EX-99.3 6 v118358_ex99-3.htm
Exhibit 99.3
 
KAMERA CONTENT AB
FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED
MARCH 31, 2008
 
TABLE OF CONTENTS
 
    
Page
Balance sheet of as of March 31, 2008   
2
Income statement for the three months ended March 31, 2008   
4
Cash flow statement for the three months ended March 31, 2008   
5
Notes to financial statements   
6
 


 Balance sheet
 
Note
 
2008-03-31
 
           
 Assets
         
 Fixed assets
         
           
 Intangible fixed assets
         
Capitalized software development expenses  
   
6
   
1 347
 
 Goodwill
   
7
   
784
 
 
         
2 131
 
               
 Tangible fixed assets
             
Equipment and computers 
   
8
   
468
 
               
 Financial fixed assets
             
 Participations in Group companies
   
9
   
930
 
 Total fixed assets
         
3 529
 
               
 Current assets
             
 Current receivables
             
 Accounts receivable - trade
         
2 636
 
 Receivables from Group companies
   
4
   
406
 
 Other current receivables
         
183
 
 Prepaid expenses and accrued income
   
10
   
3 196
 
 
         
6 421
 
 Cash and bank balances
         
1 896
 
 Total current assets
         
8 317
 
 Total assets
         
11 846
 
 
2


 Equity and liabilities
     
2008-03-31
 
           
 Equity
   
11
       
               
 Restricted equity
             
 Share capital
         
227
 
 Statutory reserve
         
336
 
           
563
 
               
 Non-restricted equity
             
 Loss brought forward
         
-13 720
 
 Share premium reserve
         
8 998
 
 Net loss for the year
         
-1 648
 
 
         
-6 370
 
 Total equity
         
-5 807
 
 Long-term liabilities
   
12
       
 Liabilities to credit institutions
         
3 500
 
 Total long-term liabilities
         
3 500
 
               
 Current liabilities
             
 Advance payments from customers
             
 Accounts payable - trade
         
5 556
 
 Liabilities to Group companies
   
4
       
 Other current liabilities
         
5 923
 
 Accrued expenses and deferred income
   
13
   
2 674
 
 Total current liabilities
         
14 153
 
 Total equity and liabilities
         
11 846
 
               
 Pledged assets
   
14
   
3 500
 
               
 Contingent liabilities
         
None
 
 
3


 Income statement
 
 Note
 
2008-01-01-
2008-03-31
 
           
 Gross profit
   
2, 3, 4
   
1 099
 
               
 Operating expenses
             
 Personnel costs
   
5
   
-2 204
 
Depreciation and write-downs (as well as reversals) of tangible and intangible assets  
         
-365
 
 Operating income
         
-1 470
 
               
 Income from financial items
             
Other interest income   
             
Interest expenses and exchange rate differences 
         
-178
 
 Total income from financial items
         
-178
 
               
 Income after financial items
         
-1 648
 
               
 Net loss for the year
         
-1 648
 
 
4

 
Kamera Content AB
Reg no 556666-2135
 
CASH FLOW STATEMENT

   
 
1/1/2008
 
   
 
3/31/2008
 
   
 
 
 
Current operations  
     
Net operating profit/loss  
   
-1,470
 
Adjustment for items not included in cash flow  
     
Depreciation  
   
365
 
   
   
-1,105
 
   
     
Interest paid  
   
-178
 
Cash flow from current operations before changes in working capital  
   
-1,283
 
   
     
Changes in working capital  
     
Increase/reduction of receivables  
   
-936
 
Increase/reduction of other current liabilities  
   
3,553
 
Cash flow from current operations  
   
1,334
 
   
     
Investment activities  
     
Acquisition of tangible fixed assets  
   
-94
 
Cash flow from investment activities  
   
-94
 
   
     
Financing activities  
     
   
   
0
 
Cash flow from financing activities  
   
0
 
   
     
Increase/reduction of liquid funds  
   
1,240
 
Liquid funds at beginning of year  
   
655
 
Liquid funds at end of year  
   
1,895
 
 
5

 
 Notes
 
 Note 1
 Accounting and valuation principles
 
The accounts have been prepared in accordance with the Annual Accounts Act. Adopted accounting principles comply with the standards for small companies set out by the Swedish Accounting Standards Board.

The accounting principles remain unchanged compared to the previous year.

Consolidated accounts
In accordance with the Annual Accounts Act chapter 7, § 3 no consolidated accounts have been prepared.  
 
Revenue recognition
 
The Company’s revenue recognition for current account work is based on completed work, in line with BFN’s main heading in BFNAR 2003:3. Ongoing, not invoiced service assignments are recognized in the balance sheet at the rate of calculated invoice value of accrued work.
 
The company is, in line with BFN’s main heading in BFNAR 2003:3, recognizing revenues from completed service assignments based on fixed pricing at the rate of completed work, “percentage of completion”. At the calculation of accrued profit the degree of completion has been calculated as accrued expenses at the closing day, in relation to the calculated sum of expenses to complete the assignment.
 
Financial fixed assets
Financial assets which are intended to be held over a long period of time are reported at acquisition cost. If a financial fixed asset has, on balance sheet date, a value lower than its book value, the value of the asset is written down to lower value if it can be assumed that such reduction in value is permanent.

Accounts receivable 
Accounts receivable are reported as current assets at the amounts expected to be received after deductions for individually-assessed bad debts.

Receivables
Receivables with a maturity of more than 12 months after the closing date are stated as fixed assets, other receivables as current assets.

Foreign currencies
Profit and loss of receivables and liabilities relating to operations are offset under other operating income or other operating expenses. Transactions in foreign currency are translated at the transaction day rate of exchange.

6


Tangible fixed assets
Tangible fixed assets are reported at acquisition cost reduced by the amount of depreciation. Expenses for improving the performance of the assets beyond their original level increase the asset's reported value. Expenses for repairs and maintenance are reported as costs.

Depreciation is allocated on a straight-line over the useful life of the asset. Subsequent costs are included in the assets carrying amount if appropriate.

The straight-line method of depreciation is utilized for all types of tangible fixed assets. The following periods of depreciation are applied:

Equipment
3 year
Computers
3 year

Write-downs
If there are indications of a decrease in value of an asset or a group of assets, an assessment of its carrying amount is made. When the carrying amount exceeds the calculated recoverable amount, the carrying amount is immediately written down to the recoverable amount.

Intangible assets

Goodwill
Expenses for acquired operations are balanced and depreciated linearly over its assessed useful life, normally up to five years.

Expenses for the development of software
All expenses for the development or maintenance of software are normally expensed immediately. Expenses that are directly connected to identifiable and unique software controlled by the company, including probable financial benefits exceeding expenses within one year, are however capitalized as intangible assets. Capitalized expenditure for the development of software is depreciated linearly over its useful life, in the case of Kamera Content estimated to three years.

Write-downs of intangible assets If there are indications of a decrease in value of an asset or a group of assets, an assessment of its carrying amount is made, including goodwill. When the carrying amount exceeds the calculated recoverable amount, the carrying amount is immediately written down to the recoverable amount.
 
7

 
 Note 2
 Remuneration to auditors
 
   
2008-01-01-
2008-01-31
 
       
Audit 
     
 Grant Thornton AB
   
0
 
         
Other services 
       
 Grant Thornton AB
   
0
 
 Total
   
0
 
 
 Note 3
Abridged Income Statement 
 
The Income statement is, in accordance with ÅRL 3 chapter 11 §, disclosed in an abridged state due to reasons of competition. The parent company’s net sales was 6 017 kSEK .
 
 Note 4
 Transactions with related parties
 
Purchases and sales between Group companies
The percentages of purchases and sales regarding Group companies are listed below

Purchases  (Swegypt Company for Telecommunication
(S.A.E)): 9%
Sales : 0%

The same pricing principles apply to purchases and sales conducted between Group companies as with transactions with external parties.
 
 Note 5
 Personnel
 
   
2008-01-01-
2008-03-01
 
       
 Average number of employees
     
 Women (Sweden)
   
5
 
 Men (Sweden)
   
9
 
 Total
   
14
 
         
Salaries, remunerations, social costs and pension expenses 
       
Salaries and remunerations for Board of Directors and managing director 
   
141
 
 Total salaries and remunerations to other employees
   
1 425
 
 
   
1 566
 
 Pension expenses for Board of Directors and managing director
   
3
 
 Statutory and contractual social security contributions
   
505
 
 Pension expenses, other employees
   
32
 
 Total
   
2 106
 
 
8


Members of the Board and senior management

Parent Company

   
2008
 
   
Number on
balance sheet
date
 
of whom men
 
Members of the Board
   
5
   
100
%
Managing Director and other senior managers
   
5
   
80
%
 
Absence due to illness

Total absence due to illness *
 
2008-01-01—2008-01-31
 
     
3
%
-Long-term absence due to illness
   
0
%

*Long term absence refers to a period of 60 consecutive days or more.
Other categories consist of fewer than 10 employees why information about these categories is not disclosed.
 
 Note 6
Capitalized software development expenses 
 
   
2008
 
       
 Opening acquisition cost
   
2 022
 
Capitalization for the year
   
0
 
         
 Closing accumulated acquisition cost
   
2 022
 
         
Opening depreciations
   
-561
 
 Depreciation for the year
   
-114
 
         
 Closing accumulated depreciation
   
-675
 
         
 Closing residual value according to plan
   
1 347
 
 
9

 
 Note 7
 Goodwill
 
   
2008
 
       
 Opening acquisition cost
   
2 016
 
 - Acquisition
   
-
 
 Closing accumulated acquisition cost
   
2 016
 
         
 -Opening depreciation
   
-1 064
 
 -Depreciation
   
-168
 
         
 Closing accumulated depreciation
   
-1 232
 
         
 Closing residual value according to plan
   
784
 
 
 Note 8
Equipment  and computers
 
   
2008
 
       
 Opening acquisition cost
   
969
 
 Changes during the year
       
 -Purchases
   
94
 
 Closing accumulated acquisition cost
   
1 063
 
         
 Opening depreciation
   
-511
 
 -Depreciation
   
-84
 
 Closing accumulated depreciation
   
-595
 
         
 Closing residual value according to plan
   
468
 
 
 Note 9
 Participations in subsidiaries
 
 
 Number of shares
 
 Registered office
 
 Proportion of equity
 
 Book value
 
Kamera (S) PTE.LTD.
   
190 000
   
Singapore
   
95
%
 
930
 
   
687 500
   
Kairo
   
55
%
 
0
 
Telecommunication (S.A.E)
                         
 
 Note 10
 Prepaid expenses and accrued income
 
   
2008-12-31
 
       
 Prepaid rent
   
266
 
 Accrued income
   
2 113
 
Other prepaid expenses  
   
817
 
 
   
3 196
 
 
10

 
 Note 11
 Change in equity
 
 
 
Share
capital 
 
 Statutory
reserve
 
 Share
premium
reserve
 
 Non-
restricted
equity  
 
Total
equity
 
Amount brought forward 2008
   
227
   
336
   
8 998
   
-13 720
   
-4 159
 
 Net income for the year
   
-
   
-
   
-
   
-1 648
   
-1 648
 
 Equity 2008/03/31
   
227
   
336
   
8 998
   
-15 368
   
-5 807
 
 
 Note 12
 Long term liabilities
 
   
2008-03-31
 
       
 Long-term liabilities
     
 Liabilities to credit institutions
   
3 500
 
 Total interest-bearing liabilities
   
3 500
 
 
The loan as a whole is raised from Almi företagspartner and has duration of 48 months.
 
 Note 13
 Accrued expenses and deferred income
 
   
2008-03-31
 
       
Accrued royalty expenses 
   
961
 
Accrued vacation pay, social expenses included 
   
456
 
 Accrued social security contributions
   
159
 
 Other items
   
1 098
 
 Total
   
2 674
 
 
 Note 14
 Pledged assets
 
   
2008-03-31
 
       
 For own provisions and liabilities
     
       
 Floating charges
   
3 500
 
 designated to liabilities to credit institutions
       
 Total pledged assets
   
3 500
 
 
11

 
Note 15
Summary of significant differences between Swedish GAAP and U.S. GAAP
 
The annual financial statements included herein of Kamera Content AB were prepared in accordance with accounting principles generally accepted in Sweden (Swedish GAAP) which differ in certain significant respects from U.S. GAAP, as described below.

1. Intangible assets

In accordance with Swedish GAAP, the Company amortizes intangible assets based on their statutory useful lives, which is 3 years for goodwill and 3-5 years for capitalized development expenditures.

Under US GAAP intangible assets are amortized over their expected useful lives, which can sometimes be different from the statutory useful lives.

Negative goodwill is required to be disclosed as a provision under Swedish GAAP and reversals be netted e.g. against future losses in the acquired entity.

Under US GAAP this would be disclosed as a reduction of the fair value of assets acquired and hence affecting depreciation.

2. Revenue recognition

In accordance with Swedish GAAP, the Company recognizes revenue when earned. In certain situations, revenue can be recognized upon receipt of payment, while in other situations, revenue is recognized ratably over the contract period. The requirements for recognizing revenue upfront or ratably can vary from the revenue recognition requirements under US GAAP.

Under US GAAP, revenue is recognized in accordance with Staff Accounting Bulletin No. 104, Revenue Recognition and Statement Of Position No. 97-2, Software Revenue Recognition which requires revenue only be recognized when the following criteria have been met: persuasive evidence of an arrangement exists, delivery has occurred or services have been rendered, the seller´s price to the buyer is fixed or determinable, and collectibility is probable. For certain arrangements that involve multiple deliverables revenue for each deliverable can be recognized individually if certain separation criteria are met. If elements cannot be separated, revenue must be bundled and recognized ratably over time.

3. Exchange differences

In accordance with Swedish GAAP, the Company recognizes exchange differences in the same way as in US GAAP with exception for translation differences which are not recognized as other comprehensive income but booked against equity.

Under US GAAP, assets and liabilities are translated into the entities reporting currency at the prevailing rate of exchange at the balance sheet date and revenue, costs and expenses are translated at the average exchange rate during the period. Translation gains and losses are reflected as other comprehensive income on the balance sheet. Assets and liabilities held by foreign subsidiaries that are in currencies other than the foreign subsidiaries´functional currency are remeasured at the prevailing rate of exchange at the balance sheet date. Gains and losses from remeasurement are included in the determination of net income.


4. Capitalization of development expenditures

Swedish GAAP allows for expenditures during the development phase to be capitalized as intangible assets if it is probable, with a high degree of certainty, that they will result in future economic benefits for the Company.

12


Under US GAAP all costs incurred to establish technological feasibility are charged to expense when incurred in accordance with Statement of Financial Accounting Standards No. 2, Accounting for Research and Development Costs. Software development costs incurred subsequent to establishing technological feasibility but prior to general release shall be capitalized.

13