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 99.1 - STUDIO II BRANDS INCexhibit991final4182012.htm
EX-99 - EXHIBIT 99.5.1 - STUDIO II BRANDS INCexhibit9951final4182012.htm















Exhibit 99.2.1



















HIPPO LACE LIMITED

 

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED)

 

 

 

 

 

 

 

Page

Report of Independent Registered Public Accounting Firm

1


 

Consolidated Balance Sheets as of December 31, 2010

2

 

and March 31, 2010 (Restated)

 

 

 

 

 

Consolidated Statements of Income and

 

 

Comprehensive Income for the Nine-Months Ended December 31, 2010

 

 

and for the Period from December 11, 2009 (Inception) to March 31, 2010 (Restated)

3

 

 

 

 

Consolidated Statement of Stockholder’s Equity

 

 

for the Nine-Months Ended December 31, 2010 and for the Period from December 11, 2009 (Inception) to March 31, 2010 (Restated)

4

 

 

 

 

 

 

Consolidated Statements of Cash Flows

 

 

for the Nine-Months Ended December 31, 2010 and for the Period from December 11, 2009 (Inception) to March 31, 2010 (Restated)

5 -6

 

 

 

 

 

 

Notes to the Consolidated Financial Statements (Restated)

7 – 33









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 and subsidiary (the “Company”) as of December 31, 2010, and the related consolidated statement of operations, changes in stockholders’ equity, and cash flows for the period from April 1, 2010 to December 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 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 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 provides 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 and subsidiary as of December 31, 2010, and the consolidated results of its operations and its cash flows for the period from April 1, 2010 to December 31, 2010, in conformity with accounting principles generally accepted in the United States of America.


/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 SHEETS (RESTATED)

 

 

 

December 31, 2010

March 31, 2010

 

 

 

 

 

ASSETS

 

 

CURRENTS ASSETS

 

 

 

 

Cash

 

 

 $      25,369

 $     15,322

Due from related party

 

 

12,985

30,817

Accounts receivable

 

 

10,273

-

Other receivable

 

 

5,895

5,734

Inventories

 

 

         2,031

        2,604

Total current assets

 

 

        56,553

       54,477

 

 

 

 

 

Property and equipment, net

 

 

111,564

124,789

Security deposits

 

 

41,216

41,077

Goodwill

 

 

       118,758

      118,758

TOTAL ASSETS

 

 

 $     328,091

 $    339,101

 

 

 

 

 

LIABILITIES AND STOCKHOLDER'S EQUITY

 

 

CURRENT LIABILITIES

 

 

 

 

Accounts payable and accrued expenses

 

 

$       28,383

$     32,673

Income tax payable

 

 

6,233

2,421

Stockholder’s loan

 

 

184,226

-

Due to related party

 

 

         6,687

        8,812

TOTAL CURRENT LIABILITIES

 

 

225,529

43,906

Stockholder’s loan

 

 

            -

      196,266

 

 

 

 

 

TOTAL LIABILITIES

 

 

       225,529

      240,172

 

 

 

 

 

STOCKHOLDER'S EQUITY

 

 

 

 

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

 

 

   1 share issued and outstanding

 

1

1

Addition paid-up capital

 

 

86,198

86,198

Retained earnings

 

 

         16,363

       12,730

TOTAL STOCKHOLDER'S EQUITY

 

 

        102,562

       98,929

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY

 $     328,091

 $    339,101


See accompanying notes to audited consolidated financial statements.



2







HIPPO LACE LIMITED

CONSOLIDATED STATEMENT OF INCOME AND COMPREHENSIVE INCOME (RESTATED)

 

 

 

 

 

For the nine months ended December 31,

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

 

 

 

2010

2010

 

 

 

 

 

REVENUE

 

 

 

 

Food and beverage income

 

 

$     252,399

 $       23,695

Franchise and management fee income

 

 

        22,266

            -

 

 

 

$      274,665

$      23,695

 

 

 

 

 

Cost of goods sold (exclusive of depreciation)

 

 

       (83,090)

       (9,008)

 

 

 

 

 

Gross profit

 

 

       191,575

        14,687

 

 

 

 

 

Operating expenses

 

 

     (186,833)

       (51,533)

OPERATING INCOME/(LOSS) BEFORE INCOME TAXES

         4,742

       (36,846)

 

 

 

 

 

OTHER INCOME/(EXPENSES)

 

 

 

 

Other income

 

 

3,473

51,997

Other expenses

 

 

         (770)

             -

TOTAL OTHER INCOME, NET

 

         2,703

        51,997

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

 

7,445

15,151

 

 

 

 

 

INCOME TAXES EXPENSES

 

 

        (3,812)

        (2,421)


NET INCOME

 

 $       3,633

 $      12,730

 

 

 

 

 

Earnings per common share

 

 

 

 

Basic and fully diluted

 

 

 $       3,633

 $      12,730

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING

            1

            1


See accompanying notes to audited consolidated financial statements.



3







 

HIPPO LACE LIMITED

 

CONSOLIDATED STATEMENT OF STOCKHOLDER'S EQUITY

 

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

 

AND FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

Additional

 

Total

 

paid-up

Retained

stockholder's

 

Number

Amount

capital

earnings

equity

 

 

 

 

 

 

Balance at December 11, 2009 (date of inception)

 

 

 

 

 

-

 $      -

-

 $        -

 $           -

Common stock issued for cash

1

1

-

-

1

Additional paid-up capital

-

-

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

 

 

 

 

 

 

Net income for the period

         -

        -

          -

      3,633

         3,633

Balance as of December 31, 2010

        1

 $     1

$    86,198

 $   16,363

$      102,562

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to audited consolidated financial statements.



4







 

HIPPO LACE LIMITED

 

CONSOLIDATED STATEMENTS OF CASH FLOWS (RESTATED)

 

 

 

 

 

 

For the nine months ended December 31,

 

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

 

2010

 

2010

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

   Net income

$     3,633

 

$      12,730

Adjustments to reconcile net income to

  net cash used in operating activities:

 

 

 

  Depreciation

18,104

 

45

Changes in operating assets and liabilities:

 

 

 

  Due from related party

17,832

 

(20,545)

  Account receivable

(10,273)

 

-

  Other receivable

(161)

 

(5,417)

  Inventories

573

 

2,597

  Security deposits

(139)

 

9,218

Accounts payable and accrued expenses

(4,290)

 

17,576

Income tax payable

3,812

 

2,421

Due to related party

(2,125)

 

(22,005)

Stockholder’s loan

184,226

 

-

 

          

 

            

NET CASH PROVIDED BY/(USED IN)

OPERATING ACTIVITIES

    211,192

 

      (3,380)

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

Cash paid for acquisition of subsidiary, net of cash acquired

-

 

(177,565)

Purchase of property and equipment

     (4,879)

             

           -

 

 

 

 

NET CASH USED IN INVESTING ACTIVITIES

     (4,879)

 

    (177,565)

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

Proceeds from stockholder’s loan

(196,266)

 

196,266

Cash received from issuance of common stock

          -

 

           1

 

 

 

 

NET CASH PROVIDED BY FINANCING ACTIVITIES

   (196,266)

 

      196,267

 

 

 

 

NET INCREASE IN CASH

     10,047

        

       15,322

 

 

 

 

 

 

 

 

CASH

 

 

 

Beginning of period

      15,322

 

            -



5






End of period

$     25,369

 

$      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 audited consolidated financial statements.



6



HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 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 accompanying 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 December 31, 2010 includes the Company and its wholly-owned subsidiary, Legend Sun. Additionally, the results of operations and cash flows includes the operations for the nine months period ended December 31, 2010 of Legend Sun. All intercompany accounts and transactions have been eliminated


(c)

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.





7




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



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


(d)

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 for December 31, 2010 and March 31, 2010 of Hong Kong dollar to one US dollar were 7.7810 and 7.7800 respectively; average rates for the nine months ended December 31, 2010 and for the period from December 11, 2009 to March 31, 2010 were 7.7698 and 7.7644 respectively.


(e)

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


(f)

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. The cost of inventories comprises all costs of purchases, costs of conversion and other costs incurred in bringing the inventories to their present location and condition and is assigned by using a first-in first-out basis.  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.










8




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)




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


(g)

Accounts receivables


Accounts receivable are shown net of allowance for doubtful accounts. During the period, there were no bad debts incurred and no allowance for doubtful accounts recorded at both March 31, 2010 and December 31, 2010. The Company’s management has established an allowance for doubtful accounts sufficient to cover probable and reasonably estimable losses. The allowance for doubtful accounts considers a number of factors, including collection experience, current economic trends, estimates of forecasted write-offs, aging of the accounts receivable portfolios, industry norms, regulatory decisions and other factors. Management reviews the composition of accounts receivable and analyzes any historical bad debts, customer concentrations, and customer credit worthiness.  Management’s policy is to record a reserve primarily on a specific identification basis.  Accounts are written off after use of a collection agency is deemed to be no longer useful.  The accounts receivable balance as of March 31, 2010 is nil.  The accounts receivable balance of $10,273 at December 31, 2010 represents the first year annual fee income from Sino Wish, the subfranchisee located in Hong Kong commenced in April 2010.  After reviewing and analyzing the account receivable from Sino Wish, management believes that the company is trustworthy and no allowance is required because there was no historical bad debt, the business and the economy are in a growing trend and we are not aware of any credibility problem of the company.


(h)

Other receivable


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.  


(j)

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 December 31, 2010 and March 31, 2010.






9




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



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


(k)

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.


Based on the Company’s assessment, there were no events or changes in circumstances that would indicate any impairment of long-lived assets as of December 31, 2010 and March 31, 2010.



(l)

Accounts payable and accrued expenses consist of the following:

 

 

 

 

 

 

As of

 

As of

 

 

 

 

 

 

December 31, 2010

 

March 31, 2010

 

 

 

 

 

 

 

 

 

Accounts payable

 

 

 

$        12,423

 

$        6,049

Accrued expenses

 

 

 

 

 

 

 

Legal and professional fees

7,256

 

16,000

 

Payroll and other operating expenses

8,704

 

10,624

 

 

 

 

 

 

$        28,383

 

$       32,673


(m)

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.






10




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



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


(m)

Fair value measurements (Cont’d)

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, accounts and 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 December 31, 2010 and March 31, 2010.


(n)

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.











11




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



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


(o)

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.


(p)

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 i.e. when the services are rendered.  Franchise fee income on the annual fee for sublicensing of the brand name and trademark “Caffe Kenon” and the 10% management fee on eligible monthly net income of subfranchiee are recognized after granting the non-exclusive rights and all contractual obligations are performed and report of net income from subfranchisee respectively.


(q)

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.


(r)

Segment information


The Company uses the “management approach” in determining reportable operating segments. The management approach considers the internal organization and reporting used by the Company’s chief operating decision maker for making operating decisions and assessing performance as the source for determining the Company’s operating segments. Management, including the chief operating decision maker, reviews operating results solely by monthly revenue and operating results of the Company. From April 2010, the Company operated in two reportable segments that include franchise to operate an owned Caffe Kenon in Hong Kong and subfranchise to operate two Caffe Kenon in Hong Kong and Beijing respectively.




12




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)




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


(s)

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.


As of December 31, 2010 and 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.


(t)

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 NINE MONTHS ENDED DECEMBER 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”). Pursuant to the sale and purchase agreement, the Company agreed to pay 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, 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



14




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 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 December 31, 2010 and March 31, 2010 are summarized as follows:


 

December 31,2010

 

March 31, 2010

Furniture & equipment

$       51,835

 

$      46,956

Leasehold improvement

86,001

 

86,001

Computer equipment

7,066

 

7,066

 

 

 

 

Total

144,902

 

140,023

Accumulated depreciation and amortization

(33,338)

 

(15,234)

Balance as at period ended

$      111,564

 

$     124,789


Depreciation and amortization expense for the nine months period ended December 31, 2010 and for the period from inception to March 31, 2010 were $18,104 and $4,241, respectively.


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 December 31, 2010 and March 31, 2010 are summarized as follows:


 

As of

December 31,2010

 

As of

March 31, 2010

Rental and management fee security deposit

$        35,888

 

$      35,888

Electricity deposit

3,595

 

3,595

Water deposit

771

 

771

Food supplies deposit

962

 

706

Other deposit

-

 

117

 

$       41,216

 

$      41,077








15




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



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.


NOTE 8 OPERATING EXPENSES


Operating expenses consist of the following for the nine months period ended December 31, 2010 and December 11, 2009 (inception) through March 31, 2010:


 


Nine months ended December 31, 2010

 

December 11, 2009 (Inception) through

March 31, 2010

Staff costs

$          60,393

 

$         11,059

Property rent, rate and management fee

68,874

 

9,409

Electricity and utilities

15,861

 

1,879

Depreciation

18,104

 

45

Professional and audit fee

4,156

 

16,000

Others

19,445

 

13,141

Total

$         186,833

 

$         51,533

 

NOTE 9 FRANCHISE ARRANGEMENTS


Franchise arrangements include payment of franchise fee payable on anniversary basis and continuing monthly management fee base upon a percent of franchisees’ net profit after tax to the Company throughout the term of franchise.  Under this arrangement, two franchise agreements are entered in March and April 2010 respectively in which franchisees are granted the right to operate a café bistro using the brand name “Caffe Kenon” for a term of 3 years.  Franchise fee income on the sublicensing of the brand name and trademark “Caffe Kenon” is recognized upon the granting of the  non-exclusive rights  to the franchisee as the fee is non-refundable to and non-cancellable by the franchisee and the Company has no further obligations since they are all assumed  by franchisee throughout the term.  The franchisees pay related occupancy costs including rent, property management fee and government rent and rates, insurance and maintenance.  Franchisor has no obligation to any legal consequences arose from what the franchisee assumed.


The franchisee has the right to renew for one additional term equal to the initial term granted under Franchisor’s franchise agreement after expiration  of the initial term provided that franchisee has, during the term of the agreement, substantially complied with all its provisions.  Franchisee must pay Franchisor, three months prior to the date of renewal, a renewal fee to be agreed between Franchisee and Franchisor.




16




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



NOTE 9 FRANCHISE ARRANGEMENTS (…/Cont’d)


Revenues from franchised Caffe Kenon are as follows:


 


Nine months ended December 31, 2010

 

December 11, 2009 (Inception) through

March 31, 2010

Franchise fee income:

 

 

 

Sino Wish

$          10,272

 

$              -

Beijing Kenon

11,880

 

-

 

$          22,152

 

$              -


Future minimum franchise fee payments due from the Company under existing franchise and subfranchise arrangements are:


Year ended March 31,

 

 

2011

 

$20,544

2012

 

20,544

2013

 

5,136

Total

 

$46,224


Future minimum franchise fee payments due to the Company under existing franchise and subfranchise arrangements are:


Year ended March 31,

 

 

2011

 

$22,152

2012

 

16,472

2013

 

10,272

Total

 

$48,896



Franchise fees owed to Sizegenic consist of franchise and subfranchise annual fees and monthly franchise management fees applicable to profit after tax of the Company-owned restaurant.  For the nine months ended December 31, 2010, the subfranchise annual fee expenses owed to Sizegenic totaling $10,272 for Hong Kong and Beijing, partially offset the annual fees totaling $22,152 owed by our subfranchisees in HK and Beijing.


The first year franchise annual fee of $5,136, owed to Sizegenic for the Company-owned restaurant, was after a special 50% discount for the first year.  The full amount of the annual fee of $10,272 is due per annum beginning in the second year and throughout the remaining term of the agreement.




17




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



NOTE 10 SEGMENT INFORMATION


From April 2010, the Company operated in two reportable segments that include franchise to operate an owned Caffe Kenon in Hong Kong and subfranchise to operate two Caffe Kenon in Hong Kong and Beijing respectively.


Each reportable segment is separately organized and focuses on different customer groups of consumers and subfranchisees.  Each reportable segment prepares a stand-alone set of financial reporting package including information such as revenue, expenses, and goodwill, and the package is regularly reviewed by the Chief Executive Officer.


The following is a summary of relevant information relating to each segment reconciled to amounts on the accompanying consolidated financial statements for the nine months ended December 31, 2010:

 

 

 

 

Franchise

Subfranchise

Total

Revenue

 

 

 

$  252,399

$     22,266

$   274,665

 

 

 

 

 

 

 

Depreciation and amortization

 

18,104

-

18,104

 

 

 

 

 

 

 

Cost of revenues and operating expense

 

 

 

 

excluding depreciation and amortization

 

   240,226

     11,593

    251,819

 

 

 

 

 

Operating income/(loss)

 

    (5,931)

      10,673

      4,742

 

 

 

 

 

 

 

Other income

 

 

3,473

-

3,473

 

 

 

 

 

 

 

Other expenses

 

770

-

770

 

 

 

 

 

 

 

Total other income, net

 

     2,703

           -

      2,703

 

 

 

 

 

 

 

Income tax expenses

 

 

       482

        3,330

      3,812

 

 

 

 

 

Net (loss)/income after tax

 

    (3,710)

        7,343

     3,633

 

 

 

 

 

 

 

Total assets, excluding goodwill

 

197,339

11,994

209,333

Goodwill

 

32,560

-

32,560

 

 

 

 

 

 

 

Capital expenditure

 

4,879

-

4,879




18




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



NOTE 10 SEGMENT INFORMATION (…/Cont’d)


The following shows the Company’s revenue in the two cities in the PRC:

 

 

Hong Kong

Beijing

Total

Revenue

 

262,785

11,880

274,665


All the long-lived assets of the Company are located in Hong Kong of PRC.


NOTE 11 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 is as follows:

 

Nine months ended December 31, 2010

 

December 11, 2009    

Inception through

March 31, 2010

 

 

 

 

Income before tax

$           7,445

 

$         15,151

HK income tax rate

16.5%

 

16.5%

Expected income tax expenses calculated at

 

 

 

HK income tax rate

1,228

 

2,500

Temporary difference unrecognised

2,584

 

(79)

Actual income tax expense

$           3,812

 

$          2,421


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%. The unrecognized temporary difference of $2,584 for the nine months ended December 31, 2010 represents the difference between depreciation expenses and depreciation tax allowance for the plant and equipment.  No deferred tax liability has been provided as the amount involved is immaterial.


NOTE 12 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.


A of March 31, 2010, the total future minimum lease payments under non-cancellable operating lease in respect of leased premises are payable as follows:-

Year ended March 31,

 

 

2011

 

$    46,302

2012

 

92,602

2013

 

     15,433

Total

 

$   154,337



19




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)





NOTE 13 RELATED PARTY TRANSACTIONS


Balance with related party

 

December 31, 2010

 

March 31, 2010

Stockholder’s loan:

 

 

 

- Gu Yao, stockholder

$          184,226

 

$        196,266

 

 

 

 

Amount (paid to)/received from stockholder for the period

$         (12,040)

 

$       196,266

 

 

 

 

Due from related party:

$           12,985

 

$             -

- Beijing Kenon Bistro Catering Limited (“BJ Kenon”) (Under common control of Gu Yao)

 

 

 

 

 

 

 

Amount charged to BJ Kenon for the period

$           11,880

 

$             -

 

 

 

 

Due from Joystick Limited (“Joystick”)

$                -

 

$        30,817

 

 

 

 

Amount charged to Joystick for the period

$                -

 

$        51,362

 

 

 

 

Due to related party:

$            6,687

 

$         8,812

- Sizegenic Holdings Limited (“Sizegenic”) (Common stockholder of Sizegenic and Studio II, Cheung Ming)

 

 

 

 

 

 

 

Amount charged by Sizegenic for the period

$           15,049

 

$         8,812

  

The stockholder’s loan mainly represents the loan advance to the Company by Gu Yao 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 amounts charged to and by related parties. The amount charged to BJ Kenon represents the first year annual franchise fee income pursuant to the franchise agreement for a term of 3 years entered on April 1, 2010.


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.  It has been offset with amount due to Sizegenic as of December 31, 2010 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.





20




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



NOTE 13 RELATED PARTY TRANSACTIONS (…/Cont’d)


The amount charged by Sizegenic for the period from December 11, 2009 to March 31, 2010 and nine months ended December 31, 2010 mainly represents the respective franchise annual fee after 50% discount and subfranchise annual fee for the first year pursuant to the related franchise agreements in place.


NOTE 14 CERTAIN RISK AND CONCENTRATION


Credit risk


As of December 31, 2010 and 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 periods presented.


NOTE 15 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 (“Gu”) 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 Gu 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 entity 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.




21




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



NOTE 16 RESTATED FINANCIAL STATEMENTS


On August 1, 2011, the Board 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 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


December 31, 2010 and for the nine months ended December 31, 2010 in the exhibit 99.2 of Form 8-KA filed on May 13, 2011 should no longer be relied upon.


The misstatements in the previously issued 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) for the period from December 11, 2009 (Inception) to March 31, 2010, goodwill ($86,657) and additional paid-in capital ($86,198) as of March 31, 2010.  


The reconciliations of the restated financial statements to the original version with disclosure of nature and material type of error are as follows:


December 31, 2010 restatement

Consolidated balance sheet as of December 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.





22




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



NOTE 16 RESTATED FINANCIAL STATEMENTS (…/Cont’d)


Consolidated statement of income and comprehensive income for the nine months ended December 31, 2010


No change between the original and restated statement of income.


Consolidated statement of stockholder’s equity for the nine months ended December 31, 2010


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


Consolidated statement of cash flows for the nine months ended December 31, 2010


Amount due from Joystick is classified from other receivable to due from related party and other payable is classified to accounts payable.


The proceeds from stockholder’s loan were grouped under financing activities on the original statement.  But the loan is repayable within one year in December 2011, and as a result was reclassified as changes in operating liabilities in the restated statement.




23




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



CONSOLIDATED BALANCE SHEET

 

As of December 31, 2010

 

Original

Adjustment

Restated

ASSETS

 

 

 

Goodwill

     32,101

       86,657

       118,758

TOTAL ASSETS

    241,434

       86,657

      328,091

 

 

 

 

LIABILITIES AND STOCKHOLDER'S EQUITY

 

 

 

CURRENT LIABILITIES

 

 

 

Stockholder's loan

          -

      184,226

      184,226

TOTAL CURRENT LIABILITIES

41,303

184,226

225,529

 

 

 

 

Stockholder's loan

    184,226

     (184,226)

            -

TOTAL LIABILITIES

    225,529

            -

      225,529

 

 

 

 

STOCKHOLDER'S EQUITY

 

 

 

Additional paid-in capital

-

86,198

86,198

Retained earnings

      5,904

         459

       16,363

TOTAL STOCKHOLDER'S EQUITY

      5,905

       86,657

      102,562

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY

    241,434

       86,657

      328,091



24




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



CONSOLIDATED STATEMENT OF STOCKHOLDER'S EQUITY

For the nine months ended December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Original

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

Total

 

 

 

 

Common stock

paid-up

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

Net income for the period

           -

           -

          -

        3,633

          3,633

Balance as of December 31, 2010

           1

          1

          -

       15,904     

         15,905

 

 

 

 

 

 

 

 

 

Adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional

 

Total

 

 

 

 

Common stock

paid-up

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

-

-

6,198

-

86,198

Net income for the period

          -

           -

          -

          459

           459

Balance as of March 31, 2010

-

-

86,198

459

86,657

Net income for the period

          -

          -

          -

            -

             -

Balance as of December 31, 2010

          -

          -

      86,198

         459

         86,657



25




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



Restated

 

 

 

 

 

Common stock

Additional

paid-in

Retained

Total

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

Net income for the period

         -

         -

        -

          3,633

         3,633

Balance as of December 31, 2010

         1

           1

    86,198

         16,363

       102,562



26




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



CONSOLIDATED STATEMENT OF CASH FLOWS

For the nine months ended December 31, 2010

 

Original

Adjustment

Restated

CASH FLOWS FROM OPERATING ACTIVITIES

Changes in operating assets and liabilities

 

 

 

   Due from related party

(12,985)

30,817

17,832

   Other receivable

30,656

(30,817)

(161)

    Accounts payable and accrued expenses

6,374

(10,664)

(4,290)

   Stockholder’s loan

-

184,266

184,226

   Other payable

      (10,664)

     10,664

          -

NET CASH USED IN OPERATING ACTIVITIES

       26,966

    184,226

    211,192

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

  Proceeds from stockholder's loan

      (12,040)

   (184,226)

   (196,266)

NET CASH PROVIDED BY FINANCING ACTIVITIES

      (12,040)

   (184,226)

   (196,266)

 

 

 

 

NET INCREASE IN CASH

       10,047

          -

     10,047

 

 

 

 

CASH

 

 

 

Beginning of period

        15,322

          -

     15,322

End of period

        25,369

          -

     25,369




27




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



March 31, 2010 restatement

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.



28




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 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





29




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 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

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

Basic and fully diluted

 

$     12,271

$       459

$   12,730

 

 

 

 

 

 

 

WEIGHTED AVERAGE NUMBER OF COMMON SHARES

 

 

 

OUTSTANDING

           1

           -

         1

 

 

 

 

 

 

 




30




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 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

 

 

 

 

 

 

 

 




31




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 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




32




HIPPO LACE LIMITED

NOTES TO FINANCIAL STATEMENTS

FOR THE NINE MONTHS ENDED DECEMBER 31, 2010 (RESTATED)



NET INCREASE IN CASH

 

 

 

       15,322

             -

    15,322

 

 

 

 

 

 

 

 

 

CASH

 

 

 

 

 

 

 

 

   Beginning of period

 

 

 

           -

             -

         -

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 payable to Sizegenic

 

 

 

           -

       (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




33