EX-99.2 4 ex99-2.htm

 

Exhibit 99.2

 

Mobile Viewpoint Corporate B.V.

 

located, Alkmaar

 

Report on the financial

statements ending

June 30, 2021

 

 

Mobile Viewpoint Corporate B.V.

Alkmaar

 

Table of contents  
   
  Page
   
Consolidated financial statements  
   
Consolidated balance sheet as at 30 June 2021 3
Consolidated profit and loss account for the period January 01 – June 30, 2021 5
Notes to the consolidated financial statements 6
Notes to the consolidated balance sheet 11
Notes to the consolidated profit and loss account 16
Reconciliation to US GAAP 18
Subsequent events 18

 

 

Mobile Viewpoint Corporate B.V.

Alkmaar

 

Mobile Viewpoint Corporate

B.V. Alkmaar

 

Consolidated financial statements

 

2

Mobile Viewpoint Corporate B.V.

Alkmaar

 

Consolidated balance sheet as at 30 June 2021

(After proposal appropriation of result)

 

Assets

 

      30-06-2021   31-12-2020 
                
Fixed assets                   
                        
Intangible assets  1               
Development costs           166.509         197.463 
                        
Property, plant and equipment 

2

                    
Other tangible assets           104.847         120.927 
                        
Current assets                       
                        
Inventories and work in progress                       
Finished goods for resale and parts  3        1.949.427         1.741.712 
                        
Receivables                       
Trade receivables  4   690.947         1.068.960      
Taxes and social security charges  5   269.085         208.968      
Other accounts receivable  6   84         15.991      
Accruals and prepaid expenses  7   445.210         226.515      
            1.405.326         1.520.434 
Cash and cash equivalents                       
Cash      838         838      
ING Bank N.V.      664.634         1.861.560      
            645.472         1.862.398 
            4.271.581         5.442.934 

 

3

Mobile Viewpoint Corporate B.V.

Alkmaar

 

Liabilities

 

      30-06-2021   31-12-2020 
                
Group equity  8        2.820.893         2.730.452 
                        
Provisions                       
Deferred tax liabilities  9        39.493         39.493 
                        
Current liabilities, accruals and deferred income                       
Trade payables  10   383.931         272.542      
Liabilities to group companies  11   694.264         1.385.660      
Payables relating to taxes and social security contributions  12   30.251         34.994      
Other payables  13   25.741         722.053      
Accruals and deferred income  14   273.008         257.740      
            1.411.195         2.672.989 
                        
            4.271.581         5.442.934 

 

4

Mobile Viewpoint Corporate B.V.

Alkmaar

 

Consolidated profit and loss account for the period 01-01 /30-06-2021

 

      01-01 /30-06-2021   2020 
                
                    
Net Turnover  15       1.986.430        5.603.035 
Cost of raw materials  16   671.849    2.086.659           
Wages and salaries  17   535.368    1.706.310           
Social security charges  18   69.709         138.970      
Pension contributions  19   10.816         18.495      
Depreciation of intangible and tangible  20                    
fixed assets      94.515         182.398      
Other operating expenses  21   315.619         767.074      
                        
Total of sum of expenses           1.697.876         4.899.906 

 

Total of operating result

           288.554         703.129 
                        
Other interest and similar income  22   9.846         -      
Interest and similar expenses  23   -188.108         -26.011      
Currency exchange differences      -         -39.357      
                        
Financial income and expense           -178.262         -65.368 

 

Total of result of activities before tax

           110.292         637.761 
Income tax expense  24        -19.850         -102.335 
                        
Total of result after tax           90.442         535.426 

 

5

Mobile Viewpoint Corporate B.V.

Alkmaar

 

Notes to the consolidated financial statements

 

Entity information

 

Registered address and registration number trade register

 

The registered and actual address of Mobile Viewpoint Corporate B.V. is Keesomstraat 10 E, 1821 BS in Alkmaar Nederland. Mobile Viewpoint Corporate B.V. is registered at the Chamber of Commerce under number 59790989.

 

General notes

 

The most important activities of the entity

 

The activities of Mobile Viewpoint Corporate B.V. and its group companies consist mainly of developing services and products for mobile data transmission and commercial computer management services.

 

Disclosure of going concern

 

The accounting principles applied to the valuation of assets and liabilities and the determination of results in these financial statements are based on the assumption of continuity of the company. The financial impact of the Covid-19 pandemie is small. Although a few of our customers operate in an industry that initially became hard due to the consequences of the virus and as a result we have seen a slight decrease in turnover for a few months, this has manifested itself in the recovered during the year and new turnover was also generated as a result of the measures. Because of this, the continuity assumption used is therefore not affected.

 

Disclosure of group structure

 

Mobile Viewpoint Corporate B.V. is part of a group. The head of this group is Triple IT Corporate B.V. The financial statements of Mobile Viewpoint Corporate B.V. are included in the consolidated financial statements of Triple IT Corporate B.V.

 

Disclosure of estimates

 

In applying the principles and policies for drawing up the financial statements, the directors of Mobile Viewpoint Corporate B.V. make different estimates and judgments that may be essential to the amounts disclosed in the financial statements. If it is necessary in order to provide the transparency required under Book 2, article 362, paragraph 1, the nature of these estimates and judgments, including related assumptions, is disclosed in the notes to the relevant financial statement item.

 

The impact of the corona crises, wich is disclosed in the paragraph ‘Disclosure of going concern’, have not led to revision of estimates in the financial statement.

 

Disclosure of consolidation

 

The consolidation includes the financial information of Mobile Viewpoint Corporate B.V., its group companies and other entities in wich it exercises control or whose central management it conducts. Group companies are entities in wich Mobile Viewpoint Corporate B.V. exercises direct or indirect control based on a shareholding of more than one half of the voting rights, or of wich it has the authority to govern otherwise their financial and operating policies. Potential voting rights that can be exercised directly from the balance sheet date are also taken into account.

 

Group companies and other entities in wich Mobile Viewpoint Corporate B.V. exercises control or whose central management it conducts are consolidated in full. Participating interests in group equity and group result are disclosed seperately. Participating interests over wich no control can be exercised (associates) are not included in the consolidation.

 

Intercompany transactions, profits and balances among group companies and other consolidated entities are eliminated, unless these results are realised through transactions with third parties. Unrealised losses on intercompany transactions are also eliminated, unless such a loss qualifies as an impairment. The accounting policies of group companies and other consolidated entities have been changed when necessary, in order to align them to the prevailing group accounting policies.

 

6

Mobile Viewpoint Corporate B.V.

Alkmaar

 

The consolidated companies are listed below:

 

-Mobile Viewpoint B.V., Alkmaar, the Netherlands (100%)
-IQ VideoSolutions B.V., Alkmaar, the Netherlands (100%)

 

General accounting principles

 

The accounting standards used to prepare the financial statements

 

The consolidated financial statements are drawn up in accordance with the provisions of Title 9, Book 2 of the Dutch Civil Code and the Dutch Accounting Standards, as published by the Dutch Accounting Standards Board (‘Raad voor de Jaarverslaggeving’).

 

Assets and liabilities are generally valued at historical cost, production cost or at fair value at the time of acquisition. If no specific valuation principle has been stated, valuation is at historical cost.

 

The functional currency

 

Items included in the financial statements of group companies are measured using the currency of the primary economic environment in which the respective group company operates (the functional currency). The consolidated financial statements are presented in euros, which is the functional and presentation currency of Mobile Viewpoint Corporate B.V.

 

Foreign currency

 

Transactions, receivables and liabilities

 

Transactions in foreign currencies are stated in the financial statements at the exchange rate of the functional currency on the transaction date.

 

Monetary assets and liabilities in foreign currencies are converted to the closing rate on the balance sheet date of the functional currency. The translation differences resulting from settlement and conversion are credited or charged to the income statement.

 

Non-monetary assets measured at historical cost in a foreign currency are converted at the exchange rate on the transaction date.

 

Non-monetary assets (other than goodwill) measured at fair value in a foreign currency are converted at the exchange rate on the date on which the fair value was determined.

 

Operating leases

 

The corporation has lease contracts whereby a large part of the risks and rewards associated with ownership are not for the benefit of or incurred by the corporation. The lease contracts are recognised as operational leasing. Lease payments are recorded on a straight-line basis, taking into account reimbursements received from the lessor, in the consolidated profit and loss account for the duration of the contract.

 

Accounting principles

 

Intangible assets

 

Intangible fixed assets are stated at historical cost less amortisation. Impairments are taken into consideration; this is relevant in the event that the carrying amount of the asset (or of the cash-generating unit to which the asset belongs) is higher than its realisable value.

 

With regard to the determination as to whether an intangible fixed asset is subject to an impairment, please refer to the relevant section.

 

7

Mobile Viewpoint Corporate B.V.

Alkmaar

 

Research costs are recognised in the consolidated profit and loss account. Expenditure on development projects is capitalised as part of the production cost if it is likely from both a commercial and technical perspective that the project will be successful (i.e.: if it is likely that economic benefits will be realised) and the cost can be determined reliably. A legal reserve has been recognised within equity with regard to the recognised development costs for the capitalised amount. The amortisation of capitalised development costs commences at the time when the commercial production starts and takes place over the expected future useful life of the asset.

 

Property, plant and equipment

 

Other tangible fixed assets are valued at historical cost or production cost including directly attributable costs, less straight-line depreciation based on the expected future life and impairments.

 

Subsidies on investments will be deducted from the historical cost price or production cost of the assets to which the subsidies relate.

 

Inventories

 

Inventories (stocks) are valued at cost price based on the last known purchase price or lower realisable value.

 

The cost price consists of the historical cost or production cost and costs incurred in order to bring the stocks to their current location and current condition. The production cost includes direct labour and fixed and variable production overheads.

 

The realisable value is the estimated sales price less directly attributable sales costs. In determining the realisable value the obsolescence of the inventories is taken into account.

 

Receivables

 

Receivables are recorded initially at fair value and then at amortised cost, net of any provision for doubtful debts, determined individually. On initial recognition the fair value and the amortised cost are the same as the face value.

 

Cash and cash equivalents

 

Cash at banks and in hand represent cash in hand, bank balances and deposits with terms of less than twelve months. Overdrafts at banks are recognised as part of debts to lending institutions under current liabilities. Cash at banks and in hand is valued at nominal value.

 

Provisions

 

Provisions are measured at the best estimate of the amount that is necessary to settle the obligation as per the balance sheet date. Provisions are recognised at the present value of the expenditures expected to be required to settle the obligations, where the effect of the time value of money is material. If the period for which the expenditures are discounted is one year or less, other provisions are measured at undiscounted amounts. If a provision is measured at present value, any changes in the provision due to accrued interest are presented as interest expense.

 

Dutch pension schemes:

 

Mobile Viewpoint B.V. has a pension scheme to which the provisions of the Dutch Pension Act (`Pensioenwet’) are applicable. Mobile Viewpoint B.V. pays premiums based on (legal) requirements, a contractual or voluntary basis to an insurance companies. Premiums are recognised as employee cost when they are due. Prepaid contributions are recognised as deferred assets if these lead to a refund or reduction of future payments.

 

Contributions that are due but have not yet been paid are presented as liabilities.

 

Deferred tax liabilities

 

Deferred tax liabilities are recognised for temporary differences between the value of the assets and liabilities under tax regulations on the one hand and the book values applied in these financial statements on the other. The computation of the deferred tax liabilities is based on the tax rates prevailing at the end of the reporting year or the rates applicable in future years, to the extent that they have already been enacted by law.

 

8

Mobile Viewpoint Corporate B.V.

Alkmaar

 

Deferred tax balances are measured at undiscounted value.

 

Current liabilities

 

On initial recognition current liabilities are recognised at fair value. After initial recognition current liabilities are recognised at the amortised cost price, being the amount received taking into account premiums or discounts and minus transaction costs. This is usually the nominal value.

 

Accounting principles for determining the result

 

The result is the difference between the realisable value of the goods/services provided and the costs and other charges during the year. The results on transactions are recognised in the year in which they are realised.

 

Revenue recognition

 

Net turnover comprises the income from the supply of goods and services after deduction of discounts and such like and of taxes levied on the turnover.

 

Revenues from the goods supplied are recognised when all significant risks and rewards in respect of the goods have been transferred to the buyer.

 

Revenues from the services rendered are recognised in proportion to the services delivered, based on the services rendered up to the balance sheet date in proportion to the total of services to be rendered.

 

Gross operating result

 

The gross margin includes the net turnover, other operating income, costs of raw materials and consumables and costs of work contracted out, and other external costs.

 

Expenses of employee benefits

 

Short-term employee cost:

 

Salaries, wages and social security contributions are charged to the income statement based on the terms of employment, where they are due to employees and the tax authorities respectively.

 

Pension:

 

Mobile Viewpoint B.V. applies the liability approach for all pension schemes. The premium payable during the financial year is charged to the result. Changes in the pension provision are also charged to the result. We refer to the valuation principles for assets and liabilities, under Provision for pensions.

 

Amortisation of intangible assets

 

Intangible fixed assets are amortised from the date of initial use over the expected future economic life of the asset.

 

Future amortisation is adjusted if there is a change in estimated future useful life. Gains and losses from the occasional sale are included in depreciation.

 

Depreciation of property, plant and equipment

 

Tangible fixed assets are depreciated from the date of initial use over the expected future economic life of the asset, while taking into account any applicable restrictions from tangible fixed assets.

 

Future depreciation is adjusted if there is a change in estimated future useful life.

 

Gains and losses from the occasional sale of tangible fixed assets are included in depreciation. Financial income and expenses

 

Interest income and expenses are recognised on a pro rata basis, taking account of the effective interest rate of the assets and liabilities to which they relate. In accounting for interest expenses, the recognised transaction expenses for loans received are taken into consideration.

 

Exchange differences that arise from the settlement or translation of monetary items are recorded in the profit and loss account in the period in which they occur, unless hedge-accounting is applied.

 

9

Mobile Viewpoint Corporate B.V.

Alkmaar

 

Dividends to be received from participations and securities not carried at net asset value are recognised as soon as Mobile Viewpoint Corporate B.V. has acquired the right to them.

 

Income tax expense

 

Tax on the result is calculated based on the result before tax in the consolidated profit and loss account, taking account of the losses available for set-off from previous financial years and exempt profit components and after the addition of non-deductible costs. Due account is also taken of changes which occur in the deferred tax assets and deferred tax liabilities in respect of changes in the applicable tax rate.

 

In the financial statements of group companies a tax charge is calculated on the basis of the accounting result. The corporate income tax that is due by these group companies is charged into the current accounts with Mobile Viewpoint Corporate B.V.

 

10
Mobile Viewpoint Corporate B.V.

Alkmaar

 

Notes to the consolidated balance sheet

 

Fixed assets

 

1 Intangible assets

 

   Development 
   costs 
    
     
Balance as at 1 January 2021     
      
Cost or manufacturing price   611.510 
      
Accumulated amortization   -414.047 
      
Book value as at 1 January 2021   197.463 
      
Movements     
      
Additions   30.102 
      
Amortisations   -61.056 
      
Balance movements   15.411 
      
Balance as at 30 June 2021     
      
Cost or manufacturing price   641.612 
      
Accumulated amortization   -475.103 
      
Book value as at 30 June 2021   166.509 

 

Amortisation and depreciation on intangible assets over a period of 3 years. This period equals the useful life.

 

11
Mobile Viewpoint Corporate B.V.

Alkmaar

 

2 Property, plant and equipment

 

   Other tangible 
   assets 
    
     
Balance as at 1 January 2021     
      
Cost or manufacturing price   260.217 
      
Accumulated depreciation   -139.290 
      
Book value as at 1 January 2021   120.927 
      
Movements     
      
Additions   8.145 
      
Depreciation   -24.069 
      
Disposals   -4.800 
      
Depreciation on disposals   4.644 
      
Balance movements   -16.080 
      
Balance as at 30 June 2021     
      
Cost or manufacturing price   269.630 
      
Accumulated depreciation   -164.783 
      
Book value as at 30 June 2021   104.847 

 

Depreciation percentages used between 20%-33,3%

 

12
Mobile Viewpoint Corporate B.V.

Alkmaar

 

Current assets

 

   30-06-2021   31-12-2020 
       
3 Finished goods for resale and parts          
Finished goods for resale   1.124.084    954.428 
Parts   825.343    787.284 
    1.949.427    1.741.712 
Receivables          
4 Trade receivables          
Trade receivables   690.947    1.068.960 
           
5 Taxes and social security charges          
Value added tax   143.672    63.515 
Company tax   125.413    145.263 
Pension contributions   -    190 
    269.085    208.968 
           
6 Other amounts receivable          
Other amounts receivable   1.215    10.182 
Deposit   5.809    5.809 
    7.024    15.991 
           
7 Accruals and prepaid expenses           
Prepaid expenses   155.840    155.816 
Accruals   282.346    70.699 
    438.186    226.515 

 

13
Mobile Viewpoint Corporate B.V.

Alkmaar

 

Liabilities

 

8 Group equity

 

The shareholders’ equity is explained in the notes to the non-consolidated balance sheet.

 

Provisions

 

9 Deferred tax liabilities

 

   30-06-2021   2020 
       
Balance as at 1 January   39.493    36.410 
Addition   -    3.083 
Balance as at 31 December   39.493    39.493 

 

Deferred tax liabilities are recognised for the taxable temporary differences between the tax base and the accounting base of intangible fixed assets, and it is probable that the temporary difference will not be reversed in the foreseeable future.

 

Current liabilities, accruals and deferred income

 

10 Trade payables          
           
Accounts payable   383.931    272.542 
           
11 Liabilities to group companies          
           
Current account Triple IT B.V.   698.264    607.713 
Current account Triple IT Corporate B.V.   -    777.947 
    698.264    1.385.660 

 

An interest rate of 4% (2019: 4%) is applicable to the average intercompany balances. In respect of repayment and securities, no agreements have been made.

 

12 Payables relating to taxes and social security contributions          
           
Wage tax   30.251    34.994 
           
13 Other payables          
           
Net wages   -    - 
Audit and consultancy costs   15.245    6.370 
Other amounts payable   10.766    715.683 
    26.010    722.053 

 

Other amounts payable 2020 includes management bonus €600.000.

 

14
Mobile Viewpoint Corporate B.V.

Alkmaar

 

   30-06-2021   31-12-2020 
       
14 Accruals and deferred income          
Holiday allowance   23.259    62.631 
Accruals and deferred income   249.479    195.109 
    272.738    257.740 

 

Contingent assets and liabilities

 

Off-balance sheet commitments relating to guarantees

 

Mobile Viewpoint B.V. has provided performance Bond Guarantee for an amount of €30.621.

 

Disclosure of operating leases

 

As per year end the commitments relating with operating lease can be specified as follows:

 

Total Due €79.710, within one year €25.800, between one and five years €53.910, longer than five years €0 .

 

15
Mobile Viewpoint Corporate B.V.

Alkmaar

 

Notes to the consolidated profit and loss account

 

   01-01/30-6-21   2020 
       
15 Net Turnover          
Turnover   1.986.430    5.603.035 
           
16 Cost of raw materials          
Cost of sales   671.849    2.086.659 
           
17 Wages and salaries          
Wages   535.368    1.113.455 
Bonus   -    600.000 
Sickness benefit   -    -7.145 
    535.368    1.706.310 

 

The bonus concerns bonus management due to settlements in the past. The bonus has been paid in 2021.

 

18 Social security charges          
Social security charges   85.909    166.042 
Tax credit WBSO   -16.200    -27.072 
    69.709    138.970 
           
19 Pension contributions          
Pension charges   10.816    18.495 
           
20 Depreciation of intangible and tangible fixed assets          
Amortisation of intangible fixed assets   61.056    107.046 
Depreciation of tangible fixed assets   33.459    75.352 
    94.515    182.398 

 

16
Mobile Viewpoint Corporate B.V.

Alkmaar

 

   01-01/30-06-21   2020 
       
Depreciation of tangible fixed assets          
Other fixed assets   24.069    51.712 
Charged depreciation costs Triple IT B.V.   9.390    23.640 
    33.459    75.352 
21 Other operating expenses          
Other expenses of employee benefits   80.348    172.382 
Housing expenses   34.247    65.181 
Selling expenses   75.750    302.772 
Car expenses   15.487    32.006 
Office expenses   79.608    151.715 
General expenses   30.179    43.018 
    315.619    767.074 
22 Other interest and similar income          
Interest of receivables from group companies   9.846    - 
           
23 Interest and similar expenses          
Interest liabilities to group companies   -    18.383 
           
Paid bank interest   188.108    7.628 
           
Interest liabilities to group companies   188.108    26.011 
           
Interest current account Triple IT Corporate B.V.   -    18.383 
           
24 Income tax expense          
           
Tax on result          
Corporate income tax current financial year   19.850    99.475 
Corporate income tax previous financial year   -    -223 
Deferred corporate income tax   -    3.083 
Total   19.850    102.335 

 

17
Mobile Viewpoint Corporate B.V.

Alkmaar

 

25 Reconciliation to US GAAP

 

Certain transactions and account balances that will be recorded differently when prepared in accordance with generally accepted accounting principles in the United States of America. The following table reconciles certain items in the consolidated balance sheet as at 30 June 2021 and consolidated profit and loss accounts for 01-01/30-06-2021 to US GAAP:

 

-

   Reported under Dutch GAAP   Adjustment   US GAAP 
          
Assets               
Intangible fixed assets   166.509    -166.509    - 
Tangible fixed assets   104.847    -    104.847 
Inventories   1.949.427    -    1.949.427 
Receivables   1.405.326    -    1.405.326 
Cash and cash equivalents   645.472    -    645.472 
Total   4.271.581    -166.509    4.105.072 
Liabilities               
Group equity   2.820.893    -166.509    2.654.384 
Provisions   39.493    -    39.493 
Current liabilities, accruals and deferred income   1.411.195    -    1.411.195 
Total   5.442.934    -166.509    4.105.072 
Profit and loss account               
Net Turnover   1.986.430    -    1.986.430 
Cost of raw materials   671.849    -    -671.849 
Wages and salaries   -535.368    -    -535.368 
Social security charges   -69.709    -    -69.709 
Pension contributions   -10.816    -    -10.816 
Depreciation/amortization   -94.515    61.056    -33.459 
Other operating expenses   -315.619    -30.102    -345.721 
    288.554    30.954    319.508 
Interest and simulair income   -178.262    -    -178.262 
Currency exchange differences   -    -    - 
    110.292    30.954    141.246 
Income tax expense   -19.850    -    -19.850 
Total   90.442    30.954    121.396 

 

26 Subsequent events

 

On August 16 2021, Triple IT Corporate B.V. entered into agreement with Vislink Limited to sell 100% of the outstanding capital of the Company, for an aggregate purchase price of €14.8 million plus the assumption and payment of €717.785 of intercompany indebtedness, all paid by Vislink Limited in cash, subject to certain routine closing adjustments in respect of working capital and net indebtedness. The transaction was closed on August 16, 2021.

 

18