Exhibit 99.1
MULTIPAY S.A.S.
Financial statements as of December 31, 2014 and 2013
EXTERNAL AUDITOR’S REPORT
To the Stockholders of
MULTYPAY S.A.S:
I have audited the accompanying financial statements of MULTYPAY S.A.S, which include the statement of financial position as of December 31, 2014 and 2013, and the profits and losses statements, and of cash flows for the periods those ended, and a summary of the significant accounting policies, as well as other explanatory notes.
Management is responsible for the preparation and accurate presentation of these financial statements in accordance with Accounting Standards accepted in the United States (USGAAP). This responsibility includes: designing, implementing, and keeping an adequate internal control system for the preparation and presentation of financial statements free of material misstatements, whether due to fraud or error; selecting and applying the appropriate accounting policies; as well as making reasonable accounting estimates under the circumstances.
My responsibility is to express an opinion on those financial statements, based upon ours audits. I obtained the information necessary to comply with my functions and conduct my work in accordance with auditing standards generally accepted in Colombia. These standards require that I plan and conduct the audit to obtain reasonable assurance about whether the financial statements are free of material misstatements. An audit of the financial statements includes examining, on a test basis, the evidence supporting the figures and disclosures in the financial statements. The audit procedures selected depend upon the professional judgment of the auditor, including his assessment of the risks of significant errors in the financial statements. In the risk assessment, the auditor considers the internal control of the Company that is relevant for the preparation and reasonable presentation of the financial statements, with the purpose of designing audit procedures appropriate under the circumstances. An audit also includes, assessing the accounting principles used and significant accounting estimates made by Management, as well as evaluating the general presentation of the financial statements. I consider that my audit provides a reasonable basis to express our opinion.
In my opinion, the aforementioned financial statements, present fairly, in all material respect, the financial position of MultyPay S.A.S as of December 31, 2014 and 2013, the results of its operations and the cash flows for the periods those ended, in conformity with Accounting Standards accepted in the United States (USGAAP)
/s/ NELSON RINCON ANGEL
NELSON RINCON ANGEL
T.P. 43081-T
December 6,2016
MULTIPAY S.A.S.
BALANCE SHEET
AS OF DECEMBER 31, 2014 AND 2013
(Amounts stated in dollars)
| | 2014 | | | 2013 | |
ASSETS | | | | | | | | |
Current assets | | | | | | | | |
| | | | | | | | |
Cash (Note 3) | | $ | 2,871 | | | $ | 3,561 | |
Accounts Receivable (Note 4) | | | 205,863 | | | | 158,418 | |
Accounts Receivable with related parties | | | - | | | | 788 | |
| | | | | | | | |
Total Current Assets | | | 208,734 | | | | 162,768 | |
| | | | | | | | |
Non-Current Assets | | | | | | | | |
| | | | | | | | |
Equipment, net (Note 5) | | | 22,041 | | | | 30,820 | |
Intangibles (Note 6) | | | 572,944 | | | | 789,384 | |
Other assets | | | - | | | | 639 | |
| | | | | | | | |
Total Non-Current Assets | | | 594,984 | | | | 820,843 | |
| | | | | | | | |
TOTAL ASSETS | | $ | 803,718 | | | $ | 983,611 | |
MULTIPAY S.A.S.
BALANCE SHEET
AS OF DECEMBER 31, 2014 AND 2013
(Amounts stated in dollars)
| | 2014 | | | 2013 | |
LIABILITIES | | | | | | | | |
| | | | | | | | |
Current Liabilities | | | | | | | | |
Financial obligations (Note 7) | | $ | 496,715 | | | $ | 582,478 | |
Suppliers (Note 8) | | | 38,123 | | | | 6,645 | |
Accounts payable (Note 9) | | | 119,723 | | | | 45,819 | |
Loans to related parties (Note 10) | | | 334,136 | | | | 197,913 | |
Taxes, encumbrances and rates (Note 11) | | | 68,019 | | | | 76,713 | |
Labor obligations (Note 12) | | | 22,255 | | | | 8,491 | |
Accrued liabilities and provisions (Note 13) | | | 26,142 | | | | 27,523 | |
Other liabilities (Note 14) | | | 13,512 | | | | 3,991 | |
| | | | | | | | |
Total current liabilities | | | 1,118,625 | | | | 949,572 | |
| | | | | | | | |
Long-Term Liabilities | | | | | | | | |
| | | | | | | | |
Financial obligations (Note 7) | | | - | | | | - | |
| | | | | | | | |
Total liabilities | | $ | 1,118,625 | | | $ | 949,572 | |
| | | | | | | | |
STOCKHOLDERS' EQUITY (DEFICIT) | | | | | | | | |
| | | | | | | | |
Capital stock | | $ | 1,385,728 | | | $ | 1,720,598 | |
Reserves | | | 5,413 | | | | 6,721 | |
Retained Earnings | | | (1,363,727 | ) | | | (1,208,441 | ) |
Results for the period | | | (342,321 | ) | | | (484,839 | ) |
| | | | | | | | |
TOTAL STOCKHOLDERS' EQUITY (DEFICIT) | | | (314,907 | ) | | | 34,039 | |
| | | | | | | | |
TOTAL LIABILITIES AND STOCKHOLDERS (DEFICIT) | | $ | 803,718 | | | $ | 983,611 | |
MULTIPAY S.A.S.
STATEMENT OF OPERATIONS AND OTHER COMPREHENSIVE RESULTS
AS OF DECEMBER 31, 2014 AND 2013
(Amounts stated in dollars)
| | 2014 | | | 2013 | |
| | | | | | |
Operating revenues (Note 15) | | $ | 765,135 | | | | S 1,301,528 | |
| | | | | | | | |
Returns and sales discounts (Note 15) | | | (32,998 | ) | | | (200,461 | ) |
| | | | | | | | |
Net sales | | | 732,137 | | | | 1,101,067 | |
| | | | | | | | |
Cost of operation and sales (Note 16) | | | (445,779 | ) | | | (717,711 | ) |
| | | | | | | | |
Gross profit | | | 286,358 | | | | 383,357 | |
| | | | | | | | |
Administration expenses (Note 17) | | | 427,447 | | | | 599,153 | |
Sales expenses (Note 17) | | | 50,019 | | | | 65,253 | |
| | | | | | | | |
Operating profit | | | (191,107 | ) | | | (281,049 | ) |
| | | | | | | | |
Other revenues | | | 2,602 | | | | 9,541 | |
Other disbursements | | | (153,815 | ) | | | (203,297 | ) |
| | | | | | | | |
Profit before taxes | | | (342,321 | ) | | | (474,805 | ) |
| | | | | | | | |
Income tax provision | | | - | | | | (10,034 | ) |
| | | | | | | | |
Loss for the period | | $ | (342,321 | ) | | $ | (484,839 | ) |
| | | | | | | | |
OTHER COMPREHENSIVE RESULTS | | | | | | | | |
| | | | | | | | |
Other comprehensive income or (deficit) | | | - | | | | - | |
| | | | | | | | |
Results for the period and other comprehensive results | | $ | (342,321 | ) | | $ | (484,839 | ) |
MULTIPAY S.A.S.
STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR THE PERIOD BETWEEN JANUARY 1 AND APRIL 6, 2015
| | Capital | | | Reserves | | | Retained Earnings | | | Results for the period | | | Total Equity (deficit) | |
| | | | | | | | | | | | | | | |
BALANCES AS OF DECEMBER 31, 2012 | | $ | 1,618,568 | | | $ | 4,867 | | | $ | (1,123,984 | ) | | $ | (217,255 | ) | | $ | 282,196 | |
| | | | | | | | | | | | | | | | | | | | |
Transfer to retained earnings | | | - | | | | | | | | (217,255 | ) | | | 217,255 | | | | - | |
Increase in equity | | | 235,257 | | | | - | | | | - | | | | - | | | | 235,257 | |
Results for the period | | | | | | | | | | | | | | | (484,839 | ) | | | (484,839 | ) |
Adjustment in conversion | | | (133,227 | ) | | | 1,854 | | | | 132,798 | | | | - | | | | 1,425 | |
| | | | | | | | | | | | | | | | | | | | |
BALANCES AS OF DECEMBER 31, 2013 | | $ | 1,720,598 | | | $ | 6,721 | | | $ | (1,208,441 | ) | | $ | (484,839 | ) | | $ | 34,039 | |
| | | | | | | | | | | | | | | | | | | | |
Transfer to retained earnings | | | - | | | | | | | | (484,839 | ) | | | 484,839 | | | | - | |
Adjustment of prior periods | | | - | | | | - | | | | - | | | | - | | | | - | |
Loss for the period | | | | | | | | | | | | | | | (342,321 | ) | | | (342,321 | ) |
Adjustment in conversion | | | (334,870 | ) | | | (1,308 | ) | | | 329,553 | | | | - | | | | (6,625 | ) |
| | | | | | | | | | | | | | | | | | | | |
BALANCES AS OF DECEMBER 31, 2014 | | | 1,385,728 | | | | 5,413 | | | | (1,363,727 | ) | | | (342,321 | ) | | | (314,907 | ) |
MULTIPAY S.A.S.
STATEMENT OF CASH FLOWS
AS OF DECEMBER 31, 2014 AND 2013
(Amounts stated in dollars)
| | 2014 | | | 2013 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | |
Net loss for the period | | $ | (342,321 | ) | | $ | (484,839 | ) |
Adjustments to reconcile loss with the net cash used in operating activities: | | | | | | | | |
Depreciation | | | - | | | | - | |
Income tax provisions | | | - | | | | - | |
| | | (342,321 | ) | | | (484,839 | ) |
| | | | | | | | |
Net changes in operating assets and liabilities: | | | | | | | | |
Inventory decrease | | | - | | | | - | |
Decrease in accounts receivable | | | (78,277 | ) | | | 59,864 | |
Accounts Receivable with related parties | | | 635 | | | | 71,870 | |
Decrease in inventories | | | - | | | | - | |
Decrease in intangibles | | | 62,807 | | | | (8,805 | ) |
Other assets | | | 515 | | | | (639 | ) |
Increase in suppliers | | | 32,772 | | | | (28,918 | ) |
Increase in accounts payable | | | 82,821 | | | | (184,755 | ) |
Increase in taxes, encumbrances and rates | | | 6,236 | | | | 54,555 | |
Decrease in labor obligations | | | 15,416 | | | | 3,561 | |
Increase in accrued liabilities and provisions | | | 3,975 | | | | 8,281 | |
Increase in other liabilities | | | 10,298 | | | | (9,446 | ) |
| | | | | | | | |
Total net cash flows provided by operating activities | | | 137,199 | | | | (34,432 | ) |
| | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | |
Increase in equipment | | | 2,781 | | | | 12,570 | |
| | | | | | | | |
Total net cash flows provided by investing activities | | | 2,781 | | | | 12,570 | |
| | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | |
| | | | | | | | |
Decrease in financial obligations | | | 27,601 | | | | 213,356 | |
Loans to related parties | | | 174,742 | | | | 35,343 | |
Decrease in equity | | | - | | | | 259,910 | |
| | | | | | | | |
Total net cash flows provided by financing activities | | | 202,344 | | | | 508,609 | |
| | | | | | | | |
NET DECREASE IN CASH | | | 3 | | | | 1,908 | |
| | | | | | | | |
CASH AT THE BEGINNING OF THE YEAR | | | 2,868 | | | | 1,653 | |
| | | | | | | | |
CASH AT THE END OF THE YEAR | | | 2,871 | | | | 3,561 | |
MULTIPAY S.A.S.
NOTES TO THE FINANCIAL STATEMENTS
AS OF DECEMBER 31, 2014 AND 2013
(Amounts stated in dollars)
MULTIPAY S.A., is a Colombian joint-stock company incorporated on December 02, 2008 through a private document, registered before the Chamber of Commerce of Bogota, D.C. on December 09, 2008 under No. 01260897 of Book IX. Its term goes until December 02, 2038.
The main corporate purpose of the Company is the integration and supply of solutions and the provision of e-commerce services and data and information processing, including the processing of transactions and payments made by means of electronic means through the different communication channels, as well as the collection and distribution operations through the very same means; the provision of administrative, economic, and technical advisory and consulting services in the IT and communications area, including the strategic planning, design and management of transactional networks, e-commerce and e-payment systems, and information systems in general; creation, design, development, implementation, installation, distribution, editing, maintenance, support and commercialization of information systems and programs (software), to be used in office equipment, computers, mobile devices, communications and telematics equipment, electronic equipment, and the like.
| 2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
a.Presentation of financial statements
The financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (USGAAP) and the functional currency is the Colombian peso. The financial statements were restated in US dollars using the market representative rate at the close of each year.
b.Operations carried out in Foreign Currency
All transactions carried out in currencies other than the Colombian peso are presented using the market representative exchange rates in force and effect on the dates of the operations. Balances in currencies other than the Colombian peso are updated according to the exchange rate in force at exercise closing. The exchange gains or losses of operations denominated in currencies other than the Colombian peso, together with the corresponding related hedging effects, are included in the statement of profits and losses.
c.Use of accounting estimates
The preparation of the financial statements in conformity with accounting principles generally accepted in the United States of America require Management to make estimates and assumptions that affect the amounts presented for assets and liabilities as of the balance sheet date, as well as the amounts presented as revenues and expenses during the corresponding period. The most significant estimates related to the preparation of financial statements of MultiPay relate to the allowance for doubtful accounts, and tax provisions, among others. Management considers that these estimates are adequate. Actual results might differ from those estimates.
d.Cash and cash equivalents
Cash equivalents are defined as cash on hand, banks and short-term deposits in banks. With an original maturity of three or less months.
e.Equipment
Equipment is presented at cost less accrued depreciation. Maintenance and repair expenses are imputed to operations as incurred. Depreciation is calculated using the straight-line method and it is charged to operations during the estimated useful life of the assets.
The useful lives of the assets are as follows:
-Office equipment, 10 years
-Computer and communications equipment, 5 years
f.Intangibles
The intangibles correspond to software formed for its own use, through which services related to the corporate purpose are rendered. In this respect, the Company capitalized the improvements made to the software up until 2014. The amortization is calculated through the straight-line method and it is charged to operations during the estimated useful life of the asset, which in this case is ten (10) years.
g.Labor obligations
This liability corresponds to the obligations that the Company has on account of the social benefits with its employees.
h.Income tax provision
The Company determines the income tax and income tax for equity (CREE) provisions based upon the taxable income or the presumptive income, whichever is greater, estimated at rates specified in the tax law; further, it records as deferred income tax the effect of the temporary difference between books and taxes in the treatment of certain items, provided that there is a reasonable expectation that those differences shall revert.
| 3. | CASH AND CASH EQUIVALENTS |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
General Cash | | $ | 648 | | | $ | - | |
Petty cash | | | 229 | | | | 252 | |
Banks | | | 1,994 | | | | 3,309 | |
| | $ | 2,871 | | | $ | 3,561 | |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
Clients | | $ | 140,404 | | | $ | 92,640 | |
Advanced payments and advances | | | 3,987 | | | | 1,401 | |
Deposits | | | - | | | | - | |
Prepaid taxes | | | 61,472 | | | | 64,377 | |
| | $ | 205,863 | | | $ | 158,418 | |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
Furniture and fixtures | | $ | 21,110 | | | $ | 33,867 | |
Computer and communications equipment | | | 43,980 | | | | 33,107 | |
Accrued depreciation | | | (43,049 | ) | | | (36,154 | ) |
| | $ | 22,041 | | | $ | 30,820 | |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
Software | | $ | 572,944 | | | $ | 789,384 | |
| | $ | 572,944 | | | $ | 789,384 | |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
Promissory notes | | $ | - | | | $ | 1,380 | |
Bank overdrafts | | | 281,323 | | | | 255,592 | |
Other obligations | | | 215,392 | | | | 325,505 | |
| | | | | | | | |
| | | 496,715 | | | | 582,478 | |
| | | | | | | | |
Long-term promissory notes | | | - | | | | - | |
| | | | | | | | |
| | $ | 496,715 | | | $ | 582,478 | |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
Supplires | | $ | 38,123 | | | $ | 6,645 | |
| | $ | 38,123 | | | $ | 6,645 | |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
| | | | | | |
Costs and expenses payable | | $ | 93,479 | | | $ | 23,413 | |
Withholding taxes | | | 12,320 | | | | 10,872 | |
Value Added Tax withheld | | | 3 | | | | - | |
Industry and Commerce Tax withheld | | | 1 | | | | 6 | |
Payroll withholdings and contributions | | | 7,108 | | | | 6,434 | |
Sundry creditors | | | 6,813 | | | | 5,093 | |
Other accounts payable | | | - | | | | - | |
| | | | | | | | |
| | $ | 119,723 | | | $ | 45,819 | |
| 10. | LOANS TO RELATED PARTIES |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
| | | | | | |
Loans with stockholders | | $ | 334,136 | | | $ | 197,913 | |
| | $ | 334,136 | | | $ | 197,913 | |
The amount corresponds to stockholders’ loans with the purpose that the Company had cash flow to comply with the contractual obligations, especially the payment of payroll, labor obligations and other liabilities.
| 11. | TAXES. ENCUMBRANCES AND RATES |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
| | | | | | |
Value Added Tax payable | | $ | 60,350 | | | $ | 70,646 | |
Industry and Commerce Tax payable | | | 7,669 | | | | 6,067 | |
| | | | | | | | |
| | $ | 68,019 | | | $ | 76,713 | |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
Salaries payable | | $ | - | | | $ | - | |
Consolidated severance pay | | | 9,276 | | | | - | |
Consolidated vacations | | | 12,979 | | | | 8,491 | |
| | | | | | | | |
| | $ | 22,255 | | | $ | 8,491 | |
| 13. | ACCRUED LIABILITIES AND PROVISIONS |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
Accrued liabilities and provisions | | $ | 26,142 | | | $ | 27,523 | |
Income tax | | | - | | | | - | |
| | | | | | | | |
| | $ | 26,142 | | | $ | 27,523 | |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
Advanced payments and advances received | | $ | 13,512 | | | $ | 3,991 | |
| | | | | | | | |
| | $ | 13,512 | | | $ | 3,991 | |
| 15. | STOCKHOLDERS (DEFICIT) |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
Subscribed and paid-in capital | | $ | 1,385,728 | | | $ | 1,720,598 | |
Reserves | | | 5,413 | | | | 6,721 | |
Retained Earnings | | | (1,363,727 | ) | | | (1,208,441 | ) |
Results for the period | | | (342,321 | ) | | | (484,839 | ) |
| | | | | | | | |
| | $ | 314,907 | | | $ | 34,039 | |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
Wholesale and retail trade | | $ | 201,211 | | | $ | 58,277 | |
Real estate, enterprise and rental activities | | | 563,924 | | | | 1,243,250 | |
Returns, rebates, and discounts in sales | | | (32,998 | ) | | | (200,461 | ) |
| | | 732,137 | | | | 1,101,067 | |
Non-operating | | | 2,602 | | | | 9,541 | |
| | | | | | | | |
| | $ | 734,738 | | | $ | 1,110,609 | |
| 17. | OPERATING COSTS AND SALES |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
Operating sales | | $ | 306,078 | | | $ | 503,620 | |
| | | | | | | | |
Operarting Costs | | | | | | | | |
Personnel expenses | | | 63,572 | | | | 128,901 | |
Fees | | | 11,525 | | | | 519 | |
Rentals | | | - | | | | 22,188 | |
Contributions and affiliations | | | - | | | | - | |
Services | | | 35,686 | | | | 19,598 | |
Maintenance and repair | | | 28,311 | | | | 39,928 | |
Sundry | | | 606 | | | | 2,956 | |
| | | | | | | | |
| | $ | 445,779 | | | $ | 717,711 | |
As of December 31, 2014 and 2013 this account included the following:
| | 2014 | | | 2013 | |
Operating - Administration | | | | | | | | |
Personnel expenses | | $ | 116,891 | | | $ | 45,880 | |
Fees | | | 78,980 | | | | 60,344 | |
| | 2014 | | | 2013 | |
Rentals | | | 46,423 | | | | 67,952 | |
Contributions and affiliations | | | - | | | | 1,297 | |
Insurance | | | 2,148 | | | | 1,865 | |
Services | | | 14,121 | | | | 19,563 | |
Legal expenses | | | 7,090 | | | | 7,672 | |
Maintenance and repair | | | 2,012 | | | | 3,041 | |
Travelling expenses | | | 2,734 | | | | 620 | |
Depreciation | | | 9,864 | | | | 11,960 | |
Amortization | | | 122,625 | | | | 166,895 | |
Provisions | | | 20,380 | | | | 206,900 | |
Sundry | | | 4,178 | | | | 5,164 | |
| | | | | | | | |
| | $ | 427,447 | | | $ | 599,153 | |
| | | | | | | | |
Operating - Sales | | | | | | | | |
Personnel expenses | | $ | 13,550 | | | $ | 37,658 | |
Fees | | | 1,913 | | | | - | |
Taxes | | | 8,107 | | | | 9,673 | |
Travelling expenses | | | - | | | | 4,194 | |
Services | | | 15,476 | | | | 5,318 | |
Amortization | | | 10,792 | | | | 7,817 | |
Sundry | | | 180 | | | | 593 | |
| | | | | | | | |
| | $ | 50,019 | | | $ | 65,253 | |
| | 2014 | | | 2013 | |
Non-operating | | | | | | | | |
Financial | | $ | 142,594 | | | $ | 150,940 | |
Extraordinary expenses | | | 19 | | | | 32,462 | |
Sundry expenses | | | 11,203 | | | | 19,895 | |
| | | | | | | | |
| | $ | 153,815 | | | $ | 203,297 | |
As of December 31, 2014 and 2013, the Company shows Going Concern problems, due to the fact that the losses have diminished equity below 50% of the capital stock, which causes the Company to be under a dissolution causal. The company’s Management are aware of this situation, and as of this date, they are reviewing the options to solve this situation.
Convergence into International Financial Reporting Standards:
In conformity with the provisions of Law 1314 de 2009, Regulatory Decree 2784 of December 2012 and Decree 3024 of 2013, the Company belongs to Group 2 of financial information preparers. The Company has to elaborate the Opening Statement of Financial Position as of January 1, 2015 and the issuance of the first financial statements under International Financial Reporting Standards will be as of December 31, 2016. The instances responsible for the preparation for convergence and their adequate compliance are the Board of Directors and the Legal Representatives.
As of the date of this report, the Company is in the process of elaborating first the financial statements as of December 31, 2016; for that reason, we do not know the definitive effect on the financial statements of the first-time adoption of the International Financial Reporting Standards.