International Eco Endeavors Corp.
Condensed Consolidated Interim Financial Statements
(Unaudited)
As at and for the nine months ended December 31, 2013 and as at and for the year ended March 31, 2013
(All amounts are expressed in Canadian dollars unless otherwise specified)
1
International Eco Endeavors Corp.
Condensed Consolidated Interim Statements of Financial Position
(Unaudited)
(Expressed in Canadian Dollars)
| | December 31 2013 (Unaudited) | |
| March 31 2013 (Audited) | |
| | | | | | |
Assets: | | | | | | |
Current Assets: | | | | | | |
Cash | $ | 28,852 | | $ | 22,640 | |
Accounts receivable | | 125,482 | | | 91,087 | |
Prepaid expenses (Note 4) | | 112,120 | | | 11,222 | |
Total Current Assets | | 266,454 | | | 124,949 | |
| | | | | | |
Property, plant and equipment (Note 7) | | 882,527 | | | 1,072,491 | |
Total Assets | $ | 1,148,981 | | $ | 1,197,440 | |
| | | | | | |
Liabilities and Deficiency | | | | | | |
Current Liabilities | | | | | | |
Accounts payable and accrued liabilities (Note 8) | $ | 152,081 | | $ | 226,863 | |
Royalty payments payable (Note 9) | | 71,375 | | | 50,153 | |
Loans payable (Note 8) | | 567,058 | | | 159,864 | |
Interest payable | | 281,953 | | | 132,511 | |
Total Current Liabilities | | 1,072,467 | | | 569,391 | |
| | | | | | |
Long-term debt (Note 5) | | 1,789,687 | | | 1,547,228 | |
Total Liabilities | | 2,862,154 | | | 2,116,619 | |
| | | | | | |
Deficiency: | | | | | | |
Share capital (Note 6) | | 741,017 | | | 741,017 | |
Accumulated other comprehensive loss | | (51,936 | ) | | (265,385 | ) |
Deficit | | (2,402,254 | ) | | (1,394,811 | ) |
Total Deficiency | | (1,713,173 | ) | | (919,179 | ) |
| | | | | | |
Total Liabilities and Deficiency | $ | 1,148,981 | | $ | 1,197,440 | |
See accompanying notes to the condensed interim consolidated financial statements.
These consolidated interim financial statements are authorized for issue by the Board of Directors on February 24, 2014.
These condensed consolidated interim financial statements are signed on the Company’s behalf by:
“Rob Abenante” | | “Marco Parente” |
President and CEO | | CFO |
2
International Eco Endeavors Corp.
Condensed Consolidated Interim Statement of Comprehensive Loss
(Unaudited)
(Expressed in Canadian Dollars)
| | 9 Months Ended December 31 2013 | | | 9 Month Ended December 31 2012 | |
| | | | | | |
Revenue | $ | 707,420 | | $ | 764,160 | |
Royalties | | (21,223 | ) | | - | |
Net Revenue | | 686,197 | | | 764,160 | |
| | | | | | |
Cost of Sales | | | | | | |
Cost of raw materials | | 785,949 | | | 227,117 | |
Direct labour | | 46,933 | | | 292,007 | |
Amortization | | 192,450 | | | 64,890 | |
Other | | 21,773 | | | 69,642 | |
| | 1,047,105 | | | 653,656 | |
| | | | | | |
Gross margin | | (360,908 | ) | | 110,503 | |
| | | | | | |
Operating Expenses | | | | | | |
Consulting and professional fees | | 17,245 | | | 391,100 | |
Legal fees | | - | | | 15,532 | |
Interest expense | | 149,441 | | | - | |
Office and administration | | 93,538 | | | 116,162 | |
Disposal Costs | | 347,877 | | | - | |
Travel | | 26,537 | | | 38,069 | |
Salaries and benefits | | 10,322 | | | - | |
Shares issued for services | | - | | | 50,000 | |
Website development | | 1,575 | | | 3,711 | |
Total Operating Expenses | | 646,535 | | | 614,574 | |
| | | | | | |
Net Loss For the Period | | 1,007,443 | | | 504,071 | |
| | | | | | |
Other Comprehensive Income | | | | | | |
Unrealized gain on translation of foreign operations | | 213,449 | | | - | |
| | | | | | |
Comprehensive Loss for the Period | $ | 793,994 | | $ | 504,071 | |
| | | | | | |
Net Loss Per Common Share | | (0.05 | ) | | (0.03 | ) |
| | | | | | |
Weighted Average Number of Shares Outstanding – Basic and diluted (Note 6) | | 15,982,062 | | | 15,700,281 | |
See accompanying notes to the condensed consolidated interim financial statements.
3
International Eco Endeavors Corp.
Condensed Consolidated Interim of Changes in (Deficiency) Equity
(Unaudited)
(Expressed in Canadian Dollars)
| | Number of hares | | | Share Capital | | | Accumulated Other Comprehensive Loss | | | Deficit | | | Total Equity (Deficiency) | |
| | | | | | | | | | | | | | | |
March 31, 2012 | | 13,240,000 | | $ | 653,000 | | $ | - | | $ | (491,957 | ) | $ | 161,043 | |
| | | | | | | | | | | | | | | |
Issuance of common shares | | 152,062 | | | 38,017 | | | - | | | - | | | 38,017 | |
Share-based compensation | | 2,500,000 | | | 50,000 | | | - | | | - | | | 50,000 | |
Comprehensive loss | | - | | | - | | | (265,385 | ) | | (902,854 | ) | | (1,168,239 | ) |
| | | | | | | | | | | | | | | |
March 31, 2013 | | 15,892,062 | | | 741,017 | | | (265,385 | ) | | (1,394,811 | ) | | (919,179 | ) |
| | | | | | | | | | | | | | | |
Comprehensive income (loss) | | - | | | - | | | 213,449 | | | (1,007,443 | ) | | (793,994 | ) |
| | | | | | | | | | | | | | | |
December 31, 2013 | | 15,892,062 | | $ | 741,017 | | $ | (51,936 | ) | $ | (2,402,254 | ) | $ | (1,713,173 | ) |
See accompanying notes to the condensed consolidated interim financial statements.
4
International Eco Endeavors Corp.
Condensed Consolidated Interim Statement of Cash Flows
(Unaudited)
(Expressed in Canadian Dollars)
| | 9 Months Ended December 31 2013 | | | Year Ended March 31 2013 | |
| | | | | | |
Operating Activities | | | | | | |
Net loss for the period | $ | (1,007,443 | ) | $ | (902,854 | ) |
Add items not involving cash: | | | | | | |
Loss on disposal of equipment Amortiza`tion | | 15,187 192,450 | | | 245,579 | |
Stock-based compensation | | - | | | 50,000 | |
Unrealized foreign exchange on translation of foreign operations | | 213,448 | | | (265,385 | ) |
Changes in non-cash working capital | | | | | | |
Accounts receivable | | (34,395 | ) | | (87,254 | ) |
Prepaid expenses | | (100,898 | ) | | (11,222 | ) |
Accounts payable and accrued liabilities | | (74,780 | ) | | (65,110 | ) |
Royalty payments payable | | 21,222 | | | 50,153 | |
Loans payable | | 407,194 | | | 159,864 | |
Interest payable | | 149,442 | | | 132,511 | |
| | (218,573 | ) | | (693,718 | ) |
| | | | | | |
Investing Activities | | | | | | |
Acquisition of power plant | | - | | | (894,960 | ) |
Acquisition of capital assets | | (17,674 | ) | | (35,354 | ) |
Cash acquired on acquisition | | - | | | 2,934 | |
| | (17,674 | ) | | (927,380 | ) |
| | | | | | |
Financing Activities | | | | | | |
Proceeds from long-term debt | | 242,459 | | | 1,547,228 | |
Shares issued for cash net of issuance costs | | - | | | 38,017 | |
| | 242,459 | | | 1,585,245 | |
| | | | | | |
Increase (Decrease) in Cash and Cash Equivalents | | 6,212 | | | (35,853 | ) |
| | | | | | |
Cash and Cash Equivalents, Beginning of Year | | 22,640 | | | 58,493 | |
| | | | | | |
Cash and Cash Equivalents, End of Year | $ | 28,852 | | $ | 22,640 | |
Supplemental disclosure with respect to cash flows (Note 10)
See accompanying notes to the condensed consolidated interim financial statements.
5
International Eco Endeavors Corp.
Notes to Condensed Consolidated Interim Statements
As at and for the nine months ended December 31, 2013 and as at and for the year ended March 31, 2013
(Unaudited - Expressed in Canadian Dollars)
1. | Description of Business |
| International Eco Endeavors Corp. (the “Company”) was incorporated under the laws of the Province of British Columbia, Canada on April 28, 2011. The address of the Company is 600 – 666 Burrard Street, Vancouver, British Columbia, V6C 3P6. The Company is primarily engaged in sourcing, developing, and operating renewable energy projects in Europe. |
| (a) | Statement of Compliance |
| These condensed interim financial statements have been prepared in accordance with the International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”) and Interpretations of the International Financial Reporting Interpretations Committee (“IFRIC”) applicable to the preparation of interim financial statements, including IAS 34, Interim Financial Reporting. The condensed interim financial statements should be read in conjunction with the annual audited financial statements for the year ended March 31, 2013, which have been prepared in accordance with IFRS as issued by the IASB. |
| These financial statements have been prepared on a historical cost basis except for financial instruments that have been measured at fair value. In addition, these financial statements have been prepared using the accrual basis of accounting, except for cash flow information. The prior period cash flow comparative information has not been prepared on a basis consistent with the most recent interim financial information, as it was impracticable to obtain the information. |
| (c) | Presentation and Functional Currency |
| The Company’s presentation and functional currency is the Canadian Dollar. The functional currency of its Hungarian subsidiary is the Hungarian Forint. |
| (d) | Critical Accounting Judgments and Estimates |
| The preparation of these consolidated financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and reported amounts of expenses during the period. Actual outcomes could differ from these estimates. Revisions to accounting estimates are recognized in the period in which the estimate is revised ad may affect both the period of revision and future periods. |
| In applying the Company's accounting policies, management has made certain judgments that may have a significant effect on the consolidated financial statements. Such judgments include the determination of the functional currencies and use of the going concern assumption. |
6
International Eco Endeavors Corp.
Notes to Condensed Consolidated Interim Statements
As at and for the nine months ended December 31, 2013 and as at and for the year ended March 31, 2013
(Unaudited - Expressed in Canadian Dollars)
2. | Basis of Preparation (Continued) |
| (d) | Critical Accounting Judgments and Estimates (Continued) |
| i) | Determination of functional currencies |
| In determining the Company's functional currency, it periodically reviews its primary and secondary indicators as stipulated under IAS 21 "The Effects of Changes in Foreign Exchange Rates" to assess the primary economic environment in which the entity operates in determining the Company's functional currencies. The Company analyzes the currency that mainly influences labor, material and other costs of providing goods or services which is often the currency in which such costs are denominated and settled. The Company also analyzes secondary indicators such as the currency in which funds from financing activities such as equity issuances are generated and the funding dependency of the parent company whose predominant transactional currency is the Canadian dollar. Determining the Company's predominant economic environment requires significant judgment. |
| These financial statements have been prepared in accordance with IFRS on a going concern basis, which assumes the realization of assets and discharge of liabilities in the normal course of business within the foreseeable future. Management uses judgment to assess the Company’s ability to continue as a going concern and the existence of conditions that cast doubt upon the going concern assumption. It is management’s assessment that the going concern assumption is appropriate. |
| The consolidated financial statements include estimates which, by their nature, are uncertain. The impacts of such estimates are pervasive throughout the consolidated financial statements, and may require accounting adjustments based in future occurrences. |
| iii) | Useful life of equipment |
| Each significant component of an item of equipment is depreciated over its estimated useful life. Estimated useful lives are determined based on current facts and past experience, and take into consideration the anticipated physical life of the asset, existing long-term sales agreements and contracts, current and forecasted demand, the potential technological obsolescence, and regulations. |
7
International Eco Endeavors Corp.
Notes to Condensed Consolidated Interim Statements
As at and for the nine months ended December 31, 2013 and as at and for the year ended March 31, 2013
(Unaudited - Expressed in Canadian Dollars)
3. | Significant Accounting Policies |
| The accounting policies applied by the Company in these condensed consolidated interim financial statements are the same as those applied by the Company in its consolidated financial statements as at and for the year ended March 31, 2013, except as stated below. |
| On January 1, 2013, the Company adopted new standards with respect to consolidations (IFRS 10), joint arrangements (IFRS 11), disclosure of interests in other entities (IFRS 12), fair value measurements (IFRS 13) and amendments to financial instruments disclosures (IFRS 7). The adoption of these standards had no impact on the amounts recorded in the consolidated financial statements as at December 31, 2013 or on the comparative periods. |
| During the period ended December 31, 2013, the Company prepaid $112,120 as a deposit on the long term supply of raw materials, and grinding services. The contract is set to expire on September 30, 2014. |
| The Company issued a convertible financial instrument pursuant to a total borrowing facility of $2,000,000 Canadian dollars at an interest rate of 12% per annum to a single note holder. The convertible financial instrument is due on the 60th day after the Company becomes a public entity or closes a debt, equity or convertible financing. The debenture is convertible at a rate of $0.25 per share if the Company becomes a public entity. As the event is currently undeterminable at this time, the conversion feature has been assessed to have no fair value. The debt is secured by the first charge of the Company’s personal property. The Company pays the note holder a royalty of 3% of revenues in exchange for financial support and advisory services |
| Unlimited common shares, no par value |
8
International Eco Endeavors Corp.
Notes to Condensed Consolidated Interim Statements
As at and for the nine months ended December 31, 2013 and as at and for the year ended March 31, 2013
(Unaudited - Expressed in Canadian Dollars)
6. | Share Capital (Continued) |
| Basic net income (loss) per share is calculated by dividing the net income (loss) available to common shareholders by the weighted average number of common shares outstanding during the period. |
| | | December 31 2013 | | | March 31 2013 | |
| Weighted average number of common shares | | 15,982,062 | | | 15,700,281 | |
7. | Property, Plant, and Equipment |
| | | Land | | | Building | | | Machinery | | | Total | |
| | | | | | | | | | | | | |
| Cost | | | | | | | | | | | | |
| Balance at April 1, 2013$ | | 4,907 | | $ | 499,366 | | $ | 813,796 | | $ | 1,318,069 | |
| Additions | | - | | | - | | | 17,674 | | | 17,674 | |
| Dispositions | | - | | | - | | | (65,287 | ) | | (65,287 | ) |
| Balance at December 31, 2013 | | 4,907 | | | 499,366 | | | 766,183 | | | 1,270,456 | |
| | | | | | | | | | | | | |
| Accumulated Depreciation | | | | | | | | | | | | |
| Balance at April 1, 2013 | | - | | | 110,572 | | | 135,007 | | | 245,579 | |
| Depreciation for the period | | - | | | 48,199 | | | 144,251 | | | 192,450 | |
| Accumulated depreciation on disposed assets | | - | | | - | | | (50,145 | ) | | (50,145 | ) |
| Balance at December 31, 2013 | | - | | | 158,771 | | | 229,113 | | | 387,884 | |
| | | | | | | | | | | | | |
| Carrying amounts | | | | | | | | | | | | |
| As at December 31, 2013$ | | 4,907 | | $ | 340,595 | | $ | 537,070 | | $ | 882,572 | |
8. | Related Parties and Loans Payable |
| The Company undertakes transactions with related parties that are generally on the same terms as those accorded to unrelated third parties. The Company completed transactions with, Emerald Power Consulting Inc. (“Emerald”), which has a common director and officer with the Company. During the nine month period the Company reimbursed office and administrative expenses to Emerald amounting to $45,699 (Year ended March 31, 2013 - $102,270). As at December 31, 2013, $43 (March 31, 2013 - $43) was included in accounts payable to Emerald. In addition as at December 31, 2013, an officer and director of the Company had advanced $84,189 to the Company which is included in loans payable. |
9
International Eco Endeavors Corp.
Notes to Condensed Consolidated Interim Statements
As at and for the nine months ended December 31, 2013 and as at and for the year ended March 31, 2013
(Unaudited - Expressed in Canadian Dollars)
8. | Related Parties and Loans Payable (Continued) |
| Loans payable of $567,058 (March 31, 2013 - $159,864) is comprised of advances from arm’s length parties in the amount of $482,239 and the related party amount reported above. The loans payable are unsecured, non-interest bearing and have no fixed repayment terms. |
| The Company is required to make royalty payments of 3% of revenues to the long-term note holder. These royalties are calculated on a quarterly basis. As of December 31, 2013 $48,316 is owed to the note holder (March 31, 2013 - $27,094). |
| In addition, the Company is required to make royalty payments of 10% of earnings before interest, taxes, depreciation, and amortization to an arms-length corporation in exchange for financial and advisory services. These royalties are calculated on a quarterly basis. As of December 31, 2013 $23,059 is owed to the Corporation (March 31, 2013 - $23,059). |
10. | Supplemental Disclosure With Respect to Cash Flow |
| | | 9 MONTHS ENDED DECEMBER 31, 2013 | | | YEAR ENDED MARCH 31, 2013 | |
| | | | | | | |
| Cash paid for income taxes | $ | - | | $ | - | |
| Cash paid for interest | $ | - | | $ | - | |
| There were no material non-cash investing and financing transactions for the 9 months ended December 31, 2013. |
10