FINANCIAL
STATEMENTS
AS OF DECEMBER 31,
2005
Research and Development GmbH
RESEARCH AND DEVELOPMENT GMBH
|
|
|
|
Page |
|
|
INDEPENDENT AUDITORS REPORT |
|
1 |
||
|
|
|
|
|
|
|
|
FINANCIAL STATEMENTS FOR THE FISCAL YEAR ENDED DECEMBER 31, 2005: |
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet |
|
2 |
|
|
|
|
|
|
|
|
|
Profit and Loss Statement |
|
4 |
|
|
|
|
|
|
|
|
|
Statement of Cash Flows |
|
5 |
|
|
|
|
|
|
|
|
|
Statement of Changes in Stockholders Equity |
|
6 |
|
|
|
|
|
|
|
|
|
Notes to Financial Statements |
|
7 |
INDEPENDENT AUDITORS REPORT
To Research and Development GmbH, Vienna
We have audited the accompanying balance sheet of Research and Development GmbH, Vienna, as of December 31, 2005, and the related profit and loss statement, statement of cashflows and statement of changes in stockholder´s equity, for the year then ended stated in Euros.
These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audit.
We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion such financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2005, and the results of its operations and its cash flows for the year then ended in conformity with accounting principles generally accepted in Austria.
AUDITOR TREUHAND GMBH
A member of Deloitte Touche Tohmatsu
June 19, 2006
1
|
|
|
Dec 31, 2005 |
|
|
|
|
EUR |
|
|
|
|
|
|
|
A. Fixed Assets |
|
481.547,66 |
|
|
|
|
|
|
|
I. Intangible assets |
|
59.991,25 |
|
|
|
|
|
|
|
1. Software |
|
59.991,25 |
|
|
|
|
|
|
|
II. Tangible assets |
|
421.556,41 |
|
|
1. Leasehold improvements |
|
58.232,59 |
|
|
2. Office fixtures, fittings and equipment |
|
356.600,32 |
|
|
3. Fixed assets under construction and prepayments |
|
6.723,50 |
|
|
|
|
|
|
|
B. Current Assets |
|
585.097,66 |
|
|
|
|
|
|
|
I. Receivables and other assets |
|
585.097,66 |
|
|
|
|
|
|
|
1. Receivables trade |
|
532.089,00 |
|
|
2. Other receivables and assets |
|
53.008,66 |
|
|
|
|
|
|
|
II. Cash on hand and at bank |
|
0,00 |
|
|
|
|
|
|
|
1. Cash at bank |
|
0,00 |
|
|
|
|
|
|
|
C. PREPAID EXPENSES |
|
4.960,46 |
|
|
|
|
|
|
|
Total Assets |
|
1.071.605,78 |
|
2
LIABILITIES
|
|
|
Dec 31, 2005 |
|
|
|
|
EUR |
|
|
|
|
|
|
|
A. STOCKHOLDER´S EQUITY |
|
237.337,91 |
|
|
|
|
|
|
|
I. Share Capital |
|
35.000,00 |
|
|
|
|
|
|
|
1. thereof not yet paid in |
|
-17.500,00 |
|
|
|
|
|
|
|
II. Retained Earnings |
|
219.837.91 |
|
|
(thereof profit brought forward EUR 70.783,69, PY 0,00) |
|
|
|
|
|
|
|
|
|
B. PROVISIONS AND ACCRUALS |
|
164.974,41 |
|
|
|
|
|
|
|
1. Provisions for taxes |
|
49.484,67 |
|
|
2. Other provisions and accruals |
|
115.489,74 |
|
|
|
|
|
|
|
C. LIABILITIES |
|
669.293,46 |
|
|
|
|
|
|
|
1. Liabilities to banks |
|
34.626,42 |
|
|
2. Liabilities trade |
|
27.237,54 |
|
|
3. Other liabilities |
|
607.429,50 |
|
|
(thereof for taxes EUR13.033,35, PY TEUR 8) |
|
|
|
|
(thereof for social security EUR 0,00, PY TEUR 0) |
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders Equity |
|
1.071.605,78 |
|
3
II. PROFIT AND LOSS STATEMENT
|
|
|
2005 |
|
|
|
|
EUR |
|
|
1. Revenue |
|
2.257.717,10 |
|
|
2. Other operating income |
|
4.073,66 |
|
|
a) other |
|
4.073,66 |
|
|
|
|
|
|
|
3. Revenue and other operating income |
|
2.261.790,76 |
|
|
|
|
|
|
|
4. Cost of material and purchased services |
|
-254.522,86 |
|
|
a) cost of material |
|
-31.010,64 |
|
|
b) purchased services |
|
-223.512,22 |
|
|
|
|
|
|
|
5. Gross Profit |
|
2.007.267,90 |
|
|
|
|
|
|
|
6. Personnel costs |
|
-1.134.459,20 |
|
|
a) Salaries and wages |
|
-886.599,58 |
|
|
b) Expenses for severance payments |
|
-12.102,84 |
|
|
c) Expenses for social security and other payroll related taxes |
|
-219.445,30 |
|
|
d) other social costs |
|
-16.311,48 |
|
|
|
|
|
|
|
7. Subtotal |
|
872.808,70 |
|
|
|
|
|
|
|
8. Amortisation of intangible assets and depreciation of tangible fixed assets |
|
-206.209,23 |
|
|
9. Other operating costs |
|
-459.887,64 |
|
|
a) other |
|
-459.887,64 |
|
|
|
|
|
|
|
10. Operating profit |
|
206.711,83 |
|
|
|
|
|
|
|
11. Interest received and similar income |
|
218,29 |
|
|
12. Interest and similar expenses |
|
-7.080,15 |
|
|
|
|
|
|
|
13. Result from financial activities |
|
-6.861,86 |
|
|
|
|
|
|
|
14. Result from ordinary business |
|
199.849,97 |
|
|
|
|
|
|
|
15. Extraordinary Result |
|
-0,01 |
|
|
|
|
|
|
|
16. Extraordinary expenses |
|
-0,01 |
|
|
17. Income taxes |
|
-50.795,74 |
|
|
|
|
|
|
|
18. Profit for the year |
|
149.054,22 |
|
|
|
|
|
|
|
19. Profit brought forward |
|
70.783,69 |
|
|
|
|
|
|
|
20. Retained Earnings |
|
219.837,91 |
|
4
RESEARCH AND DEVELOPMENT GMBH
Vienna
III. Statement of Cash Flows
(following accounting standard KFS BW2 issued by the Chamber of Certified Public Accountants and Tax Advisers)
|
|
|
2005 |
|
|
Profit/-Loss for the year |
|
149,054.22 |
|
|
|
|
|
|
|
Adjustments to Profit/-Loss for the year: |
|
|
|
|
Depreciation and amortisation |
|
206,209.23 |
|
|
Loss from disposal of fixed assets |
|
8,194.58 |
|
|
Adjusted Profit/-Loss for the year |
|
363,458.03 |
|
|
|
|
|
|
|
Changes in Working Capital: |
|
|
|
|
Accounts receivable trade |
|
-302,229.00 |
|
|
Other receivables |
|
15,676.65 |
|
|
Prepaid expenses |
|
1,707.99 |
|
|
Provision for income taxes |
|
23,644.29 |
|
|
Other Provisions and accruals |
|
67,219.68 |
|
|
Accounts payable trade |
|
27,237.54 |
|
|
Other liabilities |
|
249,916.45 |
|
|
Total Changes in Working Capital |
|
83,173.60 |
|
|
|
|
|
|
|
Net Cash Provided by Operating Activities |
|
446,631.63 |
|
|
|
|
|
|
|
Cash Flows from Investing Activities: |
|
|
|
|
Capital expenditures |
|
-518,872.45 |
|
|
Cash from disposal of fixed assets |
|
0.00 |
|
|
Net Cash Used in Investing Activities |
|
-518,872.45 |
|
|
|
|
|
|
|
Net Cash Excess/-Deficit Before Financing Activities |
|
-72,240.82 |
|
|
|
|
|
|
|
Cash Flows from Financing Activities: |
|
|
|
|
Loans from Banks |
|
34,626.42 |
|
|
Net Cash Provided by Financing Activities |
|
34,626.42 |
|
|
|
|
|
|
|
Increase/-Decrease in Cash on hand and in banks |
|
-37,614.40 |
|
|
Beginning Balance Cash on hand and in banks |
|
37,614.40 |
|
|
Ending Balance Cash on hand and in banks |
|
0.00 |
|
5
RESEARCH AND DEVELOPMENT GMBH
Vienna
IV. STATEMENT OF CHANGES IN STOCKHOLDER´S EQUITY
|
|
|
Jan 1, 2005 |
|
Capital |
|
Repayments |
|
Dividends |
|
Profit (Loss) for |
|
Dec 31, 2005 |
|
|
|
|
EUR |
|
EUR |
|
EUR |
|
EUR |
|
EUR |
|
EUR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Registered Share Capital |
|
35,000.00 |
|
|
|
|
|
|
|
|
|
35,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
thereof not yet paid in |
|
-17,500.00 |
|
|
|
|
|
|
|
|
|
-17,500.00 |
|
|
|
|
17,500.00 |
|
|
|
|
|
|
|
|
|
17,500.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained Earnings |
|
70,783.69 |
|
|
|
|
|
|
|
149,054.22 |
|
219,837.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholder´s Equity |
|
88,283.69 |
|
|
|
|
|
|
|
149,054.22 |
|
237,337.91 |
|
6
V. NOTES TO THE FINANCIAL STATEMENTS
Research and Development GmbH with its registered office in Vienna, Deutschstrasse 3 and a registered share capital of EUR 35.000, of which the half amount is paid in, commenced business in June 2004.
The company is registered with the commercial court in Vienna under the company register number FN 240013k .
Sole Shareholder is: Mr. Walter Grubmueller
Managing Director is: Mrs. Beata Sadowska
The company is concerned with the development of Fixed Odd Betting Terminals.
I. GENERAL
Accounting and Valuation Methods
The financial statements were prepared in accordance with required accounting principles and present a true and fair view of the company´s net assets, financial position and the results of the company. The accounting, valuation and the disclosure of the individual captions in the financial statements were made in accordance with sections 196 and 211 HGB (Austrian Commercial Code) and considering the special provisions related to corporations in sections 222 to 235 HGB (Austrian Commercial Code).
The
fixed assets were valued at cost less accumulated depreciation or amortisation.
The development of the fixed assets is included in Appendix II to the notes.
Other provisions and accruals include accrued audit and consulting fees, accruals for not yet consumed vacation and employee bonuses for 2005.
II. Disclosures to the Balance Sheet and the Profit and Loss Statement.
Disclosures to the Balance Sheet
Disclosures to fixed assets
With regard to the captions of the fixed assets reference is made to Appendix II and the comments on the valuation above.
Disclosures to Current Assets
The other receivables and assets are detailed in Appendix I Schedule on Details of Balance Sheet and Profit and Loss Statement Captions. They mainly consist of VAT receivables due from financial authorities and receivables related to a tax credit for 2004.
Disclosures to Accruals
A detail to the accruals is included in Appendix I. They include mainly accrued auditor and consultant fees, accrued expenses for not yet consumed vacations and an accrual for employee bonuses.
7
Disclosure to liabilites
Liabilities to banks correspond to the respective bank statements as of December 31, 2005.
The maturity of the liabilities is detailed in Appendix III.
Other liabilities are detailed in Appendix I
Contingent Liabilities according to section 199 HGB (Austrian Commercial Code)
According to management contingent liabilities do not exist.
Disclosure to the profit and loss statement
An explanation of the individual composition of the profit and loss statement is not required as the detailed breakdown and description of accounts included can be seen from Appendix I.
III. Other required disclosures
The financial statements were prepared in accordance with applicable legal requirements.
Mrs. Beata Sadowska assumed the responsibility as Managing Director during 2005.
As of the balance sheet date the company had 36 employees.
Vienna, in April 2006.
On behalf of
Research and Development GmbH
Beata Sadowska mp
Managing Director
8
|
Schedule on Detail of Balance Sheet |
Appendix I |
|
and Profit and Loss Statement |
to the Notes to the Financial Statements |
I. BALANCE SHEET
|
|
|
Dec 31, 2005 |
|
|
|
|
EUR |
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
A Fixed Assets |
|
481.547,66 |
|
|
|
|
|
|
|
I. Intangible assets |
|
59.991,25 |
|
|
|
|
|
|
|
1. Software |
|
59.991,25 |
|
|
IT programs |
|
59.496,25 |
|
|
IT program IGE 20% |
|
495,00 |
|
|
|
|
|
|
|
II. Tangible assets |
|
421.556,41 |
|
|
|
|
|
|
|
1. Leasehold Improvements |
|
58.232,59 |
|
|
|
|
|
|
|
Leasehold Improvements |
|
58.232,59 |
|
|
|
|
|
|
|
2. Office fixtures, fittings and equipment |
|
356.600,32 |
|
|
|
|
|
|
|
Machinery and tools |
|
3.797,50 |
|
|
Office equipment |
|
252.864,46 |
|
|
Office equipment IGE |
|
13.750,86 |
|
|
Cars |
|
56.012,50 |
|
|
Trucks |
|
30.175,00 |
|
|
|
|
|
|
|
3. Fixed Assets under construction and prepayments |
|
6.723,50 |
|
|
|
|
|
|
|
Prepayments |
|
4.500,00 |
|
|
Fixed assets under construction |
|
2.223,50 |
|
|
|
|
|
|
|
B. Current Assets |
|
585.097,66 |
|
|
|
|
|
|
|
I. Receivables and other assets |
|
585.097,66 |
|
|
|
|
|
|
|
1. Accounts receivabletrade |
|
532.089,00 |
|
|
|
|
|
|
|
Accounts receivabletrade |
|
532.089,00 |
|
|
|
|
|
|
|
2. Other receivables and assets |
|
53.008,66 |
|
|
|
|
|
|
|
Other receivables |
|
43.060,58 |
|
|
Corporation tax credit |
|
0,00 |
|
|
VAT-receivables |
|
9.948,08 |
|
|
Settlement account financial authorities |
|
0,00 |
|
|
|
|
|
|
|
II. Cash on hand and at bank |
|
0,00 |
|
|
1. Cash at bank |
|
0,00 |
|
|
|
|
|
|
|
Bank Austria |
|
0,00 |
|
|
|
|
|
|
|
C. Prepaid Expenses |
|
4.960,46 |
|
|
|
|
|
|
|
1. Prepaid Expenses |
|
4.960,46 |
|
|
|
|
|
|
|
Total Assets |
|
1.071.605,78 |
|
9
|
|
|
Dec 31, 2005 |
|
|
A. Stockholder´s Equity |
|
237.337,91 |
|
|
|
|
|
|
|
I. share capital |
|
17.500,00 |
|
|
|
|
|
|
|
Registered share capital |
|
35.000,00 |
|
|
|
|
|
|
|
Thereof not yet paid in |
|
-17.500,00 |
|
|
|
|
|
|
|
II. Retained Earnings |
|
219.837,91 |
|
|
(thereof profit brought forward EUR 70.783,69) |
|
|
|
|
|
|
|
|
|
B. Provisions and accruals |
|
164.974,41 |
|
|
|
|
|
|
|
1. Provisions for taxes |
|
49.484,67 |
|
|
|
|
|
|
|
Corporate income tax |
|
49.484,67 |
|
|
|
|
|
|
|
2. Other provisions and accruals |
|
115.489,74 |
|
|
|
|
|
|
|
Other provisions and accruals |
|
101.489,74 |
|
|
|
|
|
|
|
Tax and legal advice |
|
14.000,00 |
|
|
|
|
|
|
|
C. Liabilities |
|
669.293,46 |
|
|
|
|
|
|
|
1. Liabilities to banks |
|
34.626,42 |
|
|
|
|
|
|
|
Bank Austria |
|
34.626,42 |
|
|
|
|
|
|
|
2. Accounts payable trade |
|
27.237,54 |
|
|
|
|
|
|
|
Accounts payable trade |
|
27.237,54 |
|
|
|
|
|
|
|
3. Other payables |
|
607.429,50 |
|
|
|
|
|
|
|
Salaries and wages accrued |
|
2.740,12 |
|
|
Loan The Global Draw |
|
401.000,00 |
|
|
Loan |
|
|
|
|
Grubmueller Walter |
|
100.000,00 |
|
|
Settlement account |
|
|
|
|
Sadowska Beata |
|
10.445,98 |
|
|
Settlement account |
|
|
|
|
Eckerstorfer Thomas |
|
1.514,70 |
|
|
Other liabilites |
|
78.695,35 |
|
|
Payroll income tax |
|
9.767,39 |
|
10
|
|
|
Dec 31, 2005 |
|
|
Other payroll related taxes |
|
3.265,96 |
|
|
Settlement account social security |
|
0,00 |
|
|
|
|
|
|
|
thereof from taxation |
|
13.033,35 |
|
|
|
|
|
|
|
Payroll income tax |
|
9.767,39 |
|
|
Other payroll related taxes |
|
3.265,96 |
|
|
|
|
|
|
|
Thereof for social security |
|
0,00 |
|
|
|
|
|
|
|
Settlement account social security |
|
0,00 |
|
|
|
|
|
|
|
Total Liabilities and Stockholders Equity |
|
1.071.605,78 |
|
11
II. Profit and Loss Statements
|
|
|
2005 |
|
|
1. Revenue |
|
2.257.717,10 |
|
|
|
|
|
|
|
Revenue Non-EU 0% |
|
4.106,00 |
|
|
Revenue EU 0% |
|
2.487.163,00 |
|
|
Credit notes EU |
|
-250.000,00 |
|
|
Revenue IGL |
|
16.390,00 |
|
|
Revenue from insurance indemnity |
|
58,10 |
|
|
|
|
|
|
|
2. Other operating income |
|
4.073,66 |
|
|
|
|
|
|
|
a) Other |
|
4.073,66 |
|
|
Other 0% |
|
4.073,66 |
|
|
|
|
|
|
|
3. Total Revenue and Other operating income |
|
2.261.790,76 |
|
|
|
|
|
|
|
4. Cost of material and purchases services |
|
-254.522,86 |
|
|
|
|
|
|
|
a) Cost of material |
|
-31.010,64 |
|
|
Cost of goods sold |
|
-20.310,00 |
|
|
Cost of goods sold IGE |
|
-593,06 |
|
|
Auxiliary material |
|
-10.107,58 |
|
|
Packaging material |
|
0,00 |
|
|
|
|
|
|
|
b) Cost of purchased services |
|
-223.512,22 |
|
|
|
|
|
|
|
Freight in |
|
0,00 |
|
|
External services 0% |
|
-17.304,03 |
|
|
External services 20% |
|
-49,317,91 |
|
|
External services - EU |
|
-156.890,28 |
|
|
|
|
|
|
|
5. Gross Profit |
|
2.007.267,90 |
|
|
|
|
|
|
|
6. Personnel Costs |
|
-1.134.459,20 |
|
|
|
|
|
|
|
a) Salaries and wages |
|
-886.599,58 |
|
|
|
|
|
|
|
Salaries and wages |
|
-706.259,07 |
|
|
Overtime |
|
-22.996,15 |
|
|
Holiday and Christmas pay |
|
-118.845,09 |
|
|
Allocation accrual for bonuses |
|
-6.330,00 |
|
|
Allocation accrual not yet consumed vacation |
|
-49.089,68 |
|
|
Contribution AMS for personnel |
|
21.000,00 |
|
|
Reimbursement of expenses |
|
-3.653,84 |
|
|
Daily allowances |
|
-1.018,80 |
|
|
Refund AUVA |
|
593,05 |
|
12
|
|
|
2005 |
|
|
|
|
|
|
|
b) Expenditure for leaving indemnities |
|
-12.102,84 |
|
|
|
|
|
|
|
Contributions to the external severance payment scheme |
|
-12.102,84 |
|
|
|
|
|
|
|
c) Expenses for social security and other payroll |
|
|
|
|
related taxes |
|
-219.445,30 |
|
|
Employee´s social security contributions |
|
-173.801,76 |
|
|
Employers social security contribution |
|
-22.438,74 |
|
|
Addition to employers social security contribution |
|
-1.994,56 |
|
|
Community tax |
|
-20.886,95 |
|
|
Community tax prior year |
|
465,11 |
|
|
U-Bahn tax |
|
-788,40 |
|
|
|
|
|
|
|
d) Other social expenses |
|
-16.311,48 |
|
|
|
|
|
|
|
Other voluntary social expenses |
|
-16.311,48 |
|
|
|
|
|
|
|
7. Sub Total |
|
872.808,70 |
|
|
|
|
|
|
|
8. Amortisation and Depreciation |
|
-206.209,23 |
|
|
|
|
|
|
|
a) of intangible and tangible fixed assets |
|
-206.209,23 |
|
|
|
|
|
|
|
Amortisation and Depreciation |
|
-206.209,23 |
|
|
|
|
|
|
|
9. Other operating costs |
|
-459.887,64 |
|
|
|
|
|
|
|
a) Other |
|
-459.887,64 |
|
|
|
|
|
|
|
Fuel consumption truck |
|
-2.847,11 |
|
|
Fuel consumption cars |
|
-4.500,51 |
|
|
Electricity |
|
-7.940,79 |
|
|
Building maintenance |
|
0,00 |
|
|
Truck maintenance |
|
202,59 |
|
|
Car maintenance |
|
-6.716,53 |
|
|
Miscellaneous maintenance |
|
-8.271,18 |
|
|
Cleaning |
|
-29.751,59 |
|
|
Transport by third parties |
|
-13.056,48 |
|
|
Travel expenses |
|
-106.264,97 |
|
|
Mileage allowance |
|
-5.738,85 |
|
|
Postage expenses |
|
-629,79 |
|
|
Netline charges |
|
-8.074,20 |
|
|
Telephone costs |
|
-70.595,45 |
|
|
Rental expenses |
|
-77.243,33 |
|
|
Real estate tax |
|
-1.952,02 |
|
|
IT consulting |
|
-13.469,07 |
|
|
Stationary |
|
-9.505,95 |
|
|
Technical literature and publications |
|
-853,05 |
|
13
|
|
|
Dec 31, 2005 |
|
|
Technical literature IGE |
|
-315,08 |
|
|
Advertising expenses |
|
-2.720,30 |
|
|
Other advertising expenses |
|
-11.313,32 |
|
|
Hospitality expenses |
|
-3.450,80 |
|
|
Non-deductible hospitality expenses |
|
-3.252,85 |
|
|
Miscellaneous insurance |
|
-2.100,00 |
|
|
Car insurance |
|
-3.822,62 |
|
|
Truck insurance |
|
-2.880,77 |
|
|
Legal fees |
|
-23.800,00 |
|
|
Accounting expenses |
|
-11.902,00 |
|
|
Education and conferences |
|
-187,48 |
|
|
Miscellaneous charges |
|
-13.941,63 |
|
|
Chamber charges |
|
-505,60 |
|
|
Bank transfer expenses |
|
-4.258,35 |
|
|
Book value tangible assets disposed of |
|
-8.194,58 |
|
|
Work clothes |
|
-33,98 |
|
|
|
|
|
|
|
10. Operating profits |
|
206.711,83 |
|
|
|
|
|
|
|
11. Interest received and similar income |
|
218,29 |
|
|
|
|
|
|
|
Interest income |
|
218,29 |
|
|
|
|
|
|
|
12. Interest and Similar Expenses |
|
-7.080,15 |
|
|
|
|
|
|
|
Interest and similar expenses |
|
-7.000,00 |
|
|
Interest on taxes 2004 |
|
-80,15 |
|
|
|
|
|
|
|
13. Result from financial activities |
|
-6.861,86 |
|
|
|
|
|
|
|
14. Profit from ordinary activities |
|
199.849,97 |
|
|
|
|
|
|
|
15. Extraordinary Expenses |
|
-0,01 |
|
|
|
|
|
|
|
Adjustment value added tax |
|
-0,01 |
|
|
|
|
|
|
|
16. Extraordinary Result |
|
-0,01 |
|
|
|
|
|
|
|
17. Income tax |
|
-50.795,74 |
|
|
|
|
|
|
|
Corporation income tax |
|
-50.741,17 |
|
|
Capital gain tax |
|
-54,57 |
|
|
|
|
|
|
|
18. Profit for the year |
|
149.054,22 |
|
|
|
|
|
|
|
19. Profit brought forward |
|
70.783,69 |
|
|
|
|
|
|
|
Profit brought forward |
|
70.783,69 |
|
|
|
|
|
|
|
20. Retained Earnings |
|
219.837,91 |
|
14
Research
and Development GmbH
Vienna
APPENDIX II to the Notes to the Financial Statements
DEVELOPMENT OF FIXED ASSETS
(Amounts in EURO)
|
|
|
HISTORICAL COSTS |
|
Accumulated |
|
|
|
|
|
|
|
||||||
|
|
|
Jan 1, 2005 |
|
Additions |
|
Disposals |
|
Dec 31, 2005 |
|
Depreciation |
|
Book value |
|
Book value |
|
Depreciation |
|
|
I. Intangible Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software |
|
4,069.97 |
|
77,335.72 |
|
|
|
81,405.69 |
|
21,414.44 |
|
3,391.64 |
|
59,991.25 |
|
20,736.11 |
|
|
Total Intangible Assets |
|
4,069.97 |
|
77,335.72 |
|
|
|
81,405.69 |
|
21,414.44 |
|
3,391.64 |
|
59,991.25 |
|
20,736.11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
II. Tangible Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Leasehold improvements |
|
45,026.27 |
|
31,947.77 |
|
9,151.72 |
|
67,822.32 |
|
9,589.73 |
|
41,735.56 |
|
58,232.59 |
|
7,256.16 |
|
|
2. Office fixtures, fittings and equipment |
|
152,303.81 |
|
402,865.46 |
|
61,044.45 |
|
494,124.82 |
|
137,524.50 |
|
131,951.82 |
|
356,600.32 |
|
178,216.96 |
|
|
3. Fixed assets under construction and prepayments |
|
|
|
6,723.50 |
|
|
|
6,723.50 |
|
|
|
|
|
6,723.50 |
|
|
|
|
Total Tangible Assets |
|
197,330.08 |
|
441,536.73 |
|
70,196.17 |
|
568,670.64 |
|
147,114.23 |
|
173,687.38 |
|
421,556.41 |
|
185,473.12 |
|
|
Total Fixed Assets |
|
201,400.05 |
|
518,872.45 |
|
70,196.17 |
|
650,076.33 |
|
168,528.67 |
|
177,079.02 |
|
481,547.66 |
|
206,209.23 |
|
15
Research
and Development GmbH
Vienna
Appendix
III
to the Notes to the Financial Statements
Maturity dates for liabilities
(Amounts in EURO)
|
|
|
|
|
Maturity date of |
|
||||
|
|
|
Dec 31, 2005 |
|
Less than |
|
More than |
|
More than one and |
|
|
Liabilities to banks |
|
34,626.42 |
|
34,626.42 |
|
0.00 |
|
0.00 |
|
|
Liabilities trade |
|
27,237.54 |
|
27,237.54 |
|
0.00 |
|
0.00 |
|
|
Other liabilities |
|
607,429.50 |
|
206,429.50 |
|
0.00 |
|
401,000.00 |
|
|
TOTAL |
|
669,293.46 |
|
268,293.46 |
|
0.00 |
|
401,000.00 |
|
16