Exhibit 99.2
Farncombe France SARL
Financial accounts
As of ended December 31, 2014
![](https://capedge.com/proxy/8-KA/0001144204-15-058437/tex99-2logo.jpg)
| Cabinet NAC SARL 33, rue de Miromesnil – 75008 Paris - France Tel : +33 1 53 30 73 30 / Fax : +33 1 53 30 73 31 contact@nacaudit.com |
| Farncomb France SARL |
| To the shareholders |
| 243 rue de Vaugirard |
| 75015 Paris |
| |
| Paris, October 5th, 2015 |
Independent Auditors’ Report
To the Board of France Farncombe SARL,
In accordance with our engagement letter dated of May 04, 2015 and the complementary engagement letter on September 21, 2015; we have audited the accompanying financial statements of Farncombe France SARL for the year ended 31 December 2014, which comprise the Balance Sheet, the related Profit and Loss Account, and Cash Flows.
This report has been performed according the acquisition project from Cartesian of Farncombe France entity’s shares.
Management's Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of the financial statements in accordance with accounting principles generally accepted in France and with International Standards on Auditing (ISA); this includes the design, implementation, and maintenance of Internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatements, whether due to fraud or error.
Our responsibility is to express an opinion on the financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in France and in accordance with the US GAAS standards. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatements.
Auditors' Responsibility
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on our judgement, including the assessment of the risk of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, we consider internal control relevant to the Company's preparation and fair presentation of the financial statements in order to design 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. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the financial statements referred to above presents fairly, in all material respects, the financial position of Farncombe France SARL as of December 31, 2014, and the profits of their operations and their cash flows for the years then ended in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board (IASB).
| Cabinet NAC |
| /s/ Samuel Najarian |
Balance sheet as of December 31, 2014
In Thousands of euros | | | | | As at Dec 31, 2014 | |
Non-Current assets | | | | | | | | |
Fixtures, fittings and equipment | | | (1.2 | ) | | | 2,0 | |
| | | | | | | 2,0 | |
Current assets | | | | | | | | |
Trade debtors | | | (1.3 | ) | | | 624,0 | |
Rent deposit | | | (1.4 | ) | | | 9,6 | |
VAT assets | | | (1.5 | ) | | | 79,2 | |
Loan to Farncombe Technologie | | | (1.11 | ) | | | 98,9 | |
Cash at bank and in hand | | | (1.6 | ) | | | 175,4 | |
| | | | | | | 987,1 | |
Creditors : due within one year | | | | | | | | |
Trade creditors | | | (1.8 | ) | | | 129,6 | |
PAYE & NI | | | (1.9 | ) | | | 143,6 | |
VAT Liability | | | (1.5 | ) | | | 75,3 | |
Accruals(1.9) | | | 27,0 | | | | | |
Other creditors | | | (1.10 | ) | | | 5,4 | |
Shareholders current account | | | (1.11 | ) | | | 6,0 | |
| | | | | | | 386,9 | |
| | | | | | | | |
Net current assets | | | | | | | 600,2 | |
| | | | | | | | |
Total assets less current liabilties | | | | | | | 602,2 | |
Income Tax (+receivable/-debt) | | | (1.5 | ) | | | 40,8 | |
Deferred taxation | | | | | | | 0 | |
| | | | | | | | |
Net assets | | | | | | | 643,0 | |
| | | | | | | | |
Equity | | | | | | | | |
Called up share capital | | | (1.7 | ) | | | 377,5 | |
Profit and loss account | | | | | | | 265,5 | |
Shareholders’ funds | | | | | | | 643,0 | |
Profit & Loss as of December 31, 2014
In Thousands of euros | | | | | As at Dec 31, 2014 | |
Revenue | | | | | | | | |
Third party sales | | | | | | | 1 373,3 | |
Interdivisional sales | | | | | | | 364,0 | |
| | | | | | | | |
TOTAL REVENUE | | | (1.12 | ) | | | 1 737,3 | |
| | | | | | | | |
Cost of sales | | | | | | | | |
Third party cost of sales | | | | | | | 452,9 | |
Interdivisional cost of sales | | | | | | | 202,9 | |
| | | | | | | | |
| | | | | | | | |
Gross profit/(loss) | | | | | | | 1 081,5 | |
| | | | | | | | |
Administrative expenses | | | (1.13 | ) | | | 168,7 | |
Tax expenses | | | (1.13 | ) | | | 11,7 | |
Salaries, wages | | | (1.13 | ) | | | 609,0 | |
| | | | | | | | |
Operating Profit/(loss) | | | (1.15 | ) | | | 292,1 | |
| | | | | | | | |
Depreciation | | | | | | | 0,5 | |
| | | | | | | | |
Profit (-) / Loss(+) on disposal of fixed assets(1.14) | | | | | | | 2,3 | |
| | | | | | | | |
Interest | | | | | | | 0,2 | |
Gain & Lost exchange | | | | | | | | |
| | | | | | | | |
Profit/(Loss) on ordinary activities before taxation | | | | | | | 289,1 | |
| | | | | | | | |
Tax on profit/(loss) on ordinary activities (1.15) | | | | | | | 23,6 | |
| | | | | | | | |
Profit/(Loss) on ordinary activities after taxation | | | | | | | 265,5 | |
Statement of Cash Flows
In thousands of euros | | Dec 31, 2014 | |
Cash flow from operating activities | | | | |
Operating (loss)/profit | | | 265,5 | |
Reconciliation to cash generated from operations: | | | | |
Depreciation | | | 0,5 | |
Decrease/(increase) in debtors | | | -331,8 | |
(Decrease)/increase in creditors | | | 79,2 | |
| | | 13,4 | |
Investing activities | | | | |
Purchase of intangible fixed assets | | | -1,9 | |
Proceeds from sale of tangible fixed assets - | | | 2,3 | |
| | | 0,4 | |
Financing activities | | | | |
Interest paid | | | -0,2 | |
Tax paid | | | 23,6 | |
Dividends paid - | | | 0 | |
| | | 23,4 | |
Net increase/(decrease) in cash | | | 37,2 | |
Cash at bank and in hand less overdrafts at 1 January | | | 138,2 | |
Cash at bank and in hand less overdrafts at 31 December | | | 175,4 | |
Consisting of: | | | | |
Cash at bank and in hand | | | 175,4 | |
Disclosures
The total of balance sheets represents 643,0 thousands of euros, and the result of the year represents 265,5 thousand of euros with a total of turnover of 1.737,3 thousand of euros.
| 1.1 | Summary of significant accounting policies |
Basis of Accounting
The accompanying financial statements have been prepared in accordance with accounting principles generally accepted in France and IFRS. No major adjustment has been identified between French GAAP and IFRS.
Use of Estimates
The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the 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.
Turnover
Turnover represents the value, net of value added tax and discounts, of goods provided to customers and work carried out in respect of services provided to customers.
Fixed assets
Property and equipment are stated at cost.
Expenditures for repairs and maintenance are charged to expense as incurred.
For assets sold or otherwise disposed of, the cost and related accumulated depreciation are removed from the accounts, and any related gain or loss is reflected in income for the period.
Depreciation
Depreciation has been provided at the following rates in order to write off the assets over their estimated useful lives.
Tangible assets: 3 years straight-line
Deferred taxation
Full provision is made for deferred taxation resulting from timing differences between the recognition of gains and losses in the accounts and their recognition for tax purposes.
Deferred taxation is calculated on an un-discounted basis at the tax rates which are expected to apply in the periods when the timing differences will reverse.
As the end of the year ended December 31, 2014, no deferred tax has been booked, as the management has not identified any specific deferred tax.
Pension
No pension has been estimated or booked in the entries. The staff is young and new, so the total amount to be booked would be not material.
In thousands of euros | | Dec 31, 2013 | | | + | | | - | | | Dec 31, 2014 | |
Tangible assets | | | 6,5 | | | | 1,9 | | | | 2,6 | | | | 5,8 | |
Amortization of tangible assets | | | -3,7 | | | | -0,5 | | | | -0,4 | | | | -3,8 | |
Total | | | 2,8 | | | | 1,4 | | | | 2,2 | | | | 2,0 | |
In thousands of euros | | Dec 31, 2014 (A) | |
Accounts receivables | | | 614,0 | |
AR – to be billed | | | 10,0 | |
In thousand of euros | | Dec 31, 2013 | | | + | | | - | | | Dec 31, 2014 | |
Rent deposit | | | 9,8 | | | | 0 | | | | 0,2 | | | | 9,6 | |
Total Rent deposit | | | 9,8 | | | | 0 | | | | 0,2 | | | | 9,6 | |
The financial assets are the guarantee given for the office’s rental. This amount is in accordance with the contract signed with the owner and with the yearly adjustment.
In thousands of euros (- debit + credit) | | Dec 31, 2014 | |
VAT to be paid | | | -75,3 | |
VAT to be received | | | 79,2 | |
Income TAX | | | 40,8 | |
| | | | |
Total Tax | | | 44,7 | |
VAT to be paid or to be receied
The VAT in France represents 20% tax on products.
The VAT on receivables should be paid when the receivable has been received. The same position for the VAT to be paid, the payment will be done when the payables have been paid.
Income tax
Income tax represents in France 15% for the first 38.120 euro of benefits. After this level, the rate is 33,33%.
The amount of the income tax for the year 2014 is 91,5 thousand of euros.
The government propose a reduction for companies who invest in the research of new technology called Tax credit on research (Crédit impôt Recherche - CIR)
For information, this credit for the year 2012 for a total of 40,9 thousand of euros has not received yet. The local manager has obtained the following information that the file is approved by the tax department, and the amount is in process, and should be paid.
The risk, in case of control is the total amount of CIR for the year 2012, 2013, and 2014, which represent a total of amount of 156,0 thousand of euros.
In thousands of euros | | Dec 31, 2014 (A) | |
| | | |
Bank accounts | | | 175,4 | |
Total | | | 175,4 | |
In thousands of euros | | Dec 31, 2013 | | | Results of the year | | | Other | | | Dec 31, 2014 | |
Equity | | | 2,0 | | | | | | | | | | | | 2,0 | |
Legal report | | | 0,2 | | | | | | | | | | | | 0,2 | |
Report | | | 171,3 | | | | 204,1 | | | | | | | | 375,4 | |
Net income of the year | | | 204,1 | | | | -204,1 | | | | 265,5 | | | | 265,5 | |
| | | | | | | | | | | | | | | | |
Total | | | 377,6 | | | | 0,0 | | | | 265,5 | | | | 643,1 | |
The nominal value of the shares is ONE euros. The number of shares is: 2.000.
In thousands of euros | | Dec 31, 2014 (A) | |
Accounts payables | | | 115,3 | |
AP – To be received | | | 14,3 | |
Total AP | | | 129,6 | |
In thousands of euros (- debit + credit) | | Dec 31, 2014 | |
Salaries | | | 0,1 | |
Accruals vacations | | | 27,0 | |
Social Tax | | | 89,3 | |
Bonus | | | 15,1 | |
Accruals Social tax - manager | | | 39,1 | |
Total social tax | | | 170,6 | |
Accruals – vacations
The evaluation at year end of this provision is in accordance with French law.
Management Social tax
The manager wages for the year 2014 represent 106,4 thousand of euros, and social tax related to its wages represent 37,4 thousand of euros. The total cost for the manager is 143,8 thousand of euros for the year 2014.
To be noted that when managers (gérant) hold more than 50% of shares of the company, the treatment of their social tax is independent from the employees.
In thousands of euros (- debit + credit) | | Dec 31, 2014 | |
| | | |
Others | | | - 5,4 | |
Total | | | - 5,4 | |
| 1.11 | Shareholders’ accounts |
In thousands of euros (- debit + credit) | | Dec 31, 2014 | |
| | | |
C/C Lionel Tranchard | | | - 6,0 | |
Farncomb Technologie | | | 98,9 | |
Total | | | 92,9 | |
In thousands of euros | | Dec 31, 2014 | |
Revenue | | | | |
Third party sales | | | 1 373,3 | |
Interdivisional sales | | | 364,0 | |
| | | | |
TOTAL REVENUE | | | 1 737,3 | |
Gross profit
In thousands of euros | | Dec 31, 2014 | |
TOTAL REVENUE | | | 1 737,3 | |
Third party cost of sales | | | 452,9 | |
Interdivisional cost of sales | | | 202,9 | |
| | | | |
Gross profit/(loss) | | | 1 081,5 | |
Increase of the gross profit is mainly due to the business realized with the Farncomb Group.
In thousands of euros | | Dec 31, 2014 | |
| | | K € | |
| | | | |
Administrative expenses | | | 168,7 | |
Tax expenses | | | 11,7 | |
Salaries, wages | | | 609,0 | |
| | | | |
Operating profit | | | 292,1 | |
Administrative expenses
In thousands of euros | | Dec 31, 2014 | |
Office rental | | | 41,2 | |
Outpocket expenses | | | 96,1 | |
Fees | | | 10 | |
Telecom | | | 7,1 | |
Bank fees | | | 3,8 | |
Other | | | 10,5 | |
Total | | | 168,7 | |
Tax expenses
In thousands of euros | | Dec 31, 2014 | |
Employee tax | | | 3,1 | |
Rental tax | | | 3,9 | |
Other tax | | | 0,6 | |
Total | | | 11,7 | |
Salaries, wages
In thousands of euros | | Dec 31, 2014 | |
Employees salaries | | | 329,3 | |
Employees salaries tax | | | 123,7 | |
Management salaries | | | 106,4 | |
Management salaries tax | | | 49,5 | |
Total | | | 609,0 | |
Farncombe France SARL hires 6 employees which represent a global cost of 452 thousand of euros.
The 2 managers’ wages represents a total of 155 thousands euros by the year.
In thousands of euros | | Dec 31, 2014 | |
Exceptional result | | | -2,3 | |
In thousands of euros | | Dec 31, 2014 | |
Tax income | | | 90,1 | |
Credit tax income | | | -66,5 | |
Total | | | 23,6 | |
In thousands of euros | | Dec 31, 2014 | |
| | K € | |
Profit/(Loss) on ordinary activities before taxation | | | 289,1 | |
| | | | |
Tax on profit/(loss) on ordinary activities | | | 23,6 | |
| | | | |
Profit/(Loss) on ordinary activities after taxation | | | 265,5 | |