Attached files

file filename
10-K - 10-K - MVC CAPITAL, INC.a15-20774_110k.htm
EX-31 - EX-31 - MVC CAPITAL, INC.a15-20774_1ex31.htm
EX-32 - EX-32 - MVC CAPITAL, INC.a15-20774_1ex32.htm
EX-21.2 - EX-21.2 - MVC CAPITAL, INC.a15-20774_1ex21d2.htm
EX-10.7 - EX-10.7 - MVC CAPITAL, INC.a15-20774_1ex10d7.htm
EX-10.10 - EX-10.10 - MVC CAPITAL, INC.a15-20774_1ex10d10.htm
EX-10.27 - EX-10.27 - MVC CAPITAL, INC.a15-20774_1ex10d27.htm
EX-10.26 - EX-10.26 - MVC CAPITAL, INC.a15-20774_1ex10d26.htm
EX-10.28 - EX-10.28 - MVC CAPITAL, INC.a15-20774_1ex10d28.htm
EX-10.30 - EX-10.30 - MVC CAPITAL, INC.a15-20774_1ex10d30.htm
EX-10.18 - EX-10.18 - MVC CAPITAL, INC.a15-20774_1ex10d18.htm
EX-10.29 - EX-10.29 - MVC CAPITAL, INC.a15-20774_1ex10d29.htm
EX-10.15 - EX-10.15 - MVC CAPITAL, INC.a15-20774_1ex10d15.htm

Exhibit 21.1

 

opgericht 1 september 1919

 

 

 

 

Nieuwe Parklaan 73

 

2597 LB ‘s-Gravenhage

 

Telefoon (070) 351 23 71

 

Telefax (070) 355 76 00

 

E-mail denhaag@noortgassler.nl

 

 

Website www.noortgassler.nl

 

 

 

INDEPENDENT AUDITOR’S REPORT

 

To: the Shareholders and Board of Velocitius B.V.

 

We have audited the accompanying financial statements 2013 of Velocitius B.V., Amsterdam, which comprise the consolidated and company balance sheet as at December 31st, 2013, the consolidated and company profit and loss account for the year then ended and the notes, comprising a summary of the accounting policies and other explanatory information.

 

Management’s responsibility

 

Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting principles generally accepted in the United States of America. Furthermore management is responsible for such internal control as it determines as necessary to enable the preparation of the financial statements that are free from material misstatement, whether due to fraud or error.

 

Auditor’s responsibility

 

Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. This requires that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.

 

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Opinion

 

In our opinion, the financial statements give a true and fair view of the financial position of Velocitius B.V. as at December 31st, 2013, and of its result for the year then ended in accordance with accounting principles generally accepted In the United States of America.

 

Unaudited corresponding figures

 

We have not audited the financial statements of the previous year. Consequently, we have not audited the corresponding figures included in the profit and loss account.

 

Bloemendaal, December 23th, 2014

 

 

 

JPA Van Noort Gassler & Co B.V.

 

 

 

 

 

/s/ F.D. Schoorl RB

 

 

 

Drs. F.D. Schoorl RB

 

Accountant-administratieconsulent (member NBA)

 

 

 

 

 

 

 

 

 

 

BTW NL0092.79.179.B.01

 

 

 

 

 

JPA Van Noort Gassler & Co. B.V.

 

 

Amsterdam, Bloemendaal,

IBAN NL27 INGB 0677 2375 29

 

Kamer van Koophandel 27170004

 

 

Driebergen, ‘s-Gravenhage,

[ILLEGIBLE]

 

[ILLEGIBLE]

 

[ILLEGIBLE]

 

[ILLEGIBLE]

 



 

Velocitius B.V.

(Incorporated in the Netherlands)

 

Consolidated Financial Statements
December 31, 2013 and 2012
(expressed in USD)

 

 

 



 

Velocitius B.V.

As at December 31, 2013 and 2012

 

Index

 

Page

 

 

 

Financial statements

 

 

Consolidated Balance Sheet

 

2

Consolidated statements of Operations and Comprehensive Loss

 

3

Statements of Changes in Shareholder’s Equity

 

4

Statements of Cash Flows

 

5

Notes to Consolidated Financial Statements

 

6-13

Balance Sheet

 

14

Profit and Loss Account

 

15

Notes to the Annual Accounts

 

16-19

 

 

 

Supplementary Information

 

20

 



 

Velocitius B.V.

Consolidated Balance Sheet

As at December 31, 2013 and 2012

 

(expressed in USD)

 

 

 

Notes

 

2013

 

2012

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

(3)

 

1,598,032

 

1,653,255

 

Technical plants and machines

 

(4)

 

23,351,670

 

24,190,718

 

Deferred tax assets

 

 

 

95,861

 

173,498

 

Trade and other receivables

 

 

 

783,621

 

410,968

 

Receivables from participants

 

 

 

3,437

 

3,299

 

Taxation

 

 

 

87,181

 

321,253

 

Prepaid expenses

 

 

 

200,462

 

213,250

 

Cash and cash equivalents

 

(5)

 

1,607,815

 

1,524,636

 

 

 

 

 

 

 

 

 

Total assets

 

 

 

27,728,079

 

28,490,877

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans payable

 

(7)

 

13,726,738

 

14,956,979

 

Other provisions

 

 

 

282,146

 

217,682

 

Accounts payable and accrued expenses

 

(8)

 

385,848

 

641,055

 

Taxation

 

 

 

105,584

 

54,778

 

Other liabilities

 

 

 

58,140

 

52,411

 

Deferred tax liability

 

(9)

 

1,443,819

 

1,295,988

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

 

16,002,275

 

17,218,893

 

 

 

 

 

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital stock

 

(6)

 

23,954

 

23,954

 

Contributed surplus

 

(6)

 

11,546,933

 

11,546,933

 

Currency translation reserve

 

 

 

461,280

 

(7,573

)

Deficit

 

 

 

(306,363

)

(291,330

)

 

 

 

 

 

 

 

 

Total shareholder’s equity

 

 

 

11,725,804

 

11,271,984

 

 

 

 

 

 

 

 

 

Total liabilities and shareholder’s equity

 

 

 

27,728,079

 

28,490,877

 

 

 

Approved by the Board of Directors

 

 

 

 

 

/s/ R.C. Paladino

 

/s/ P.F. Seidenberg

Mr. R.C. Paladino

 

Mr. P.F. Seidenberg

 

 

 

 

 

 

Trust International Management (T.I.M ) B.V.

 

Europe Management Company B.V.

 

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

 

2



 

Velocitius B.V.

Consolidated statements of Operations and Comprehensive Loss

For the years ended December 31, 2013 and 2012

 

(expressed in USD)

 

 

 

Notes

 

2013

 

2012

 

Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales income

 

(10)

 

3,515,414

 

3,827,127

 

Other operational income

 

 

 

187,975

 

78,968

 

Interest income banks

 

 

 

13,025

 

12,901

 

Unrealized currency exchange result

 

 

 

20,365

 

6,059

 

 

 

 

 

 

 

 

 

 

 

 

 

3,736,779

 

3,925,055

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible fixed assets

 

(11)

 

(119,912

)

(116,086

)

Depreciation of tangible fixed assets

 

(12)

 

(1,784,594

)

(1,727,658

)

General and administrative expenses

 

(13)

 

(1,419,311

)

(1,675,857

)

Interest expense on loans

 

 

 

(522,386

)

(571,186

)

Realized currency exchange result

 

 

 

(1,298

)

1,398

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,847,501

)

(4,089,389

)

 

 

 

 

 

 

 

 

Net income/(loss) before provision for income taxes

 

 

 

(110,722

)

(164,334

)

 

 

 

 

 

 

 

 

Provision for corporate tax

 

(14)

 

(90,724

)

(132,611

)

 

 

 

 

 

 

 

 

Net income/(loss) after provision for income taxes

 

 

 

(201,446

)

(296,945

)

 

 

 

 

 

 

 

 

Extraordinary result

 

 

 

186,413

 

153,607

 

 

 

 

 

 

 

 

 

Comprehensive loss

 

 

 

(15,033

)

(143,338

)

 

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

 

3



 

Velocitius B.V.

Statements of Changes in Shareholder’s Equity

For the years ended December 31, 2013 and 2012

 

(expressed in USD)

 

 

 

 

 

 

 

Currency

 

 

 

Total

 

 

 

 

 

Contributed

 

translation

 

 

 

shareholder’s

 

 

 

Capital Stock

 

Surplus

 

reserve

 

Deficit

 

equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance

 

23,954

 

11,546,933

 

0

 

(147,992

)

11,422,895

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

0

 

0

 

 

 

(143,338

)

(143,338

)

 

 

 

 

 

 

 

 

 

 

 

 

Movement for the year

 

0

 

 

 

(7,573

)

0

 

(7,573

)

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2012

 

23,954

 

11,546,933

 

(7,573

)

(291,330

)

11,271,984

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

0

 

0

 

0

 

(15,033

)

(15,033

)

 

 

 

 

 

 

 

 

 

 

 

 

Movement for the year

 

0

 

0

 

468,853

 

0

 

468,853

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as at December 31, 2013

 

23,954

 

11,546,933

 

461,280

 

(306,363

)

11,725,804

 

 

4



 

Velocitius B.V.

Statements of Cash Flows

For the years ended December 31, 2013

 

(expressed in USD)

 

 

 

Notes

 

2013

 

Cash flows from operating activities

 

 

 

 

 

Net loss

 

 

 

(15,033

)

 

 

 

 

 

 

Adjustments to reconcile net loss to net cash provided by operating activities:

 

 

 

 

 

Depreciation

 

(12)

 

1,784,594

 

Amortization of finance costs

 

(11)

 

119,912

 

Changes in assets and liabilities:

 

 

 

 

 

Decrease/(increase) in trade receivables

 

 

 

(372,653

)

Decrease/(increase) in receivables from participants

 

 

 

(138

)

Increase/(decrease) in loan and interest payable

 

(7)

 

(1,230,241

)

Decrease/(increase) in income taxes receivable

 

 

 

234,072

 

Increase/(decrease) in income tax payable

 

 

 

50,806

 

Increase/(decrease) in deferred tax liability

 

(9)

 

147,831

 

Decrease/(increase) in in deferred tax asset

 

 

 

77,637

 

Decrease/(increase) in prepaid expenses

 

 

 

12,788

 

Increase/(decrease) in other payables

 

 

 

70,193

 

Increase/(decrease) in accounts payable and accrued liabilities

 

(8)

 

(255,207

)

 

 

 

 

 

 

Increase/(decrease) due to exchange rate movements

 

 

 

(541,382

)

 

 

 

 

 

 

Net cash provided by operating activities

 

 

 

83,179

 

 

 

 

 

 

 

Cash flows from Investing activities

 

 

 

 

 

Net cash used in investing activities

 

 

 

0

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

Net cash used in financing activities

 

 

 

0

 

 

 

 

 

 

 

Increase in cash and cash equivalents

 

 

 

83,179

 

 

 

 

 

 

 

Cash and cash equivalents - Beginning of year

 

(5)

 

1,524,636

 

 

 

 

 

 

 

Cash and cash equivalents - End of year

 

(5)

 

1,607,815

 

 

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

 

5



 

Velocitius B.V.

Notes to Consolidated Financial Statements

December 31, 2013 and 2012

 

1            Nature of operations and group affiliation

 

Velocitius B.V. (the “Company”) was incorporated on May 26, 1986 and is a limited liability company with its statutory seat in Amsterdam, The Netherlands. The principal activity of Velocitius B.V. is acting as a financing and holding of group companies. Velocitius B.V. is wholly owned by MVC Capital, Inc. located at NY, USA.

 

The consolidated financial statements comprise the annual accounts of Velocitius B.V. and the accounts of the three subsidiaries of Velocitius B.V., MVC Windpark-Verwaltungsgesellschaft mb, Windpark Schrepkow Kletzke GmbH & Co KG and Regenerative Energiewandlung R.E.W. Eixen GmbH & Co. KG. The principal activity of MVC Windpark-Verwaltungsgesellschaft GmbH is the administration of its assets as well as the acceptance of the personal liability in commercial partnerships. The principal activity of Windpark Schrepkow Kletzke GmbH & Co KG is the purchase, construction and use of wind turbines. The principal activity of Regenerative Energiewandlung R.E.W. Eixen GmbH & Co. KG is the purchase, construction and operation of wind energy plants for the generation of electric energy.

 

2            Significant accounting policies

 

These financial statements have been prepared in accordance with accounting policies generally accepted in the United States of America. The significant accounting policies are:

 

In the consolidated financial statements 2012, after the establishment of this financial statements, such inaccuracy arise that 2012 seriously lacking in giving insight. Inaccuracy mentioned refers to the accumulated depreciation of tangible fixed assets and on deficit as part of shareholder’s equity. The latter should have been EUR 318,071 higher. The comparative figures included in consolidated financial statements are adjusted.

 

In the consolidated financial statements, after the establishment of this financial statements, such inaccuracy arise that 2012 seriously lacking in giving insight. Inaccuracy mentioned refers to the deferred tax position and on the deficit as part of shareholder’s equity. The latter should have been EUR 137,988 higher mainly due to lower tax rate of 29 % instead of 36.5 %.

 

The comparative figures included in the annual reports and accounts are adjusted.

 

(a) General

 

Assets and liabilities are stated at face value unless indicated otherwise.

 

(b) Intangible fixed assets

 

Goodwill is stated at net book value, and amortised on a straight line basis over a period of 20 years. Goodwill arises as a difference between the purchase price paid for each subsidiary and the fair value of the identified assets and liabilities of the acquired companies. As the subsidiaries’ assets are windmills with an estimated economic life of 20 years, it was estimated goodwill to have the same economic life, therefore it is depreciated over the same period.

 

(c) Tangible assets

 

Other fixed assets are valued at historical cost or manufacturing price including directly attributable expenditure, less straight-line depreciation over their estimated useful lives, or value in use, if lower.

 

6



 

Velocitius B.V.

Notes to Consolidated Financial Statements

December 31, 2013 and 2012

 

(d) Financial fixed assets

 

The investments in subsidiaries are stated at net asset value, determined according to the accounting principles used by the Company. In order to ensure this, it has been assessed the principles based on which the value of the assets and liabilities of the Companies subsidiaries were recorded. The tangible fixed assets of Windpark Schrepkow Kletzke GmbH & Co KG are depreciated according to the digressive method. The tangible fixed assets comprise of wind-powered machines, which’s economical life we estimate to be 20 years. According to the accounting principles of the Company, using a straight line basis for depreciation is better reflecting the fair value of the wind-powered machines, as they will not wear-out in the first years of usage, but evenly during the whole economic life of 20 years.

 

(e) Cash and cash equivalents

 

Cash and cash equivalent include cash held with banks and highly liquid investments with the maturity less than three months at the time of their purchase.

 

(f) Long-term liabilities

 

Liabilities with a longer term than one year are included in long-term liabilities. Repayments due in the course of the next year are included in current liabilities. Liabilities have been valued at nominal value.

 

(g) Deferred tax assets and liabilities

 

Deferred tax assets and liabilities are recognized in respect of timing differences between valuation of assets and liabilities according to fiscal provisions on the one hand and the valuation principles as used in these annual accounts on the other. Deferred tax assets and liabilities are calculated based on the ruling tax rates as at year-end or future applicable rates, insofar as already decreed by law. Deferred taxes are valued at nominal value. Deferred tax assets are recognized under current assets; deferred tax liabilities are recognized under provisions.

 

(h) Foreign currencies

 

Assets and liabilities denominated in foreign currencies are translated into US Dollar at rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated at the rates in effect at the dates of transactions. Exchange gains or losses are reflected in the profit and loss account.

 

(i) Use of estimates

 

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that effect 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.

 

(j) Provisions

 

Provisions are set up for legally enforceable and actual obligations existing at the balance sheet date, if it is likely that an outflow of recourses is necessary and the size of the obligation can be estimated reliably.

 

7



 

Velocitius B.V.

Notes to Consolidated Financial Statements

December 31, 2013 and 2012

 

(k) Principles for the determination of result

 

Profit or loss is determined as the difference between the realisable value of the goods delivered and services rendered, and the costs and other charges for the year. Gains or losses on transactions are recognised in the year in which they are realised; losses are taken as soon as they are foreseeable.

 

Sales income comprises the fair value of the consideration received or receivable for the sale of goods and services in the ordinary course of the Company’s activities. Revenue is shown net of value-added tax, rebates and discounts and after eliminating sales within the group.

 

General and administrative expenses comprise costs chargeable to the year that are not directly attributable to the cost of the goods sold.

 

Intangible fixed assets including goodwill are amortised and tangible fixed assets are depreciated over their expected useful lives as from the inception of their use. Land and investment property are not depreciated. Future depreciation is adjusted if there is a change in estimated useful life.

 

(l) Taxation

 

Profit tax is calculated on the profit/loss before taxation in the profit and loss account, taking into account any losses carried forward from previous financial years (insofar as these are not included in deferred tax assets), tax exempt items and non deductible expenses. Account is also taken of changes in deferred tax assets and deferred tax liabilities owing to changes in the applicable tax rates.

 

8



 

Velocitius B.V.

Notes to Consolidated Financial Statements

December 31, 2013 and 2012

 

(expressed in USD)

 

3           Goodwill

 

 

 

2013

 

2012

 

 

 

 

 

 

 

MVC Windpark-Verwaltungsgesellschaft mbH, Poolstrasse 7, 20355 Hamburg, Germany

 

 

 

 

 

Acquisition price

 

34,365

 

32,991

 

Fair value of assets and liabilities as at acquisition

 

(33,000

)

(31,681

)

Goodwill at acquisition

 

1,365

 

1,310

 

Amortisation goodwill previous year

 

(435

)

(370

)

Amortisation goodwill current year

 

(87

)

(65

)

Goodwill December 31, 2012

 

843

 

875

 

 

 

 

 

 

 

Windpark Schrepkow Kletzke GmbH & Co KG, Feldscheide 2, 24814 Sehestedt, Germany

 

 

 

 

 

Acquisition price

 

3,247,142

 

3,117,334

 

Correction purchase price (invoice legal services related to acquisition)

 

78,804

 

75,654

 

Fair value of assets and liabilities as at acquisition

 

(2,165,369

)

(2,078,806

)

Goodwill at acquisition

 

1,160,577

 

1,114,182

 

Amortisation goodwill previous year

 

(357,466

)

(301,757

)

Amortisation goodwill current year

 

(72,915

)

(55,709

)

Goodwill December 3l, 2013

 

730,196

 

756,716

 

 

 

 

 

 

 

Regenerative Energiewandlung R.E.W. Eixen GmbH & Co. KG, Feldscheide 2, 24814 Sehestedt, Germany

 

 

 

 

 

 

 

 

 

 

 

Acquisition price

 

9,130,363

 

8,765,366

 

Fair value of assets and liabilities as at acquisition

 

(7,835,224

)

(7,522,002

)

Goodwill at acquisition

 

1,295,139

 

1,243,364

 

Amortisation goodwill previous year

 

(367,828

)

(305,659

)

Amortisation goodwill current year

 

(80,076

)

(62,169

)

Goodwill December 31, 2013

 

847,235

 

875,536

 

 

 

 

 

 

 

Intangible assets of Regenerative Energiewandlung R.E.W. Eixen GmbH representing capitalized software license fees

 

 

 

 

 

 

 

 

 

 

 

Net book value beginning of the period

 

20,128

 

21,290

 

Depreciation current year

 

(370

)

(1,162

)

Intangible assets December 31, 2013

 

19,758

 

20,128

 

 

 

 

 

 

 

 

 

1,598,032

 

1,653,255

 

 

9



 

Velocitius B.V.

Notes to Consolidated Financial Statements

December 31, 2013 and 2012

 

(expressed in USD)

 

4                 Technical plants and machines

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Net book value using straight line depreciation

 

23,351,670

 

24,190,718

 

 

 

 

 

 

2013

 

Movement schedules of Windpark Schrepkow Kletzke GmbH & Co KG

 

 

 

 

 

 

Technical plants and machinery straight line depreciation used by Velocitius B. V.

 

 

 

Wind-

 

Wind-

 

Wind-

 

 

 

 

 

 

 

powered

 

powered

 

powered

 

 

 

 

 

 

 

machine

 

machine

 

machine

 

Safety

 

 

 

 

 

acquired

 

acquired

 

acquired

 

equipment

 

 

 

 

 

Sep, 23

 

Sep, 23

 

Nov, 30

 

acquired Apr

 

 

 

 

 

2004

 

2004

 

2005

 

24, 2007

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition cost

 

1,250,887

 

1,250,887

 

7,518,058

 

337

 

10,020,169

 

Additions to acquisition cost

 

30,926

 

30,926

 

185,557

 

0

 

247,409

 

Accumulated depreciation

 

(520,575

)

(520,575

)

(2,690,153

)

(337

)

(3,731,640

)

Depreciation

 

(64,091

)

(64,091

)

(385,181

)

0

 

(513,363

)

Net book value as at December 31, 2013

 

697,147

 

697,147

 

4,628,281

 

0

 

6,022,575

 

 

Technical plants and machinery using digressive depreciation by Windpark Schrepkow Kletzke GmbH & Co KG

 

 

 

Wind-

 

Wind-

 

Wind-

 

 

 

 

 

 

 

powered

 

powered

 

powered

 

 

 

 

 

 

 

machine

 

machine

 

machine

 

Safety

 

 

 

 

 

acquired

 

acquired

 

acquired

 

equipment

 

 

 

 

 

Sep, 23

 

Sep, 23

 

Nov, 30

 

acquired Apr

 

 

 

 

 

2004

 

2004

 

2005

 

24, 2007

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition cost

 

1,250,887

 

1,250,887

 

7,518,058

 

337

 

10,020,169

 

Additions to acquisition cost

 

30,926

 

30,926

 

185,557

 

0

 

247,409

 

Accumulated depreciation

 

(849,085

)

(849,085

)

(4,687,882

)

(335

)

(6,386,387

)

Depreciation

 

(56,442

)

(56,442

)

(376,966

)

0

 

(489,850

)

Net book value as at December 31, 2013

 

376,286

 

376,286

 

2,638,767

 

1

 

3,391,341

 

 

10



 

Velocitius B.V.

Notes to Consolidated Financial Statements

December 31, 2013 and 2012

 

(expressed in USD)

 

4              Technical plants and machines (continued)

 

 

 

2013

 

 

 

 

 

Movement schedules of R.E.W. Eixen GmbH & Co. KG

 

 

 

 

Technical plants and machinery 20 years straight line depreciation used by Velocitius B.V.

 

Wind-powered machine, acquired December 2006

 

 

 

Acquisition cost of 9 windmills at EUR 2,103,981

 

26,029,205

 

Additions to acquisition cost

 

630,942

 

Accumulated depreciation

 

(7,998,045

)

Depreciation

 

(1,333,007

)

Net book value as at December 31, 2013

 

17,329,095

 

 

Technical plants and machinery 16 years straight line depreciation used by Regenerative Energiewandlung R.E.W. Eixen GmbH & Co. KG

 

Wind-powered machine acquired December 2006

 

 

 

Acquisition cost of 9 windmills at EUR 2,103,981

 

26,029,205

 

Additions to acquisition cost

 

630,942

 

Accumulated depreciation

 

(9,998,312

)

Depreciation

 

(1,680,190

)

Net book value as at December 31, 2013

 

14,981,645

 

 

5              Cash and cash equivalents

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Citco Bank Nederland N.V., Amsterdam

 

5,508

 

12,526

 

Vereins und Westbank

 

371,404

 

311,010

 

RBS Global Group bank

 

1,227,388

 

1,197,558

 

Deutsche bank

 

3,515

 

3,542

 

 

 

1,607,815

 

1,524,636

 

 

The cash and cash equivalents are at the Company’s free disposal.

 

6              Capital stock

 

 

 

Ordinary shares (number

 

 

 

 

 

or units)

 

USD

 

Authorised and issued December 31, 2013 and 2012

 

18,152

 

23,954

 

 

As at balance sheet date the authorized share capital of the Company is USD 119,771 (EUR 90,760) divided into 90,760 shares of USD 1.32 (EUR I) each. A total of 18,152 shares were issued end fully paid.

 

As at balance sheet date the Company had USD 11,546,933 (EUR 8,750,000) contributed to capital surplus account.

 

11



 

Velocitius B.V.

Notes to Consolidated Financial Statements

December 31, 2013 and 2012

 

(expressed in USD)

 

7            Loans payable

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Loan contracted with a credit institution by :

 

 

 

 

 

Regenerative Energiewandlung R.E.W. Eixen GmbH & Co. KG

 

9,956,329

 

10,753,105

 

Windpark Schrepkow Kletzke GmbH & Co KG

 

3,770,409

 

4,203,874

 

 

 

13,726,738

 

14,956,979

 

 

The loans payable are repayable as follows:

 

 

 

Amount

 

Maturity

 

Repayments

 

Repayments

 

 

 

Credit Institution

 

payable

 

date

 

quarterly

 

half-yearly

 

Interest rate

 

 

 

 

 

 

 

 

 

 

 

 

 

Deutsche Kreditbank

 

2,049,530

 

30 Dec, 2020

 

73,197

 

0

 

4.25

%

Deutsche Kreditbank

 

1,720,879

 

30 Sep, 2015

 

0

 

122,922

 

3.50

%

Hypo Vereinsbank

 

6,598,083

 

30 Sep, 2021

 

0

 

412,380

 

3.25

%

Hypo Vereinsbank

 

3,358,246

 

30 Dec, 2021

 

0

 

209,892

 

3.45

%

 

8             Accounts payable and accrued expenses

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Accounts payable

 

383,786

 

639,014

 

Accrued expenses

 

2,062

 

2,041

 

 

 

385,848

 

641,055

 

 

9             Deferred tax liability

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Deferred tax liability on the difference between the straight line depreciation allowed for in Velocitius accounts and the digressive depreciation provided for in Windpark Schrepkow Kletzke accounts (for taxation purposes), using the tax rate applied in the tax jurisdiction of the subsidiary (29 %).

 

763,059

 

739,100

 

 

 

 

 

 

 

Deferred tax liability on the difference between the straight line depreciation using 20 year economic life in Velocitius accounts and the straight line depreciation using 16 year economic life in regenerative Energiewandlung R.E.W. Eixen GmbH & Co. KG accounts , using the tax rate applied in the tax jurisdiction of the subsidiary (29 %).

 

680,760

 

556,888

 

 

 

 

 

 

 

 

 

1,443,819

 

1,295,988

 

 

10      Sales income

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Sales income from R.E.W. Eixen GmbH & Co. KG

 

2,533,537

 

2,780,959

 

Sales income from Windpark Schrepkow Kletzke GmbH & Co KG

 

981,877

 

1,046,168

 

 

 

3,515,414

 

3,827,127

 

 

12



 

Velocitius B.V.

Notes to Consolidated Financial Statements

December 31, 2013 and 2012

 

(expressed in USD)

 

11          Amortization intangible fixed assets

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Amortization intangible fixed assets

 

119,912

 

116,086

 

 

12          Depreciation tangible fixed assets

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Depreciation tangible fixed assets

 

1,784,594

 

1,727,658

 

 

13          General and administrative expenses

 

 

 

2013

 

2012

 

 

 

 

 

 

 

General expenses

 

1,386,599

 

1,642,567

 

Management fees Jasper

 

14,469

 

13,833

 

Legal and other professional fees

 

9,646

 

9,222

 

Tax advisory fees

 

3,779

 

3,612

 

Management fees Citco

 

1,849

 

1,767

 

Accounting fees

 

1,729

 

3,772

 

Bank charges

 

1,240

 

1,084

 

 

 

1.419,311

 

1,675,857

 

 

14          Provision for corporate tax

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Corporate income tax on deferred depreciation

 

90,724

 

132,611

 

 

The corporate tax is based on the fiscal results, taking into account that certain income and expenses as reported in the profit and loss account are exempted from taxation.

 

15          Directors and employees

 

The Group has no employees other than its directors.

The Group has no supervisory directors.

 

13



 

Velocitius B.V.

Balance Sheet

As at December 31, 2013 and 2012

 

(expressed in Euros)

 

 

 

Notes

 

2013

 

2012

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Intangible fixed assets

 

(2)

 

1,148,170

 

1,237,545

 

Financial fixed assets

 

(3)

 

7,560,118

 

7,684,079

 

 

 

 

 

8,708,288

 

8,921,624

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Prepaid expenses

 

 

 

2,163

 

2,163

 

Receivable

 

(4)

 

2,500

 

2,500

 

Cash at banks

 

(5)

 

4,007

 

9,492

 

 

 

 

 

8,670

 

14,155

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

 

 

8,716,958

 

8,935,779

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY AND LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

(6)

 

 

 

 

 

Issued and fully paid share capital

 

 

 

18,152

 

18,152

 

Share premium

 

 

 

8,750,000

 

8,750,000

 

Accumulated deficit

 

 

 

(245,143

)

(133,701

)

Reserves

 

 

 

18,641

 

18,641

 

Net result for the year

 

 

 

(11,315

)

(111,442

)

 

 

 

 

8,530,335

 

8,541,650

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Intercompany account payable

 

(7)

 

14,935

 

16,354

 

Accounts payable and accrued expenses

 

(8)

 

171,688

 

377,775

 

 

 

 

 

186,623

 

394,129

 

 

 

 

 

 

 

 

 

TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES

 

 

 

8,716,958

 

8,935,779

 

 

The accompanying notes form part of these annual accounts.

 

14



 

Velocitius B.V.

Profit and Loss Account

for the years ended December 31, 2013 and 2012

 

(expressed in Euros)

 

 

 

Notes

 

2013

 

2012

 

 

 

 

 

 

 

 

 

Operational expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization intangible assets

 

(10)

 

(89,374

)

(89,374

)

General and administrative expenses

 

(11)

 

(139,373

)

(341,415

)

 

 

 

 

(228,747

)

(430,789

)

 

 

 

 

 

 

 

 

Financial income/(expenses)

 

 

 

 

 

 

 

Other income

 

 

 

200,608

 

0

 

Unrealized currency exchange result

 

 

 

15,328

 

4,711

 

Realized currency exchange result

 

 

 

(977

)

1,087

 

 

 

 

 

214,959

 

5,798

 

 

 

 

 

 

 

 

 

Result before provision for corporate tax

 

 

 

(13,788

)

(424,991

)

 

 

 

 

 

 

 

 

Refund of corporate income tax 2011

 

 

 

1,435

 

1,098

 

 

 

 

 

 

 

 

 

Result subsidiaries - income

 

(9)

 

1,038

 

312,451

 

 

 

 

 

 

 

 

 

NET RESULT FOR THE YEAR

 

 

 

(11,315

)

(111,442

)

 

The accompanying notes form part of these annual accounts.

 

15



 

Velocitius B.V.

Notes to the Annual Accounts

December 31, 2013 and 2012

 

1                 General information

 

The company’s annual accounts have been prepared in accordance with the statutory provisions, of Part 9, Book 2, of the Netherlands Civil Code and the firm pronouncements in the Guidelines for Annual Reporting in the Netherlands as issued by the Dutch Accounting Standards Board. The accounting policies for the company annual accounts and the consolidated financial statements differs. Annual accounts of the Company are prepared under accounting policies generally accepted in the Netherland and were translated to the accounting policies generally accepted in United States of America when consolidating. Group companies are stated at net asset value in accordance with Note 2 (d) to the consolidated financial statements.

 

For the accounting policies for the Company’s Balance Sheet and Profit and Loss Account, reference is made to the Notes to Consolidated Financial Statements on pages 6 to 12.

 

2                 Intangible fixed assets

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Goodwill

 

 

 

 

 

 

 

 

 

 

 

MVC Windpark-Verwaltungsgesellschaft mbH,

 

 

 

 

 

Poolstrasse 7, 20355 Hamburg, Germany

 

 

 

 

 

Acquisition price

 

25,000

 

25,000

 

Fair value of assets and liabilities as at acquisition

 

(24,007

)

(24,007

)

Goodwill at acquisition

 

993

 

993

 

Amortisation goodwill previous years

 

(330

)

(281

)

Amortisation goodwill current year

 

(50

)

(49

)

Goodwill as at December 31, 2013

 

613

 

663

 

 

 

 

 

 

 

Windpark Schrepkow Kletzke GmbH & Co KG,

 

 

 

 

 

Feldscheide 2, 24814 Sehestedt, Germany

 

 

 

 

 

Acquisition price

 

2,362,244

 

2,362,244

 

Correction purchase price (invoice legal services related to acquisition)

 

57,329

 

57,329

 

Fair value of assets and liabilities as at acquisition

 

(1,575,271

)

(1,575,271

)

Goodwill at acquisition

 

844,302

 

844,302

 

Goodwill previous years

 

(270,880

)

(228,665

)

Amortisation goodwill current year

 

(42,215

)

(42,215

)

Goodwil1 as at December 31, 2013

 

531,207

 

573,422

 

 

 

 

 

 

 

Regenerative Energiewandlung R.E.W. Eixen GmbH & Co. KG,

 

 

 

 

 

Feldscheide 2, 24814 Sehestedt, Germany

 

 

 

 

 

Acquisition price

 

6,642,193

 

6,642,193

 

Fair value of assets and liabilities as at acquisition

 

(5,700,000

)

(5,700,000

)

Goodwill at acquisition

 

942,193

 

942,193

 

Amortisation goodwill previous year

 

(278,733

)

(231,623

)

Amortisation goodwill current year

 

(47,110

)

(47,110

)

Goodwill as at December 31, 2013

 

616,350

 

663,460

 

 

 

 

 

 

 

 

 

1,148,170

 

1,237,545

 

 

16



 

Velocitius B.V.

Notes to the Annual Accounts

December 31, 2013 and 2012

 

3                Investments in subsidiaries

 

 

 

Shares held %

 

2013

 

2012

 

 

 

 

 

 

 

 

 

MVC Windpark-Verwaltungsgesellschaft mbH,

 

 

 

 

 

 

 

Poolstrasse 7, 20355 Hamburg, Germany

 

100

 

 

 

 

 

Net asset value as at January 1, 2013

 

 

 

17,965

 

20,793

 

Result subsidiary during the year

 

 

 

(793

)

497

 

Fundamental error adjustment

 

 

 

0

 

(3,325

)

Net asset value as at December 31, 2013

 

 

 

17,172

 

17,965

 

 

 

 

 

 

 

 

 

Windpark Schrepkow-Kletzke GmbH &Co. KG,

 

 

 

 

 

 

 

Feldscheide 2, 24814 Sehestedt, Germany

 

100

 

 

 

 

 

Net asset value as at January 1, 2013

 

 

 

1,549,494

 

1,116,953

 

Result subsidiary during the year

 

 

 

(74,522

)

122,096

 

Fundamental error adjustment

 

 

 

0

 

310,445

 

Net asset value as at December 31, 2013

 

 

 

1,474,972

 

1,549,494

 

 

 

 

 

 

 

 

 

Regenerative Energiewandlung R.E.W. Eixen GmbH & Co. KG

 

 

 

 

 

 

 

Feldscheide 2, 24814 Sehestedt, Germany

 

100

 

 

 

 

 

Net asset value as at January 1, 2013

 

 

 

6,116,620

 

6,072,599

 

Result subsidiary during the year

 

 

 

76,354

 

189,858

 

Dividends received as at December 31, 20123

 

 

 

(125,000

)

(250,000

)

Fundamental error adjustment

 

 

 

0

 

104,163

 

Net asset value as at December 31, 2013

 

 

 

6,067,974

 

6,116,620

 

 

 

 

 

 

 

 

 

Net asset value as at December 31, 2013

 

 

 

7,560,118

 

7,684,079

 

 

4                Receivable

 

 

 

2013

 

2012

 

 

 

 

 

 

 

MVC Capital, Inc.

 

2,500

 

2,500

 

 

5                Cash at banks

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Citco Bank Nederland N.V., Amsterdam

 

4,007

 

9,492

 

 

17



 

Velocitius B.V.

Notes to the Annual Accounts

December 31, 2013 and 2012

 

6      Shareholders’ equity

 

As at balance sheet date the authorized share capital of the Company is EUR 90,760 divided into 90,760 shares of EUR 1 each. A total of 18,152 shares were issued and fully paid.

 

Movements in the shareholders’ equity accounts are as follows:

 

 

 

 

 

Changes

 

 

 

 

 

2012

 

for the year

 

2013

 

 

 

 

 

 

 

 

 

Issued and fully paid share capital

 

18,152

 

0

 

18,152

 

Share premium

 

8,750,000

 

0

 

8,750,000

 

Accumulated deficit

 

(133,701

)

(111,442

)

(245,143

)

Reserves

 

18,641

 

0

 

18,641

 

Net result previous year

 

(111,442

)

111,442

 

0

 

Net result current year

 

0

 

(11,315

)

(11,315

)

 

 

8,541,650

 

(11,315

)

8,530,335

 

 

7                 Intercompany account payable

 

 

 

 

 

2013

 

2012

 

 

 

 

 

 

 

 

 

MVC Capital Inc.

 

USD

19,500

 

14,186

 

15,605

 

MVC Windpark -Verwaltungs GmbH

 

 

 

749

 

749

 

 

 

 

 

14,935

 

16,354

 

 

8                 Accounts payable and accrued expenses

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Accounts payable

 

170,188

 

376,228

 

Accrued tax advisory fees

 

1,500

 

1,547

 

 

 

171,688

 

377,775

 

 

9                 Result subsidiaries

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Adjustment net asset value of the investments

 

1,038

 

312,451

 

 

10          Amortization intangible assets

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Amortization goodwill

 

89,374

 

89,374

 

 

18



 

Velocitius B.V.

Notes to the Annual Accounts

December 31, 2013 and 2012

 

11          General and administrative expenses

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Management fees Jasper

 

92,405

 

95,597

 

General expenses

 

22,348

 

4,901

 

Accounting fees

 

10,890

 

10,755

 

Director costs

 

7,260

 

7,170

 

Legal and other professional fees

 

2,844

 

2,808

 

Management fees Citco

 

1,392

 

1,374

 

Tax advisory fees

 

1,301

 

2,933

 

Bank charges

 

933

 

843

 

Out of pocket expenses (MVC Financial Services, Inc.)

 

0

 

215,034

 

 

 

139,373

 

341,415

 

 

12          Provision for corporate tax

 

The corporate tax is based on the fiscal results, taking into account that certain income and expenses as reported in the profit and loss account are exempted from taxation.

 

13          Directors and employees

 

The Company has no employees other than its directors.

 

The Company had four directors during the year (2012: four). No loans or advances have been given to or received from the directors.

 

The Company has no supervisory directors.

 

19



 

Velocitius B.V.

Supplementary Information

December 31, 2013

 

1                 Proposed Appropriation of Results

 

Subject to the provision under Dutch law no dividends can be declared until all losses have been recovered. Profits are at the disposal of the Annual General Meeting of Shareholders in accordance with the Articles of Incorporation.

 

The management proposed not to declare a dividend and to add the net result for the year to the accumulated deficit. This proposal has not been reflected in the accompanying annual accounts.

 

2                 Post Balance Sheet Events

 

No matters or circumstances of importance have arisen since the end of the financial year the that have significantly affected or may significantly affect the operations of the Company, results of those operations in or the state of affairs of the Company subsequent financial periods.

 

3                 Audit

 

The Company qualifies as a “small company” and in accordance with Article 396 § 6 of the The Netherlands, Book 2, Title 9, no audit is required.

 

20