Exhibit 99.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Energie, LLC

 

 

Unaudited Condensed Financial Statements

As of March 31, 2014 and December 31, 2013

and for the three month periods ended

March 31, 2014 and 2013

 

Energie LLC

Condensed Balance Sheets

		March 31, 2014 (Unaudited)				December 31, 2013
Assets
Current Assets
Cash and cash equivalents		$	10,416			$	37,874
Accounts receivable, net			1,040,723				714,508
Inventory			404,346				414,308
Prepaid expenses			8,917				15,922
Total Current Assets			1,464,402				1,182,612
Noncurrent Assets
Intangible assets, net			1,100,408				1,119,550
Property and equipment, net			6,237				23,421
Deposits			11,695				11,695
Total Noncurrent Assets			1,118,340				1,154,666
Total Assets		$	2,582,742			$	2,337,278
Liabilities and Members' Deficit
Current Liabilities:
Accounts payable		$	847,307			$	595,202
Commissions payable			92,740				91,967
Unearned income			9,444				—
Debt			4,316,496				3,981,932
Total Current Liabilities			5,265,987				4,669,101
Members' Deficit
Members' deficit			(2,683,245	)			(2,331,823	)
Total Liabilities and Members' Deficit		$	2,582,742			$	2,337,278

 

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

 

 

Energie LLC

Condensed Statements of Operations

(Unaudited)

 

		Three months ended				Three months ended
		March 31, 2014				March 31, 2013
Sales revenue		$	164,609			$	779,772
Cost of goods sold			(70,102	)			(427,422	)
Gross Profit			94,507				352,350
Operating Expenses
Commissions			26,673				163,953
Compensation			125,283				109,951
Depreciation and amortization			42,254				16,111
General and administrative			38,352				64,239
Professional fees			5,799				1,750
Rent			53,666				32,453
Travel			6,207				11,207
Total Operating Expenses			298,234				399,664
Loss from Operations			(203,727	)			(47,314	)
Other income (expense)
Interest expense			(87,570	)			(55,141	)
Other income			26,524				2,064
Other income (expense), net			(61,046	)			(53,077	)
Net loss and comprehensive loss		$	(264,773	)		$	(100,391	)

 

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

 

Energie LLC

Condensed Statements of Cash Flows

(Unaudited)

 

		Three months ended				Three months ended
		March 31, 2014				March 31, 2013
Cash flow from operating activities
Net loss		$	(264,773	)		$	(100,391	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization			42,254				16,111
Unpaid interest			87,570				55,141
Change in operating assets and liabilities:
Accounts receivable			(326,215	)			(188,120	)
Inventory			9,962				(102,203	)
Prepaid expenses			7,005				28,025
Accounts payable			252,105				2,936
Unearned income			9,444				(13,504	)
Commissions payable			773				(499,142	)
Net cash used in operating activities			(181,875	)			(801,147	)
Cash flow used for investing activities			(5,928	)			—
Cash flow used for financing activities
Proceeds from payments of notes payable, net of repayments			246,994				656,003
Member activity			(86,649	)			149,366
Net cash provided by financing activities			160,345				805,369
Net (decrease)/increase in cash			(27,458	)			4,222
Cash at beginning of the year			37,874				59,171
Cash at end of the year		$	10,416			$	63,393
Supplemental Disclosures:
Interest paid		$	—			$	—
Income taxes paid		$	—			$	—

 

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

 

Energie LLC

Notes to Condensed Financial Statements

(Unaudited)

 

1. Organization and Basis of Presentation

 

Organization and Operations – Energie, LLC (“Energie” or “the Company”) was established on November 29, 2001 as a limited liability company in the state of Delaware and is engaged in the import and sale of specialized interior lighting solutions to the architecture and interior design markets in North America. The Company is headquartered in Wheat Ridge, Colorado and also maintains a production and assembly facility in Zeeland, Michigan.

 

Energie has organically developed an end-to-end production and distribution platform for imported lighting products featuring HID, fluorescent, and LED technologies. Long term contracts with five European manufacturers and one in Taiwan provide Energie with exclusive North American distribution rights to over 270 total products in 37 categories. After processing any modifications necessary to meet UL standards and building code requirements, the products are sold to customers through a network of over 60 independent lighting sales agents. In addition to a 15% commission structure, the sales force is provided with promotional materials, product training, and technical support by the Company.

 

Basis of Preparation - The accompanying unaudited interim condensed financial statements have been prepared on the same basis as the annual audited financial statements and in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information and the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim financial statements. In the opinion of management, such unaudited information includes all adjustments (consisting only of normal recurring accruals) necessary for a fair presentation of this interim information. All intercompany transactions have been eliminated in consolidation. Operating results and cash flows for interim periods are not necessarily indicative of results that can be expected for the entire year. The information included in this report should be read in conjunction with our audited financial statements and notes thereto included in Exhibit 99.1 of this Form 8-K.

 

Going Concern and Managements’ Plans – The condensed financial statements as of and for the three months ended March 31, 2014 and 2013 have been prepared on a going concern basis, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. The Company reported net losses of $264,773 and $100,391, respectively, for the three months ended March 31, 2014 and 2013. The Company also has a members’ deficit of $2,683,245 at March 31, 2014 and negative working capital of $3,801,585 at March 31, 2014.

 

The future success of the Company is dependent on its ability to attract additional capital and, ultimately, upon its ability to develop future profitable operations. There can be no assurance that the Company will be successful in obtaining financing, or that it will attain positive cash flows.

 

Although the Company is past due on its required payments under the forgoing loans, the lenders have not made demand for repayment of the principal and interest due. If demand for payment is made by one or multiple vendors, the Company would experience a liquidity issue as it does not currently have the funds available to pay off these debts. We intend to enter into extension/forbearance agreements with each of the lenders; however, there can be no assurances that any of the lenders will be cooperative or that if they are willing to provide extensions or forbearances, that the terms under which they may be willing to provide them will be favorable to the Company.

 

 2. Accounts receivable

 

The following is a summary of accounts receivable:

		March 31,				December 31,
		2014				2013
Customer receivables, factored		$	88,302			$	37,874
Energie Holdings, Inc., unfactored			248,184				98,759
Other, unfactored			704,237				577,875
		$	1,040,723			$	714,508

 

Losses from factoring of receivables for the quarters ended March 31, 2014 and 2013, were $4,746 and $14,805, respectively. These amounts are included in the accompanying statement of operations within “Other income (expense)”. The amounts due from Energie Holdings, Inc. (“EHI”), are for expenses we paid on their behalf. Our CEO is also the CEO of EHI and we completed a share exchange agreement with EHI on July 2, 2014. The Other amounts receivable are additional expenditures we made associated with our efforts to become a public company. While not directly associated with EHI, they have committed to reimbursing us for these costs.

 

3. Inventory

 

The following is a summary of inventory:

 

		March 31,				December 31,
		2014				2013
Raw materials		$	408,834			$	418,796
Less:  reserve			(4,488	)			(4,488	)
		$	404,346			$	414,308

 

4. Debt

 

Debt is comprised of the following: 

						December 31,
Description		Note				March 31, 2014				December 31, 2013
Line of credit			A			$	47,000			$	47,000
Accounts receivable factoring			B				75,807				52,530
Note payable to distribution partner			C				633,342				550,347
Related party debt			D				3,301,859				3,110,889
Other notes payable			E				245,444				221,167
						$	4,316,496			$	3,981,932

 

A – Line of Credit – The Company utilized this bank line of credit for working capital purposes. The outstanding obligation is due on demand, has a stated initial interest rate of 10.5% that is subject to adjustment, and is guaranteed by the Company’s majority shareholder.

 

B – Accounts Receivable Factoring – Pursuant to factoring and security agreement, the Company submits accounts receivable for sale to a factoring firm at an amount equal to their face value, less a 1.5% commission and an initial factoring fee based on the prime interest rate plus 3%. The factor advances a percent of the account balance to the Company, and the remaining amount will be withheld in a non-interest bearing reserve account. Accounts purchased by the factor are with full recourse with the Company within 120 days from the invoices date. The factoring transaction is treated as a loan, with the receivables used as collateral. The Company has granted the factoring firm a security interest in, and a blanket lien upon the Company’s assets.

 

C – Note Payable to Distribution Partner – Represents the outstanding principal balance plus 5% annual interest due on a 2007 promissory note with 5% annual interest, between the Company and a significant European distribution partner. Although the Company is past due on required payments, the loan holder has not made any demand for repayment of the principal and interest due.

 

 

D –Related Parties Debt – Amounts due to lenders having an interest in the membership rights of Energie, LLC. These loans are not collateralized. All have been renegotiated to have a maturity of December 31, 2014. The following summarizes the terms and balances of the related party notes:

 

				March 31, 2014				December 31, 2013				Interest Rate
	D1			$	2,547,459			$	2,413,752				6	%
	D2				355,210				306,946				12	%
	D3				176,367				173,367				—
	D4				116,383				103,500				24	%
	D3				84,697				81,697				24	%
	D3				23,161				20,000				24	%
	D3				10,000				10,000				24	%
	D5				1,627				1,627				—
	Total			$	3,314,903			$	3,110,889

 

D1 -- Holds the largest ownership percentage in the Company, and we also incur approximately $150,000 annually for rent expense with them. According to the note agreement, the note holder may, at its option at any time after default, proceed to convert any remaining balance of the notes to equity at a rate equal to the proportion of the remaining balance of the note divided by $4,000,000 enterprise value. The note was considered to be in default as of March 31, 2014; therefore, the note holder has the right to exercise the conversion option, but has not yet elected to do so.

 

The Company evaluated the agreement for derivatives and determined that it does not qualify for derivative treatment for financial reporting purposes, because the agreement relates to the Company’s own equity and, the debt and the equity are not closely related. The Company also determined this does not qualify as a beneficial conversion feature. Accordingly, the balance is reported at the carrying amount.

 

D2 -- Holds ownership interest in the Company and is also an executive vice president.

 

D3 -- All represent holders of ownership interest, without any other involvement in the Company.

 

D4 -- The spouse of the Company’s CEO.

 

D5 -- Holds ownership interest in the Company and is also a vice president.

 

E – Other Notes Payable – Represents the outstanding principal balance plus interest due on three separate promissory notes with interest rates ranging from 8% to 24% annually. Although the Company is past due on its required payments, the loan holders have not made demand for repayment of the principal and interest due. In the event the Company receives proceeds as the beneficiary of a life insurance policy covering its majority shareholder, repayment of principal and interest is due on these notes prior to using the proceeds for any other purpose.

 

All of the Company’s debt is reflected as a current liability due to either having a maturity date in 2014, or because it is past due.

 

5. Subsequent Events

 

No events occurred subsequent to March 31, 2014, that would require adjustment to the accompanying financial statements or footnotes.