EXHIBIT 99.10
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
| |
---|
| |
| Bruce Grupo Diversion S.A.C. |
| Financial Statements to the year |
| that Ended on December 31, 2002 |
| |
---|
| |
| Bruce Grupo Diversion S.A.C. |
| Financial Statements to the year |
| that Ended on December 31, 2003 |
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
Bruce Grupo Diversion S.A.C.
Cash Flow Statement
For the year ended on December 31, 2003
Expressed inNuevos Soles
CONCILIATION OF NET PROFITS WITH NET
CASH OBTAINED FROM OPERATION
ACTIVITIES
| | |
---|
| | |
| 2002 | 2003 |
|
Net profit | 24,800,792 | 16,525,324 |
|
Adjustments to profits |
Depreciation | 2,111,554 | 2,392,423 |
Intangible amortization | 753,676 | 753,676 |
Reduction adjustment on game taxes | 2,600,742 | 0 |
Payment of dividends | -15,657,224 | -8,224,127 |
Results of exposure to inflation | -885,715 | 155,766 |
Others | 0 | 517,714 |
Decrease (Increase) of assets |
Commercial accounts receivable | -535,200 | -523,610 |
Other accounts receivable | -337,964 | -774,854 |
Long term accounts receivable | -5,152,178 | -3,109,868 |
At hand | 66,188 | 72,896 |
Payments in advance | -22,086 | -19,867 |
Increase (decrease) in liabilities |
Commercial accounts payable | -288,598 | -56,544 |
Payable taxes | -1,379,758 | -25,027 |
Payable wages | -63,549 | -113,153 |
Other accounts payable | 489,756 | -305,682 |
Social benefits | -108,495 | -184,561 |
|
Net cash obtained from operation activities | 6,391,947 | 7,336,812 |
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
BRUCE GRUPO DIVERSION S.A.C.
Cash Flow Statement
For the year that ended on December 31, 2003
Expressed inNuevos Soles
| | |
---|
| | |
OPERATION ACTIVITIES | 2002 | 2003 |
Collection from clients | 47,103,176 | 32,233,134 |
Other cash collections related to activities | 357,911 | 999,114 |
Payments for providers | -2,460,473 | -2,354,410 |
Payments for workers and third parties | -2,011,438 | -1,587,328 |
Payments of taxes | -12,442,649 | -8,706,731 |
Payments of dividends | -15,657,224 | -8,224,127 |
Financial income | 1,183,581 | 1,686,868 |
Financial expenses | -588,820 | -1,054,186 |
Income from current party in long term account payable | -5,152,178 | -2,281,129 |
Other cash payments related to activities | -3,939,939 | -3,374,393 |
|
Net cash obtained operation activities | 6,391,947 | 7,336,812 |
|
INVESTMENT OPERATIONS |
Purchases of Properties, machinery, and equipment | -4,007,999 | -7,029,972 |
Purchases of intangibles | -780,436 |
Net Cash obtained (used in) in investments activities | -4,788,435 | -7,029,972 |
|
FINANCING ACTIVITIES |
Income from loan to shareholders | -508,202 | -554,765 |
Payments to long term debt | -1,779,152 | -130,962 |
Net cash obtained (used in) in financing activities | -2,287,354 | -685,727 |
|
NET CASH INCREASE (DECREASE) | -683.842 | -378,887 |
|
RESULTS OF THE EXPOSURE TO INFLATION CAUSED BY CASH | 885,715 | -155,766 |
|
CASH AT HAND AT YEAR'S START | 3,104,255 | 3,306,129 |
|
CASH AT HAND AT YEAR'S END | 3,306,128 | 2,771,476 |
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
BRUCE GRUPO DIVERSION S.A.C.
Profits and Losses Statement
Per Function
For the year that ended on December 31, 2003
Expressed inNuevos Soles
| | |
---|
| | |
| 2002 | 2003 |
|
Net sales | 47,492,061 | 32,654,920 |
Cost of sales | -9,321,307 | -7,608,705 |
|
Gross profit | 38,170,754 | 25,046,215 |
|
Management expenses | -1,646,865 | -1,711,615 |
Expenses of sales | -2,983,314 | -2,376.947 |
|
Operation profits | 33,540,575 | 20,957,653 |
|
Financial Income | 1,183,581 | 1,686.868 |
Financial Expenses | -588,820 | -1,054,186 |
Net, diverse | 408,652 | 551,068 |
REIfrom term | 885,715 | -155,766 |
|
Profits before participations and taxes | 35,429,703 | 21,985,637 |
|
Income tax | -10,628,911 | -5,460,313 |
|
NET PROFIT | 24,800,792 | 16,525,324 |
|
Profit per common stock | 16.43 | 10.95 |
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
BRUCE GRUPO DIVERSION S.A.C.
General Balances
For the year ended on December 31, 2003
Expressed inNuevos Soles
| | | |
---|
| | | |
Assets | Notes | 2002 | 2003 |
Banks | | 3,306,129 | 2,771,476 |
Commercial accounts receivable | 4 | 7,935,031 | 10,739,770 |
Other accounts receivable | 5 | 1,323,061 | 2,067,915 |
Supplies | | 623,135 | 550,239 |
Expenses paid for in advance | 6 | 1,005,877 | 1,025.744 |
Current Assets Subtotal | | 14,193,233 | 17,155,144 |
|
Assets Not Current |
Properties, machinery, and equipment (Net) | 7 | 54,847,840 | 59,485,389 |
Other Assets (Net) | 8 | 8,449.791 | 8,007,140 |
Not Current Assets Subtotal | | 63,297,631 | 67,492,529 |
|
Total Assets | | 77,490,864 | 84,647,673 |
|
Current Liabilities |
Commercial accounts payable | | 585,804 | 529,260 |
Diverse accounts payable | | 1,472.,943 | 1,070,826 |
Current Liabilities Subtotal | | 2,058,747 | 1,600,086 |
|
Not Current Liabilities |
Long term accounts payable | 9 | 709,124 | 578,162, |
Shareholders loan | | 554,765 | |
No Current Liabilities Subtotal | | 1,263,889 | 578,162 |
|
Patrimony |
Social capital | 10 | 41,119,693 | 41,119,693 |
Accrued results | | 8,247,743 | 24,824,408 |
Term results | 11 | 24,800,792 | 16,525,324 |
Patrimony Subtotal | | 74,168,228 | 82,469,425 |
|
Liabilities and Patrimony Total | | 77,490,864 | 84,647,673 |
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
Bruce Grupo Diversion S.A.C.
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED ON DECEMBER 31, 2003
1 | | CONSTITUTION AND FINANCIAL ACTIVITY |
Before the“Notario Publico” from Lima, Dr. Fidel D’Jaima Torres Cevallos, the company was constituted on March 1, 1996; it was registered at the Registry for Legal Persons of Lima, registry No. 12470, on April 28, 1996, with the object of recreational activities such as casinos, slot machines, night club, discothèques,snack bar, restaurant (Chifa), and inn keeper, being this a list of names not a limit, since in accord with the General Board it could perform other activities allowed by the law, being its main financial activities: CASINO, SLOT MACHINES, AND INN KEEPER.
2 | | ACCOUNTING PRINCIPLES AND PRACTICES |
The important accounting principles and practices applied for the registration of the operations and the preparation of the financial statements were as follows:
Base for the Preparation of the Financial Statements:
According to accounting principles in Peru, financial statements based on historical values are adjusted to reflect the effect on the variations of the acquisitive value of the Peruvian currency (Nuevos Sol S/.), utilizing factor adjustments derived from the Wholesale Price Index at the National Level (IPM). The methodology used for the adjustments corresponds to the one approved by Resolutions No. 2 and 3 of the Normative Council for Accounting according with said methodology:
| • | | The non-monetary assets and liabilities, the patrimonial accounts, and the accounts for the profits and losses statement are adjusted. The limits of re-expression are considered only for the applicable cases. |
| • | | The monetary assets and liabilities are not adjusted because they are presented innuevos soles of acquisitive value at the date of the general balance. Balances in foreign currency are not adjusted because they are expressed innuevos soles at the exchange rate at the closing date. |
| • | | The effect on the variations on the acquisitive value of the Peruvian currency over monetary assets and liabilities kept during the term, determines the result due to exposure to inflation, which is carried over to results. |
Supplies
Supplies are presented with an adjusted cost or market value, whichever is less. The cost is determined establishing the age of the supplies according to the latest purchases; or that of diverse supplies, identifying its specific cost.
Properties, machinery, and equipment
Properties, machinery, and equipment are presented at the adjusted cost, not exceeding market value, minus the accrued depreciation. Depreciation is calculated with the straight-line method in relation to the estimated useful life of the goods. Renovations and improvements costs are charged to properties, machinery, and equipment; costs of renovations and
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
improvements are charged to Properties, machinery, and equipment; maintenance and repairs costs are charged to expenses. In case of sales and other dispositions, the costs of goods and their accrued depreciation are eliminated and profits or losses are carried over to results.
Compensation for length of services
Compensation for length of services (CTS) is calculated according to pertinent legal provisions and deposited every semester at the banking institution chosen by the worker.
Profit per share
The profit per common share is calculated dividing the net profit for the fiscal term by the pondered average of the number of common shares circulating during the term. The pondered average utilized for the calculations, taking the current number of subscribed shares, as follows:
| | |
---|
| | |
| 2002 | 2003 |
|
Common shares | 1,509,400 | 1,509,400 |
Profit per share | 16.43 | 10.95 |
Balances in foreign currency at the end of the fiscal term are expressed innuevos soles at the exchange rate in offer and demand at the date, besides the use of the pondered exchange rate forSunat use,S/. 3.466 purchase and S/. 3.467 sale, for the year 2003, respectively and are summarized as follows:
| |
---|
| |
| 2003 |
|
Assets | 308,740 |
Liabilities | (29,262) |
Net | 279,478 |
4. | | COMMERCIAL ACCOUNTS RECEIVABLE |
This section comprises:
| |
---|
| |
| 2003 |
|
Open invoices | 542,820 |
Returned checks | 1,071,186 |
Other commercial accounts receivable | 75,319 |
Open promissory notes (net) | 9,050,444 |
TOTAL | S/. 10,739,770 |
5 | | OTHER ACCOUNTS RECEIVABLE |
This section comprises:
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
| |
---|
| |
| 2003 |
|
Deposits in guarantee | 1,688 |
Personnel loans | 781.086 |
IGV (Fiscal Credit) | 544,758 |
Casino taxes | 29,191 |
Payments in advance to providers | 704, 571 |
Other accounts receivable | 6,621 |
TOTAL | S/. 2,067,915 |
6 | | EXPENSES PAID FOR IN ADVANCE |
This section comprises:
| |
---|
| |
| 2003 |
|
Insurance paid in advance | 17,695 |
Other differed charges | 34,564 |
Deferred income tax (50% | 971,729 |
Income tax, payments into account | 1,757 |
TOTAL | S/. 1,025,744 |
7. | | PROPERTIES, MACHINERY, AND EQUIPMENT |
This section comprises:
Balances as of December 31, 2003
| | | |
---|
| | Accrued | Net balance at |
| COST | depreciation | 12/31/2002 |
|
Land | 2,660,065 | 0 | 2,660,065 |
Buildings and other | 53,650,084 | 6,296,757 | 47,353,328 |
Transportation units | 1,160,659 | 641,912 | 518,747 |
Furniture and accouterments | 2,698,884 | 879,849 | 1,819,035 |
Diverse equipment | 12,123,444 | 5,350,093 | 6,773,350 |
Computing equipment | 538,263 | 182,153 | 356,110 |
In-progress works | 4,753 | 0 | 4,753 |
TOTAL | S/. 72,836,154 | 13,350,765 | 59,485,389 |
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
This section comprises:
Balances as of December 31, 2003
| | | |
---|
| | | |
| | Accrued | Net balance |
| COST | amortization | |
|
Pre-operation expenses | 3,768,378 | 3,768,378 | 0 |
Hotel software | 13,917 | 0 | 13,917 |
Receivable promissory notes (net) | 6,758,772 | 0 | 6,758,772 |
Deferred income tax | 971,729 | 0 | 971,729 |
Casino tax (credit) | 262,722 | 0 | 262,722 |
TOTAL | S/. 11,775,518 | 3,768,378 | 8,007,140 |
Related to the financed balance of Sunat development, for S/. 578,162:
1,509,400 common shares @ S/ represent the capital, 23.50 in nominal value each, subscribed and paid for, the total shareholders are not domiciled.
As of December 31, 2003, the shares corresponding to the balance originated by the re-issuance of capital are pending.
According to the pertinent legal provisions.
Distribution of dividends of cash and of shares issued, show an over-rate of 4.1%.
11 | | ACCRUED RESULTS AND RESERVES |
Profits as of December 31, 2003, were S/. 16,525,324.
According to the norms of the General Law of Partnerships, a minimum of 10% of the profits of each term must be kept as Legal Reserve, deducted from the income tax, until it reaches 20% of the capital, to compensate losses or it can be capitalized, and there is an obligation to replace it in both cases.
Sworn statements of income tax for 2003 are pending of review on the part of the fiscal management.
Lima, Peru, February 5, 2005
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
EMBLEM
College of Public Accountants of Lima
The Dean of the College of Public Accountants of Lima, in regard to:
The Board Directors in session on 05/02/2001 accorded incorporate
Edgar Alexander Arias Reategui
as an Active Member.
Therefore: This Diploma is issued to be recognized as an authorization to practice the profession according to
Law No. 13253.
Issued in Lima, on July 20, 2001
| |
---|
| |
[ILLEGIBLE] | [ILLEGIBLE] |
JULIO CESAR TRUJILLO MEZA | ANGEL AUGUSTO FEIJOO ROMERO |
DEAN | DIRECTOR-SECRETARY |
No. 28339
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
EMBLEM College of Public Accountants of Lima
AV. AREQUIPA 998 Y ALEJANDRO TIRADO 181 - SANTA BEATRIZ - LIMA
TELF: 417-500 - FAX: 433-3171 - APARTADO POSTAL 14-0-356 - LIMA 14 - PERU
0008189
8189
Acknowledgement of Authorization
The subscribing Dean and the Director Secretary of the College of Public Accountants of Lima, state that according to the archives of this institution it has been verified that:
ARIAS REATEGUI EDGAR ALEXANDER
REGISTRATION: 28339
DATE OF ISSUANCE: 5/2/2001
Authorize as of today to practice the professional functions granted by Law No. 13253, and according to the Statute and the Internal Rule Book of this School, this acknowledgement is issued to the requester for the effects and uses that may see fit. This acknowledgement is valid until 3/31/2005.
Lima, February 9, 2005
| |
---|
| |
[ILLEGIBLE] | [ILLEGIBLE] |
Angel Roberto Salazar Frisancho | Juan Carlos Orellano Antunez |
Dean | Director Secretary |
| |
---|
| |
| Bruce Grupo Diversion S.A.C. |
| Financial Statements to the year |
| that Ended on December 31, 2002 |
| and Report of the Independent |
| Auditors |
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
[Logo]
Doig
Levano
Carvajal & Associated, Civil Partnership
Accountants & Auditors
REPORT OF THE INDEPENDENT AUDITORS
To the Shareholders of
Bruce Grupo Diversion S.A.C.
We have audited the attached General Statements of Bruce Grupo Diversion S.A.C. as of December 31, 2004 and the respective earnings and losses statements, changes in the net patrimony, and the cash flow for the year ending on that date, adjusted to reflect the effects of variations of the acquisitive value of the Peruvian currency.
The preparation of said financial statements is the responsibility of the General Management of Bruce Grupo Diversion, S.A.C. Our responsibility is limited to issue an opinion on the reasonability of the balances reflected on financial statements based on the audit we prepared.
Our audit was made according to the audit rules generally accepted.
Such rules require us to plan and undertake the audit to obtain a reasonable security of the financial statements do not condone significant errors.
An audit includes the examination, based on selective tests, of the evidence backing figures and findings of the financial statements, also includes and assessment of the utilized accounting principles and the significant estimates made by management, as well as an assessment of the general presentations of the financial statements.
We estimate that our audit constitutes a reasonable foundation to support our opinion.
We consider that the adjusted financial statements reasonably show in all the important aspects, the financial status of Bruce Grupo Diversion S.A.C., as of December 31, 2004.
Certified by:
[ILLEGIBLE]
Carlos Eduardo Duig Orbegozo, C.P.A.
Auditor
License 14742
Lima, Peru, April 9, 2005
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
BRUCE GRUPO DIVERSION S.A.C
General Balance
For the year ended on December 31, 2004
Expressed inNuevos Soles
| | | |
---|
| | | |
ASSETS | Notes | 2004 | 2003 |
| | S/. | S/. |
CURRENT ASSETS |
Banks | | 4,590,206 | 2,907,278 |
Commercial accounts receivable | (Note 3) | 11,340,986 | 11,266,018 |
Other accounts receivable | (Note 4) | 2,620,344 | 2,169,243 |
Supplies | (Note 5) | 593,511 | 577,201 |
Expenses paid for in advance | (Note 6) | 1,098,857 | 1,076,006 |
|
CURRENT ASSETS SUBTOTAL | | 20,143,903 | 17,995,745 |
|
ASSETS NOT CURRENT |
Properties, machinery, and equipment (Net) | (Note 7) | | |
(Accrued Depreciation Net) | | 63,320,127 | 62,400,173 |
Other Assets (Net) | (Note 8) | | |
(Accrued Amortization Net) | | 5,971,355 | 8,399,490 |
|
NOT CURRENT ASSETS SUBTOTAL | | 69,291,482 | 70,799,663 |
|
TOTAL ASSETS | | 89,435,385 | 88,795,409 |
|
LIABILITIES |
|
CURRENT LIABILITIES |
Commercial accounts payable | (Note 9) | 1,124,518 | 555,193 |
Diverse accounts payable | (Note 10) | 1,280,236 | 1,123,297 |
CURRENT LIABILITIES SUBTOTAL | | 2,404,754 | 1,678,490 |
|
NOT CURRENT LIABILITIES |
Long term accounts payable | | 293,639 | 606,493 |
NOT CURRENT LIABILITIES SUBTOTAL | | 293,639 | 606,493 |
|
PATRIMONY |
|
Social capital | (Note 11) | 43,134,557 | 43,134,493 |
Accrued results | | 26,040,804 | 26,040,804 |
Term results | | 17,561,731 | 17,335,065 |
PATRIMONY SUBTOTAL | | 88,797,092 | 86,510,426 |
|
LIABILITIES AND PATRIMONY TOTAL | | 89,435,385 | 88,795,409 |
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
BRUCE GRUPO DIVERSION S.A.C
PROFITS AND LOSSES STATEMENT BY FUNCTION
For the year that ended on December 31, 2004
Expressed inNuevos Soles
| | |
---|
| | |
| 2004 | 2003 |
| S/. | S/. |
Net sales | 37,579,101 | 34,256,011 |
Cost of sales | (8,912,877) | (7,981,532) |
GROSS PROFITS | 28,866,224 | 28,273,479 |
|
Management expenses | (1,687,967) | (1,795,484) |
Expenses of sales | 2,628,224 | 2,493,417 |
OPERATION PROFITS | 24,350,03 | 21,984,578 |
|
OTHER INCOME (EXPENSES) |
Financial Income | 1,544,723 | 1,769.524 |
Financial Expenses | (852,563) | (1,105,841) |
Net, diverse | 146,943 | 578,071 |
REI from term | (100,949) | (163,399) |
Income tax | (7,526,456) | (5,727,868 |
|
RESULTS FOR THE TERM | 17,561,731 | 17,335,065 |
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
BRUCE GRUPO DIVERSION S.A.C
PROFITS AND LOSSES BY NATURE
For the year that ended on December 31, 2004
Expressed inNuevos Soles
| | |
---|
| | |
| 2004 | 2003 |
| S/. | S/. |
Net sales | 37,579,101 | 34,255,011 |
|
PRODUCTION FROM THE TERM | 37,579,101 | 34,255,011 |
|
CONSUMPTION |
Purchases of supplies | (609,109) | (727,548) |
Variation of supplies | (31,622) | (63,651) |
Third party services | (2,097,731) | (1,856,615) |
VALUE ADDED | 34,840,638 | 31,607,197 |
|
Personal | (2,493,392) | (2,336,988) |
Taxes | (1,931,369) | (1,649,867) |
GROSS SURPLUS FROM EXPLOITATION | 30,415,877 | 27,720,342 |
|
Diverse charges | (3,420,020) | (2,669,600) |
Probations of the term | (2,645,824) | (3,066,164) |
Diverse Income | 484,601 | 435,379 |
RESULTS OF EXPLOITATION | 240,834,635 | 22,419,957 |
|
Financial income | 1,544,723 | 1,769.524 |
Financial load | (852,563) | (1,105,641) |
|
Exceptional income | 37,577 | 213,602 |
Exceptional load | (375,235) | (70,910) |
RESULTS REFER REI AND TAXES | 25,189,137 | 23,226,332 |
|
Results of exposure to inflation | (100,928) | (163,399) |
Income tax | (7,526,456) | (5,727,868) |
|
RESULTS FROM TERM | 17,561,731 | 17,335,065 |
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
BRUCE GRUPO DIVERSION S.A.C
CASH FLOW STATEMENT
FOR THE YEAR THAT ENDED ON DECEMBER 31, 2004
EXPRESSED INNUEVOS SOLES
CONCILIATION OF NET PROFITS AND NET CASH UTILIZED
IN THE OPERATION ACTIVITIES:
| | |
---|
| | |
| 2004 | 2003 |
| S/. | S/. |
|
Profit from term | 17,561,731 | 17,335,065 |
|
More (less) |
Depreciation | 1,494,571 | 2,509,651 |
Intangible amortization | | 790,606 |
Payment of dividends | (17,335,065) | (8,627,108) |
Results of exposure to inflation | 100,949 | 163,399 |
Others | 275,596 | 543,082 |
|
Net changes in assets and liabilities accounts |
Decrease (Increase) in commercial accounts receivable | 269,190 | (549,266) |
Decrease (Increase)in other accounts receivable | (351,102) | (781,352) |
Decrease (Increase) in long term accounts receivable | 1,818,382 | (3,262,251) |
Decrease (Increase) in supplies | (16,310) | 76,468 |
Decrease (Increase) in advance payments | (22,851) | 20,840 |
Increase in commercial accounts payable | 569,325 | (59,315) |
Increase taxes table | 104,883 | 26,263 |
Increase in payable compensations | 85,034 | 18,698 |
Increase in other accounts payable | 103,645 | (320,660) |
Increase en social benefits | 33,544 | (193.605) |
|
NET CASH UTILIZED IN OPERATION ACTIVITIES | 4,511,355 | 7,696,317 |
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
BRUCE GRUPO DIVERSION S.A.C
CASH FLOW STATEMENT
FOR THE YEAR THAT ENDED ON DECEMBER 31, 2004
EXPRESSED IN NUEVOS SOLES
| | |
---|
| | |
OPERATION ACTIVITIES | 2004 | 2002 |
| S/. | S/. |
|
Collection from clients | 37,975,897 | 33.812,558 |
Other cash collections related to activities | 569,628 | 1,048,071 |
Payments for providers | (2,388,036) | (2,469,776) |
Payments for workers and third parties | (2,444,820) | (1,685,107) |
Payments of taxes | (9,422,503) | (9,133,361) |
Payments of dividends | (17,335,065) | (8,627,109) |
Financial income | 1,544,723 | 1,769,524 |
Financial expenses | (852,5630 | (1,105,841) |
Income from current party in long term account payable | 1,818,382 | (2,392,904) |
Other cash payments related to activities | (4,944,288) | (3,539,738) |
|
Net cash obtained through operation activities | 4,511,355 | 7,696,317 |
|
INVESTMENT OPERATIONS |
|
Purchases of properties, machinery, and equipment | (2,414,525) | (7,374,440) |
Purchases of intangibles | | |
Net Cash obtained (used in) in operation activities | (2,414,525) | (7,374,440) |
|
FINANCING ACTIVITIES |
|
Income from loan to shareholders | | (581,848) |
Payments to long term debt | (312,954) | (137,380) |
|
Net cash obtained (used in) in operation activities | (312,954) | (719,328) |
|
NET CASH INCREASE (DECREASE) | 1,783,876 | (397,451) |
|
RESULTS OF THE EXPOSURE TO INFLATION CAUSED BY CASH | (100,949) | (163,399) |
|
CASH AT HAND AT YEAR'S START | 2,907,278 | 3,468,129 |
|
CASH AT HAND AT YEAR'S END | 4,590,206 | 2,907,279 |
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
Bruce Grupo Diversion S.A.C.
NOTES TO THE FINANCIAL STATEMENTSFOR
THE YEAR ENDED ON DECEMBER 31, 2004
1.- CONSTITUTION AND FINANCIAL ACTIVITY
Before the“Notario Publico” from Lima, Dr. Fidel D’Jaima Torres Cevallos, the company was constituted on March 1, 1996; it was registered at the Registry for Legal Persons of Lima, registry No. 12470, on April 28, 1996, with the object of recreational activities such as casinos, slot machines, night club, discothèques,snack bar, restaurant (Chifa), and inn keeper, being this a list of names not a limit, since in accord with the General Board it could perform other activities allowed by the law, being its main financial activities: CASINO, SLOT MACHINES, AND INN KEEPER.
2.- ACCOUNTING PRINCIPLES AND PRACTICES
The important accounting principles and practices applied for the registration of the operations and the preparation of the financial statements were as follows:
Base for the Preparation of the Financial Statements:
The financial statements are prepared according to accounting principles in Peru, based on historical values are adjusted to reflect the effect on the variations of the acquisitive value of the Peruvian currency (Nuevos Sol S/.), utilizing factor adjustments derived from the Wholesale Price Index at the National Level (IPM). The methodology used for the adjustments corresponds to the one approved by Resolutions No. 2 and 3 of the Normative Council for Accounting which were in effect until November 2004.
The non-monetary assets and liabilities, the patrimonial accounts, and the accounts for the profits and losses statement are adjusted. The limits of re-expression are considered only for the applicable cases.
The monetary assets and liabilities are not adjusted because they are presented innuevos soles of acquisitive value at the date of the general balance. Balances in foreign currency are not adjusted because they are expressed innuevos soles at the exchange rate at the closing date.
The effect on the variations on the acquisitive value of the Peruvian currency over monetary assets and liabilities kept during the term, determines the result due to exposure to inflation, which is carried over to results.
Supplies
Supplies are presented with an adjusted cost or market value, whichever is less. The cost is determined establishing the age of the supplies according to the latest purchases; or that of diverse supplies, identifying its specific cost.
Properties, machinery, and equipment
Properties, machinery, and equipment are presented at the adjusted cost, not exceeding market value, minus the accrued depreciation. Depreciation is calculated with the straight-line method in relation to the estimated useful life of the goods. Renovations and improvements costs are charged to properties, machinery, and equipment; costs of renovations and improvements are charged to Properties, machinery, and equipment; maintenance and repairs costs are charged to expenses. In case of sales and other dispositions, the costs of goods and their accrued depreciation are eliminated and profits or losses are carried over to results.
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
Compensation for Length of Services
Compensation for length of services (CTS) is calculated according to pertinent legal provisions and deposited every semester at the banking institution chosen by the worker.
Profit per share
The profit per common share is calculated dividing the net profit for the fiscal term by the pondered average of the number of common shares circulating during the term. The pondered average utilized for the calculations, taking the current number of subscribed shares, as follows:
| | |
---|
| | |
| 2004 | 2003 |
Common shares | 1,509,400 | 1,509,400 |
Profit per share | 16.11 | 8.29 |
Foreign Currency
Balances in foreign currency at the end of the fiscal term are expressed innuevos soles at the exchange rate in offer and demand at the date, besides the use of the pondered exchange rate forSunat use,S/. 3.515 purchase and S/. 3.517 sale, for the year 2002, respectively and are summarized as follows:
| |
---|
| |
| 2004 |
|
Assets | 357,984 |
Liabilities | (1,019,685) |
Net | (661,701) |
3.- COMMERCIAL ACCOUNTS RECEIVABLE (Note 3)
This section comprises:
| |
---|
| |
| 2004 |
|
Open invoices | 591,471 |
Returned checks | 921,441 |
Open promissory notes (net) | 9,828,074 |
|
TOTAL | 11,340,986 |
4.- OTHER ACCOUNTS RECEIVABLE (Note 4)
This section comprises:
| |
---|
| |
| 2004 |
|
Deposits in guarantee | 1,688 |
Personnel loans | 626,173 |
Payments in advance to providers | 767,069 |
Other accounts receivable | 666,538 |
|
TOTAL | S/. 5,520,344 |
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
5.- SUPPLIES (Note 5)
This section comprises:
| |
---|
| |
| 2004 |
|
Merchandise | 78,066 |
Diverse supplies | 515,445 |
|
TOTAL | S/. 986,154 |
6.- EXPENSES PAID FOR IN ADVANCE (Note 6)
This section comprises:
| |
---|
| |
| 2004 |
|
Insurance paid for in advance | 19,046 |
Other deferred charges | 21,007 |
Deferred Income Tax | 1,019,344 |
Deferred Payments on Income Tax | 39,460 |
|
TOTAL | 1,098,857 |
7.- PROPERTIES, MACHINERY, AND EQUIPMENT (Note 7)
This section comprises:
Balances as of December 31, 2004
| | | |
---|
| | | |
| Adjusted | Accrued | Net balance at |
| | depreciation | 12/31/2002 |
|
Land | 2,716,909 | | 2,716,909 |
Buildings and other real estate | 57,631,441 | 6,775,295 | 50,856,146 |
Transportation units | 1,188,376 | 656,947 | 531,429 |
Furniture and accouterments | 2,708,687 | 1,101,711 | 1,606,976 |
Diverse equipment | 3,569,910 | 6,780,396 | 6,789,514 |
Computing equipment | 928,748 | 185,173 | 743,575 |
Works in-progress | 75,579 | | 75,579 |
|
TOTAL | 78,819,650 | 15,499,523 | 63,320,127 |
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
8.- OTHER ASSETS (Note 8)
This section comprises:
Balances as of December 31, 2004
| | | |
---|
| | | |
| | Accrued | |
| Cost | Amortization | Net Balance |
Pre-operation expenses | 3,953,028 | 3,953,028 | 2,716,909 |
Hotel software | 14,599 | | 14,599 |
Receivable promissory notes (net) | 4,937,412 | | 4,937,412 |
Deferred income tax (50%) | 1,019,344 | | 1,019,344 |
|
TOTAL | 9,924,383 | 3,953,028 | 5,971,355 |
9.- COMMERCIAL ACCOUNTS PAYABLE (Note 9)
This section comprises:
| |
---|
| |
| 2004 |
|
Open Invoices (Peruvian Cy.) | 104,833 |
Open Invoices (Foreign Cy.) | 1,019,685 |
TOTAL | 1,124,519 |
10.- DIVERSE ACCOUNTS PAYABLE (Note 10)
Balances as of December 31, 2004
| | | |
---|
| | | |
| Current | Not Current | Total |
Income Tax 4 and 5 | 2,111 | -- | 2,,111 |
ESSALUD | 10,617 | -- | 10,617 |
ONP (retirement funds) | 396 | -- | 256 |
AFP | 35,803 | -- | 35,803 |
Fraccionamiento SUNAT (Net) | 34,617 | 293,538 | 328,155 |
Game Tax | 282,297 | -- | 282,297 |
Municipal fees | 23,763 | -- | 23,763 |
Payable wages | 40,098 | -- | 14,889 |
Payable gratuities | 120,405 | -- | 120,405 |
Payable wages | 49,098 | -- | 49,098 |
Loans from third party | 189,773 | -- | 189,773 |
Services percentages | 47,651 | -- | 47,651 |
CTS | 44,081 | -- | 44,081 |
Progressive well | 195,579 | -- | 195,579 |
Tokens circulating currency | 40,130 | -- | 40,130 |
Pre-judicial conciliation | 27,442 | -- | 27,442 |
Participation in council | 38,251 | -- | 38,251 |
Deposit as guaranty | 115,374 | -- | 115,374 |
Other accounts payable | 7,123 | -- | 7,123 |
|
TOTAL | 1,280,235 | -- | 1,573,773 |
Rene Flores
Certification of the State of California #300304
Page 1 of 26
TRANSLATION OF ACCOUNTING REPORTS FROM SPANISH
11.- CAPITAL (Note 11)
Social capital, in historic currency, due to the capitalization of shareholders, has increased the number of shares from S/. 298,000.00 to S/. 1,509,400.00 with a nominal value of S/. 23.50 @, totally subscribed and paid for, 100% of them belonging to foreign investors.
As of December 31, 2004, an adjustment due to accrued monetary conversion amounting to S/. 7,663,657.46, is pending formalization.
12.- ACCRUED RESULTS
Profits as of December 31, 2002, were S/. 24,314,502
According to the norms of the General Law of Partnerships, a minimum of 10% of the profits of each term must be kept as Legal Reserve, deducted from the income tax, until it reaches 20% of the capital, to compensate losses or it can be capitalized, and there is an obligation to replace it in both cases.
13.- FISCAL SITUATION
Sworn statements of income tax for 2002 are pending of review on the part of the fiscal management.
Lima, Peru, April 9, 2005
Rene Flores
Certification of the State of California #300304
Page 1 of 26