UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
----------------------------
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
August 12, 2008 Date of Report (Date of earliest event Reported) |
L & L INTERNATIONAL HOLDINGS, INC.
(Exact name of registrant as specified in its charter) |
NEVADA 000-32505 91-2103949 (State of Incorporation) (Commission File Number) (I.R.S. Employer Identification No.) |
130 Andover Park East, Suite 101, Seattle WA 98188
(Address of principal executive offices) (Zip Code) |
Registrant’s Telephone Number, Including Area Code |
N/A
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the |
registrant under any of the following provisions (see General Instruction A.2. below): |
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Section 1 – Registrant's Business and Operations |
The acquisition of 60% majority equity interest of the 2 coal mines, DaPuAn Coal Mine (“DaPuAn mine”) and SuTsong Coal Mine (“SuTsong mine”) was filed with the SEC in June of 2008. In compliance with the acquisition agreement, the Registrant starts to consolidate the coal mines operations on May 1, 2008, thus increases its sales and profit. See below.
Section 2 – Financial Information |
Following the US accounting standards (US GAAP), independent audits on the pre-acquisition financial conditions of these 2 coal mines were conducted. On August 10, 2008, independent auditors released its six audit reports on the 2 mines. See below. These audited financial statements conducted under Chinese GAAP, were adjusted to the US GAAP, giving a fair and reasonable financial disclosure of the two mines’ financial conditions which can be used as a reasonable basis to project future sales and profits of the two mines. The six audit reports include three periods, a) 4 months of operations ended on April 30, 2008 (the acquisition date), b) 12 months operations ended on December 31, 2007, and c) 12 months operations ended on December 31, 2006 for both DaPuAn mine and SuTsong mine.
See six attachments for the audit reports below. |
Section 3 – Securities and Trading Markets
N/A
Section 4 – Matters Related to Accountants and Financial Statements
N/A
Section 5 – Corporate Governance and Management
N/A
Section 6 – Asset-backed Securities
N/A
Section 7 – Regulation FD
N/A
Section 8 – Other Events
N/A
Section 9 – Financial Statements and Exhibits
N/A
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
L & L INTERNATIONAL HOLDINGS, INC. |
Attachment 1, DaPuAn mine - 4 months of operation ended on April 30, 2008
Yunnan Pinyun Auditing CPA Firm 12 Jiaolin Road, Kunming, Yunnan, China (871)- 4008-110 |
To the shareholders of DaPuAn Coal Mine (the “Mine”): |
We have audited the attached balance sheet of DaPuAn Coal Mine. (the “Mine”) as of April 30, 2008 and the profit and loss statement, cash flow statement for 4 months ended 2008, and a summary of significant accounting policies and other explanatory notes.
1. Management’s Responsibility for the Financial Statements
The management is responsible for the preparation and fair presentation of these financial statements in accordance with the Accounting Standards for Business Enterprises and China Accounting System for Small Business Enterprises. This responsibility includes: (i) designing, implementing and maintaining internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error; (ii) selecting and applying appropriate accounting policies; and (iii) making accounting estimates that are reasonable in the circumstances.
2. 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 the Standards on Auditing for Certified Public Accountants. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance 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, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. 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.
3. Opinion
In our opinion, the financial statements give a true and fair view of the financial position of the Mine as of 31 December 2008 and of its financial performance and its cash flows for the year then ended in accordance with the Accounting Standards for Business Enterprises and China Accounting System for Small Business Enterprises.
Yunnan Pinyun Auditing CPA Firm
Certified Public Accountant
By: /S/ Xu QiaoYu
By: /S/ (Li JiaWen) |
Date: August 10, 2008
| | DaPuAn Coal Mine | | | | |
| | BALANCE SHEETS | | | | |
| | As of April 30, 2008 | | | | |
| | 4/30/2008 | | 12/31/2007 | | 4/30/2008 | | 12/31/2007 |
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
ASSETS | | | | | | | | |
CURRENT ASSETS: | | | | | | | | |
Cash | | 2,910,296 | | 549,509 | | $415,757 | | $75,275 |
Accounts receivable | | 4,111,032 | | 2,132,778 | | 587,290 | | 292,161 |
Other receivable | | 22,579,747 | | 13,536,928 | | 3,225,678 | | 1,854,374 |
Inventories | | 1,799,323 | | 998,032 | | 257,046 | | 136,717 |
| |
| |
| |
| |
|
Total current assets | | 31,400,398 | | 17,217,247 | | 4,485,771 | | 2,358,527 |
|
Fixed Assets, at cost | | 25,145,799 | | 24,536,134 | | 3,592,257 | | 3,361,114 |
Less: Accumulated Depreciation | | (2,604,492) | | (1,942,167) | | (372,070) | | (266,050) |
Fixed Asset, net | | 22,541,307 | | 22,593,967 | | 3,220,187 | | 3,095,064 |
Intangible Asset* | | 9,000,000 | | 9,000,000 | | 1,285,714 | | 1,232,877 |
| |
| |
| |
| |
|
Total long term assets | | 31,541,307 | | 31,593,967 | | 4,505,901 | | 4,327,941 |
|
TOTAL ASSETS | | 62,941,705 | | 48,811,214 | | 8,991,672 | | 6,686,468 |
| |
| |
| |
| |
|
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | |
CURRENT LIABILITIES: | | | | | | | | |
Accounts payable | | 367,185 | | 0 | | 52,455 | | 0 |
Other Payables | | 2,732,016 | | 1,068,812 | | 390,288 | | 146,413 |
Wages Payables | | 187,635 | | 670,815 | | 26,805 | | 91,892 |
Welfare Payables | | 0 | | 279,046 | | 0 | | 38,225 |
Taxes payable | | 2,108,550 | | 483,506 | | 301,221 | | 66,234 |
Other Liabilities | | 86,024 | | 17,211 | | 12,289 | | 2,358 |
| |
| |
| |
| |
|
Total current liabilities | | 5,481,410 | | 2,519,390 | | 783,059 | | 345,122 |
|
LONG TERM LIABILITIES: | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
TOTAL LIABILITIES | | 5,481,410 | | 2,519,390 | | 783,059 | | 345,122 |
|
STOCKHOLDER'S EQUITY: | | | | | | | | |
|
Paid-in Capital | | 9,000,000 | | 9,000,000 | | 1,285,714 | | 1,232,877 |
Retained Earnings | | 48,460,295 | | 37,291,824 | | 6,922,899 | | 5,108,469 |
| |
| |
| |
| |
|
Total stockholders' equity | | 57,460,295 | | 46,291,824 | | 8,208,614 | | 6,341,346 |
|
TOTAL LIABILITIES AND | | | | | | | | |
STOCKHOLDERS' EQUITY | | 62,941,705 | | 48,811,214 | | $8,991,672 | | $6,686,468 |
| |
| |
| |
| |
|
| | DaPuAn Coal Mine | | | | |
| | Statements of Income | | | | |
| | For 4 months ended 4/30/2008 | | | | |
| | 4/30/2008 | | 12/31/2007 | | 4/30/2008 | | 12/31/2007 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
Revenue | | 29,439,475 | | 58,246,024 | | $4,205,639 | | $7,978,907 |
Cost of Goods Sold | | 14,567,202 | | 29,526,560 | | 2,081,029 | | 4,044,734 |
| |
| |
| |
| |
|
Gross profit | | 14,872,273 | | 28,719,464 | | 2,124,610 | | 3,934,173 |
|
OPERATING COSTS AND EXPENSES: | | | | | | | | |
Operational costs | | 1,601,728 | | 2,430,256 | | 228,818 | | 332,912 |
Selling / General and administrative | | | | | | | | |
expenses* | | 2,061,334 | | 4,526,167 | | 294,476 | | 620,023 |
| |
| |
| |
| |
|
Total operating expenses | | 3,663,062 | | 6,956,423 | | 523,295 | | 952,935 |
|
OTHER EXPENSES/(INCOME): | | | | | | | | |
Interest Expense / (income) | | (612) | | (1,813) | | (87) | | (248) |
Other Expenses / (income) | | 41,351 | | 439,887 | | 5,907 | | 60,258 |
| |
| |
| |
| |
|
Total other expenses/(income) | | 40,739 | | 438,074 | | 5,820 | | 60,010 |
|
INCOME/(LOSS) BEFORE INCOME | | | | | | | | |
TAXES | | 11,168,472 | | 21,324,967 | | 1,595,496 | | 2,921,228 |
LESS PROVISION FOR INCOME TAXES | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
INCOME AFTER INCOME TAXES | | 11,168,472 | | 21,324,967 | | 1,595,496 | | 2,921,228 |
|
NET INCOME | | 11,168,472 | | 21,324,967 | | $1,595,496 | | $2,921,228 |
| |
| |
| |
| |
|
DaPuAn Coal Mine |
Statements of Cash Flow |
For 4 months of 2008 |
| | 4/30/2008 | | 12/31/2007 | | 4/30/2008 | | 12/31/2007 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
CASH FLOWS FROM OPERATING | | | | | | | | |
ACTIVITIES: | | | | | | | | |
Net income* | | 11,168,472 | | 21,324,967 | | $1,595,496 | | $2,921,228 |
Adjustments to reconcile net income to net cash | | | | | | | | |
Provided by (used in) operating activities: | | | | | | | | |
Depreciation | | 662,326 | | 1,941,684 | | 94,618 | | 265,984 |
Amortization | | 0 | | 0 | | 0 | | 0 |
Changes in assets and liabilities (net of business | | | | | | | | |
acquisition): | | | | | | | | |
Accounts receivable | | (11,021,074) | | (11,445,204) | | (1,574,439) | | (1,567,836) |
Inventory | | (801,291) | | (403,628) | | (114,470) | | (55,292) |
Accounts payable | | 2,962,020 | | (236,145) | | 423,146 | | (32,349) |
Others | | 0 | | (2,895,205) | | 0 | | (396,603) |
| |
| |
| |
| |
|
Net cash (used in)/provided by operating | | | | | | | | |
activities | | 2,970,453 | | 8,286,469 | | 424,350 | | 1,135,133 |
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | |
Fixed Assets/Intangible Assets Purchases & | | | | | | | | |
Other investment | | (609,665) | | (10,960,123) | | (87,095) | | (1,501,387) |
| |
| |
| |
| |
|
Net cash (used in)/provided by investing | | | | | | | | |
activities | | (609,665) | | (10,960,123) | | (87,095) | | (1,501,387) |
|
CASH FLOWS FROM FINANCING ACTIVITIES: | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
Net cash (used in)/provided by financing | | | | | | | | |
activities | | 0 | | 0 | | 0 | | 0 |
|
INCREASE IN CASH | | 2,360,788 | | (2,673,654) | | $337,255 | | $(366,254) |
|
CASH, BEGINNING OF YEAR | | 549,508 | | 3,223,162 | | $78,501 | | $441,529 |
| |
| |
| |
| |
|
|
CASH, END OF PERIOD | | 2,910,296 | | 549,508 | | $415,757 | | $75,275 |
| |
| |
| |
| |
|
Footnotes to the Audited Financial Statements
For the 4 moths ended 4/30/2008 |
This footnote is an integral part of the audited report. |
The DaPuAn Mine (the “Mine”) is located at longitude 103°58’16” - 103°59’02”, latitude 24°57’54” - 24°57’34. The Mine area is covering 0.7072 Sq KM” in ShuBe Township, ShiTong county of Yunnan Province, China. The Mine started its exploration in 1992, and started production in 1993. It is current operation is 90,000 tons per year with approx. 360 employees of which 30 staff are administrative personnel. The mining permit is valid to July of 2011. The ownership of the Mine belongs to one individual. Its operating permit number is 5303232000125, with the scope of mine excavation underground. The Mine producing different kinds of coals, including primarily coking coal (is mainly used to process cokes for steel making) and smoking coal (is mainly used for power plant.) Coal has greater market demands than coal supply, under the current coal market conditions in Chi na, causing continuing coal price increases.
Relevant coal mine data is tabled as below, | | | | |
| |
| |
|
|
| | | | | | Reserved coal(10,000 |
| | Total Reserve | | Excavation Reserve | | |
Coal # | | | | | | tons) |
| | | | | |
|
| | (10,000 tons) | | (10,000 tons) | | |
| | | | | | 122b |
| |
| |
| |
|
|
C17 | | 386.80 | | 252.42 | | 134.38 |
| |
| |
| |
|
|
Total | | 386.80 | | 252.42 | | 134.38 |
| |
| |
| |
|
For the 4 months ended on April 30, 2008, the Mine sales is approximately $4,205,639(RMB 29,439,475). Under the similar conditions, the Mine would have sales of approximately $12,616,917 for the 12 months period ended December 31,2008, comparing to $7,978,907 of the 12 months of prior year ended on December 31, 2007, would result a sales increase of 58% (or approx.$4,638,010) in the current year. The sales increase during current year 2008 can be attributed to increase of coal production from the Mines, and the continuing coal price increase to $94~$104 per ton, comparing to prior year 2007 price was $52~$97 per ton.
The Mine uses calendar year which starts on January 1, and ends on December 31 of 2008
III. Taxes and surcharges. |
The Mine is subject to the following taxes, and surcharges:
Description | | Bases for tax | | Tax rate | | Note |
| |
| |
| |
|
Sale tax (VAT) | | Sales of coal | | 13% | | |
| |
| |
| |
|
City surcharge | | Value added | | 1% | | |
| |
| |
| |
|
Coal resources fee | | Per ton of coal sale | | 2.5RMB/ton | | |
| |
| |
| |
|
Education surcharge | | Value added | | 3% | | |
| |
| |
| |
|
Local surcharge | | Value added | | 1% | | |
| |
| |
| |
|
Stamp tax | | 70% of coal sales | | 0.03% | | |
| |
| |
| |
|
Coal resource | | | | | | |
| | Per ton of coal sales | | 2RMB/ton | | |
compensation tax | | | | | | |
| |
| |
| |
|
Individual tax | | Coal sales | | 1.5% | | |
| |
| |
| |
|
|
IV. Footnotes to the Financial Statements. | | | | |
1. Cash | | | | | | |
| |
| |
| |
|
Item | | Ending Balance | | | | Beginning Balance |
| |
| |
| |
|
Cash in RMB | | 2,592,837.31 | | | | 532,100.00 |
| |
| |
| |
|
Cash in Bank RMB | | 317,458.57 | | | | 17,408.32 |
| |
| |
| |
|
Total | | 2,910,295.88 | | | | 549,508.32 |
| |
| |
| |
|
2. Account Receivable | | | | | | | | |
By aging: | | | | | | | �� | |
| |
| |
| |
| |
|
| | Ending Balance | | | | Beginning Balance |
| |
| |
| |
|
Aging period | | | | | | | | |
| | RMB | | % | | RMB | | % |
| |
| |
| |
| |
|
In 1 year | | 4,111,032.51 | | 100% | | 2,132,777.37 | | 100% |
| |
| |
| |
| |
|
Total | | 4,111,032.51 | | 100% | | 2,132,777.37 | | 100% |
3. Provision for Account Receivable
As of 4/30/2008, the Mine has no bad debt provision.
4. Prepayments
No prepayment as of 4/30/2008. |
5. Other receivables | | | | | | | | |
As of 4/30/2008, detailed other receivable consists of: | | |
| |
|
| | Ending Balance | | | | Beginning Balance |
| |
| |
| |
|
Aging Period | | | | | | | | |
| | RMB | | % | | RMB | | % |
| |
| |
| |
| |
|
In 1 year | | 20,940,532.09 | | 92.74% | | 10,543,776.58 | | 77.89% |
| |
| |
| |
| |
|
1-2 years | | 1,639,214.64 | | 7.26% | | 2,993,151.42 | | 22.11% |
| |
| |
| |
| |
|
Total | | 22,579,746.73 | | 100% | | 13,536,928.00 | | 100% |
| |
| |
| |
| |
|
|
6. Inventory: | | | | | | | | |
| |
| |
| |
| |
|
| | Ending Balance | | Beginning Balance |
| |
| |
|
Raw Material | | | | | | | | |
| | 1,196,562.64 | | 509,647.25 |
| |
| |
|
Inventory | | | | | | | | |
| | 602,761.01 | | | | 488,385.00 |
| |
| |
| |
|
Usable items | | | | | | | | |
| |
| |
| |
| |
|
Total | | | | | | | | |
| | 1,799,323.65 | | 998,032.25 |
| |
| |
|
|
7. Fixed Assets | | | | | | | | |
| |
| |
| |
| |
|
Details | | Beginning Balance | | | | Transaction | | Ending Balance |
| | | | | | (Increase) | | |
| |
| |
| |
| |
|
Historical Cost; | | 24,536,134.00 | | | | 609,665.00 | | 25,145,799.00 |
| |
| |
| |
| |
|
-Bldg & property | | 21,948,400.00 | | | | | | 21,948,400.00 |
| |
| |
| |
| |
|
-Machinery | | 2,587,734.00 | | | | 609,665.00 | | 3,197,399.00 |
| |
| |
| |
| |
|
-Vehicle | | | | | | | | |
| |
| |
| |
| |
|
Acc. Depreciation, | | 1,942,166.67 | | | | 656,892.23 | | 2,604,492.44 |
| |
| |
| |
| |
|
-Bldg & property | | 1,755,872.00 | | | | 585,290.67 | | 2,341,162.67 |
| |
| |
| |
| |
|
-Machinery | | 186,294.67 | | | | 71,601.56 | | 263,329.77 |
| |
| |
| |
| |
|
-Vehicle | | | | | | | | |
| |
| |
| |
| |
|
Fixed Assets (net), | | 22,593,967.33 | | | | | | 22,541,306.56 |
| |
| |
| |
| |
|
-Bldg & property | | 20,192,528.00 | | | | | | 19,607,237.33 |
| |
| |
| |
| |
|
-Machinery | | 2,401,439.33 | | | | | | 2,934,069.23 |
| |
| |
| |
| |
|
-Vehicle | | | | | | | | |
| |
| |
| |
| |
|
According to US GAAP, intangible assets should no be amortized as long it has historical value greater than market value, this Chinese amortization of intangible is adjusted.
9. Wage Payable | | | | | | | | |
| |
| |
| |
| |
|
| | Beginning Balance | | Increase | | Decrease | | Ending Balance |
| |
| |
| |
| |
|
Total | | 670,815.00 | | 3,197,926.00 | | 3,681,105.99 | | 187,635.01 |
| |
| |
| |
| |
|
|
10. Welfare Payable | | | | | | |
| |
| |
| |
|
| | Beginning Balance | | Increase | | Decrease | | Ending Balance |
| |
| |
| |
| |
|
Total | | 279,046.35 | | | | 279,046.35 | | 0 |
| |
| |
| |
| |
|
|
11. Tax Payable | | | | | | | | |
| |
| |
| |
| |
|
Category | | Ending Balance | | | | Beginning Balance |
| |
| |
| |
|
VAT | | | | 1,771,090.63 | | | | 448,305.43 |
| |
| |
| |
| |
|
Resource Fees | | | | 48,293.28 | | | | 21,883.00 |
| |
| |
| |
| |
|
City Surcharges | | | | 24,710.91 | | | | 4,483.06 |
| |
| |
| |
| |
|
Individual Income Taxes | | 260,404.64 | | | | 3,837.60 |
| |
| |
| |
|
Stamp Taxes | | | | 4,050.50 | | | | 4,996.61 |
| |
| |
| |
| |
|
Total | | | | 2,108,549.96 | | | | 483,505.70 |
| |
| |
| |
| |
|
|
12. Other Payables | | | | | | |
| |
| |
| |
|
Category | | Ending Balance | | | | Beginning Balance |
| |
| |
| |
|
Education surcharges | | 63,517.89 | | | | 12,908.08 |
| |
| |
| |
|
Local surcharges | | | | 22,505.96 | | | | 4,302.69 |
| |
| |
| |
| |
|
Total | | | | 86,023.85 | | | | 17,210.77 |
| |
| |
| |
| |
|
|
13. Other Payables | | | | | | |
| |
| |
| |
|
Ending Balance | | Due in 1 year | | Beginning Balance |
| |
| |
|
2,732,016.00 | | | | | | 1,068,811.54 |
| |
| |
| |
|
15. Paid in Capital
As of 4/30/2008, the paid in capital is RMB 9,000,000, which is same as prior year.
16. Retain Earnings | | | | | | |
| |
| |
| |
|
|
Category | | Beginning balance | | Increase | | Ending balance |
| |
| |
| |
|
| | 37,291,823.91 | | 11,168,471.60 | | 48,460,295.51 |
Retain Earnings | | | | | | |
| |
| |
| |
|
Total | | 37,291,823.91 | | 11,168,471.60 | | 48,460,295.51 |
| | | | | | |
| |
| |
| |
|
| Approval of the above Financial Statements; |
The above financial Statements are approved by the Board of Directors on 5/10/2008. According to the
Article of Association of the Mine, these statements have been submitted to the shareholder meeting for approval.
Note *: Original contract in Chinese is available upon request in writing.
Attachment 2, DaPuAn mine - 12 months operation ended on December 31, 2007
Yunnan Pinyun Auditing CPA Firm 12 Jiaolin Road, Kunming, Yunnan, China (871)- 4008-110 |
To the shareholders of DaPuAn Coal Mine. (the “Mine”): |
We have audited the attached balance sheet of DaPuAn Coal Mine. (the “Mine”) as of December 31, 2007 and the profit and loss statement, cash flow statement for the 12 months ended 2007, and a summary of significant accounting policies and other explanatory notes.
1. Management’s Responsibility for the Financial Statements
The management is responsible for the preparation and fair presentation of these financial statements in accordance with the Accounting Standards for Business Enterprises and China Accounting System for Small Business Enterprises. This responsibility includes: (i) designing, implementing and maintaining internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error; (ii) selecting and applying appropriate accounting policies; and (iii) making accounting estimates that are reasonable in the circumstances.
2. 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 the Standards on Auditing for Certified Public Accountants. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance 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, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. 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.
3. Opinion
In our opinion, the financial statements give a true and fair view of the financial position of the Mine as of 31 December 2007, and of its financial performance and its cash flows for the year then ended in accordance with the Accounting Standards for Business Enterprises and China Accounting System for Small Business Enterprises.
Yunnan Pinyun Auditing CPA Firm |
Certified Public Accountants
By: /S/ QiaoYu Xu
By: /S/ JiaWen Li |
Dated: August 10, 2008
| | DaPuAn Coal Mine | | | | |
| | BALANCE SHEETS | | | | |
| | As of December 31, 2007 | | | | |
| | | |
| |
|
|
| | 12/31/2007 | | 12/31/2006 | | 12/31/2007 | | 12/31/2006 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
ASSETS | | | | | | | | |
CURRENT ASSETS: | | | | | | | | |
Cash | | 549,509 | | 3,223,162 | | $75,275 | | $407,995 |
Accounts receivable | | 2,132,778 | | 862,890 | | 292,161 | | 109,227 |
Other receivable | | 13,536,928 | | 3,361,611 | | 1,854,374 | | 425,520 |
Inventories | | 998,032 | | 594,404 | | 136,717 | | 75,241 |
| |
| |
| |
| |
|
Total current assets | | 17,217,247 | | 8,042,067 | | 2,358,527 | | 1,017,983 |
| | | | | | | | |
Fixed Assets, at cost | | 24,536,134 | | 13,576,011 | | 3,361,114 | | 1,718,482 |
Less: Accumulated Depreciation | | (1,942,167) | | (2,895,68)8 | | (266,050) | | (366,543) |
Fixed Asset, net | | 22,593,967 | | 10,680,323 | | 3,095,064 | | 1,351,940 |
Intangible Asset* | | 9,000,000 | | 9,000,000 | | 1,232,877 | | 1,139,241 |
| |
| |
| |
| |
|
Total long term assets | | 31,593,967 | | 19,680,323 | | 4,327,941 | | 2,491,180 |
| | | | | | | | |
TOTAL ASSETS | | 48,811,214 | | 27,722,390 | | 6,686,468 | | 3,509,163 |
| |
| |
| |
| |
|
|
CURRENT LIABILITIES: | | | | | | | | |
Accounts payable | | 0 | | 185,605 | | 0 | | 23,494 |
Other Payables | | 1,068,812 | | 514,921 | | 146,413 | | 65,180 |
Wages Payables | | 670,815 | | 1,436,627 | | 91,892 | | 181,852 |
Welfare Payables | | 279,046 | | 266,739 | | 38,225 | | 33,764 |
Taxes payable | | 483,506 | | 326,257 | | 66,234 | | 41,298 |
Other Liabilities | | 17,211 | | 25,385 | | 2,358 | | 3,213 |
| |
| |
| |
| |
|
Total current liabilities | | 2,519,390 | | 2,755,534 | | 345,122 | | 348,802 |
|
|
LONG TERM LIABILITIES: | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
TOTAL LIABILITIES | | 2,519,390 | | 2,755,534 | | 345,122 | | 348,802 |
|
|
STOCKHOLDER'S EQUITY: | | | | | | | | |
|
Paid-in Capital | | 9,000,000 | | 9,000,000 | | 1,232,877 | | 1,139,241 |
Retained Earnings | | 37,291,824 | | 15,966,858 | | 5,108,469 | | 2,021,121 |
| |
| |
| |
| |
|
Total stockholders' equity | | 46,291,824 | | 24,966,858 | | 6,341,346 | | 3,160,362 |
|
TOTAL LIABILITIES AND | | | | | | | | |
STOCKHOLDERS' EQUITY | | 48,811,214 | | 27,722,392 | | $6,686,468 | | $3,509,164 |
| |
| |
| |
| |
|
| | DaPuAn Coal Mine | | | | |
| | Statements of Income | | | | |
| | As of December 31, 2007 | | | | |
| | 12/31/2007 | | 12/31/2006 | | 12/31/2007 | | 12/31/2006 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
Revenue | | 58,246,024 | | 23,141,979 | | $7,978,907 | | $2,929,364 |
Cost of Goods Sold | | 29,526,560 | | 12,459,661 | | 4,044,734 | | 1,577,172 |
| |
| |
| |
| |
|
Gross profit | | 28,719,464 | | 10,682,318 | | 3,934,173 | | 1,352,192 |
|
Operational costs | | 2,430,256 | | 820,141 | | 332,912 | | 103,815 |
Selling / General and administrative | | | | | | | | |
expenses* | | 4,526,167 | | 1,982,824 | | 620,023 | | 250,990 |
| |
| |
| |
| |
|
Total operating expenses | | 6,956,423 | | 2,802,965 | | 952,935 | | 354,806 |
|
OTHER EXPENSES/(INCOME): | | | | | | | | |
Interest Expense / (income) | | (1,813) | | (11,956) | | (248) | | (1,513) |
Other Expenses / (income) | | 439,887 | | 136,498 | | 60,258 | | 17,278 |
| |
| |
| |
| |
|
Total other expenses/(income) | | 438,074 | | 124,542 | | 60,010 | | 15,765 |
|
INCOME/(LOSS) BEFORE INCOME | | | | | | | | |
TAXES | | 21,324,967 | | 7,754,811 | | 2,921,228 | | 981,622 |
LESS PROVISION FOR INCOME | | | | | | | | |
TAXES | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
INCOME AFTER INCOME TAXES | | 21,324,967 | | 7,754,811 | | 2,921,228 | | 981,622 |
|
NET INCOME | | 21,324,967 | | 7,754,811 | | $2,921,228 | | $981,622 |
| |
| |
| |
| |
|
DaPuAn Coal Mine |
Statements of Cash Flow |
As of December 31, 2007 |
|
|
| | 12/31/2007 | | 12/31/2006 | | 12/31/2007 | | 12/31/2006 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | |
Net income* | | 21,324,967 | | 7,754,811 | | $2,921,228 | | $981,622 |
Adjustments to reconcile net income to net cash | | | | | | | | |
Provided by (used in) operating activities: | | | | | | | | |
Depreciation | | 1,941,684 | | 1,086,081 | | 265,984 | | 137,479 |
Amortization | | 0 | | 0 | | 0 | | 0 |
Changes in assets and liabilities (net of business acquisition): | | | | | | | | |
Accounts receivable | | (11445204) | | (547190) | | (1567836) | | (69265) |
Inventory | | (403628) | | 10204 | | (55292) | | 1292 |
Accounts payable | | (236145) | | (1908963) | | (32349) | | (241641) |
Others | | (2895205) | | 0 | | (396603) | | 0 |
| |
| |
| |
| |
|
Net cash (used in)/provided by operating activities | | 8286469 | | 6394943 | | 1135133 | | 809486 |
|
Fixed Assets/Intangible Assets Purchases & Other | | | | | | | | |
investment | | (10,960,123) | | (4,512,011) | | (1,501,387) | | (571,141) |
| |
| |
| |
| |
|
Net cash (used in)/provided by investing activities | | (10,960,123) | | (4,512,011) | | (1,501,387) | | (571,141) |
|
CASH FLOWS FROM FINANCING ACTIVITIES: | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
Net cash (used in)/provided by financing activities | | 0 | | 0 | | 0 | | 0 |
|
INCREASE IN CASH | | (2,673,654) | | 1,882,932 | | $(366,254) | | $238,346 |
|
CASH, BEGINNING OF YEAR | | 3,223,162 | | 1,340,230 | | $441,529 | | $169,649 |
| |
| |
| |
| |
|
|
CASH, END OF PERIOD | | 549,508 | | 3,223,162 | | $75,275 | | $407,995 |
| |
| |
| |
| |
|
Footnotes to the Audited Financial Statements
For the year ended 12/31/2007
This footnote is an integral part of the audited report.
The DaPuAn Coal Mine (the “Mine”) is located at longitude 103°58’16” - 103°59’02”, latitude 24°57’54” -24°57’34. The Mine area is covering 0.7072 Sq KM” in ShuBe Township, ShiTong county of Yunnan Province, China. The Mine started its exploration in 1992, and started production in 1993. It is current operation is 90,000 tons per year with approx. 360 employees of which 30 staff are administrative personnel. The mining permit is valid to July of 2011. The ownership of the Mine belongs to one individual. Its operating permit number is 5303232000125, with the scope of mine excavation underground. The Mine producing coking coal (is used to make cokes for steel operations) and smoking coal (is used for power plant) which have large market demands, under the current coal market conditions in China causing price increases.
During the current year ended December 31, 2007, the Mine made approx. 172% increase of its sales to $7,978,907 as compared to the prior year sales of $2,929,364 for the year ended December 31 2006. The sales increase during the year 2007 was due to the Mine was in process expanding its coal production to the targeted 150,000 tons, comparing to prior year 90,000 tons. In addition, the current coal price increased to $52~$97 per tons, comparing to coal price per ton was $45~$75 in 2006 as a result of coal demand more than coal supply in China.
Relevant coal mine data is tabled as below, | | | | |
| |
| |
|
| | Total Reserve | | Excavation Reserve | | Reserved coal(10,000 tons) |
Coal # | | | | | | |
| | | | | |
|
| | (10,000 tons) | | (10,000 tons) | | |
| | | | | | 122b |
| |
| |
| |
|
|
C17 | | 386.80 | | 252.42 | | 134.38 |
| |
| |
| |
|
|
Total | | 386.80 | | 252.42 | | 134.38 |
| |
| |
| |
|
The Mine uses calendar year, which starts on January 1, and ends on December 31.
III. Taxes and surcharges. |
The Mine is subject to the following taxes, and surcharges:
Description | | Bases for tax | | Tax rate | | Note |
| |
| |
| |
|
Sale tax (VAT) | | Sales of coal | | 13% | | |
| |
| |
| |
|
City surcharge | | Value added | | 1% | | |
| |
| |
| |
|
Coal resources fee | | Per ton of coal sale | | 2.5RMB/ton |
| |
| |
|
Education surcharge | | Value added | | 3% |
| |
| |
|
Local surcharge | | Value added | | 1% |
| |
| |
|
Stamp tax | | 70% of coal sales | | 0.03% |
| |
| |
|
Coal resource | | | | |
| | Per ton of coal sales | | 2RMB/ton |
compensation tax | | | | |
| |
| |
|
Individual tax | | Coal sales | | 1.5% |
| |
| |
|
IV. Footnotes to the Financial Statements. | | | | | | |
1. Cash | | | | | | | | |
| |
| |
| |
| |
|
Item | | Ending Balance | | | | Beginning Balance | | |
| |
| |
| |
| |
|
Cash in RMB | | 532,100.00 | | | | 519,119.36 | | |
| |
| |
| |
| |
|
Cash in Bank RMB | | 17,408.32 | | | | 2,704,043.04 | | |
| |
| |
| |
| |
|
Total | | 549,508.32 | | | | 3,223,162.40 | | |
| |
| |
| |
| |
|
|
2. Account Receivable | | | | | | | | |
By aging: | | | | | | | | |
| |
| |
| |
| |
|
| | Ending Balance | | | | Beginning Balance |
| |
| |
| |
|
Aging period | | | | | | | | |
| | RMB | | % | | RMB | | % |
| |
| |
| |
| |
|
In 1 year | | 2,132,777.37 | | 100% | | 862,890.03 | | 100% |
| |
| |
| |
| |
|
Total | | 2,132,777.37 | | 100% | | 862,890.03 | | 100% |
| |
| |
| |
| |
|
|
3. Provision for Account Receivable | | | | | | |
As of 12/31/2007, the Mine has no bad debt provision. | | | | |
4.Prepayments | | | | | | | | |
No prepayment as of 12/31/2007. | | | | | | |
|
5. Other receivables | | | | | | | | |
As of 12/31/2007, detailed other receivable consists of: | | | | |
| | Ending Balance | | Beginning Balance |
| |
| |
|
Aging Period | | | | | | | | |
| | RMB | | % | | RMB | | % |
| |
| |
| |
| |
|
In 1 year | | 10,543,776.58 | | 77.89% | | 3,361,611.48 | | 100% |
| |
| |
| |
| |
|
1-2 years | | 2,993,151.42 | | 22.11% | | | | |
| |
| |
| |
| |
|
Total | | 13,536,928.00 | | 100% | | 3,361,611.48 | | 100% |
| |
| |
| |
| |
|
|
6. Inventory: | | | | | | | | |
| |
| |
| |
| |
|
| | | | Ending Balance | | Beginning Balance |
| |
| |
| |
|
Raw Material | | | | | | | | |
| | | | 509,647.25 | | | | 470,953.36 |
| |
| |
| |
| |
|
Inventory | | | | | | | | |
| | | | 488,385.00 | | | | 123,450.35 |
| |
| |
| |
| |
|
Usable items | | | | | | | | |
| |
| |
| |
| |
|
Total | | | | | | | | |
| | | | 998,032.25 | | | | 594,403.71 |
| |
| |
| |
| |
|
|
|
7. Fixed Assets | | | | | | | | |
| |
| |
| |
| |
|
Details | | Beginning Balance | | Transaction | | Ending Balance |
| | | | | | (Increase) | | |
| |
| |
| |
| |
|
Historical Cost; | | 13,576,010.98 | | 10,960,123.02 | | 24,536,134.00 |
| |
| |
| |
|
-Bldg & property | | 11,212,410.98 | | 10,735989.02 | | 21,948,400.00 |
| |
| |
| |
|
- Machinery | | 2,363,600.00 | | 224,134.00 | | 2,587,734.00 |
| |
| |
| |
|
- Vehicle | | | | | | | | |
| |
| |
| |
| |
|
Acc. Depreciation, | | 2,985,688.20 | | (1,043,521.53) | | 1,942,166.67 |
| |
| |
| |
|
- Bldg & property | | 2,985,204.87 | | (1,229,332.87) | | 1,755,872.00 |
| |
| |
| |
|
- Machinery | | | | 483.33 | | 185,811.34 | | 186,294.67 |
| |
| |
| |
| |
|
- Vehicle | | | | | | | | |
| |
| |
| |
| |
|
Fixed Assets (net), | | 10,590,322.78 | | 12,003,644.55 | | 22,593,967.33 |
| |
| |
| |
|
- Bldg & property | | 8,227,206.11 | | 11,965,321.89 | | 20,192,528.00 |
| |
| |
| |
|
- Machinery | | 2,363,116.67 | | 38,322.66 | | 2,401,439.33 |
| |
| |
| |
|
- Vehicle | | | | | | | | |
| |
| |
| |
| |
|
8. Intangible Assets
According to US GAAP, intangible assets should no be amortized as long it has historical value greater than market value, this Chinese amortization of intangible is adjusted.
9. Wage Payable | | | | | | | | |
| |
| |
| |
| |
|
| | Beginning Balance | | Increase | | Decrease | | Ending Balance |
| |
| |
| |
| |
|
Total | | 1,436,627.00 | | 8,907,124.58 | | 9,672,936.58 | | 670,815.00 |
| |
| |
| |
| |
|
|
10. Welfare Payable | | | | | | |
| |
| |
| |
|
| | Beginning Balance | | Increase | | Decrease | | Ending Balance |
| |
| |
| |
| |
|
Total | | 266,738.47 | | 1,246,997.44 | | 1,234,689.56 | | 279,046.35 |
| |
| |
| |
| |
|
|
11. Tax Payable | | | | | | | | |
| |
| |
| |
| |
|
Category | | Ending Balance | | | | Beginning Balance |
| |
| |
| |
|
VAT | | | | 448,305.43 | | | | 288,938.76 |
| |
| |
| |
| |
|
Resource Fees | | | | 21,883.00 | | | | 28,436.75 |
| |
| |
| |
| |
|
City Surcharges | | | | 4,483.06 | | | | 2,889.39 |
| |
| |
| |
| |
|
Individual Income Taxes | | 3,837.60 | | | | 5,256.53 |
| |
| |
| |
|
Stamp Taxes | | | | 4,996.61 | | | | 735.92 |
| |
| |
| |
| |
|
Total | | | | 483,505.70 | | | | 326,257.35 |
| |
| |
| |
| |
|
|
12. Other Payables | | | | | | |
| |
| |
| |
|
Category | | Ending Balance | | | | Beginning Balance |
| |
| |
| |
|
Education surcharges | | 12,908.08 | | | | 19,038.75 |
| |
| |
| |
|
Local surcharges | | | | 4,302.69 | | | | 6,346.25 |
| |
| |
| |
| |
|
Total | | | | 17,210.77 | | | | 25,385.00 |
| |
| |
| |
| |
|
|
13. Other Payables | | | | | | |
| |
| |
| |
|
Ending Balance | | Due in 1 year | | Beginning Balance |
| |
| |
|
1,068,811.54 | | | | | | 514,921.13 |
| |
| |
| |
|
15.Paid in Capital
As of 12/31/2007, the paid in capital is RMB9,000,000, which is same as prior year.
16. Retain Earnings | | | | | | |
| |
| |
| |
|
|
Category | | Beginning balance | | Increase | | Ending balance |
| |
| |
| |
|
Retain Earnings | | 15,966,858.45 | | 21,324,966.46 | | 37,291,824.91 |
| |
| |
| |
|
Total | | 15,966,858.45 | | 21,324,966.46 | | 37,291,824.91 |
| | | | | | |
| Approval of the above Financial Statements; |
The above financial Statements are approved by the Board of Directors on 5/10/2008. According to the
Article of Association of the Mine, these statements have been submitted to the shareholder meeting for approval.
Note *: Original contract in Chinese is available upon request in writing.
Attachment 3, DaPuAn mine - 12 months operation ended on December 31, 2006
Yunnan Pinyun Auditing CPA Firm 12 Jiaolin Road, Kunming, Yunnan, China (871)- 4008-110 |
To the shareholders of DaPuAn Coal Mine. (the “Mine”): |
We have audited the attached balance sheet of DaPuAn Coal Mine (the “Mine”) as of December 31, 2006 and the profit and loss statement, cash flow statement for 12 months ended 2006, and a summary of significant accounting policies and other explanatory notes.
1. Management’s Responsibility for the Financial Statements
The management is responsible for the preparation and fair presentation of these financial statements in accordance with the Accounting Standards for Business Enterprises and China Accounting System for Small Business Enterprises. This responsibility includes: (i) designing, implementing and maintaining internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error; (ii) selecting and applying appropriate accounting policies; and (iii) making accounting estimates that are reasonable in the circumstances.
2. 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 the Standards on Auditing for Certified Public Accountants. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance 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, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. 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.
3. Opinion
In our opinion, the financial statements give a true and fair view of the financial position of the Mine as of 31 December 2006, and of its financial performance and its cash flows for the year then ended in accordance with the Accounting Standards for Business Enterprises and China Accounting System for Small Business Enterprises.
Yunnan Pinyun Auditing CPA Firm |
Certified Public Accountants |
By: /S/ QiaoYu Xu
By: /S/ JiaWen Li |
Dated: August 10, 2008
| | DaPuAn Coal Mine | | | | |
| | BALANCE SHEETS | | | | |
| | As of December 31, 2006 | | | | |
| |
| |
| |
|
| | 12/31/2006 | | 12/31/2005 | | 12/31/2006 | | 12/31/2005 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
ASSETS | | | | | | | | |
CURRENT ASSETS: | | | | | | | | |
Cash | | 3,223,162 | | 1,340,230 | | $407,995 | | $163,443 |
Accounts receivable | | 862,890 | | 321,601 | | 109,227 | | 39,220 |
Other receivable | | 3,361,611 | | 3,355,711 | | 425,520 | | 409,233 |
Inventories | | 594,404 | | 604,608 | | 75,241 | | 73,733 |
| |
| |
| |
| |
|
Total current assets | | 8,042,067 | | 5,622,150 | | 1,017,983 | | 685,628 |
|
Fixed Assets, at cost | | 13,576,011 | | 9,064,000 | | 1,718,482 | | 1,105,366 |
Less: Accumulated Depreciation | | (2,895,688) | | (1,809,607) | | (366,543) | | (220,684) |
Fixed Asset, net | | 10,680,323 | | 7,254,393 | | 1,351,940 | | 884,682 |
Intangible Assest* | | 9,000,000 | | 9,000,000 | | 1,139,241 | | 1,097,561 |
| |
| |
| |
| |
|
Total long term assets | | 19,680,323 | | 16,254,393 | | 2,491,180 | | 1,982,243 |
|
TOTAL ASSETS | | 27,722,390 | | 21,876,543 | | 3,509,163 | | 2,667,871 |
| |
| |
| |
| |
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | |
|
CURRENT LIABILITIES: | | | | | | | | |
Accounts payable | | 185,605 | | 778,609 | | 23,494 | | 94,952 |
Other Payables | | 514,921 | | 2,398,104 | | 65,180 | | 292,452 |
Wages Payables | | 1,436,627 | | 1,273,026 | | 181,852 | | 155,247 |
Welfare Payables | | 266,739 | | 106,723 | | 33,764 | | 13,015 |
Taxes payable | | 326,257 | | 103,020 | | 41,298 | | 12,563 |
Other Liabilities | | 25,385 | | 5,014 | | 3,213 | | 611 |
| |
| |
| |
| |
|
Total current liabilities | | 2,755,534 | | 4,664,497 | | 348,802 | | 568,841 |
|
|
LONG TERM LIABILITIES: | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
TOTAL LIABILITIES | | 2,755,534 | | 4,664,497 | | 348,802 | | 568,841 |
|
|
STOCKHOLDER'S EQUITY: | | | | | | | | |
|
Paid-in Capital | | 9,000,000 | | 9,000,000 | | 1,139,241 | | 1,097,561 |
Retained Earnings | | 15,966,858 | | 8,212,046 | | 2,021,121 | | 1,001,469 |
| |
| |
| |
| |
|
Total stockholders' equity | | 24,966,858 | | 17,212,046 | | 3,160,362 | | 2,099,030 |
|
TOTAL LIABILITIES AND | | | | | | | | |
STOCKHOLDERS' EQUITY | | 27,722,392 | | 21,876,543 | | $3,509,164 | | $2,667,871 |
| |
| |
| |
| |
|
| | DaPuAn Coal Mine | | | | |
| | Statements of Income | | | | |
| | As of December 31, 2006 | | | | |
| | 12/31/2006 | | 12/31/2005 | | 12/31/2006 | | 12/31/2005 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
Revenue | | 23,141,979 | | 15,358,241 | | $2,929,364 | | $1,872,956 |
Cost of Goods Sold | | 12,459,661 | | 8,324,517 | | 1,577,172 | | 1,015,185 |
Gross profit | | 10,682,318 | | 7,033,724 | | 1,352,192 | | 857,771 |
|
OPERATING COSTS AND EXPENSES: | | | | | | | | |
Operational costs | | 820,141 | | 677,857 | | 103,815 | | 82,665 |
Selling / General and administrative expenses* | | 1,982,824 | | 1,206,291 | | 250,990 | | 147,109 |
| |
| |
| |
| |
|
Total operating expenses | | 2,802,965 | | 1,884,148 | | 354,806 | | 229,774 |
|
OTHER EXPENSES/(INCOME): | | | | | | | | |
Interest Expense / (income) | | (11,956) | | (460) | | (1,513) | | (56) |
Other Expenses / (income) | | 136,498 | | 0 | | 17,278 | | 0 |
| |
| |
| |
| |
|
Total other expenses/(income) | | 124,542 | | (460) | | 15,765 | | (56) |
|
INCOME/(LOSS) BEFORE INCOME TAXES | | 7,754,811 | | 5,150,035 | | 981,622 | | 628,053 |
LESS PROVISION FOR INCOME TAXES | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
INCOME AFTER INCOME TAXES | | 7,754,811 | | 5,150,035 | | 981,622 | | 628,053 |
|
NET INCOME | | 7,754,811 | | 5,150,035 | | $981,622 | | $628,053 |
| |
| |
| |
| |
|
| | DaPuAn Coal Mine | | | | |
| | Statements of Cash Flow | | | | |
| | As of December 31, 2006 | | | | |
| | 2006 | | 2005 | | 2006 | | 2005 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
CASH FLOWS FROM OPERATING | | | | | | | | |
ACTIVITIES: | | | | | | | | |
Net income* | | 7,754,811 | | 5,150,035 | | $981,622 | | $628,053 |
Adjustments to reconcile net income to net cash | | | | | | | | |
Provided by (used in) operating activities: | | | | | | | | |
Depreciation | | 1,086,081 | | 605,285 | | 137,479 | | 73,815 |
Amortization | | 0 | | 0 | | 0 | | 0 |
Changes in assets and liabilities (net of business | | | | | | | | |
acquisition): | | | | | | | | |
Accounts receivable | | (547,190) | | (2,070,158) | | (69,265) | | (252,458) |
Inventory | | 10,204 | | (284,463) | | 1,292 | | (34,691) |
Accounts payable | | (1,908,963) | | (2,266,543) | | (241,641) | | (276,408) |
Others | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
Net cash (used in)/provided by operating | | | | | | | | |
activities | | 6,394,943 | | 1,134,156 | | 809,486 | | 138,312 |
CASH FLOWS FROM INVESTING | | | | | | | | |
ACTIVITIES: | | | | | | | | |
Fixed Assets/Intangible Assets Purchases & | | (4,512,011) | | (1,200,000) | | (571,141) | | (146,341) |
Other investment | | | | | | | | |
| |
| |
| |
| |
|
Net cash (used in)/provided by investing | | (4,512,011) | | (1,200,000) | | (571,141) | | (146,341) |
activities | | | | | | | | |
CASH FLOWS FROM FINANCING | | 0 | | 0 | | 0 | | 0 |
ACTIVITIES: | | | | | | | | |
| |
| |
| |
| |
|
Net cash (used in)/provided by financing | | | | | | | | |
activities | | 0 | | 0 | | 0 | | 0 |
|
INCREASE IN CASH | | 1,882,932 | | (65,844) | | $238,346 | | $(8,030) |
|
CASH, BEGINNING OF YEAR | | 1,340,230 | | 1,406,073 | | $169,649 | | $171,472 |
| |
| |
| |
| |
|
|
CASH, END OF PERIOD | | 3,223,162 | | 1,340,230 | | $407,995 | | $163,443 |
| |
| |
| |
| |
|
Footnotes to the Audited Financial Statements
For the year ended 12/31/2006 |
These footnotes are integral part of the audit report. |
The DaPuAn Mine (the “Mine”) is located at longitude 103°58’16” - 103°59’02”, latitude 24°57’54” - 24°57’34. The Mine area is covering 0.7072 Sq KM” in ShuBe Township, ShiTong county of Yunnan Province, China. The Mine started its exploration in 1992, and started production in 1993. It is current operation is 90,000 tons per year with approx. 360 employees of which 30 staff are administrative personnel. The mining permit is valid to July of 2011. The ownership of the Mine belongs to one individual. Its operating permit number is 5303232000125, with the scope of mine excavation underground. The Mine producing different grades of coking coal (used to process coke which makes steel) and smoking coal (is used for power plant). Coal has larger market demands than coal supply under the current coal market conditions in China, causing coal price to increase.
Relevant coal mine data is tabled as below. | | | | |
| |
| |
|
|
| | Total Reserve | | Excavation Reserve | | Reserved coal(10,000 tons) |
Coal # | | | | | | |
| | | | | |
|
| | (10,000 tons) | | (10,000 tons) | | |
| | | | | | 122b |
| |
| |
| |
|
|
C17 | | 386.80 | | 252.42 | | 134.38 |
| |
| |
| |
|
|
Total | | 386.80 | | 252.42 | | 134.38 |
| |
| |
| |
|
The Mine uses calendar year, which starts on January 1, and ends on December 31.
III. Taxes and surcharges. |
The Mine is subject to the following taxes, and surcharges:
Description | | Bases for tax | | Tax rate | | Note |
| |
| |
| |
|
Sale tax (VAT) | | Sales of coal | | 13% | | |
| |
| |
| |
|
City surcharge | | Value added | | 1% | | |
| |
| |
| |
|
Coal resources fee | | Per ton of coal sale | | 2.5RMB/ton | | |
| |
| |
| |
|
Education surcharge | | Value added | | 3% | | |
| |
| |
| |
|
Local surcharge | | Value added | | 1% | | |
| |
| |
| |
|
Stamp tax | | 70% of coal sales | | 0.03% | | |
| |
| |
| |
|
Coal resource | | Per ton of coal sales | | 2RMB/ton | | |
| |
| |
| |
|
compensation tax | | | | | | | | |
| |
| |
| |
| |
|
Individual tax | | Coal sales | | 1.5% | | |
| |
| |
| |
|
|
IV. Footnotes to the Financial Statements (in RMB). | | | | |
1. Cash | | | | | | | | |
| |
| |
| |
| |
|
Item | | Ending Balance | | | | Beginning Balance |
| |
| |
| |
|
Cash in RMB | | 1,295,162.83 | | | | 519,119.36 |
| |
| |
| |
|
Cash in Bank RMB | | 45,067.28 | | | | 2,704,043.04 |
| |
| |
| |
| |
|
Total | | 1,340,230.11 | | | | 3,223,162.40 |
| |
| |
| |
|
|
2. Account Receivable | | | | | | | | |
By aging: | | | | | | | | |
| |
| |
| |
| |
|
| | Ending Balance | | | | Beginning Balance |
| |
| |
| |
|
Aging period | | | | | | | | |
| | RMB | | % | | RMB | | % |
| |
| |
| |
| |
|
In 1 year | | 862,890.03 | | 100% | | 321,601.22 | | 100% |
| |
| |
| |
| |
|
Total | | 862,890.03 | | 100% | | 321,601.22 | | 100% |
3. Provision for Account Receivable
As of 12/31/2006, the Mine has no bad debt provision. 4. Prepayments No prepayment as of 12/31/2006.
5. Other receivables
As of 12/31/2006, detailed other receivable consists of:
| | Ending Balance | | | | Beginning Balance |
| |
| |
| |
|
Aging Period | | | | | | | | |
| | RMB | | % | | RMB | | % |
| |
| |
| |
| |
|
In 1 year | | 3,361,611.48 | | 100% | | 3,355,710.53 | | 100% |
| |
| |
| |
| |
|
1-2 years | | | | | | | | |
| |
| |
| |
| |
|
Total | | 3,361,611.48 | | 100% | | 3,355,710.53 | | 100% |
6. Inventory: | | | | | | |
| |
| |
| |
|
| | Ending Balance | | | | Beginning Balance |
| |
| |
| |
|
Raw Material | | 470,953.36 | | | | 500,321.78 |
| |
| |
| |
|
Inventory | | 123,450.35 | | | | 104,286.40 |
| |
| |
| |
|
Usable items | | | | | | |
| |
| |
| |
|
Total | | 594,403.71 | | | | 604,608.18 |
| |
| |
| |
|
|
7. Fixed Assets | | | | | | |
| |
| |
| |
|
Details | | Beginning Balance | | Transaction | | Ending Balance |
| | | | (Increase) | | |
| |
| |
| |
|
Historical Cost; | | 9,064,000.00 | | 4,512010.98 | | 13,576,010.98 |
| |
| |
| |
|
-Bldg & property | | 9,064,000.00 | | 2,148,410.98 | | 11,212,410.98 |
| |
| |
| |
|
-Machinery | | | | 2,363,600.00 | | 2,363,600.00 |
| |
| |
| |
|
-Vehicle | | | | | | |
| |
| |
| |
|
Acc. Depreciation, | | 1,809,607.32 | | 1,176080.88 | | 2,985,688.20 |
| |
| |
| |
|
- Bldg & property | | 1,809,607.32 | | 1,175597.55 | | 2,985,204.87 |
| |
| |
| |
|
-Machinery | | | | | | 483.33 |
| |
| |
| |
|
-Vehicle | | | | | | |
| |
| |
| |
|
Fixed Assets (net), | | 9,064,000.00 | | | | 10,590,322.78 |
| |
| |
| |
|
-Bldg & property | | 9,064,000.00 | | | | 8,227,206.11 |
| |
| |
| |
|
-Machinery | | | | | | 2,363,116.67 |
| |
| |
| |
|
-Vehicle | | | | | | |
| |
| |
| |
|
8. Intangible Assets
According to US GAAP, intangible assets should not be amortized as long it uses historical value which is greater than the market value. This Chinese amortization of intangible is adjusted.
9. Wage Payable | | | | | | | | |
| |
| |
| |
| |
|
| | Beginning Balance | | Increase | | Decrease | | Ending Balance |
| |
| |
| |
| |
|
Total | | 1,273,026.33 | | 8,004,856.32 | | 7,841,255.65 | | 1,436,627.00 |
| |
| |
| |
| |
|
10. Welfare Payable | | | | | | | | |
| |
| |
| |
| |
|
Beginning Balance | | Increase | | Decrease | | Ending Balance |
| |
| |
| |
|
Total | | 106,723.45 | | 1,120,679.88 | | 960,664.86 | | 266,738.47 |
| |
| |
| |
| |
|
|
11. Tax Payable | | | | | | | | |
| |
| |
| |
| |
|
Category | | | | Ending Balance | | Beginning Balance |
| |
| |
| |
|
VAT | | | | 288,938.76 | | | | 91,201.99 |
| |
| |
| |
| |
|
Resource Fees | | | | 28,436.75 | | | | 7,662.91 |
| |
| |
| |
| |
|
City Surcharges | | | | 2,889.39 | | | | 912.02 |
| |
| |
| |
| |
|
Individual taxes | | | | 5,256.53 | | | | 2,695.90 |
| |
| |
| |
| |
|
Stamp Taxes | | | | 735.92 | | | | 546.85 |
| |
| |
| |
| |
|
Total | | | | 326,257.35 | | | | 103,019.67 |
| |
| |
| |
| |
|
|
12. Other Payables | | | | | | | | |
| |
| |
| |
| |
|
Category | | Ending Balance | | Beginning Balance |
| |
| |
|
Education surcharges | | 19,038.75 | | 3,615.37 |
| |
| |
|
Local surcharges | | 6,346.25 | | 1,398.89 |
| |
| |
|
Total | | 25,385.00 | | 5,014.26 |
| |
| |
|
|
13. Other Payables | | | | | | | | |
| |
| |
| |
| |
|
Ending Balance | | Due in 1 year | | Beginning Balance |
| |
| |
|
514,921.13 | | | | | | 2,398,104.09 |
| |
| |
| |
|
15. Paid in Capital
As of 12/31/2006, the paid in capital is RMB 9,000,000, which is same as prior year.
16. Retain Earnings | | | | | | |
| |
| |
| |
|
|
Category | | Beginning balance | | Increase | | Ending balance |
| |
| |
| |
|
| | 8,212,045.69 | | 7,754,812.76 | | 15,966,858 45 |
Retain Earnings | | | | | | |
| |
| |
| |
|
| | 8,212,045.69 | | 7,754,812.76 | | 15,966,858 45 |
Total | | | | | | |
| |
| |
| |
|
| Approval of the above Financial Statements; |
The above financial Statements are approved by the Board of Directors on 5/10/2008. According to the
Article of Association of the Mine, these statements have been submitted to the shareholder meeting for approval.
Note *: Original contract in Chinese is available upon request in writing.
Attachment 4, SuTsong mine -4 months of operation ended on April 30, 2008
Yunnan Pinyun Auditing CPA Firm 12Jiaolin Road, Kunming. Yunnan, China (871)- 4008-110 |
To the shareholders of SuTsong Coal Mine. (the “Mine”): |
We have audited the attached balance sheet of SuTsong Coal Mine. (the “Mine”) as of April 31, 2008 and the profit and loss statement , cash flow statement for the 4 months ended 4/31/ 2008, and a summary of significant accounting policies and other explanatory notes.
1. Management’s Responsibility for the Financial Statements
The management is responsible for the preparation and fair presentation of these financial statements in accordance with the Accounting Standards for Business Enterprises and China Accounting System for Small Business Enterprises. This responsibility includes: (i) designing, implementing and maintaining internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error; (ii) selecting and applying appropriate accounting policies; and (iii) making accounting estimates that are reasonable in the circumstances.
2. 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 the Standards on Auditing for Certified Public Accountants. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance 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, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. 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.
3. Opinion
In our opinion, the financial statements give a true and fair view of the financial position of the Mine as of 30 April 2008, and of its financial performance and its cash flows for 4months then ended in accordance with the Accounting Standards for Business Enterprises and China Accounting System for Small Business Enterprises.
Yunnan Pinyun Auditing CPA Firm
Kunming. P.R. China
Certified Public Accountants
By: /S/ QiaoYu Xu
By: /S/ JiaWen Li
Date: August 10, 2008
| | SuTsong Coal Mine | | | | |
| | BALANCE SHEETS | | | | |
| | As of April 30, 2008 | | | | |
| | | |
| |
|
| | 4/30/2008 | | 12/31/2007 | | 4/30/2008 | | 12/31/2007 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
ASSETS | | | | | | | | |
CURRENT ASSETS: | | | | | | | | |
Cash | | 2,036,390 | | 1,105,153 | | 290,913 | | 151,391 |
Accounts receivable | | 3,325,231 | | 532,231 | | 475,033 | | 72,908 |
Other receivable | | 16,139,018 | | 12,963,053 | | 2,305,574 | | 1,775,761 |
Inventories | | 1,124,966 | | 726,282 | | 160,709 | | 99,491 |
| |
| |
| |
| |
|
Total current assets | | 22,625,605 | | 15,326,719 | | 3,232,229 | | 2,099,551 |
|
Fixed Assets, at cost | | 10,933,051 | | 10,888,051 | | 1,561,864 | | 1,491,514 |
Less: Accumulated Depreciation | | (1,591,491) | | (1,300,997) | | (227,356) | | (178,219) |
Fixed Asset, net | | 9,341,560 | | 9,587,054 | | 1,334,509 | | 1,313,295 |
Intangible Asset* | | 8,100,000 | | 8,100,000 | | 1,157,143 | | 1,109,589 |
| |
| |
| |
| |
|
Total long term assets | | 17,441,560 | | 17,687,054 | | 2,491,651 | | 2,422,884 |
|
TOTAL ASSETS | | 40,067,165 | | 33,013,773 | | 5,723,881 | | 4,522,435 |
| |
| |
| |
| |
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | |
|
CURRENT LIABILITIES: | | | | | | | | |
Accounts payable | | 1,086,892 | | 87,009 | | 155,270 | | 11,919 |
Other Payables | | 2,856,622 | | 3,975,305 | | 408,089 | | 544,562 |
Wages Payables | | 0 | | 604,040 | | 0 | | 82,745 |
Welfare Payables | | 0 | | 788,852 | | 0 | | 108,062 |
Taxes payable | | 1,592,752 | | 389,968 | | 227,536 | | 53,420 |
Other Liabilities | | 22,207 | | 12,689 | | 3,172 | | 1,738 |
| |
| |
| |
| |
|
Total current liabilities | | 5,558,473 | | 5,857,863 | | 794,068 | | 802,447 |
|
|
LONG TERM LIABILITIES: | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
TOTAL LIABILITIES | | 5,558,473 | | 5,857,863 | | 794,068 | | 802,447 |
|
|
STOCKHOLDER'S EQUITY: | | | | | | | | |
|
Paid-in Capital | | 8,100,000 | | 8,100,000 | | 1,157,143 | | 1,109,589 |
Retained Earnings* | | 26,408,692 | | 19,055,910 | | 3,772,670 | | 2,610,399 |
| |
| |
| |
| |
|
Total stockholders' equity | | 34,508,692 | | 27,155,910 | | 4,929,813 | | 3,719,988 |
|
TOTAL LIABILITIES AND | | | | | | | | |
STOCKHOLDERS' EQUITY | | 40,067,165 | | 33,013,773 | | 5,723,881 | | 4,522,435 |
| |
| |
| |
| |
|
| | SuTsong Coal Mine | | | | |
| | Statements of Income | | | | |
| | For 4 months ended 4/30/2008 | | | | |
| | 4/30/2008 | | 12/31/2007 | | 4/30/2008 | | 12/31/2007 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
Revenue | | 18,561,507 | | 33,489,997 | | $2,651,644 | | $4,587,671 |
Cost of Goods Sold | | 8,870,516 | | 16,838,113 | | 1,267,217 | | 2,306,591 |
| |
| |
| |
| |
|
Gross profit | | 9,690,991 | | 16,651,884 | | 1,384,427 | | 2,281,080 |
OPERATING COSTS AND EXPENSES: | | | | | | | | |
Operational costs | | 899,655 | | 2,120,342 | | 128,522 | | 290,458 |
Selling / General and administrative | | | | | | | | |
expenses* | | 1,412,503 | | 3,164,805 | | 201,786 | | 433,535 |
| |
| |
| |
| |
|
Total operating expenses | | 2,312,158 | | 5,285,147 | | 330,308 | | 723,993 |
OTHER EXPENSES/(INCOME): | | | | | | | | |
Interest Expense / (income) | | (149) | | (2,410) | | (21) | | (330) |
Other Expenses / (income) | | 26,200 | | 0 | | 3,743 | | 0 |
| |
| |
| |
| |
|
Total other expenses/(income) | | 26,051 | | (2,410) | | 3,722 | | (330) |
|
INCOME/(LOSS) BEFORE INCOME | | | | | | | | |
TAXES | | 7,352,782 | | 11,369,147 | | 1,050,397 | | 1,557,417 |
LESS PROVISION FOR INCOME TAXES | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
INCOME AFTER INCOME TAXES | | 7,352,782 | | 11,369,147 | | 1,050,397 | | 1,557,417 |
|
NET INCOME | | 7,352,782 | | 11,369,147 | | $1,050,397 | | $1,557,417 |
| |
| |
| |
| |
|
| | SuTsong Coal Mine | | | | |
| | Statements of Cash Flow | | | | |
| | For 4 months ended 4/30/2008 | | | | |
|
| | 4 months 2008 | | 2007 | | 4 months 2008 | | 2007 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | RMB | | RMB | | US | | US |
CASH FLOWS FROM OPERATING | | | | | | | | |
ACTIVITIES: | | | | | | | | |
Net income | | 7,352,782 | | 11,369,147 | | $1,050,397 | | $1,557,417 |
Adjustments to reconcile net income to | | | | | | | | |
net cash | | | | | | | | |
Provided by (used in) operating | | | | | | | | |
activities: | | | | | | | | |
Depreciation | | 290,495 | | 869,288 | | 41,499 | | 119,081 |
Changes in assets and liabilities (net of | | | | | | | | |
business acquisition): | | | | | | | | |
Accounts receivable | | (5,968,965) | | (6,439,521) | | (852,709) | | (882,126) |
Inventory | | (398,685) | | (399,411) | | (56,955) | | (54,714) |
Accounts payable | | (299,390) | | (2,119,962) | | (42,770) | | (290,406) |
Others | | (45,000) | | 0 | | (6,429) | | 0 |
| |
| |
| |
| |
|
Net cash (used in)/provided by | | | | | | | | |
operating activities | | 931,237 | | 3,279,541 | | 133,034 | | 449,252 |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | |
Fixed Assets/Intangible Assets | | | | | | | | |
Purchases & Other investment | | 0 | | (3,071,400) | | 0 | | (420,740) |
| |
| |
| |
| |
|
Net cash (used in)/provided by investing | | | | | | |
activities | | 0 | | (3,071,400) | | 0 | | (420,740) |
|
CASH FLOWS FROM FINANCING | | | | | | | | |
ACTIVITIES: | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
Net cash (used in)/provided by | | | | | | | | |
financing activities | | 0 | | 0 | | 0 | | 0 |
|
INCREASE IN CASH | | 931,237 | | 208,141 | | $133,034 | | $28,512 |
|
|
CASH, BEGINNING OF YEAR | | 1,105,153 | | 897,012 | | $157,879 | | $122,878 |
| |
| |
| |
| |
|
|
|
CASH, END OF PERIOD | | 2,036,390 | | 1,105,153 | | $290,913 | | $151,391 |
| |
| |
| |
| |
|
The SuTsong Coal Mine Footnotes to the Audited Financial Statements For the 4 moths ended 4/30/2008 |
This footnote is an integral part of the audit report. |
The SuTsong Coal Mine (the “Mine”) is located at longitude 104°07’24” - 104°07’45”, latitude 25°01’26” -25°01’59” in Argong Township, Loping County of Yunnan Province, China. The Mine started its exploration in February of 2003, and started production in February of 2004. It is current operation is 90,000 tons per year with permit operating for 10.4 years. Since 2004, the mining operation includes construction of tunnels of 600 meters underneath the ground with investment of approx. RMB 7 million. The ownership of the Mine belongs to an individual. The scope of mine is to conduct underground coal excavation, and to sell coals to the public. The coal mine is licensed by the government with a operating permit number 53032420000462. The Mine has 3 coal layers, labeled as #5, #9, and #14. Layer #5 is a thin layer, while layers #9 and #14 are the middle thickness la yers. The Mine producing different coking coal (used to process coke) and smoking coal (used for power plant) has great market demands under the current coal market conditions, which coals are lack of supply
The Mine uses calendar year, which starts on January 1, and ends on April 30.
III. Taxes and surcharges. | | | | | | |
The Mine is subject to the following taxes, and surcharges: | | |
| |
|
Description | | Bases for tax | | Tax rate | | Note |
| |
| |
| |
|
Sale tax (VAT) | | Sales of coal | | 13% | | |
| |
| |
| |
|
City surcharge | | Value added | | 1% | | |
| |
| |
| |
|
Coal resources fee | | Per ton of coal sale | | 2.5RMB/ton | | |
| |
| |
| |
|
Education surcharge | | Value added | | 3% | | |
| |
| |
| |
|
Local surcharge | | Value added | | 1% | | |
| |
| |
| |
|
Stamp tax | | 70% of coal sales | | 0.03% | | |
| |
| |
| |
|
Coal resource | | | | | | |
| | Per ton of coal sales | | 2RMB/ton | | |
compensation tax | | | | | | |
| |
| |
| |
|
Individual tax | | Coal sales | | 1.5% | | |
| |
| |
| |
|
IV. Footnotes to the Financial Statements. | | |
1. Cash | | | | |
| |
| |
|
Item | | Ending Balance | | Beginning Balance |
| |
| |
|
Cash in RMB | | 1,530,964.24 | | 1,100,000.00 |
| |
| |
|
Cash in Bank RMB | | 505,425.65 | | 5,153.05 |
| |
| |
|
Total | | 2,036,389.89 | | 1,105,153.05 |
| |
| |
|
2. Account Receivable | | | | | | | | |
By aging: | | | | | | | | |
| |
| |
| |
| |
|
| | Ending Balance | | | | Beginning Balance |
| |
| |
| |
|
Aging period | | | | | | | | |
| | RMB | | % | | RMB | | % |
| |
| |
| |
| |
|
In 1 year | | 3,325,231.35 | | 100% | | 532,231.35 | | 100% |
| |
| |
| |
| |
|
Total | | 3,325,231.35 | | 100% | | 532,231.35 | | 100% |
| |
| |
| |
| |
|
|
3. Provision for Account Receivable | | | | | | |
As of 4/30/2008, the Mine has no bad debt provision. | | | | |
|
4.Prepayments | | | | | | | | |
No prepayment as of 4/30/2008. | | | | | | |
|
5. Other receivables | | | | | | | | |
As of 12/31/2006, detailed other receivable consists of: | | | | |
| |
| |
|
| | Ending Balance | | | | Beginning Balance |
| |
| |
| |
|
Aging Period | | | | | | | | |
| | RMB | | % | | RMB | | % |
| |
| |
| |
| |
|
In 1 year | | 16,093,018.55 | | 99.71% | | 12,917,053.32 | | 99.65% |
| |
| |
| |
| |
|
1-2 years | | 46,000.00 | | 0.29% | | 46,000.00 | | 0.35% |
| |
| |
| |
| |
|
Total | | 16,139,018.55 | | 100% | | 12,963,053.32 | | 100% |
6. Inventory: | | | | | | |
| |
| |
| |
|
| | Ending Balance | | Beginning Balance |
| |
| |
|
Raw Material | | 464,501.00 | | | | 87,201.29 |
| |
| |
| |
|
Inventory | | 658,066.80 | | | | 636,176.85 |
| |
| |
| |
|
Usable items | | 2,398.25 | | | | 2,903.21 |
| |
| |
| |
|
Total | | 1,124,966.05 | | | | 726,281.35 |
| |
| |
| |
|
|
7. Fixed Assets | | | | | | |
| |
| |
| |
|
|
Details | | Beginning Balance | | Transaction | | Ending Balance |
| | | | (Increase) | | |
| |
| |
| |
|
Historical Cost; | | 10,888,051.00 | | 45,000.00 | | 10,933,051.00 |
| |
| |
| |
|
-Bldg & property | | 10,660,000.00 | | | | 10,660,000.00 |
| |
| |
| |
|
-Machinery | | 143,200.00 | | 45,000.00 | | 188,200.00 |
| |
| |
| |
|
-Vehicle | | 84,851.00 | | | | 84,851.00 |
| |
| |
| |
|
Acc. Depreciation, | | 1,300,996.79 | | 290,494.70 | | 1,591,491.49 |
| |
| |
| |
|
- Bldg & property | | 1,279,200.00 | | 284,266.67 | | 1,563,466.67 |
| |
| |
| |
|
-Machinery | | 11,614.67 | | 3,965.34 | | 15,580.01 |
| |
| |
| |
|
-Vehicle | | 10,182.12 | | 2,262.69 | | 12,444.81 |
| |
| |
| |
|
Fixed Assets (net), | | 9,587,054.21 | | | | 9,341,559.51 |
| |
| |
| |
|
-Bldg & property | | 9,380,800.00 | | | | 9,096,533.33 |
| |
| |
| |
|
-Machinery | | 131,585.33 | | | | 172,619.99 |
| |
| |
| |
|
-Vehicle | | 74,668.88 | | | | 72,406.19 |
| |
| |
| |
|
8. Intangible Assets
According to US GAAP, intangible assets should no be amortized as long it has historical value greater than market value, this Chinese amortization of intangible is adjusted.
9. Wage Payable | | | | | | | | |
| |
| |
| |
| |
|
| | Beginning Balance | | Increase | | Decrease | | Ending Balance |
| |
| |
| |
| |
|
Total | | 604,040.00 | | 2,444,246.34 | | 3,048,286.34 | | 0 |
| |
| |
| |
| |
|
10. Welfare Payable | | | | | | | | | | |
| |
| |
| |
| |
| |
|
Beginning Balance | | Increase | | Decrease | | Ending Balance |
| |
| |
| |
|
Total | | 788,852.33 | | | | 788,852.33 | | 0 |
| |
| |
| |
| |
|
|
11. Tax Payable | | | | | | | | | | |
| |
| |
| |
| |
| |
|
Category | | Ending Balance | | Beginning Balance |
| |
| |
|
VAT | | | | | | 1,577,769.42 | | | | 317,214.52 |
| |
| |
| |
| |
| |
|
Resource Fees | | | | | | | | | | |
| |
| |
| |
| |
| |
|
City Surcharges | | | | | | 16,916.64 | | | | 3,172.15 |
| |
| |
| |
| |
| |
|
Individual Income Taxes | | | | | | 372,670.35 | | | | -4,230.03 |
| |
| |
| |
| |
| |
|
Stamp Taxes | | | | | | 2,296.23 | | | | 705.20 |
| |
| |
| |
| |
| |
|
Total | | | | | | 1,592,752.26 | | | | 389,967.94 |
| |
| |
| |
| |
| |
|
|
12. Other Payables | | | | | | | | | | |
| |
| |
| |
| |
| |
|
Category | | | | | | Ending Balance | | Beginning Balance |
| |
| |
| |
| |
|
Education surcharges | | | | | | 16,655.44 | | | | 9,516.82 |
| |
| |
| |
| |
| |
|
Local surcharges | | | | | | 5,551.82 | | | | 3,172.27 |
| |
| |
| |
| |
| |
|
Total | | | | | | 22,207.26 | | | | 12,689.09 |
| |
| |
| |
| |
| |
|
|
13. Other Payables | | | | | | | | | | |
| |
| |
| |
| |
| |
|
|
Ending Balance | | | | Due in 1 year | | | | Beginning Balance |
| |
| |
| |
| |
|
2,856,621.57 | | | | | | | | 3,975,304.90 |
| |
| |
| |
| |
|
15.Paid in Capital
As of 12/31/2006, the paid in capital is RMB 8,100,000, which is same as prior year.
16. Retain Earnings | | | | | | |
| |
| |
| |
|
|
|
Category | | Beginning balance | | Increase | | Ending balance |
| |
| |
| |
|
| | 19,280,910.02 | | 7,127782.14 | | 26,,408,692.16 |
Retain Earnings | | | | | | |
| |
| |
| |
|
Total | | 19,280,910.02 | | 7,127782.14 | | 26,,408,692.16 |
| | | | | | |
| |
| |
| |
|
| Approval of the above Financial Statements; |
The above financial Statements are approved by the Board of Directors on 5/10/2008. According to the
Article of Association of the Mine, these statements have been submitted to the shareholder meeting for approval.
Note *: Original contract in Chinese is available upon request in writing.
Attachment 5, SuTsong mine -12 months operation ended on December 31, 2007
Yunnan Pinyun Auditing CPA Firm 12 Jiaolin Road, Kunming. Yunnan China ( 871)- 4008-110 |
To the shareholders of SuTsong Coal Mine. (the “Mine”): |
We have audited the attached balance sheet of SuTsong Coal Mine. (the “Mine”) as of December 31, 2007 and the profit and loss statement , cash flow statement for12 months ended 2007, and a summary of significant accounting policies and other explanatory notes.
1. Management’s Responsibility for the Financial Statements
The management is responsible for the preparation and fair presentation of these financial statements in accordance with the Accounting Standards for Business Enterprises and China Accounting System for Small Business Enterprises. This responsibility includes: (i) designing, implementing and maintaining internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error; (ii) selecting and applying appropriate accounting policies; and (iii) making accounting estimates that are reasonable in the circumstances.
2. 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 the Standards on Auditing for Certified Public Accountants. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance 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, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. 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.
3. Opinion
In our opinion, the financial statements give a true and fair view of the financial position of the Mine as of 31 December 2007, and of its financial performance and its cash flows for the year then ended in accordance with the Accounting Standards for Business Enterprises and China Accounting System for Small Business Enterprises.
Yunnan Pinyun Auditing CPA Firm Kunming. P.R. China Certified Public Accountants By: /S/ QiaoYu Xu By: /S/ JiaWen Li Date: August 10,2008 | |
| | SuTsong Coal Mine | | | | |
| | BALANCE SHEETS | | | | |
| | As of December 31, 2007 | | | | |
| | | |
| |
|
| | 12/31/2007 | | 12/31/2006 | | 12/31/2007 | | 12/31/2006 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
ASSETS | | | | | | | | |
CURRENT ASSETS: | | | | | | | | |
Cash | | 1,105,153 | | 897,012 | | $151,391 | | $113,546 |
Accounts receivable | | 532,231 | | 432,268 | | 72,908 | | 54,717 |
Other receivable | | 12,963,053 | | 6,623,496 | | 1,775,761 | | 838,417 |
Inventories | | 726,282 | | 326,870 | | 99,491 | | 41,376 |
| |
| |
| |
| |
|
Total current assets | | 15,326,719 | | 8,279,646 | | 2,099,551 | | 1,048,056 |
|
Fixed Assets, at cost | | 10,888,051 | | 7,816,651 | | 1,491,514 | | 989,449 |
Less: Accumulated Depreciation | | (1,300,997) | | (431,709) | | (178,219) | | (54,647) |
Fixed Asset, net | | 9,587,054 | | 7,384,942 | | 1,313,295 | | 934,803 |
Intangible Assest* | | 8,100,000 | | 8,100,000 | | 1,109,589 | | 1,025,316 |
| |
| |
| |
| |
|
Total long term assets | | 17,687,054 | | 15,484,942 | | 2,422,884 | | 1,960,119 |
|
TOTAL ASSETS | | 33,013,773 | | 23,764,588 | | 4,522,435 | | 3,008,176 |
| |
| |
| |
| |
|
|
|
CURRENT LIABILITIES: | | | | | | | | |
Accounts payable | | 87,009 | | 0 | | 11,919 | | 0 |
Other Payables | | 3,975,305 | | 6,043,724 | | 544,562 | | 765,028 |
Wages Payables | | 604,040 | | 1,362,856 | | 82,745 | | 172,513 |
Welfare Payables | | 788,852 | | 432,101 | | 108,062 | | 54,696 |
Taxes payable | | 389,968 | | 134,897 | | 53,420 | | 17,076 |
Other Liabilities | | 12,689 | | 4,247 | | 1,738 | | 538 |
| |
| |
| |
| |
|
Total current liabilities | | 5,857,863 | | 7,977,825 | | 802,447 | | 1,009,851 |
|
|
LONG TERM LIABILITIES: | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
TOTAL LIABILITIES | | 5,857,863 | | 7,977,825 | | 802,447 | | 1,009,851 |
|
|
STOCKHOLDER'S EQUITY: | | | | | | | | |
|
Paid-in Capital | | 8,100,000 | | 8,100,000 | | 1,109,589 | | 1,025,316 |
Retained Earnings* | | 19,055,910 | | 7,686,763 | | 2,610,399 | | 973,008 |
| |
| |
| |
| |
|
Total stockholders' equity | | 27,155,910 | | 15,786,763 | | 3,719,988 | | 1,998,324 |
|
TOTAL LIABILITIES AND | | | | | | | | |
STOCKHOLDERS' EQUITY | | 33,013,773 | | 23,764,588 | | $4,522,435 | | $3,008,176 |
| |
| |
| |
| |
|
| | SuTsong Coal Mine | | | | |
| | Statements of Income | | | | |
| | For 12 months ended 2007 | | | | |
| | 12/31/2007 | | 12/31/2006 | | 12/31/2007 | | 12/31/2006 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
Revenue | | 33,489,997 | | 12,339,700 | | $4,587,671 | | $1,561,987 |
Cost of Goods Sold | | 16,838,113 | | 6,711,158 | | 2,306,591 | | 849,514 |
| |
| |
| |
| |
|
Gross profit | | 16,651,884 | | 5,628,542 | | 2,281,080 | | 712,474 |
|
OPERATING COSTS AND EXPENSES: | | | | | | | | |
Operational costs | | 2,120,342 | | 706,147 | | 290,458 | | 89,386 |
Selling / General and administrative expenses* | | 3,164,805 | | 1,178,876 | | 433,535 | | 149,225 |
| |
| |
| |
| |
|
Total operating expenses | | 5,285,147 | | 1,885,023 | | 723,993 | | 238,611 |
|
OTHER EXPENSES/(INCOME): | | | | | | | | |
Interest Expense / (income) | | (2,410) | | (668) | | (330) | | (85) |
Other Expenses / (income) | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
Total other expenses/(income) | | (2,410) | | (668) | | (330) | | (85) |
|
INCOME/(LOSS) BEFORE INCOME TAXES | | 11,369,147 | | 3,744,187 | | 1,557,417 | | 473,948 |
LESS PROVISION FOR INCOME TAXES | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
INCOME AFTER INCOME TAXES | | 11,369,147 | | 3,744,187 | | 1,557,417 | | 473,948 |
|
NET INCOME | | 11,369,147 | | 3,744,187 | | $1,557,417 | | $473,948 |
| |
| |
| |
| |
|
| | SuTsong Coal Mine | | | | |
Statements of Cash Flow | | | | |
For 12 months ended 2007 | | | | |
|
| | 2007 | | 2006 | | 2007 | | 2006 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
CASH FLOWS FROM OPERATING | | | | | | | | |
ACTIVITIES: | | | | | | | | |
Net income | | 11,369,147 | | 3,744,187 | | $1,557,417 | | $473,948 |
Adjustments to reconcile net income to net | | | | | | | | |
cash | | | | | | | | |
Provided by (used in) operating activities: | | | | | | | | |
Depreciation | | 869,288 | | 431,709 | | 119,081 | | 54,647 |
Changes in assets and liabilities (net of | | | | | | | | |
business acquisition): | | | | | | | | |
Accounts receivable | | (6,439,521) | | (5,497,208) | | (882,126) | | (695,849) |
Inventory | | (399,411) | | 349,038 | | (54,714) | | 44,182 |
Accounts payable | | (2,119,962) | | 5,972,712 | | (290,406) | | 756,039 |
Others | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
Net cash (used in)/provided by operating | | | | | | | | |
activities | | 3,279,541 | | 5,000,438 | | 449,252 | | 632,967 |
|
|
Fixed Assets/Intangible Assets Purchases | | (3,071,400) | | (4,404,637) | | (420,740) | | (557,549) |
& Other investment | | | | | | | | |
| |
| |
| |
| |
|
Net cash (used in)/provided by investing | | (3,071,400) | | (4,404,637) | | (420,740) | | (557,549) |
activities | | | | | | | | |
|
CASH FLOWS FROM FINANCING | | 0 | | 0 | | 0 | | 0 |
ACTIVITIES: | | | | | | | | |
| |
| |
| |
| |
|
Net cash (used in)/provided by financing | | 0 | | 0 | | 0 | | 0 |
activities | | | | | | | | |
|
INCREASE IN CASH | | 208,141 | | 595,801 | | $28,512 | | $75,418 |
|
CASH, BEGINNING OF YEAR | | 897,012 | | 301,211 | | $122,878 | | $38,128 |
| |
| |
| |
| |
|
|
CASH, END OF PERIOD | | 1,105,153 | | 897,012 | | $151,391 | | $113,546 |
| |
| |
| |
| |
|
Footnotes to the Audited Financial Statements
For the year ended 12/31/2007 |
This footnote is an integral part of the audit report. |
The SuTsong Coal Mine (the “Mine”) is located at longitude 104°07’24” - 104°07’45”, latitude 25°01’26” -25°01’59” in Argong Township, Loping County of Yunnan Province, China. The Mine started its exploration in February of 2003, and started production in February of 2004. It is current operation is 90,000 tons per year with permit operating for 10.4 years. Since 2004, the mining operation includes construction of tunnels of 600 meters underneath the ground with investment of approx. RMB 7 million. The ownership of the Mine belongs to an individual. The scope of mine is to conduct underground coal excavation, and to sell coals to the public. The coal mine is licensed by the government with a operating permit number 53032420000462. The Mine has 3 coal layers, labeled as #5, #9, and #14. Layer #5 is a thin layer, while layers #9 and #14 are the middle thickness la yers. The Mine producing different coking coal (used to process coke) and smoking coal (used for power plant). Coal has greater market demands than coal supply, under the current coal market conditions in China, resluitng continuing coal price increases. In addition, the Chinese RMB is appreciating over the USD in recent years.
In 2007, the mine expand its coal production from 30,000 ton to 90,000 tons, thus increase coal production of 50,747. In addition, the coal sale prices are increased to 350 RMB to 500 RMB form 2006 300FRMB to 400RMb.
The Mine uses calendar year, which starts on January 1, and ends on December 31.
III. Taxes and surcharges. | | | | | | |
The Mine is subject to the following taxes, and surcharges: | | |
| |
|
Description | | Bases for tax | | Tax rate | | Note |
| |
| |
| |
|
Sale tax (VAT) | | Sales of coal | | 13% | | |
| |
| |
| |
|
City surcharge | | Value added | | 1% | | |
| |
| |
| |
|
Coal resources fee | | Per ton of coal sale | | 2.5RMB/ton | | |
| |
| |
| |
|
Education surcharge | | Value added | | 3% | | |
| |
| |
| |
|
Local surcharge | | Value added | | 1% | | |
| |
| |
| |
|
Stamp tax | | 70% of coal sales | | 0.03% | | |
| |
| |
| |
|
Coal resource | | | | | | |
| | Per ton of coal sales | | 2RMB/ton | | |
compensation tax | | | | | | |
| |
| |
| |
|
Individual tax | | Coal sales | | 1.5% | | |
| |
| |
| |
|
IV. Footnotes to the Financial Statements. | | |
1. Cash | | | | |
| |
| |
|
Item | | Ending Balance | | Beginning Balance |
| |
| |
|
Cash in RMB | | 1,100,000.00 | | 884,466.20 |
| |
| |
|
Cash in Bank RMB | | 5,153.05 | | 12,546.12 |
| |
| |
|
Total | | 1,105,153.05 | | 897,012.32 |
| |
| |
|
2. Account Receivable | | | | | | | | | | |
By aging: | | | | | | | | | | |
| |
| |
| |
| |
| |
|
| | Ending Balance | | | | | | Beginning Balance |
| |
| |
| |
| |
|
Aging period | | | | | | | | | | |
| | RMB | | | | % | | RMB | | % |
| |
| |
| |
| |
| |
|
In 1 year | | 532,231.35 | | | | 100% | | 432,267.89 | | 100% |
| |
| |
| |
| |
| |
|
Total | | 532,231.35 | | | | 100% | | 432,267.89 | | 100% |
| | | |
| | | | | |
|
3. Provision for Account Receivable
As of 12/31/2006, the Mine has no bad debt provision.
4.Prepayments | | | | | | | | | | |
No prepayment as of 12/31/2006. | | | | | | |
|
5. Other receivables | | | | | | | | |
As of 12/31/2006, detailed other receivable consists of: | | | | |
| |
| |
|
Aging | | Ending Balance | | Beginning Balance | | | | |
| |
| |
| |
| |
|
Period | | RMB | | % | | RMB | | % | | |
| |
| |
| |
| |
| |
|
In 1 year | | 12,717,053.32 | | 98.10% | | 6,577,495.45 | | | | 99.31% |
| |
| |
| |
| |
| |
|
1-2 years | | 246,000.00 | | 1.90% | | 46,000.00 | | | | 0.69% |
| |
| |
| |
| |
| |
|
Total | | 12,963,053.32 | | 100% | | 6,623,495.45 | | | | 100% |
| | | | | | | |
| | |
6. Inventory: | | | | | | | | |
| |
| |
| |
| |
|
| | | | Ending Balance | | Beginning Balance |
| |
| |
| |
|
Raw Material | | 87,201.29 | | | | 78,620.22 |
| |
| |
| |
|
Inventory | | 636,176.85 | | | | 244,491.34 |
| |
| |
| |
|
Usable items | | 2,903.21 | | | | 3,758.67 |
| |
| |
| |
|
Total | | | | 726,281.35 | | | | 326,870.23 |
| |
| |
| |
| |
|
|
|
7. Fixed Assets | | | | | | | | |
| |
| |
| |
| |
|
|
Details | | Beginning Balance | | Transaction | | Ending Balance |
| | | | | | (Increase) | | |
| |
| |
| |
| |
|
Historical Cost; | | | | 7,816,651.00 | | 3,071,400.00 | | 10,888,051.00 |
| |
| |
| |
| |
|
-Bldg & property | | | | 7,660,000.00 | | 3,000,000.00 | | 10,660,000.00 |
| |
| |
| |
| |
|
-Machinery | | | | 71,800.00 | | 71,400.00 | | 143,200.00 |
| |
| |
| |
| |
|
-Vehicle | | | | 84,851.00 | | | | 84,851.00 |
| |
| |
| |
| |
|
Acc. Depreciation, | | | | 431,708.71 | | 869,288.08 | | 1,300,996.79 |
| |
| |
| |
| |
|
- Bldg & property | | | | 426,400.00 | | 852,800.00 | | 1,279,200.00 |
| |
| |
| |
| |
|
-Machinery | | | | 1,914.67 | | 9,700.00 | | 11,614.67 |
| |
| |
| |
| |
|
-Vehicle | | | | 3,394.04 | | 6,788.08 | | 10,182.12 |
| |
| |
| |
| |
|
Fixed Assets (net), | | | | 7,384,942.29 | | | | 9,587,054.21 |
| |
| |
| |
| |
|
-Bldg & property | | | | 7,233,600.00 | | | | 9,380,800.00 |
| |
| |
| |
| |
|
-Machinery | | | | 69,885.33 | | | | 131,585.33 |
| |
| |
| |
| |
|
-Vehicle | | | | 81,456.96 | | | | 74,668.88 |
| |
| |
| |
| |
|
8. Intangible Assets
According to US GAAP, intangible assets should not be amortized as long its historical value is greater than its market value, thus Chinese amortization of intangible is adjusted.
9. Wage Payable | | | | | | | | |
| |
| |
| |
| |
|
| | Beginning | | Increase | | Decrease | | Ending Balance |
| | Balance | | | | | | |
| |
| |
| |
| |
|
Total | | 1,362,856.39 | | 7,944,705.24 | | 7,185,888.85 | | 604,040.00 |
| |
| |
| |
| |
|
10. Welfare Payable | | | | | | | | | | |
| |
| |
| |
| |
| |
|
Beginning Balance | | Increase | | Decrease | | Ending Balance |
| |
| |
| |
|
Total | | 432,101.06 | | 1,006,024.44 | | 649,273.17 | | 788,852.33 |
| |
| |
| |
| |
|
|
11. Tax Payable | | | | | | | | | | |
| |
| |
| |
| |
| |
|
Category | | Ending Balance | | Beginning Balance |
| |
| |
|
VAT | | | | 317,214.52 | | | | 106,173.51 |
| |
| |
| |
| |
|
Resource Fees | | | | | | | | | | 9,765.08 |
| |
| |
| |
| |
| |
|
City Surcharges | | | | | | 3,172.15 | | | | 1,061.74 |
| |
| |
| |
| |
| |
|
Individual Income Taxes | | | | 68,876.07 | | | | 17,649.23 |
| |
| |
| |
| |
|
Stamp Taxes | | | | | | 705.20 | | | | 247.09 |
| |
| |
| |
| |
| |
|
Total | | | | 389,967.94 | | | | 134,896.65 |
| |
| |
| |
| |
|
|
12. Other Payables | | | | | | | | | | |
| |
| |
| |
| |
| |
|
Category | | | | Ending Balance | | Beginning Balance |
| |
| |
| |
| |
|
Education surcharges | | | | 61,191.21 | | | | 42,321.20 |
| |
| |
| |
| |
|
Local surcharges | | | | 3,914,113.69 | | | | 6,001,403.27 |
| |
| |
| |
| |
|
Total | | | | 3,975,304.90 | | | | 6,043,724.47 |
| |
| |
| |
| |
|
|
13. Other Payables | | | | | | | | | | |
| |
| |
| |
| |
| |
|
|
Ending Balance | | Due in 1 year | | | | Beginning Balance |
| |
| |
| |
|
3,975,304.90 | | | | | | | | 6,043,724.47 |
| |
| |
| |
| |
|
15.Paid in Capital
As of 12/31/2006, the paid in capital is RMB 8,100,000, which is same as prior year.
16. Retain Earnings | | | | | | |
| |
| |
| |
|
|
Category | | Beginning balance | | Increase | | Ending balance |
| |
| |
| |
|
Retain Earnings | | 7,686,762.65 | | 11,369,147.37 | | 19,055,910.02 |
| |
| |
| |
|
Total | | 7,686,762.65 | | 11,369,147.37 | | 19,055,910.02 |
| | | | | | |
| Approval of the above Financial Statements; |
The above financial Statements are approved by the Board of Directors on 6/10/2008. According to the
Article of Association of the Mine, these statements have been submitted to the shareholder meeting for approval.
Note *: Original contract in Chinese is available upon request in writing.
Attachment 6, SuTsong mine - 12 months operation ended on December 31, 2006
Yunnan Pinyun Auditing CPA Firm 12 Jiaolin Road, Kunming, Yunnan, China |
(871)- 4008-110
Auditing Report |
To the shareholders of SuTsong Coal Mine. (the “Mine”): |
We have audited the attached balance sheet of SuTsong Coal Mine. (the “Mine”) as of December 31, 2006 and the profit and loss statement for, cash flow statement for12 months ended 2006, and a summary of significant accounting policies and other explanatory notes.
1. Management’s Responsibility for the Financial Statements
The management is responsible for the preparation and fair presentation of these financial statements in accordance with the Accounting Standards for Business Enterprises and China Accounting System for Small Business Enterprises. This responsibility includes: (i) designing, implementing and maintaining internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error; (ii) selecting and applying appropriate accounting policies; and (iii) making accounting estimates that are reasonable in the circumstances.
2. 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 the Standards on Auditing for Certified Public Accountants. Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance 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, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. 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.
3. Opinion
In our opinion, the financial statements give a true and fair view of the financial position of the Mine as of 31 December 2006, and of its financial performance and its cash flows for the year then ended in accordance with the Accounting Standards for Business Enterprises and China Accounting System for Small Business Enterprises.
Yunnan Pinyun Auditing CPA Firm
Kunming. P.R. China
Certified Public Accountants
By: /S/ QiaoYu Xu
By: /S/ JiaWen LI
Dated: August 10, 2008
SuTsong Coal Mine |
BALANCE SHEETS |
As of December 31, 2006 |
| |
| |
| |
|
| | 12/31/2006 | | 12/31/2005 | | 12/31/2006 | | 12/31/2005 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
ASSETS | | | | | | | | |
CURRENT ASSETS: | | | | | | | | |
Cash | | 897,012 | | 301,211 | | $113,546 | | $36,733 |
Accounts receivable | | 432,268 | | 312,459 | | 54,717 | | 38,105 |
Other receivable | | 6,623,496 | | 1,246,097 | | 838,417 | | 151,963 |
Inventories | | 326,870 | | 675,908 | | 41,376 | | 82,428 |
| |
| |
| |
| |
|
Total current assets | | 8,279,646 | | 2,535,674 | | 1,048,056 | | 309,229 |
|
Fixed Assets, at cost | | 7,816,651 | | 3,412,014 | | 989,449 | | 416,099 |
Less: Accumulated | | | | | | | | |
Depreciation | | (431,709) | | 0 | | (54,647) | | 0 |
Fixed Asset, net | | 7,384,942 | | 3,412,014 | | 934,803 | | 416,099 |
Intangible Assest* | | 8,100,000 | | 8,100,000 | | 1,025,316 | | 987,805 |
| |
| |
| |
| |
|
Total long term assets | | 15,484,942 | | 11,512,014 | | 1,960,119 | | 1,403,904 |
| | | | | | | | |
TOTAL ASSETS | | 23,764,588 | | 14,047,689 | | 3,008,176 | | 1,713,133 |
| |
| |
| |
| |
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | |
|
CURRENT LIABILITIES: | | | | | | | | |
Accounts payable | | 0 | | 0 | | 0 | | 0 |
Other Payables | | 6,043,724 | | 946,234 | | 765,028 | | 115,394 |
Wages Payables | | 1,362,856 | | 599,995 | | 172,513 | | 73,170 |
Welfare Payables | | 432,101 | | 369,479 | | 54,696 | | 45,058 |
Taxes payable | | 134,897 | | 86,764 | | 17,076 | | 10,581 |
Other Liabilities | | 4,247 | | 2,641 | | 538 | | 322 |
| |
| |
| |
| |
|
Total current liabilities | | 7,977,825 | | 2,005,113 | | 1,009,851 | | 244,526 |
|
|
LONG TERM LIABILITIES: | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
TOTAL LIABILITIES | | 7,977,825 | | 2,005,113 | | 1,009,851 | | 244,526 |
|
|
STOCKHOLDER'S EQUITY: | | | | | | | | |
|
Paid-in Capital | | 8,100,000 | | 8,100,000 | | 1,025,316 | | 987,805 |
Retained Earnings* | | 7,686,763 | | 3,942,576 | | 973,008 | | 480,802 |
| |
| |
| |
| |
|
Total stockholders' equity | | 15,786,763 | | 12,042,576 | | 1,998,324 | | 1,468,607 |
| | | | | | | | |
TOTAL LIABILITIES AND | | | | | | | | |
STOCKHOLDERS' EQUITY | | 23,764,588 | | 14,047,689 | | $3,008,176 | | $1,713,133 |
| |
| |
| |
| |
|
| | SuTsong Coal Mine | | | | |
| | Statements of Income | | | | |
| | For 12 months ended 2006 | | | | |
| | 12/31/2006 | | 12/31/2005 | | 12/31/2006 | | 12/31/2005 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
Revenue | | 12,339,700 | | 8,685,310 | | $1,561,987 | | $1,059,184 |
Cost of Goods Sold | | 6,711,158 | | 4,755,551 | | 849,514 | | 579,945 |
| |
| |
| |
| |
|
Gross profit | | 5,628,542 | | 3,929,759 | | 712,474 | | 479,239 |
|
OPERATING COSTS AND EXPENSES: | | | | | | | | |
Operational costs | | 706,147 | | 700,524 | | 89,386 | | 85,430 |
Selling / General and administrative | | | | | | | | |
expenses* | | 1,178,876 | | 688,876 | | 149,225 | | 84,009 |
| |
| |
| |
| |
|
Total operating expenses | | 1,885,023 | | 1,389,400 | | 238,611 | | 169,439 |
|
OTHER EXPENSES/(INCOME): | | | | | | | | |
Interest Expense / (income) | | (668) | | (204) | | (85) | | (25) |
Other Expenses / (income) | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
Total other expenses/(income) | | (668) | | (204) | | (85) | | (25) |
|
INCOME/(LOSS) BEFORE INCOME | | | | | | | | |
TAXES | | 3,744,187 | | 2,540,563 | | 473,948 | | 309,825 |
LESS PROVISION FOR INCOME TAXES | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
INCOME AFTER INCOME TAXES | | 3,744,187 | | 2,540,563 | | 473,948 | | 309,825 |
|
NET INCOME | | 3,744,187 | | 2,540,563 | | $473,948 | | $309,825 |
| |
| |
| |
| |
|
SuTsong Coal Mine |
Statements of Cash Flow |
For 12 months ended 2006 |
| | 2006 | | 2005 | | 2006 | | 2005 |
| |
| |
| |
| |
|
| | Audited | | Audited | | Audited | | Audited |
| | In RMB | | In RMB | | In USD | | In USD |
CASH FLOWS FROM OPERATING | | | | | | | | |
ACTIVITIES: | | | | | | | | |
Net income | | 3,744,187 | | 2,540,563 | | $473,948 | | $309,825 |
Adjustments to reconcile net income to net cash | | | | | | | | |
Provided by (used in) operating activities: | | | | | | | | |
Depreciation | | 431,709 | | 0 | | 54,647 | | 0 |
Changes in assets and liabilities (net of business | | | | | | | | |
acquisition): | | | | | | | | |
Accounts receivable | | (5,497,208) | | (1,558,556) | | (695,849) | | (190,068) |
Inventory | | 349,038 | | (208,385) | | 44,182 | | (25,413) |
Accounts payable | | 5,972,712 | | (602,822) | | 756,039 | | (73,515) |
Others | | 0 | | 0 | | 0 | | 0 |
| |
| |
| |
| |
|
Net cash (used in)/provided by operating | | 5,000,438 | | 170,800 | | 632,967 | | 20,829 |
activities | | | | | | | | |
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | |
Fixed Assets/Intangible Assets Purchases & | | (4,404,637) | | 0 | | (557,549) | | 0 |
Other investment | | | | | | | | |
| |
| |
| |
| |
|
Net cash (used in)/provided by investing activities | | (4,404,637) | | 0 | | (557,549) | | 0 |
|
CASH FLOWS FROM FINANCING | | 0 | | 0 | | 0 | | 0 |
ACTIVITIES: | | | | | | | | |
| |
| |
| |
| |
|
Net cash (used in)/provided by financing | | 0 | | 0 | | 0 | | 0 |
activities | | | | | | | | |
|
INCREASE IN CASH | | 595,801 | | 170,800 | | $75,418 | | $20,829 |
| | | | | | | | 0 |
CASH, BEGINNING OF YEAR | | 301,211 | | 130,410 | | $38,128 | | $15,904 |
| |
| |
| |
| |
|
|
CASH, END OF PERIOD | | 897,012 | | 301,210 | | $113,546 | | $36,733 |
| |
| |
| |
| |
|
Footnotes to the Financial Statements |
For the year ended 12/31/2006 |
This footnote is an integral part of the audited report. |
The SuTsong Coal Mine (the “Mine”) is located at longitude 104°07’24” - 104°07’45”, latitude 25°01’26” -25°01’59” in Argong Township, Loping County of Yunnan Province, China. The Mine started its exploration in February of 2003, and started production in February of 2004. It has a operation permit of 90,000 tons per year with the permit operating for 10.4 years. Since 2004, the mining operation includes construction of tunnels of 600 meters underneath the ground with investment of approx. RMB 7 million. The ownership of the Mine belongs to an individual. The scope of mine is to conduct underground coal excavation, and to sell coals to the public. The coal mine is licensed by the government with a operating permit number 53032420000462. The Mine has 3 coal layers, labeled as #5, #9, and #14. Layer #5 is a thin layer, while layers #9 and #14 are the middle thickn ess layers. The Mine producing different coking coal (is used to make cokes) and smoking coal (is used for power plant). Coal has great market demands than coal supply under the current coal market conditions in China, resulting increasing coal prices.
II. | Accounting period. The Mine uses calendar year, which starts on January 1, and ends on December 31. |
|
III. | Taxes and surcharges. |
|
The Mine is subject to the following taxes, and surcharges: | | | | |
| |
| |
|
Description | | Bases for tax | | Tax rate | | Note |
| |
| |
| |
|
Sale tax (VAT) | | Sales of coal | | 13% | | |
| |
| |
| |
|
City surcharge | | Value added | | 1% | | |
| |
| |
| |
|
Coal resources fee | | Per ton of coal sale | | 2.5RMB/ton | | |
| |
| |
| |
|
Education surcharge | | Value added | | 3% | | |
| |
| |
| |
|
Local surcharge | | Value added | | 1% | | |
| |
| |
| |
|
Stamp tax | | 70% of coal sales | | 0.03% | | |
| |
| |
| |
|
Coal resource | | | | | | |
| | Per ton of coal sales | | 2RMB/ton | | |
compensation tax | | | | | | |
| |
| |
| |
|
Individual tax | | Coal sales | | 1.5% | | |
| |
| |
| |
|
IV. Footnotes to the Financial Statements. | | | | |
1. Cash | | | | | | |
| |
| |
| |
|
Item | | Ending Balance | | Beginning Balance |
| |
| |
| |
|
Cash in RMB | | 884,466.20 | | | | 301,210.58 |
| |
| |
| |
|
Cash in Bank RMB | | 12,546.12 | | | | |
| |
| |
| |
|
Total | | 897,012.32 | | | | 301,210.58 |
| |
| |
| |
|
2. Account Receivable | | | | | | | | |
By aging: | | | | | | | | |
| |
| |
| |
| |
|
| | Ending Balance | | | | Beginning Balance |
| |
| |
| |
|
Aging period | | | | | | | | |
| | RMB | | % | | RMB | | % |
| |
| |
| |
| |
|
In 1 year | | 432,267.89 | | 100% | | 312,458.69 | | 100% |
| |
| |
| |
| |
|
Total | | 432,267.89 | | 100% | | 312,458.69 | | 100% |
3. Provision for Account Receivable | | | | | | | | |
As of 12/31/2006, the Mine has no bad debt provision. | | | | |
|
4.Prepayments | | | | | | | | | | |
No prepayment as of 12/31/2006. | | | | | | |
|
5. Other receivables | | | | | | | | | | |
As of 12/31/2006, detailed other receivable consists of: | | | | |
| |
| |
|
| | Ending Balance | | | | Beginning Balance | | | | |
| |
| |
| |
| |
| |
|
Aging Period | | | | | | | | | | |
| | RMB | | % | | RMB | | | | % |
| |
| |
| |
| |
| |
|
In 1 year | | 6,577,495.45 | | 99.31% | | 1,246,097.00 | | | | 100% |
| |
| |
| |
| |
| |
|
1-2 years | | 46,000.00 | | 0.69% | | 0 | | | | 0 |
| |
| |
| |
| |
| |
|
Total | | 6,623,495.45 | | 100% | | 1,246,097.00 | | | | 100% |
| | | | | | | |
| | |
6. Inventory: | | | | | | |
| |
| |
| |
|
| | Ending Balance | | Beginning Balance |
| |
| |
|
Raw Material | | | | 78,620.22 | | 96,450.23 |
| |
| |
| |
|
Inventory | | | | 244,491.34 | | 577,007.67 |
| |
| |
| |
|
Usable items | | | | 3,758.67 | | 2,450.32 |
| |
| |
| |
|
Total | | | | 326,870.23 | | 675,908.22 |
| |
| |
| |
|
|
7. Fixed Assets | | | | | | |
| |
| |
| |
|
|
Details | | Beginning Balance | | Transaction | | Ending Balance |
| | | | (Increase) | | |
| |
| |
| |
|
Historical Cost; | | 3,412,014.28 | | 4,404,636.72 | | 7,816,651.00 |
| |
| |
| |
|
-Bldg & property | | 3,412,014.28 | | 4,240,916.41 | | 7,652,930.69 |
| |
| |
| |
|
-Machinery | | 0 | | 102,804.85 | | 102,804.85 |
| |
| |
| |
|
-Vehicle | | 0 | | 60,915.46 | | 60,915.46 |
| |
| |
| |
|
Acc. Depreciation, | | 0 | | 431,708.71 | | 431,708.71 |
| |
| |
| |
|
- Bldg & property | | 0 | | 375,610.96 | | 375,610.96 |
| |
| |
| |
|
-Machinery | | 0 | | 53,107.98 | | 53,107.98 |
| |
| |
| |
|
-Vehicle | | 0 | | 2,989.77 | | 2,989.77 |
| |
| |
| |
|
Fixed Assets (net), | | 3,412,014.28 | | 3,972,928.01 | | 7,384,942.29 |
| |
| |
| |
|
-Bldg & property | | 3,412,014.28 | | 3,865,305.45 | | 7,277,319.73 |
| |
| |
| |
|
-Machinery | | 0 | | 49,696.87 | | 49,696.87 |
| |
| |
| |
|
-Vehicle | | 0 | | 57,925.69 | | 57,925.69 |
| |
| |
| |
|
8. Intangible Assets
According to US GAAP, intangible assets should not be amortized as long its historical value greater than its market value, thus the Chinese amortization of intangible is adjusted.
9. Wage Payable | | | | | | | | |
| |
| |
| |
| |
|
Beginning Balance | | Increase | | Decrease | | Ending Balance |
| |
| |
| |
|
Total | | 599,994.90 | | 7,289,246.27 | | 6,526,384.78 | | 1,362,856.39 |
| |
| |
| |
| |
|
|
10. Welfare Payable | | | | | | | | |
| |
| |
| |
| |
|
Beginning Balance | | Increase | | Decrease | | Ending Balance |
| |
| |
| |
|
Total | | 369,478.66 | | 1,020,494.48 | | 1,006,872.08 | | 432,101.06 |
| |
| |
| |
| |
|
|
11. Tax Payable | | | | | | | | |
| |
| |
| |
| |
|
Category | | | | Ending Balance | | Beginning Balance |
| |
| |
| |
|
VAT | | | | 106,173.51 | | | | 66,028.40 |
| |
| |
| |
| |
|
Resource Fees | | | | 9,765.08 | | | | 7,451.00 |
| |
| |
| |
| |
|
City Surcharges | | | | 1061.74 | | | | 660.28 |
| |
| |
| |
| |
|
Individual taxes | | | | 17,649.23 | | | | 12,450.00 |
| |
| |
| |
| |
|
Stamp Taxes | | | | 247.09 | | | | 174.3 |
| |
| |
| |
| |
|
Total | | | | 134,896.65 | | | | 86,763.98 |
| |
| |
| |
| |
|
|
12. Other Payables | | | | | | | | |
| |
| |
| |
| |
|
Category | | Ending Balance | | Beginning Balance |
| |
| |
|
Education surcharges | | | | 3,185.22 | | | | 1,980.84 |
| |
| |
| |
| |
|
Local surcharges | | | | 1,061.74 | | | | 660.28 |
| |
| |
| |
| |
|
Total | | | | 4,246.96 | | | | 2,641.12 |
| |
| |
| |
| |
|
13. Other Payables | | | | | | |
| |
| |
| |
|
|
|
Ending Balance | | Due in 1 year | | Beginning Balance | | |
| |
| |
| |
|
6,043,724.47 | | | | 946,234.47 | | |
| |
| |
| |
|
15.Paid in Capital
As of 12/31/2006, the paid in capital is RMB 8,100,000, which is same as prior year.
16. Retain Earnings | | | | | | |
| |
| |
| |
|
|
|
Category | | Beginning balance | | Increase | | Ending balance |
| |
| |
| |
|
| | 3,942,576.55 | | 3,744,187.09 | | 7,686,763.64 |
Retain Earnings | | | | | | |
| |
| |
| |
|
Total | | 3,942,576.55 | | 3,744,187.09 | | 7,686,763.64 |
| | | | | | |
| |
| |
| |
|
| Approval of the above Financial Statements; |
The above financial Statements are approved by the Board of Directors on 5/10/2008. According to the
Article of Association of the Mine, these statements have been submitted to the shareholder meeting for approval.
Note *: Original contract in Chinese is available upon request in writing.