|
TABLE
OF CONTENTS
|
Page
|
|
|
|
|
INDEPENDENT
REGISTERED PUBLIC ACCOUNTING FIRM:
|
F-2
|
|
Jewett
Schwartz Wolfe & Associates
|
|
|
|
|
|
FINANCIAL
STATEMENTS:
|
|
|
|
|
|
Balance
Sheet at December 31, 2006 and 2005
|
F-3
|
|
|
|
|
Statements
of Operations for the years ended December 31, 2006 and
2005
|
F-4
|
|
|
|
|
Statements
of Stockholders’ Equity for the years ended December 31, 2006 and
2005
|
F-5
|
|
|
|
|
Statements
of Cash Flows for the years ended December 31, 2006 and
2005
|
F-6
|
|
|
|
|
NOTES
TO FINANCIAL STATEMENTS
|
|
|
December
31,
2006
|
December
31,
2005
|
|||||||
|
ASSETS
|
||||||||
|
CURRENT
ASSETS
|
||||||||
|
Cash
and cash equivalents
|
$ |
16,525
|
$ |
-
|
||||
|
Accounts
receivable - net
|
27,378
|
-
|
||||||
|
Inventory
|
63,000
|
-
|
||||||
|
Due
from affiliated company
|
8,223
|
8,223
|
||||||
|
Deposits
|
-
|
100,000
|
||||||
|
Total
current assets
|
115,126
|
108,223
|
||||||
|
Property
and equipment - net
|
7,704
|
10,214
|
||||||
|
TOTAL
ASSETS
|
$ |
122,830
|
$ |
118,437
|
||||
|
LIABILITIES
AND STOCKHOLDERS' DEFICIT:
|
||||||||
|
CURRENT
LIABILITIES:
|
||||||||
|
Accounts
payable and accrued liabilities
|
$ |
33,546
|
$ |
-
|
||||
|
Notes
Payable - Affiliate
|
70,577
|
89,522
|
||||||
|
Total
current liabilities
|
104,123
|
89,522
|
||||||
|
Total
liabilities
|
104,123
|
89,522
|
||||||
|
Commitment
and contingencies
|
||||||||
|
STOCKHOLDERS'
DEFICIT:
|
||||||||
|
Common
Stock, par value $.001, 1,000,000 shares authorized, 1,000 shares
issued
at December 31, 2006 and 2005
|
1
|
1
|
||||||
|
Additional
Paid in Capital
|
587,449
|
365,949
|
||||||
|
Accumulated
deficit
|
(568,743 | ) | (337,035 | ) | ||||
|
Total
stockholders' deficit
|
18,707
|
28,915
|
||||||
|
TOTAL
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
$ |
122,830
|
$ |
118,437
|
||||
|
December
31,
|
||||||||
|
2006
|
2005
|
|||||||
|
REVENUES:
|
||||||||
|
Revenues
|
$ |
201,946
|
$ |
8,969
|
||||
|
Cost
of goods sold
|
65,957
|
-
|
||||||
|
Gross
profit (loss)
|
135,989
|
8,969
|
||||||
|
OPERATING
EXPENSES:
|
||||||||
|
General
and administrative
|
365,187
|
346,004
|
||||||
|
Depreciation
and amortization
|
2,510
|
-
|
||||||
|
Total
operating expenses
|
367,697
|
346,004
|
||||||
|
OPERATING
LOSS
|
(231,708 | ) | (337,035 | ) | ||||
|
OTHER
(INCOME) AND EXPENSES
|
||||||||
|
Total
other expense
|
-
|
-
|
||||||
|
LOSS
BEFORE INCOME TAXES
|
(231,708 | ) | (337,035 | ) | ||||
|
INCOME
TAX (BENEFIT) PROVISION
|
-
|
-
|
||||||
|
NET
LOSS
|
$ | (231,708 | ) | $ | (337,035 | ) | ||
|
NET
LOSS PER SHARE:
|
||||||||
|
Weighted
average shares outstanding - basic and diluted
|
1,000
|
1,000
|
||||||
|
Loss
per share - basic and diluted
|
$ | (231.71 | ) | $ | (337.04 | ) | ||
|
Additional
|
Total
|
|||||||||||||||||||
|
Common
Stock
|
Paid
|
Accumulated
|
Stockholders'
|
|||||||||||||||||
|
Shares
|
Amount
|
In
Capital
|
Deficit
|
Deficit
|
||||||||||||||||
|
Issuance
of Stock for Cash
|
1,000
|
$ |
1
|
-
|
$ |
1
|
||||||||||||||
|
Cash
Contributed by Bridgetech
|
$ |
365,949
|
365,949
|
|||||||||||||||||
|
Net
(loss) for the year
|
-
|
(337,035 | ) | (337,035 | ) | |||||||||||||||
|
December
31, 2005
|
1,000
|
1
|
365,949
|
(337,035 | ) | $ |
28,915
|
|||||||||||||
|
Cash
Contributed by Bridgetech
|
-
|
$ |
221,500
|
221,500
|
||||||||||||||||
|
Net
(loss) for the year
|
(231,708 | ) | (231,708 | ) | ||||||||||||||||
|
December
31, 2006
|
1,000
|
1
|
587,449
|
(568,743 | ) | $ |
18,707
|
|||||||||||||
|
December
31,
|
||||||||
|
2006
|
2005
|
|||||||
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net
(loss)
|
$ | (231,708 | ) | $ | (337,035 | ) | ||
|
Adjustments
to reconcile net income to net cash (used in) operating
activities:
|
||||||||
|
Depreciation
and amortization
|
2,510
|
-
|
||||||
|
Changes
in assets and liabilities:
|
||||||||
|
Accounts
receivables
|
(27,378 | ) |
-
|
|||||
|
Inventory
|
(63,000 | ) |
-
|
|||||
|
Accrued
liabilities
|
33,546
|
-
|
||||||
|
Deposits
|
100,000
|
(100,000 | ) | |||||
|
Other
assets
|
-
|
(8,223 | ) | |||||
|
Accounts
payable
|
(18,945 | ) |
-
|
|||||
|
Net
cash used in operating activities
|
(204,975 | ) | (445,258 | ) | ||||
|
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Purchase
of equipment
|
-
|
(10,214 | ) | |||||
|
Net
cash used in provided by investing activities
|
-
|
(10,214 | ) | |||||
|
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Proceeds
from parent
|
221,500
|
365,950
|
||||||
|
Proceeds
from notes from affiliate
|
-
|
89,522
|
||||||
|
Net
cash provided by financing activities
|
221,500
|
455,472
|
||||||
|
INCREASE
IN CASH
|
16,525
|
-
|
||||||
|
CASH,
BEGINNING OF YEAR
|
-
|
-
|
||||||
|
CASH,
END OF YEAR
|
$ |
16,525
|
$ |
-
|
||||
|
Note
1.
|
Basis
of
Presentation
|
|
Note
2.
|
Summary
of Significant Accounting
Policies
|
|
Note
3.
|
Going
Concern
|
|
Note
4.
|
Common
Stock
|
|
Note
5.
|
Property
and
Equipment
|
|
Property
and Equipment
|
Useful
|
December
31,
|
December
31,
|
||||||
|
|
Life
|
2006
|
2005
|
||||||
|
Machinery
and Equipment
|
5 years
|
$ |
10,214
|
$ |
10,214
|
||||
|
Accumulated
Depreciation
|
|
(2,510 | ) |
-
|
|||||
|
Net
Fixed Assets
|
|
$ |
7,704
|
$ |
10,214
|
||||
|
Note
6.
|
Notes
Payable-Affiliate
|
|
Note
7.
|
Income
Taxes
|
|
December
31,
2006
|
December
31,
2005
|
|||||||
|
Current
|
||||||||
|
U.S.
Federal
|
$ |
-
|
$ |
-
|
||||
|
State
|
-
|
-
|
||||||
|
Total
current
|
-
|
|||||||
|
Change
in valuation allowance
|
(225,897 | ) | (140,325 | )) | ||||
|
Benefit
from operating loss carryforward
|
225,897
|
140,325
|
||||||
|
Provision
for income taxes, net
|
$ |
-
|
$ |
-
|
||||
|
|
December
31,
2006
|
December
31,
2005
|
|
||||
|
U.S.
Federal statutory rate
|
|
|
35.0%
|
35.0%
|
|||
|
(Decrease)
increase in valuation allowance
|
|
|
(40.0)
|
(43.0)
|
|||
|
Other
|
|
|
8.0
|
8.0
|
|
||
|
Effective
tax rate
|
|
|
0.00%
|
0.00%
|
|||
|
|
December
31,
2006
|
December
31,
2005
|
||||||
|
Net
operating loss carry-forwards expiring after the year 2025
|
$ |
-
|
$ |
337,035
|
||||
|
Net
operating loss carry-forwards expiring after the year 2026
|
231,708
|
-
|
||||||
|
Less
valuation allowance
|
-
|
-
|
||||||
|
Deferred
tax asset
|
$ |
231,708
|
$ |
337,035
|
||||
|
Note
8.
|
Lease
Commitments
|
|
Note
9.
|
Commitments,
Contingencies and
Guarantees
|