Attached files

file filename
8-K/A - FORM 8K/A - STUDIO II BRANDS INCf8ka7clean20120418.htm
EX-99 - EXHIBIT 99.8 - STUDIO II BRANDS INCexhibit998final4182012.htm
EX-99 - EXHIBIT 99.5.1 - STUDIO II BRANDS INCexhibit9951final4182012.htm
EX-99 - EXHIBIT 99.2.1 - STUDIO II BRANDS INCexhibit9921final4182012.htm

















Exhibit 99.1











HIPPO LACE LIMITED

 

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED)

 

 

 

 

 

 

 

Page

 

 

 

 

Report of Independent Registered Public Accounting Firm

1

 

 

 

 

 

 

Consolidated Balance Sheet as of March 31, 2010 (Restated)

2

 

 

 

 

 

 

Consolidated Statement of Income and Comprehensive Income for the Period

 

 

from December 11, 2009 (Date of Inception) to March 31, 2010 (Restated)

3

 

 

 

 

 

 

Consolidated Statement of Stockholder’s Equity

 

 

from December 11, 2009 (Date of Inception) to March 31, 2010 (Restated)

4

 

 

 

 

 

 

Consolidated Statement of Cash Flows

 

 

from December 11, 2009 (Date of Inception) to March 31, 2010 (Restated)

5 – 6

 

 

 

 

 

 

Notes to the Consolidated Financial Statements (Restated)

7 - 25







UHY VOCATION HK CPA LIMITED

Chartered Accountants

Certified Public Accountants

3/F, Malaysia Building, 50 Gloucester Road, Wanchai,

HONG KONG,

Tel (852) 2332 0661(23 lines)

Fax (852) 2332 0304, 2388 2086

E-mail :cpa@uhy-hk.com

Website www.uhy-hk.com


REPORT OF INDEPENDENT REGISTERED

PUBLIC ACCOUNTING FIRM


TO THE BOARD OF DIRECTORS AND STOCKHOLDERS OF

HIPPO LACE LIMITED


We have audited the accompanying consolidated balance sheet of Hippo Lace Limited (the “Company”) as of March 31, 2010 and the related consolidated statement of income, statement of changes in stockholders’ equity and cash flows for the period from December 11, 2009 (Inception) to March 31, 2010. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.


We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit 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 consolidated 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 audit provide a reasonable basis for our opinion.


In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Hippo Lace Limited as of March 31, 2010, the consolidated results of its operations and its cash flows for the period from December 11, 2009 (Inception) to March 31, 2010, in conformity with accounting principles generally accepted in the United States of America.


The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in note 2(c) to the consolidated financial statements, the Company’s minimal revenues, its dependency from continued funding from its stockholder and the net cash used in operating activities raise substantial doubt about its ability to continue as a going concern The financial statements do not include any adjustments that might result from the outcome of this uncertainty.


/s/ UHY Vocation HK CPA Limited

UHY VOCATION HK CPA LIMITED

Certified Public Accountants


Hong Kong, the People’s Republic of China,    20 APR 2012

An independent member firm of UHY



1






HIPPO LACE LIMITED

CONSOLIDATED BALANCE SHEET (RESTATED)

 

 

 

 

 

March 31, 2010

ASSETS

 

 

CURRENT ASSETS

 

 

 

 

Cash

 

 

 

$       15,322

Due from related party

 

 

 

30,817

Other receivable

 

 

 

5,734

Inventories

 

 

 

2,604

Total current assets

 

 

 

54,477

 

 

 

 

 

Property and equipment, net

 

 

 

124,789

Security deposits

 

 

 

41,077

Goodwill

 

 

 

118,758

 

 

 

 

 

TOTAL ASSETS

 

 

 

$339,101

 

 

 

 

 

LIABILITIES AND STOCKHOLDER'S EQUITY

 

 

CURRENT LIABILITIES

 

 

 

 

Accounts payable and accrued expenses

 

 

 

$       32,673

Income tax payable

 

 

 

2,421

Due to related party

 

 

 

8,812

TOTAL CURRENT LIABILITIES

 

 

 

43,906

 

 

 

 

 

Stockholder's loan

 

 

 

196,266

 

 

 

 

 

TOTAL LIABILITIES

 

 

 

$      240,172

 

 

 

 

 

STOCKHOLDER'S EQUITY

 

 

 

 

Common stock, 50,000 shares authorized without a par value;

 

 

1 share issued and outstanding

 

 

$           1

Additional paid-in capital

 

 

86,198

Retained earnings

 

 

12,730

TOTAL STOCKHOLDER'S EQUITY

 

 

 

98,929

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY

 

$      339,101

 

 

 

 

 

See accompanying notes to consolidated financial statements.



2






HIPPO LACE LIMITED

CONSOLIDATED STATEMENT OF INCOME AND COMPREHENSIVE INCOME (RESTATED)

 

 

 

 

For the period from December 11, 2009 (Date of inception) to

 

 

 

 

March 31, 2010

 

 

 

 

 

Revenue

 

 

 

 $         23,695

 

 

 

 

 

Cost of goods sold (exclusive of depreciation)

 

 

 

(9,008)

 

 

 

 

 

Gross profit

 

 

 

14,687

 

 

 

 

 

Operating expenses

 

 

 

(51,533)

 

 

 

 

 

OPERATING LOSS BEFORE INCOME TAXES

 

 

$         (36,846)

 

 

 

 

 

OTHER INCOME/(EXPENSES)

 

 

 

 

Other income

 

 

 

51,997

Other expenses

 

 

 

-

TOTAL OTHER INCOME, NET

 

 

 

51,997

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

 

 

15,151

 

 

 

 

 

INCOME TAXES EXPENSES

 

 

 

(2,421)

 

 

 

 

 

NET INCOME

 

 

 $         12,730

 

 

 

 

 

Earning per common share

 

 

 

 

Basic and fully diluted

 

 

 

 $         12,730

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING

 

1

See accompanying notes to consolidated financial statements.



3






 

HIPPO LACE LIMITED

 

CONSOLIDATED STATEMENT OF STOCKHOLDER'S EQUITY (RESTATED)

FOR THE PERIOD FROM DECEMBER 11, 2009 (DATE OF INCEPTION) TO MARCH 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

Additional

 

Total

 

Paid-in

Retained

stockholder's

 

Number

Amount

Capital

earnings

equity

 

 

 

 

 

 

Balance at December 11, 2009 (date of inception)

-

 $     -

-

 $          -

 $         -

Common stock issued for cash

1

1

-

-

1

Acquisition of Legend Sun

-

-

86,198

-

86,198

Net income for the period

       -

      -

         -

      12,730

      12,730

Balance as of March 31, 2010

      1

 $    1

$   86,198

$      12,730

 $   98,929

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated financial statements.



4









HIPPO LACE LIMITED

CONSOLIDATED STATEMENT OF CASH FLOWS (RESTATED)

 

 

 

 

 

For the period from December 11, 2009 (Date of inception) to

 

 

 

 

March 31, 2010

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

Net income

 

 

 

$          12,730

Adjustments to reconcile net income to net cash

 

 

 

 

used in operating activities:

 

 

 

 

  Depreciation

 

 

 

45

Changes in operating assets and liabilities:

 

 

 

 

  Due from related party

 

 

 

(20,545)

  Other receivable

 

 

 

(5,417)

  Inventories

 

 

 

2,597

  Security deposit

 

 

 

9,218

  Accounts payable

 

 

 

17,576

  Income tax payable

 

 

 

2,421

  Due to related party

 

 

 

(22,005)

 

 

 

 

 

NET CASH USED IN OPERATING ACTIVITIES

 

 

$          (3,380)

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

  Cash paid for acquisition of subsidiary, net of cash acquired

 

 

 

(177,565)

NET CASH USED IN INVESTING ACTIVITIES

 

 

 

$        (177,565)

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

  Proceeds from stockholder’s loan

 

 

$          196,266

  Cash received from issuance of common stock

 

 

 

1

 

 

 

 

 

NET CASH PROVIDED BY FINANCING ACTIVITIES

 

 

$          196,267

 

 

 

 

 

NET INCREASE IN CASH

 

 

$           15,322



5








HIPPO LACE LIMITED

CONSOLIDATED STATEMENT OF CASH FLOWS (RESTATED)

 

 

 

 

 

CASH

 

 

 

 

   Beginning of period

 

 

 

-

End of period

 

 

 

$           15,322

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

  Cash paid for interest

 

 

 

$                -

  Cash paid for income taxes

 

 

 

$                -

 

 

 

 

 

Cash paid for acquisition of subsidiary, net of cash acquired:

 

 

 

 

 

 

 

 

 

 

 

Consideration paid:

 

 

 

 

 

 

Cash paid, net of cash acquired

 

 

 

 

 

$          177,565

 

 

 

 

 

 

 

 

 

Allocated to:

 

 

 

 

 

 

 

Inventory

 

 

 

 

$            5,201

 

Due from related party

 

 

 

 

10,272

 

Other receivable and prepaid expenses

 

 

 

 

9,651

 

Security deposit

 

 

 

 

40,960

 

Property and equipment

 

 

 

 

124,834

 

Accounts payable

 

 

 

 

(7,561)

 

Accrued expenses

 

 

 

 

(7,535)

 

Due to related party

 

 

 

 

(30,817)

 

Stockholder’s loan payable to Sizegenic

 

 

 

 

(86,198)

 

 

Net tangible assets

 

 

 

 

 

$           58,807

 

 

 

 

 

 

 

 

 

Value of excess of purchase price over net assets

 

 

 

 

Acquired allocated to:

 

 

 

 

 

 

 

Goodwill

 

 

 

 

 

$          118,758


See accompanying notes to consolidated financial statements.



6





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



NOTE 1 ORGANIZATION


Hippo Lace Limited (“the Company”) was incorporated on December 11, 2009 in the British Virgin Islands (“BVI”) with a maximum authorized share capital of 50,000 ordinary shares. On January 12, 2010, a share was issued for $1 to Mr. Gu Yao, who is the sole shareholder of the Company. The Company principally acts as an investing holding company.


In February 2010, the Company entered into and consummated an agreement with Sizegenic Holdings Limited, a BVI corporation, to acquire 100% interests of its wholly owned subsidiary, Legend Sun Limited (“Legend Sun”). The consideration of $182,982, pursuant to the supplementary agreement, was paid in full on February 17, 2010 (i) to acquire all of the issued and outstanding shares of Legend Sun owned by Sizegenic, and (ii) to pay off the outstanding shareholder loan owed to Sizegenic by Legend, Sun and the share transfer was completed on February 24, 2010. Legend Sun is a limited liability company incorporated and domiciled in Hong Kong and its principal activity is to provide catering services in Hong Kong.


NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


(a)

Basis of Presentation


The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. The Company’s functional currency is the Hong Kong Dollar, however the accompanying consolidated financial statements have been translated and presented in United States Dollars.


(b)

 Principles of Consolidation


The balance sheet as of March 31, 2010 includes the Company and its wholly-owned subsidiary, Legend Sun. Additionally, the results of operations and cash flows includes the operations of Legend Sun for the period from February 24, 2010 to March 31, 2010. All intercompany accounts and transactions have been eliminated.


(c)

Going concern and management’s plans


These consolidated financial statements have been prepared assuming that the Company will continue as a going concern and, accordingly, do not include any adjustments that might result from the outcome of this uncertainty.  The Company’s minimal revenues, its dependency from continued funding from its stockholders and the net cash used in operating activities raise substantial double about its ability to continue as a going concern. The Company's business plan includes raising funds from outside potential investors.  However, there is no assurance that it will be able to do so.




7





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (…/Cont’d)


(d)

Use of Estimates


The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management of the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The Company’s significant estimates include the reserves related to receivables, the recoverability and useful lives of long lived assets and realizable values for inventories.


(e)

 Foreign currency translation


Assets and liabilities of foreign subsidiaries are translated at the rate of exchange in effect on the balance sheet date; income and expenses are translated at the average rate of exchange prevailing during the period. The related transaction adjustments are reflected in “Accumulated other comprehensive income/(loss)’’ in the equity section of our consolidated balance sheet.


The period-end rates March 31, 2010 of Hong Kong dollar to one US dollar were 7.7800; average rates for the period from December 11, 2009 to March 31, 2010 were 7.7644.


(f)

 Property and equipment


Property and equipment are stated at cost less accumulated depreciation and impairment losses. Improvements to leased assets or fixtures are amortized over their estimated useful lives or lease period, whichever is shorter. Expenditures for repairs and maintenance, which do not extend the useful life of the assets, are expensed as incurred.


Depreciation expense is recorded over the asset’s estimated useful lives or lease period, using the straight line method, at the following annual rates:-


Furniture and equipment: 10% - 20%, per annum

Computer equipment: 10%, per annum

Leasehold improvements: over the lease term










8





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (…/Cont’d)


(g)

 Inventories


Inventories consist of finished goods which include food and beverage materials and products for catering service.  Inventories are measured at the lower of cost or market.  Market value is determined by reference to selling prices after the balance sheet date or to management’s estimates based on prevailing market conditions. The management also regularly evaluates the composition of its inventories to identify slow-moving and obsolete inventories to determine if a valuation allowance is required.


(h)

 Other receivables


Other receivables mainly represents amount due from Sino Wish for purchase of coffee machine on its behalf.


i.

Cash


Cash consist of cash on hand and at banks. Substantially all of the Company's cash deposits are held with financial institutions located in Hong Kong. Management believes these financial institutions are of high credit quality.  


ii.

Goodwill


Goodwill represents the excess of the purchase price over the fair value of the identifiable tangible and intangible assets acquired and the fair value of liabilities assumed in an acquisition.  Accounting Standards Codification (“ASC”)-350-30-50 “Goodwill and Other Intangible Assets”, requires the testing of goodwill and indefinite-lived intangible assets for impairment at least annually.  The Company tests goodwill for impairment in the fourth quarter each year.  Goodwill impairment is computed using the expected present value of associated future cash flows.  There was no impairment of goodwill as of March 31, 2010.


(i)

Impairment of long-lived assets


Long-lived assets are comprised of property and equipment. Pursuant to the provisions of ASC360-10, “Property, plant and equipment”, long-lived assets to be held and used are reviewed for possible impairment whenever events indicate that the carrying amount of such assets may not be recoverable by comparing the undiscounted cash flows associated with the assets to their carrying amounts. If such a review indicates an impairment, the carrying amount would be reduced to fair value.






9





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (…/Cont’d)


(j)

Accounts payable and accrued expenses consist of the following:

 

 

 

 

 

Accounts payable

Accrued expenses

 

 

 

6,049

 

Legal and professional fees

 

 

          16,000

 

Payroll and other operating expenses

          10,624

 

 

 

 

 

 

 

$    32,673


Other payable represents accrued payroll and expenses.


(k)

 Fair value measurements


ASC Topic 820, Fair Value Measurement and Disclosures, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC Topic 820 also establishes a fair value hierarchy which requires classification based on observable and unobservable inputs when measuring fair value. There are three levels of inputs that may be used to measure fair value:


Level 1 — Quoted prices in active markets for identical assets or liabilities.

Level 2 — Observable inputs other than Level 1 prices such as quoted prices for similar   assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.


Determining which category an asset or liability falls within the hierarchy requires significant judgment. The Company evaluates its hierarchy disclosures each quarter.


The carrying values of cash, other receivables, accounts payable and accrued expenses, and short-term borrowings approximate fair values due to their short maturities.


There was no asset or liability measured at fair value on a non-recurring basis as of March 31, 2010.







10





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (…/Cont’d)


(l)

Income Taxes


Income taxes are provided for using the liability method of accounting in accordance with ASC 740 “Income Taxes”. A deferred tax asset or liability is recorded for all temporary differences between financial and tax reporting. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax basis. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.


Deferred income tax assets and liabilities are determined based upon differences between the financial reporting and tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be effective when the differences are expected to reverse.


Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized.  Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.  The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the statements of income in the period that includes the enactment date.


The Company adopted ASC 740 which prescribes a more-likely-than-not threshold for financial statement recognition and measurement of a tax position taken in the tax return. This interpretation also provides guidance on de-recognition of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, accounting for interest and penalties associated with tax positions, accounting for income taxes in interim periods and income tax disclosures.


(m)

 Other comprehensive income


The Company has adopted ASC 220 “Comprehensive Income”.  This statement establishes rules for the reporting of comprehensive income and its components.  Comprehensive income consists of net income and foreign currency translation adjustments.













11





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (…/Cont’d)


(n)

Revenue recognition


Revenue represents the invoiced value of goods sold or services provided.  Revenue is recognized when all the following criteria are met:


a.

Persuasive evidence of an arrangement exists.

b.

Services had been rendered.

c.

The seller’s price to the buyer is fixed or determinable, and

d.

Collectivity is reasonably assured.


Revenue from sales is recognized when food and beverage products are sold.  Other income from consultancy services is recognized on the accrual basis when the services are rendered.


(o)

 Employee benefits


The Company operates a Mandatory Provident Fund Scheme (the "MPF Scheme") under the Hong Kong Mandatory Provident Fund Schemes Ordinance for those employees employed under the jurisdiction of the Hong Kong Employment Ordinance. The MPF Scheme is a defined contribution scheme, the assets of which are held in separate trustee-administered funds. The Company's contributions to the scheme are expensed as incurred and are vested in accordance with the scheme' vesting scales.


(p)

 Segment information


ASC 280 “Segment reporting” establishes standards for reporting information on operating segments in interim and annual financial statements. The Company has only one segment, all of the Company's operations and customers are in Hong Kong and all incomes are derived from the provision of catering services. Accordingly, no geographic information is presented.


(q)

 Commitments and contingencies


In the normal course of business, the Company is subject to contingencies, including legal proceedings and environmental claims arising out of the normal course of businesses that relate to a wide range of matters, including among others, contracts breach liability. The Company records accruals for such contingencies based upon the assessment of the probability of occurrence and, where determinable, an estimate of the liability. Management may consider many factors in making these assessments including past history, scientific evidence and the specifics of each matter.






12





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)


NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (…/Cont’d)


(q)

Commitments and contingencies (…/Cont’d)


As of March 31, 2010, the Company's management has evaluated all such proceedings and claims. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Company's financial position, liquidity or results of operations.


(r)

 Recently Issued Accounting Pronouncements


We describe below recent pronouncements that have had or may have a significant effect on our financial statements. We do not discuss recent pronouncements that are not anticipated to have an impact on or are unrelated to our financial condition, results of operations, or disclosures.


In January 2010, the FASB issued new accounting guidance, under ASC Topic 820 on Fair Value Measurements and Disclosures. The guidance requires some new disclosures and clarifies some existing disclosure requirements about fair value measurement. The guidance now requires a reporting entity to use judgment in determining the appropriate classes of assets and liabilities and to provide disclosures about the valuation techniques and inputs used to measure fair value for both recurring and nonrecurring fair value measurements. The guidance is effective for interim and annual reporting periods beginning after December 15, 2009. As this standard relates specifically to disclosures, the adoption did not have a material impact on the Company’s condensed consolidated financial statements.


In February 2010, the FASB issued new accounting guidance, under ASC Topic 855 on Subsequent Events, which requires an entity that is an SEC filer to evaluate subsequent events through the date that the financial statements are issued and removes the requirements that an SEC filer disclose the date through which subsequent events have been evaluated.  The guidance was effective upon issuance. The adoption of the guidance did not have a material impact on the Company’s condensed consolidated financial statements.



13





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



NOTE 3 BUSINESS ACQUISITION


In February 2010, the Company entered into a sale and purchase agreement with Sizegenic Holdings Limited, a BVI corporation, to acquire its wholly owned subsidiary, Legend Sun Limited (“Legend Sun”). Pursuant to the sale and purchase agreement, the Company paid a total consideration of $182,982 (approximate HK$1,425,024) in exchange for 100% ownership of Legend Sun. Legend Sun is a Hong Kong company and it principally engages in provision of catering services in Hong Kong.  Pursuant to a Supplementary Agreement to the sale and purchase agreement, the consideration of 182,982 was paid (i) to acquire all of the issued and outstanding shares of Legend Sun owned by Sizegenic, and (ii) to pay off the outstanding shareholder loan owed to Sizegenic by Legend Sun.  Cheung Ming is the sole shareholder of Sizegenic.  There was no relationship between Gu Yao and Sizegenic or Cheung Ming prior to the sale of Legend Sun. The fair values of the assets acquired and liabilities assumed at the date of acquisition as determined in accordance with ASC 805, and the purchase price allocation at the date of acquisition, were as follows:


Consideration Paid:

 

 

 

 

 

 

Cash Paid

 

 

 

 

 

$  182,982

 

 

 

 

 

 

 

Cash acquired

 

 

 

 

 

(5,417)

Cash paid, cash acquired

 

 

 

 

 

177,565

 

 

 

 

 

 

 

 

 

Allocated to:

 

 

 

 

 

 

 

Inventory

 

 

 

 

$     5,201

 

Due from related party

 

 

 

 

10,272

 

Other receivable and prepaid expenses

 

 

 

 

9,651

 

Security deposit

 

 

 

 

40,960

 

Property and equipment

 

 

 

 

124,834

 

Accounts payable

 

 

 

 

(7,561)

 

Accrued expenses

 

 

 

 

(7,535)

 

Due to related party

 

 

 

 

(30,817)

 

Stockholder’s loan

 

 

 

 

(86,198)

 

 

Net tangible assets

 

 

 

 

 

$   58,807

 

 

 

 

 

 

 

 

 

Value of excess of purchase price over net assets

 

 

 

 

Acquired allocated to:

 

 

 

 

 

 

 

Goodwill

 

 

 

 

 

$  118,758




14





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



NOTE 4 INVENTORIES

Inventories are stated at lower of cost or market.  Inventories represent finished goods include food and beverage materials and products for catering services.


NOTE 5 PROPERTY AND EQUIPMENT


Property and equipment of the Company consist primarily of restaurant facilities and equipment owned and operated by the Company's wholly owned subsidiaries.  Property and equipment as of March 31, 2010 are summarized as follows:



Furniture & equipment

 


$    46,956

Leasehold improvement

 

86,001

Computer equipment

 

7,066

 

 

 

Total

 

140,023

Accumulated depreciation and amortization

 

(15,234)

Balance as at period ended

 

$   124,789

          

Depreciation and amortization expense for the period from December 11, 2009 to March 31, 2010 was $45.


NOTE 6 SECURITY DEPOSITS


Security deposits mainly consist of five months rental and management fee security deposits, electricity and water meter deposits for company owned restaurant, and was recorded by the time of payment.  Security and deposits as of March 31, 2010 are summarized as follows:


Rental and management fee security deposit

$      35,888

 

Electricity deposit

3,595

 

Water deposit

771

 

Food supplies deposit

706

 

Other deposit

17

 

 

$      41,077

 


NOTE 7 COST OF GOODS SOLD


Cost of goods sold consists of finished goods including food and beverage materials and products for catering services sold by the company-owned restaurant and the subfranchise annual fee expenses and exclusive of depreciation expenses which are shown separately under Note 8 Operating Expenses.






15





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



NOTE 8 OPERATING EXPENSES


Operating expenses consist of the following for the period from December 11, 2009 to March 31, 2010


Staff costs

 

$    11,059

Property rent, rates and management fee

 

9,409

Electricity and utilities

 

1,879

Depreciation

 

45

Professional and audit fee

 

16,000

Other

 

13,141

 

 

$    51,533



NOTE 9 OTHER INCOME AND EXPENSES


Other income represents consultancy fee for the provision of services related to the selection of bistro location, interior design, determination of menu and price, employee training, marketing and promotion, set up and monitor logistic and control of food ordering, production and serving, and kitchen management to a former subsidiary company under Sizegenic to operate a Portugal bistro named Delta Cafes and ceased from Apr 2010 following the acquisition of Legend Sun by Hippo Lace.  The revenue is recognized based on monthly services as stipulated in the agreement.


Other expenses represent the first annual franchise fee for Company’s owned shop paid to Sizegenic.


NOTE 10 INCOME TAX


All of the Company’s income tax is generated in Hong Kong.


A reconciliation of the expected income tax expense to the actual income tax expense as of March 31, 2010 is as follows:


Income before tax

 


$    14,692

HK income tax rate

 

16.5%

Expected income tax expenses calculated at

 

 

HK income tax rate

 

2,424

Temporary difference

 

 (3)

Actual income tax expense

 

$     2,421






16





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



NOTE 10 INCOME TAX (…Cont’d)


The Company's income tax provision in respect of operations in Hong Kong is calculated at the applicable tax rates on the estimated assessable profits for the year based on existing legislation, interpretations and practices in respect thereof. The standard tax rate applicable to the Company was 16.5%. No deferred tax liability has been provided as the amount involved is immaterial.


NOTE 11 OPERATING LEASE COMMITMENTS


The Company entered into a rent agreement on June 1, 2009 to lease premises for operation of our Company-owned restaurant for a term of 5 years at a monthly rental rate of $6,667 for the first three years and $8,333 for the last two years.


As of March 31, 2010, the total future minimum lease payments under non-cancellable operating

lease in respect of leased premise are payable as follows:-


Year ended March 31,

 

 

2011

 

$   92,602

2012

 

92,602

2013

 

    15,433

Total

 

$  200,637


NOTE 12 RELATED PARTY TRANSACTIONS


Balance with related party


Stockholder’s loan:

 

 

Gu Yao, stockholder

 

$  196,266

 

 

 

Amounts received from stockholder for the period from December 11, 2009 (inception) to March 31, 2010

 

$  196,266

 

 

 

Due to Sizegenic Holdings Limited (“Sizegenic”)

(Common stockholder of Sizegenic and Studio II , Mr. Cheung Ming)

 

$    8,812

 

 

 

Amounts charged by Sizegenic for the period from December 11, 2009 (inception) to March 31, 2010

 

$    8,812





17





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



NOTE 12 RELATED PARTY TRANSACTIONS (…\Cont’d)


Due from Joystick Limited (“Joystick”)

(Wholly-owned subsidiary of Sizegenic)

 

$   30,817

 

 

 

Amounts charged to Joystick for the period from

December 11, 2009 (inception) to March 31, 2010

 

$   51,362


The stockholder’s loan mainly represents the loan advance by Gu Yao to the Company for acquisition of the wholly own subsidiary on February 24, 2010, Legend Sun.  This loan agreement was entered by the Company and Gu Yao on December 11, 2009 for a term of 2 years.  This loan is unsecured, non-interest bearing and repayable after one year on December 11, 2011.


The Company had amount charged to and by related parties.  The amount charged by and due to Sizegenic mainly represents the 50% discounted first year franchise annual fee amounting to $5,136 pursuant to the related franchise agreements in place..


The amount due from Joystick represents the monthly fee at $10,272 for consultancy services to Joystick to operate a Portugal café bristro for January to March 2010.  Such amount will be offset with amount due to Sizegenic through agreement with Sizegenic.


The amount charged to Joystick represents the consultancy services fee for February to March 2010 and the forfeited consultancy service deposit due to termination of agreement before expiration of the term.



NOTE 13 CERTAIN RISK AND CONCENTRATION


Credit risk


As of March 31, 2010, substantially all of the Company’s cash included bank deposits in accounts maintained within Hong Kong, the Company has not experienced any losses in such accounts and believes it is not exposed to any significant risks on its cash in bank accounts.


There were no significant customers or vendors which accounts for 10% or more of the Company’s revenues or purchases during the period presented.











18





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



NOTE 14 SUBSEQUENT EVENT


We evaluated subsequent events through the issuance date of our financial statements.  On February 10, 2011, the Company and the sole shareholder Mr. Gu Yao entered into Share Exchange Agreement and Supplementary Agreement with Studio II Brands, INC. (“Studio II”), a Florida corporation whereby Studio II agreed to issue 2,291,100 shares of the common stock to Mr. Gu Yao to (i) acquire all of the issued and outstanding shares of common stock of the Company, and (ii) pay off the outstanding stockholder’s loan owed to Mr. Gu Yao by the Company. Upon consummation of the transaction, Studio II would become the holding company of the Company.


The exchange transaction was a private placement transaction, and the shares issued in the exchange transaction were not registered under the Securities Act of 1933, in reliance upon exemptions from registration provided by Section 4(2) of the Securities Act and by Regulation S promulgated under the Securities Act. Accordingly, all shares issued in the exchange transaction will constitute “restricted securities” as defined in Rule 144 under the Securities Act of 1933.



NOTE 15 RESTATED FINANCIAL STATEMENTS


On August 1, 2011, the Borad of Directors of the Company concluded, based upon the recommendation of management to respond to SEC comments issued on June 17, 2011 regarding principle of consolidation of Legend Sun by HLL on the acquisition date of February 24, 2010, and inclusion of financial statements of Legend Sun (predecessor to Hippo Lace) for April 1, 2009 through February 23, 2010 and Hippo Lace (successor) for the period from February 24, 2010 through March 31, 2010 in bifurcated format in the Form 10-K for the year ended March 31, 2011, and On February 15, 2012, the Board of Directors of the Company concluded, based upon the recommendation of management to respond to SEC comments issued on February 9, 2012 regarding the determination of goodwill in the purchase price allocation for Legend Sun’s net asset value acquired on February 24, 2010 that the previously issued consolidated financial statements for HLL and its subsidiary Legend Sun as of March 31, 2010 and for the period from December 11, 2009 to March 31, 2010 in the exhibit 99.1 of Form 8-KA filed on May 13, 2011 should no longer be relied upon.  The misstatements in the financial statements are mainly attributed to the fact that we included consolidation of the financial results of Legend Sun for periods prior to the date of its acquisition by the Company on February 24, 2010, and deducted the payoff of stockholder’s loan owed by Legend Sun to Sizegenic from the consideration to acquire Legend Sun in the purchase price allocation.  The result of such restatement indicates understated net income ($459), goodwill ($86,657) and additional paid-in capital ($86,198).  The reconciliations of the restated financial statements to the original version with disclosure of nature and material type of error are as follows:




19





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



NOTE 15 RESTATED FINANCIAL STATEMENTS (…\Cont’d)


Consolidated balance sheet as of March 31, 2010


The restated goodwill was substantially attributed to the additional paid-up capital as a result to add back the $86,198 payoff of stockholder’s loan owed by Legend Sun to Sizegenic deducted from the consideration to acquire Legend Sun in the purchase price allocation.   The remainder of restated goodwill was attributed to the increased retained earnings by $459 mainly as a result of increased net income due to a lower consolidated operating loss net of decreased other income because the consolidation period for financial results was changed to include only the period from February 24, 2010 (date the Company acquired Legend Sun) to March 31, 2010 instead of the period from January 1, 2010 to March 31, 2010.  


Other receivable for consultancy services income for January to March 2010 from Joystick, wholly owned subsidiary of Sizegenic, reclassified and reported as related party transaction.


Consolidated statement of income and comprehensive income for the period from December 11, 2009 (inception) to March 31, 2010


The increased net income mainly attributed to the lower operating loss and substantially offset by loss of other income, net consisted of consultancy fee income for January and first year franchise annual fee expenses due to the change of consolidation period.


Consolidated statement of stockholder’s equity for the period from December 11, 2009 (inception) to March 31, 2010


Changes are the result of the increase of additional paid-in capital amounting to $86,198 and the increase of retained earnings amounting to $459 as explained above under the consolidated balance sheet.


Consolidated statement of cash flows for the period from December 11, 2009 (inception) to March 31, 2010


The change of the consolidation period to date of acquisition resulted cash flow movements of operating and investing assets and liabilities as indicated in the statement.  The restated goodwill represents the add back of the payoff of stockholder’s loan deducted from the consideration and the movement of the acquired assets and liabilities in the purchase price allocation caused by the change of consolidation period.









20





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



 

CONSOLIDATED BALANCE SHEET

 

 

As of March 31,2010

 

 

Original

Adjustment

Restated

ASSETS

 

 

 

 

CURRENT ASSETS

 

 

 

 

Due from related party

$         -

$       30,817

$      30,817

Other receivable

36,551

(30,817)

5,734

Goodwill

     32,101

       86,657

      118,758

TOTAL ASSETS

 

    252,444

       86,657

      339,101

 

 

 

 

 

STOCKHOLDER'S EQUITY

 

 

 

 

Additional paid-in capital

 

-

86,198

86,198

Retained earnings

   __12,271

         459

       12,730

TOTAL STOCKHOLDER'S EQUITY

 

     12,272

       86,657

       98,929

 

TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY

$   252,444

$       86,657

$     339,101

 




21





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



CONSOLIDATED STATEMENT OF INCOME AND COMPREHENSIVE INCOME

For the period from December 11, 2009 (Date of inception) to March 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Original

Adjustment

Restated

Revenue

 

 

 

 $     56,930

$   (32,600)

$   24,330

 

 

 

 

 

 

 

Cost of goods sold (exclusive of depreciation)

 

 

     (18,864)

       9,856

    (9,008)

 

 

 

 

 

 

 

Gross profit

 

 

38,066

(22,744)

15,322

 

 

 

 

 

 

 

Operating expenses

 

 

     (79,873)

      28,340

   (51,533)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING LOSS BEFORE INCOME TAXES

 

 

     (41,807)

       5,596

   (36,211)

 

 

 

 

 

 

 

OTHER INCOME/(EXPENSES)

 

 

 

Other income

 

 

61,635

(10,273)

51,362

Other expenses

 

 

     (5,136)

       5,136

         -

TOTAL OTHER INCOME, NET

      56,499

      (5,137)

    51,362

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES

14,692

459

15,151

 

 

 

 

 

 

 

INCOME TAXES EXPENSES

      (2,421)

           -

    (2,421)

 

 

 

 

 

 

 

NET INCOME

 

 

$     12,271

$       459

$   12,730

 

 

 

 

 

 

 

Earning per common share

 

 

 

 

Basic and fully diluted

 

$     12,271

$       459

$   12,730

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF COMMON SHARES

 

 

 

OUTSTANDING

           1

           -

         1

 

 

 

 

 

 

 




22





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



 

CONSOLIDATED STATEMENT OF STOCKHOLDER'S EQUITY

 

FOR THE PERIOD FROM DECEMBER 11, 2009 (DATE OF INCEPTION) TO MARCH 31, 2010

 

 

 

 

 

 

 

 

Original

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

Total

 

 

 

Common stock

paid-in

Retained

stockholder's

 

 

 

Number

Amount

capital

earnings

equity

 

 

 

 

 

 

 

 

Balance at December 11, 2009 (date of inception)

-

-

-

-

-

Common stock issued for cash

 

1

1


-

-

1

Net income for the period

 

          -

         -

          -

      12,271

    12,271

Balance as of March 31, 2010

 

          1

         1


          -

      12,271

    12,272

 

 

 

 

 

 

 

 

Adjustment

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

Total

 

 

 

Common stock

paid-in

Retained

stockholder's

 

 

 

Number

Amount

capital

earnings

equity

 

 

 

 

 

 

 

 

Balance at December 11, 2009 (date of inception)

-

-

-

-

-

Common stock issued for cash

 

-

-

-

-

-


Acquisition of Legend Sun

 

          -

        -

    86,198

          -

86,198

Net income for the period

 

         -

         -

         -

        459

       459

Balance as of March 31, 2010

 

         -

         -

    86,198

        459

     86,657

 

 

 

 

 

 

 

 

Restated

 

 

 

 

Additional

 

Total

 

 

 

Common stock

paid-in

Retained

stockholder's

 

 

 

Number

Amount

capital

earnings

Equity

 

 

 

 

 

 

 

 

Balance at December 11, 2009 (date of inception)

-

-

-

-

-

Common stock issued for cash

 

1

1

-

-

1

Acquisition of Legend Sun

 

-

-

86,198

-

86,198

Net income for the period

 

         -

         -

          -

     12,730

    12,730

Balance as of March 31, 2010

 

         1

         1

     86,198

     12,730

    98,929

 

 

 

 

 

 

 

 





23





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



CONSOLIDATED STATEMENT OF CASH FLOWS

For the period from December 11, 2009 (Date of inception) to March 31, 2010

 

 

 

 

 

Original

Adjustment

Restated

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

Net income

          $12,271

               $    459

           $12,730

Adjustments to reconcile net income to net cash

 

 

 

used in operating activities:

 

 

 

  Depreciation

4,241

(4,196)

45

Changes in operating assets and liabilities:

 

 

 

Due from related party

-

(20,545)

(20,545)

  Other receivable

 

(36,304)

30,887

(5,417)

  Inventories

 

1,545

1,052

2,597

  Security deposit

 

3,488

5,730

9,218

  Accounts payable

 

1,085

16,491

17,576

  Income tax payable

 

2,421

-

2,421

  Due to related party

 

7,528

1,284

8,812

  Other payable

 

(11,054)

11,054

-

  Deposit received

 

         -

    (30,817)

   (30,817)

NET CASH USED IN OPERATING ACTIVITIES

 

  (14,779)

     11,399

    (3,380)

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

Cash paid for acquisition of subsidiary, net of cash     acquired

             (162,511)

          (15,054)

(177,565)

  Purchase of property and equipment

 

 

    (3,655)

      3,655

         -

NET CASH USED IN INVESTING ACTIVITIES

 

  (166,166)

   (11,399)

  (177,565)

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

  Proceeds from stockholder's loan

 

 

196,266

-

196,266

  Cash received from issuance of common stock

 

        1

          -

        1

 

 

 

 

 

 

 

 

 

NET CASH PROVIDED BY FINANCING ACTIVITIES

   196,267

          -

   196,267

 

 

 

 

 

 

 

 

 

NET INCREASE IN CASH

 

 

 

    15,322

          -

    15,322

 

 

 

 

 

 

 

 

 

CASH

 

 

 

 

 

 

 

 

   Beginning of period

 

 

 

         -

          -

         -



24





HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE PERIOD FROM DECEMBER 11, 2009 (INCEPTION) TO MARCH 31, 2010 (RESTATED)



End of period

 

 

 

 

$   15,322

$         -

$   15,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for acquisition of subsidiary, net of cash acquired:

 

 

 

 

 

 

 

 

 

 

 

 

Consideration paid:

 

 

 

 

 

 

 

Cash paid, net of cash acquired

 

 

 

$  162,511

$   15,054

$  177,565

 

 

 

 

 

 

 

 

 

Allocated to:

 

 

 

 

 

 

 

 

Inventory

 

 

 

 

4,148

1,053

5,201

 

Due from related party

 

 

-

10,272

10,272

 

Other receivable and prepaid expenses

 

-

9,651

9,651

 

Security deposit

 

 

 

44,811

(3,851)

40,960

 

Property and equipment

 

 

125,375

(541)

124,834

 

Accounts payable

 

 

 

(4,963)

(2,598)

(7,561)

 

Accrued expenses

 

 

 

(8,144)

609

(7,535)

 

Due to related party

 

 

 

   (30,817)

           -

    (30,817)

 

Stockholder’s loan

 

 

 

      -   

     (86,198)

     86,198)

 

 

 

 

 

 

   130,410

     (71,603)

      58,807

Value of excess of purchase price over net assets

 

 

 

 

 

Acquired allocated to:

 

 

 

 

 

 

 

Goodwill

 

 

 

$    32,101

$      86,657  

$   118,758




25