Attached files

file filename
8-K - Active Health Foods, Inc.activemanos8k123112.htm
EX-99 - Active Health Foods, Inc.activepressrelease131activem.htm
EX-99 - Active Health Foods, Inc.activemanosmergeragreement12.htm












ACTIVE HEALTH FOODS, INC.


AUDIT REPORT OF INDEPENDENT ACCOUNTANTS

AND

FINANCIAL STATEMENTS


For the years ended December 31, 2011 and 2010





1





SADLER, GIBB & ASSOCIATES, L.L.C.


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors

Active Health Foods, Inc.

(A Development Stage Company)


We have audited the accompanying balance sheets of Active Health Foods, Inc., as of December 31, 2011 and 2010, and the related statements of operations, stockholders’ deficit and cash flows for the years ended December 31, 2011 and 2010 and for the cumulative period from inception on January 9, 2008 through December 31, 2011. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the financial statements based on our audit.


We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.


In our opinion, the financial statement referred to above present fairly, in all material respects, the financial position of Active Health Foods, Inc., as of December 31, 2011 and 2010, and the related statements of operations, stockholders’ deficit and cash flows for the years ended December 31, 2011 and 2010 and for the cumulative period from inception on January 9, 2008 through December 31, 2011, in conformity with accounting principles generally accepted in the United States of America.


The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 2 to the financial statements, the Company has not yet established an ongoing source of revenue sufficient to cover its operating costs which raises substantial doubt about its ability to continue as a going concern. Management’s plans concerning these matters are also described in Note 2. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.




/s/ Sadler, Gibb & Associates, LLC


Sadler, Gibb & Associates, LLC

Salt Lake City, UT

March 2, 2011



2



ACTIVE HEALTH FOODS, INC.

(A Development Stage Company)

Balance Sheets






ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

 

 

 

2011

 

2010

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

          1,130

 

$

            150

 

Inventory

 

        33,476

 

 

 

 

Deposits

 

        10,512

 

 

                 -

 

 

 

 

 

 

 

 

 

 

 

Total Current Assets

 

        45,118

 

 

            150

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

$

        45,118

 

$

            150

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

$

   10,000

 

$

     10,292

 

Related-party payables

 

   230,416

 

 

    159,970

 

Notes payable

 

     84,000

 

 

     84,000

 

 

 

 

 

 

 

 

 

 

 

Total Current Liabilities

 

      324,416

 

 

    254,262

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

      324,416

 

 

    254,262

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' DEFICIT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock; 50,000,000 shares authorized,

 

 

 

 

 

 

  at $0.001 par value,  25,000,000 and -0-

 

 

 

 

 

 

  shares issued  and outstanding, respectively

 

        25,000

 

 

                 -

 

Common stock; 900,000,000 shares authorized,

 

 

 

 

 

 

  at $0.001 par value, 800,350,000 and 2,275,000,000

 

 

 

 

 

 

  shares issued  and outstanding, respectively

 

      800,350

 

 

 2,275,000

 

Additional paid-in capital

 

   (728,050)

 

 

(2,253,150)

 

Deficit accumulated during the development stage

 

   (376,598)

 

 

  (275,962)

 

 

 

 

 

 

 

 

 

 

 

Total Stockholders' Deficit

 

 (279,298)

 

 

  (254,112)

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND

 

 

 

 

 

 

 

  STOCKHOLDERS' DEFICIT

$

        45,118

 

$

            150



3



ACTIVE HEALTH FOODS, INC.

(A Development Stage Company)

Statements of Operations




 

 

 

 

 

 

 

 

From

 

 

 

 

 

 

 

 

Inception on

 

 

 

 

 

 

 

 

January 9,

 

 

 

 

For the Years Ended

 

2008 Through

 

 

 

 

December 31,

 

December 31,

 

 

 

 

2011

 

2010

 

2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

$

                      -

 

$

                         -

 

$

        16,764

COST OF SALES

 

 

                      -

 

 

                         -

 

 

        27,578

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

 

                      -

 

 

                         -

 

 

(10,814)

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impairment of intangible assets

 

 

                      -

 

 

                         -

 

 

        64,592

 

Advertising expense

 

 

               2,528

 

 

                  8,962

 

 

        26,450

 

Professional fees

 

 

             78,164

 

 

                  2,967

 

 

      164,147

 

General and administrative

 

 

             19,944

 

 

                  7,153

 

 

        70,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Operating Expenses

 

 

           100,636

 

 

                19,082

 

 

      325,275

 

 

 

 

 

 

 

 

 

 

 

 

LOSS FROM OPERATIONS

 

 

(100,636)

 

 

(19,082)

 

 

(336,089)

 

 

 

 

 

 

 

 

 

 

 

 

OTHER EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

                      -

 

 

                         -

 

 

(40,509)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Expense

 

 

                      -

 

 

                         -

 

 

(40,509)

 

 

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE INCOME TAXES

 

 

(100,636)

 

 

(19,082)

 

 

(376,598)

PROVISION FOR INCOME TAXES

 

 

                      -

 

 

                         -

 

 

                 -

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

 

$

(100,636)

 

$

(19,082)

 

$

(376,598)

 

 

 

 

 

 

 

 

 

 

 

 

BASIC AND DILUTED LOSS

 

 

 

 

 

 

 

 

 

  PER SHARE

 

$

(0.00)

 

$

(0.00)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE

 

 

 

 

 

 

 

 

 

  NUMBER OF COMMON SHARES

 

 

 

 

 

 

 

 

 

  OUTSTANDING

 

 

1,971,758,356

 

 

    2,275,000,000

 

 

 



4



ACTIVE HEALTH FOODS, INC.

(A Development Stage Company)

Statement of Stockholders' Equity




 

 

 

 

 

 

 

 

 

 

 

 

 

 Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Accumulated

 

   

 

 

 

 

 

 

 

 

 

 

 Additional

 

 During the

 

 Total

 

Preferred Stock

 

 Common Stock

 

 Paid-In

 

 Development

 

 Stockholders'

 

Shares

 

Amount

 

 Shares

 

 Amount

 

 Capital

 

 Stage

 

 Deficit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at inception on January 9, 2008

 -

$

-

 

   -

 

$

-

 

$

-

 

$

-

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of founders' shares

-

 

-

 

90,000,000

 

 

90,000

 

 

 (90,000)

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares issued for purchase of assets

-

 

-

 

10,000,000

 

 

10,000

 

 

 (9,900)

 

 

-

 

 

100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss from January 9, 2008 to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  December 31, 2008

-

 

-

 

-

 

 

                  -

 

 

-

 

 

 (217,201)

 

 

 (217,201)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2008

-

 

-

 

100,000,000

 

   

100,000

 

   

 (99,900)

 

   

 (217,201)

 

   

 (217,101)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for services

-

 

-

 

2,000,000,000

 

 

2,000,000

 

 

(1,980,000)

 

 

-

 

 

20,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for services

 -

 

-

 

175,000,000

 

 

175,000

 

 

 (173,250)

 

 

-

 

 

1,750

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss for the year ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2009

-

 

-

 

-

 

 

                  -

 

 

-

 

 

 (39,679)

 

 

 (39,679)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2009

-

 

-

 

2,275,000,000

 

   

2,275,000

 

   

 (2,253,150)

 

   

 (256,880)

 

   

 (235,030)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss for the year ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  December 31, 2010

-

 

-

 

-

 

 

                  -

 

 

-

 

 

 (19,082)

 

 

 (19,082)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2010

-

 

-

 

2,275,000,000

   

 

2,275,000

   

 

(2,253,150)

   

 

 (275,962)

   

 

 (254,112)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for cash

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

at $0.001 per share

-

 

-

 

25,250,000

 

 

25,250

 

 

-

 

 

-

 

 

25,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock issued for services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

at $0.001 per share

-

 

-

 

50,200,000

 

 

50,200

 

 

-

 

 

-

 

 

50,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cancellation of common stock

-

 

-

 

 (60,100,000)

 

 

 (60,100)

 

 

60,100

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock issued upon  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  conversion of common stock

25,000,000

 

25,000

 

 (1,490,000,000)

 

 

 (1,490,000)

 

 

1,465,000

 

 

-

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss for the year ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  December 31, 2011

-

 

-

 

-

 

 

                  -

 

 

-

 

 

 (100,636)

 

 

 (100,636)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2011

25,000,000

 

25,000

 

800,350,000

 

$

800,350

 

$

 (728,050)

 

$

 (376,598)

 

$

 (279,298)





6



ACTIVE HEALTH FOODS, INC.

(A Development Stage Company)

Statements of Cash Flows






 

 

 

 

 

 

 

 

 

From

 

 

 

 

 

 

 

 

 

Inception on

 

 

 

 

 

 

 

 

 

January 9,

 

 

 

 

 

For the Years Ended

 

2008 Through

 

 

 

 

 

December 31,

 

December 31,

 

 

 

 

 

2011

 

2010

 

2011

OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

 

Net loss

 

$

(100,636)

 

$

 (19,082)

 

$

 (376,598)

 

Adjustments to reconcile net loss to net cash

 

 

 

 

 

 

 

 

 

  used by operating activities:

 

 

 

 

 

 

 

 

 

 

Common stock issued for services

 

 50,200

 

 

                 -

 

 

      71,950

 

 

Impairment of intangible assets

 

            -

 

 

                 -

 

 

        64,592

 

 

Amortization of discount on notes payable

 

          -

 

 

                 -

 

 

      40,509

 

 

Operating expenses paid by shareholder

 

   4,499

 

 

                 -

 

 

        4,499

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Inventory

 

(33,476)

 

 

                 -

 

 

(33,476)

 

 

Deposits

 

(10,512)

 

 

                 -

 

 

(10,512)

 

 

Change in accounts payable and accrued expenses

 

 (292)

 

 

         (4,208)

 

 

           10,000

 

 

 

Net Cash Used in Operating Activities

 

  (90,217)

 

 

 (23,290)

 

 

    (229,036)

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Purchase of intangible assets

 

           -

 

 

                 -

 

 

       (5,000)

 

 

 

Net Cash Used in Investing Activities

 

            -

 

 

           -

 

 

       (5,000)

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

 

Repayment of loans

 

-

 

 

                 -

 

 

 (16,000)

 

 

Proceeds from related party loans

 

93,828

 

 

        20,489

 

 

358,872

 

 

Common stock issued for cash

 

25,250

 

 

                 -

 

 

25,250

 

 

Repayment of related party loans

 

 (27,881)

 

 

           (467)

 

 

 (132,956)

 

 

 

Net Cash Provided by Financing Activities

 

91,197

 

 

        20,022

 

 

235,166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH

   

980

 

   

 (3,268)

 

   

1,130

 

 

CASH AT BEGINNING OF PERIOD

 

150

 

 

          3,418

 

 

-

 

 

CASH AT END OF PERIOD

$

1,130

 

$

            150

 

$

1,130

 

 

 

 

 

 

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURES OF

 

 

 

 

 

 

 

 

 

CASH FLOW INFORMATION

 

 

 

 

 

 

 

 

 

CASH PAID FOR:

 

 

 

 

 

 

 

 

 

 

Interest

 

$

-

 

$

                 -

 

$

-

 

 

Income taxes

$

-

 

$

                 -

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON CASH FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

Common stock issued for assets

$

-

 

$

                 -

 

$

100

 

 

Debt assumed in acquisition of assets

$

-

 

$

                 -

 

$

100,000

 

 

Preferred stock issued upon conversion

 

 

 

 

 

 

 

 

 

 

 

of common stock

$

85,100

 

$

                 -

 

$

85,100

 

 

Cancellation of common stock

$

60,100

 

$

                 -

 

$

60,100



7



ACTIVE HEALTH FOODS, INC.

(A Development Stage Company)

Statements of Cash Flows



NOTE 1 – ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


Business and Organization

Active Health Foods, Inc. (“the Company”) was incorporated on January 9, 2008, as a California corporation to develop and market health foods and nutritional supplements.  The Company has limited revenues and operations and accordingly, therefore is classified as being in the development stage.


Reclassification

Certain balances in previously issued financial statements have been reclassified to be consistent with the current period presentation.

Use of Estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management 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.

Cash and Cash Equivalents

For purposes of financial statement presentation, the Company considers all highly liquid investments with a maturity of three months or less, from the date of purchase, to be cash equivalents.  The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities 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.


Concentrations of Risk

The Company’s bank accounts are held in insured institutions. The funds are insured up to $250,000 USD. At December 31, 2011 and 2010, the Company’s bank deposits did not exceed the insured amounts.


Accounts Receivable

Accounts receivable are carried at original invoice amount less an estimate made for doubtful receivables based on a review of all outstanding amounts on a monthly basis.  Specific reserves are estimated by management based on certain assumptions and variables, including the customer’s financial condition, age of the customer’s receivables, and changes in payment histories.  As of December 31, 2011 and 2010, an allowance for doubtful receivables $-0- and    $-0-, respectively, was considered necessary.  Trade receivables are written off when deemed uncollectible.  Recoveries of trade receivables previously written off are recorded when received.


Inventory

In accordance with ASC 330, the Company’s inventories are recorded at the lower of cost or market. The Company had inventory totaling $33,476 and $-0- as of December 31, 2011 and 2010.  As of December 31, 2011 the Company’s inventory consisted of raw materials and packaging materials.










8



ACTIVE HEALTH FOODS, INC.

(A Development Stage Company)

Statements of Cash Flows



NOTE 1 – ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


 

December 31,

 

December 31,

 

2011

 

2010

Raw materials

$

33,476

 

$

-

Finished goods

 

-

 

 

-

Allowance for obsolete inventory

 

-

 

 

-

Total

$

33,476

 

$

-


Impairment of Long-Lived Assets

Long-lived tangible assets and definite-lived intangible assets are reviewed for possible impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. The Company uses an estimate of undiscounted future net cash flows of the assets over the remaining useful lives in determining whether the carrying value of the assets is recoverable. If the carrying values of the assets exceed the expected future cash flows of the assets, the Company recognizes an impairment loss equal to the difference between the carrying values of the assets and their estimated fair values. Impairment of long-lived assets is assessed at the lowest levels for which there are identifiable cash flows that are independent from other groups of assets. The evaluation of long-lived assets requires the Company to use estimates of future cash flows. However, actual cash flows may differ from the estimated future cash flows used in these impairment tests. During the years ended December 31, 2011 and 2010, the Company recorded no impairment of its assets.


Revenue Recognition

The Company’s revenue recognition policies are in compliance with Staff Accounting Bulletin (SAB) 104. Sales revenue is recognized at the date of shipment to customers when a formal arrangement exists, the price is fixed or determinable, the delivery is completed, no other significant obligations of the Company exist and collectability is reasonably assured. The Company recognizes revenue net of an allowance for estimated returns, at the time the merchandise is sold or services performed. The allowance for sales returns is estimated based on the Company’s historical experience. Sales taxes are presented on a net basis (excluded from revenues and costs). Payments received before all of the relevant criteria for revenue recognition are satisfied are recorded as unearned revenue.                                                        


Advertising

The Company follows the policy of charging the costs of advertising to expense as incurred. The Company incurred advertising costs of $2,528 and $8,962 during the years ended December 31, 2011 and 2010, respectively.


Provision for Taxes

The Company applies ASC 740, which requires the asset and liability method of accounting for income taxes.  The asset and liability method requires that the current or deferred tax consequences of all events recognized in the financial statements are measured by applying the provisions of enacted tax laws to determine the amount of taxes payable or refundable currently or in future years. Deferred tax assets are reviewed for recoverability and the Company records a valuation allowance to reduce its deferred tax assets when it is more likely than not that all or some portion of the deferred tax assets will not be recovered.





9



ACTIVE HEALTH FOODS, INC.

(A Development Stage Company)

Statements of Cash Flows



NOTE 1 – ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)


The Company adopted ASC 740, at the beginning of fiscal year 2008. This interpretation requires recognition and measurement of uncertain tax positions using a “more-likely-than-not” approach, requiring the recognition and measurement of uncertain tax positions. The adoption of ASC 740 had no material impact on the Company’s financial statements.


Basic Loss Per Share


The computations of basic loss per share of common stock are based on the weighted average number of shares outstanding at the date of the financial statements. The Company computes net income (loss) per share in accordance with ASC 260. ASC 260 requires presentation of both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method and convertible preferred stock using the if-converted method. In computing Diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential shares if their effect is anti dilutive. The Company had no common stock equivalents outstanding as of December 31, 2011 and 2010.


 

 

For the Year Ended December 31,

 

 

2011

 

2010

Net Loss  (Numerator)  

 

$

(100,636)

 

$

(19,082)

Shares (Denominator)

 

 

1,971,758,356

 

 

2,275,000,000

Per share (total)    

 

$

(0.00)

 

$

(0.00)


Recently Issued Accounting Pronouncements


Management has considered all recent accounting pronouncements issued since the last audit of our consolidated financial statements. The Company’s management believes that these recent pronouncements will not have a material effect on the Company’s financial statements.


NOTE 2 - GOING CONCERN


The Company's financial statements are prepared using generally accepted accounting principles in the United States of America applicable to a going concern which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has not yet established an ongoing source of revenues sufficient to cover its operating costs and allow it to continue as a going concern. The ability of the Company to continue as a going concern is dependent on the Company obtaining adequate capital to fund operating losses until it becomes profitable. If the Company is unable to obtain adequate capital, it could be forced to cease operations.








10



ACTIVE HEALTH FOODS, INC.

(A Development Stage Company)

Statements of Cash Flows



NOTE 2 - GOING CONCERN (CONTINUED)


In order to continue as a going concern, the Company will need, among other things, additional capital resources. Management's plan is to obtain such resources for the Company by obtaining capital from

management and significant shareholders sufficient to meet its minimal operating expenses and seeking

equity and/or debt financing. However management cannot provide any assurances that the Company will be successful in accomplishing any of its plans.


The ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plans described in the preceding paragraph and eventually secure other sources of financing and attain profitable operations. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern.


NOTE 3 – RELATED PARTY PAYABLES


During the year ended December 31, 2011, the Company received $93,828 in additional cash loans from related parties, and had $4,499 in expenses paid on its behalf by related parties. The Company made cash payments on these notes totaling $27,881 during the year ended December 31, 2011.   


NOTE 4- NOTES PAYABLE


On January 17, 2008 the Company entered into an asset purchase agreement to acquire certain trade secrets and trademarks.  The Company paid $5,000 cash; issued 100,000 shares of common stock valued at $100 and assumed $59,492 of net liabilities in exchange for formulas and trade secrets.


The $59,492 of net liabilities are comprised of a $10,000 note, which was repaid shortly after the acquisition, and two $45,000 notes that are payable in equal monthly installments in the amount of five hundred dollars ($500) for ninety (90) months continuing through September, 2015.  In the event the Company were to become delinquent on payments, the notes would become payable on demand.  The notes do not accrue interest and have no prepayment penalty.  Since the notes do not accrue interest, the Company has computed an imputed interest on the notes and recorded a corresponding discount.  The interest rate used to calculate the imputed interest is eight percent (8%).  


A summary of the calculation of the discount on the notes is as follows:


PV of loan discounted at 8%

$

49,491

Undiscounted value of loan

 

90,000

Net discount

$

(40,509)


As of December 31, 2008, the Company was delinquent in its payments of these two notes.  Therefore, the Company recognized the full discount on the note as interest expense and has reclassified the entire note balance to current liabilities.   As of December 31, 2010 the Company has recognized at total of $40,509 in imputed interest expense.  As of December 31, 2011 and 2010 the balance of the notes totaled $84,000.  As the notes are due on demand, thus there are no future annual maturities to report.  








11



ACTIVE HEALTH FOODS, INC.

(A Development Stage Company)

Statements of Cash Flows



NOTE 6- EQUITY TRANSACTIONS


On October 12, 2011 the Company elected to perform a forward-split of its common stock at a ratio of 1:100 shares.  All references to common stock in these financial statements, unless otherwise noted, have been retroactively restated to include the effect of this forward stock-split.


On April 6, 2011, the Company issued 6,900,000 shares of common for cash at $0.001 per share, for an aggregate total of $6,900.


On April 7, 2011, the Company issued 2,000,000 shares of common for cash at $0.001 per share, for an aggregate total of $2,000.


On April 8, 2011, the Company issued 16,350,000 shares of common for cash at $0.001 per share, for an aggregate total of $16,350.


On July 1, 2011, the Company issued 50,100,000 shares of common for services at $0.001 per share, for an aggregate total of $50,000.


On August 15, 2011, the Company cancelled 10,000,000 shares of common stock.


On September 7, 2011, the Company issued 200,000 shares of common for services at $0.001 per share, for an aggregate total of $200.


On October 1, 2011, the Company cancelled 50,100,000 shares of common stock.


On October 12, 2011 the Company issued 25,000,000 shares of preferred stock upon conversion of 1,490,000,000 shares of common stock.


NOTE 7 - INCOME TAXES


No provision has been made in the financial statements for income taxes because the Company has accumulated losses from operations since inception.  Any deferred tax benefit arising from the operating loss carried forward is offset entirely by a valuation allowance since it is currently not likely that the Company will be significantly profitable in the near future to take advantage of the losses.  The income tax provision differs from the amount of income tax determined by applying the combined U.S. federal and state income tax rates of 42.8% to pretax income from continuing operations for the years ended December 31, 2011 and 2010 due to the following:



Years Ended December 31,

 

2011

 

2010

Current taxes

$

(21,607)

 

$

(7,442)

Valuation allowance

 

21,607

 

 

7,442

Total provision for income taxes

$

-

 

$

-







12



ACTIVE HEALTH FOODS, INC.

(A Development Stage Company)

Statements of Cash Flows



NOTE 7 - INCOME TAXES (CONTINUED)


The following table shows the components of the Company’s deferred tax assets.


 

 

Years Ended December 31,

 

 

2011

 

2010

Deferred Tax Assets

 

 

 

 

Loss carryforwards (expire through 2031)

 

$           (161,335)

 

$           (107,625)

Stock compensation expense

 

30,823

 

-

Total gross deferred tax asset

 

130,511

 

107,625

Valuation allowance

 

(130,511)

 

(107,625)

Net deferred taxes

 

-

 

-

Deferred tax liabilities

 

-

 

-

Net deferred taxes

 

$                         -

 

$                         -


The Company’s net operating loss carry forwards of approximately $376,598 expire in various years through 2031. The Company has not evaluated the impact of Section 382, if any, on its ability to utilize its net operating loss carry forwards in future years.


The valuation allowance has increased $39,248 during the period ended December 31, 2011. The Company adopted the provisions of ASC 740 at the beginning of fiscal year 2008. As a result of this adoption, the Company has not made any adjustments to deferred tax assets or liabilities. The Company did not identify any material uncertain tax positions on returns that have been filed or that will be filed. The Company has not had operations resulting in net income and is carrying a large Net Operating Loss as disclosed above.  Since it is not thought that this Net Operating Loss will ever produce a tax benefit, even if examined by taxing authorities and disallowed entirely, there would be no effect on the financial statements.


NOTE 8- SUBSEQUENT EVENTS


On January 3, 2012, 350,000,000 shares of the Company’s common stock were returned to the treasury.  Consequently, as of the date of this report, the Company has reduced the number of outstanding shares of common stock to 450,350,000.


In accordance with ASC 855-10, Company management reviewed all material events through the date of this filing and determined that there are no additional material subsequent events.  



13

















ACTIVE HEALTH FOODS, INC.


PROFORMA CONSOLIDATED

FINANCIAL STATEMENTS


For the nine months ended September 30, 2012






14






ACTIVE HEALTH FOODS, INC.

Proforma Consolidated Balance Sheet

September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Active

 

Manos

 

 

 

 

 

 

 

 

 

Adjusted

 

 

 

 

Health

 

Beverages,

 

Combined

 

Pro Forma

 

 

 

ProForma

 

 

 

 

Foods, Inc.

 

Inc.

 

Totals

 

Adjustments

 

REF

 

Totals

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

          5,738

 

$

                 -

 

$

            5,738

 

$

                 -

 

 

 

$

           5,738

 

Accounts receivable, net

 

 

        28,062

 

 

                 -

 

 

           28,062

 

 

                 -

 

 

 

 

         28,062

 

Inventory

 

 

        83,198

 

 

                 -

 

 

           83,198

 

 

                 -

 

 

 

 

         83,198

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

Total Current Assets

 

 

      116,998

 

 

                 -

 

 

         116,998

 

 

                 -

 

 

 

 

       116,998

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

   

PROPERTY AND EQUIPMENT, net

 

 

                 -

 

 

                 -

 

 

                   -

 

 

                 -

 

 

 

 

                  -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer lists

 

 

                 -

 

 

                 -

 

 

                   -

 

 

                 -

 

 

 

 

                  -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Assets

 

 

                 -

 

 

                 -

 

 

                   -

 

 

                 -

 

 

 

 

                  -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

      116,998

 

$

                 -

 

$

         116,998

 

$

                 -

 

 

 

$

       116,998

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

 

 

   

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

        50,659

 

$

        14,170

 

$

           64,829

 

$

                 -

 

 

 

$

         64,829

 

Convertivle debt, net

 

 

        33,204

 

 

                 -

 

 

           33,204

 

 

                 -

 

 

 

 

         33,204

 

Interest payable

 

 

          1,975

 

 

                 -

 

 

            1,975

 

 

                 -

 

 

 

 

           1,975

 

Related party payable

 

 

      224,503

 

 

      183,460

 

 

         407,963

 

 

                 -

 

 

 

 

       407,963

 

Notes payable

 

 

        64,361

 

 

        26,285

 

 

           90,646

 

 

                 -

 

 

 

 

         90,646

 

Derivative liability

 

 

      214,727

 

 

                 -

 

 

         214,727

 

 

                 -

 

 

 

 

       214,727

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

Total Current Liabilities

 

 

      589,429

 

 

      223,915

 

 

         813,344

 

 

                 -

 

 

 

 

       813,344

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

 

      589,429

 

 

      223,915

 

 

         813,344

 

 

                 -

 

 

 

 

       813,344

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY

 

 

   

 

 

   

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

        25,000

 

 

                 -

 

 

           25,000

 

 

                 -

 

 

 

 

         25,000

 

Common stock

 

 

      381,958

 

 

    2,000,335

 

 

      2,382,293

 

 

        43,996

 

[1]

 

 

       425,954

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   (2,000,335)

 

[2]

 

 

 

 

Stock subscription payable

 

 

        13,000

 

 

                 -

 

 

           13,000

 

 

                 -

 

 

 

 

         13,000

 

Additional paid-in capital

 

 

    3,992,212

 

 

                 -

 

 

      3,992,212

 

 

       (43,996)

 

[1]

 

 

     3,724,301

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     (223,915)

 

[2]

 

 

 

 

Retained earnings (deficit)

 

 

   (4,884,601)

 

 

   (2,224,250)

 

 

     (7,108,851)

 

 

    2,224,250

 

[2]

 

 

    (4,884,601)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

Total Stockholders' Equity

 

 

     (472,431)

 

 

     (223,915)

 

 

        (696,346)

 

 

                 -

 

 

 

 

      (696,346)

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY (DEFICIT)

 

$

      116,998

 

$

                 -

 

$

         116,998

 

$

                 -

 

 

 

$

       116,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

                 -

 

 

                 -

   

 

                   -

   

 

                 -

 

 

   

 

                  -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[1]

 

 

Additional Paid-In Capital

 

 

           43,996

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

 

 

 

 

   

        43,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

To record Active Health Foods, Inc. issuing 43,996,200 shares of common stock to acquire Manos Beverages, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

[2]

 

 

Common Stock

 

 

 

 

      2,000,335

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional Paid-In Capital

 

 

         180,354

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained Earnings

 

 

 

 

   

2,180,689

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

To elminate the common stock and historical retained earnings of Manos Beverages, Inc.




16







ACTIVE HEALTH FOODS, INC.

Proforma Consolidated Statements of Operations

For the Nine Months Ended September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pro-Forma

 

 

 

 

Active

 

Manos

 

 

 

 

 

 

 

 

 

Adjusted

 

 

 

 

Health

 

Beverages,

 

Combined

 

Pro Forma

 

 

 

Combined

 

 

 

 

Foods, Inc.

 

Inc.

 

Totals

 

Adjustments

 

REF

 

Totals

REVENUES

 

$

        64,822

 

$

        13,641

 

$

            78,463

 

$

-

 

 

 

$

             78,463

COST OF SALES

 

 

        42,059

 

 

          3,951

 

 

            46,010

 

 

-

 

 

 

 

             46,010

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

   

GROSS PROFIT

 

 

        22,763

 

 

          9,690

 

 

            32,453

 

 

-

 

 

 

 

             32,453

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

   

OPERATING EXPENSES

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

   

 

General and administrative

 

 

      826,969

 

 

        12,417

 

 

          839,386

 

 

-

 

 

 

 

           839,386

 

Impairment of intangible assets

 

 

                 -

 

 

                 -

 

 

                    -

 

 

-

 

 

 

 

                      -

 

Advertising expense

 

 

          6,557

 

 

             296

 

 

             6,853

 

 

-

 

 

 

 

               6,853

 

Professional fees

 

 

    3,621,038

 

 

        40,958

 

 

       3,661,996

 

 

-

 

 

 

 

         3,661,996

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

   

 

 

Total Costs and Expenses

 

 

    4,454,564

 

 

        53,671

 

 

       4,508,235

 

 

-

 

 

 

 

         4,508,235

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

   

 

 

OPERATING LOSS

 

 

 (4,431,801)

 

 

 (43,981)

 

 

 (4,475,782)

 

 

-

 

 

 

 

 (4,475,782)

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

    

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

   

 

Gain or loss on derivative

 

 

        57,752

 

 

                 -

 

 

            57,752

 

 

-

 

 

 

 

             57,752

 

Interest income

 

 

                 -

 

 

                 -

 

 

                    -

 

 

-

 

 

 

 

                      -

 

Interest expense

 

 

     (133,954)

 

 

                 -

 

 

 (133,954)

 

 

-

 

 

 

 

          (133,954)

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

   

 

 

Total Other Income (Expense)

 

 

       (76,202)

 

 

                 -

 

 

76,202)

 

 

-

 

 

 

 

            (76,202)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOSS BEFORE INCOME TAXES

 

 

 (4,508,003)

 

 

 (43,981)

 

 

 (4,551,984)

 

 

-

 

 

 

 

 (4,551,984)

 

 

PROVISION FOR INCOME TAXES

 

 

                 -

 

 

                 -

 

 

                    -

 

 

-

 

 

 

 

                      -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET LOSS

 

$

 (4,508,003)

 

$

 (43,981)

 

$

 (4,551,984)

 

$

-

 

 

 

$

 (4,551,984)




17