Attached files
| file | filename |
|---|---|
| EXCEL - IDEA: XBRL DOCUMENT - ZOOM COMPANIES INC. | Financial_Report.xls |
| 8-K - ZOOM COMPANIES INC. | bdf8k123113.htm |
| EX-99 - ZOOM COMPANIES INC. | bdf8k123113ex994.htm |
| EX-99 - ZOOM COMPANIES INC. | bdf8k123113ex991.htm |
| EX-99 - ZOOM COMPANIES INC. | bdf8k123113ex993.htm |
| EX-99 - ZOOM COMPANIES INC. | bdf8k123113ex992.htm |
99.5
Ballroom Dance Fitness, Inc.
Unaudited Pro Forma Condensed Statements of Operations
Year Ended December 31, 2012
(UNAUDITED)
| As Reported |
| Pro Forma Adjustments |
| Pro Forma |
|
|
|
|
|
|
|
|
|
|
|
|
Revenue | $ 13,859 |
| $ 23,200 |
| $ 37,059 |
|
|
|
|
|
|
Total Revenue | 13,859 |
| 23,200 |
| 37,059 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
Personnel costs | 25,023 |
| - |
| 25,023 |
Event costs | 13,205 |
| 5,430 |
| 18,635 |
Occupancy | - |
| 13,358 |
| 13,358 |
General and administrative | 9,498 |
| 12,300 |
| 21,798 |
Total Expenses | 47,726 |
| 31,088 |
| 78,814 |
|
|
|
|
|
|
Net Loss | $ (33,867) |
| $ (7,888) |
| $(41,755) |