These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Fiscal Year Ended December 31, 2010
|
| o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
Nevada
|
26-2477977
|
|
|
(State of Incorporation)
|
(I.R.S. Employer
Identification Number)
|
|
|
Istanbul Trakya Serbest Bölgesi Atatürk Bulvari Ali Riza Efendi cd., A4 Blok Çatalca,
Istanbul Turkey
|
||
|
(Address of Principal Executive Offices, Including Zip Code)
|
|
None
|
Not Applicable
|
|
|
(Title of each class)
|
(Name of each exchange on which registered)
|
|
Large Accelerated Filer
o
|
Accelerated Filer
o
|
Non-accelerated Filer
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
x
|
|
TABLE OF CONTENTS
|
||
|
Part I
|
||
|
Item 1.
|
Business.
|
1 |
|
Item 1A.
|
Risk Factors.
|
4 |
|
Item 2.
|
Properties.
|
9 |
|
Item 3.
|
Legal Proceedings.
|
9 |
|
Item 4.
|
Removed and Reserved.
|
9 |
|
Part II
|
||
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
|
9 |
|
Item 6.
|
Selected Financial Data.
|
10 |
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
11 |
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk.
|
17 |
|
Item 8.
|
Financial Statements and Supplementary Data.
|
17 |
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
|
17 |
|
Item 9A.
|
Controls and Procedures.
|
18 |
|
Item 9B.
|
Other Information.
|
18 |
|
Part III
|
||
|
Item 10.
|
Directors, Executive Officers and Corporate Governance.
|
19 |
|
Item 11.
|
Executive Compensation.
|
20 |
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters.
|
22 |
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence.
|
22 |
|
Item 14.
|
Principal Accounting Fees and Services.
|
23 |
|
Part IV
|
||
|
Item 15.
|
Exhibits, Financial Statement Schedules.
|
23 |
|
Signatures
|
25 | |
|
-
|
limited “public float” following the Share Exchange, in the hands of a small number of persons whose sales or lack of sales could result in positive or negative pricing pressure on the market price for our common stock;
|
|
-
|
sales of our common stock; and
|
|
-
|
our ability to execute our business plan.
|
|
Fiscal Year Ending December 30, 2010
|
||||
|
Quarter Ended
|
High $
|
Low $
|
||
|
March 31, 2010
|
$0.000
|
$0.000
|
||
|
June 30, 2010
|
$0.388
|
$0.378
|
||
|
September 30, 2010
|
$0.286
|
$0.263
|
||
|
December 31, 2010
|
$0.184
|
$0.157
|
| - |
Machinery and equipment 2-6 years
|
| - |
Motor vehicles 4 years
|
| - |
Furniture, fixtures and office equipment 4-5 years
|
|
31/12/2010
|
31/12/2009
|
|||||||
|
NET SALES
|
3,577,881 | 2,029,074 | ||||||
|
COST OF SALES
|
(2,502,037 | ) | (1,742,047 | ) | ||||
|
Gross profit
|
1,075,844 | 287,027 | ||||||
|
MARKETING AND SELLING EXPENSE
|
(504,329 | ) | (409,386 | ) | ||||
|
GENERAL AND ADMINISTRATIVE EXPENSES
|
(479,064 | ) | (140,121 | ) | ||||
|
Profit from operations
|
92,451 | (262,480 | ) | |||||
|
OTHER INCOME AND EXPENSES,net
|
24,094 | 6,621 | ||||||
|
FINANCIAL INCOME AND EXPENSES, net
|
(8,294 | ) | (8,741 | ) | ||||
|
Profit Loss before taxation and currency translation gain/(loss)
|
60,063 | (264,600 | ) | |||||
|
TAXATION CHARGE
|
-- | |||||||
|
Taxation current
|
-- | |||||||
|
Deferred
|
-- | |||||||
|
CURRENCY TRANSLATION GAIN/(LOSS)
|
60,063 | 2,422 | ||||||
|
Net income/(loss) for the year
|
105,115 | (262,178 | ) | |||||
|
OTHER COMPREHENSIVE INCOME
|
-- | |||||||
|
Total comprehensive income
|
165,178 | (262,178 | ) | |||||
|
31/12/2010
|
31/12/2009
|
|||||||
|
NET SALES
|
3,577,881 | 2,029,074 | ||||||
|
COST OF SALES
|
(2,502,037 | ) | (1,742,047 | ) | ||||
|
As a percentage of sales
|
70 | % | 86 | % | ||||
|
31/12/2010
|
31/12/2009
|
|||||||
|
MARKETING AND SELLING EXPENSE
|
(504,329 | ) | (409,386 | ) | ||||
|
As a percentage of revenue
|
14 | % | 20 | % | ||||
|
GENERAL AND ADMINISTRATIVE EXPENSES
|
(479,064 | ) | (140,121 | ) | ||||
|
As a percentage of revenue
|
13 | % | 7 | % | ||||
|
31/12/2010
|
31/12/2009
|
|||||||
|
Cash and cash equivalents
|
50,556 | 54,845 | ||||||
|
Trade receivables, net
|
705,225 | 274,802 | ||||||
|
Due from related parties
|
863,395 | 130,594 | ||||||
|
Due from Shareholders
|
50,585 | - | ||||||
|
Inventories
|
365,643 | 259,883 | ||||||
|
Other current assets
|
1,106 | 782 | ||||||
|
Total current assets
|
2,036,510 | 720,906 | ||||||
|
NON CURRENT ASSETS
|
||||||||
|
Rights Net
|
- | 14,976 | ||||||
|
Property, plant and equipment, net
|
64,495 | 29,872 | ||||||
|
Intangible assets, net
|
25,145 | - | ||||||
|
Other non current assets
|
3,555 | 3,725 | ||||||
|
Total non current assets
|
93,195 | 48,573 | ||||||
|
TOTAL ASSETS
|
2,129,705 | 769,479 | ||||||
|
CURRENT LIABILITIES
|
||||||||
|
Borrowings
|
2,351 | 11,282 | ||||||
|
Trade payables
|
124,745 | 70,619 | ||||||
|
Due to shareholders
|
47,257 | 75,584 | ||||||
|
Due to related parties
|
1,145,992 | 670,976 | ||||||
|
Other current liabilities
|
73,233 | 120,619 | ||||||
|
Total current liabilities
|
1,393,578 | 949,080 | ||||||
|
NON CURRENT LIABILITIES
|
||||||||
|
Borrowings
|
- | 2,321 | ||||||
|
Employee termination benefits
|
- | - | ||||||
|
Reserve for retirement pay
|
1,842 | 1,041 | ||||||
|
Share purchase advances
|
750,000 | - | ||||||
|
Total non current liabilities
|
751,842 | 3,362 | ||||||
|
COMMITMENTS AND CONTINGENCIES
|
||||||||
|
SHAREHOLDERS' EQUITY
|
||||||||
|
Share capital
|
127,570 | 125,500 | ||||||
|
Retained earnings
|
(308,463 | ) | (46,285 | ) | ||||
|
Net income / (loss) for the period
|
173,899 | (262,178 | ) | |||||
|
Total shareholders’ equity
|
(7,004 | ) | (182,963 | ) | ||||
|
TOTAL LIABILITIES AND
|
||||||||
|
SHAREHOLDERS' EQUITY
|
3,138,416 | 769,479 | ||||||
|
31/12/2010
|
31/12/2009
|
|||||||
|
Due from related parties
|
863,395 | 130,594 | ||||||
|
Due to related parties
|
1,145,992 | 670,976 | ||||||
|
NET Amount
|
282,597 | 540,382 | ||||||
|
31/12/2010
|
31/12/2009
|
|||||||
|
Total current assets
|
2,036,510 | 720,906 | ||||||
|
31/12/2010
|
31/12/2009
|
|||||||
|
Due from related parties
|
863,395 | 130,594 | ||||||
|
Due to related parties
|
1,145,992 | 670,976 | ||||||
|
NET Amount
|
282,597 | 540,382 | ||||||
|
31/12/2010
|
31/12/2009
|
|||||||
|
Net income / (loss) for the period
|
165,178 | (262,178 | ) | |||||
|
31/12/2010
|
31.12.2009 | ||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|||||||||
|
Net income
|
165,178 | (262,178 | ) | ||||||
|
Adjustments to reconcile net income to net cash provided
|
-- | -- | |||||||
|
By operating activities:
|
-- | -- | |||||||
|
Depreciation and amortisation
|
17,516 | 17,133 | |||||||
|
Provision for employee benefit
|
801 | 727 | |||||||
|
Changes in operating assets and liabilities
|
|||||||||
|
Trade receivables, net
|
(430,428 | ) | (189,816 | ) | |||||
|
Due from shareholders
|
(773,544 | ) | 12,258 | ||||||
|
Due from related parties
|
203,282 | ||||||||
|
Inventories
|
(17,620 | ) | 22,993 | ||||||
|
Other current assets
|
98,467 | 3,896 | |||||||
|
Other non current assets
|
331 | (3,725 | ) | ||||||
|
Trade payables
|
54,126 | (272,925 | ) | ||||||
|
Due to shareholders
|
54,413 | 30,430 | |||||||
|
Due to related parties
|
392,276 | 386,729 | |||||||
|
Other current liabilities
|
(47,386 | ) | 95,332 | ||||||
|
Share Purchase Advances
|
750,000 | ||||||||
|
Net cash generated from (used for) operating activities
|
67,197 | 44,136 | |||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
Increase/(decrease) in short-term borrowings
|
(8,931 | ) | 6,815 | |||||
|
Increase/(decrease) in long-term borrowings
|
(2,797 | ) | ||||||
|
Dividends paid
|
||||||||
|
Net cash (used for) provided from financing activities
|
(8,931 | ) | 4,018 | |||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
|
Purchases of property, plant and equipment and intangible assets
|
(62,304 | ) | (17,324 | ) | ||||
|
Share capital increase
|
-- | -- | ||||||
|
Net cash used for investing activities
|
(62,304 | ) | (17,324 | ) | ||||
|
NET INCREASE / (DECREASE) IN CASH AND BANKS
|
(4,289 | ) | 30,830 | |||||
|
CASH AND BANKS AT BEGINNING OF THE YEAR
|
54,845 | 24,015 | ||||||
|
CASH AND BANKS AT END OF THE PERIOD
|
50,556 | 54,845 | ||||||
|
Name
|
Age
|
Position(s) and Office(s) Held
|
|
Andrew Brabin
|
30
|
Chief Financial Officer, and Director, Secretary and Treasurer
|
|
Recep Tanisman
|
57
|
CEO and Director
|
|
Ronald George Murphy
|
45
|
Officer and Director
|
|
SUMMARY COMPENSATION TABLE
|
|||||||||
|
Name and
principal position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive Plan
Compensation
($)
|
Non-qualified
Deferred
Compensation
Earnings ($)
|
All Other
Compensation
($)
|
Total
($)
|
|
Recep Tanisman,
CEO and director
|
2008
2009
2010
|
0
0
144,000
|
0
0
0
|
0
0
0
|
0
0
0
|
0
0
0
|
0
0
0
|
0
0
0
|
0
0
144,000
|
|
Ronald George Murphy,
Officer and Director
|
2008
2009
2010
|
0
0
144,000
|
0
0
0
|
0
0
0
|
0
0
0
|
0
0
0
|
0
0
0
|
0
0
0
|
0
0
144,000
|
|
Andrew Stuart Brabin,
CFO and Director
|
2008
2009
2010
|
0
0
144,000
|
0
0
0
|
0
0
0
|
0
0
0
|
0
0
0
|
0
0
0
|
0
0
0
|
0
0
144,000
|
|
DIRECTOR COMPENSATION
|
|||||||
|
Name
|
Fees Earned or
Paid in
Cash
($)
|
Stock
Awards
($)
|
Option Awards
($)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Non-Qualified
Deferred
Compensation
Earnings
($)
|
All
Other
Compensation
($)
|
Total
($)
|
|
Andrew Brabin
|
144,000
|
0
|
0
|
0
|
0
|
0
|
$144,000
|
|
Ronald Murphy
|
144,000
|
0
|
0
|
0
|
0
|
0
|
$144,000
|
|
Recep Tanisman
|
144,000
|
0
|
0
|
0
|
0
|
0
|
$144,000
|
|
Title of class
|
Name of beneficial owner
|
Amount of
beneficial ownership
|
Percent
of class*
|
|
Common
|
Andrew Brabin, UK
|
16,110,000
|
25.21%
|
|
Common
|
Recep Tanisman, Turkey
|
16,110,000
|
25.21%
|
|
Common
|
Ronald Murphy, USA
|
16,110,000
|
25.21%
|
|
Common
|
Total all executive officers and directors
|
48,330,000
|
75.63%
|
|
Common
|
5% Shareholders
|
None
|
None
|
|
Any of our directors or officers;
|
|
Any person proposed as a nominee for election as a director;
|
|
Any person who beneficially owns, directly or indirectly, shares carrying more than 10% of the voting rights attached to our outstanding shares of common stock;
|
|
Any of our promoters; and
|
|
Any relative or spouse of any of the foregoing persons who has the same house address as such person.
|
|
Financial Statements for the
Year Ended December 31
|
Audit Services
|
Audit Related Fees
|
Tax Fees
|
Other Fees
|
|
2010
|
$16,600
|
$
|
$0
|
$0
|
|
2009
|
$0
|
$
|
$0
|
$0
|
|
Report of Independent Registered Public Accounting Firm for TouchIT Ed
|
F-2 | |
|
TouchIT Ed Statement of Financial Position as of December 31, 2010 and 2009
|
F-3 | |
|
TouchIT Ed Statement of Income as of December 31, 2010 and 2009
|
F-4 | |
|
TouchIT Ed Statement of Cash Flow as of December 31, 2010 and 2009
|
F-5 | |
|
TouchIT Ed Statement of Changes in Equity as of December 31, 2010 and 2009
|
F-6 | |
|
Notes to TouchIT Ed Financial Statements
|
F-7 - F-19 | |
|
Report of Independent Registered Public Accounting Firm for TouchIT Tech KS
|
F-21 | |
|
TouchIT Tech KS Statement of Financial Position as of December 31, 2010 and 2009
|
F-22 | |
|
TouchIT Tech KS Statement of Income as of December 31, 2010 and 2009
|
F-23 | |
|
TouchIT Tech KS Statement of Cash Flow as of December 31, 2010 and 2009
|
F-24 | |
|
TouchIT Tech KS Statement of Changes in Equity as of December 31, 2010 and 2009
|
F-25 | |
|
Notes to TouchIT Tech KS Financial Statements
|
F-26 - F-40 |
| Exhibit Number | Description |
| 3.1* | Amended and Restated Articles of Incorporation |
|
3.2
|
Bylaws of TouchIT Technologies, Inc. (incorporated by reference to Exhibit 3.2 of Form S-1 filed May 29, 2008)
|
| 10.1 |
Share Exchange Agreement (incorporated by reference to Exhibit 2.1of Form 8-K filed on May 12, 2010)
|
| 10.2 | The Credit Agreement (incorporated by reference to Exhibit 10.1 of Form 8-K filed February 23, 2011) |
| 21* | Subsidiaries of TouchIT Technologies, Inc. |
| 31.1* | Certification of Principal Executive Officer |
| 31.2* | Certification of Principal Financial Officer |
| 32.1* | Certification of Chief Executive Officer and Chief Financial Officer |
| * Filed herewith | |
|
By:
|
/s/ Andrew Brabin
|
|
Andrew Brabin, Chief Financial Officer
|
|
|
March 31, 2011
|
|
Signature
|
Title
|
Date
|
||
|
/s/ Recep Tanisman
|
Chief Executive Officer and Director (Principal Executive Officer)
|
March 31, 2011
|
||
|
Recep Tanisman
|
||||
|
/s/ Andrew Brabin
|
Chief Financial Officer, Corporate Secretary, Treasurer, and Director (Principal Financial and Accounting Officer)
|
March 31, 2011
|
||
|
Andrew Brabin
|
||||
|
/s/ Ronald George Murphy
|
Officer and Director
|
March 31, 2011
|
|
Notes
|
31.12.2010 | 31.12.2009 | ||||||||||
|
ASSETS
|
||||||||||||
|
Cash and cash equivalents
|
5 | 3,274 | 2,204 | |||||||||
|
Trade receivables, net
|
6 | 35,288 | 5,408 | |||||||||
|
Due from related parties
|
7 | 863,395 | 130,594 | |||||||||
|
Due from shareholders
|
7 | 9,842 | -- | |||||||||
|
Inventories, net
|
8 | 191,417 | 93,435 | |||||||||
|
Other current assets
|
9 | 221 | 382 | |||||||||
|
Total current assets
|
1,103,437 | 232,023 | ||||||||||
|
Rights, net
|
10 | 13,312 | 14,976 | |||||||||
|
Total non-current assets
|
13,312 | 14,976 | ||||||||||
|
Total assets
|
1,116,749 | 246,999 | ||||||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
|
Trade payables
|
11 | 54,211 | 1,606 | |||||||||
|
Due to related parties
|
7 | 104,887 | 28,816 | |||||||||
|
Due to shareholders
|
7 | 22,147 | 19,924 | |||||||||
|
Other current liabilities
|
12 | 48,001 | 49,103 | |||||||||
|
Total current liabilities
|
229,246 | 99,449 | ||||||||||
|
Share purchase advances
|
1 | 750,000 | -- | |||||||||
|
Employee termination benefits
|
13 | -- | 1,041 | |||||||||
|
Total long-term liabilities
|
750,000 | 1,041 | ||||||||||
|
Shareholders' Equity
:
|
||||||||||||
|
Share capital
|
14 | 37,570 | 35,500 | |||||||||
|
Retained Earnings
|
111,009 | 53,743 | ||||||||||
|
Net income/ (loss) for the period
|
(11,076 | ) | 57,266 | |||||||||
|
Total shareholders’ equity
|
137,503 | 146,509 | ||||||||||
|
Total liabilities and shareholders’ equity
|
1,116,749 | 246,999 | ||||||||||
|
Notes
|
31.12.2010 | 31.12.2009 | ||||||||||
|
Sales
|
15 | 1,307,420 | 777,013 | |||||||||
|
Cost of sales
|
16 | (929,350 | ) | (649,708 | ) | |||||||
|
Gross profit
|
378,070 | 127,305 | ||||||||||
|
Marketing and selling expenses
|
17 | (154,275 | ) | (24,562 | ) | |||||||
|
General and administrative expenses
|
18 | (289,285 | ) | (55,690 | ) | |||||||
|
Total operating income
|
(65,490 | ) | 47,053 | |||||||||
|
Financial income / (expense), net
|
20 | (3,043 | ) | (2,172 | ) | |||||||
|
Other income / (expense), net
|
19 | 15,652 | 12,077 | |||||||||
|
Profit before provision for taxation
|
(52,881 | ) | 56,958 | |||||||||
|
Provision for taxation
|
||||||||||||
|
- Current
|
||||||||||||
|
- Deferred
|
||||||||||||
|
Net income for the period
|
(52,881 | ) | 56,958 | |||||||||
|
Other comprehensive income
|
||||||||||||
|
Currency translation differences
|
41,805 | 308 | ||||||||||
|
Total comprehensive income for the period
|
(11,076 | ) | 57,266 | |||||||||
| 31.12.2010 | 31.12.2009 | |||||||
|
Cash flow from operating activities
|
||||||||
|
Net income for the period
|
(11,076 | ) | 57,266 | |||||
|
Adjustments to reconcile net profit to net
cash provided by operating activities:
|
||||||||
|
Provision for employee termination benefit
|
(1,041 | ) | 727 | |||||
|
Depreciation
|
1,664 | 8,493 | ||||||
|
Net income adjusted to non-cash items
|
(10,453 | ) | 66,486 | |||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Change in trade receivables
|
(29,880 | ) | (4,124 | ) | ||||
|
Change in due from related parties
|
(732,801 | ) | 203,282 | |||||
|
Change in due from shareholders
|
(9,842 | ) | 12,258 | |||||
|
Change in inventories
|
(97,982 | ) | (23,205 | ) | ||||
|
Change in other current assets
|
161 | 321 | ||||||
|
Change in trade payables
|
52,605 | (331,716 | ) | |||||
|
Change in due to related parties
|
84,963 | 19,924 | ||||||
|
Change in due to shareholders
|
(6,669 | ) | 14,847 | |||||
|
Change in other current liabilities
|
(1,102 | ) | 29,475 | |||||
|
Net cash provided from operating activities
|
(751,000 | ) | (12,452 | ) | ||||
|
Cash flows from investing activities:
|
||||||||
|
Change in share purchase advances
|
750,000 | -- | ||||||
|
Net cash provided from investing activities
|
(1,000 | ) | (12,452 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Increase of share capital
|
2,070 | -- | ||||||
|
Cash flows provided by financing activities
|
2,070 | -- | ||||||
|
Net decrease in cash and cash equivalents
|
1,070 | (12,452 | ) | |||||
|
Cash and cash equivalents at the beginning of the year
|
2,204 | 14,656 | ||||||
|
Cash and cash equivalents at the end of the period
|
3,274 | 2,204 | ||||||
|
Share capital
|
Retained Earnings
|
Net income for the year / period
|
Total Shareholders' Equity
|
|||||||||||||
|
Balances at 31 December 2008
|
35,500 | 7,749 | 45,994 | 89,243 | ||||||||||||
|
Transfer to retained earnings
|
-- | 45,994 | (45,994 | ) | -- | |||||||||||
|
Net income for the year
|
-- | -- | 57,266 | 57,266 | ||||||||||||
|
Balances at 31 December 2009
|
35,500 | 53,743 | 57,266 | 146,509 | ||||||||||||
|
Share capital increase
|
2,070 | -- | -- | 2,070 | ||||||||||||
|
Transfer to retained earnings
|
-- | 57,266 | (57,266 | ) | -- | |||||||||||
|
Net income for the year
|
-- | -- | (11,076 | ) | (11,076 | ) | ||||||||||
|
Balances at 31 December 2010
|
37,570 | 111,009 | (11,076 | ) | 137,503 | |||||||||||
| 31.12.2010 | 31.12.2009 | |||||||
|
USD
|
1.5460 | 1.5057 | ||||||
|
EURO
|
2.0491 | 2.1603 | ||||||
|
GBP
|
2.3886 | 2.3892 | ||||||
|
Average USD
|
1.4991 | 1.5454 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Cash in hand
|
695 | -- | ||||||
|
Banks
|
2,579 | 2,204 | ||||||
| 0 | ||||||||
|
Total
|
3,274 | 2,204 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Trade receivables
|
54,829 | 5,408 | ||||||
|
Provision for doubtful receivables (-)
|
(19,541 | ) | -- | |||||
|
Total
|
35,288 | 5,408 |
|
Due from related parties
|
31.12.2010 | 31.12.2009 | ||||||
|
Touch IT Technologies Koll. Şir. Ronald George Murphy ve Ortakları
|
587,308 | 25,528 | ||||||
|
Emko Yazı Tahtaları ve Eğitim Gereçleri A.Ş.
|
276,087 | 105,066 | ||||||
|
Total
|
863,395 | 130,594 |
|
Due from shareholders
|
31.12.2010 | 31.12.2009 | ||||||
|
Andrew Stuart Brabin
|
9,842 | -- | ||||||
|
Total
|
9,842 | -- |
|
Due to related parties
|
31.12.2010 | 31.12.2009 | ||||||
|
Kamron Inc
|
50,467 | -- | ||||||
|
Emko Yazı Tahtaları ve Eğitim Gereçleri A.Ş.
|
-- | 28,816 | ||||||
|
ASB Trading
|
54,420 | |||||||
|
Total
|
104,887 | 28,816 |
|
Due to shareholders
|
31.12.2010 | 31.12.2009 | ||||||
|
Ali Rıza Tanışman
|
22,147 | 19,924 | ||||||
|
Total
|
22,147 | 19,924 |
|
Major purchases from related parties
|
31.12.2010 | 31.12.2009 | ||||||
|
Tou
ch It Technologies Koll. Şir. Ronald George Murphy ve Ortakları
|
166,309 | 179,035 | ||||||
|
Emko Yazı Tahtaları ve Eğitim Gereçleri A.Ş.
|
-- | 15,734 | ||||||
|
Total
|
166,309 | 194,769 | ||||||
|
Major sales to related parties
|
31.12.2010 | 31.12.2009 | ||||||
|
Emko Yazı Tahtaları ve Eğitim Gereçler
i A.Ş.
|
660,520 | 280,000 | ||||||
|
Touch IT Technologies Koll. Şir. Ronald George Murphy ve Ortakları
|
255,201 | 156,524 | ||||||
|
Total
|
915,721 | 436,524 |
|
Service provided
|
31.12.2010 | 31.12.2009 | ||||||
|
Kamron Inc.
|
115,101 | -- | ||||||
|
Andrew Stuart Brabin
|
103,527 | -- | ||||||
|
Total
|
218,628 | -- |
| 31.12.2010 | 31.12.2009 | |||||||
|
Advances given for purchases
|
82,156 | 45,324 | ||||||
|
Trade goods
|
109,261 | 48,111 | ||||||
|
Total
|
191,417 | 93,435 |
| 31.12.2010 | 31.12.2009 | |||||||
|
License right
|
35,500 | 35,500 | ||||||
|
Depreciation allowance
|
(22,188 | ) | (20,524 | ) | ||||
|
Total
|
13,312 | 14,976 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Trade payables
|
54,211 | 1,606 | ||||||
|
Total
|
54,211 | 1,606 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Taxes and funds payable
|
2,471 | -- | ||||||
|
Social security withholdings payable
|
1,439 | 929 | ||||||
|
Accrued expenses
|
1,250 | -- | ||||||
|
Advances received
|
40,731 | 48,174 | ||||||
|
Due to personnel
|
2,110 | |||||||
|
Total
|
48,001 | 49,103 |
|
31.12.2010
|
31.12.2009
|
||||||
|
Shareholding
|
Shareholding
|
||||||
|
Amount
|
%
|
Amount
|
%
|
||||
|
Andrew Stuart Brabin
|
27,050
|
72
|
26,625
|
75
|
|||
|
Ali Rıza Tanışman
|
1,503
|
4
|
8,875
|
25
|
|||
|
Recep Tanışman
|
7,515
|
20
|
--
|
--
|
|||
|
Cansın Tanışman
|
751
|
2
|
--
|
--
|
|||
|
Volkan Tanışman
|
751
|
2
|
--
|
--
|
|||
|
37,570
|
100
|
35,500
|
100
|
||||
| 31.12.2010 | 31.12.2009 | |||||||
|
Electronic set
|
1,023,279 | 383,466 | ||||||
|
Remote Control for classroom
|
153,335 | 6,297 | ||||||
|
EBEAM whiteboard and devices
|
-- | 194,890 | ||||||
|
Touch IT board
|
62,288 | -- | ||||||
|
Triumph board
|
-- | 173,606 | ||||||
|
Writing pad
|
47,745 | 5,067 | ||||||
|
Others
|
20,773 | 14,392 | ||||||
|
Returns (-)
|
-- | (705 | ) | |||||
|
Total
|
1,307,420 | 777,013 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Beginning inventory of trade goods
|
48,111 | 70,230 | ||||||
|
Purchases
|
990,500 | 627,589 | ||||||
|
Ending inventory of trade goods (-)
|
(109,261 | ) | (48,111 | ) | ||||
|
Total
|
929,350 | 649,708 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Shareholders expenses (*)
|
105,773 | 10,834 | ||||||
|
Export expenses
|
32,858 | 12,657 | ||||||
|
Web site design expenses
|
8,587 | -- | ||||||
|
Other expenses
|
7,057 | 1,071 | ||||||
|
Total
|
154,275 | 24,562 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Consultancy expenses (*)
|
209,806 | 2,291 | ||||||
|
Salaries
|
59,176 | 29,378 | ||||||
|
Rental expenses
|
12,283 | 12,930 | ||||||
|
Depreciation expenses
|
1,664 | 8,493 | ||||||
|
Other expenses
|
6,356 | 2,598 | ||||||
|
Total
|
289,285 | 55,690 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Other income
|
2,508 | 1,023 | ||||||
|
Insurance compensation income
|
8,301 | -- | ||||||
|
Provision for doubtful receivables
|
(20,152 | ) | -- | |||||
|
Consultancy income
|
25,000 | 16,735 | ||||||
|
Other expense
|
(5 | ) | (5,681 | ) | ||||
|
Total
|
15,652 | 12,077 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Bank charges
|
(3,043 | ) | (2,172 | ) | ||||
|
Total
|
(3,043 | ) | (2,172 | ) |
|
31 December2010
|
Financial assets
at amortized cost
|
Loans and
receivables
|
Financial liabilities
at amortized cost
|
Carrying
value
|
Fair
value
|
Note
|
|
Financial assets
|
||||||
|
Cash and cash equivalents
|
--
|
3,274
|
--
|
3,274
|
3,274
|
5
|
|
Trade receivables (including related parties)
|
--
|
898,683
|
--
|
898,683
|
898,683
|
6-7
|
|
Financial liabilities
|
||||||
|
Trade payables (including related parties)
|
--
|
159,098
|
--
|
159,098
|
159,098
|
7-11
|
|
31 December 2009
|
Financial assets
at amortized cost
|
Loans and
receivables
|
Financial liabilities
at amortized cost
|
Carrying
value
|
Fair
value
|
Note
|
|
Financial assets
|
||||||
|
Cash and cash equivalents
|
--
|
2,204
|
--
|
2,204
|
2,204
|
5
|
|
Trade receivables (including related parties)
|
--
|
136,002
|
--
|
136,002
|
136,002
|
6-7
|
|
Financial liabilities
|
||||||
|
Trade payables (including related parties)
|
--
|
30,442
|
--
|
30,442
|
30,442
|
7-11
|
|
31.12.2010
|
31.12.2009
|
||||
|
F/C
|
Foreign
|
TRY
|
Foreign
|
TRY
|
|
|
Type
|
Currency
|
Currency
|
|||
|
Banks
|
USD
|
2,138
|
3,306
|
2,157
|
3,248
|
|
EUR
|
19
|
38
|
|||
|
Due from related parties
|
USD
|
587,308
|
907,979
|
123,953
|
186,636
|
|
Trade receivables
|
USD
|
34,731
|
53,694
|
3,843
|
5,786
|
|
Advances given
|
USD
|
72,544
|
112,153
|
45,324
|
68,244
|
|
(Inventories)
|
|||||
|
Trade payables
|
USD
|
(43,480)
|
(67,220)
|
--
|
--
|
|
Advances received
|
USD
|
(40,731)
|
(62,970)
|
(48,173)
|
(72,534)
|
|
(Other current liabilities)
|
|||||
|
Due to related parties
|
USD
|
(104,887)
|
(162,155)
|
--
|
--
|
|
Share purchase advances
|
USD
|
(750,000)
|
(1,159,500)
|
--
|
--
|
|
Net F/C Assets and Liabilities
|
(374,675)
|
191,380
|
|||
|
Current
|
Noncurrent
|
Total
|
||||||||||
|
31 December 2010
|
||||||||||||
|
Trade payables (including related parties)
|
159,098 | -- | 159,098 | |||||||||
|
31 December 2009
|
||||||||||||
|
Trade payables (including related parties)
|
21,530 | -- | 21,530 | |||||||||
|
Notes
|
31.12.2010 | 31.12.2009 | ||||||||||
|
ASSETS
|
||||||||||||
|
Cash and cash equivalents
|
5 | 47,282 | 52,641 | |||||||||
|
Trade receivables, net
|
6 | 669,937 | 269,394 | |||||||||
|
Due from shareholders
|
7 | 40,743 | -- | |||||||||
|
Inventories, net
|
8 | 174,226 | 166,448 | |||||||||
|
Other current assets
|
9 | 885 | 400 | |||||||||
|
Total current assets
|
933,073 | 488,883 | ||||||||||
|
Property and equipment, net
|
10 | 64,495 | 29,872 | |||||||||
|
Intangible assets, net
|
11 | 11,833 | -- | |||||||||
|
Other non-current assets
|
12 | 3,555 | 3,725 | |||||||||
|
Total non-current assets
|
79,883 | 33,597 | ||||||||||
|
Total assets
|
1,012,956 | 522,480 | ||||||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||||||
|
Short-term bank loans
|
13 | 2,351 | 11,282 | |||||||||
|
Trade payables
|
14 | 58,150 | 69,013 | |||||||||
|
Due to shareholders
|
7 | 37,494 | 55,660 | |||||||||
|
Due to related parties
|
7 | 1,041,105 | 642,160 | |||||||||
|
Other current liabilities
|
15 | 25,232 | 71,516 | |||||||||
|
Total current liabilities
|
1,164,332 | 849,631 | ||||||||||
|
Long-term bank loans
|
13 | -- | 2,321 | |||||||||
|
Employee termination benefits
|
16 | 1,842 | -- | |||||||||
|
Total long-term liabilities
|
1,842 | 2,321 | ||||||||||
|
Shareholders' Equity
:
|
||||||||||||
|
Share capital
|
17 | 90,000 | 90,000 | |||||||||
|
Accumulated deficit
|
(419,472 | ) | (100,028 | ) | ||||||||
|
Net profit/(loss) for the period
|
176,254 | (319,444 | ) | |||||||||
|
Total shareholders’ equity
|
(153,218 | ) | (329,472 | ) | ||||||||
|
Total liabilities and shareholders’ equity
|
1,012,956 | 522,480 | ||||||||||
|
Notes
|
31.12.2010 | 31.12.2009 | ||||||||||
|
Sales
|
18 | 2,270,461 | 1,252,061 | |||||||||
|
Cost of sales
|
19 | (1,572,687 | ) | (1,092,339 | ) | |||||||
|
Gross profit
|
697,774 | 159,722 | ||||||||||
|
Marketing and selling expenses
|
20 | (350,054 | ) | (384,824 | ) | |||||||
|
General and administrative expenses
|
21 | (189,779 | ) | (84,431 | ) | |||||||
|
Total operating profit
|
157,941 | (309,533 | ) | |||||||||
|
Financial income / (expense), net
|
23 | (5,252 | ) | (6,569 | ) | |||||||
|
Other income / (expense), net
|
22 | (39,745 | ) | (5,456 | ) | |||||||
|
Profit before provision for taxation
|
112,944 | (321,558 | ) | |||||||||
|
Provision for taxation
|
||||||||||||
|
- Current
|
-- | -- | ||||||||||
|
- Deferred
|
-- | -- | ||||||||||
|
Net profit for the period
|
112,944 | (321,558 | ) | |||||||||
|
Other comprehensive income
|
||||||||||||
|
Currency translation differences
|
63,310 | 2,114 | ||||||||||
|
Total comprehensive income for the period
|
176,254 | (319,444 | ) | |||||||||
| 31.12.2010 | 31.12.2009 | |||||||
|
Cash flow from operating activities
|
||||||||
|
Net profit for the period
|
176,254 | (319,444 | ) | |||||
|
Adjustments to reconcile net profit to net
cash provided by operating activities:
|
||||||||
|
Depreciation
|
15,852 | 8,640 | ||||||
|
Provision for employee termination benefit
|
1,842 | |||||||
|
Net profit adjusted to non-cash items
|
193,948 | (310,804 | ) | |||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Change in trade receivables
|
(400,548 | ) | (185,692 | ) | ||||
|
Change in due from shareholders
|
(40,743 | ) | -- | |||||
|
Change in inventories
|
(7,778 | ) | 46,198 | |||||
|
Change in other current assets
|
(485 | ) | 3,575 | |||||
|
Change in other non current assets
|
170 | (3,725 | ) | |||||
|
Change in trade payables
|
(10,863 | ) | 58,791 | |||||
|
Change in due to shareholders
|
(18,166 | ) | 15,583 | |||||
|
Change in due to related parties
|
398,945 | 366,805 | ||||||
|
Change in other current liabilities
|
(46,284 | ) | 65,857 | |||||
|
Net cash used for operating activities
|
68,196 | 56,588 | ||||||
|
Cash flows from investing activities:
|
||||||||
|
Purchased of property and equipment and intangibles
|
(62,304 | ) | (17,324 | ) | ||||
|
Net cash outflows from investing activities
|
5,892 | 39,264 | ||||||
|
Cash flows from financing activities:
|
||||||||
|
Increase in short-term borrowings
|
(8,930 | ) | 6,815 | |||||
|
Decrease in long-term borrowings
|
(2,321 | ) | (2,797 | ) | ||||
|
Cash outflows generated by financing activities
|
(11,251 | ) | 4,018 | |||||
|
Net decrease in cash and cash equivalents
|
(5,359 | ) | 43,282 | |||||
|
Cash and cash equivalents at the beginning of the year
|
52,641 | 9,359 | ||||||
|
Cash and cash equivalents at the end of the period
|
47,282 | 52,641 | ||||||
|
Share
capital
|
Accumulated
deficit
|
Net (loss) /profit for the year/ period
|
Total Shareholders' Equity
|
|||||||||||||
|
Opening balance as of 1 January 2009
|
90,000 | -- | (100,028 | ) | (10,028 | ) | ||||||||||
|
Transfer to accumulated deficit
|
(100,028 | ) | 100,028 | ) | -- | |||||||||||
|
Loss for the year 2009
|
-- | -- | (319,444 | ) | (319,444 | ) | ||||||||||
|
Balances at 31 December 2009
|
90,000 | (100,028 | ) | (319,444 | ) | (329,472 | ) | |||||||||
|
Transfer to accumulated deficit
|
-- | (319,444 | ) | 319,444 | -- | |||||||||||
|
Net profit for the year 2010
|
-- | -- | 176,254 | 176,254 | ||||||||||||
|
Balances at 31 December 2010
|
90,000 | (419,472 | ) | 176,254 | (153,218 | ) | ||||||||||
|
Machinery and equipments
|
2-6 years
|
|
Motor vehicles
|
4 years
|
|
Furniture, fixtures and office equipments
|
4-5 years
|
|
31.12.2010
|
31.12.2009
|
|
|
USD
|
1.5460
|
1.5057
|
|
EURO
|
2.0491
|
2.1603
|
|
GBP
|
2.3886
|
2.3892
|
|
Average USD
|
1.4991
|
1.5454
|
| 31.12.2010 | 31.12.2009 | |||||||
|
Cash in hand
|
1,196 | 9,621 | ||||||
|
Banks
|
46,086 | 43,020 | ||||||
|
Total
|
47,282 | 52,641 |
| 31.12.2010 | 31.12.2009 | |||||||
|
PROFORMANCE PRODUCTS
|
526,077 | -- | ||||||
|
TRIUMPH BOARD S.R.O
|
-- | 204,913 | ||||||
|
Others ( less than USD 60,000)
|
143,860 | 64,481 | ||||||
|
Total
|
669,937 | 269,394 |
|
Due from shareholders
|
31.12.2010 | 31.12.2009 | ||||||
|
Recep Tanışman
|
40,743 | -- | ||||||
|
Total
|
40,743 | -- |
|
Due to related parties
|
31.12.2010 | 31.12.2009 | ||||||
|
Emko Emaye ve Yazı Tahtaları ve Eğitim Gereçleri A.Ş.
|
417,709 | 570,532 | ||||||
|
Touch IT Educations Technologies Dış. Tic. Koll. Şirketi
|
587,308 | 25,529 | ||||||
|
Kamron Inc
|
36,088 | 46,099 | ||||||
|
Total
|
1,041,105 | 642,160 |
|
Due to shareholders
|
31.12.2010 | 31.12.2009 | ||||||
|
Ali Rıza Tanışman
|
22,549 | 22,657 | ||||||
|
Andrew Stuart Brabin
|
14,566 | -- | ||||||
|
Recep Tanışman
|
379 | -- | ||||||
|
Total
|
37,494 | 55,660 |
|
Major purchases from related parties
|
||||||||
|
Trade goods
|
31.12.2010 | 31.12.2009 | ||||||
|
Emko Emaye ve Yazı Tahtaları ve Eğitim Gereçleri A.Ş.
|
568,439 | 447,898 | ||||||
|
Touch IT Educations T
echnologies Dış. Tic. Koll. Şirketi
|
181,256 | 156,524 | ||||||
|
Total
|
749,695 | 604,422 | ||||||
|
Major sales from related parties
|
||||||||
|
Trade goods
|
31.12.2010 | 31.12.2009 | ||||||
|
Emko Emaye ve Yazı Tahtaları ve Eğitim Gereçleri A.Ş.
|
3,507 | -- | ||||||
|
Touch IT Educations Technologies Dış. Tic. Koll. Şirketi
|
167,270 | 179,035 | ||||||
|
Total
|
170,777 | 179,035 | ||||||
|
Services provided
|
||||||||
| 31.12.2010 | 31.12.2009 | |||||||
|
Kamron Inc.
|
55,364 | 88,181 | ||||||
|
Emko Emaye ve Ya
zı Tahtaları ve Eğitim Gereçleri A.Ş.
|
-- | 21,267 | ||||||
|
Total
|
55,364 | 109,448 | ||||||
| 31.12.2010 | 31.12.2009 | |||||||
|
Raw material and supplies
|
196,971 | 120,691 | ||||||
|
Finished goods
|
1,534 | 16,045 | ||||||
|
Advances given for purchases
|
11,232 | 22,632 | ||||||
|
Other inventories
|
2,738 | 7,080 | ||||||
|
Provision for damaged and slow moving stock (-)
|
(38,249 | ) | -- | |||||
|
Total
|
174,226 | 166,448 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Deposits and Guarantees given
|
400 | 400 | ||||||
|
Other
|
485 | -- | ||||||
|
Total
|
885 | 400 |
|
1 January 2009
|
Additions
|
31 December 2009
|
Additions
|
31 December 2010
|
||||||||||||||||
|
Cost
|
||||||||||||||||||||
|
Machinery and equipment
|
3,655 | -- | 3,655 | 1,483 | 5,139 | |||||||||||||||
|
Vehicles
|
12,522 | 16,933 | 29,455 | -- | 29,455 | |||||||||||||||
|
Furniture and fixtures
|
5,911 | 391 | 6,302 | 46,165 | 52,467 | |||||||||||||||
|
Total
|
22,088 | 17,324 | 39,412 | 47,648 | 87,061 | |||||||||||||||
|
Depreciation
|
||||||||||||||||||||
|
Machinery and equipment
|
(171 | ) | (1,023 | ) | (1,194 | ) | (1,113 | ) | (2,308 | ) | ||||||||||
|
Vehicles
|
(522 | ) | (6,306 | ) | (6,828 | ) | (5,883 | ) | (12,711 | ) | ||||||||||
|
Furniture and fixtures
|
(207 | ) | (1,311 | ) | (1,518 | ) | (6,029 | ) | (7,547 | ) | ||||||||||
|
Total
|
(900 | ) | (8,640 | ) | (9,540 | ) | (13,025 | ) | (22,566 | ) | ||||||||||
|
Net book value
|
21,188 | 29,872 | 64,495 | |||||||||||||||||
|
31 December 2009
|
Additions
|
31 December 2010
|
||||||||||
|
Cost
|
||||||||||||
|
Rights
|
-- | 10,774 | 10,774 | |||||||||
|
Other tangible assets
|
-- | 3,885 | 3,885 | |||||||||
|
Total
|
-- | 14,659 | 14,659 | |||||||||
|
Depreciation
|
||||||||||||
|
Rights
|
-- | 2,394 | 2,394 | |||||||||
|
Other tangible assets
|
-- | 432 | 432 | |||||||||
|
Total
|
-- | 2,826 | 2,826 | |||||||||
|
Net book value
|
-- | 11,833 | ||||||||||
| 31.12.2010 | 31.12.2009 | |||||||
|
Short term borrowings
|
||||||||
|
TRY bank loans
|
2,351 | 11,282 | ||||||
|
Sub total
|
2,351 | 11,282 | ||||||
|
Long term borrowings
|
||||||||
|
TRY bank loans
|
-- | 2,321 | ||||||
|
Sub total
|
-- | 2,321 | ||||||
|
Total
|
2,351 | 13,603 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Within one year
|
2,351 | 11,282 | ||||||
|
Between one to two years
|
-- | 2,321 | ||||||
|
Total
|
2,351 | 13,603 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Suppliers
|
58,150 | 65,831 | ||||||
|
Other trade payables
|
-- | 3,182 | ||||||
|
Total
|
58,150 | 69,013 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Social security withholdings payable
|
6,010 | 685 | ||||||
|
Due to personnel
|
7,056 | -- | ||||||
|
Accrued expenses
|
1,350 | -- | ||||||
|
Advances received
|
10,776 | 68,597 | ||||||
|
Other liabilities
|
40 | 2,234 | ||||||
|
Total
|
25,232 | 71,516 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Discount rate
|
10.00 | % | 11.00 | % | ||||
|
Expected rates of salary / limit increases
|
5.1 | % | 4.80 | % |
|
31.12.2010
|
31.12.2009
|
||||||
|
Shareholding
|
Shareholding
|
||||||
|
Amount
|
%
|
Amount
|
%
|
||||
|
Ali Rıza Tanışman
|
2,676
|
2.97%
|
29,700
|
33.00%
|
|||
|
Andrew Stuart Brabin
|
30,324
|
33.70%
|
30,600
|
34.00%
|
|||
|
Recep Tanışman
|
26,757
|
29.73%
|
--
|
--
|
|||
|
Ronald George Murphy
|
29,432
|
32.70%
|
29,700
|
33.00%
|
|||
|
Cansın Tanışman
|
811
|
0.90%
|
--
|
--
|
|||
|
90,000
|
100.00%
|
90,000
|
100.00%
|
||||
| 31.12.2010 | 31.12.2009 | |||||||
|
Clever board
|
887,639 | 42,034 | ||||||
|
Touch it board 78 inch
|
628,105 | 254,816 | ||||||
|
Touch it board 80 inch
|
179,794 | 17,533 | ||||||
|
Triumph board 78 inch
|
136,867 | 423,203 | ||||||
|
Electronic circuit
|
222,100 | -- | ||||||
|
Touch it board 90 inch
|
121,048 | 9,462 | ||||||
|
Triumph board 80 inch
|
53,182 | 330,937 | ||||||
|
Touch it board 50 inch
|
34,589 | 17,578 | ||||||
|
Triumph board 50 inch
|
1,244 | 5,880 | ||||||
|
RM easyboard 78 inch
|
-- | 120,423 | ||||||
|
Triumph board 90 inch
|
-- | 34,114 | ||||||
|
RM easyboard 50 inch
|
9,299 | |||||||
|
Others
|
23,807 | 64,566 | ||||||
|
Returns and discounts(-)
|
(17,914 | ) | (77,784 | ) | ||||
|
Total
|
2,270,461 | 1,252,061 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Direct material cost
|
1,334,558 | 1,028,469 | ||||||
|
Direct labor cost
|
125,833 | 23,697 | ||||||
|
General production overheads
|
108,283 | 51,715 | ||||||
|
Ending inventory (trade goods)
|
(1,534 | ) | (16,045 | ) | ||||
|
Depreciation
|
5,547 | 4,503 | ||||||
|
Total
|
1,572,687 | 1,092,339 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Export expenses
|
156,185 | 169,528 | ||||||
|
Sales & marketing expenses of shareholders
|
45,748 | 109,381 | ||||||
|
Software expenses
|
44,506 | -- | ||||||
|
Fair expense
|
-- | 36,849 | ||||||
|
Salaries
|
-- | 8,782 | ||||||
|
Consultancy expenses
|
24,333 | -- | ||||||
|
Cargo expenses
|
5,626 | 6,208 | ||||||
|
Depreciation
|
748 | 2,780 | ||||||
|
Others
|
72,908 | 51,296 | ||||||
|
Total
|
350,054 | 384,824 |
| 31.12.2010 | 31.12.2010 | |||||||
|
Shareholders expenses
|
102,632 | 46,200 | ||||||
|
Consulting expenses
|
57,877 | 20,315 | ||||||
|
Food expenses
|
5,057 | 3,132 | ||||||
|
Depreciation
|
9,556 | 1,357 | ||||||
|
Tax and duties
|
931 | 918 | ||||||
|
Employee termination benefits
|
1,842 | -- | ||||||
|
Other
|
11,533 | 12,509 | ||||||
|
Total
|
189,428 | 84,431 |
| 31.12.2010 | 31.12.2009 | |||||||
|
Provision for impairment of inventory
|
(38,249 | ) | -- | |||||
|
Non tax deductable expenses
|
(4,990 | ) | (10,516 | ) | ||||
|
Other income
|
3,494 | 5,060 | ||||||
|
Total
|
(39,745 | ) | (5,456 | ) |
| 31.12.2010 | 31.12.2009 | |||||||
|
Interest expenses
|
1,224 | 4,284 | ||||||
|
Other banking expenses
|
4,028 | 2,285 | ||||||
|
Total
|
5,252 | 6,569 |
|
31 December 2010
|
Financial assets
at
amortized cost
|
Loans and
receivables
|
Financial liabilities
at amortized cost
|
Carrying
value
|
Fair
value
|
Note
|
|
Financial assets
|
||||||
|
Cash and cash equivalents
|
--
|
47,282
|
--
|
47,282
|
47,282
|
5
|
|
Trade receivables
|
--
|
669,937
|
--
|
669,937
|
669,937
|
6
|
|
Financial liabilities
|
||||||
|
Borrowings
|
--
|
--
|
2,351
|
2,351
|
2,351
|
13
|
|
Trade payables (including related parties)
|
--
|
1,111,639
|
--
|
1,111,639
|
1,111,639
|
7-14
|
|
31 December 2009
|
Financial assets
at amortized cost
|
Loans and
receivables
|
Financial liabilities
at amortized cost
|
Carrying
value
|
Fair
value
|
Note
|
|
Financial assets
|
||||||
|
Cash and cash equivalents
|
--
|
52,641
|
--
|
52,641
|
52,641
|
5
|
|
Trade receivables
|
--
|
269,394
|
--
|
269,394
|
269,394
|
6
|
|
Financial liabilities
|
||||||
|
Borrowings
|
--
|
--
|
13,603
|
13,603
|
13,603
|
13
|
|
Trade payables(including related parties)
|
--
|
711,173
|
--
|
711,173
|
711,173
|
7-14
|
|
31.12.2010
|
31.12.2009
|
||||
|
F/C
Type
|
Foreign
Currency
|
TRY
|
Foreign
Currency
|
TRY
|
|
|
Cash
|
USD
|
-
|
-
|
--
|
--
|
|
Banks
|
USD
|
45,538
|
70,401
|
41,901
|
63,090
|
|
EUR
|
78
|
160
|
|||
|
Trade receivables
|
USD
|
669,937
|
1,035,723
|
269,394
|
405,628
|
|
Advances Given (inventories)
|
USD
|
-
|
-
|
10,774
|
16,222
|
|
31,302
|
48,393
|
-
|
-
|
||
|
Trade payables
|
USD
|
(23,829)
|
(36,839)
|
(553,238)
|
(833,010)
|
|
Due to related parties
|
USD
|
(1,039,944)
|
(1,607,753)
|
-
|
-
|
|
EUR
|
(904)
|
(1,953)
|
|||
|
Due to shareholders
|
USD
|
(9,170)
|
(14,177)
|
(33,003)
|
(49,693)
|
|
Other current liabilities
|
USD
|
(10,776)
|
(16,660)
|
(68,598)
|
(103,288)
|
|
Net F/C Assets and Liabilities
|
(520,752)
|
(503,004)
|
|||
|
Current
|
Noncurrent
|
Total
|
||||||||||
|
31 December 2010
|
||||||||||||
|
Borrowings
|
2,351 | -- | 2,351 | |||||||||
|
Trade payables
|
70,534 | -- | 70,534 | |||||||||
|
Due to related parties
|
1,041,105 | -- | 1,041,105 | |||||||||
|
31 December 2009
|
||||||||||||
|
Borrowings
|
11,282 | 2,321 | 13,603 | |||||||||
|
Trade payables
|
69,013 | -- | 69,013 | |||||||||
|
Due to related parties
|
642,160 | -- | 642,160 | |||||||||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|