Annual
accounts 2009/2010
at
Etten-Leur
Hollandsche
Exploitatie Maatschappij B.V.
at
Etten-Leur
Ref.
11390/EIE/MLE/MCR/MSS/2009/2010/10
Waalwijk
December 17, 2010
Contents
|
Pagina
|
|
|
Report
of the auditors
|
|
1 General
|
1
|
2 Appropriated
results
|
2
|
3 Financial
position
|
4
|
4 Tax
position
|
6
|
|
|
Financial
statements
|
|
1 Balance
as at September 30, 2010
|
9
|
2 Profit
& loss account for the year 2009/2010
|
11
|
3 General
|
12
|
4 Notes
to the balance sheet as at September 30, 2010
|
14
|
5 Notes
to the profit & loss account for the year 2009/2010
|
22
|
|
|
Other
information
|
|
1 Independent
auditor's report
|
27
|
2 Profit
appropriation
|
28
|
3 Establishment
financial statements 2009
|
28
|
4 Recognition
of the loss for 2009/2010
|
28
|
To the board of directors of
Hollandsche
Exploitatie Maatschappij B.V.
Laakseweg
24
4874 LV
Etten-Leur
Ref.
11390/EIE/MLE/MCR/MSS/2009/2010/10
Waalwijk
December 17, 2010
Dear
Sirs,
Herewith
we report in draft on the annual accounts of Hollandsche Exploitatie
Maatschappij B.V. regarding the financial year 2009/2010.
1 General
1.1
Board composition
The
management of the company was as follows:
-
director: Wilroot B.V. and Peck Management B.V.
1.2
Amendment of the articles association
There has
been a change of the name and the year occured on December 21, 2009 through an
amendment of the articles. The company is now called Hollandsche Exploitatie
Maatschappij B.V.(formerly Hollandse Exploitatie Maatschappij B.V.). The
reporting year runs from October 1, 2009 to September 30, 2010. Comparative
figures include the period from January 1, 2009 to September 30,
2009.
2 Appropriated
results
2.1
Development of income and expenses
The
result after taxation has increased/decreased, with regard to the financial year
2009, with € 626,539 to negative € 1,266,046. A comparison between both
financial years gives the following figures.The amounts have been derived from
the profit and loss account.
|
|
2009/2010
|
|
|
2009
|
|
|
|
€
|
|
|
%
|
|
|
€
|
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
turnover
|
|
|
132,953
|
|
|
|
100
|
|
|
|
87,876
|
|
|
|
100
|
|
Cost
of sales
|
|
|
183,104
|
|
|
|
137.8
|
|
|
|
120,079
|
|
|
|
136.7
|
|
Gross
operating result
|
|
|
-50,151
|
|
|
|
-37.8
|
|
|
|
-32,203
|
|
|
|
-36.7
|
|
Other
operating income
|
|
|
51,000
|
|
|
|
38.4
|
|
|
|
-
|
|
|
|
-
|
|
Wages
and salaries
|
|
|
139,193
|
|
|
|
104.7
|
|
|
|
85,117
|
|
|
|
96.9
|
|
Social
security charges
|
|
|
21,845
|
|
|
|
16.4
|
|
|
|
3,416
|
|
|
|
3.9
|
|
Pension
expenses
|
|
|
1,081
|
|
|
|
0.8
|
|
|
|
-
|
|
|
|
-
|
|
Depreciation
tangible fixed assets
|
|
|
65,333
|
|
|
|
49.1
|
|
|
|
9,330
|
|
|
|
10.6
|
|
Other
employee expenses
|
|
|
121,189
|
|
|
|
91.2
|
|
|
|
36,317
|
|
|
|
41.3
|
|
Accomodation
expenses
|
|
|
32,699
|
|
|
|
24.6
|
|
|
|
38,589
|
|
|
|
43.9
|
|
Office
expenses
|
|
|
150,551
|
|
|
|
113.2
|
|
|
|
89,476
|
|
|
|
101.8
|
|
Car
expenses
|
|
|
72,695
|
|
|
|
54.7
|
|
|
|
43,299
|
|
|
|
49.3
|
|
Selling
expenses
|
|
|
142,115
|
|
|
|
106.9
|
|
|
|
35,607
|
|
|
|
40.5
|
|
General
expenses
|
|
|
898,102
|
|
|
|
675.5
|
|
|
|
371,972
|
|
|
|
423.3
|
|
Total
operating expenses
|
|
|
1,644,803
|
|
|
|
1,237.10
|
|
|
|
713,123
|
|
|
|
811.5
|
|
Operating
result
|
|
|
-1,643,954
|
|
|
|
-1,236.50
|
|
|
|
-745,326
|
|
|
|
-848.2
|
|
Financial
income and expenses
|
|
|
60,701
|
|
|
|
45.7
|
|
|
|
-55,738
|
|
|
|
-63.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Result
on ordinary activities before taxation
|
|
|
-1,583,253
|
|
|
|
-1,190.80
|
|
|
|
-801,064
|
|
|
|
-911.6
|
|
Taxation
on result of ordinary activities
|
|
|
317,207
|
|
|
|
238.6
|
|
|
|
161,557
|
|
|
|
183.9
|
|
Result
after taxation
|
|
|
-1,266,046
|
|
|
|
-952.2
|
|
|
|
-639,507
|
|
|
|
-727.7
|
|
2.
Analysis of the result
The
development of the result 2009/2010 compared to 2009 can be analysed as
follows:
|
|
2009/2010
|
|
|
|
€
|
|
|
€
|
|
The
result has been positively influenced by:
|
|
|
|
|
|
|
Increase
gross operating result
|
|
|
33,052
|
|
|
|
|
Decrease
accomodation expenses
|
|
|
5,890
|
|
|
|
|
Increase
interest and similar income
|
|
|
194,492
|
|
|
|
|
Decrease
taxation on result on ordinary activities
|
|
|
155,650
|
|
|
|
|
|
|
|
|
|
|
|
389,084
|
|
The
result has been negatively influenced by:
|
|
|
|
|
|
|
|
|
Increase
wages and salaries
|
|
|
54,076
|
|
|
|
|
|
Increase
social security charges
|
|
|
18,429
|
|
|
|
|
|
Increase
pension costs
|
|
|
1,081
|
|
|
|
|
|
Increase
amortization/depreciation tangible fixed assets
|
|
|
56,003
|
|
|
|
|
|
Increase
other personnel expenses
|
|
|
84,872
|
|
|
|
|
|
Increase
office expenses
|
|
|
61,075
|
|
|
|
|
|
Increase
car expenses
|
|
|
29,396
|
|
|
|
|
|
Increase
selling expenses
|
|
|
106,508
|
|
|
|
|
|
Increase
general expenses
|
|
|
526,130
|
|
|
|
|
|
Increase
interest and similar expense
|
|
|
78,053
|
|
|
|
|
|
|
|
|
|
|
|
|
1,015,623
|
|
Decrease
result after taxation
|
|
|
|
|
|
|
-626,539
|
|
3 Financial
position
3.1
Analysis of the available assets
The
balance sheets can be summarized as follows:
|
|
9/30/2010
|
|
|
09/30/2009
|
|
|
|
€
|
|
|
€
|
|
|
€
|
|
|
€
|
|
Long
term funds:
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
-2,648,396
|
|
|
|
|
|
|
-1,382,350
|
|
|
|
|
Non-current
liabilities
|
|
|
4,947,021
|
|
|
|
|
|
|
2,708,021
|
|
|
|
|
|
|
|
|
|
|
|
2,298,625
|
|
|
|
|
|
|
|
1,325,671
|
|
Long
term investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible
fixed assets
|
|
|
86,694
|
|
|
|
|
|
|
|
56,765
|
|
|
|
|
|
Tangible
fixed assets
|
|
|
248,765
|
|
|
|
|
|
|
|
132,477
|
|
|
|
|
|
Non-current
financial fixed assets
|
|
|
669,689
|
|
|
|
|
|
|
|
352,482
|
|
|
|
|
|
|
|
|
|
|
|
|
1,005,148
|
|
|
|
|
|
|
|
541,724
|
|
Working
capital
|
|
|
|
|
|
|
1,293,477
|
|
|
|
|
|
|
|
783,947
|
|
This
amount is applied as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade
and other receivables
|
|
|
1,820,584
|
|
|
|
|
|
|
|
1,120,962
|
|
|
|
|
|
Cash
and cash equivalents
|
|
|
5
|
|
|
|
|
|
|
|
149
|
|
|
|
|
|
|
|
|
|
|
|
|
1,820,589
|
|
|
|
|
|
|
|
1,121,111
|
|
Less:
Short term liabilities
|
|
|
527,112
|
|
|
|
|
|
|
|
337,164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Working
capital
|
|
|
|
|
|
|
1,293,477
|
|
|
|
|
|
|
|
783,947
|
|
3.2
Statement of source and application of funds
|
|
2009/2010
|
|
|
|
€
|
|
|
€
|
|
Increase
|
|
|
|
|
|
|
Net
income
|
|
|
-1,266,046
|
|
|
|
|
Amortisation
and depreciation
|
|
|
63,989
|
|
|
|
|
Cash
flow
|
|
|
|
|
|
|
-1,202,057
|
|
Disposals
tangible fixed assets
|
|
|
5,544
|
|
|
|
|
|
Borrowing
banks and credit-institutions
|
|
|
2,239,000
|
|
|
|
|
|
|
|
|
|
|
|
|
2,244,544
|
|
|
|
|
|
|
|
|
1,042,487
|
|
Decrease
|
|
|
|
|
|
|
|
|
Investments
in intangible fixed assets
|
|
|
29,929
|
|
|
|
|
|
Investments
in tangible fixed assets
|
|
|
185,821
|
|
|
|
|
|
Increase
in other financial assets
|
|
|
317,207
|
|
|
|
|
|
|
|
|
|
|
|
|
532,957
|
|
Difference
working capital
|
|
|
|
|
|
|
509,530
|
|
4 Tax
position
4.1
Taxable amount 2009/2010
The
taxable amount for 2009/2010 has been calculated as follows:
|
|
2009/2010
|
|
|
|
€
|
|
|
€
|
|
|
|
|
|
|
|
|
Result
before taxation
|
|
|
-1,583,253
|
|
|
|
|
|
Differences
in valuation:
|
|
|
|
|
|
|
|
|
tangible
fixed assets
|
|
|
1,498
|
|
|
|
|
|
Tax
differences:
|
|
|
|
|
|
|
|
|
Tax
addition on disposal fixed assets
|
|
|
578
|
|
|
|
|
|
Non-deductible
expenses
|
|
|
4,200
|
|
|
|
|
|
Investment
allowance
|
|
|
-9,246
|
|
|
|
|
|
|
|
|
|
|
|
|
-4,468
|
|
Taxable
amount 2009/2010
|
|
|
|
|
|
|
-1,586,223
|
|
No
company tax is to be paid over the taxable amount.
4.2
Carry back
As per
September 30, 2010 the compensable losses amount to € 3,344,319.
These
losses could be compensated within a term of nine years with future fiscal
profits.
For these
compensable losses a latent tax claim has been included which has been valued at
the nominal tax rate of 20%.
4.2.1
Compensable tax losses
|
|
Amount as
at October 1
|
|
|
Loss in
2009/2010
|
|
|
Amount as
at
September
30, 2010
|
|
|
|
€
|
|
|
€
|
|
|
€
|
|
2008
|
|
|
953,723
|
|
|
|
-
|
|
|
|
953,723
|
|
2009
|
|
|
804,373
|
|
|
|
-
|
|
|
|
804,373
|
|
2009/2010
|
|
|
-
|
|
|
|
1,586,223
|
|
|
|
1,586,223
|
|
|
|
|
1,758,096
|
|
|
|
1,586,223
|
|
|
|
3,344,319
|
|
For the
audit opinion we refer to the chapter “Other information” on page 28 of this
report.
We trust
that this report meets your requirement and we are willing to provide a more
detailed explanation on request.
Waalwijk,
December 17, 2010
Yours
faithfully,
HLB Van
Daal & Partners N.V.
Accountants
& Consultants
Drs.
E.A.A. van Iersel
Registeraccountant
Annual
accounts 2009/2010
Hollandsche
Exploitatie Maatschappij B.V.
Etten-Leur
Hollandsche
Exploitatie Maatschappij B.V., Etten-Leur
Balance
as at September 30, 2010
(after
appropriation of result)
|
|
9/30/2010
|
|
|
9/30/2009
|
|
|
|
€
|
|
|
€
|
|
|
€
|
|
|
€
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed
assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible fixed assets
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Patents
|
|
|
|
|
|
86,694
|
|
|
|
|
|
|
56,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible fixed assets
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plant
and equipments
|
|
|
193,482
|
|
|
|
|
|
|
|
94,861
|
|
|
|
|
|
Inventory
|
|
|
55,283
|
|
|
|
|
|
|
|
37,616
|
|
|
|
|
|
|
|
|
|
|
|
|
248,765
|
|
|
|
|
|
|
|
132,477
|
|
Non-current financial fixed
assets
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
receivables
|
|
|
|
|
|
|
669,689
|
|
|
|
|
|
|
|
352,482
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and
other receivables
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade
debtors
|
|
|
4,135
|
|
|
|
|
|
|
|
38,493
|
|
|
|
|
|
Current
account group companies
|
|
|
9,603
|
|
|
|
|
|
|
|
2,131
|
|
|
|
|
|
Taxes
and social securities
|
|
|
38,471
|
|
|
|
|
|
|
|
56,559
|
|
|
|
|
|
Other
receivables, prepayments and accrued income
|
|
|
1,768,375
|
|
|
|
|
|
|
|
1,023,779
|
|
|
|
|
|
|
|
|
|
|
|
|
1,820,584
|
|
|
|
|
|
|
|
1,120,962
|
|
Cash and cash equivalents
(5)
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
149
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,825,737
|
|
|
|
|
|
|
|
1,662,835
|
|
|
|
9/30/2010
|
|
|
9/30/2009
|
|
|
|
€
|
|
|
€
|
|
|
€
|
|
|
€
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
(6)
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued
capital
|
|
|
18,000
|
|
|
|
|
|
|
18,000
|
|
|
|
|
|
Other
reserves
|
|
|
-2,666,396
|
|
|
|
|
|
|
-1,400,350
|
|
|
|
|
|
|
|
|
|
|
|
|
-2,648,396
|
|
|
|
|
|
|
|
-1,382,350
|
|
Non-current liabilities
(7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current
loans
|
|
|
|
|
|
|
4,947,021
|
|
|
|
|
|
|
|
2,708,021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
(8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Banker
|
|
|
3,327
|
|
|
|
|
|
|
|
1,615
|
|
|
|
|
|
Creditors
|
|
|
214,681
|
|
|
|
|
|
|
|
47,652
|
|
|
|
|
|
Taxes
and social securities
|
|
|
9,137
|
|
|
|
|
|
|
|
5,327
|
|
|
|
|
|
Other
liabilities and accruals and deferred income
|
|
|
299,967
|
|
|
|
|
|
|
|
282,570
|
|
|
|
|
|
|
|
|
|
|
|
|
527,112
|
|
|
|
|
|
|
|
337,164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,825,737
|
|
|
|
|
|
|
|
1,662,835
|
|
Hollandsche
Exploitatie Maatschappij B.V., Etten-Leur
2 Profit
& loss account for the year 2009/2010
|
|
2009/2010
|
|
|
2009
|
|
|
|
€
|
|
|
€
|
|
|
€
|
|
|
€
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
turnover
(9)
|
|
|
132,953
|
|
|
|
|
|
|
87,876
|
|
|
|
|
Cost
of sales
(10)
|
|
|
183,104
|
|
|
|
|
|
|
120,079
|
|
|
|
|
Gross
operating result
|
|
|
|
|
|
|
-50,151
|
|
|
|
|
|
|
|
-32,203
|
|
Other
operating income
(11)
|
|
|
51,000
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
Bruto
bedrijfsresultaat
|
|
|
|
|
|
|
849
|
|
|
|
|
|
|
|
-32,203
|
|
Wages
and salaries
(12)
|
|
|
139,193
|
|
|
|
|
|
|
|
85,117
|
|
|
|
|
|
Social
security charges
(13)
|
|
|
21,845
|
|
|
|
|
|
|
|
3,416
|
|
|
|
|
|
Pension expenses
(14)
|
|
|
1,081
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
Depreciation
tangible fixed assets
(15)
|
|
|
65,333
|
|
|
|
|
|
|
|
9,330
|
|
|
|
|
|
Other
operating expenses
(16)
|
|
|
1,417,351
|
|
|
|
|
|
|
|
615,260
|
|
|
|
|
|
Total
operating expenses
|
|
|
|
|
|
|
1,644,803
|
|
|
|
|
|
|
|
713,123
|
|
Operating
result
|
|
|
|
|
|
|
-1,643,954
|
|
|
|
|
|
|
|
-745,326
|
|
Interest
and similar income
(17)
|
|
|
198,647
|
|
|
|
|
|
|
|
4,155
|
|
|
|
|
|
Interest
and similar expenses
(18)
|
|
|
-137,946
|
|
|
|
|
|
|
|
-59,893
|
|
|
|
|
|
Financial
income and expenses
|
|
|
|
|
|
|
60,701
|
|
|
|
|
|
|
|
-55,738
|
|
Result
on ordinary activities before taxation
|
|
|
|
|
|
|
-1,583,253
|
|
|
|
|
|
|
|
-801,064
|
|
Taxation
on result of ordinary activities
(19)
|
|
|
|
|
|
|
317,207
|
|
|
|
|
|
|
|
161,557
|
|
Result
after taxation
|
|
|
|
|
|
|
-1,266,046
|
|
|
|
|
|
|
|
-639,507
|
|
Hollandsche
Exploitatie Maatschappij B.V., Etten-Leur
3 General
Activities
The
activities of Hollandsche Exploitatie Maatschappij B.V. consist
mainly:
- The
exploitation and sale of machinery, equipment for retail sale and all that is
related or could be conducive to it.
-
Performing age verification for sales of age-related items, everything in the
broadest sense.
General
These
financial statements are stated at historical value. The valuation principles
and the principles for determination of results have not changed with regard to
the previous financial year. The valuation principles are explained below.
Unless otherwise mentioned the valuation is stated at face value.
Group
structure
Hollandsche
Exploitatie Maatschappij B.V. te Etten-Leur forms part of the economic unit
(group). Wilroot B.V. te Etten-Leur is in charge of the group.
Estimates
and assumptions
In
preparing the financial statements the management has made estimates and
assumptions that affect the amounts in the financial statements. Changes in
estimates and assumptions may affect amounts reported in subsequent years.
Actual results may differ from their estimates.
Assumption
of continuity
The
accounting policies for valuation and determination are based on the continuity
assumption of the company. However, the survival of the company is uncertain
because of the financial position of the company. A continuance of the company
is however not impossible.
Changes
in classification
The
comparative figures have been reclassified for the understanding of the
financial position of the company.
Principles
of valuation of assets and liabilities
Intangible
fixed assets
The
intangible fixed assets are valued at purchase price less the depreciation
calculated on the basis of estimated life span. The depreciation is a fixed
percentage of the purchase price once revenues are generated related to the
patents.
Tangible
fixed assets
Tangible
fixed assets are presented at cost less accumulated depreciation and, if
applicable, less impairments in value. Depreciation is based on the estimated
useful life and calculated as a fixed percentage of cost, taking into account
any residual value. Depreciation is provided from the date an asset comes into
use.
Non-current
financial fixed assets
Deferred
tax assets are included under the non-current financial assets as and when it is
probable that realization of the tax claim in due course will be held. The
deferred tax assets are valued at face value and have a long-term
character.
Trade
and other receivables
The
receivables are included at face value. A provision has been deducted for
doubtful debts where necessary. These debts are evaluated
individually.
Principles
for the determination of the result
Determination
of the result
The
result is determined based upon the difference between the net turnover and the
costs and other expenses taken into account the accounting principles mentioned
before.
Income
and expenses are accounted for on accrual basis. Profit is only included when
realized on the balance sheet date. Losses originating before the end of the
financial year are taken into account if they have become known before
preparation of the financial statements.
Net
turnover
The net
turnover is formed by the proceeds from the supply of products and services,
subject to the deduction of the taxes and discounts granted payable over the
turnover. Proceeds are accounted for in the year in which the goods were
supplied or the services rendered.
Cost
of sales
The cost
of sales are the direct cost of the supplied products and services rendered.
This includes the movement of devaluation caused by unsalable
stocks.
Amortisation
and depreciation
The
depreciation on tangible fixed assets is calculated by using a fixed rate on the
acquisition cost or cost of conversion.
Gains and
losses on disposal of tangible fixed assets are recorded under
amortization/depreciation, gains only to the extent that the gain is not
capitalised deducted from replacement investments.
Taxation
The
taxation on the result on ordinary activities is calculated at face value with
due observance of fiscal facilities.
Principles
for preparation of the cash flow statement
The cash
flow statement has been prepared using the indirect method.
Hollandsche Exploitatie Maatschappij B.V.,
Etten-Leur
4 Notes
to the balance sheet as at September 30, 2010
Assets
Fixed
assets
1.
Intangible fixed assets
|
|
Patents
|
|
|
|
€
|
|
Book
value as at October 1, 2009
|
|
|
|
Purchase
price
|
|
|
56,765
|
|
Accumulated
amortization
|
|
|
-
|
|
|
|
|
56,765
|
|
Changes
|
|
|
|
|
Investments
|
|
|
29,929
|
|
Amortization
|
|
|
-
|
|
|
|
|
29,929
|
|
Book
value as at September 30, 2010
|
|
|
|
|
Purchase
price
|
|
|
86,694
|
|
Accumulated
amortization
|
|
|
-
|
|
|
|
|
86,694
|
|
This
concern paid for patents to perform age checks.
|
|
|
|
|
2.
Tangible fixed assets
|
|
Plant and
equipments
|
|
|
Inventory
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Book value as at October 1,
2009
|
|
|
|
|
|
|
|
|
|
Purchase
price
|
|
|
95,725
|
|
|
|
54,606
|
|
|
|
150,331
|
|
Accumulated
depreciation
|
|
|
-864
|
|
|
|
-16,990
|
|
|
|
-17,854
|
|
|
|
|
94,861
|
|
|
|
37,616
|
|
|
|
132,477
|
|
Changes
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments
|
|
|
149,435
|
|
|
|
36,386
|
|
|
|
185,821
|
|
Disposals
|
|
|
-5,544
|
|
|
|
-
|
|
|
|
-5,544
|
|
Depreciation
|
|
|
-45,270
|
|
|
|
-18,719
|
|
|
|
-63,989
|
|
|
|
|
98,621
|
|
|
|
17,667
|
|
|
|
116,288
|
|
Book value as at September 30,
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase
price
|
|
|
239,616
|
|
|
|
90,992
|
|
|
|
330,608
|
|
Accumulated
depreciation
|
|
|
-46,134
|
|
|
|
-35,709
|
|
|
|
-81,843
|
|
|
|
|
193,482
|
|
|
|
55,283
|
|
|
|
248,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation rates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
%
|
|
Plant
and equipments
|
|
|
|
|
|
|
|
|
|
|
20
|
|
Inventory
|
|
|
|
|
|
|
|
|
|
|
20
- 25
|
|
3.
Non-current financial fixed assets
Other
receivables
|
|
|
2009/2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
Deferred
tax assets for losses
|
|
|
|
|
|
|
|
Book
value as at October 1
|
|
|
352,482
|
|
|
|
190,925
|
|
Movement
|
|
|
316,382
|
|
|
|
161,557
|
|
Book
value as at September 30
|
|
|
668,864
|
|
|
|
352,482
|
|
The
deferred tax asset are included in connection with tax losses. The deferred tax
assets are calculated on the total tax loss of € 3.344.319 by September 30,
2010. The corporate tax rate is 20%. According to the management, the company
will be profitable enough in the near future so that losses can be
deducted.
|
|
|
2009/2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
Deferred
tax assets for valuation differences
|
|
|
|
|
|
|
|
Book
value as at October 1
|
|
|
-
|
|
|
|
-
|
|
Movement
|
|
|
825
|
|
|
|
-
|
|
Book
value as at September 30
|
|
|
825
|
|
|
|
-
|
|
These
deferred tax assets have been formed due to a difference in between the fiar
value and tax value of tangible fixed assets.
Current
assets
4.
Trade and other receivables
|
|
9/30/2010
|
|
|
09/30/2009
|
|
|
|
|
|
|
|
|
Trade debtors
|
|
|
|
|
|
|
Debtors
|
|
|
4,135
|
|
|
|
38,493
|
|
|
|
|
|
|
|
|
|
|
Current account group
companies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current account Wilroot
B.V.
|
|
|
|
|
|
|
|
|
|
|
|
2009/2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book
value as at October 1
|
|
|
2,131
|
|
|
|
1,292
|
|
Movement
|
|
|
7,242
|
|
|
|
772
|
|
|
|
|
9,373
|
|
|
|
2,064
|
|
Interest
|
|
|
230
|
|
|
|
67
|
|
Book
value as at September 30
|
|
|
9,603
|
|
|
|
2,131
|
|
An
interest rate of 4% has been calculated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9/30/2010
|
|
|
09/30/2009
|
|
|
|
|
|
|
|
|
Taxes and social securities
|
|
|
|
|
|
|
|
|
VAT
|
|
|
38,471
|
|
|
|
56,559
|
|
|
|
|
|
|
|
|
|
|
Other receivables, prepayments and accrued
income
|
|
|
|
|
|
|
|
|
Other
receivables
|
|
|
1,647,278
|
|
|
|
1,003,496
|
|
Prepayments
and accrued income
|
|
|
121,097
|
|
|
|
20,283
|
|
|
|
|
1,768,375
|
|
|
|
1,023,779
|
|
|
|
|
|
|
|
|
|
|
Other receivables
|
|
|
|
|
|
|
|
|
Teleconnect
Inc. receivable
|
|
|
1,119,175
|
|
|
|
594,335
|
|
DLB
Finance & Consultancy B.V.
|
|
|
26,180
|
|
|
|
13,090
|
|
Current
account Photo Wizz B.V.
|
|
|
324,185
|
|
|
|
284,979
|
|
Current
account Marcus B.V.
|
|
|
10,638
|
|
|
|
10,638
|
|
Current
account Giga Matrix Holding B.V.
|
|
|
167,100
|
|
|
|
100,454
|
|
|
|
|
1,647,278
|
|
|
|
1,003,496
|
|
|
|
9/30/2010
|
|
|
09/30/2009
|
|
|
|
|
|
|
|
|
Prepayments and accrued
income
|
|
|
|
|
|
|
Rent
building
|
|
|
3,254
|
|
|
|
-
|
|
Accrued
interest loan receivable
|
|
|
37,502
|
|
|
|
4,088
|
|
To
claim holiday legal obligations
|
|
|
-
|
|
|
|
1,955
|
|
ESF-grant
|
|
|
25,500
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
To
claim on Teleconnect Inc. paid expenses
|
|
|
39,011
|
|
|
|
11,448
|
|
Consultancy
expenses
|
|
|
6,250
|
|
|
|
-
|
|
Prepaid
expenses automation
|
|
|
8,342
|
|
|
|
1,067
|
|
Miscellaneous
|
|
|
1,238
|
|
|
|
1,725
|
|
|
|
|
121,097
|
|
|
|
20,283
|
|
|
|
|
|
|
|
|
|
|
5.
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
Cash
|
|
|
5
|
|
|
|
149
|
|
6.
Group equity
|
|
9/30/2010
|
|
|
09/30/2009
|
|
|
|
|
|
|
|
|
Issued capital
|
|
|
|
|
|
|
180
ordinary shares at par value € 100
|
|
|
18,000
|
|
|
|
18,000
|
|
|
|
|
|
|
|
|
|
|
The
statutory share capital amounts to € 90,000.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009/2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
Other
reserves
|
|
|
|
|
|
|
|
|
Book
value as at October 1
|
|
|
-1,400,350
|
|
|
|
-760,843
|
|
Result
financial year
|
|
|
-1,266,046
|
|
|
|
-639,507
|
|
Book
value as at September 30
|
|
|
-2,666,396
|
|
|
|
-1,400,350
|
|
7.
Non-current liabilities
|
|
9/30/2010
|
|
|
09/30/2009
|
|
|
|
|
|
|
|
|
Non-current loans
|
|
|
|
|
|
|
Non
current loan Hombergh Holdings B.V.
|
|
|
4,780,000
|
|
|
|
2,541,000
|
|
Non
current loan Geeris Holding Nederland B.V.
|
|
|
167,021
|
|
|
|
167,021
|
|
|
|
|
4,947,021
|
|
|
|
2,708,021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009/2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
Non current loan Hombergh Holdings
B.V.
|
|
|
|
|
|
|
|
|
Book
value as at October 1
|
|
|
2,541,000
|
|
|
|
930,000
|
|
Borrowings
|
|
|
2,239,000
|
|
|
|
1,611,000
|
|
Book
value as at September 30
|
|
|
4,780,000
|
|
|
|
2,541,000
|
|
Long-term
part as at September 30
|
|
|
4,780,000
|
|
|
|
2,541,000
|
|
This loan
of € 4,780,000 is granted to finance the activities of the company. Agreements
on a repayment schedule have not been made. The interest rate is
4%.
|
|
|
2009/2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
Non current loan Geeris Holding Nederland
B.V.
|
|
|
|
|
|
|
|
Book
value as at October 1
|
|
|
167,021
|
|
|
|
167,021
|
|
Book
value as at September 30
|
|
|
167,021
|
|
|
|
167,021
|
|
Long-term
part as at September 30
|
|
|
|
|
|
|
|
|
This loan
of € 167,021 is granted to finance the activities of the company. Agreements on
a repayment schedule have not been made. The loan is interest
free.
8.
Current liabilities
Banker
|
|
9/30/2010
|
|
|
09/30/2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fortisbank
|
|
|
3,327
|
|
|
|
1,615
|
|
|
|
|
|
|
|
|
|
|
Taxes and social securities
|
|
|
|
|
|
|
|
|
Pay-roll
tax
|
|
|
8,056
|
|
|
|
5,327
|
|
Pension
premiums
|
|
|
1,081
|
|
|
|
-
|
|
|
|
|
9,137
|
|
|
|
5,327
|
|
|
|
9/30/2010
|
|
|
09/30/2009
|
|
|
|
|
|
|
|
|
Other liabilities and accruals and deferred
income
|
|
|
|
|
|
|
Other
liabilities
|
|
|
-
|
|
|
|
165,000
|
|
Accrued
liabilities
|
|
|
299,967
|
|
|
|
117,570
|
|
|
|
|
299,967
|
|
|
|
282,570
|
|
|
|
|
|
|
|
|
|
|
Accrued liabilities
|
|
|
|
|
|
|
|
|
Holiday
money and days
|
|
|
6,548
|
|
|
|
6,384
|
|
Audit
fees
|
|
|
36,138
|
|
|
|
7,270
|
|
Outstanding
loan interest
|
|
|
215,422
|
|
|
|
78,590
|
|
Outstanding
automation costs
|
|
|
8,859
|
|
|
|
13,387
|
|
Car
expenses
|
|
|
-
|
|
|
|
523
|
|
Accomodation
expenses
|
|
|
33,000
|
|
|
|
11,000
|
|
Miscellaneous
|
|
|
-
|
|
|
|
416
|
|
|
|
|
299,967
|
|
|
|
117,570
|
|
Off
balance sheet commitments
Long-term
financial obligations
Lease
The
Company have liabilities arising from rental and operational lease commitments,
which amount to € 48.172 (on a yearly basis or in total).
Rental commitments
buildings
The
Company and its group companies have long-term rental commitments until 2015,
which relate to the rent of the office. The commitments amount to € 18.952 (on a
yearly basis or in total).
Hollandsche
Exploitatie Maatschappij B.V., Etten-Leur
5 Notes
to the profit & loss account for the year 2009/2010
|
|
|
2009/2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
9.
Net turnover
|
|
|
|
|
|
|
|
Net
turnover age verification
|
|
|
7,200
|
|
|
|
5,400
|
|
Net
turnover call credits
|
|
|
125,753
|
|
|
|
82,476
|
|
|
|
|
132,953
|
|
|
|
87,876
|
|
|
|
|
|
|
|
|
|
|
10.
Cost of sales
|
|
|
|
|
|
|
|
|
Purchasing
machines and equipment costs
|
|
|
38,497
|
|
|
|
18,577
|
|
K.P.N.
IPVPN expenses
|
|
|
20,196
|
|
|
|
19,260
|
|
Purchasing
call credits
|
|
|
124,411
|
|
|
|
82,242
|
|
|
|
|
183,104
|
|
|
|
120,079
|
|
|
|
|
|
|
|
|
|
|
11.
Other operating income
|
|
|
|
|
|
|
|
|
ESF
Grant
|
|
|
51,000
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Employee
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.
Wages
and salaries
|
|
|
|
|
|
|
|
|
Gross
wages
|
|
|
139,674
|
|
|
|
83,803
|
|
Movement
holiday money and days liability
|
|
|
164
|
|
|
|
1,314
|
|
|
|
|
139,838
|
|
|
|
85,117
|
|
Sick
pay received
|
|
|
-645
|
|
|
|
-
|
|
|
|
|
139,193
|
|
|
|
85,117
|
|
|
|
|
|
|
|
|
|
|
13.
Social security
charges
|
|
|
|
|
|
|
|
|
Social
security charges
|
|
|
21,845
|
|
|
|
13,068
|
|
WBSO
reductions
|
|
|
-
|
|
|
|
-9,652
|
|
|
|
|
21,845
|
|
|
|
3,416
|
|
|
|
|
|
|
|
|
|
|
14.
Pension
expenses
|
|
|
|
|
|
|
|
|
Pension
costs
|
|
|
1,081
|
|
|
|
-
|
|
Staff
During
the 2009/2010 financial year, the average number of employees in the company,
converted into full-time equivalents, amounted to 7 (2009: 4).
|
|
|
2009/2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
15.
Depreciation tangible
fixed assets
|
|
|
|
|
|
|
|
Plant
and equipments
|
|
|
45,270
|
|
|
|
864
|
|
Inventory
|
|
|
18,719
|
|
|
|
8,466
|
|
Book
profit / loss
|
|
|
1,344
|
|
|
|
-
|
|
|
|
|
65,333
|
|
|
|
9,330
|
|
|
|
|
|
|
|
|
|
|
16.
Other operating expenses
|
|
|
|
|
|
|
|
|
Other
employee expenses
|
|
|
121,189
|
|
|
|
36,317
|
|
Accomodation
expenses
|
|
|
32,699
|
|
|
|
38,589
|
|
Office
expenses
|
|
|
150,551
|
|
|
|
89,476
|
|
Car
expenses
|
|
|
72,695
|
|
|
|
43,299
|
|
Selling
expenses
|
|
|
142,115
|
|
|
|
35,607
|
|
General
expenses
|
|
|
898,102
|
|
|
|
371,972
|
|
|
|
|
1,417,351
|
|
|
|
615,260
|
|
|
|
|
|
|
|
|
|
|
Other employee expenses
|
|
|
|
|
|
|
|
|
Temporary
workers
|
|
|
111,038
|
|
|
|
29,310
|
|
Canteen
expenses
|
|
|
7,933
|
|
|
|
6,496
|
|
Occupational
health service
|
|
|
520
|
|
|
|
429
|
|
Other
employment expenses
|
|
|
1,698
|
|
|
|
82
|
|
|
|
|
121,189
|
|
|
|
36,317
|
|
|
|
|
|
|
|
|
|
|
Accomodation expenses
|
|
|
|
|
|
|
|
|
Rent
|
|
|
17,730
|
|
|
|
9,459
|
|
Gas,
water and electricity
|
|
|
13,085
|
|
|
|
5,508
|
|
Cleaning
expenses
|
|
|
1,009
|
|
|
|
419
|
|
Security
expenses
|
|
|
351
|
|
|
|
2,252
|
|
Renovation
and maintenance
|
|
|
524
|
|
|
|
20,951
|
|
|
|
|
32,699
|
|
|
|
38,589
|
|
|
|
|
2009/2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
Office expenses
|
|
|
|
|
|
|
|
Office
supplies
|
|
|
8,117
|
|
|
|
2,095
|
|
Printer
matters
|
|
|
1,961
|
|
|
|
573
|
|
Automation
expenses
|
|
|
127,043
|
|
|
|
76,936
|
|
Postage
|
|
|
640
|
|
|
|
127
|
|
Contributions
and subscriptions
|
|
|
2,332
|
|
|
|
1,360
|
|
Internet
expenses
|
|
|
9,918
|
|
|
|
8,318
|
|
Other
office supplies
|
|
|
540
|
|
|
|
67
|
|
|
|
|
150,551
|
|
|
|
89,476
|
|
|
|
|
|
|
|
|
|
|
Car expenses
|
|
|
|
|
|
|
|
|
Fuels
|
|
|
10,551
|
|
|
|
7,217
|
|
Maintenance
|
|
|
340
|
|
|
|
102
|
|
Lease
expenses
|
|
|
45,523
|
|
|
|
31,170
|
|
Parking
charges
|
|
|
3,786
|
|
|
|
4,243
|
|
Rent
cars
|
|
|
3,111
|
|
|
|
977
|
|
Other
car expenses
|
|
|
126
|
|
|
|
-
|
|
|
|
|
63,437
|
|
|
|
43,709
|
|
Private
use VAT contribution
|
|
|
9,258
|
|
|
|
-410
|
|
|
|
|
72,695
|
|
|
|
43,299
|
|
|
|
|
|
|
|
|
|
|
Selling expenses
|
|
|
|
|
|
|
|
|
Publicity
and advertisement
|
|
|
76,138
|
|
|
|
4,310
|
|
Representation
expenses
|
|
|
4,174
|
|
|
|
743
|
|
Exhibition
expenses
|
|
|
5,147
|
|
|
|
4,200
|
|
Travelling
expenses
|
|
|
16,271
|
|
|
|
16,733
|
|
Food
and beverage costs
|
|
|
1,767
|
|
|
|
-
|
|
Training
store clerks
|
|
|
3,415
|
|
|
|
-
|
|
Presentation
material
|
|
|
29,977
|
|
|
|
1,989
|
|
Kiosk
expenses
|
|
|
5,116
|
|
|
|
7,632
|
|
Other
cost of sales
|
|
|
110
|
|
|
|
-
|
|
|
|
|
142,115
|
|
|
|
35,607
|
|
|
|
|
2009/2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
General expenses
|
|
|
|
|
|
|
|
Management
fee
|
|
|
703,246
|
|
|
|
260,576
|
|
Administration
costs and audit fees
|
|
|
95,180
|
|
|
|
36,595
|
|
Accounting
expenses
|
|
|
528
|
|
|
|
4,000
|
|
Consultancy
fees
|
|
|
20,808
|
|
|
|
60,929
|
|
Legal
expenses
|
|
|
11,780
|
|
|
|
9,071
|
|
Notarial
charges
|
|
|
556
|
|
|
|
-
|
|
Insurances
|
|
|
1,034
|
|
|
|
235
|
|
Patents
expenses
|
|
|
922
|
|
|
|
156
|
|
Contributions
and subscriptions
|
|
|
270
|
|
|
|
137
|
|
EDP
audit
|
|
|
9,600
|
|
|
|
-
|
|
Expenses
ESF project
|
|
|
53,514
|
|
|
|
-
|
|
Other
general expenses
|
|
|
664
|
|
|
|
273
|
|
|
|
|
898,102
|
|
|
|
371,972
|
|
|
|
|
|
|
|
|
|
|
Financial
income and expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009/2010
|
|
|
2009
|
|
|
|
|
|
|
|
|
17.
Interest and similar
income
|
|
|
|
|
|
|
|
|
Interest
receivable current account Wilroot B.V.
|
|
|
232
|
|
|
|
67
|
|
Interest
loan receivable Teleconnect Inc.
|
|
|
33,415
|
|
|
|
4,088
|
|
Other
financial benefits
|
|
|
165,000
|
|
|
|
-
|
|
|
|
|
198,647
|
|
|
|
4,155
|
|
|
|
|
|
|
|
|
|
|
18.
Interest and similar
expenses
|
|
|
|
|
|
|
|
|
Interest
and bank charges
|
|
|
1,112
|
|
|
|
399
|
|
Interest
loan contracted
|
|
|
136,834
|
|
|
|
59,494
|
|
|
|
|
137,946
|
|
|
|
59,893
|
|
19.
Taxation on result of ordinary activities
|
|
|
|
|
|
|
Movements
in deferred tax assets
|
|
|
-317,207
|
|
|
|
-161,557
|
|
Etten-Leur,
December 17, 2010
|
|
|
|
Wilroot
B.V.
|
PECK
Management
B.V.
|
Other
information
To the
board of directors of Hollandsche Exploitatie Maatschappij B.V., Laakseweg 24,
Etten-Leur
Independent
auditor's report
Report
on the financial statements
We have
audited the accompanying financial statements for the year ended September 30,
2010 of Hollandsche Exploitatie Maatschappij B.V., Etten-Leur, which comprise
the balance sheet as at September 30, 2010, the profit and loss account for the
year then ended and the notes, comprising a summary of the accounting policies
and other explanatory information.
Management's
responsibility
Management
is responsible for the preparation and fair presentation of these financial
statements in accordance with Part 9 of Book 2 of the Dutch Civil Code.
Furthermore management is responsible for such internal control as it determines
is necessary to enable the preparation of the financial statements that are free
from material misstatement, whether due to fraud or error.
Auditor’s
responsibility
Our
responsibility is to express an opinion on these financial statements based on
our audit. We conducted our audit in accordance with Dutch law, including the
Dutch Standards on Auditing. This requires that we comply with ethical
requirements and plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free from material
misstatement.
An audit
involves performing procedures to obtain audit evidence about the amounts and
disclosures in the financial statements. The procedures selected depend on the
auditor's judgment, including the assessment of the risks of material
misstatement of the financial statements, whether due to fraud or
error.
In making
those risk assessments, the auditor considers internal control relevant to the
entity's preparation and fair presentation of the financial statements in order
to design audit procedures that are appropriate in the circumstances, but not
for the purpose of expressing an opinion on the effictiveness of the entity's
internal control. An audit also includes evaluating the appropriateness of
accounting policies used and the reasonableness of accounting estimates made by
management, as well as evaluating the overall presentation of the financial
statements.
We
believe that the audit evidence we have obtained is sufficient and appropriate
to provide a basis for our audit opinion.
Opinion
with respect to the financial statements
In our
opinion, the financial statements give a true and fair view of the financial
position of Hollandsche Exploitatie Maatschappij B.V. as ad September 30, 2010
and of its result for the year then ended in accordance with Part 9 of Book 2 of
the Dutch Civil Code.
Waalwijk,
December 17, 2010
HLB Van
Daal & Partners N.V.
Accountants
& Belastingadviseurs
(Signed)
Drs.
E.A.A. van Iersel
Registeraccountant
Profit
appropriation
Concerning
the appropriation of profit the following has been determined in article 22 of
the provisions of the articles of the company:
Paragraph
1
The
profit is at the disposal of the general meeting of shareholders, if the meeting
of priority shareholders not determines that a specific ammount will be
reserved. Priority shares in any financial year will never pay dividends than a
percentage of the amount paid on those shares, equal to the percentage which
dividend is fixed.
Paragraph
2
The
company may only make distributions of profits to shareholders to the extent
that the shareholders' equity exceeds the paid and called up part of its capital
plus the reserves which are required to be maintained by law.
Paragraph
3
There is
distribution of profits after the adoption of the annual accounts showing that
it is permissible.
Paragraph
4
The
shares that the company holds in its own capital shall not be included for the
purpose of calculating the profit distribution, unless a right of usufruct has
been established on those shares in favour of persons other than the company or
if depositary receipts were issued for those shares.
Paragraph
5
The
company may make interim distributions provided that the requirements of
paragraph 2 sub a have been met.
Paragraph
6
Dividends
are payable one month after the adoption subject to the grant of this period by
the general meeting of shareholders in the manner as it may
determine.
Paragraph
7
Dividends
revert to the company which are not available within five years from the date it
has validated.
Establishment
financial statements 2009
The
financial statements of 2009 have been established by the General Shareholders'
Meeting held on February the 22th, 2010. The proposal of the appropriation of
profits, as processed in the financial statements, have been approved
unaltered.
Recognition
of the loss for 2009/2010
The board
of directors proposes to exclude the 2009/2010 result to the other reserves for
an amount of € negative € 1,266,046. The General Meeting of Shareholders
Shareholders will be asked to approve the appropriation of the 2009/2010 result,
this proposition is already recognised in the financial
statements.
Other
information
To the
board of directors of Hollandsche Exploitatie Maatschappij B.V., Laakseweg 24,
Etten-Leur
Independent
auditor's report
Report
on the financial statements
We have
audited the accompanying financial statements for the year ended September 30,
2009 of Hollandsche Exploitatie Maatschappij B.V., Etten-Leur, which comprise
the balance sheet as at September 30, 2009, the profit and loss account for the
year then ended and the notes, comprising a summary of the accounting policies
and other explanatory information.
Management's
responsibility
Management
is responsible for the preparation and fair presentation of these financial
statements in accordance with Part 9 of Book 2 of the Dutch Civil Code.
Furthermore management is responsible for such internal control as it determines
is necessary to enable the preparation of the financial statements that are free
from material misstatement, whether due to fraud or error.
Auditor’s
responsibility
Our
responsibility is to express an opinion on these financial statements based on
our audit. We conducted our audit in accordance with Dutch law, including the
Dutch Standards on Auditing. This requires that we comply with ethical
requirements and plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free from material
misstatement.
An audit
involves performing procedures to obtain audit evidence about the amounts and
disclosures in the financial statements. The procedures selected depend on the
auditor's judgment, including the assessment of the risks of material
misstatement of the financial statements, whether due to fraud or
error.
In making
those risk assessments, the auditor considers internal control relevant to the
entity's preparation and fair presentation of the financial statements in order
to design audit procedures that are appropriate in the circumstances, but not
for the purpose of expressing an opinion on the effictiveness of the entity's
internal control. An audit also includes evaluating the appropriateness of
accounting policies used and the reasonableness of accounting estimates made by
management, as well as evaluating the overall presentation of the financial
statements.
We
believe that the audit evidence we have obtained is sufficient and appropriate
to provide a basis for our audit opinion.
Opinion
with respect to the financial statements
In our
opinion, the financial statements give a true and fair view of the financial
position of Hollandsche Exploitatie Maatschappij B.V. as ad September 30, 2009
and of its result for the year then ended in accordance with Part 9 of Book 2 of
the Dutch Civil Code.
Waalwijk,
December 17, 2010
HLB Van
Daal & Partners N.V.
Accountants
& Belastingadviseurs
(signed)
Drs.
E.A.A. van Iersel
Registeraccountant
ANNUAL ACCOUNTS 2010
at
Etten-Leur
Wilroot
B.V.
at
Etten-Leur
Ref.
11389/EIE/MLE/MCR/MSS/2010/10
Waalwijk
December 17, 2010
Contents
|
Pagina
|
|
|
Report
of the auditors
|
|
1 General
|
1
|
2 Tax
position
|
2
|
|
|
Financial
statements
|
|
1 Balance
as at September 30, 2010
|
5
|
2 Profit
& loss account for the year 2010
|
6
|
3 General
|
7
|
4 Notes
to the balance sheet as at September 30, 2010
|
9
|
5 Notes
to the for the year 2010
|
13
|
|
|
Other
information
|
|
1 Independent
auditor's report
|
15
|
2 Profit
appropriation
|
16
|
3 Establishment
financial statements 2009
|
16
|
4 Recognition
of the loss for 2010
|
16
|
|
|
Annexes
|
|
To the
board of directors of
Wilroot
B.V.
Laakseweg
24
4874 LV
Etten-Leur
Ref.
11389/EIE/MLE/MCR/MSS/2010/10
Waalwijk
December 17, 2010
Dear
Sirs,
Herewith
we report in draft on the annual accounts of Wilroot Maatschappij B.V. regarding
the financial year 2010.
1. General
1.1
Board composition
The
management of the company was as follows:
-
Director: DLB Finance & Consultancy B.V.
-
Director: Marcus Communicatie B.V.
-
Director: Sciarone Interim Sales B.V.
-
Director: HITD Information technology B.V.
1.2
Amendment of the articles association
There has
been a change of the financial year 2010. The financial year 2010 starts on
January 1th and ends on September 30th. The next financial year starts on
October 1st and ends on September 30th, a financial year not coinciding with a
calender year. An alteration of the articles of association is formaliced on
October the 15th, 2010.
2
TAX POSITION
2.1
Taxable amount 2010
The
taxable amount for 2010 has been calculated as follows:
|
|
2010
|
|
|
|
€
|
|
|
|
|
|
Result
before taxation
|
|
|
-19,534
|
|
Tax
differences:
|
|
|
|
|
Non-deductible
expenses
|
|
|
51
|
|
Taxable
amount 2010
|
|
|
-19,483
|
|
No
company tax is to be paid over the taxable amount.
2.2
Carry back
As per
September 30, 2010 the compensable losses amount to € 22.612.
These
losses could be compensated within a term of nine years with future fiscal
profits.
For these
compensable losses a latent tax claim has been included which has been valued at
the nominal tax rate of 20%.
Compensable
tax losses
|
|
Amount as
at January 1
|
|
|
Loss in
2010
|
|
|
Amount as
at
September
30, 2010
|
|
|
|
€
|
|
|
€
|
|
|
€
|
|
2009
|
|
|
3,129
|
|
|
|
-
|
|
|
|
3,129
|
|
2010
|
|
|
-
|
|
|
|
19,483
|
|
|
|
19,483
|
|
|
|
|
3,129
|
|
|
|
19,483
|
|
|
|
22,612
|
|
For the
audit opinion we refer to the chapter “Other information” on page 16 of this
report.
We trust
that this report meets your requirement and we are willing to provide a more
detailed explanation on request.
Waalwijk,
December 17, 2010
Yours
faithfully,
HLB Van
Daal & Partners N.V.
Accountants
& Belastingadviseurs
Drs.
E.A.A. van Iersel
Registeraccountant
Annual
accounts 2010
Wilroot
B.V.
Etten-Leur
Wilroot
B.V., Etten-Leur
1 Balance
as at September 30, 2010
(after
appropriation of result)
|
|
9/30/2010
|
|
|
2009
|
|
|
|
€
|
|
|
€
|
|
|
€
|
|
|
€
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed
assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible fixed assets
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Patents
|
|
|
|
|
|
5,579
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current financial fixed
assets
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments
in group companies
|
|
|
-
|
|
|
|
|
|
|
|
-
|
|
|
|
|
Other
receivables
|
|
|
4,523
|
|
|
|
|
|
|
|
626
|
|
|
|
|
|
|
|
|
|
|
|
4,523
|
|
|
|
|
|
|
|
626
|
|
Current
assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and
other receivables
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxes
and social securities
|
|
|
|
|
|
|
897
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
(4)
|
|
|
|
|
|
|
51
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,050
|
|
|
|
|
|
|
|
626
|
|
|
|
9/30/2010
|
|
|
2009
|
|
|
|
€
|
|
|
€
|
|
|
€
|
|
|
€
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
(5)
|
|
|
|
|
|
|
|
|
|
|
|
|
Issued
capital
|
|
|
18,000
|
|
|
|
|
|
|
18,000
|
|
|
|
|
Other
reserves
|
|
|
-36,140
|
|
|
|
|
|
|
-20,503
|
|
|
|
|
|
|
|
|
|
|
|
-18,140
|
|
|
|
|
|
|
|
-2,503
|
|
Current liabilities
(6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Banker
|
|
|
-
|
|
|
|
|
|
|
|
109
|
|
|
|
|
|
Creditors
|
|
|
7,039
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
Current
account group companies
|
|
|
9,603
|
|
|
|
|
|
|
|
3,020
|
|
|
|
|
|
Other
liabilities and accruals and deferred income
|
|
|
12,548
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
29,190
|
|
|
|
|
|
|
|
3,129
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,050
|
|
|
|
|
|
|
|
626
|
|
Wilroot
B.V., Etten-Leur
2 Profit
& loss account for the year 2010
|
|
2010
|
|
|
|
|
|
2009
|
|
|
|
|
|
|
€
|
|
|
€
|
|
|
€
|
|
|
€
|
|
Accomodation expenses
(7)
|
|
|
7,548
|
|
|
|
|
|
|
-
|
|
|
|
|
Office expenses
(8)
|
|
|
4,865
|
|
|
|
|
|
|
-
|
|
|
|
|
Selling and distribution expenses
(9)
|
|
|
192
|
|
|
|
|
|
|
-
|
|
|
|
|
General
expenses
(10)
|
|
|
6,620
|
|
|
|
|
|
|
1,661
|
|
|
|
|
Total
operating expenses
|
|
|
|
|
|
|
19,225
|
|
|
|
|
|
|
|
1,661
|
|
Operating
result
|
|
|
|
|
|
|
-19,225
|
|
|
|
|
|
|
|
-1,661
|
|
Financial
income and expenses
(11)
|
|
|
|
|
|
|
-309
|
|
|
|
|
|
|
|
-172
|
|
Result
on ordinary activities before taxation
|
|
|
|
|
|
|
-19,534
|
|
|
|
|
|
|
|
-1,833
|
|
Taxation
on result of ordinary activities
(12)
|
|
|
|
|
|
|
3,897
|
|
|
|
|
|
|
|
367
|
|
Result
after taxation
|
|
|
|
|
|
|
-15,637
|
|
|
|
|
|
|
|
-1,466
|
|
Wilroot
B.V., Etten-Leur
3 General
Activities
The
activities of Wilroot B.V., with registered offices in Etten-Leur, and its group
holdings consist mainly of the following:
-
Creating, acquiring and disposing of companies;
- the
acquiring and disposing of interests in them;
- to
manage the affairs of companies;
- and the
finance of companies.
General
These
financial statements are stated at historical value. The valuation principles
and the principles for determination of results have not changed with regard to
the previous financial year. The valuation principles are explained below.
Unless otherwise mentioned the valuation is stated at face value.
Group
structure
Wilroot
B.V. te Etten-Leur forms part of the economic unit (group). Wilroot B.V. te
Etten-Leur is in charge of the group.
Group
structure
In
accordance with article 2:407 part 2A of the Netherlands Civil Code no
consolidated financial statements have been prepared.
Assumption
of continuity
The
accounting policies for valuation and determination are based on the continuity
assumption of the company. However, the survival of the company is uncertain
because of the financial position of the company. A continuance of the company
is however not impossible.
Staff
members
During
the 2010 financial year the company has no employees, and hence incurred no
wages, salaries or related soceial security charges, nor during the previous
period.
Principles
of valuation of assets and liabilities
Intangible
fixed assets
The
intangible fixed assets are valued at purchase price less the depreciation
calculated on the basis of estimated life span. The depreciation is a fixed
percentage of the purchase price once revenues are generated related to the
patents.
Non-current
financial fixed assets
Investments
in group companies are presented in the balance sheet based on their net asset
value in accordance with the accounting principles of these annual
accounts.
Investments
in group companies with a negative net asset value are valued at zero, unless
the company is, wholly or partly, responsible for the debts of the group
company.
Deferred
tax assets are included under the non-current financial assets as and when it is
probable that realization of the tax claim in due course will be held. The
deferred tax assets are valued at face value and have a long-term
character.
Trade
and other receivables
The
receivables are included at face value. A provision has been deducted for
doubtful debts where necessary. These debts are evaluated
individually.
Principles
for the determination of the result
Determination
of the result
The
result is determined based upon the difference between the net turnover and the
costs and other expenses taken into account the accounting principles mentioned
before.
Income
and expenses are accounted for on accrual basis. Profit is only included when
realized on the balance sheet date. Losses originating before the end of the
financial year are taken into account if they have become known before
preparation of the financial statements.
Taxation
The
taxation on the result on ordinary activities is calculated at face value with
due observance of fiscal facilities.
Wilroot B.V., Etten-Leur
4 Notes
to the balance sheet as at September 30, 2010
Assets
Fixed
assets
1. Intangible
fixed assets
|
|
Patents
|
|
|
|
€
|
|
Book
value as at January 1, 2010
|
|
|
|
Purchase
price
|
|
|
-
|
|
Accumulated
amortization
|
|
|
-
|
|
|
|
|
-
|
|
Changes
|
|
|
|
|
Investments
|
|
|
5,579
|
|
Amortization
|
|
|
-
|
|
|
|
|
5,579
|
|
Book
value as at September 30, 2010
|
|
|
|
|
Purchase
price
|
|
|
5,579
|
|
Accumulated
amortization
|
|
|
-
|
|
|
|
|
5,579
|
|
2. Non-current
financial fixed assets
Investments in group
companies
|
|
2010
|
|
|
2009
|
|
|
|
€
|
|
|
€
|
|
Hollandse
Exploitatie Maatschappij B.V.
|
|
|
|
|
|
|
The
net asset value as at September 30, 2010 amounts
to €
2.648.396 negative (as at December 31, 2009 € 1.650.568).
|
|
|
|
|
|
|
Book
value as at January 1
|
|
|
-
|
|
|
|
-
|
|
Share
in result
|
|
|
-997,828
|
|
|
|
-907,725
|
|
|
|
|
-997,828
|
|
|
|
-907,725
|
|
Adjustment
because of valuation at zero
|
|
|
997,828
|
|
|
|
907,725
|
|
Book
value as at September 30
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
This
is a 100% subsidary.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax assets for
losses
|
|
|
|
|
|
|
|
|
Book
value as at January 1
|
|
|
626
|
|
|
|
259
|
|
Movement
|
|
|
3,897
|
|
|
|
367
|
|
Book
value as at September 30
|
|
|
4,523
|
|
|
|
626
|
|
The
deferred tax assets are included in connection with tax losses. The deferred tax
asset is calculated on the total tax loss of € 22.612 by September 30, 2010. The
corporate tax rate is 20%. According to the management, the company will be
profitable enough in the near future so that losses can be
deducted.
Current
assets
3. Trade
and other receivables
|
|
9/30/2010
|
|
|
12/31/2009
|
|
|
|
€
|
|
|
€
|
|
Taxes and social securities
|
|
|
|
|
|
|
VAT
|
|
|
897
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
4. Cash
and cash equivalents
|
|
|
|
|
|
|
|
|
ABN
AMRO Bank N.V.
|
|
|
51
|
|
|
|
-
|
|
Equity
and liabilities
5. Equity
|
|
9/30/2010
|
|
|
12/31/2009
|
|
|
|
€
|
|
|
€
|
|
Issued capital
|
|
|
|
|
|
|
180
ordinary shares at par value € 100
|
|
|
18,000
|
|
|
|
18,000
|
|
|
|
|
|
|
|
|
|
|
The
statutory share capital amounts to € 90,000.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
|
€
|
|
|
€
|
|
Other reserves
|
|
|
|
|
|
|
|
|
Book
value as at January 1
|
|
|
-20,503
|
|
|
|
-19,037
|
|
Result
financial year
|
|
|
-15,637
|
|
|
|
-1,466
|
|
Book
value as at September 30
|
|
|
-36,140
|
|
|
|
-20,503
|
|
|
|
|
|
|
|
|
|
|
6. Current
liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Banker
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9/30/2010
|
|
|
12/31/2009
|
|
|
|
€
|
|
|
€
|
|
Current account group
companies
|
|
|
|
|
|
|
|
|
Hollandse
Exploitatie Maatschappij B.V.
|
|
|
9,603
|
|
|
|
3,020
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
|
€
|
|
|
€
|
|
Hollandse Exploitatie Maatschappij
B.V.
|
|
|
|
|
|
|
|
|
Book
value as at January 1
|
|
|
3,020
|
|
|
|
1,292
|
|
Movement
|
|
|
6,351
|
|
|
|
1,661
|
|
|
|
|
9,371
|
|
|
|
2,953
|
|
Interest
|
|
|
232
|
|
|
|
67
|
|
Book
value as at September 30
|
|
|
9,603
|
|
|
|
3,020
|
|
An
interest rate of 4% has been calculated.
|
|
|
|
|
|
|
|
|
Other liabilities and accruals and deferred
income
|
|
|
|
|
|
|
|
|
9/30/2010
|
|
|
12/31/2009
|
|
|
|
€
|
|
|
€
|
|
Accrued liabilities
|
|
|
|
|
|
|
Aministration
and audit fees
|
|
|
5,000
|
|
|
|
-
|
|
Accomodation
expenses
|
|
|
7,548
|
|
|
|
-
|
|
|
|
|
12,548
|
|
|
|
-
|
|
Off
balance sheet commitments
Long-term
financial obligations
Rental
commitments buildings
The
Company and its group companies have long-term rental commitments until 2015,
which relate to the rent of the office. The commitments amount to € 11.328 (on a
yearly basis or in total).
Wilroot
B.V., Etten-Leur
5. Notes
to the for the year 2010
Staff
During
the 2010 financial year the company has no employees, and hence incurred no
wages, salaries, or related social securities, nor during the previous
year.
Other
operating expenses
|
|
2010
|
|
|
2009
|
|
|
|
€
|
|
|
€
|
|
7.
Accomodation
expenses
|
|
|
|
|
|
|
Rent
|
|
|
6,160
|
|
|
|
-
|
|
Gas,
water and electricity
|
|
|
844
|
|
|
|
-
|
|
Cleaning
expenses
|
|
|
544
|
|
|
|
-
|
|
|
|
|
7,548
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
8.
Office
expenses
|
|
|
|
|
|
|
|
|
Automation
costs
|
|
|
1,559
|
|
|
|
-
|
|
Office
equipment
|
|
|
3,306
|
|
|
|
-
|
|
|
|
|
4,865
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
9.
Selling and
distribution expenses
|
|
|
|
|
|
|
|
|
Representation
costs
|
|
|
192
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
10.
General
expenses
|
|
|
|
|
|
|
|
|
Administration
costs and audit fees
|
|
|
6,467
|
|
|
|
-
|
|
Other
general expenses
|
|
|
153
|
|
|
|
1,661
|
|
|
|
|
6,620
|
|
|
|
1,661
|
|
|
|
|
|
|
|
|
|
|
11. Financial
income and expenses
|
|
|
|
|
|
|
|
|
Interest
and similar expenses
|
|
|
-309
|
|
|
|
-172
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
|
€
|
|
|
€
|
|
Interest and similar
expenses
|
|
|
|
|
|
|
|
|
Interest
and bank charges
|
|
|
77
|
|
|
|
105
|
|
Interest
payable Hollandse Exploitatie Maatschappij B.V.
|
|
|
232
|
|
|
|
67
|
|
|
|
|
309
|
|
|
|
172
|
|
12. Taxation
on result of ordinary activities
|
|
|
|
|
|
|
Movements
in deferred tax assets/liabilities
|
|
|
-3,897
|
|
|
|
-367
|
|
Etten-Leur,
December 17, 2010
|
|
|
|
Dlb
Finance & Consultancy B.V.
|
Sciarone
Interim Sales B.V.
|
|
|
Marcus
Communicatie B.V.
|
|
Other
information
To the
board of directors of Wilroot B.V., Laakseweg 24, Etten-Leur
Independent
auditor's report
Report
on the financial statements
We have
audited the accompanying financial statements for the year ended September 30,
2010 of Wilroot B.V., Etten-Leur, which comprise the balance sheet as at
September 30, 2010, the profit and loss account for the year then ended and the
notes, comprising a summary of the accounting policies and other explanatory
information.
Management's
responsibility
Management
is responsible for the preparation and fair presentation of these financial
statements in accordance with Part 9 of Book 2 of the Dutch Civil Code.
Furthermore management is responsible for such internal control as it determines
is necessary to enable the preparation of the financial statements that are free
from material misstatement, whether due to fraud or error.
Auditor’s
responsibility
Our
responsibility is to express an opinion on these financial statements based on
our audit. We conducted our audit in accordance with Dutch law, including the
Dutch Standards on Auditing. This requires that we comply with ethical
requirements and plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free from material
misstatement.
An audit
involves performing procedures to obtain audit evidence about the amounts and
disclosures in the financial statements. The procedures selected depend on the
auditor's judgment, including the assessment of the risks of material
misstatement of the financial statements, whether due to fraud or
error.
In making
those risk assessments, the auditor considers internal control relevant to the
entity's preparation and fair presentation of the financial statements in order
to design audit procedures that are appropriate in the circumstances, but not
for the purpose of expressing an opinion on the effictiveness of the entity's
internal control. An audit also includes evaluating the appropriateness of
accounting policies used and the reasonableness of accounting estimates made by
management, as well as evaluating the overall presentation of the financial
statements.
We
believe that the audit evidence we have obtained is sufficient and appropriate
to provide a basis for our audit opinion.
Opinion
with respect to the financial statements
In our
opinion, the financial statements give a true and fair view of the financial
position of Wilroot B.V. as at September 30, 2010 and of its result for the year
then ended in accordance with Part 9 of Book 2 of the Dutch Civil
Code.
Waalwijk,
December 17, 2010
HLB Van
Daal & Partners N.V.
Accountants
& Belastingadviseurs
Drs.
E.A.A. van Iersel
Registeraccountant
Profit
appropriation
Concerning
the appropriation of profit the following has been determined in article 21 of
the provisions of the articles of the company:
Paragraph
1
The
profit is at the disposal of the general meeting of shareholders.
Paragraph
2
The
company may only make distributions of profits to shareholders to the extent
that the shareholders' equity exceeds the paid and called up part of its capital
plus the reserves which are required to be maintained by law.
Paragraph
3
There is
distribution of profits after the adoption of the annual accounts showing that
it is permissible.
Paragraph
4
The
shares that the company holds in its own capital shall not be included for the
purpose of calculating the profit distribution, unless a right of usufruct has
been established on those shares in favour of persons other than the company or
if depositary receipts were issued for those shares.
Paragraph
5
The
company may make interim distributions provided that the requirements of
paragraph 2 sub a have been met.
Establishment
financial statements 2009
The
financial statements of 2009 have been established by the General Shareholders'
Meeting held on Mai 4th, 2010. The proposal of the appropriation of profits, as
processed in the financial statements, have been approved
unaltered.
Recognition
of the loss for 2010
The board
of directors proposes to exclude the 2010 result to the other reserves for an
amount of € negative € 15,637. The General Meeting of Shareholders will be asked
to approve the appropriation of the 2010 result, this proposition is already
recognised in the financial statements.
List of participating interests
Name
|
|
Registered office
|
|
Share in
issued
capital
|
|
|
|
|
|
%
|
|
Hollandse
Exploitatie Maatschappij B.V.
|
|
Etten-Leur
|
|
100
|
|
Other
information
To the
board of directors of Wilroot B.V., Laakseweg 24, Etten-Leur
Independent
auditor's report
Report
on the financial statements
We have
audited the accompanying financial statements 2009 of Wilroot B.V., Etten-Leur,
which comprise the balance sheet as at December 31, 2009, the profit and loss
account for the year then ended and the notes, comprising a summary of the
accounting policies and other explanatory information.
Management's
responsibility
Management
is responsible for the preparation and fair presentation of these financial
statements in accordance with Part 9 of Book 2 of the Dutch Civil Code.
Furthermore management is responsible for such internal control as it determines
is necessary to enable the preparation of the financial statements that are free
from material misstatement, whether due to fraud or error.
Auditor’s
responsibility
Our
responsibility is to express an opinion on these financial statements based on
our audit. We conducted our audit in accordance with Dutch law, including the
Dutch Standards on Auditing. This requires that we comply with ethical
requirements and plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free from material
misstatement.
An audit
involves performing procedures to obtain audit evidence about the amounts and
disclosures in the financial statements. The procedures selected depend on the
auditor's judgment, including the assessment of the risks of material
misstatement of the financial statements, whether due to fraud or
error.
In making
those risk assessments, the auditor considers internal control relevant to the
entity's preparation and fair presentation of the financial statements in order
to design audit procedures that are appropriate in the circumstances, but not
for the purpose of expressing an opinion on the effictiveness of the entity's
internal control. An audit also includes evaluating the appropriateness of
accounting policies used and the reasonableness of accounting estimates made by
management, as well as evaluating the overall presentation of the financial
statements.
We
believe that the audit evidence we have obtained is sufficient and appropriate
to provide a basis for our audit opinion.
Opinion
with respect to the financial statements
In our
opinion, the financial statements give a true and fair view of the financial
position of Wilroot B.V. as at December 31,2009 and of its result for the year
then ended in accordance with Part 9 of Book 2 of the Dutch Civil
Code.
Waalwijk,
December 17, 2010
HLB Van
Daal & Partners N.V.
Accountants
& Belastingadviseurs
Drs.
E.A.A. van Iersel
Annex
1
Annual
accounts 2010
Wilroot
B.V., Etten-Leur
Consolidated
balance as at September 30, 2010
(after
appropriation of result)
|
|
9/30/2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Fixed
assets
|
|
|
|
|
|
|
Intangible
fixed assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Patents
|
|
|
|
|
|
92,273
|
|
|
|
|
|
|
|
|
|
Tangible
fixed assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plant
and equipments
|
|
|
193,482
|
|
|
|
|
|
Inventory
|
|
|
55,283
|
|
|
|
|
|
|
|
|
|
|
|
|
248,765
|
|
Non-current
financial fixed assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
receivables
|
|
|
|
|
|
|
674,212
|
|
|
|
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
|
|
Trade and other receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade
debtors
|
|
|
4,135
|
|
|
|
|
|
Current
account group companies
|
|
|
0
|
|
|
|
|
|
Taxes
and social securities
|
|
|
39,368
|
|
|
|
|
|
Other
receivables, prepayments and accrued income
|
|
|
1,768,375
|
|
|
|
|
|
|
|
|
|
|
|
|
1,811,878
|
|
Cash
and cash equivalents
|
|
|
|
|
|
|
56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,827,184
|
|
|
|
9/30/2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Group
equity
|
|
|
|
|
|
-2,666,536
|
|
|
|
|
|
|
|
|
|
Non-current
liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current
loans
|
|
|
|
|
|
4,947,021
|
|
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Banker
|
|
|
3,327
|
|
|
|
|
|
Creditors
|
|
|
221,720
|
|
|
|
|
|
Taxes
and social securities
|
|
|
9,137
|
|
|
|
|
|
Current
account group companies
|
|
|
0
|
|
|
|
|
|
Other
liabilities and accruals and deferred income
|
|
|
312,515
|
|
|
|
|
|
|
|
|
|
|
|
|
546,699
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,827,184
|
|
Group
equity according to the above figures differs from the equity in the company
balance sheet of Wilroot B.V. This is due to the valuation of the investment in
Hollandsche Exploitatie Maatschappij B.V. at zero in the company balance sheet
of Wilroot B.V.. Group equity is therefore € 2.648.396 less.
Annex
2
Wilroot
B.V., Etten-Leur
Consolidated
profit & loss account for the year 2009/2010
|
|
October 1st 2009 until September 30th
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
turnover
|
|
|
132,953
|
|
|
|
|
Cost
of sales
|
|
|
183,104
|
|
|
|
|
Gross
operating result
|
|
|
|
|
|
|
-50,151
|
|
Other
operating income
|
|
|
|
|
|
|
51,000
|
|
|
|
|
|
|
|
|
849
|
|
|
|
|
|
|
|
|
|
|
Wages
and salaries
|
|
|
139,193
|
|
|
|
|
|
Social
security charges
|
|
|
21,845
|
|
|
|
|
|
Pension expenses
|
|
|
1,081
|
|
|
|
|
|
Depreciation
tangible fixed assets
|
|
|
65,333
|
|
|
|
|
|
Other
employee expenses
|
|
|
121,189
|
|
|
|
|
|
Accomodation
expenses
|
|
|
40,247
|
|
|
|
|
|
Office
expenses
|
|
|
155,416
|
|
|
|
|
|
Car
expenses
|
|
|
72,695
|
|
|
|
|
|
Selling
expenses
|
|
|
142,307
|
|
|
|
|
|
General
expenses
|
|
|
904,722
|
|
|
|
|
|
Total
operating expenses
|
|
|
|
|
|
|
1,664,028
|
|
|
|
|
|
|
|
|
|
|
Operating
result
|
|
|
|
|
|
|
-1,663,179
|
|
|
|
|
|
|
|
|
|
|
Interest
and similar income
|
|
|
198,415
|
|
|
|
|
|
Interest
and similar expenses
|
|
|
-138,023
|
|
|
|
|
|
Financial
income and expenses
|
|
|
|
|
|
|
60,392
|
|
Result
on ordinary activities before taxation
|
|
|
|
|
|
|
-1,602,787
|
|
|
|
|
|
|
|
|
|
|
Taxation
on result of ordinary activities
|
|
|
|
|
|
|
321,104
|
|
|
|
|
|
|
|
|
|
|
Result
after taxation
|
|
|
|
|
|
|
-1,281,683
|
|