Nevada
|
000-53559
|
80-0214025
|
||
(State or other jurisdiction
|
(Commission File No.)
|
(I.R.S. Employer
|
||
of incorporation)
|
Identification No.)
|
o
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
o
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c
|
|
(a)
|
Financial Statements of Business Acquired
|
|
(b)
|
Pro Forma Financial Information Regarding Business Acquired
|
|
(d)
|
Exhibits
|
Exhibit No.
|
Description
|
|
99.1
|
Wikifamilies’s unaudited financial statements for the period of February 15, 2011 (date of inception) to March 31, 2011
|
|
99.2
|
Kensington Leasing, Ltd.’s unaudited pro forma condensed combined financial information
|
KENSINGTON LEASING, LTD.
|
||
Date: August 2, 2011
|
/s/ Trisha Malone
|
|
Trisha Malone
|
||
Chief Financial Officer
|
Wikifamilies SA - Nyon
|
BALANCE SHEET AS OF 31 MARCH
|
Exchange Rate
|
|||||||||
Note
|
3/31/2011
|
1.091716026 | |||||||
ASSETS
|
|||||||||
CHF
|
US$
|
||||||||
Current Assets
|
|||||||||
Bank accounts
|
37,924 | 41,402 | |||||||
|
|||||||||
Share capital to be paid
|
50,000 | 54,586 | |||||||
Other receivable
|
1 | 1 | |||||||
Total Current Assets
|
87,925 | 95,989 | |||||||
Fixed Assets
|
|||||||||
Tangible fixed assets
|
|||||||||
Hardware / Sofware, net
|
14,772 | 16,127 | |||||||
Intangible fixed assets
|
|||||||||
Incorporation Costs, net
|
9,538 | 10,413 | |||||||
Research & Development Cost, net
|
20,000 | 21,834 | |||||||
Total Fixed Assets
|
44,310 | 48,374 | |||||||
Total Assets
|
132,235 | 144,363 | |||||||
LIABILITIES & EQUITIES
|
|||||||||
Liabilities
|
|||||||||
Other current Liabilities + social sec.
|
8,081 | 8,822 | |||||||
Long Term Liabilities
|
|||||||||
Inter-company loans
|
50,000 | 54,586 | |||||||
Total Liabilities
|
58,081 | 63,408 | |||||||
Shareholders'Equity
|
|||||||||
Share Capital
|
100,000 | 109,172 | |||||||
Net Loss
|
-25,846 | -28,216 | |||||||
Total Liabilities & Equity
|
132,235 | 144,363 |
Wikifamilies SA - Nyon
|
Profit and Loss Account
|
for the period of Incorporation on February 15, 2011 through March 31, 2011
|
Note
|
2011
|
||||||||
CHF
|
US$
|
||||||||
Income
|
0 | 0 | |||||||
Direct costs
|
0 | 0 | |||||||
Gross Profit
|
0 | 0 | |||||||
Overheads Expenses
|
|||||||||
Payroll & Soc. Security expenses
|
11,381 | 12,425 | |||||||
Accounting Fees
|
2,200 | 2,402 | |||||||
Legal Fees
|
10,000 | 10,917 | |||||||
Partner Fees
|
0 | 0 | |||||||
Total expenses
|
23,581 | 25,744 | |||||||
Provision on depreciation
|
|||||||||
Depreciation on tangible assets
|
379 | 414 | |||||||
Depreciation on intangible assets
|
162 | 177 | |||||||
Total provision on depreciation
|
541 | 590 | |||||||
Net loss after depreciation
|
24,122 | 26,334 | |||||||
Interest income and exchange gains
|
|||||||||
Bank Services Charges and exchange losses
|
1,725 | 1,883 | |||||||
Net loss before Taxes
|
25,846 | 28,217 | |||||||
Taxes
|
0 | 0 | |||||||
Net Loss
|
25,846 | 28,217 |
Kensington Leasing, Ltd. and Wikifamilies
|
Consolidated Pro Forma Balance Sheets
|
Historical (Unaudited)
|
Pro Forma Consolidated (Unaudited)
|
||||||||||||||||
Kensington
Leasing, Ltd.
|
(a)
Wikifamilies SA
|
||||||||||||||||
March 31,
|
March 31,
|
||||||||||||||||
2011
|
2011
|
Adjustments
|
As Adjusted
|
||||||||||||||
ASSETS
|
|||||||||||||||||
Current assets
|
|||||||||||||||||
Cash
|
$ | 368 | $ | 41,402 | $ | - | $ | 41,770 | |||||||||
Notes receivable
|
230,000 | 1 | - | 230,001 | |||||||||||||
Investments
|
145,697 | - | - | 145,697 | |||||||||||||
Prepaid expenses
|
100,000 | 54,586 | - | 154,586 | |||||||||||||
Total current assets
|
476,065 | 95,989 | - | 572,054 | |||||||||||||
Property and equipment, net
|
31,309 | - | 31,309 | ||||||||||||||
Incorporation and research and development costs, net
|
- | 32,247 | (32,247 | ) |
(c)
|
- | |||||||||||
Intangible assets and goodwill
|
78,296 | 16,127 | 7,451,292 |
(b)
|
7,545,715 | ||||||||||||
Total assets
|
585,670 | 144,363 | 7,419,045 | 8,149,078 | |||||||||||||
LIABILITIES AND SHAREHOLDERS' DEFICIT
|
|||||||||||||||||
Liabilities
|
|||||||||||||||||
Notes payable
|
21,907 | 54,586 | - | 76,493 | |||||||||||||
Accounts payable and accrued expenses
|
3,878 | 8,822 | - | 12,700 | |||||||||||||
Total liabilities
|
25,785 | 63,408 | - | 89,193 | |||||||||||||
Stockholders' Equity (Deficit)
|
|||||||||||||||||
Common stock
|
14,830 | 109,172 | (77,672 | ) |
(b)
|
46,330 | |||||||||||
Paid in capital
|
1,135,358 | - | 7,468,500 |
(b)
|
8,603,858 | ||||||||||||
Other comprehensive loss
|
(14,895 | ) | (14,895 | ) | |||||||||||||
Deficit accumulated during development stage
|
(575,408 | ) | (28,217 | ) | 28,217 |
(b)
|
(575,408 | ) | |||||||||
Total shareholders' equity (deficit)
|
559,885 | 80,955 | 7,419,045 | 8,059,885 | |||||||||||||
Total liabilities and shareholders' equity (deficit)
|
$ | 585,670 | $ | 144,363 | $ | 7,419,045 | $ | 8,149,078 |
Kensington Leasing, Ltd. and Wikifamilies
|
Consolidated Pro Forma Statements of Operations
|
Historical (Unaudited)
|
Pro Forma Consolidated (Unaudited)
|
||||||||||||||||
Kensington
Leasing, Ltd.
|
(a)
Wikifamilies SA
|
||||||||||||||||
March 31,
|
March 31,
|
||||||||||||||||
2011
|
2011
|
Adjustments
|
As Adjusted
|
||||||||||||||
Income
|
- | $ | - | $ | - | $ | - | ||||||||||
Operating expenses
|
|||||||||||||||||
General and administrative
|
7,856 | 14,827 | 10,413 |
(c)
|
33,096 | ||||||||||||
Legal and accounting
|
14,710 | 10,917 | 25,627 | ||||||||||||||
Research and development
|
21,834 |
(c)
|
21,834 | ||||||||||||||
Depreciation and amortization
|
5,896 | 590 | 6,486 | ||||||||||||||
Total operating expenses
|
28,462 | 26,334 | 32,247 | 87,043 | |||||||||||||
Income from operations
|
(28,462 | ) | (26,334 | ) | (32,247 | ) | (87,043 | ) | |||||||||
Other income (expense)
|
|||||||||||||||||
Interest income (expense)
|
- | (1,883 | ) | (1,883 | ) | ||||||||||||
Total other income (expense)
|
- | (1,883 | ) | - | (1,883 | ) | |||||||||||
Net loss
|
$ | (28,462 | ) | $ | (28,217 | ) | $ | (32,247 | ) | $ | (88,926 | ) | |||||
Net loss per share
|
$ | (0.00 | ) | $ | (0.00 | ) | |||||||||||
Weighted average shares outstanding
|
14,416,128 |
(b)
|
45,916,128 |
Notes to Pro Forma Financial Information
|
||||||||
(a) The Unaudited Pro Forma Consolidated Financial Statements are based on the historical financial statements of Wikifamilies SA. On March 23, 2011, we entered into an Exchange Agreement with Wikifamilies SA which was consummated on May 20, 2011.
|
||||||||
(b) Adjustments reflect the opening balance sheet entries at March 31, 2011 as determined by a third party valuation of the assets acquired. We issued 31,500,000 shares of our common stock to Wikifamilies at a value of $7,500,000. The assets we acquired from Wikifamilies included principally intellectual property and technology. Intangible asset value is the $7,500,000 third party value less assets assumed of $144,363 plus liabilities assumed of $63,408.
(c) Adjustment for incorporation costs and research and development costs capitalized by Wikifamilies but not capitalized under GAAP.
|