|
FRESH START PRIVATE, INC.
|
|
FINANCIAL STATEMENTS
|
|
June 30, 2011
|
|
Unaudited
|
|
BALANCE SHEETS
|
|
STATEMENTS OF OPERATIONS
|
|
STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
|
|
STATEMENTS OF CASH FLOWS
|
|
NOTES TO FINANCIAL STATEMENTS
|
|
FRESH START PRIVATE, INC.
|
||||||||
|
BALANCE SHEETS
|
||||||||
|
June 30,
2011
|
December 31,
2010
|
|||||||
|
(Unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS
|
||||||||
|
Cash
|
$ | 8,060 | $ | 7,128 | ||||
|
Accounts Receivable
|
353,444 | - | ||||||
|
Deferred Cost
|
38,982 | - | ||||||
|
TOTAL CURRENT ASSETS
|
400,486 | 7,128 | ||||||
|
FIXED ASSETS
|
||||||||
|
Office Equipment - net
|
3,680 | 4,304 | ||||||
|
OTHER ASSETS
|
||||||||
|
Deposit
|
2,278 | 490 | ||||||
|
TOTAL ASSETS
|
$ | 406,444 | $ | 11,922 | ||||
|
LIABILITIES AND STOCKHOLDER'S EQUITY (DEFICIT)
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts Payable
|
$ | 344,970 | $ | 12,000 | ||||
|
Advance Receivable from Customer
|
17,000 | - | ||||||
|
Deferred revenue
|
133,629 | 6,500 | ||||||
| Loans from Related Parties | 216,244 | 77,066 | ||||||
|
TOTAL CURRENT LIABILITIES
|
711,843 | 95,566 | ||||||
|
LONG-TERM LIABILITIES
|
||||||||
|
Notes Payable-Related Party
|
90,380 | 89,070 | ||||||
|
TOTAL LIABILITIES
|
802,223 | 184,636 | ||||||
|
STOCKHOLDER'S EQUITY ( DEFICIT )
|
||||||||
|
Capital stock
|
||||||||
|
Authorized
|
||||||||
|
16,000,000 shares of common stock of $0.001 per share
|
||||||||
|
Issued and outstanding
|
||||||||
|
16,000,000 shares are issued and outstanding on June 30, 2011 and December 31, 2010
|
16,000 | 16,000 | ||||||
|
Accumulated deficit
|
(411,779 | ) | (188,714 | ) | ||||
|
TOTAL STOCKHOLDER'S EQUITY/(DEFICIT)
|
(395,779 | ) | (172,714 | ) | ||||
|
TOTAL LIABILITIES AND STOCKHOLDER'S EQUITY/(DEFICIT)
|
$ | 406,444 | $ | 11,922 | ||||
|
The accompanying notes are an integral part of these financial statements
|
||||||||
| FRESH START PRIVATE, INC. | ||||||||||||||||
| STATEMENTS OF OPERATIONS | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
|
Three months
|
Three months
|
Six months
|
Six months
|
|||||||||||||
|
Ended
|
Ended
|
Ended
|
Ended
|
|||||||||||||
|
June 30, 2011
|
June 30, 2010
|
June 30, 2011
|
June 30, 2010
|
|||||||||||||
|
Revenues
|
$ | 305,430 | $ | 45,511 | $ | 334,080 | $ | 96,400 | ||||||||
|
Cost of Revenue
|
128,529 | 39,469 | 166,071 | 59,691 | ||||||||||||
|
Gross Profit (loss)
|
176,901 | 6,042 | 168,009 | 36,709 | ||||||||||||
|
GENERAL AND ADMINISTRATIVE EXPENSE
|
||||||||||||||||
|
Consulting fees
|
76,230 | - | 141,570 | 240 | ||||||||||||
|
Office and general
|
143,459 | 21,554 | 210,900 | 47,344 | ||||||||||||
|
Professional Fees
|
37,294 | - | 37,294 | 300 | ||||||||||||
|
Total Expenses
|
256,983 | 21,554 | 389,764 | 47,884 | ||||||||||||
|
Income (loss) from Operations
|
(80,082 | ) | (15,512 | ) | (221,755 | ) | (11,175 | ) | ||||||||
|
OTHER INCOME (LOSS)
|
||||||||||||||||
|
Interest Expense
|
(659 | ) | - | (1,310 | ) | - | ||||||||||
|
NET LOSS
|
$ | (80,741 | ) | $ | (15,512 | ) | $ | (223,065 | ) | $ | (11,175 | ) | ||||
|
|
||||||||||||||||
|
BASIC AND DILUTED INCOME (LOSS) PER COMMON SHARE
|
$ | (0.01 | ) | $ | (0.01 | ) | $ | (0.01 | ) | $ | (0.01 | ) | ||||
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
|
16,000,000 | 9,000,000 | 16,000,000 | 9,000,000 | ||||||||||||
|
The accompanying notes are an integral part of these financial statements
|
||||||||||||||||
|
FRESH START PRIVATE, INC.
|
|
STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
|
|
From December 31, 2009 to June 30, 2011
|
|
(Unaudited)
|
| Common Stock | ||||||||||||||||||||||||
| Additional | Share | |||||||||||||||||||||||
| Number of | Paid-in | Subscriptions | Accumulated | |||||||||||||||||||||
| Shares | Amount | Capital | Receivable | Deficit | Total | |||||||||||||||||||
|
Balance, December 31, 2009
|
9,000,000 | $ | 9,000 | $ | - | $ | (9,000 | ) | $ | (34,124 | ) | $ | (34,124 | ) | ||||||||||
|
Subscription Received
|
9,000 | 9,000 | ||||||||||||||||||||||
|
Common stock issued for service
on August 14, 2010 at $0.001
|
7,000,000 | 7,000 | 7,000 | |||||||||||||||||||||
|
Net loss for the period ended
|
||||||||||||||||||||||||
|
December 31, 2010
|
- | - | - | - | (154,590 | ) | (154,590 | ) | ||||||||||||||||
|
Balance, December 31, 2010
|
16,000,000 | $ | 16,000 | $ | - | $ | - | $ | (188,714 | ) | $ | (172,714 | ) | |||||||||||
|
Net loss for the period ended
|
||||||||||||||||||||||||
|
June 30, 2011
|
- | - | - | - | (223,065 | ) | (223,065 | ) | ||||||||||||||||
| Balance, June 30, 2011 | 16,000,000 | $ | 16,000 | $ | - | $ | - | $ | (411,779 | ) | $ | (395,779 | ) | |||||||||||
|
FRESH START PRIVATE, INC.
|
||||||||||||||||||||
|
STATEMENTS OF CASH FLOWS
|
||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||
|
Six
months
|
Six
months
|
|||||||||||||||||||
|
Ended
|
Ended
|
|||||||||||||||||||
|
June 30,
2011
|
June 30, 2010
|
|||||||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||||||||||||||
|
Net income (loss)
|
$
|
(223,065)
|
$
|
(11,175)
|
||||||||||||||||
|
Depreciation and amortization
|
624
|
-
|
||||||||||||||||||
|
Adjustments to reconcile net loss to net cash (used in ) provide by operating activities
|
||||||||||||||||||||
|
Increase in accounts receivable
|
(353,444)
|
|||||||||||||||||||
|
Increase in deferred cost
|
(38,982)
|
|||||||||||||||||||
|
Increase in accounts payable
|
332,970
|
-
|
||||||||||||||||||
|
Increase in Advance Receivable from Customer
|
17,000
|
|||||||||||||||||||
|
Increase in accrued interest
|
1,310
|
|||||||||||||||||||
|
Decrease in deferred revenue
|
127,129
|
-
|
||||||||||||||||||
|
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
|
||||||||||||||||||||
|
(136,458)
|
(11,175)
|
|||||||||||||||||||
|
INVESTING ACTIVITIES
|
||||||||||||||||||||
|
(Increase) in Deposit
|
(1,788)
|
(4,297)
|
||||||||||||||||||
|
NET CASH PROVIDED BY INVESTING ACTIVITIES
|
||||||||||||||||||||
|
(1,788)
|
(4,297)
|
|||||||||||||||||||
|
FINANCING ACTIVITIES
|
||||||||||||||||||||
|
Proceeds from sale of common stock
|
-
|
(9,000)
|
||||||||||||||||||
|
Proceeds from short-term loan from related parties
|
139,178
|
21,344
|
||||||||||||||||||
|
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
||||||||||||||||||||
|
139,178
|
12,344
|
|||||||||||||||||||
|
NET INCREASE ( DECREASE) IN CASH
|
932
|
(3,128)
|
||||||||||||||||||
|
CASH, BEGINNING OF YEAR
|
7,128
|
3,230
|
||||||||||||||||||
|
CASH, END OF YEAR
|
$
|
8,060
|
$
|
102
|
||||||||||||||||
|
Supplemental cash flow information and noncash financing activities:
|
||||||||||||||||||||
|
Cash paid for:
|
||||||||||||||||||||
|
Interest
|
$
|
-
|
$
|
-
|
||||||||||||||||
|
Income taxes
|
$
|
-
|
$
|
-
|
||||||||||||||||
|
The accompanying notes are an integral part of these financial statements
|
||||||||||||||||||||
|
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS
|
|
June 30, 2011
|
|
NOTE 1 – NATURE OF OPERATIONS AND BASIS OF PRESENTATION
|
|
The Company was incorporated in the State of Nevada as a for-profit Company on May 3, 2009 and established a fiscal year end of December 31. We are a Company organized to provide alcohol addiction treatment.
|
|
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
|
Basis of Presentation
|
|
The financial statements present the balance sheet, statements of operations, stockholders' equity (deficit) and cash flows of the Company. These financial statements are presented in United States dollars and have been prepared in accordance with accounting principles generally accepted in the United States.
|
|
Use of Estimates and Assumptions
|
|
Preparation of the financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect certain reported amounts and disclosures. Accordingly, actual results could differ from those estimates.
|
|
Revenue Recognition
|
|
The Company’s operations recognize revenue in the period of delivery when all direct costs associated with the revenue, are expensed. Specifically, the Company recognizes revenue from its medical procedures upon delivery of the service. The Company recognizes revenue from its counseling services when all of the counseling sessions have been taken. The Company provides an allowance for insurance claims that have not been paid at the rate of 50% until such time as the Company has sufficient claims experience. The allowance is offset against revenues. Gross revenues for the six months ended June 30, 2011 were $637,680 with an insurance claim allowance of $332,250.
Deferred revenue
The Company records the unearned portion of its cash patient contracts and counseling sessions as deferred revenue.
|
|
Deferred costs
The Company records the procedure costs associated with its deferred cash patient revenue as deferred costs. These costs are recognized when the underlying revenue is earned.
|
|
Advertising
|
|
Advertising costs are expensed as incurred. As of June 30, 2011 and 2010, $167,213 and $287 advertising costs have been incurred.
|
|
Cash Equivalents
|
|
The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents.
|
|
FRESH START PRIVATE, INC.
|
|
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS
|
|
June 30, 2011
|
|
Equipment
Equipment, leasehold improvements, and additions thereto are carried at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the depreciable property generally five to seven years for assets purchased new and two to three years for assets purchased used. Leasehold improvements are amortized over the shorter of the lease term or the estimated lives. Management evaluates useful lives regularly in order to determine recoverability taking into consideration current technological conditions. Maintenance and repairs are charged to expense as incurred; additions and betterments are capitalized. Fully depreciated assets are retained in equipment and accumulated depreciation accounts until retirement or disposal. Upon retirement or disposal of an asset, the cost and related accumulated depreciation are removed, and any resulting gain or loss, net of proceeds, is credited or charged to operations.
|
|
Income Taxes
The Company follows the liability method of accounting for income taxes. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax balances. Deferred tax assets and liabilities are measured using enacted or substantially enacted tax rates expected to apply to the taxable income in the years in which those differences are expected to be recovered or settled. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the date of enactment or substantive enactment
|
|
Income per Share
|
|
Basic loss per share includes no dilution and is computed by dividing loss available to common stockholders by the weighted average number of common shares outstanding for the period. Dilutive income per share reflects the potential dilution of securities that could share in the income of the Company. Because the Company does not have any potentially dilutive securities, the accompanying presentation is only of basic income per share.
Stock-Based Compensation
Codifications topic 718 “Stock Compensation” requires that the cost resulting from all share-based transactions be recorded in the financial statements and establishes fair value as the measurement objective for share-based payment transactions with employees and acquired goods or services from non-employees. Prior to the May 1, 2005 (fiscal year 2006) adoption of Financial Accounting Standards Board (“FASB”) Statement of Financial Accounting Standard (“SFAS”) 123 (revised 2004), “Share-Based Payment” (“SFAS 123R”), the Company applied SFAS 123 “Accounting for Stock-Based Compensation” (“SFAS 123”), which provided for the use of a fair value based method of accounting for stock-based compensation. However, SFAS 123 allowed the measurement of compensation cost for stock options granted to employees using the intrinsic value method of accounting prescribed by Accounting Principles Board (“APB”) Opinion No. 25 “Accounting for Stock Issued to Employees” (“APB 25”), which only required charges to compensation expense for the excess, if any, of the fair value of the underlying stock at the date a stock option is granted (or at an appropriate subsequent measurement date) over the amount the employee must pay to acquire the stock. Prior to fiscal year 2006, the Company had elected to account for employee stock options using the intrinsic value method under APB 25 and provided, as required by SFAS 123, pro forma footnote disclosures of net loss as if a fair value based method of accounting had been applied.
The Company adopted SFAS 123R in accordance with the modified retrospective application and has restated the consolidated financial statements from the beginning of fiscal year 2006 for the impact of SFAS 123R. Under this transition method, stock-based compensation expense in fiscal year 2006 included stock-based compensation expense for all share-based payment awards granted prior to, but not yet vested as of May 1, 2005, based on the grant-date fair value estimated in accordance with the original provision of SFAS 123. Stock-based compensation expense for all share-based payment awards granted after May 1, 2005 is based on the grant-date fair value estimated in accordance with the provisions of SFAS 123R. The Company recognizes these compensation costs using the graded vesting attribute method over the requisite service period during which each tranche of shares is earned (generally one third at zero, one, and two years) with the value of each tranche is amortized on a straight-line basis.
Reclassifications
Certain prior period amounts have been reclassified to conform to current period presentation.
|
|
|
FRESH START PRIVATE, INC.
|
|
|
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS
|
|
|
June 30, 2011
|
|
o
|
Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability. For example, level 3 inputs would relate to forecasts of future earnings and cash flows used in a discounted future cash flows method.
|
|
FRESH START PRIVATE, INC.
|
|
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS
|
|
June 30, 2011
|
|
June 30, 2011
|
December 31, 2010
|
||
|
Office equipment and furniture
|
$
|
6,241
|
6,241
|
|
Less: Accumulated depreciation
|
(2,561)
|
(1,937)
|
|
|
$
|
3,680
|
4,304
|
|
June 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Jorge Andrade
|
$ | 124,820 | $ | 53,784 | ||||
|
Neil Muller
|
91,424 | 23,282 | ||||||
| $ | 216,244 | $ | 77,066 | |||||
|
FRESH START PRIVATE, INC.
|
|
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS
|
|
June 30, 2011
|
|
FRESH START PRIVATE, INC.
|
|
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS
|
|
June 30, 2011
|
|
NOTE 9 – INCOME TAXES
|
|
We did not provide any current or deferred U.S. federal income tax provision or benefit for any of the periods presented because we have experienced operating losses since inception. Accounting for Uncertainty in Income Taxes when it is more likely than not that a tax asset cannot be realized through future income the Company must allow for this future tax benefit. We provided a full valuation allowance on the net deferred tax asset, consisting of net operating loss carry forwards, because management has determined that it is more likely than not that we will not earn income sufficient to realize the deferred tax assets during the carry forward period.
The components of the Company’s deferred tax asset and reconciliation of income taxes computed at the statutory rate to the income tax amount recorded as of June 30, 2011 and December 31, 2010 are as follows:
|
|
June 30, 2011
|
December 31, 2010
|
|||||||
|
Net loss
|
(223,065 | ) | - | |||||
|
Loss carry forward
|
(188,714 | ) | (188,714 | ) | ||||
| (411,779 | ) | (188,714 | ) | |||||
|
Effective tax rate
|
35 | % | 35 | % | ||||
|
Deferred tax asset
|
144,123 | 66,050 | ||||||
|
Less: valuation allowance
|
(144,123 | ) | (66,050 | ) | ||||
|
Net deferred tax asset
|
- | - | ||||||
|
FRESH START PRIVATE, INC.
|
|
NOTES TO THE UNAUDITED FINANCIAL STATEMENTS
|
|
June 30, 2011
|
|
NOTE 12 - SUBSEQUENT EVENTS
|
|
The Company has evaluated subsequent events from the balance sheet date through September 15, 2011, the date the financial statements were available to be issued, and has determined that there are no other events to disclose other than the following:
October 10, 2011 the Company amended its articles to increase the number of authorized common shares to 50,000,000.
October 11, 2011, the Company issued 21,000,000 common shares at $0.001 per share to management and employees of the Company for cash consideration of $21,000.
|