SlideShare ist ein Scribd-Unternehmen logo
1 von 13
Downloaden Sie, um offline zu lesen
JAZZIT SIMPLE EXAMPLE LTD.
                                Financial Statements
                            Year Ended September 30, 2013
                                     (Unaudited)




Jazzit CaseWare Made Easy
JAZZIT SIMPLE EXAMPLE LTD.
Index to Financial Statements
Year Ended September 30, 2013
(Unaudited)




                                              Page

REVIEW ENGAGEMENT REPORT                        1

FINANCIAL STATEMENTS

  Balance Sheet                                 2

  Statement of Income and Retained Earnings     3

  Statement of Cash Flows                       4

  Notes to Financial Statements               5 - 10

  Expenses (Schedule 1)                        11




Jazzit CaseWare Made Easy
www.jazzit.pro




                                 REVIEW ENGAGEMENT REPORT



To the Shareholders of Jazzit Simple Example Ltd.

We have reviewed the balance sheet of Jazzit Simple Example Ltd. as at September 30, 2013 and the
statements of income and retained earnings and cash flows for the year then ended. Our review was
made in accordance with Canadian generally accepted standards for review engagements and,
accordingly, consisted primarily of inquiry, analytical procedures and discussion related to information
supplied to us by the company.

A review does not constitute an audit and, consequently, we do not express an audit opinion on these
financial statements.

Based on our review, nothing has come to our attention that causes us to believe that these financial
statements are not, in all material respects, in accordance with Canadian accounting standards for private
enterprises.




Calgary, Alberta
November 15, 2013                                                                   CHARTERED ACCOUNTANTS




            Suite 229, 2116 - 27 Avenue NE, Calgary, Alberta T2E 7A6   Ph: 403.670.7385   Fax: 403.670.7590
JAZZIT SIMPLE EXAMPLE LTD.
Balance Sheet
September 30, 2013
(Unaudited)

                                                                     2013            2012

ASSETS
CURRENT
  Cash                                                           $   2,843,229   $     736,455
  Marketable securities (Note 4)                                         3,150           5,150
  Accounts receivable                                                4,114,813       5,500,114
  Inventories (Note 5)                                                 857,063         792,799
  Prepaid expenses                                                       6,391           5,783
  Due from shareholders (Note 6)                                       200,000            -

                                                                     8,024,646       7,040,301
PROPERTY, PLANT AND EQUIPMENT (Note 7)                               6,312,589       4,742,119
INCORPORATION COSTS (Note 8)                                           231,486         238,196
DUE FROM SHAREHOLDERS (Note 6)                                         125,000            -

                                                                 $ 14,693,721    $ 12,020,616

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT
  Accounts payable                                               $   4,506,731   $   3,489,256
  Income taxes payable                                                  71,854          45,383
  Management fees payable                                              473,629         546,138
  Callable debt due in one year (Note 9)                               238,500         251,664
  Current portion of long term debt (Note 10)                           61,500            -
  Current portion of obligations under capital lease (Note 11)          25,000          25,000
  Goods and services tax payable                                        93,122            -
  Bonuses payable                                                      250,000            -

                                                                     5,720,336       4,357,441
   Callable debt due thereafter (Note 9)                             1,335,371       1,160,021

                                                                     7,055,707       5,517,462
LONG TERM DEBT (Note 10)                                               399,629         200,000
OBLIGATIONS UNDER CAPITAL LEASE (Note 11)                              100,000         125,000
DUE TO RELATED PARTIES (Note 12)                                     1,000,000       1,000,000
DUE TO SHAREHOLDERS (Note 6)                                              -             25,000

                                                                     8,555,336       6,867,462

SHAREHOLDERS' EQUITY
  Share capital (Note 13)                                                  373             373
  Retained earnings                                                  6,138,012       5,152,781

                                                                     6,138,385       5,153,154

                                                                 $ 14,693,721    $ 12,020,616



APPROVED BY THE SOLE DIRECTOR

_____________________________ Director

See notes to financial statements
Jazzit CaseWare Made Easy                           2
JAZZIT SIMPLE EXAMPLE LTD.
Statement of Income and Retained Earnings
Year Ended September 30, 2013
(Unaudited)

                                                          2013              2012


TRADE SALES                                         $ 20,406,850      $ 20,715,550

COST OF SALES
  Opening Inventory                                        792,799         3,599,866
  Purchases                                             20,343,744        19,566,873

                                                        21,136,543        23,166,739
   Closing Inventory                                      (857,063)         (792,799)

                                                        20,279,480        22,373,940

GROSS PROFIT (1%; 2012 - (8)%)                            127,370         (1,658,390)

FEES
  Commissions                                              221,278            88,075
  Management fees                                        5,000,000         8,000,000

                                                         5,221,278         8,088,075

EXPENSES (Schedule 1)                                    4,305,813         5,333,280

INCOME FROM OPERATIONS                                   1,042,835         1,096,405

OTHER INCOME
  Dividend income                                           25,000              -
  Gain on disposal of assets                                 4,000              -
  Unrealized gain (loss) on other investments                  250              -

                                                            29,250              -

INCOME BEFORE INCOME TAXES                               1,072,085         1,096,405

INCOME TAXES                                                71,854          423,052

NET INCOME                                               1,000,231          673,353

RETAINED EARNINGS - BEGINNING OF YEAR                    5,152,781         4,479,428

                                                         6,153,012         5,152,781
DIVIDENDS PAID                                             (15,000)             -

RETAINED EARNINGS - END OF YEAR                     $    6,138,012    $    5,152,781




See notes to financial statements
Jazzit CaseWare Made Easy                       3
JAZZIT SIMPLE EXAMPLE LTD.
Statement of Cash Flows
Year Ended September 30, 2013
(Unaudited)

                                                                   2013              2012


OPERATING ACTIVITIES
  Net income                                                  $   1,000,231     $     673,353
  Items not affecting cash:
     Amortization of property, plant and equipment                  563,584           475,075
     Amortization of intangible assets                                6,710              -
     Gain on disposal of assets                                      (4,000)             -
     Unrealized gain (loss) on other investments                       (250)             -

                                                                  1,566,275         1,148,428
Changes in non-cash working capital (Note 15)                     2,634,990           568,027

   Cash flow from operating activities                            4,201,265         1,716,455

INVESTING ACTIVITIES
     Purchase of property, plant and equipment                    (2,145,437)       (2,000,000)
     Proceeds on disposal of property, plant and equipment            15,381              -
     Proceeds from sale (purchase) of marketable securities            2,250            (5,000)

   Cash flow used by investing activities                         (2,127,806)       (2,005,000)

FINANCING ACTIVITIES
     Dividends paid                                                 (15,000)             -
     Advances from related parties                                     -            1,000,000
     Advances from (to) shareholders                               (350,000)           25,000
     Proceeds from callable debt financing                          200,000              -
     Proceeds from long term financing                              322,629              -
     Repayment of callable debt                                     (37,814)             -
     Repayment of long term debt                                    (61,500)             -
     Repayment of obligations under capital lease                   (25,000)             -

   Cash flow from financing activities                               33,315         1,025,000

INCREASE IN CASH FLOW                                             2,106,774           736,455

Cash - beginning of year                                            736,455               -

CASH - END OF YEAR                                            $   2,843,229     $     736,455

CASH FLOWS SUPPLEMENTARY INFORMATION
Interest received                                             $         -       $         -

Interest paid                                                 $     195,102     $         -

Income taxes paid                                             $      45,383     $     377,669




See notes to financial statements
Jazzit CaseWare Made Easy                        4
JAZZIT SIMPLE EXAMPLE LTD.
Notes to Financial Statements
Year Ended September 30, 2013
(Unaudited)


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Inventory

     Inventory is valued at the lower of cost and net realizable value with the cost being determined on a
     first-in, first-out basis.

     Property, plant and equipment

     Property, plant and equipment are stated at cost or deemed cost less accumulated amortization.
     Property, plant and equipment are amortized over their estimated useful lives on a declining balance
     basis at the following rates and methods:

        Land                                                             non-amortizable
        Buildings                                                4%      declining balance method
        Equipment                                               20%      declining balance method
        Motor vehicles                                          30%      declining balance method
        Furniture and fixtures                                  20%      declining balance method

     The organization regularly reviews its property, plant and equipment to eliminate obsolete items.
     Government grants are treated as a reduction of property, plant and equipment cost.

     Property, plant and equipment acquired during the year but not placed into use are not amortized
     until they are placed into use.

     Callable debt

     The organization's demand loans are classified as current liabilities because the lender has the right
     to demand repayment within one year.


2.   DESCRIPTION OF BUSINESS

     Jazzit Simple Example Ltd. (the "company") is incorporated under the Business Corporations Act of
     Alberta. The company's principal business activity is.....


3.   FINANCIAL INSTRUMENTS

     The company is exposed to various risks through its financial instruments and has a comprehensive
     risk management framework to monitor, evaluate and manage these risks. The following analysis
     provides information about the company's risk exposure and concentration as of September 30,
     2013.

     Credit risk

     Credit risk arises from the potential that a counter party will fail to perform its obligations. The
     company is exposed to credit risk from customers. In order to reduce its credit risk, the company
     reviews a new customer's credit history before extending credit and conducts regular reviews of its
     existing customers' credit performance. An allowance for doubtful accounts is established based
     upon factors surrounding the credit risk of specific accounts, historical trends and other information.
     The company has a significant number of customers which minimizes concentration of credit risk.

                                                                                                (continues)




Jazzit CaseWare Made Easy                            5
JAZZIT SIMPLE EXAMPLE LTD.
Notes to Financial Statements
Year Ended September 30, 2013
(Unaudited)


3.   FINANCIAL INSTRUMENTS (continued)

     Liquidity risk

     Liquidity risk is the risk that an entity will encounter difficulty in meeting obligations associated with
     financial liabilities. The company is exposed to this risk mainly in respect of its receipt of funds from
     its customers and other related sources, long-term debt, obligations under capital leases,
     contributions to the pension plan, and accounts payable.

     Currency risk

     Currency risk is the risk to the company's earnings that arise from fluctuations of foreign exchange
     rates and the degree of volatility of these rates. The company is exposed to foreign currency
     exchange risk on cash, accounts receivable, and accounts payable held in U.S. dollars. The
     company does not use derivative instruments to reduce its exposure to foreign currency risk.


4.   MARKETABLE SECURITIES
                                                                                 2013               2012

     Wyle's Acme Company                                                    $        2,000     $        1,650
     Tweetie's Bird Seed Co.                                                            75              2,500
     Sylvester's Cat Nip Inc.                                                        1,075              1,000

                                                                            $        3,150     $        5,150



5.   INVENTORIES

                                                                                 2013               2012

     Merchandise                                                            $     797,063      $     717,799
     Other                                                                         35,000             45,000
     Supplies                                                                      25,000             30,000

                                                                            $     857,063      $     792,799




Jazzit CaseWare Made Easy                             6
JAZZIT SIMPLE EXAMPLE LTD.
Notes to Financial Statements
Year Ended September 30, 2013
(Unaudited)


6.   DUE TO SHAREHOLDERS
                                                                                      2013              2012

     Current portion due from shareholders
       Due to (from) individual shareholder 1 - current                      $        150,000     $         -
       Due to (from) individual shareholder 2 - current                                50,000               -

                                                                                      200,000               -

     Long term portion due from shareholder
        Due to (from) individ shareholder 1 - long term                               125,000               -

                                                                             $        325,000     $         -

     Insert the details of your note here.

     Long term portion due to shareholder
        Due to (from) individ shareholder 1 - long term                      $            -       $       25,000

     The amounts due to shareholders are non-interest bearing, have no set repayment terms and are
     secured by promissory notes. The shareholders have postponed repayment in favour of the bank.
     Accordingly, the advances from shareholders have been classified as a long term liability.


7.   PROPERTY, PLANT AND EQUIPMENT
                                                                                       2013            2012
                                                 Cost        Accumulated             Net book         Net book
                                                             amortization             value            value

     Land                                    $   1,737,684   $        -          $    1,737,684   $    1,450,000
     Buildings                                   3,879,664         899,585            2,980,079        1,812,534
     Equipment                                   3,807,858       2,480,005            1,327,853        1,292,957
     Motor vehicles                                164,086         119,966               44,120           16,608
     Furniture and fixtures                        610,323         387,470              222,853          170,020

                                             $ 10,199,615    $   3,887,026       $    6,312,589   $    4,742,119



8.   INCORPORATION COSTS
                                                                                      2013              2012

     Incorporation costs - cost                                              $        268,391     $      268,391
     Accumulated amortization                                                         (36,905)           (30,195)

                                                                             $        231,486     $      238,196




Jazzit CaseWare Made Easy                               7
JAZZIT SIMPLE EXAMPLE LTD.
Notes to Financial Statements
Year Ended September 30, 2013
(Unaudited)


9.   CALLABLE DEBT
                                                                      2013             2012


     Royal Bank loan bearing interest at 8.5% per annum,
     repayable in monthly blended payments of $14,452. The
     loan matures on September 13, 2020 and is secured by 1st
     mortgage on 123 - 4th Ave SE Calgary, AB and personal
     guarantees by the principals of the corporation. Loan is
     callable on demand.                                          $   1,573,871    $   1,411,685

     Principal due in one year                                         (238,500)        (251,664)

                                                                  $   1,335,371    $   1,160,021


     Principal repayment terms are approximately:

                                 2014                             $    238,500
                                 2015                                  238,500
                                 2016                                  238,500
                                 2017                                  300,000
                                 2018                                  558,371

                                                                  $   1,573,871


10. LONG TERM DEBT
                                                                      2013             2012


     TD Canada Trust loan bearing interest at 9% per annum,
     repayable in monthly blended payments of $8,000. The loan
     matures on October 15, 2018 and is secured by general
     security agreement covering the assets of the corporation.   $    461,129     $    200,000

     Amounts payable within one year                                    (61,500)            -

                                                                  $    399,629     $    200,000


     Principal repayment terms are approximately:

                                 2014                             $     61,500
                                 2015                                   61,500
                                 2016                                   61,500
                                 2017                                   75,000
                                 2018                                  201,629

                                                                  $    461,129




Jazzit CaseWare Made Easy                           8
JAZZIT SIMPLE EXAMPLE LTD.
Notes to Financial Statements
Year Ended September 30, 2013
(Unaudited)


11. OBLIGATIONS UNDER CAPITAL LEASE
                                                                             2013              2012


    ABC Financing lease bearing interest at 6.5% per annum,
    repayable in monthly blended payments of $2,825. The
    lease matures on October 1, 2016 and is secured by specific
    assets.                                                              $    125,000     $     150,000

    Amounts payable within one year                                            (25,000)         (25,000)

                                                                         $    100,000     $     125,000


    Future minimum capital lease payments are approximately:

                                2014                                     $     26,000
                                2015                                           26,000
                                2016                                           26,000
                                2017                                           26,000
                                2018                                           26,000

                   Total minimum lease payments                               130,000
                   Less: amount representing interest at various rates          (5,000)

                                                                         $    125,000


12. DUE TO RELATED PARTIES

                                                                             2013              2012

    Long term portion due to related parties
       Due to (from) related party 1 - long term                         $    650,000     $     750,000
       Due to (from) related party 2 - long term                              350,000           250,000

                                                                         $   1,000,000    $   1,000,000

    Advances from a related company are non-interest bearing and have no set repayment terms. The
    company is related by ...


13. SHARE CAPITAL
     Authorized:
       Unlimited      Preferred shares, redeemable and retractable at $XX
       Unlimited      Common voting shares
       Unlimited      Common non-voting shares


                                                                                              (continues)




Jazzit CaseWare Made Easy                            9
JAZZIT SIMPLE EXAMPLE LTD.
Notes to Financial Statements
Year Ended September 30, 2013
(Unaudited)


13. SHARE CAPITAL (continued)
                                                                           2013             2012

     Issued:
               100   Preferred shares Class #1                        $           100   $          100
               273   Common shares Class #1                                       273              273

                                                                      $           373   $          373



14. INCOME TAXES

    The income tax provision recorded differs from the income tax obtained by applying the statutory
    income tax rate of 42.62% (2012 - 42.62%) to the income for the year and is reconciled as follows:

                                                                           2013             2012

    Income before income taxes                                        $   1,072,085     $   1,096,405


    Income tax expense at the combined basic federal and
       provincial tax rate:                                           $     456,923     $    467,288
    Increase (decrease) resulting from:
       Small business deduction                                              (25,000)         (24,000)
       Capital cost allowance claimed in excess of amortization              (35,000)         (20,236)
       Non-capital loss carried forward                                   (1,062,185)            -

    Effective tax expense                                             $    (665,262)    $    423,052



15. CHANGES IN NON-CASH WORKING CAPITAL
                                                                           2013             2012

    Accounts receivable                                               $   1,385,301     $ (2,714,168)
    Inventories                                                             (64,264)        (792,799)
    Accounts payable                                                      1,017,477        3,489,256
    Income taxes                                                             26,471           45,383
    Prepaid expenses                                                           (608)          (5,783)
    Goods and services tax payable (recoverable)                             93,122             -
    Management fees payable                                                 (72,509)         546,138
    Bonuses payable                                                         250,000             -

                                                                      $   2,634,990     $    568,027




Jazzit CaseWare Made Easy                          10
JAZZIT SIMPLE EXAMPLE LTD.
Expenses                                                           (Schedule 1)
Year Ended September 30, 2013
(Unaudited)

                                                       2013            2012

Amortization                                       $     556,874   $     475,075
Amortization of intangible assets                          6,710            -
Bank charges                                                 451             502
Insurance                                                  9,863          96,747
Interest on long term debt                               178,077            -
Interest on obligations under capital lease               17,025            -
Management salaries                                         -          1,476,817
Miscellaneous                                            482,432         534,653
Office                                                      -              5,783
Salaries and wages                                       510,009       2,743,703
Vehicle                                                2,544,372            -

                                                   $   4,305,813   $   5,333,280




See notes to financial statements
Jazzit CaseWare Made Easy                     11

Weitere ähnliche Inhalte

Was ist angesagt?

521974482-AUDITING-and-ASSURANCE-Specialized-Industries-1.pptx
521974482-AUDITING-and-ASSURANCE-Specialized-Industries-1.pptx521974482-AUDITING-and-ASSURANCE-Specialized-Industries-1.pptx
521974482-AUDITING-and-ASSURANCE-Specialized-Industries-1.pptx
OliviaCelestine
 
Bar operations 2014
Bar operations 2014Bar operations 2014
Bar operations 2014
Rose Santos
 

Was ist angesagt? (20)

Partnership Reviewer
Partnership ReviewerPartnership Reviewer
Partnership Reviewer
 
Accounting for Partnership Formation.pdf
Accounting for Partnership Formation.pdfAccounting for Partnership Formation.pdf
Accounting for Partnership Formation.pdf
 
04 chapter 5 estate tax
04 chapter 5 estate tax04 chapter 5 estate tax
04 chapter 5 estate tax
 
Basic principle of sound tax system
Basic principle of sound tax systemBasic principle of sound tax system
Basic principle of sound tax system
 
Corporations Code of the Philippines Ateneo Reviewer
Corporations Code of the Philippines Ateneo ReviewerCorporations Code of the Philippines Ateneo Reviewer
Corporations Code of the Philippines Ateneo Reviewer
 
PARTNERSHIP dissolution LUPISAN
PARTNERSHIP dissolution LUPISANPARTNERSHIP dissolution LUPISAN
PARTNERSHIP dissolution LUPISAN
 
General principles of taxation
General principles of taxationGeneral principles of taxation
General principles of taxation
 
Notes to financial satements
Notes to financial satementsNotes to financial satements
Notes to financial satements
 
Chapter 2
Chapter 2Chapter 2
Chapter 2
 
521974482-AUDITING-and-ASSURANCE-Specialized-Industries-1.pptx
521974482-AUDITING-and-ASSURANCE-Specialized-Industries-1.pptx521974482-AUDITING-and-ASSURANCE-Specialized-Industries-1.pptx
521974482-AUDITING-and-ASSURANCE-Specialized-Industries-1.pptx
 
Bar operations 2014
Bar operations 2014Bar operations 2014
Bar operations 2014
 
Accounting for Partnerships
Accounting for PartnershipsAccounting for Partnerships
Accounting for Partnerships
 
Revenue cycle (AIS)
Revenue cycle (AIS)Revenue cycle (AIS)
Revenue cycle (AIS)
 
NE1
NE1NE1
NE1
 
Statement of cash flow ias 7
Statement of cash flow  ias 7Statement of cash flow  ias 7
Statement of cash flow ias 7
 
Taxation lectures[1]
Taxation lectures[1]Taxation lectures[1]
Taxation lectures[1]
 
taxation
taxationtaxation
taxation
 
New ifrs 11 joint arrangements & associates
New ifrs 11 joint arrangements &  associatesNew ifrs 11 joint arrangements &  associates
New ifrs 11 joint arrangements & associates
 
Lecture 22 expenditure cycle part ii - payroll processing accounting informa...
Lecture 22  expenditure cycle part ii - payroll processing accounting informa...Lecture 22  expenditure cycle part ii - payroll processing accounting informa...
Lecture 22 expenditure cycle part ii - payroll processing accounting informa...
 
principles of taxation
principles of taxationprinciples of taxation
principles of taxation
 

Ähnlich wie Sample Financial Statements from Jazzit Fundamentals

2009 q3 md&a & interim financial statements
2009 q3 md&a & interim financial statements2009 q3 md&a & interim financial statements
2009 q3 md&a & interim financial statements
Prophecy Corp
 
2009 annual md&a & audited financial statements
2009 annual md&a & audited financial statements2009 annual md&a & audited financial statements
2009 annual md&a & audited financial statements
Prophecy Corp
 
2008 Q3 interim financial statements
2008 Q3 interim financial statements2008 Q3 interim financial statements
2008 Q3 interim financial statements
Prophecy Corp
 
Golar LNG Partners Q3 2012 results presentation
Golar LNG Partners Q3 2012 results presentationGolar LNG Partners Q3 2012 results presentation
Golar LNG Partners Q3 2012 results presentation
TradeWindsnews
 
2008 annual audited financial statements
2008 annual audited financial statements2008 annual audited financial statements
2008 annual audited financial statements
Prophecy Corp
 
2008 Q2 interim financial statements
2008 Q2 interim financial statements2008 Q2 interim financial statements
2008 Q2 interim financial statements
Prophecy Corp
 
dover Q307_10Q
dover Q307_10Qdover Q307_10Q
dover Q307_10Q
finance30
 
2012 Q1 MD&A & Interim Financial Statements
2012 Q1 MD&A & Interim Financial Statements2012 Q1 MD&A & Interim Financial Statements
2012 Q1 MD&A & Interim Financial Statements
prophecycoal
 
2009 Q2 md&a & interim financial statements
2009 Q2 md&a & interim financial statements2009 Q2 md&a & interim financial statements
2009 Q2 md&a & interim financial statements
Prophecy Corp
 
Golar LNG Partners Q4 2012 results presentation
Golar LNG Partners Q4 2012 results presentationGolar LNG Partners Q4 2012 results presentation
Golar LNG Partners Q4 2012 results presentation
TradeWindsnews
 
Prophecy Coal - Q2 MD&A & Interim Financial Statements
Prophecy Coal - Q2 MD&A & Interim Financial StatementsProphecy Coal - Q2 MD&A & Interim Financial Statements
Prophecy Coal - Q2 MD&A & Interim Financial Statements
Wellgreen Platinum
 
Financial report 2006_en
Financial report 2006_enFinancial report 2006_en
Financial report 2006_en
papadragon47
 
Financial report 2006_en
Financial report 2006_enFinancial report 2006_en
Financial report 2006_en
papadragon47
 

Ähnlich wie Sample Financial Statements from Jazzit Fundamentals (20)

2009 q3 md&a & interim financial statements
2009 q3 md&a & interim financial statements2009 q3 md&a & interim financial statements
2009 q3 md&a & interim financial statements
 
2011 q4
2011 q42011 q4
2011 q4
 
2009 annual md&a & audited financial statements
2009 annual md&a & audited financial statements2009 annual md&a & audited financial statements
2009 annual md&a & audited financial statements
 
2008 Q3 interim financial statements
2008 Q3 interim financial statements2008 Q3 interim financial statements
2008 Q3 interim financial statements
 
Golar LNG Partners Q3 2012 results presentation
Golar LNG Partners Q3 2012 results presentationGolar LNG Partners Q3 2012 results presentation
Golar LNG Partners Q3 2012 results presentation
 
2008 annual audited financial statements
2008 annual audited financial statements2008 annual audited financial statements
2008 annual audited financial statements
 
2011 q3
2011 q32011 q3
2011 q3
 
2008 Q2 interim financial statements
2008 Q2 interim financial statements2008 Q2 interim financial statements
2008 Q2 interim financial statements
 
dover Q307_10Q
dover Q307_10Qdover Q307_10Q
dover Q307_10Q
 
2012 Q1 MD&A & Interim Financial Statements
2012 Q1 MD&A & Interim Financial Statements2012 Q1 MD&A & Interim Financial Statements
2012 Q1 MD&A & Interim Financial Statements
 
Separate financial Statements 2009
Separate financial Statements 2009Separate financial Statements 2009
Separate financial Statements 2009
 
2009 Q2 md&a & interim financial statements
2009 Q2 md&a & interim financial statements2009 Q2 md&a & interim financial statements
2009 Q2 md&a & interim financial statements
 
Golar LNG Partners Q4 2012 results presentation
Golar LNG Partners Q4 2012 results presentationGolar LNG Partners Q4 2012 results presentation
Golar LNG Partners Q4 2012 results presentation
 
InKnowVision June 2012 HNW Technical Webinar 2 - Valuation Planning
InKnowVision June 2012 HNW Technical Webinar 2 - Valuation PlanningInKnowVision June 2012 HNW Technical Webinar 2 - Valuation Planning
InKnowVision June 2012 HNW Technical Webinar 2 - Valuation Planning
 
Comair - Interim Report Dec 2009 Final
Comair - Interim Report Dec 2009 FinalComair - Interim Report Dec 2009 Final
Comair - Interim Report Dec 2009 Final
 
Prophecy Coal - Q2 MD&A & Interim Financial Statements
Prophecy Coal - Q2 MD&A & Interim Financial StatementsProphecy Coal - Q2 MD&A & Interim Financial Statements
Prophecy Coal - Q2 MD&A & Interim Financial Statements
 
Wabab 1
Wabab 1Wabab 1
Wabab 1
 
Financial report 2006_en
Financial report 2006_enFinancial report 2006_en
Financial report 2006_en
 
Financial report 2006_en
Financial report 2006_enFinancial report 2006_en
Financial report 2006_en
 
Separate Financial Statements 2010
Separate Financial Statements 2010Separate Financial Statements 2010
Separate Financial Statements 2010
 

Kürzlich hochgeladen

Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
dlhescort
 
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service NoidaCall Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
dlhescort
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
dollysharma2066
 
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
Renandantas16
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
Abortion pills in Kuwait Cytotec pills in Kuwait
 
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
lizamodels9
 
Insurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageInsurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usage
Matteo Carbone
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
amitlee9823
 

Kürzlich hochgeladen (20)

The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
 
Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023
 
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
 
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service NoidaCall Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
 
Phases of Negotiation .pptx
 Phases of Negotiation .pptx Phases of Negotiation .pptx
Phases of Negotiation .pptx
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
 
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf0183760ssssssssssssssssssssssssssss00101011 (27).pdf
0183760ssssssssssssssssssssssssssss00101011 (27).pdf
 
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptxB.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
B.COM Unit – 4 ( CORPORATE SOCIAL RESPONSIBILITY ( CSR ).pptx
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
 
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service AvailableCall Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
Call Girls Pune Just Call 9907093804 Top Class Call Girl Service Available
 
John Halpern sued for sexual assault.pdf
John Halpern sued for sexual assault.pdfJohn Halpern sued for sexual assault.pdf
John Halpern sued for sexual assault.pdf
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 May
 
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
Call Girls From Pari Chowk Greater Noida ❤️8448577510 ⊹Best Escorts Service I...
 
Pharma Works Profile of Karan Communications
Pharma Works Profile of Karan CommunicationsPharma Works Profile of Karan Communications
Pharma Works Profile of Karan Communications
 
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
 
Falcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to ProsperityFalcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to Prosperity
 
Insurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usageInsurers' journeys to build a mastery in the IoT usage
Insurers' journeys to build a mastery in the IoT usage
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
 

Sample Financial Statements from Jazzit Fundamentals

  • 1. JAZZIT SIMPLE EXAMPLE LTD. Financial Statements Year Ended September 30, 2013 (Unaudited) Jazzit CaseWare Made Easy
  • 2. JAZZIT SIMPLE EXAMPLE LTD. Index to Financial Statements Year Ended September 30, 2013 (Unaudited) Page REVIEW ENGAGEMENT REPORT 1 FINANCIAL STATEMENTS Balance Sheet 2 Statement of Income and Retained Earnings 3 Statement of Cash Flows 4 Notes to Financial Statements 5 - 10 Expenses (Schedule 1) 11 Jazzit CaseWare Made Easy
  • 3. www.jazzit.pro REVIEW ENGAGEMENT REPORT To the Shareholders of Jazzit Simple Example Ltd. We have reviewed the balance sheet of Jazzit Simple Example Ltd. as at September 30, 2013 and the statements of income and retained earnings and cash flows for the year then ended. Our review was made in accordance with Canadian generally accepted standards for review engagements and, accordingly, consisted primarily of inquiry, analytical procedures and discussion related to information supplied to us by the company. A review does not constitute an audit and, consequently, we do not express an audit opinion on these financial statements. Based on our review, nothing has come to our attention that causes us to believe that these financial statements are not, in all material respects, in accordance with Canadian accounting standards for private enterprises. Calgary, Alberta November 15, 2013 CHARTERED ACCOUNTANTS Suite 229, 2116 - 27 Avenue NE, Calgary, Alberta T2E 7A6 Ph: 403.670.7385 Fax: 403.670.7590
  • 4. JAZZIT SIMPLE EXAMPLE LTD. Balance Sheet September 30, 2013 (Unaudited) 2013 2012 ASSETS CURRENT Cash $ 2,843,229 $ 736,455 Marketable securities (Note 4) 3,150 5,150 Accounts receivable 4,114,813 5,500,114 Inventories (Note 5) 857,063 792,799 Prepaid expenses 6,391 5,783 Due from shareholders (Note 6) 200,000 - 8,024,646 7,040,301 PROPERTY, PLANT AND EQUIPMENT (Note 7) 6,312,589 4,742,119 INCORPORATION COSTS (Note 8) 231,486 238,196 DUE FROM SHAREHOLDERS (Note 6) 125,000 - $ 14,693,721 $ 12,020,616 LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT Accounts payable $ 4,506,731 $ 3,489,256 Income taxes payable 71,854 45,383 Management fees payable 473,629 546,138 Callable debt due in one year (Note 9) 238,500 251,664 Current portion of long term debt (Note 10) 61,500 - Current portion of obligations under capital lease (Note 11) 25,000 25,000 Goods and services tax payable 93,122 - Bonuses payable 250,000 - 5,720,336 4,357,441 Callable debt due thereafter (Note 9) 1,335,371 1,160,021 7,055,707 5,517,462 LONG TERM DEBT (Note 10) 399,629 200,000 OBLIGATIONS UNDER CAPITAL LEASE (Note 11) 100,000 125,000 DUE TO RELATED PARTIES (Note 12) 1,000,000 1,000,000 DUE TO SHAREHOLDERS (Note 6) - 25,000 8,555,336 6,867,462 SHAREHOLDERS' EQUITY Share capital (Note 13) 373 373 Retained earnings 6,138,012 5,152,781 6,138,385 5,153,154 $ 14,693,721 $ 12,020,616 APPROVED BY THE SOLE DIRECTOR _____________________________ Director See notes to financial statements Jazzit CaseWare Made Easy 2
  • 5. JAZZIT SIMPLE EXAMPLE LTD. Statement of Income and Retained Earnings Year Ended September 30, 2013 (Unaudited) 2013 2012 TRADE SALES $ 20,406,850 $ 20,715,550 COST OF SALES Opening Inventory 792,799 3,599,866 Purchases 20,343,744 19,566,873 21,136,543 23,166,739 Closing Inventory (857,063) (792,799) 20,279,480 22,373,940 GROSS PROFIT (1%; 2012 - (8)%) 127,370 (1,658,390) FEES Commissions 221,278 88,075 Management fees 5,000,000 8,000,000 5,221,278 8,088,075 EXPENSES (Schedule 1) 4,305,813 5,333,280 INCOME FROM OPERATIONS 1,042,835 1,096,405 OTHER INCOME Dividend income 25,000 - Gain on disposal of assets 4,000 - Unrealized gain (loss) on other investments 250 - 29,250 - INCOME BEFORE INCOME TAXES 1,072,085 1,096,405 INCOME TAXES 71,854 423,052 NET INCOME 1,000,231 673,353 RETAINED EARNINGS - BEGINNING OF YEAR 5,152,781 4,479,428 6,153,012 5,152,781 DIVIDENDS PAID (15,000) - RETAINED EARNINGS - END OF YEAR $ 6,138,012 $ 5,152,781 See notes to financial statements Jazzit CaseWare Made Easy 3
  • 6. JAZZIT SIMPLE EXAMPLE LTD. Statement of Cash Flows Year Ended September 30, 2013 (Unaudited) 2013 2012 OPERATING ACTIVITIES Net income $ 1,000,231 $ 673,353 Items not affecting cash: Amortization of property, plant and equipment 563,584 475,075 Amortization of intangible assets 6,710 - Gain on disposal of assets (4,000) - Unrealized gain (loss) on other investments (250) - 1,566,275 1,148,428 Changes in non-cash working capital (Note 15) 2,634,990 568,027 Cash flow from operating activities 4,201,265 1,716,455 INVESTING ACTIVITIES Purchase of property, plant and equipment (2,145,437) (2,000,000) Proceeds on disposal of property, plant and equipment 15,381 - Proceeds from sale (purchase) of marketable securities 2,250 (5,000) Cash flow used by investing activities (2,127,806) (2,005,000) FINANCING ACTIVITIES Dividends paid (15,000) - Advances from related parties - 1,000,000 Advances from (to) shareholders (350,000) 25,000 Proceeds from callable debt financing 200,000 - Proceeds from long term financing 322,629 - Repayment of callable debt (37,814) - Repayment of long term debt (61,500) - Repayment of obligations under capital lease (25,000) - Cash flow from financing activities 33,315 1,025,000 INCREASE IN CASH FLOW 2,106,774 736,455 Cash - beginning of year 736,455 - CASH - END OF YEAR $ 2,843,229 $ 736,455 CASH FLOWS SUPPLEMENTARY INFORMATION Interest received $ - $ - Interest paid $ 195,102 $ - Income taxes paid $ 45,383 $ 377,669 See notes to financial statements Jazzit CaseWare Made Easy 4
  • 7. JAZZIT SIMPLE EXAMPLE LTD. Notes to Financial Statements Year Ended September 30, 2013 (Unaudited) 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Inventory Inventory is valued at the lower of cost and net realizable value with the cost being determined on a first-in, first-out basis. Property, plant and equipment Property, plant and equipment are stated at cost or deemed cost less accumulated amortization. Property, plant and equipment are amortized over their estimated useful lives on a declining balance basis at the following rates and methods: Land non-amortizable Buildings 4% declining balance method Equipment 20% declining balance method Motor vehicles 30% declining balance method Furniture and fixtures 20% declining balance method The organization regularly reviews its property, plant and equipment to eliminate obsolete items. Government grants are treated as a reduction of property, plant and equipment cost. Property, plant and equipment acquired during the year but not placed into use are not amortized until they are placed into use. Callable debt The organization's demand loans are classified as current liabilities because the lender has the right to demand repayment within one year. 2. DESCRIPTION OF BUSINESS Jazzit Simple Example Ltd. (the "company") is incorporated under the Business Corporations Act of Alberta. The company's principal business activity is..... 3. FINANCIAL INSTRUMENTS The company is exposed to various risks through its financial instruments and has a comprehensive risk management framework to monitor, evaluate and manage these risks. The following analysis provides information about the company's risk exposure and concentration as of September 30, 2013. Credit risk Credit risk arises from the potential that a counter party will fail to perform its obligations. The company is exposed to credit risk from customers. In order to reduce its credit risk, the company reviews a new customer's credit history before extending credit and conducts regular reviews of its existing customers' credit performance. An allowance for doubtful accounts is established based upon factors surrounding the credit risk of specific accounts, historical trends and other information. The company has a significant number of customers which minimizes concentration of credit risk. (continues) Jazzit CaseWare Made Easy 5
  • 8. JAZZIT SIMPLE EXAMPLE LTD. Notes to Financial Statements Year Ended September 30, 2013 (Unaudited) 3. FINANCIAL INSTRUMENTS (continued) Liquidity risk Liquidity risk is the risk that an entity will encounter difficulty in meeting obligations associated with financial liabilities. The company is exposed to this risk mainly in respect of its receipt of funds from its customers and other related sources, long-term debt, obligations under capital leases, contributions to the pension plan, and accounts payable. Currency risk Currency risk is the risk to the company's earnings that arise from fluctuations of foreign exchange rates and the degree of volatility of these rates. The company is exposed to foreign currency exchange risk on cash, accounts receivable, and accounts payable held in U.S. dollars. The company does not use derivative instruments to reduce its exposure to foreign currency risk. 4. MARKETABLE SECURITIES 2013 2012 Wyle's Acme Company $ 2,000 $ 1,650 Tweetie's Bird Seed Co. 75 2,500 Sylvester's Cat Nip Inc. 1,075 1,000 $ 3,150 $ 5,150 5. INVENTORIES 2013 2012 Merchandise $ 797,063 $ 717,799 Other 35,000 45,000 Supplies 25,000 30,000 $ 857,063 $ 792,799 Jazzit CaseWare Made Easy 6
  • 9. JAZZIT SIMPLE EXAMPLE LTD. Notes to Financial Statements Year Ended September 30, 2013 (Unaudited) 6. DUE TO SHAREHOLDERS 2013 2012 Current portion due from shareholders Due to (from) individual shareholder 1 - current $ 150,000 $ - Due to (from) individual shareholder 2 - current 50,000 - 200,000 - Long term portion due from shareholder Due to (from) individ shareholder 1 - long term 125,000 - $ 325,000 $ - Insert the details of your note here. Long term portion due to shareholder Due to (from) individ shareholder 1 - long term $ - $ 25,000 The amounts due to shareholders are non-interest bearing, have no set repayment terms and are secured by promissory notes. The shareholders have postponed repayment in favour of the bank. Accordingly, the advances from shareholders have been classified as a long term liability. 7. PROPERTY, PLANT AND EQUIPMENT 2013 2012 Cost Accumulated Net book Net book amortization value value Land $ 1,737,684 $ - $ 1,737,684 $ 1,450,000 Buildings 3,879,664 899,585 2,980,079 1,812,534 Equipment 3,807,858 2,480,005 1,327,853 1,292,957 Motor vehicles 164,086 119,966 44,120 16,608 Furniture and fixtures 610,323 387,470 222,853 170,020 $ 10,199,615 $ 3,887,026 $ 6,312,589 $ 4,742,119 8. INCORPORATION COSTS 2013 2012 Incorporation costs - cost $ 268,391 $ 268,391 Accumulated amortization (36,905) (30,195) $ 231,486 $ 238,196 Jazzit CaseWare Made Easy 7
  • 10. JAZZIT SIMPLE EXAMPLE LTD. Notes to Financial Statements Year Ended September 30, 2013 (Unaudited) 9. CALLABLE DEBT 2013 2012 Royal Bank loan bearing interest at 8.5% per annum, repayable in monthly blended payments of $14,452. The loan matures on September 13, 2020 and is secured by 1st mortgage on 123 - 4th Ave SE Calgary, AB and personal guarantees by the principals of the corporation. Loan is callable on demand. $ 1,573,871 $ 1,411,685 Principal due in one year (238,500) (251,664) $ 1,335,371 $ 1,160,021 Principal repayment terms are approximately: 2014 $ 238,500 2015 238,500 2016 238,500 2017 300,000 2018 558,371 $ 1,573,871 10. LONG TERM DEBT 2013 2012 TD Canada Trust loan bearing interest at 9% per annum, repayable in monthly blended payments of $8,000. The loan matures on October 15, 2018 and is secured by general security agreement covering the assets of the corporation. $ 461,129 $ 200,000 Amounts payable within one year (61,500) - $ 399,629 $ 200,000 Principal repayment terms are approximately: 2014 $ 61,500 2015 61,500 2016 61,500 2017 75,000 2018 201,629 $ 461,129 Jazzit CaseWare Made Easy 8
  • 11. JAZZIT SIMPLE EXAMPLE LTD. Notes to Financial Statements Year Ended September 30, 2013 (Unaudited) 11. OBLIGATIONS UNDER CAPITAL LEASE 2013 2012 ABC Financing lease bearing interest at 6.5% per annum, repayable in monthly blended payments of $2,825. The lease matures on October 1, 2016 and is secured by specific assets. $ 125,000 $ 150,000 Amounts payable within one year (25,000) (25,000) $ 100,000 $ 125,000 Future minimum capital lease payments are approximately: 2014 $ 26,000 2015 26,000 2016 26,000 2017 26,000 2018 26,000 Total minimum lease payments 130,000 Less: amount representing interest at various rates (5,000) $ 125,000 12. DUE TO RELATED PARTIES 2013 2012 Long term portion due to related parties Due to (from) related party 1 - long term $ 650,000 $ 750,000 Due to (from) related party 2 - long term 350,000 250,000 $ 1,000,000 $ 1,000,000 Advances from a related company are non-interest bearing and have no set repayment terms. The company is related by ... 13. SHARE CAPITAL Authorized: Unlimited Preferred shares, redeemable and retractable at $XX Unlimited Common voting shares Unlimited Common non-voting shares (continues) Jazzit CaseWare Made Easy 9
  • 12. JAZZIT SIMPLE EXAMPLE LTD. Notes to Financial Statements Year Ended September 30, 2013 (Unaudited) 13. SHARE CAPITAL (continued) 2013 2012 Issued: 100 Preferred shares Class #1 $ 100 $ 100 273 Common shares Class #1 273 273 $ 373 $ 373 14. INCOME TAXES The income tax provision recorded differs from the income tax obtained by applying the statutory income tax rate of 42.62% (2012 - 42.62%) to the income for the year and is reconciled as follows: 2013 2012 Income before income taxes $ 1,072,085 $ 1,096,405 Income tax expense at the combined basic federal and provincial tax rate: $ 456,923 $ 467,288 Increase (decrease) resulting from: Small business deduction (25,000) (24,000) Capital cost allowance claimed in excess of amortization (35,000) (20,236) Non-capital loss carried forward (1,062,185) - Effective tax expense $ (665,262) $ 423,052 15. CHANGES IN NON-CASH WORKING CAPITAL 2013 2012 Accounts receivable $ 1,385,301 $ (2,714,168) Inventories (64,264) (792,799) Accounts payable 1,017,477 3,489,256 Income taxes 26,471 45,383 Prepaid expenses (608) (5,783) Goods and services tax payable (recoverable) 93,122 - Management fees payable (72,509) 546,138 Bonuses payable 250,000 - $ 2,634,990 $ 568,027 Jazzit CaseWare Made Easy 10
  • 13. JAZZIT SIMPLE EXAMPLE LTD. Expenses (Schedule 1) Year Ended September 30, 2013 (Unaudited) 2013 2012 Amortization $ 556,874 $ 475,075 Amortization of intangible assets 6,710 - Bank charges 451 502 Insurance 9,863 96,747 Interest on long term debt 178,077 - Interest on obligations under capital lease 17,025 - Management salaries - 1,476,817 Miscellaneous 482,432 534,653 Office - 5,783 Salaries and wages 510,009 2,743,703 Vehicle 2,544,372 - $ 4,305,813 $ 5,333,280 See notes to financial statements Jazzit CaseWare Made Easy 11