ITEM 17 - Financial Statements
KBRIDGE ENERGY CORP.
Consolidated Financial statements
December 31, 2015
(Expressed in U.S. Dollars)
17
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of Kbridge Energy Corp.
We have audited the accompanying consolidated balance sheet of Kbridge Energy Corp. (the Company) as of December 31, 2015, and the related consolidated statements of operations, stockholders deficit, and cash flows for the year then ended. These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit. The financial statements as at December 31, 2014 were audited by other auditors whose report dated May 12, 2015 expressed an unqualified opinion on those financial statements.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. 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 internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes 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, based on our audit and the report of other auditors, these financials statements present fairly, in all material respects, the financial position of the Company as at December 31, 2015 and the results of its operations and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.
The accompanying consolidated financial statements have been prepared assuming the Company will continue as a going concern. As discussed in Note 1 to the consolidated financial statements, the Company has an accumulated deficit since inception. These factors raise substantial doubt about the Companys ability to continue as a going concern. Managements plans in regard to these matters are also discussed in Note 1 to the consolidated financial statements. The consolidated financial statements do not include any adjustments that might result from the outcome of this uncertainty.
DMCL
DALE MATHESON CARR-HILTON LABONTE LLP
CHARTERED PROFESSIONAL ACCOUNTANTS
Vancouver, Canada
May 16, 2016
F-1
KBRIDGE ENERGY CORP.
Consolidated balance sheets
(Expressed in U.S. Dollars)
|
| |
|
December 31,
2015
$
|
December 31,
2014
$
|
ASSETS
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Cash
|
16,526
|
6,049
|
Marketable securities (Note 3)
|
14,051
|
22,351
|
Accounts receivable (Note 9)
|
3,793
|
95,260
|
Prepaid expenses
|
21,983
|
858
|
|
|
|
|
56,353
|
124,518
|
|
|
|
Oil and gas property (Note 4)
|
90,318
|
-
|
Total assets
|
146,671
|
124,518
|
|
|
|
LIABILITIES AND STOCKHOLDERS DEFICIT
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Accounts payable and accrued liabilities (Notes 4 and 5)
|
89,772
|
141,388
|
Loan payable (Note 6)
|
126,074
|
52,582
|
Due to related party (Note 7)
|
459,999
|
485,261
|
Deferred revenue
|
4,082
|
-
|
Total liabilities
|
679,927
|
679,231
|
|
|
|
Stockholders deficit
|
|
|
|
|
|
Preferred stock
Authorized: unlimited preferred shares without par value
Issued: nil preferred shares
|
-
|
-
|
Common stock
Authorized: unlimited common shares without par value
Issued and outstanding common shares: 14,522,727 (2014: 14,522,727)
shares
|
2,358,954
|
2,358,954
|
Additional paid-in capital
|
9,527
|
9,527
|
Accumulated other comprehensive loss
|
(1,336)
|
(88,263)
|
Deficit
|
(2,900,401)
|
(2,834,931)
|
Total stockholders deficit
|
(533,256)
|
(554,713)
|
|
|
|
Total liabilities and stockholders deficit
|
146,671
|
124,518
|
Nature of operations and continuance of business (Note 1)
Commitment (Note 8)
Subsequent event (Note 11)
(The accompanying notes are an integral part of these consolidated financial statements)
F-2
KBRIDGE ENERGY CORP.
Consolidated statements of operations
(Expressed in U.S. dollars)
|
|
| |
|
|
Year ended
December 31,
2015
$
|
Year ended
December 31,
2014
$
|
|
|
|
|
Revenue (Notes 7 and 9)
|
|
337,502
|
338,892
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
Administration fees
|
|
283,836
|
377,740
|
Consulting fees
|
|
21,415
|
307,672
|
Foreign exchange (gain)/loss
|
|
12,391
|
(45,905)
|
Investor relations
|
|
-
|
6,049
|
Management fees (Note 7)
|
|
78,141
|
34,211
|
Office and miscellaneous
|
|
3,306
|
59,754
|
Professional fees
|
|
13,020
|
24,391
|
Recovery of expenses
|
|
-
|
(50,870)
|
Travel and promotion
|
|
37,004
|
85,809
|
|
|
|
|
Total operating expenses
|
|
449,113
|
798,851
|
|
|
|
|
Loss before other income (expense)
|
|
(111,611)
|
(459,959)
|
|
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
Gain on disposal of marketable securities (Note 3)
|
|
-
|
49,125
|
Gain on debt forgiveness
|
|
54,441
|
-
|
Impairment of marketable securities (Note 3)
|
|
(8,300)
|
(131,678)
|
|
|
|
|
Net loss for the year
|
|
(65,470)
|
(542,512)
|
|
|
|
|
Other comprehensive income
|
|
|
|
Effect on translating foreign operation
|
|
86,927
|
-
|
Total comprehensive income (loss)
|
|
21,457
|
(542,512)
|
|
|
|
|
Loss per share, basic and diluted
|
|
(0.00)
|
(0.04)
|
|
|
|
|
Weighted average number of shares outstanding
|
|
14,522,727
|
14,522,727
|
(The accompanying notes are an integral part of these consolidated financial statements)
F-3
KBRIDGE ENERGY CORP.
Consolidated statements of stockholders deficit
(Expressed in U.S. dollars)
|
|
|
|
|
| |
|
Common stock
|
Additional
paid-in
capital
$
|
Accumulated
other
comprehensive
loss
$
|
Deficit
$
|
Total
$
|
Number
|
Amount
$
|
|
|
|
|
|
|
|
Balance, December 31, 2013
|
14,522,727
|
2,358,954
|
9,527
|
1,236
|
(2,292,419)
|
77,298
|
|
|
|
|
|
|
|
Unrealized gain on marketable securities
|
-
|
-
|
-
|
(89,499)
|
-
|
(89,499)
|
|
|
|
|
|
|
|
Net loss for the year
|
-
|
-
|
-
|
-
|
(542,512)
|
(542,512)
|
|
|
|
|
|
|
|
Balance, December 31, 2014
|
14,522,727
|
2,358,954
|
9,527
|
(88,263)
|
(2,834,931)
|
(554,713)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the year
|
-
|
-
|
-
|
-
|
(65,470)
|
(65,470)
|
Unrealized foreign exchange translation gain
|
-
|
-
|
-
|
86,927
|
-
|
86,927
|
|
|
|
|
|
|
|
Balance, December 31, 2015
|
14,522,727
|
2,358,954
|
9,527
|
(1,336)
|
(2,900,401)
|
(533,256)
|
(The accompanying notes are an integral part of these consolidated financial statements)
F-4
KBRIDGE ENERGY CORP.
Consolidated statements of cash flows
(Expressed in U.S. dollars)
|
| |
|
Year ended
December 31,
2015
$
|
Year ended
December 31,
2014
$
|
Operating activities
|
|
|
|
|
|
Net loss for the year
|
(65,470)
|
(542,512)
|
|
|
|
Adjustments to reconcile net income to net cash
used in operating activities:
|
|
|
Foreign exchange translation gain
|
-
|
(16,396)
|
Impairment of marketable securities
|
8,300
|
131,678
|
Gain on settlement of debt
|
(54,441)
|
-
|
Gain on disposal of marketable securities
|
-
|
(49,125)
|
|
|
|
Changes in operating assets and liabilities:
|
|
|
Accounts receivable
|
91,467
|
(2,691)
|
Prepaid expenses
|
(21,125)
|
35,960
|
Accounts payable and accrued liabilities
|
2,825
|
81,702
|
Due to related party
|
36,267
|
20,096
|
Deferred revenue
|
4,082
|
-
|
Net cash provided by (used) in operating activities
|
1,905
|
(341,288)
|
|
|
|
Investing activities
|
|
|
Purchase of oil and gas property
|
(90,318)
|
-
|
Proceeds from sale of marketable securities
|
-
|
51,324
|
Net cash provided by (used in) investing activities
|
(90,318)
|
51,324
|
|
|
|
Financing activities
|
|
|
Proceeds from loan payable
|
73,492
|
19,110
|
Advances from related party
|
-
|
323,563
|
Repayment of related party debt
|
(61,529)
|
(68,824)
|
Net cash provided by financing activities
|
11,963
|
273,849
|
|
|
|
Effect of foreign exchange
|
86,927
|
-
|
|
|
|
Increase (decrease) in cash
|
10,477
|
(16,115)
|
|
|
|
Cash, beginning of year
|
6,049
|
22,164
|
Cash, end of year
|
16,526
|
6,049
|
|
|
|
Non-cash Investing and Financing Activities:
|
|
|
|
|
|
Marketable securities acquired from a related party
|
-
|
108,952
|
Marketable securities exchanged for consulting services
|
-
|
29,444
|
|
|
|
Supplemental Disclosures:
|
|
|
|
|
|
Income taxes paid
|
-
|
-
|
Interest paid
|
-
|
-
|
(The accompanying notes are an integral part of these consolidated financial statements)
F-5
KBRIDGE ENERGY CORP.
Notes to the consolidated financial statements
December 31, 2015
(Expressed in U.S. dollars)
1. Nature of Operations and Continuance of Business
Kbridge Energy Corp. (the Company) was incorporated under the laws of British Columbia, Canada, on October 23, 2002. The Companys business is providing consulting services to the resource sector.
These consolidated financial statements have been prepared on a going concern basis, which implies the Company will continue to realize its assets and discharge its liabilities in the normal course of business. The continuation of the Company as a going concern is dependent upon the continued financial support from its shareholders, the ability of the Company to obtain necessary equity financing to continue operations, and the attainment of profitable operations. As at December 31, 2015, the Company has a working capital deficit of $623,574 and has an accumulated deficit of $2,900,401 since inception. These factors raise substantial doubt regarding the Companys ability to continue as a going concern. These financial statements do not include any adjustments to the recoverability and classification of recorded asset amounts and classification of liabilities that might be necessary should the Company be unable to continue as a going concern. Management intends to obtain additional funding by borrowing from its directors and third parties.
2. Summary of Significant Accounting Policies
(a)
Basis of Presentation
These financial statements and related notes are presented in accordance with accounting principles generally accepted in the United States and are expressed in U.S. dollars.
(b)
Principals of consolidation
The consolidated financial statements include the accounts of the Companys wholly owned Canadian subsidiary Futura Kbridge SPA Inc.. On consolidation, all intercompany balances and transactions are eliminated.
(c)
Use of Estimates
The preparation of financial statements in accordance with United States generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses in the reporting period. The Company regularly evaluates estimates and assumptions related to the impairment of marketable securities, allowance for doubtful accounts, and deferred income tax asset valuation allowances. The Company bases its estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual of costs and expenses that are not readily apparent from other sources. The actual results experienced by the Company may differ materially and adversely from the Companys estimates. To the extent there are material differences between the estimates and the actual results, future results of operations will be affected.
(d)
Cash and Cash Equivalents
The Company considers all highly liquid instruments with a maturity of three months or less at the time of issuance to be cash equivalents.
F-6
KBRIDGE ENERGY CORP.
Notes to the consolidated financial statements
December 31, 2015
(Expressed in U.S. dollars)
2. Summary of Significant Accounting Policies (continued)
(e)
Accounts Receivable
Accounts receivable represents amounts owed from customers for consulting services. Amounts are presented net of the allowance for doubtful accounts, which represents the Companys best estimate of the amount of probable credit losses in the existing accounts receivable balance. The Company determines the allowance for doubtful accounts based on historical experience and current economic conditions. The Company reviews the adequacy of its allowance for doubtful account on a regularly basis. As at December 31, 2015 and 2014, the Company has no allowance for doubtful accounts.
(f)
Revenue Recognition
The Company derives revenue primarily by providing consulting services. In accordance with Accounting Standard Codification (ASC) 605, Revenue Recognition, revenue is recognized when persuasive evidence of an arrangement exists, the services have been rendered, the amount is fixed and determinable, and collection is reasonably assured. Customer advances are deferred and recognized as revenue when the Company has completed all of its performance obligations relating to the consulting services.
(g)
Income Taxes
The Company accounts for income taxes using the asset and liability method in accordance with ASC 740, Accounting for Income Taxes. The asset and liability method provides that deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the financial reporting and tax bases of assets and liabilities, and for operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using the currently enacted tax rates and laws that will be in effect when the differences are expected to reverse. The Company records a valuation allowance to reduce deferred tax assets to the amount that is believed more likely than not to be realized.
The Company files income tax returns in Canada. The Company may be subject to a reassessment of income taxes by Canadian tax authorities for a period of three years from the date of the original notice of assessment in respect of any particular taxation year. Tax authorities of Canada have not audited any of the Companys income tax returns for the open taxation years noted above.
As of December 31, 2015 and 2014, the Company did not have any amounts recorded pertaining to uncertain tax positions. The Company recognizes interest and penalties related to uncertain tax positions in tax expense. During the years ended December 31, 2015 and 2014, there were no charges for interest or penalties.
(h)
Stock-based Compensation
The Company records stock-based compensation in accordance with ASC 718, Compensation - Stock Compensation and ASC 505, Equity Based Payments to Non-Employees, using the fair value method. All transactions in which goods or services are the consideration received for the issuance of equity instruments are accounted for based on the fair value of the consideration received or the fair value of the equity instrument issued, whichever is more reliably measurable.
F-7
KBRIDGE ENERGY CORP.
Notes to the consolidated financial statements
December 31, 2015
(Expressed in U.S. dollars)
2. Summary of Significant Accounting Policies (continued)
(i)
Foreign Currency Translation
The Company changed its function currency from United States dollars to Canadian dollar on January 1, 2015. The subsidiarys functional currency is the United States dollar. The reporting currency is the United States dollar. Management has adopted ASC 830, Foreign Currency Matters.
Monetary assets and liabilities denominated in foreign currencies are translated using the exchange rate prevailing at the balance sheet date. Non-monetary assets and liabilities denominated in foreign currencies are translated at rates of exchange in effect at the date of the transaction. Average monthly rates are used to translate revenues and expenses. Gains and losses arising on translation or settlement of foreign currency denominated transactions or balances are included in the determination of income.
On consolidation the Company translates assets and liabilities to U.S. dollar equivalents using foreign exchange rates which prevailed at the balance sheet date, and translates revenues and expenses using average exchange rates during the period. Gains and losses arising on settlement of foreign currency denominated transactions or balances are included in the other comprehensive income/loss.
(j)
Comprehensive Income/Loss
ASC 220, Comprehensive Income establishes standards for the reporting and display of comprehensive loss and its components in the consolidated financial statements. As at December 31, 2015, the Company has included the effect on translation of foreign operation in comprehensive income/loss.
(k)
Financial Instruments
ASC 820, Fair Value Measurements and Disclosures requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 establishes a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure fair value. A financial instruments categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. ASC 820 prioritizes the inputs into three levels that may be used to measure fair value:
Level 1
- Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities.
Level 2
- Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical assets or liabilities in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data.
Level 3
- Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities.
The Companys financial instruments consist principally of cash, marketable securities, accounts receivable, accounts payable, loan payable, and amounts due to a related party. Pursuant to ASC 820, the fair value of cash and marketable securities are determined based on Level 1 inputs, which consist of quoted prices in active markets for identical assets. The recorded values of all other financial instruments approximate their current fair values because of their nature and respective maturity dates or durations.
F-8
KBRIDGE ENERGY CORP.
Notes to the consolidated financial statements
December 31, 2015
(Expressed in U.S. dollars)
2. Summary of Significant Accounting Policies (continued)
(l)
Earnings (Loss) per Share
The Company computes earnings (loss) per share in accordance with ASC 260, "Earnings per Share". ASC 260 requires presentation of both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing earnings (loss) available to common shareholders (numerator) by the weighted average number of common shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period using the treasury stock method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential common shares if their effect is anti-dilutive.
(m)
Recent Accounting Pronouncements
The Company has implemented all new accounting pronouncements that are in effect and that may impact its financial statements and does not believe that there are any other new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.
(n)
Reclassifications
Certain reclassifications have been made to the prior years financial statements to conform to the current years presentation.
3. Marketable Securities
|
|
|
|
|
| |
|
2014
Fair value
$
|
Additions
$
|
Disposals
$
|
Impairment
$
|
Unrealized
loss
$
|
2015
Fair value
$
|
|
|
|
|
|
|
|
Marketable securities
|
22,351
|
--
|
--
|
(8,300)
|
--
|
14,051
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013
Fair value
$
|
Additions
$
|
Disposals
$
|
Impairment
$
|
Unrealized
loss
$
|
2014
Fair value
$
|
|
|
|
|
|
|
|
Marketable securities
|
166,219
|
108,952
|
(31,643)
|
(131,678)
|
(89,499)
|
22,351
|
4. Oil and Gas Property
During the year ended December 31, 2015, the Company purchased a 50% interest in an oil and gas well in Alberta, Canada for CAD$125,000 (US$90,318). As at December 31, 2015, there was an outstanding balance of CAD$20,000 (US$14,450) of the purchase price, which was included in accounts payable and accrued liabilities (Note 5) and paid subsequent to year end (Note 11).
F-9
KBRIDGE ENERGY CORP.
Notes to the consolidated financial statements
December 31, 2015
(Expressed in U.S. dollars)
5. Accounts Payable and Accrued Liabilities
|
|
| |
|
|
2015
$
|
2014
$
|
|
|
|
|
Trade payables
|
|
60,407
|
129,032
|
GST payable
|
|
7,690
|
12,356
|
Payable for oil and gas property (Note 4)
|
|
14,450
|
--
|
Accrued liabilities
|
|
7,225
|
--
|
|
|
89,772
|
141,388
|
6. Loan Payable
As at December 31, 2015, the Company owed $126,074 (CAD$174,487) (2014 - $52,582 (CAD$61,000)) to an unrelated party, which is non-interest bearing, unsecured, and due on demand.
7. Related Party Transactions
a)
As at December 31, 2015, the Company owed $459,999 (2014 - $485,261) to the Chief Executive Officer (CEO) of the Company which is non-interest bearing, unsecured, and due on demand.
b)
During the year ended December 31, 2015, the Company incurred management fees of $78,141 (2014 - $34,211) to the CEO of the Company.
c)
During the year ended December 31, 2015, the Company earned $100,000 (2014 - $Nil) in consulting revenues from a company that is control by the CEO of the Company.
8. Commitment
On June 19, 2014, the Company entered into an agreement with a consultant for seeking business and investment opportunities on behalf of the Company. The Company is to compensate the consultant by paying 20% of the amount invested by the Company through the consultant in cash at the closing of any transaction. The agreement may be terminated by either party upon written notice.
9. Concentrations
During the year ended December 31, 2015, the Companys generated 100% of its revenues from three customers (2014 - 96% with two customers). As at December 31, 2015, the Company had 100% of its accounts receivable with only one of these customers (2014 - 85% with two customers)
10. Income Taxes
The Company has non-capital losses carried forward of $1,167,105 available to offset taxable income in future years which expires beginning in fiscal 2026.
F-10
KBRIDGE ENERGY CORP.
Notes to the consolidated financial statements
December 31, 2015
(Expressed in U.S. dollars)
10. Income Taxes (continued)
The Company is subject to Canadian federal and provincial income taxes at a combined rate of 26% (2014 - 26%). The reconciliation of the provision for income taxes at the combined Canadian federal and provincial statutory rate compared to the Companys income tax expense as reported is as follows:
|
|
| |
|
|
2015
$
|
2014
$
|
|
|
|
|
Loss before income tax
|
|
(65,470)
|
(542,512)
|
Statutory tax rate
|
|
26%
|
26%
|
Expected tax recovery
|
|
(17,022)
|
(141,053)
|
|
|
|
|
Permanent differences and other
|
|
1,079
|
5,198
|
Expiry of non-capital loss
|
|
96,858
|
229,428
|
Change in valuation allowance
|
|
(80,915)
|
(93,573)
|
|
|
|
|
Provision for income taxes
|
|
--
|
--
|
The significant components of deferred income tax assets and liabilities at December 31, 2015 and 2014, are as follows:
|
| |
|
2015
$
|
2014
$
|
|
|
|
Deferred income tax assets (liability)
|
|
|
|
|
|
Non-capital losses carried forward
|
303,447
|
385,441
|
Marketable securities
|
18,463
|
17,384
|
|
|
|
Total gross deferred income tax assets
|
321,910
|
402,825
|
|
|
|
Valuation allowance
|
(321,910)
|
(402,825)
|
|
|
|
Net deferred income tax asset
|
--
|
--
|
11. Subsequent Event
Subsequent to year end, the Company paid the remaining balance of CAD$20,000 for the purchase of oil and gas property (Note 4).
F-11
ITEM 18 - Exhibits
The following exhibits are included herein, except for the exhibits marked with an asterisk, which are incorporated herein by reference.
| |
Exhibit No.
|
Exhibit Title
|
1.1*
|
Notice of Articles
|
1.2*
|
Transition Notice
|
1.3*
|
Articles
|
1.4*
|
Articles of Amendment
|
|
|
12.1
|
Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
12.2
|
Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
13.1
|
Certification of Principal Executive Officer and Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
*previously filed
18