Exhibit 99.2
BRAVEHEART FINANCIAL SERVICES LIMITED (UNAUDITED)
| | |
CONTENTS | | |
| | Page |
Profit and loss account | | 1 |
| |
Balance sheet | | 2 |
| |
Notes to the financial accounts | | 3-6 |
BRAVEHEART FINANCIAL SERVICES LIMITED (UNAUDITED)
| | | | | | | |
PROFIT AND LOSS ACCOUNT FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2006 |
| | Notes | | 6 months to 30 September 2006 £ | | | 6 months to 30 September 2005 £ |
Turnover | | | | 1,752,143 | | | — |
| | | |
Administrative expenses | | | | (838,260 | ) | | — |
| | | | | | | |
Profit on ordinary activities before taxation | | 2 | | 913,883 | | | — |
| | | |
Tax on profit on ordinary activities | | 3 | | (198,487 | ) | | — |
| | | | | | | |
Profit on ordinary activities after taxation | | 9 | | 715,396 | | | — |
| | | | | | | |
The notes on pages 3 to 6 form part of these financial accounts.
Page 1
BRAVEHEART FINANCIAL SERVICES LIMITED (UNAUDITED)
| | | | | | | | | | | | |
BALANCE SHEET |
| | Notes | | £ | | | As at 30 September 2006 £ | | | £ | | As at 30 September 2005 £ |
Fixed assets | | | | | | | | | | | | |
Tangible assets | | 4 | | | | | 39,852 | | | | | — |
| | | | | |
Current assets | | | | | | | | | | | | |
Debtors | | 5 | | 853,193 | | | | | | 1 | | |
Cash at bank and in hand | | | | 1,050,284 | | | | | | — | | |
| | | | | | | | | | | | |
| | | | 1,903,477 | | | | | | 1 | | |
| | | | | |
Creditors: amounts falling due within one year | | 6 | | (974,313 | ) | | | | | — | | |
| | | | | | | | | | | | |
Net current assets | | | | | | | 929,164 | | | | | 1 |
| | | | | | | | | | | | |
Total assets less current liabilities | | | | | | | 969,016 | | | | | 1 |
| | | | | |
Creditors: amounts falling due after more than one year | | 7 | | | | | (100,000 | ) | | | | — |
| | | | | | | | | | | | |
| | | | | | | 869,016 | | | | | 1 |
| | | | | | | | | | | | |
Capital and reserves | | | | | | | | | | | | |
Called up share capital | | 8 | | | | | 200,191 | | | | | 1 |
Profit and loss account | | 9 | | | | | 668,825 | | | | | — |
| | | | | | | | | | | | |
Shareholders’ funds - equity interests | | 10 | | | | | 869,016 | | | | | 1 |
| | | | | | | | | | | | |
The notes on pages 3 to 6 form part of these financial accounts.
Page 2
BRAVEHEART FINANCIAL SERVICES LIMITED (UNAUDITED)
NOTES TO THE FINANCIAL ACCOUNTS
| | | | | | | | | | |
FOR THE 6 MONTH PERIODS ENDED 30 SEPTEMBER 2006 AND 2005 |
The financial accounts are prepared under the historical cost convention.
Turnover represents amounts receivable for goods and services net of VAT and trade discounts.
1.3 | Tangible fixed assets and depreciation |
Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:
| | |
Fixtures, fittings & equipment | | 3 years |
Motor vehicles | | 4 years |
| | | | | | |
2 | | Operating profit | | 6 months to 30 September 2006 £ | | 6 months to 30 September 2005 £ |
| | Operating profit is stated after charging: | | | | |
| | Depreciation of tangible assets | | 4,085 | | — |
| | | | | | |
| | | |
3 | | Taxation | | 6 months to 30 September 2006 £ | | 6 months to 30 September 2005 £ |
| | Domestic current year tax | | | | |
| | U.K. corporation tax | | 198,487 | | — |
| | | | | | |
| | Current tax charge | | 198,487 | | — |
| | | | | | |
Page 3
BRAVEHEART FINANCIAL SERVICES LIMITED (UNAUDITED)
NOTES TO THE FINANCIAL ACCOUNTS (continued)
FOR THE 6 MONTH PERIODS ENDED 30 SEPTEMBER 2006 AND 2005
| | | | | | |
4 | | Tangible fixed assets | | | | Fixed assets £ |
| | Cost | | | | |
| | At 1 April 2006 | | | | 29,000 |
| | Additions | | | | 22,187 |
| | | | | | |
| | At 30 September 2006 | | | | 51,187 |
| | | | | | |
| | Depreciation | | | | |
| | At 1 April 2006 | | | | 7,250 |
| | Charge for the period | | | | 4,085 |
| | | | | | |
| | At 30 September 2006 | | | | 11,335 |
| | | | | | |
| | Net book value | | | | |
| | At 30 September 2006 | | | | 39,852 |
| | | | | | |
| | | |
5 | | Debtors | | As at 30 September 2006 £ | | As at 30 September 2005 £ |
| | Other debtors | | 853,193 | | 1 |
| | | | | | |
| | | |
6 | | Creditors: amounts falling due within one year | | As at 30 September 2006 £ | | As at 30 September 2005 £ |
| | Trade creditors | | 75,559 | | — |
| | Taxation and social security | | 376,852 | | — |
| | Other creditors | | 521,902 | | — |
| | | | | | |
| | | | 974,313 | | — |
| | | | | | |
Page 4
BRAVEHEART FINANCIAL SERVICES LIMITED (UNAUDITED)
NOTES TO THE FINANCIAL ACCOUNTS (continued)
FOR THE 6 MONTH PERIODS ENDED 30 SEPTEMBER 2006 AND 2005
7 | Creditors: amounts falling due after more than one year |
| | | | |
| | As at 30 September 2006 £ | | As at 30 September 2005 £ |
Other creditors - subordinated loan | | 100,000 | | — |
| | | | |
Analysis of loans | | | | |
Wholly repayable within five years | | 100,000 | | — |
| | | | |
| | | | |
| | As at 30 September 2006 £ | | As at 30 September 2005 £ |
Authorised | | | | |
100,000 Ordinary shares of 1p each | | 1,000 | | 1,000 |
| | | | |
Allotted, called up and fully paid | | | | |
1,000 Ordinary shares of 1p each | | 10 | | 1 |
200,181 Preference shares of £1 each | | 200,181 | | — |
| | | | |
9 | Statement of movements on profit and loss account |
| | | | | |
| | | | Profit and loss account £ | |
Balance at 1 April 2006 | | | | (46,571 | ) |
Retained profit for the period | | | | 715,396 | |
| | | | | |
Balance at 30 September 2006 | | | | 668,825 | |
| | | | | |
Page 5
BRAVEHEART FINANCIAL SERVICES LIMITED (UNAUDITED)
NOTES TO THE FINANCIAL ACCOUNTS (continued)
FOR THE 6 MONTH PERIODS ENDED 30 SEPTEMBER 2006 AND 2005
10 | Reconciliation of movements in shareholders’ funds |
| | | | | |
| | As at 30 September 2006 £ | | | As at 30 September 2005 £ |
Profit for the financial period | | 715,396 | | | — |
Proceeds from issue of shares | | 200,181 | | | 1 |
| | | | | |
Net addition to shareholders’ funds | | 915,577 | | | 1 |
Opening shareholders’ funds | | (46,561 | ) | | — |
| | | | | |
Closing shareholders’ funds | | 869,016 | | | 1 |
| | | | | |
Page 6