EX-99.2 4 dex992.htm UNAUDITED FINANCIAL ACCOUNTS OF BRAVEHEART FOR 6 MONTHS ENDED 9/30/2006 & 2005 Unaudited Financial Accounts of Braveheart for 6 months ended 9/30/2006 & 2005

Exhibit 99.2

BRAVEHEART FINANCIAL SERVICES LIMITED (UNAUDITED)

 

CONTENTS

     
     Page

Profit and loss account

   1

Balance sheet

   2

Notes to the financial accounts

   3-6


BRAVEHEART FINANCIAL SERVICES LIMITED (UNAUDITED)

 

PROFIT AND LOSS ACCOUNT

FOR THE SIX MONTH PERIOD ENDED 30 SEPTEMBER 2006

     Notes   

6 months to
30 September
2006

£

   

6 months to
30 September
2005

£

Turnover

      1,752,143     —  

Administrative expenses

      (838,260 )   —  
             

Profit on ordinary activities before taxation

   2    913,883     —  

Tax on profit on ordinary activities

   3    (198,487 )   —  
             

Profit on ordinary activities after taxation

   9    715,396     —  
             

The notes on pages 3 to 6 form part of these financial accounts.

 

Page 1


BRAVEHEART FINANCIAL SERVICES LIMITED (UNAUDITED)

 

BALANCE SHEET

     Notes    £    

As at

30 September
2006

£

    £   

As at

30 September
2005

£

Fixed assets

            

Tangible assets

   4      39,852        —  

Current assets

            

Debtors

   5    853,193       1   

Cash at bank and in hand

      1,050,284       —     
                  
      1,903,477       1   

Creditors: amounts falling due within one year

   6    (974,313 )     —     
                  

Net current assets

        929,164        1
                  

Total assets less current liabilities

        969,016        1

Creditors: amounts falling due after more than one year

   7      (100,000 )      —  
                  
        869,016        1
                  

Capital and reserves

            

Called up share capital

   8      200,191        1

Profit and loss account

   9      668,825        —  
                  

Shareholders’ funds - equity interests

   10      869,016        1
                  

The notes on pages 3 to 6 form part of these financial accounts.

 

Page 2


BRAVEHEART FINANCIAL SERVICES LIMITED (UNAUDITED)

NOTES TO THE FINANCIAL ACCOUNTS

FOR THE 6 MONTH PERIODS ENDED 30 SEPTEMBER 2006 AND 2005

1 Accounting policies

 

1.1 Accounting convention

The financial accounts are prepared under the historical cost convention.

 

1.2 Turnover

Turnover represents amounts receivable for goods and services net of VAT and trade discounts.

 

1.3 Tangible fixed assets and depreciation

Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost less estimated residual value of each asset over its expected useful life, as follows:

 

Fixtures, fittings & equipment      3 years
Motor vehicles      4 years

 

2   Operating profit   

6 months to

30 September
2006

£

  

6 months to

30 September
2005

£

 

Operating profit is stated after charging:

     
 

Depreciation of tangible assets

   4,085    —  
           
3   Taxation   

6 months to

30 September
2006

£

  

6 months to

30 September
2005

£

 

Domestic current year tax

     
 

U.K. corporation tax

   198,487    —  
           
 

Current tax charge

   198,487    —  
           

 

Page 3


BRAVEHEART FINANCIAL SERVICES LIMITED (UNAUDITED)

NOTES TO THE FINANCIAL ACCOUNTS (continued)

FOR THE 6 MONTH PERIODS ENDED 30 SEPTEMBER 2006 AND 2005


 

 

4    Tangible fixed assets        

Fixed assets

£

   Cost      
   At 1 April 2006       29,000
   Additions       22,187
          
   At 30 September 2006       51,187
          
   Depreciation      
   At 1 April 2006       7,250
   Charge for the period       4,085
          
   At 30 September 2006       11,335
          
   Net book value      
   At 30 September 2006       39,852
          
5    Debtors   

As at

30 September
2006

£

  

As at

30 September
2005

£

   Other debtors    853,193    1
            
6           Creditors: amounts falling due within one year   

As at

30 September
2006

£

  

As at

30 September
2005

£

   Trade creditors    75,559    —  
   Taxation and social security    376,852    —  
   Other creditors    521,902    —  
            
      974,313    —  
            

 

 

Page 4


BRAVEHEART FINANCIAL SERVICES LIMITED (UNAUDITED)

NOTES TO THE FINANCIAL ACCOUNTS (continued)

FOR THE 6 MONTH PERIODS ENDED 30 SEPTEMBER 2006 AND 2005


 

7 Creditors: amounts falling due after more than one year
    

As at

30 September
2006

£

  

As at
30 September

2005

£

Other creditors - subordinated loan    100,000    —  
         
Analysis of loans      
Wholly repayable within five years    100,000    —  
         

 

8 Share capital
    

As at

30 September
2006

£

  

As at

30 September
2005

£

Authorised      
100,000 Ordinary shares of 1p each    1,000    1,000
         
Allotted, called up and fully paid      

1,000 Ordinary shares of 1p each

   10    1

200,181 Preference shares of £1 each

   200,181    —  
         

 

9 Statement of movements on profit and loss account
         

Profit
and loss

account
£

 
Balance at 1 April 2006       (46,571 )
Retained profit for the period       715,396  
         
Balance at 30 September 2006       668,825  
         

 

Page 5


BRAVEHEART FINANCIAL SERVICES LIMITED (UNAUDITED)

NOTES TO THE FINANCIAL ACCOUNTS (continued)

FOR THE 6 MONTH PERIODS ENDED 30 SEPTEMBER 2006 AND 2005


 

10 Reconciliation of movements in shareholders’ funds
    

As at
30 September

2006

£

   

As at
30 September

2005

£

Profit for the financial period

   715,396     —  

Proceeds from issue of shares

   200,181     1
          

Net addition to shareholders’ funds

   915,577     1

Opening shareholders’ funds

   (46,561 )   —  
          

Closing shareholders’ funds

   869,016     1
          

 

Page 6