MrTed AG
Köln
ANNUAL FINANCIAL STATEMENTS as of
December, 31st 2011
- Balance sheet for tax purposes --
Contents
| I. |
Definition of assignment
|
| II. |
Legal status
|
| III. |
Tax status
|
| IV. |
Accounting and Financial
Statements
|
| V. |
Final remarks
Appendix
Balance sheet December 31, 2011
Statement of income for the year ended December
31, 2011
Balance sheet accounts December 31, 2011
Statement of income accounts for the year ended
December 31, 2011
General conditions of
assignment
|
I. Definition of assignement
| Assignment |
Determination of
Financial Statements as of December 31, 2011 |
| Mandator |
Managing board |
| Period of work |
Oktober-12 |
| Conditions of
Assignment, Responsibilities |
For the execution of the
assignment and our responsibility, also in reference
to third parties, the enclosed "General Terms of
Assignment for Steuerberater,
Steuerbevollmächtigte and
Steuerberatungsgesellschaften" from April 2012 takes
effective. |
II. Legal Status
| Legal structure |
Stock corporation |
| Business name |
MrTed AG |
| Domicile |
The company has moved
its domicile from Hürth to Köln per January
1st, 2010. |
| Fiscal year |
January - December
2011 |
| Managing board |
Pieter Philipsen |
| |
until 20.09.2010 |
| |
Matthew John Parker |
| |
since 20.09.2010 |
| Proxy |
Nina Kalmeyer, Single
proxy until 30.06.2010 |
| Commercial register |
Local Court Cologne, No.
HRB 34981 last entry an September 20th, 2010 |
| Share capital |
EUR 64.785,80 |
| Corporation shares |
100% by MrTed Ltd.,
London, Great Britain acquired by share purchase and
transfer agreement dated November 25, 2006. |
| Articles of
association |
Articles of association
as of December 2000 with various supplements; most
recent change by agreement as of December 15,
2008. |
III. Tax status
| Tax office |
Köln-Mitte |
| Tax number |
215/5912/1358 |
IV. Accounting and Financial Statements
The financial transactions of the company were booked by
the company via SAGE.
This statement was drawn from the bookkeeping from MrTed
AG and includes the adjustments proposed by us.
According to Art. 266 (2) and (3) and Article 275 (2)
Commercial Code (HGB) the Balance Sheet and Statement of
Income are made up by the presentation format of large
corporations.
APPENDIX
BALANCE SHEET 31. December 2011
ASSETS
| |
|
Financial year |
Previous year |
|
|
EUR |
EUR |
EUR |
| A. Current assets |
|
|
|
| I. Receivables and other
assets |
|
|
|
| 1. Trade
receivables |
23,071,70 |
|
72.461,79 |
| 2. Other assets |
15.536,08 |
38.607,78 |
12.322,06 |
| II. Cash-in-hand,
central bank balances, bank balances and cheques |
|
24.721,53 |
79.916,78 |
| B. Deficit not covered
by equity |
|
1.396.984,03 |
1.360.848,51 |
| |
|
1.460.313,34 |
1.525.549,14 |
|
EQUITY AND LIABILITIES
|
|
|
|
| |
|
Financial year |
Previous year |
| |
EUR |
EUR |
EUR |
| A. Equity |
|
|
|
| I. Subscribed
capital |
|
89.785,80 |
64.785,80 |
| II. Capital
reserves |
|
1.569.353,21 |
1.569.353,21 |
| III. Accumulated losses
brought forward |
|
-3.756.002,51 |
-2.841.734,49 |
| IV. Net income for
the |
|
|
|
| financial year |
|
699.879,47 |
153.253,03- |
| Deficit not covered by
equity |
|
1.396.984,03 |
1.360.848,51 |
| Book equity |
|
0,00 |
0,00 |
| B. Provisions |
|
|
|
| 1. Provisions for
taxes |
0,00 |
|
2.591,56 |
| 2. Other provisions |
17.702,37 |
17.702,37 |
68.093,88 |
| C. Liabilities |
|
|
|
| 1. Other
liabilities |
|
1.421.778,16 |
1.434.030,89 |
| - of which to
shareholders EUR 1.417.422,00 (EUR 1.405.232.80) |
|
|
|
| - of which taxes EUR
0.00 (EUR 3.498,09) |
|
|
|
| - of which due within
one year EUR 1.421.778,16 (EUR 1.434.030,89) |
|
|
|
| D. Deferred income |
|
20.832,81 |
20.832,81 |
| |
|
1.460.313,34 |
1.525.549,14 |
INCOME STATEMENT from 01.01.2011 to
31.12.2011
MrTed AG, Cologne
| |
|
Financial year |
|
Previous year |
|
|
EUR |
EUR |
% |
EUR |
| 1. Sales |
|
177.578,75 |
100,00 |
621.233.44 |
| 2. Gross revenue for the
period |
|
177.578,75 |
100,00 |
621.233,44 |
| 3. Other operating
income |
|
|
|
|
| a) Income from reversal
of provisions |
13.174,91 |
|
|
52.253,00 |
| b) Other income from
ordinary activities |
773,48 |
13.948,39 |
7,85 |
2.028,02 |
| 4. Cost of
materials |
|
|
|
|
| a) Cost of purchased
services |
|
51.104,00 |
28,78 |
201.499,00 |
| 5. Personnel
expenses |
|
|
|
|
| a) Wages and
salaries |
10.953,78 |
|
|
356.497,17 |
| b) Social security, post
employment and other employee benefit costs |
3.971,03 |
14.924,81 |
8,40 |
71.795,54 |
| 6. Depreciation,
amortisation and write |
|
|
|
|
| a) Amortisation and
write-downs of intangible fixed assets, depreciation
and write-downs of tangible fixed assets and
amortisation of capitalised business start-up and
expansion expenses |
|
0,00 |
0,00 |
13.402,82 |
| 7. Other operating
expenses |
|
|
|
|
| a) Other operating
expenses |
|
|
|
|
| aa) Occupancy costs |
39.984,12 |
|
|
36.168,09 |
| ab) lnsurance premiums,
contributions and levies |
1.839,56 |
|
|
5.552,49 |
| ac) Repairs and
maintenance |
0,00 |
|
|
6.325,28 |
| ad) Vehicle
expenses |
131,98 |
|
|
46.050,85 |
| ae) Advertising and
travel expenses |
875,75 |
|
|
13.269,46 |
| af) Selling and
distribution expenses |
4.514,00 |
|
|
2.248,70 |
| ag) Miscellaneous
operating costs |
68.545,62 |
115.891,03 |
65,26 |
75.975,09 |
| 8. Other interest and
similar income |
|
690.245,17 |
388,70 |
17,00 |
| - of which from
affiliated companies EUR 690.245,17 (EUR 0,00) |
|
|
|
|
| 9. Result from ordinary
activities |
|
699.852,47 |
394,11 |
-153.253,03 |
|