NET INCOME (LOSS) $ 266,416 $ (12,513) $ 253,903
========== ========== ==========
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING 100 1,831,325
========== ==========
NET INCOME (LOSS) PER SHARE $ 2,664.16 $ (0.01)
========== ==========
See accompanying notes to the Pro Forma adjustments.
6
VICTORIA INTERNET SERVICES, INC.
EARN-A-CAR (PTY) LTD
NOTES TO THE PRO FORMA ADJUSTMENTS (UNAUDITED)
(a) Exchange of 1,575,000 shares of common stock of Victoria Internet Services,
Inc. for 100% of the issued and outstanding shares of Earn-A-Car (PTY) LTD.
(b) Cancellation of 2,425,000 shares of common stock of Victoria Internet
Services, Inc.
7
UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION.
On October 12, 2011, Victoria Internet Services, Inc. ("the Company") executed a
letter of intent with Earn-A-Car (PTY) LTD, a South African corporation ("EAC").
The LOI contemplates, among other things, the Company acquiring all of the
issued and outstanding shares of Earn-a-Car from its shareholders, in exchange
for 1,575,000 of the outstanding common shares of the Company and the
cancellation of 2,425,000 of the outstanding shares of common stock.
The following unaudited pro forma combined balance sheets and income statements
are based on historical financial statements of the companies. The unaudited pro
forma combined financial statements are provided for information purposes only.
The pro forma financial statements are not necessarily indicative of what the
financial position or results of operations actually would have been had the
acquisition been completed at the dates indicated below. In addition, the
unaudited pro forma combined financial statements do not purport to project the
future financial position or operating results of the combined company. The
unaudited pro forma combined financial information has been prepared in
accordance with the rules and regulations of the Securities and Exchange
Commission. For pro forma purposes:
* The unaudited Pro Forma Combined Balance Sheets as of August 31, 2011
and June 30, 2011 combines the historical balance sheets of the
companies as of the six months ended August 31, 2011 and June 30,
2011, giving effect to the acquisitions/mergers as if they had
occurred at the beginning of the most recent year ended.
* The unaudited Pro Forma Combined Statements of Operations for the six
months ended August 31, 2011 and June 30, 2011 combines the historical
income statements of the companies for the indicated period, giving
effect to the acquisitions/mergers as if they had occurred at the
beginning of the most recent year ended.
These unaudited pro forma combined financial statements and accompanying notes
should be read in conjunction with the separate unaudited financial statements
of Victoria Internet Services, Inc. and Earn-A-Car (PTY) LTD as of and for the
six months ended June 30, 2011 and August 31, 2011, respectively.
VICTORIA INTERNET SERVICES, INC.
EARN-A-CAR (PTY) LTD
TABLE OF CONTENTS
Pro Forma Combined Balance Sheets (Unaudited) as of August 31, 2011
and June 30, 2011 3
Pro Forma Combined Statements of Operations (Unaudited) for the six
months ended August 31, 2011 and June 30, 2011 4
Notes to the Pro Forma Adjustments 5
2
VICTORIA INTERNET SERVICES, INC.
EARN-A-CAR (PTY) LTD
PRO FORMA COMBINED BALANCE SHEETS (UNAUDITED)
AUGUST 31, 2011 AND JUNE 30, 2011
Victoria
Earn-A-Car Internet
(PTY) Ltd. Services, Inc.
August 31, June 30, Pro Forma
2011 2011 Adjustments Total
---------- ---------- ----------- ----------
ASSETS
CURRENT ASSETS
Cash and cash equivalents $ 120,822 $ 745 $ 121,567
Receivables, net 72,177 0 72,177
---------- ---------- ----------
TOTAL CURRENT ASSETS 192,999 745 193,744
---------- ---------- ----------
Property and equipment, net 12,335 0 12,335
---------- ---------- ----------
Revenue-earning vehicles, net 2,597,691 0 2,597,691
---------- ---------- ----------
OTHER ASSETS
Loans receivable - shareholders 144,302 0 144,302
Loan receivable 15,835 0 15,835
---------- ---------- ----------
TOTAL OTHER ASSETS 160,137 0 160,137
---------- ---------- ----------
TOTAL ASSETS $2,963,162 $ 745 $3,963,907
========== ========== ==========
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES
Accounts payable $ 236,825 $ 0 $ 236,825
Accrued expenses 0 0 0
Loan from shareholder 0 21,913 21,913
Current portion of leases payable 398,908 0 398,908
Current portion of loans payable 567,765 0 567,765
---------- ---------- ----------
TOTAL CURRENT LIABILITIES 1,203,498 21,913 1,225,411
---------- ---------- ----------
LONG-TERM DEBT
Loans payable - shareholders 0 0 0
Leases payable 616,568 0 616,568
Loans payable 553,514 0 553,514
---------- ---------- ----------
TOTAL LONG-TERM DEBT 1,170,082 0 1,170,082
---------- ---------- ----------
TOTAL LIABILITIES 2,373,580 21,913 2,395,493
---------- ---------- ----------
STOCKHOLDERS' EQUITY (DEFICIT)
a(60)
Common stock 60 1 b(0) 1
a60
Paid in capital 0 26,749 b0 26,809
Accumulated other comprehensive loss (2,052) 0 (2,052)
Retained earnings (Accumulated deficit) 591,574 (47,918) 543,656
---------- ---------- ----------
TOTAL STOCKHOLDERS' EQUITY (DEFICIT) 589,582 (21,168) 568,414
---------- ---------- ----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) $2,963,162 $ 745 $2,963,907
========== ========== ==========
See accompanying notes to the Pro Forma adjustments.
3
VICTORIA INTERNET SERVICES, INC.
EARN-A-CAR (PTY) LTD
PRO FORMA COMBINED STATEMENTS OF OPERATIONS (UNAUDITED)
SIX MONTHS ENDED AUGUST 31, 2011 AND JUNE 30, 2011
Victoria
Earn-A-Car Internet
(PTY) Ltd. Services, Inc.
August 31, June 30, Pro Forma
2011 2011 Adjustments Total
---------- ---------- ----------- ----------
GROSS REVENUES $1,236,360 $ 0 $1,236,360
OPERATING EXPENSES 1,082,554 5,483 1,088,037
---------- ---------- ----------
OPERATING INCOME (LOSS) 153,806 (5,483) 148,323
OTHER INCOME (EXPENSE) 1 0 1
---------- ---------- ----------
NET INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES 153,807 (5,483) 148,324
PROVISION FOR INCOME TAXES 0 0 0
---------- ---------- ----------
NET INCOME (LOSS) $ 153,807 $ (5,483) $ 148,324
========== ========== ==========
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING 500 4,675,000
========== ==========
NET INCOME (LOSS) PER SHARE $ 307.61 $ (0.00)
========== ==========
See accompanying notes to the Pro Forma adjustments.
4
VICTORIA INTERNET SERVICES, INC.
EARN-A-CAR (PTY) LTD
NOTES TO THE PRO FORMA ADJUSTMENTS (UNAUDITED)
(a) Exchange of 1,575,000 shares of common stock of Victoria Internet Services,
Inc. for 100% the issued and outstanding shares of Earn-A-Car (PTY) LTD.
(b) Cancellation of 2,425,000 shares of common stock of Victoria Internet
Services, Inc.