Attached files

file filename
8-K/A - CURRENT REPORT - Blue Earth, Inc.bblu_8ka2.htm
EX-99.1 - FINANCIAL STATEMENTS OF XNERGY, INC. - Blue Earth, Inc.bblu_ex991.htm
EX-99.5 - PRO FORMA FINANCIAL INFORMATION FOR CASTROVILLA, INC., XNERGY, INC., AND HVAC CONTROLS & SPECIALTIES, INC. - Blue Earth, Inc.bblu_ex995.htm
EX-99.3 - INTERIM FINANCIAL STATEMENTS OF XNERGY, INC. - Blue Earth, Inc.bblu_ex993.htm
EX-99.2 - FINANCIAL STATEMENTS OF HVAC CONTROLS & SPECIALTIES, INC. - Blue Earth, Inc.bblu_ex992.htm


Exhibit 99.4


HVAC CONTROLS & SPECIALTIES, INC.

Balance Sheets

ASSETS

 

 

 

 

 

June 30,

 

December 31,

 

2011

 

2010

 

(unaudited)

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Cash

$

148,435

 

$

16,941

 

Accounts receivable, net

 

177,733

 

 

91,652

 

 

 

 

 

 

 

 

Total Current Assets

 

326,168

 

 

108,593

 

 

 

 

 

 

PROPERTY AND EQUIPMENT, net

 

19,662

 

 

25,445

 

 

 

 

 

 

 

 

TOTAL ASSETS

$

345,830

 

$

134,038

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

$

202,797

 

$

19,844

 

Related party notes payable - current portion

 

18,273

 

 

18,273

 

Notes payable - current portion

 

46,218

 

 

6,314

 

 

 

 

 

 

 

 

Total Current Liabilities

 

267,288

 

 

44,431

 

 

 

 

 

 

LONG-TERM LIABILITIES

 

 

 

 

 

 

Related party notes payable

 

42,209

 

 

51,645

 

Notes payable

 

5,818

 

 

8,615

 

 

 

 

 

 

 

 

Total Long-term Liabilities

 

48,027

 

 

60,260

 

 

 

 

 

 

 

 

Total Liabilities

 

315,315

 

 

104,691

 

 

 

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Common stock; 1,000 shares authorized,

 

 

 

 

 

 

   at no par value, 100 and 100  

 

 

 

 

 

 

   shares issued and outstanding, respectively

 

5,771

 

 

5,771

 

Retained earnings

 

24,744

 

 

23,576

 

 

 

 

 

 

 

 

Total Stockholders' Equity

 

30,515

 

 

29,347

 

 

TOTAL LIABILITIES AND STOCKHOLDERS'

 

 

 

 

 

 

 

  EQUITY

$

345,830

 

$

134,038


The accompanying notes are an integral part of these financial statements.



1





HVAC CONTROLS & SPECIALTIES, INC.

Statements of Operations

(unaudited)

 

For the Six Months Ended

 

June 30,

 

2011

 

2010

REVENUES

$

653,656

 

$

379,757

COST OF GOODS SOLD

 

508,116

 

 

269,956

GROSS PROFIT

 

145,540

 

 

109,801

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

Rent expense

 

12,000

 

 

12,000

 

Salary and wages

 

80,995

 

 

40,165

 

General and administrative

 

19,286

 

 

17,854

 

 

 

 

 

 

 

 

Total Operating Expenses

 

112,281

 

 

70,019

 

 

 

 

 

 

INCOME FROM OPERATIONS

 

33,259

 

 

39,782

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

Interest expense

 

(2,260)

 

 

(3,505)

 

Gain on sale of assets

 

-

 

 

3,776

 

 

 

 

 

 

 

TOTAL OTHER INCOME (EXPENSE)

 

(2,260)

 

 

271

 

 

 

 

 

 

NET INCOME BEFORE PROFORMA INCOME TAXES

$

30,999

 

$

40,053

 

 

 

 

 

 

PROFORMA PROVISION FOR INCOME TAXES

 

(12,090)

 

 

(16,662)

 

 

 

 

 

 

PROFORMA NET INCOME

$

18,909

 

$

23,391

 

 

 

 

 

 

BASIC AND DILUTED EARNINGS PER SHARE

$

309.99

 

$

400.53

 

 

 

 

 

 

PROFORMA BASIC AND DILUTED EARNINGS PER SHARE

$

189.09

 

$

233.91

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF BASIC AND

 

 

 

 

 

DILUTED COMMON SHARES OUTSTANDING

 

100

 

 

100




The accompanying notes are an integral part of these financial statements.



2





HVAC CONTROLS & SPECIALTIES, INC.

Statements of Cash Flows

(unaudited)

 

For the Six Months Ended

 

June 30,

 

2011

 

2010

OPERATING ACTIVITIES

 

 

 

 

 

 

Net income

$

30,999

 

$

40,053

 

Adjustments to reconcile net income to net cash

 

 

 

 

 

 

   used in operating activities:

 

 

 

 

 

 

 

Depreciation

 

5,783

 

 

6,033

 

 

Bad debt expense

 

-

 

 

192

 

 

Gain on disposal of assets

 

-

 

 

(3,776)

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

(86,081)

 

 

(27,683)

 

 

Accounts payable and accrued expenses

 

176,751

 

 

21,583

 

 

 

 

 

 

 

 

 

Net Cash Provided by Operating Activities

 

127,452

 

 

36,402

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

Sale of property and equipment

 

-

 

 

3,776

 

 

 

 

 

 

 

 

 

Net Cash Provided by (Used in) Investing Activities

 

-

 

 

3,776

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

Repayment of related party notes payables

 

(9,436)

 

 

(8,733)

 

 

Bank overdraft

 

-

 

 

(1,899)

 

 

Repayment of notes payable

 

(2,948)

 

 

(2,919)

 

 

Proceeds from line of credit

 

40,055

 

 

-

 

 

Shareholder distribution

 

(23,629)

 

 

(13,506)

 

 

 

 

 

 

 

 

 

Net Cash Used in Financing Activities

 

4,042

 

 

(27,057)

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH

 

131,494

 

 

13,121

CASH AT BEGINNING OF PERIOD

 

16,941

 

 

-

 

 

 

 

 

 

CASH AT END OF PERIOD

$

148,435

 

$

13,121

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURES OF

 

 

 

 

 

 

CASH FLOW INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

CASH PAID FOR:

 

 

 

 

 

 

 

Interest

$

2,260

 

$

3,505

 

 

Income taxes

$

-

 

$

-



The accompanying notes are an integral part of these financial statements.



3






HVAC CONTROLS & SPECIALTIES, INC.

Notes to Financial Statements

June 30, 2011


NOTE 1 - CONDENSED FINANCIAL STATEMENTS


The accompanying financial statements have been prepared by the Company without audit.  In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash flows at June 30, 2011, and for all periods presented herein, have been made.


Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted.  The results of operations for the periods ended June 30, 2011 and 2010 are not necessarily indicative of the operating results for the full year.


NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES


Use of Estimates

The preparation of 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 of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.


Recent Accounting Pronouncements

The Company has evaluated recent accounting pronouncements and their adoption has not had or is not expected to have a material impact on the Company’s financial position, or statements.


NOTE 3 - RELATED PARTY NOTES PAYABLE


On August 2, 2007 (Note 1) and December 12, 2007 (Note 2), the Company entered into loan agreements with its sole shareholder.  Note 1 has an original principal balance of $79,750, is secured by the equipment of the Company, bears interest at 6%, and is due 10 years from issuance. Note 2 had an original principal balance of $51,534, is secured by the equipment of the Company, bears interest at 7% and is due five years from issuance.  Each note bears interest at 6% and 7%, respectively, and is unsecured.  Principal payments are at the discretion of the Company’s shareholder.


For the years ended December 31, 2010 and 2009, the Company paid $5,054 and $6,946 in interest related to these notes, respectively. The combined balance owed to the Company’s sole shareholder under these notes was $69,918 and $87,564, respectively.  


NOTE 4 - SUBSEQUENT EVENT


On September 7, 2011, the Company was acquired by Blue Earth, Inc. (“BBLU”). Pursuant to the terms and conditions of an Agreement and Plan of Merger (the “Plan”), BBLU purchased all of the capital stock of Company for a Purchase Price of $15,012,010 (the “Purchase Price”).  BBLU issued to the two shareholders of the Company an aggregate of 4,500,000 shares of restricted common stock, valued at $3.00 per share.  The shares are subject to a lock-up period whereby 1,000,000 of the shares are eligible for sale beginning one year from the closing date and the remaining 3,500,000 shares are eligible for sale commencing two years from the Closing Date.  The Company’s stockholders had previously acquired all of the shares of the Company owned by a former stockholder for $1,512,010 evidenced by a promissory note. BBLU paid the Company’s stockholders $10.00 and other good and valuable consideration for the right to assume payment to the former stockholder. BBLU has made two payments and will continue to make payments for up to 30 months to the former stockholder.  These shares are currently held in escrow and BBLU has the right to vote the shares while they are in escrow.




4