UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K/A

Amendment No. 1

 

CURRENT REPORT

 

Pursuant to Section 13 OR 15(d) of the

Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): May 15, 2017 (February 8, 2017)

 

ZEECOL INTERNATIONAL, INC.

(Exact name of registrant as specified in its charter)

 

Florida   000-53379   26-1133266
(State or other jurisdiction   (Commission   (IRS Employer
of incorporation)   File Number)   Identification No.)

 

57a Nayland Street

Sumner, Christchurch 8081

New Zealand

 

(Address of Principal Executive Offices)

 

Registrant’s telephone number: (347) 709-6963

 

GREEN DRAGON WOOD PRODUCTS, INC.

Unit 312, 3rd Floor, New East Ocean Centre

9 Science Museum Road

Kowloon, Hong Kong

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions ( see General Instruction A.2. below):

 

[  ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
   
[  ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
   
[  ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
   
[  ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). Emerging growth company [  ]

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [  ]

 

 

 

     

 

 

Explanatory Note

 

This Amendment No. 1 on Form 8-K/A is an amendment to the Current Report on Form 8-K (the “Original Form 8-K”) of Zeecol International, Inc., dated February 9, 2017 (the “Original Filing Date”). This Form 8-K/A speaks as of the Original Filing Date, unless specified otherwise, and amends and restates the Original Form 8-K in its entirety.

 

General Background and Description of the Company

 

Zeecol Limited (“Zeecol”) was incorporated in Christchurch, New Zealand in September 2011. On February 3, 2017, Zeecol entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Green Dragon Wood Products, Inc., a Florida corporation (“Green Dragon”), the shareholders of Zeecol and Zeecol Acquisition Limited, a New Zealand corporation and a wholly-owned subsidiary of Green Dragon (the “Merger Sub”), providing for the merger of Merger Sub with and into Zeecol (the “Merger”), with Zeecol surviving the Merger as a wholly-owned subsidiary of Green Dragon. The Merger was consummated on February 8, 2017. On March 27, 2017, Green Dragon changed its name to Zeecol International, Inc. (the “Company”).

 

Item 2.01. Completion of Acquisition or Disposition of Assets.

 

The Merger

 

The Merger was consummated on February 8, 2017. In consideration for the Merger, the Zeecol shareholders exchanged all of the issued and outstanding shares of Zeecol to the Company, and the Company issued 116,561,667 shares of Company common stock, par value $0.001 (“Common Stock”) to the Zeecol Shareholders.

 

As a condition to closing the Merger, Kwok Leung Lee (“Mr. Lee”), the previous majority shareholder and previous Chief Executive Officer of the Company agreed to return 20,120,000 of his shares of Common Stock, representing all of his Common Stock holdings, to the Company.

 

Business

 

The Business of Zeecol

 

Business Overview

 

Zeecol’s goal is to provide environmentally low-impact farming integration solutions. Zeecol’s plan is to incorporate proven farming technology with its own proprietary processes to eliminate the carbon foot-print of its client dairy farmers in New Zealand, while substantially reducing its client’s operating costs and easing their regulatory scrutiny. Zeecol intends to advance the New Zealand dairy industry, using best practices for sustainable dairy farming, bringing it in line with or ahead of the world’s industry standard in terms of reducing environmental impact. The concept of “Zero Impact Farming” involves converting environmentally harmful pollutants into valuable commodities for the farm, as well as for the Zeecol supply chain. Dairy farms purchase five main categories of commodities: water, feed, fuel, fertilizer and electricity. Zeecol will purchase and/or build equipment enabling it to supply the farmer with all of these commodities.

 

The primary Zeecol system will take low value products derived from animals, including all waste streams on a dairy farm or feed lot, and efficiently produce/convert these low value products into high value products such as energy and animal feed that are to be sold back to the farmer on long term contracts. The objective is to reduce both environmental costs and dollar costs of farming.

 

The process will utilize an anaerobic digester that makes waste suitable for use by plants, and a photo bioreactor that supports colonies of highly efficient single celled plants called micro algae. The cows and other farm animals will essentially “feed” the digester, and the digester will feed the photo bioreactor. Finally, the photo bioreactor will feed the cows and farm animals completing the closed cycle. Throughout the process, we anticipate that fuel, electricity and fertilizer will be produced as saleable byproducts. In this way, the Zeecol system hopes to eliminates all waste while supercharging what happens naturally.

 

Our goal is to purchase waste treatment equipment at wholesale prices utilizing company resources, and then resell the equipment products at a profit while maintaining long-term relationships with our client farmers.

 

At the current time, we do not have sufficient capital to fully exploit the opportunities available, and will look to raise significant additional capital in the future.

 

- 2
 

 

New Zealand Environmental Regulations

 

The Environmental Protection Authority (or, the “NZ EPA”) is a government agency and environmental regulator in New Zealand. See http://www.epa.govt.nz.

 

The NZ EPA began operations in July of 2011 under its own Act called the Environmental Protection Authority Act 2011. The Act requires the NZ EPA to contribute to the effective and transparent management of New Zealand’s environment and natural and physical resources. The NZ EPA has multiple responsibilities, functions, duties and powers under six other Acts.

 

The NZ EPA authorized the installation of 800 water sampling stations across the nation and created a unified water pollution model. This resulted in a computer based regulatory model that gave estimates of how much pollution was entering the water ways, lakes and streams of New Zealand. In New Zealand, farms must attain consents from their Regional Councils to obtain operating permits. Those Councils must comply with Parliamentary rules to obtain the rates (property taxes) paid in their region. Compliance with the computer program limits became part of that process in 2011. The process is as follows;

 

(1) The computer model indicates your business (farm) is a source of offending water pollution;
(2) You are given notice that sampling equipment may be set up at your place of business;
(3) Information is gathered;
(4) It is interpreted by the model;
(5) Environmental authorities issue guidelines for your business (farm);
(6) In cases where the business is of long-standing with no immediate environmental harm, a reduction plan of action may be accepted in lieu of action; For dairy farms this usually involves a stock reduction i.e. a reduction in numbers of animals per hectare.

 

Failure to follow NZ EPA recommendations means that farmers will not obtain their consents to operate their farm. Without consent to operate it is impossible to maintain a credit line for the operation or maintain a contract for the production and sale of milk to buyers.

 

Zeecol’s model is to be paid to take an option (the “Option”) to possess all of a farm’s waste and waste treatment systems existing on these farms giving it legal authority to deal with the environmental and regulatory agencies. Zeecol approaches regulators and submits a plan to process waste into feed fuel fertilizer and electricity that are sold on the farm and asks for a five year period to construct the facility. Once environmental approvals have been attained, Zeecol then approaches the local and Regional councils for their approvals and building permits. This is usually done as a variation on an existing waste treatment system (i.e. replacing a clay lined manure pond with a series of closed steel tanks). Once these are approved, Zeecol signs an off-take contract with the farm. If approvals are not forthcoming the Option expires and the problems return to the farm.

 

- 3
 

 

Addressing a Growing Problem in New Zealand

 

To comply with the NZ EPA, dairy farms are required to demonstrate their ability to meet specific quality standards. Under these new standards and regulations, the present method of dairy farming in New Zealand is viable for only a small number of farms. Most farms will either be forced to reduce their herd size to be compliant, or pay for expensive barns and equipment and manage their farms more profitably. According to a 2015 DairyNZ study of the distribution of Dairy Debt in New Zealand, 3,800 of New Zealand’s 11,000 dairy farms are losing money and over half are under severe financial stress. The number of dairy cows dropped from 6.4 million in 2011 to 5.0 million at the time of the report.

 

Management believes a trend is forming where New Zealand farm assets will likely be acquired by overseas agricultural enterprises and the operation of these highly efficient corporate facilities will place continuing financial pressure on the remaining New Zealand farm families. 

 

In recent years, New Zealand farmers have been vulnerable to these large agricultural enterprises, broadly referred to as “Agribusiness,” taking over unprofitable, distressed or non-compliant farms. Zeecol intends to give New Zealand farmers an alternative: the opportunity to continue owning and operating their farms at a greater profit with the use of Zeecol’s anaerobic digesters, providing farmers with the use and benefit of otherwise prohibitively costly and complex equipment. Zeecol’s “Build Own Operate” (or “BOO”) approach works with quality farm owners, permitting them to retain ownership of their farms while generating greater value and earning more per cow than the farmers did before, while simultaneously reducing their pollution and operating costs.

 

Lowering the cost of milk production, increasing farm profits, expanding the size of New Zealand’s dairy exports, while substantially reducing dairy’s impact on the environment, all have far reaching consequences beyond Zeecol’s bottom line.

 

Proposed Design of Zeecol Digester

 

 

 

- 4
 

 

Discussion of Zeecol’s Farm Waste Treatment Process

 

Zeecol considers manure from cows to be a renewable national resource, and the costs of processing of this manure into useful fuels and feed will be covered by other farm generated commodities.

 

Our plan:

 

Nitrates from manure that foul the water supply can be efficiently converted to proteins.

Phosphorus, potassium and other micronutrients that normally leak into the water from waste can be converted to bioavailable forms and be applied to the soil in ways that don’t cause water pollution. Fats, oils and greases produced on the farm can be converted to clean burning methane that will be used to run tractors and generators.

Electricity produced in generators will be used to run milking machines and refrigerate milk before its picked up by the buyers.

Carbon dioxide produced in the digesters and by the generator will be absorbed by waste water and used by algae to grow feed while cleaning the water.

 

Virtually all components in our process are recycled in a highly sustainable way, and sold back to the farmer per the off-take agreements.

 

Financing Model for Zeecol

 

In the Zeecol financing model, farmers establish:

 

1. Rights to the underlying asset, wherein a property lease is provided in favor of Zeecol giving ownership of farm waste products and land;
2. A scientific case is made with supporting reports indicating that usable feed fuel and fertilizer are components that can be extracted or derived, as well as electricity from the waste;
3. An economic case is made with qualified vendors giving firm price quotes to recover those values;

4. A legal/political case is made by:

  a) environmental authorities agreeing to the remediation plan for equipment; and
  b) local councils providing permits for construction and operation of the facilities.

5. Buyers enter into off take contracts indicating commitment to purchase if feed fuel fertilizer and electricity meets their specifications;
6. Farm projects are then financed .

 

- 5
 

 

Onboarding Farms

 

Our sales team, led by our CEO, William Mook, conducts the following to bring on new farm clients:

 

The process begins with an interview of the farmer and review of his or her needs.
Once the Company assesses the farmer’s needs, the Company enters into a letter of intent and collects a participation fee of approximately $300 per animal.
Zeecol then develops a detailed plan for the farm obtaining expected yields from experts in the field, and firm price quotes from qualified vendors (“the Plan”).

The Company presents the Plan to the environmental authorities and get approval, which, if approved, can provide immediate and significant regulatory relief to the farmer.

The Company then seeks construction permits from local city councils.
Finally, the farmers execute an off-take contract to buy products made from waste, and zeecol collects fees on farm product sales.

 

Zeecol has completed this process with five farms and collected for 10,800 cows across those farms. These are not the number of cows these farms have today, rather, it is the number of cows they will be permitted to operate following construction of the Zeecol facilities on those farms. Presently, these farms have 6,200 cows, or an average of 1,240 cows per farm. At the present time, no Zeecol facilities are constructed.

 

IP Agreement with William Mook

 

In May 2017, we entered into an IP license agreement (the “Agreement”) with our CEO and largest shareholder, William Mook. Pursuant to the Agreement, Mr. Mook granted to the Company the exclusive license (the “Exclusive License”) to the intellectual property rights of the method and substance of the Products. The Products are defined as products developed by Mr. Mook relating to the treatment of animal waste. Mr. Mook cannot sell the Products to any other person or enter into arrangements other than those contemplated by the Agreement to commercialize the Products in New Zealand. Pursuant to the Agreement, the Company will pay to Mr. Mook the sum of NZ$100,000 per year, or such larger amounts as are agreed to in advance for the second and subsequent years, payable in quarterly installments. The Company will also owe to Mr. Mook an 8% royalty in perpetuity for the net sales of any Products. Additionally, one third of the proceeds that the Company receives for the grant of any sub-license to third parties shall be payed immediately to Mr. Mook as well as 20% of all royalties payable by any sub-licensee to the Company. Additionally, the Company will pay to Mr. Mook a to be negotiated “product fee” immediately upon the Company producing a Product. The term of the Agreement is for a period of 20 years, unless terminated earlier by the mutual agreement of the parties or terminated within 24 months of the date of the Agreement if the Company is unable to raise additional capital in an amount equal to or in excess of NZ$5,000,000, of which none has been raised to date. Additionally, the Company may cancel the Agreement at any time upon two months’ notice. The Agreement may also be terminated by an event of breach, which includes the event in which 51% or more of the shareholding of the Company changes from the date of the Agreement.

 

The Market and Target Customers

 

Livestock numbers come from the Agricultural Production Census (APS) and Agricultural Production Survey conducted by Stats NZ with the Ministry for Primary Industries. 1

 

New Zealand is one of the largest dairy exporters in the world. Dairy is one of the largest asset classes in New Zealand and represents a significant fraction of the New Zealand economy. There are 4.2 million dairy milking cows in New Zealand, and 5.26 million dairy cattle in total an increase from 3 million in 1982. As of 2016, there are 12,786 dairy farms, with a total area of 2.1 million hectares.

 

In 2016, New Zealand was the world’s eighth largest milk producer, with about 2.2% of world production. Total production was 2.33 billion kg of milk solids, and NZ$8.38 billion of dairy products were exported.

 

New Zealand formally recognizes livestock and in particular the dairy industry as a leading contributor of that countries greenhouse gasses (methane and CO2) in their ‘Cap and Trade’ program. Zeecol has delivered a government accepted management plan that recycles methane and CO2 produced from dairies into fuel, power, feed and fertilizer.

 

New Zealand has implemented a policy for water quality and sewage runoff wherein individual farms must submit and be approved on their management plan and/or face a reduced stocking rate or shut down. Farmers do have a time-frame of 20 years to comply with clean water legislation. This is negotiated with regulators on a case by case basis and involves obtaining consents from local and regional councils to operate. Zeecol has sought and attained approvals for five years among its client base.

 

 

1 http://www.stats.govt.nz/browse_for_stats/environment/environmental-reporting-series/environmental-indicators/Home/Land/livestock-numbers.aspx

 

- 6
 

 

Zeecol has submitted and received approval from the government for certain of its farms that it has signed 20 year off take contracts with. Certain of our farms have approved plans for Zeecol’s system and have received consents from local and regional councils to operate under the relevant acts.

 

Below is a profile of our target customers:

 

Our target customer is any successful farm owner who has a decade or more of profitable operation yet is having trouble maintaining its intensive feeding program and current stocking rate and herd size. We are looking at dairy operators located in New Zealand willing to place waste treatment equipment on their land and supply waste at little or no cost and in return purchase products on a long-term supply contract from Zeecol:

 

Operators wanting to increase stocking rates.
Operators needing to reduce costs of inputs.
Operators requiring a sewage management plan or face shut down.
Operators having a minimum 10 year track record of operations.

 

Competition

 

Direct Purchase of Equipment

 

Vendors who seek a direct purchase of their equipment who sell only individual items and provide only a single component that the buyer needs. Vendors are looking for clients to purchase equipment for cash and then asking the farm to manage and maintain the equipment to realize profitable production of commodities.
Vendors who seek direct purchase of equipment are generally looking for a large margin.
Typically equipment sellers will focus on one area of the country in which they are most familiar.
Equipment sellers are typically very familiar with only the equipment they are selling.
Equipment sellers have a limited scope in which to operate. They require the operator to find his own financing for the equipment purchase.

 

Government Programs

 

Government programs generally focus on alternative energy and green solutions.
Government programs target broad areas of need and not the needs of individual operators.
Typically government programs are slow to adopt the best technical approach and are much more difficult to work with since working with government involves a great many interests.

 

Direct Competitors

 

The Energy Efficiency and Conservation Authority, the National Institute of Water and Atmospheric Research, agricultural engineers Dairy Green, Venture Southland and Fortuna Group recently trialed on Glenarlea Farm, a 950-cow Southland dairy farm, a new off-the-shelf system to generate electricity and hot water using methane from dairy effluent ponds, and this technology could be available in the next few years;
Marlborough Renewable Oil Limited ;
Bioreactors Limited ; and
Solid Energy Agrifuels (a State Owned Enterprise).

 

- 7
 

 

Property

 

We maintain an office at 57a Nayland Street, Sumner 8081 Christchurch, New Zealand. We do not have a formal lease agreement for this property, but Zeecol pays NZ$3,250 per every 10 week period.

 

Employees

 

As of May 12, 2017, Zeecol had no permanent employees. Zeecol has three sales associates and two executives, both of which are investors in the Company and have received no compensation. A third executive has a consultancy contract with the company totaling less than $100,000 per year and receives no direct compensation. None of our employees are represented by a labor union, and we consider our employee relations to be good.

 

The Business of Green Dragon

 

For a description of the business of Green Dragon, please refer to the section “Item 1. Business – Our Business” of the Company’s Form 10-K for the fiscal year ended March 31, 2016, filed with the Securities and Exchange Commission (the “SEC”) on January 27, 2017 (the “2016 10-K”).

 

Risk Factors

 

Our business, financial condition, operating results and cash flows can be affected by a number of factors, including, but not limited to, those set forth below, any one of which could cause our actual results to vary materially from recent results or from our anticipated future results. The risks described below are not the only ones we face, but those we currently consider to be material. There may be other risks which we now consider immaterial, or which are unknown or unpredictable, with respect to our business, our competition, the regulatory environment or otherwise that could have a material adverse effect on our business. For risk factors associated with the business of Green Dragon and risks associated with our Common Stock, please refer to the sections “Item 1A. Risk Factors – Risks Related To Our Business” and Item 1A. Risk Factors – Risks Related To Our Common Stock” of the 2016 10-K, respectively.

 

Risks Related to the Business of Zeecol

 

Zeecol only has a limited history upon which an evaluation of our prospects and future performance can be made and have no history of profitable operations.

 

Although Zeecol was incorporated in New Zealand in 2011, we have never earned a profit, and only in recent years have we truly began to operate our business. Accordingly, we have only a limited history upon which an evaluation of our prospects and future performance can be made and have no history of profitable operations. Due to our lack of operating history, our proposed operations are subject to all business risks associated with new enterprises. The likelihood of our success must be considered in light of the problems, expenses, difficulties, complications, and delays frequently encountered in connection with the startup of a business and operation in a competitive and highly regulated industry. We will sustain losses in the future as we implement our business plan. There can be no assurance that we will ever generate revenues or operate profitably.

 

Since we have a limited operating history, it is difficult for potential investors to evaluate our business.

 

Our limited operating history makes it difficult for potential investors to evaluate our business or prospective operations. Since our formation, we have not generated any revenues. As an early stage company, we are subject to all the risks inherent in the initial organization, financing, expenditures, complications and delays inherent in a new business. Investors should evaluate an investment in us in light of the uncertainties encountered by developing companies in a competitive environment. Our business is dependent upon the implementation of our business plan. We may not be successful in implementing such plan and cannot guarantee that, if implemented, we will ultimately be able to attain profitability.

 

We will need to obtain additional financing to fund our operations.

 

We will need significant additional capital in the future to continue to execute our business plan, which includes the construction of our digesters. Therefore, we will be dependent upon additional capital in the form of either debt or equity to continue our operations and commercialize our products. At the present time, we do not have arrangements to raise all of the needed additional capital, and we will need to identify potential investors and negotiate appropriate arrangements with them. We may not be able to arrange enough investment within the time the investment is required or that if it is arranged, that it will be on favorable terms. If we cannot get the needed capital, we may not be able to become profitable and may have to curtail or cease our operations.

 

   - 8 -  
 

 

We are dependent on the New Zealand rural sector, which can be affected by a wide range of factors outside our control.

 

Our revenues and results of operations depend significantly on the prospects of the New Zealand rural sector where we primarily operate. Our prospects also depend, to a significant extent, on positive farmer sentiment in New Zealand which can be affected by a wide range of factors outside our control. The following are key factors and risks that can have a material impact on the performance of the rural sector and farmer sentiment and in turn our business performance:

 

  Fonterra milksolids payout : The dairy sector in New Zealand is heavily influenced by the Fonterra payout announcements each year, which determine dairy farmers’ cash flows and returns for the upcoming season. Farm financial performance is heavily determined by this metric and drives on-farm investment and expenditure decisions and subsequent demand for our products and services.

 

  Climate conditions : The rural sectors in the markets where we operate are exposed to volatile climate conditions, particularly given the adverse effects on farming caused by droughts or floods. The Australian rural sector is particularly susceptible to drought, which has the potential to result in a material adverse impact on that country’s agricultural revenue.

 

  Commodity price and volume : Prices and sales volumes for agricultural commodities such as lamb, beef, wool and dairy products are key factors affecting farm financial performance. Farm financial performance dictates farmer expenditure, which significantly influences demand for our products and services and, in turn, our revenues and results of operations.

 

  Regulatory changes : Changes to the regulatory structure of the New Zealand rural economies could either expand or reduce the range of products and services required by farmers and other rural sector participants.
     
  Animal health and crop conditions : An outbreak of animal or crop disease may dramatically reduce production or restrict the ability of our clients to sell their stock or production on domestic and international markets.
     
  International trade barriers : Barriers in the form of foreign government subsidies and quota restrictions can restrict the ability of New Zealand to sell their agricultural commodities in international markets and can also affect the price at which such commodities are sold.
     
  Environmental regulations : Changes to environmental regulations and the resulting compliance burdens on farmers could adversely impact Zeecol’s currently contemplated business model.

 

We depend heavily on our CEO William Mook and we have entered into a license agreement which governs the terms of our relationship. If the license agreement is terminated or if we were to lose the services of Mr. Mook, the loss could have a material adverse effect upon our business, financial condition or results of operations.

 

In May 2017, we entered into an IP license agreement (the “Agreement”) with our CEO and largest shareholder, William Mook. Pursuant to the Agreement, Mr. Mook granted to the Company the exclusive license (the “Exclusive License”) to the intellectual property rights of the method and substance of the Products. The Products are defined as products developed by Mr. Mook relating to the treatment of animal waste. Mr. Mook cannot sell the Products to any other person or enter into arrangements other than those contemplated by the Agreement to commercialize the Products in New Zealand. Pursuant to the Agreement, the Company will pay to Mr. Mook the sum of NZ$100,000 per year, or such larger amounts as are agreed to in advance for the second and subsequent years, payable in quarterly installments. The Company will also owe to Mr. Mook an 8% royalty in perpetuity for the net sales of any Products. Additionally, one third of the proceeds that the Company receives for the grant of any sub-license to third parties shall be payed immediately to Mr. Mook as well as 20% of all royalties payable by any sub-licensee to the Company. Additionally, the Company will pay to Mr. Mook a to be negotiated “product fee” immediately upon the Company producing a Product. The term of the Agreement is for a period of 20 years, unless terminated earlier by the mutual agreement of the parties or terminated within 24 months of the date of the Agreement if the Company is unable to raise additional capital in an amount equal to or in excess of NZ$5,000,000, of which none has been raised to date. Additionally, the Company may cancel the Agreement at any time upon two months’ notice. The Agreement may also be terminated by an event of breach, which includes the event in which 51% or more of the shareholding of the Company changes from the date of the Agreement.

 

We believe our success depends heavily on the continued active participation Mr. Mook and the continued existence of the Agreement. If we were to lose the services of Mr. Mook, or if the Agreement was to be terminated, amended or modified, the loss could have a material adverse effect upon our business, financial condition or results of operations.

 

Extreme weather conditions and other natural or man-made disasters could damage our products and customers and adversely affect demand from end users/farmers, which would cause a material reduction in revenues.

 

Customer demand for our products are subject to the risks associated with agriculture, including extreme weather conditions and other natural disasters such as drought, flood, snowstorm, earthquake, pestilence, plant diseases and insect infestations. The quality, cost and volume of our products that we produce could be materially adversely affected by extreme weather conditions or natural disasters.

 

The efficiencies of our farming system may not be scalable.

 

Our model has not yet been formally implemented on any farm, and if our system is not as efficient as projected, this could impair Zeecol’s ability to implement its strategic plan and negatively affects its operating results.

 

   - 9 -  
 

 

Key assets such as land, livestock and infrastructure could increase in price, increasing our operating costs.

 

An increase in the cost of items such as land, livestock and infrastructure could increase our operating costs and additional capital may not be available to us on acceptable terms when needed.

 

A change in the water availability may negatively impact the efficiency of the business model.

 

The success of our farming system is partly dependent on the availability of water on a farm. If there was a reduction in water availability on a farm subsequent to Zeecol beginning its operations on such farm, due to drought, contamination or otherwise, Zeecol’s profitability on that farm could be negatively affected.

 

If we are unable to effectively manage our growth plan, we may be unable to implement our business strategy.

 

Our growth plan requires significant operational and financial resources. There is no assurance that we can obtain the operational and financial resources we will need in order to manage develop and manage our growth strategy. Rapid growth may place a significant strain on management and administrative, operational and financial infrastructure, and failure to adequately manage growth could have a material adverse effect on our business, prospects, financial condition or results of operations.

 

We face significant competition from a variety of sources.

 

We operate in competitive markets and our future success will be largely dependent on our ability to provide quality products, services and solutions at competitive prices. We face competition in the form of direct purchases of equipment, government programs and direct competitors in New Zealand. These competitors may have been in business longer than we have, may have substantially greater financial and other resources than we have and may be better established in their markets. We can provide no assurance that our current or potential competitors will not provide products or services comparable or superior to those provided by us or adapt more quickly than we do to evolving industry or market trends. It is also possible that strategic alliances may form among competitors which may acquire a significant share of the market. Increased competition may result in price reductions, reduced gross margins and loss of market share, any of which would materially and adversely affect our business, prospects, financial condition or results of operations. We cannot assure investors that we will be able to compete effectively against current and future competitors.

 

As a result of their existing ownership, our executive officers and directors own a substantial interest in our voting capital and investors may have limited voice in our management.

 

Mr. Mook owns approximately 95% of our Common Stock Additionally, the holdings of our officers and directors may increase in the future if they otherwise acquire additional shares of our Common Stock.

 

As a result of their ownership and positions, our executive officers and directors, particularly Mr. Mook, will be able to influence all matters requiring shareholder approval, including the following matters:

 

  Election of our directors;
     
  Amendment to our articles of incorporation or bylaws; and
     
  Effecting or preventing a merger, sale or assets or other corporate transaction.

 

In addition, Mr. Mook’s stock ownership may discourage a potential acquirer from making a tender offer or otherwise attempting to obtain control of the Company, which in turn could reduce our stock price or prevent our shareholders from realizing a premium over our stock price.

 

We could incur significant costs in complying with environmental, health and safety laws or permits or as a result of satisfying any liability or obligation imposed under such laws or permits.

 

Our operations are subject to various New Zealand environmental, health and safety laws and regulations. Among other things, these laws regulate the emission or discharge of materials into the environment, govern the use, storage, treatment, disposal and management of hazardous substances and wastes, protect the health and safety of our employees and the end-users of our products, regulate the materials used in and the recycling of products and impose liability for the costs of investigating and remediating, and damages resulting from, present and past releases of hazardous substances, including releases by prior owners or operators of sites we currently own or operate. Violations of these laws and regulations or of any conditions contained in any environmental permit can result in substantial fines or penalties, injunctive relief, requirements to install pollution or other controls or equipment, civil and criminal sanctions, permit revocations and/or facility shutdowns. We could be held liable for the costs to address contamination of any real property we have ever owned, or operated.

 

   - 10 -  
 

 

Currency exchange rate fluctuations could adversely affect our results of operations.

 

Our business is exposed to fluctuations in exchange rates. Although our reporting currency is U.S. dollars, we operate in New Zealand. Our other transacting currencies include the New Zealand dollar. Where possible, we try to minimize the impact of exchange rate fluctuations by transacting in local currencies so as to create natural hedges. There can be no assurance that we will be successful in protecting against these risks. Under certain circumstances in which we are unable to naturally offset our exposure to these currency risks, we may enter into derivative transactions to reduce such exposures. Nevertheless, exchange rate fluctuations may either increase or decrease our revenue and expenses as reported in U.S. dollars. Given the volatility of exchange rates, we may not be able to manage our currency transaction risks effectively, and volatility in currency exchange rates may materially adversely affect our financial condition or results of operations.

 

If we are unable to stay abreast of changing technology in our industry, our profits may decline.

 

Our businesses are subject to frequent and sometimes significant changes in technology, and if we fail to anticipate or respond adequately to such changes, or do not have sufficient capital to invest in these developments, our profits may decline. Our future financial performance will depend in part upon our ability to develop and market new products and strategies and to implement and utilize technology successfully to improve our business operations. We cannot predict all the effects of future technological changes. The cost of implementing new technologies could be significant, and our ability to potentially finance these technological developments may be adversely affected by our debt servicing requirements or our inability to obtain the financing we require to develop or acquire competing technologies.

 

   - 11 -  
 

 

Unaudited Pro Forma Condensed Combined Financial Information0.

 

    Green Dragon Wood Products, Inc.
As of
December 31,
    Zeecol Limited
As of
December 31,
    Consolidated As of
December 31,
    Proforma AJEs     Consolidated
As of
December 31,
 
    2016     2016     2016     DR (CR)     #     2016  
    (unaudited)     (unaudited)     (unaudited)                 (unaudited)  
                                     
Assets                                                
Current Assets:                                                
Cash and cash equivalents   $ 57,776     $ 58,060     $ 115,836       300,000       3     $ 415,836  
Accounts receivable     1,865,837       46,792       1,912,629                       1,912,629  
Loans Coesus LTd     -       94,371       94,371                       94,371  
Prepayments and other receivables     1,963,783       106,036       2,069,819                       2,069,819  
Total Current Assets     3,887,396       305,258       4,192,654       300,000               4,492,654  
                                                 
                                                 
Non-current Assets:                                                
Work in progress     -       436,744       436,744                       436,744  
Property, plant and equipment, at cost, net     3,501       9,786       13,287                       13,287  
Deferred tax asset     -       56,103       56,103                       56,103  
Total Other Assets     3,501       502,634       506,135       -               506,135  
Total Assets   $ 3,890,897     $ 807,892     $ 4,698,789     $ 300,000             $ 4,998,789  
                                                 
Liabilities and Equity                                                
Liabilities:                                                
Short term borrowings   $ 2,017,086     $ -     $ 2,017,086                       2,017,086  
Accounts payable     690,126       414,961       1,105,087                       1,105,087  
Accreud liabilities and other payables     1,099,201       -       1,099,201       -               1,099,201  
Amount due to a director     107,298               107,298                       107,298  
Obligation under finance leaase     8,990       -       8,990                       8,990  
Convertible debt     -       346,861       346,861       300,000       3       646,861  
Deferred revenue     -       438,968       438,968                       438,968  
Total liabilities     3,922,701       1,200,790       5,123,491       300,000               5,423,491  
                                                 
                                                 
Commitments and contingencies                                                
                                                 
Equity:                                                
Preferred stock     2,000       -       2,000                       2,000  
Common stock     23,725       -       23,725       96,442       1,2       120,167  
Additional paid in capital     1,236,400       -       1,236,400       (1,390,371 )     1       (153,971 )
Subscription receivable     (100,000 )     -       (100,000 )     100,000               -  
Accumulated other comprehensive loss     (16,612 )     -       (16,612 )     16,612               -  
Accumulated deficit     (1,177,317 )     (392,898 )     (1,570,215 )     1,177,317               (392,898 )
Total Equity     (31,804 )     (392,898 )     (424,702 )     -               (424,702 )
Total Liabilities and Equity   $ 3,890,897     $ 807,892     $ 4,698,789     $ 300,000             $ 4,998,789  

 

   - 12 -  
 

 

   

Green Dragon Wood Products, Inc.
For the Year Ended

31-Mar-16 

   

Zeecol Limited
For the Year Ended

31-Mar-16 

   

For the Nine
Months Ended
Proforma

Consolidation 

    Proforma AJEs    

 Proforma

Consolidation 

 
      (unaudited)       (unaudited)       (unaudited)       DR (CR)       #       (unaudited)  
                                                 
REVENUES                                                
Revenue   $ 4,335,337 $     -     4,335,337       -               4,335,337  
Cost of revenue     (3,949,792 )     -       (3,949,792 )     -               (3,949,792 )
Total Revenues     385,545       -       385,545                       385,545  
                                                 
OPERATING EXPENSES:                                                
Selling, general and administrative expenses     2,888,498       121,375       3,009,873       -               3,009,873  
                                                 
Total Operating Expenses     2,888,498       121,375       3,009,873       -               3,009,873  
                                                 
Operating Loss     (2,502,953 )     (121,375 )     (2,624,328 )     -               (2,624,328 )
                                                 
Other Non-operating expenses                                                
Other income and expense     383,166       4,515       387,681       (181,609 )     2       206,072  
      383,166       4,515       387,681       (181,609 )             206,072  
                                                 
Income Tax Provision     -       3,420       3,420                       3,420  
                                                 
Net loss   $ (2,119,787 )   $ (120,280 )   $ (2,240,067 )   $ (181,609 )           $ (2,421,676 )
                                                 
                                                 
Loss per share   $ (0.09 )                   $ (0.00 )           $ (0.02 )
                                                 
Weighted average shares - Basic & diluted     23,725,000                       96,441,667               120,166,667  

 

   - 13 -  
 

 

   

Green Dragon Wood Products, Inc.
For the Nine Months Ended

31-Dec-16
   

Zeecol Limited
For the Nine Months
Ended

31-Dec-16 

   

For the Nine
Months Ended
Proforma

Consolidation 

    Proforma AJEs    

Proforma

Consolidation

 
     
(unaudited) 
     
(unaudited) 
      (unaudited)        DR (CR)       #      
(unaudited) 
 
                                                 
REVENUES                                                
Revenue   $ 1,132,903     $ -     $ 1,132,903       -               1,132,903  
Cost of revenue     (861,087 )     -       (861,087 )     -               (861,087 )
Total Revenues     271,816       -       271,816                       271,816  
                                                 
OPERATING EXPENSES:                                                
Selling, general and administrative expenses     512,382       326,723       839,105       -               839,105  
                                                 
Total Operating Expenses     512,382       326,723       839,105       -               839,105  
                                                 
Operating Loss     (240,566 )     (326,723 )     (567,289 )     -               (567,289 )
                                                 
Other Non-operating expenses                                                
Other income and expense     (48,223 )     1,853       (46,370 )     (181,609 )     2       (227,979 )
      (48,223 )     1,853       (46,370 )     (181,609 )             (227,979 )
                                                 
Income Tax Provision     -       (124,402 )     (124,402 )                     (124,402 )
                                                 
Net loss   $ (288,789 )   $ (200,468 )   $ (489,257 )   $ (181,609 )           $ (670,866 )
                                                 
                                                 
Loss per share   $ (0.01 )                   $ (0.00 )           $ (0.01 )
                                                 
Weighted average shares - Basic & diluted     23,725,000                       96,441,667               120,166,667  

 

   - 14 -  
 

 

Notes to the Unaudited Pro Forma Condensed Combined Financial Information

 

Green Dragon Wood Products, Inc.

Notes to Unaudited Pro Forma Consolidated Statements of Operations

 

1. Basis of Presentation

 

The following unaudited pro forma consolidated financial statements of Green Dragon Wood Products, Inc. (now, Zeecol International, Inc., the “ Company ”) a Florida corporation, and Zeecol Limited, a New Zealand corporation (“ Zeecol ”) are provided to assist you in your analysis of the financial aspects of the consolidated entity on a non-generally accepted accounting principle basis.

 

The unaudited pro forma consolidated statements of operations for the year ended March 31, 2016 combined the historical statements of operations of the Company for the year ended March 31, 2016 with the fiscal year end historical statements of operations of Zeecol for the year ended March 31, 2106. The unaudited pro forma consolidated statements of operations for the nine months ended December 31, 2016 combined the historical statements of operations of the Company for the nine ended December 31, 2016 with the nine months ended December 31, 2106 of Zeecol. The unaudited pro forma condensed combined balance sheet combines the historical balance sheets of the Company and Zeecol as of December 31, 2016.

 

The pro forma is presented as if the below transaction was accounted for as a reverse acquisition. Zeecol is deemed the accounting acquirer while the Company remains the legal acquirer.

 

2. The Transaction

 

Refer to Item 2.01 “Completion of Acquisition or Disposition of Assets—The Merger,” above.

 

3. Pro-forma Adjustments

 

The pro-forma financial statements give effect to the following transactions as if they had occurred on the first day of the periods presented:

 

  1. Issuance of 116,561,667 shares of the Company’s common stock to the owners of Zeecol.
     
  2. Return of 20,120,000 shares of common stock by Mr. Lee to the Company.
     
  3. Sale and issuance of $300,000 convertible note.

 

   - 15 -  
 

 

Security Ownership of Certain Beneficial Owners and Management

 

Title of Class   Name and Address of Beneficial Owner   Amount and Nature of Beneficial Ownership (1)     Percentage of Class (1)    
Directors and Executive Officers                    
                     
Common Stock   William Mook (2)
c/- Nexia Christchurch Limited-Russley
30 Sir William Pickering Drive Burnside, Christchurch, 8053
New Zealand
    114,255,434       95.1 %
                     
Common Stock  

Russell Covarrubia

c/o Covarrubia & Company, 221 Thurman Ave

Columbus Oh, 43206

   

582,808

     

*

 
                     
Common Stock  

Tony Baxter

c/o Zeecol Limited

57a Nayland Street

Sumner, Christchurch 8081, New Zealand

   

291,404

      *  
                     
Series A Preferred Stock (3)   Kwok Leung Lee
Unit 312, 3rd Floor,
New East Ocean Centre, 9 Science Museum Road, Kowloon, Hong Kong
    2,000,000       100 %
                     
All Directors and Executive Officers as a group (2 persons)                    
                     
Common Stock         115,129,646       95.8 %
Series A Preferred Stock         2,000,000       100 %

 

 

*Less than 1%

 

  (1) Information with respect to beneficial ownership is based upon information furnished by each shareholder or contained in filings made with the Securities and Exchange Commission. Beneficial ownership is determined in accordance with the rules of the Securities and Exchange Commission and generally includes voting or investment power with respect to securities. In determining the percent of Common Stock owned by a person or entity on May 12, 2017, (a) the numerator is the number of shares of the class beneficially owned by such person and includes shares which the beneficial owner may acquire within 60 days upon conversion or exercise of a derivative security, and (b) the denominator is the sum of (i) the shares of that class outstanding on May 12, 2017 and (ii) the total number of shares that the beneficial owner may acquire upon conversion or exercise of a derivative security within such 60 day period. Unless otherwise stated, each beneficial owner has sole power to vote and dispose of the shares.
     
  (2) William Mook, our Chief Executive Officer and Director, has voting and investment control over 114,230,434 shares held by Coeus Limited, a New Zealand corporation, and may exercise voting and dispositive power with respect to such shares, and therefore Mr. Mook may be deemed the beneficial owner of such shares. Such shares were acquired in the Merger.
     
  (3) Each share of Series A Preferred Stock is entitled to 50 votes for each share. Each share of Series A Preferred Stock shall exist until August 7, 2017 (the “ Expiration Date” ). On or prior to the Expiration Date, Mr. Lee will convert all of the shares of Series A Preferred Stock he owns into a number of shares of Common Stock to be mutually agreed upon by and between him and the Company at the time of conversion; provided, however, that Mr. Lee shall be entitled to receive at least a minimum of $500,000 worth of shares of Common Stock, based on the fair market value of such Common Stock on the date of conversion.

 

Directors and Executive Officers

 

Following the consummation of the Merger, on February 10, 2017, Mr. Lee resigned from his position as Chief Executive Officer of the Company and Mr. Mook was appointed as the new Chief Executive Officer. Mr. Lee was then appointed to a new position as Vice President of Wood Products of the Company. On the same day, Mr. Tony Baxter was appointed as Chief Operating Officer of the Company and Mr. Russell Covarrubia was appointed Chief Financial Officer of the Company. In addition to the foregoing, on February 23, 2017, Ms. Mei Ling Law resigned from the Board of Directors of the Company Ms. Law’s resignation was not due to any disagreement with the Company. Biographies of each of the current directors and officers of the Company are provided below.

 

Name   Age   Position
         
William Mook   63   Chief Executive Officer, Director and Secretary
Kwok Leung Lee   49   Vice President of Wood Products and Director
Tony Baxter   65   Chief Operating Officer
Russell Covarrubia   26   Chief Financial Officer

 

   - 16 -  
 

 

William Mook Chief Executive Officer and Director : Mr. Mook serves as Chief Executive Officer and Director of the Company. In 2011, Mr. Mook founded Zeecol Limited and was its President and Chief Executive Officer. He has over 18 years of experience in manufacturing industry as an OEM, and technology investor. He has over 20 years of experience as President/CEO of various companies including MokEnergy, Sugico Mok and Rapi-Serv Cash Systems. He holds a number of patents in a wide range of fields. In addition to his management and motivational skills he is an accomplished speaker and team builder. Educational background: Mr. Mook served as a remote teaching associate in the Physics and Energy course taught in the physics department at Stanford in 2015. William has worked under Dr. Robert Laughlin at Stanford. Robert received a Nobel Prize in 1998 for discovery of the Fractional Quantum Hall Effect.

 

Kwok Leung Lee: Vice President of Wood Products and Director . Mr. Lee serves as Vice President of Wood Products and Director of the Company. Prior to this, Mr. Lee served as the Company’s President/Chairman of the Board of Directors beginning in September 1998. Mr. Lee, also known as Stephen Lee, is a graduate of Michigan State University with a Bachelor Degree in Social Sciences. He received a Master of Science in Management from Shiga University in Japan in 1993 with a specialization in management and economics. Mr. Lee is fluent in Chinese, Japanese and English. Mr. Lee has traveled extensively worldwide for Green Dragon handling purchasing, negotiations with client companies, logistics, and administration and finance. He has more than thirteen (13) years of diverse product knowledge and global experience in wood products ranging from softwood to hardwood, log to lumber to veneer. His experience extends to furniture, flooring, interior decoration, musical instruments, and sports equipment.

 

Tony Baxter Chief Operating Officer : Mr. Baxter serves as the Chief Operating Officer of the Company. Prior to this, Mr. Baxter served in that capacity for Zeecol Limited beginning in 2016. He holds a New Zealand Certificate of Engineering in Electrical and Electronic Engineering. He has over 30 years of experience as senior executive for major electronic firms in the region such as Tait Electronics, Cray Communications, Motorola and Raytheon. His last position prior to taking early retirement six years ago was as General Manager of Alan J Brown & Associates specialized in Security & Communications Systems.

 

Russell Covarrubia Chief Financial Officer : Mr. Covarrubia serves as the Chief Financial Officer of the Company. Mr. Covarrubia served in that capacity for Zeecol Limited beginning in 2016. He specializes in financial structuring and investing, and prior to joining Zeecol Limited, Mr. Covarrubia served as Vice President of Universe Capital Partners LLC, where he helped structure and fund Turkish private and public companies, and he also served as Chief Executive Officer of UCP Holdings Inc. Prior to that he was Executive Vice President AFLG Investments and Chief Investment Officer of Universe Capital Partners LLC.

 

Executive Compensation

 

Mr. Mook and Mr. Baxter have not been compensated by Zeecol for their services to date.

 

Mr. Covarrubia was compensated pursuant to a business advisory agreement, dated April 13, 2016, by and between Zeecol Limited, Coeus Limited and Covarrubia & Company, a copy of which is attached hereto as Exhibit 10.5 (the “Business Advisory Agreement”). To date, Zeecol has paid Mr. Covarrubia $70,000 ($50,000 in cash fees and $20,000 paid to Mr. Covarrubia in lieu of delivering the property required pursuant to section 5(a) of the Business Advisory Agreement). Zeecol has agreed to continue to pay to Mr. Covarrubia $5,000 per month from February 2017 onwards, which compensation is currently being accrued and has not yet been paid.

 

For executive compensation relating to Mr. Lee, please refer to the section “Item 11. Executive Compensation” of the 2016 10-K.

 

Outstanding Equity Awards at Fiscal Year-End

 

Our executive officers did not hold any options or other unvested equity awards as of March 31, 2017.

 

Director Compensation

 

To date, Mr. Mook has not been compensated for his services as a director.

 

For director compensation relating to our prior director (Ms. Mei Ling Law) and Mr. Lee, please refer to the section “Item 11. Executive Compensation – Compensation of Directors” of the 2016 10-K.

 

Certain Relationships and Related Transactions, and Director Independence

 

There are no relationships or transactions requiring disclosure as they relate to the business of Zeecol.

 

For certain relationships and related transactions and director independence relating to the business of Green Dragon, please refer to the section “Item 13. Certain Relationships and Related Transactions, and Director Independence” of the 2016 10-K.

 

Legal Proceedings

 

There is no material litigation, arbitration or governmental proceeding currently pending against Zeecol.

 

For legal proceedings associated with the business of Green Dragon, please refer to the section “Item 3. Legal Proceedings” of the 2016 10-K.

 

   - 17 -  
 

 

Market Price of and Dividends on the Registrant’s Common Equity and Related Stockholder Matters

 

Market Information

 

As of May 12, the Company’s common stock is quoted on the OTC Pink Sheets Marketplace under the symbol “AMOO.”

 

Holders of Record

 

As of May 12, 2017, there were approximately 38 holders of record of the Company’s common stock.

 

Dividends

 

The Company has not paid any cash dividends on its common stock to date. The payment of cash dividends in the future will be dependent upon the Company’s revenues and earnings, if any, capital requirements and general financial condition. The payment of any dividends will be within the discretion of the Company’s board of directors at such time. It is the present intention of the Company’s board of directors to retain all earnings, if any, for use in its business operations and, accordingly, the Company’s board of directors does not anticipate declaring any dividends in the foreseeable future. In addition, the Company’s board of directors is not currently contemplating and does not anticipate declaring any stock dividends in the foreseeable future.

 

Recent Sales of Unregistered Securities

 

None.

 

Indemnification of Directors and Officers

 

Our Articles of Incorporation, as amended, provide for the indemnification and/or exculpation of our directors, officers, employees, agents and other entities which deal with it to the maximum extent provided, and under the terms provided, by the laws and decisions of the courts of the state of Florida.

 

Financial Statements and Supplementary Data

 

The information on pages F-1 through F-37 set forth in Item 9.01 hereof is incorporated herein by reference.

 

Item 2.03 Creation of a Direct Financial Obligation or an Obligation under an Off Balance sheet Arrangement of a Registrant

 

The Company entered into a convertible promissory note (the ” Note “) with Mr. Lee in the principal sum of $300,000 (the “Principal Amount”). The Note bears no interest and has a term of six (6) months (August 8, 2017, the “Termination Date” ). Prior to the Termination Date, the Principal Amount is convertible into a number of shares of common stock of the Company equal to three percent (3%) of the number of shares of common stock of the Company issued and outstanding on the date of such conversion. The foregoing description of the Note is not complete and is qualified in its entirety by reference to the Note, which is filed as Exhibit 10.1 hereto and is incorporated herein by reference.

 

Item 5.01. Changes in Control of Registrant.

 

The disclosure set forth in Item 2.01 above is incorporated into this Item 5.01 by reference. Upon the closing of the Merger, the Zeecol shareholders, which include Mr. Mook, now own approximately 97% of the issued and outstanding Common Stock. Prior to the Merger, Mr. Lee was the Company’s controlling shareholder.

 

Item 5.03. Amendments to Certificate of Incorporation or Bylaws; Change in Fiscal Year.

 

On May 12, 2017, the Company filed Articles of Amendment to its Articles of Incorporation, as amended (the “Articles of Amendment”). The Articles of Amendment supersede the prior articles of amendment, filed by the Company on February 7, 2017 and described in the Original Form 8-K. The Articles of Amendment describe the rights and preferences of the shares of the Company’s Series A Preferred Stock, of which 2,000,000 are outstanding, and all of which owned by Mr. Lee. Each share of Series A Preferred Stock is entitled to 50 votes for each share. Each share of Series A Preferred Stock shall exist until August 7, 2017 (the ” Expiration Date “).

 

On or prior to the Expiration Date, Mr. Lee will convert all of the shares of Series A Preferred Stock he owns into a number of shares of Common Stock to be mutually agreed upon by and between Mr. Lee and the Corporation at the time of conversion; provided, however, that Mr. Lee shall be entitled to receive at least a minimum of $500,000 worth of shares of Common Stock, based on the fair market value of such Common Stock on the date of conversion.

 

The foregoing description of the Articles of Amendment is not complete and is qualified in its entirety by reference to the Articles of Amendment, which are filed as Exhibit 3.2 hereto and are incorporated herein by reference.

 

   - 18 -  
 

 

Item 9.01 Financial Statement and Exhibits.

 

  (a) Financial statements of businesses acquired

  

Zeecol Limited

 

AUDITED FINANCIAL STATEMENTS

 

FOR THE YEAR ENDED 31 MARCH 2016

 

Zeecol Limited
 
 
Index to the Financial Statements
FOR THE YEAR ENDED 31 MARCH 2016

 

  Page
   
Directory F-2
   
Approval of Financial Report F-4
   
Financial Statements  
   
Statement of Other Comprehensive Income F-5
   
Statement of Changes in Equity 4
   
Statement of Financial Position F-6
   
Statement of Cash Flows F-7
   
Notes to the Financial Statements F-8 - F-27
   
Independent Auditor’s Report

 

   F- 1  

 

 

Zeecol Limited
 
 
Directory

 

Nature of Business Fertiliser and Energy Production  
     
Director William H Mook  
     
Shareholder Coeus Limited 1,000,000 Ordinary Shares
     
Address 57a Nayland Street, Sumner  
  Christchurch 8081  
  NEW ZEALAND  
     
Independent Auditor Nexia Christchurch Limited  
  PO Box 39-100  
  Christchurch 8545  
  NEW ZEALAND  
     
Legal Advisers Canterbury Legal  
  PO Box 22115  
  Christchurch 8140  
  NEW ZEALAND  
     
Bankers Kiwibank  
  Bank of New Zealand  

 

   F- 2  

 

 

Zeecol Limited
 
 
Approval of Financial Report

 

The Board of Directors are pleased to present the financial report for Zeecol Limited for the year ended 31 March 2016 and the independent auditor’s report thereon.

 

The shareholders of the Company have exercised their rights under section 211(3) of the Companies Act 1993, and unanimously agreed that this annual report need not comply with paragraphs (a) and (e)-(j) of section 211(1) of the Act.

 

Approved for and on behalf of the Board:

 

12 August 2016
Director Date

 

   F- 3  

 

 

Zeecol Limited
 
 
Statement of Other Comprehensive Income
FOR THE YEAR ENDED 31 MARCH 2016

 

                For the six  
          For the year     months ended  
    Note     ended 31/03/16     31/3/15  
          $     $  
                   
Income                        
Interest received             6,522       5,957  
Total operating income             6,522       5,957  
                         
Operating expenses                        
Accountancy Fees             17,992       -    
Advertising             12,027       -    
Agents Expenses             10,577       -    
Audit Fee             7,140       -    
Bank fees & charges             601       138  
Book Keeping             450       -    
Computer Expenses             2,292       -    
Consultancy fees             -         1,373  
Depreciation             1,823       -    
Entertainment             -         4,004  
Fuel             1,799       -    
General Expenses             171       -    
Interest - Bank Overdraft             772       -    
Licences & Fees             3,003       -    
Light, Heat & Power             647       -    
Motor Vehicle Expenses             828       -    
Office expenses             1,194       5,547  
Other Non Deductible Expenses             12,635       -    
Printing & Stationery             3,867       -    
Protective Clothing             19       -    
Purchases             385       -    
Rent - Office             36,660       -    
Rent - Warehouse             30,745       -    
Staff Training Expenses             9,217       -    
Subsciptions             1,013       -    
Telephone & Internet             3,697       -    
Travel             15,767       5,031  
Total operating expenses             175,321       16,093  
                         
Net profit/(loss) before taxation             (168,799 )     (10,136 )
                         
Taxation expense     6       4,940       83,796  
                         
Net profit/(loss) for the period after taxation attributable to owners of the company             (173,739 )     (93,933 )
                         
Other comprehensive income             -         -    
                         
Total comprehensive income for the period attributable to owners of the company             (173,739 )     (93,933 )

 

The attached notes to the financial statements form part of and should be read in conjunction to the financial statements and Independent Auditor’s Report

 

   F- 4  

 

 

Zeecol Limited
 
 
Statement of Changes in Equity
FOR THE YEAR ENDED 31 MARCH 2016

 

          Retained        
FOR THE YEAR ENDED 31 MARCH 2016   Share Capital     Earnings     Total Equity  
                   
Total comprehensive income for the period                        
Net profit/(loss) after taxation     -         (173,739 )     (173,739 )
Other comprehensive income     -         -         -    
Total comprehensive income for the period     -         (173,739 )     (173,739 )
                         
Transactions with owners of the Company in capacity as owners                        
Issue of ordinary shares     -         -         -    
Total transactions with owners of the company     -         -         -    
                         
Opening balance of equity 1 April 2015     -         (93,933 )     (93,933 )
Closing balance of equity 31 March 2016     -         (267,672 )     (267,672 )

 

          Retained        
FOR THE SIX MONTHS ENDED 31 MARCH 2015   Share Capital     Earnings     Total Equity  
                   
Total comprehensive income for the period                        
Net profit/(loss) after taxation     -         (93,933 )     (93,933 )
Other comprehensive income     -         -         -    
Total comprehensive income for the period     -         (93,933 )     (93,933 )
                         
Transactions with owners of the Company in capacity as owners                        
Issue of ordinary shares     -         -         -    
Total transactions with owners of the company     -         -         -    
                         
Closing balance of equity 31 March 2015     -         (93,933 )     (93,933 )

 

The attached notes to the financial statements form part of and should be read in conjunction to the financial statements and Independent Auditor’s Report

 

   F- 5  

 

 

Zeecol Limited
 
 
Statement of Financial Position
AS AT 31 MARCH 2016

 

          As at     As at  
    Note     31/03/16     31/3/15  
          $     $  
ASSETS                        
                         
Current Assets                        
Cash and cash equivalents     7       118,598       31,698  
Deferred expenses     9       151,679       29,715  
Income tax receivable     6       1,520       1,228  
Trade and other receivables     14       176,322       24,767  
Total current assets             448,119       87,409  
                         
Non Current Assets                        
Work in progress     15       65,882       47,244  
Property, Plant & Equipment     12       3,039       -    
Loans and receivables - term deposit     10       -         250,000  
Total non current assets             68,921       297,244  
                         
Total Assets             517,040       384,653  
                         
LIABILITIES                        
                         
Current Liabilities                        
Trade and other payables     16       54,368       11,838  
GST payable             8,836       45,951  
Deferred revenue     8       632,772       -    
Total current liabilities             695,976       57,789  
                         
Non Current Liabilities                        
Deferred revenue     8       -         337,000  
Deferred tax liability     6       88,736       83,796  
Total non current liabilities             88,736       420,796  
                         
Total Liabilities             784,712       478,586  
                         
Equity                        
Share capital     17       -         -    
Retained Earnings             (267,672 )     (93,933 )
Total Equity             (267,672 )     (93,933 )
                         
Total Liabilities and Equity             517,040       384,653  

 

12 August 2016
Director Date

 

The attached notes to the financial statements form part of and should be read in conjunction to the financial statements and Independent Auditor’s Report

 

   F- 6  

 

 

Zeecol Limited
 
 
Statement of Cash Flows
FOR THE YEAR ENDED 31 MARCH 2016

 

          For the year   For the six  
          ended   months ended  
    Note     31/03/16   31/3/15  
          $   $  
Operating Activities                    
                     
Cash was provided from:                    
Receipts from customers           272,688     387,550  
Interest received           3,149     3,721  
Tax refund received           1,228     -    
Total cash provided from operating activities           277,065     391,271  
                     
Cash was applied to:                    
Operating expenses and fees paid           (333,641)     (38,569 )
Interest paid           (772)     -    
Taxation paid           (1,520)     (1,228 )
Total cash applied to operating activities           (335,933)     (39,797 )
                     
Net cash flows from (used in) operating activities     18     (58,867)     351,474  
                     
Investing Activites                    
                     
Cash was provided from:                    
Term deposit investment           250,000     -    
                     
Total cash provided from investing activities           250,000     -    
                     
Cash was applied to:                    
Term deposit investment           -     (250,000 )
Work in progress - digesters           (18,638)     (47,244 )
Property Plant & Equipment           (4,862)     -    
Total cash applied to investing activities           (23,500)     (297,244 )
                     
Net cash flows from (used in) investing activities           226,500     (297,244 )
                     
Financing Activites                    
                     
Cash was applied to:                    
Loans to related parties           (80,732)     (22,532 )
Total cash applied to financing activities           (80,732)     (22,532 )
                     
Net cash flows from (used in) financing activities           (80,732)     (22,532 )
                     
Net increase (decrease) in cash and cash equivalents           86,901     31,698  
                     
Cash and cash equivalents at beginning of period           31,698     -    
Cash and cash equivalents at end of period     7     118,598     31,698  

 

The attached notes to the financial statements form part of and should be read in conjunction to the financial statements and Independent Auditor’s Report

 

   F- 7  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  1. REPORTING ENTITY

 

These statements comprise the audited results for the year ended 31 March 2016. The comparative figures comprise the six months ended 31 March 2015.

 

Zeecol Limited is a company incorporated and domiciled in New Zealand, registered under the Companies Act 1993. The Company is controlled by Coeus Limited (incorporated in New Zealand), which owns 100% of the Company’s shares. The Company’s ultimate controlling party is Mr. William Mook.

 

The company is primarily involved in the conversion of dairy effluent to fertiliser and energy production.

 

The financial statements have been authorised for issue by the Board on_______________________.

 

  2. BASIS OF PREPARATION

 

(a) Statement of Compliance

 

The financial statements have been prepared in accordance with Generally Accepted Accounting Practice in New Zealand (“NZ GAAP”). They comply with New Zealand Equivalents to International Financial Reporting Standards (“NZ IFRS”) and other applicable Financial Reporting Standards, as appropriate for profit-orientated entities. The financial statements also comply with International Financial Reporting Standards (“IFRS”).

 

The Company is designated as a profit oriented entity for financial reporting purposes. The financial statements have been prepared in accordance with the requirements of the Financial Reporting Act 2013.

 

(b) Functional and Presentation Currency

 

The financial statements are presented in New Zealand dollars ($), which is the Company’s functional currency, rounded to the nearest dollar.

 

(c) Basis of Preparation

 

The accrual basis of accounting has been used, with the exception of compiling the Statement of Cash Flows.

 

The financial statements have been prepared on the historical cost basis.

 

(d) Comparative Figures

 

These financial statements are for a 12 month period (Comparative: 6 Months to 31 March 2015).

 

  3. SIGNIFICANT ACCOUNTING POLICIES

 

The principal accounting policies adopted in the preparation of the financial statements are set out below. These policies have been consistently applied to all periods presented, unless otherwise stated.

 

(a) Revenue Recognition

 

Revenue from the sale of goods and services is measured at the fair value of the consideration received or receivable. Revenue is recognised as follows:

 

   F- 8  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  3. SIGNIFICANT ACCOUNTING POLICIES (continued)

 

(a) Revenue Recognition (continued)

 

(i) Interest Income

 

Interest income is recognised when it is probable that the Company will receive the amount and it can be measured reliably. Interest income is recognised on an accruals basis using the effective interest method.

 

(ii) Sale of goods

 

Revenue from the sale of goods is recognised when the significant risks and rewards of ownership have been transferred to the buyer and it is probable that the Company will receive the previously agreed upon payment. These criteria are considered to be met when the goods are delivered to the buyer. No revenue is recognised if there are significant uncertainties regarding recovery of the consideration due, associated costs or the possible return of goods, or where there is continuing management involvement with the goods.

 

Deposits received in advance from customers in anticipation of the future sale of goods are recognised as revenue only once the above criteria has been met. If the criteria has not been met they are carried as deferred revenue on the Statement of Financial Position.

 

(b) Cash and Cash Equivalents

 

Cash and cash equivalents includes cash on hand, deposits held at call with financial institutions and the custodian, other short-term deposits, highly liquid investments with original maturities of three months or less that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value.

 

(c) Foreign Currency Transactions and Balances

 

Transactions entered into by the Company in a currency other than the functional currency are recorded at the rates ruling when the transactions occur. The Company does not hold any foreign currency monetary assets and liabilities. Foreign currency gains and losses are recognised in profit or loss in the period incurred.

 

(d) Income Tax

 

Tax expense comprises current and deferred tax. Current tax and deferred tax is recognised in profit or loss except items recognised directly in equity or in other comprehensive income.

 

Current tax is the expected tax payable or receivable on the taxable income or loss for the year, using tax rates enacted or substantively enacted at the reporting date, and any adjustment to tax payable in respect of previous years.

 

Deferred tax is recognised in respect of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes.

 

Deferred tax is not recognised for:

(i) temporary differences on the initial recognition of assets or liabilities in a transaction that is not a business combination and that affects neither accounting nor taxable profit or loss,

(ii) temporary differences arising on the initial recognition of goodwill.

 

   F- 9  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  3. SIGNIFICANT ACCOUNTING POLICIES (continued)

 

(d) Income Tax (continued)

 

Deferred tax is measured at the tax rates that are expected to be applied to temporary differences when they reverse, using tax rates enacted or substantively enacted at the reporting date.

 

Recognition of deferred tax assets is restricted to those instances where it is probable that taxable profit will be available against which the difference can be utilised.

 

Deferred tax assets and liabilities are offset if there is a legally enforceable right to offset current tax liabilities and assets, and they relate to income taxes levied by the same tax authority on the same taxable entity, or on different tax entities, but they intend to settle current tax liabilities and assets on a net basis or their tax assets and liabilities will be realised simultaneously.

 

(e) Judgements, Estimates and Assumptions

 

The preparation of financial statements in accordance with NZ IFRS and IFRS requires the use of certain critical accounting estimates. It also requires the Company to exercise its judgement in the process of applying the accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements, are disclosed in accompanying Notes. Actual results may differ from these estimates.

 

(f) Goods and Services Tax (GST)

 

The financial statements have been prepared on a GST exclusive basis as the Company is required to be registered for GST. Accounts receivable and accounts payable are GST inclusive.

 

(g) Financial Instruments

 

Recognition

Financial instruments are recognised in the Statement of Financial Position initially at fair value plus, for instruments not at fair value through profit or loss, any directly attributable transaction costs. Subsequent to initial recognition financial instruments are measured as described below.

 

A financial instrument is recognised when the Company becomes a party to the contractual provisions of the financial instrument.

 

Offsetting financial instruments

Financial instruments are offset and presented as a net asset or net liability in the Statement of Financial Position when the substance of an arrangement is such that presenting them together as either a net asset or a net liability more accurately reflects the Company’s expected future cash flows for settling two or more separate financial instruments. This only occurs when the Company has a legally enforceable right to set off the recognised amounts, and intends to either settle on a net basis or realise the asset and settle the liability simultaneously.

 

Derecognition

Financial assets are derecognised if the Company’s contractual rights to the cash flows from the financial assets expire or if the Company transfers the financial asset to another party without retaining control or substantially all risks and rewards of the asset.

 

Financial liabilities are derecognised if the Company’s obligations specified in the contract expire or are discharged or cancelled.

 

   F- 10  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  3. SIGNIFICANT ACCOUNTING POLICIES (continued)

 

(g) Financial Instruments (continued)

 

Non-derivative financial instruments

Non-derivative financial instruments comprise loans and receivables and trade and other payables.

 

Loans and receivables

Loans and receivables are financial assets with fixed or determinable payments that are not quoted in an active market. Such assets are recognised initially at fair value plus any directly attributable transaction costs. Subsequent to initial recognition loans and receivables are measured at amortised cost using the effective interest method, less any impairment losses. Loans and receivables comprise cash and cash equivalents, term deposits and trade and other receivables.

 

Interest on loans and receivables is recognised in the Statement of Other Comprehensive Income.

 

Cash and cash equivalents include cash on hand, deposits held at call with banks, other short term highly liquid investments with original maturities of three months or less.

 

Term deposits include deposits held with financial institutions with original maturities greater than three months.

 

Trade and other receivables of a short-term nature are not discounted.

 

Trade and other payables

Trade and other payables are initially recognised at fair value and subsequently carried at amortised cost, using the effective interest method. Trade payables of a short-term nature are not discounted.

 

Derivative financial instruments

The Company does not invest or trade in derivative financial instruments, and therefore is not exposed to the associated risk, rewards and financial impacts both positive and negative, associated with such instruments.

 

(h) Impairment

 

Financial assets

The Company assesses at each reporting date whether there is objective evidence that a financial asset or group of financial assets (stated at cost or amortised cost) is impaired.

 

If any such indication exists, an impairment loss is recognised in the Statement of Profit or Loss and Other Comprehensive Income as the difference between the asset’s carrying amount and the present value of estimated future cash flows discounted at the financial asset’s original effective interest rate.

 

The Company considers the following indicators when assessing whether there is objective evidence of impairment:

 

(i) significant decline in the market value of an asset.

(ii) significant changes that adversely affect the Company in the technological, market, economic or legal environment in which it operates.

 

   F- 11  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  3. SIGNIFICANT ACCOUNTING POLICIES (continued)

 

(h) Impairment (continued)

 

(iii) increases in market interest rates or other market rates of return that are likely to affect the discount rate used to assess the present value of the future cash flows from the asset.

(iv) when the carrying amount of the Company’s net assets exceeds the market capitalisation of the Company.

(v) Evidence of obsolescence or physical damage of an asset.

(vi) Significant change in the use of an asset that adversely affects the Company.

(vii) Declining economic performance, which might be indicated by larger than expected maintenance costs or lower than expected profits, from the use of an asset.

 

Non-financial assets

The carrying amounts of the Company’s assets are reviewed at each reporting date to determine whether there is any objective evidence of impairment. If any such indication exists, the asset’s recoverable amount is estimated.

 

An impairment loss is recognised whenever the carrying amount of an asset exceeds its recoverable amount. Impairment losses directly reduce the carrying amount of assets and are recognised in profit or loss.

 

The estimated recoverable amount of non-financial assets is the greater of their fair value less costs to sell and value in use. Value in use is determined by estimating future cash flows from the use and ultimate disposal of the asset and discounting these to their present value using a pre-tax discount rate that reflects current market rates and the risks specific to the asset. For an asset that does not generate largely independent cash inflows, the recoverable amount is determined for the cash-generating unit to which the asset belongs.

 

A cash generating unit is the smallest group of assets that generates cash inflows from continuing use that are largely independent of the cash inflows of the other assets or groups of assets.

 

Impairment losses recognised in respect of cash-generating units are allocated first to reduce the carrying amount of goodwill allocated to the units and then to reduce the carrying amount of other assets in the unit on a pro rata basis.

 

Impairment losses are reversed when there is a change in the estimates used to determine the recoverable amount and there is an indication that the impairment loss has decreased or no longer exists. An impairment loss is reversed only to the extent that the asset’s carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortisation, if no impairment loss had been recognised.

 

(i) Property, Plant and Equipment

 

(i) Recognition and measurement

Items of property, plant and equipment are recognised at cost less accumulated depreciation and impairment losses. As well as the purchase price, cost includes directly attributable costs and, where relevant, the estimated present value of any future unavoidable costs of dismantling and removing items.

 

(ii) Subsequent costs

Subsequent costs are added to the carrying amount of an item of property, plant and equipment when the cost is incurred if it is probable that the future economic benefits embodied with the item will flow to the Company and the cost of the item can be measured reliably. All other costs are recognised in the statement of comprehensive income as an expense when incurred.

 

   F- 12  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  3. SIGNIFICANT ACCOUNTING POLICIES (continued)

 

(i) Property, Plant and Equipment (continued)

 

(iii) Depreciation

For plant and equipment, depreciation is based on the cost of an asset less its residual value.

Depreciation is recognised in the statement of comprehensive income on a diminishing value basis over the estimated useful lives of each item of property, plant and equipment.

 

Depreciation on assets under construction does not commence until they are complete and available for use.

 

Depreciation methods, useful lives and residual values are reviewed at each reporting date and adjusted if appropriate. Depreciation has been calculated on plant and equipment using the diminishing value method at 50 - 67%.

 

(j) Share capital

 

Ordinary shares

Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of ordinary shares and share options are recognised as a deduction from equity, net of any tax effects.

 

  4. CHANGES IN ACCOUNTING POLICIES

 

There have been no changes in accounting policies. All policies have been applied on a basis consistent with those from previous financial statements.

 

  5. NEW STANDARDS AND INTERPRETATIONS NOT YET ADOPTED

 

The Company has reviewed those Standards and Interpretations which have been issued, but which are not yet effective for the period ending 31 March 2016. The following have been deemed to be relevant to the Company:

 

NZ IFRS 9 - Financial Instruments

 

NZ IFRS 9 “Financial Instruments” was approved for periods beginning on or after 1 January 2018. NZ IFRS 9 specifies how an entity should classify and measure its financial assets. It requires that all financial assets be reclassified in their entirety on the basis of the entity’s business model for managing the financial assets and contractual cash flow obligations of the financial assets. Financial assets are measured at either amortised cost or fair value.

 

NZ IFRS 9 only permits the recognition of fair value gains and losses in other comprehensive income if they relate to equity investments that are not held for trading. The Company does not hold equity instruments and therefore there will be no impact on the Company’s accounting for financial assets or liabilities.

 

The adoption of NZ IFRS 9 is unlikely to result in material changes to the presentation and measurement of financial assets and liabilities and accordingly the Company has chosen not to early adopt this Standard.

 

   F- 13  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  5. NEW STANDARDS AND INTERPRETATIONS NOT YET ADOPTED (continued)

 

NZ IFRS 15 - Revenue from Contracts with Customers

 

NZ IFRS 15 “Revenue from Contracts with Customers” was approved for periods beginning on or after 1 January 2018. NZ IFRS 15 establishes revenue recognition principles for all contracts with customers.

 

The core principle of NZ IFRS 15 is that an entity will recognise revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This core principle is delivered in a five-step model framework:

 

(a) Identify the contract(s) with a customer

(b) Identify the performance obligations in the contract

(c) Determine the transaction price

(d) Allocate the transaction price to the performance obligations in the contract

(e) Recognise revenue when (or as) the entity satisfies a performance obligation

 

Under the current standard - NZ IAS 18, the revenue received from customers has been deferred and recorded as Deferred Revenue, as the criteria for recognising revenue in the statement of comprehensive income has not been met (refer to Revenue accounting policy under Note 3: Significant Account Policies for more information).

 

The adoption of NZ IFRS 15 will not alter this treatment as the performance obligations in the customer contracts have not been satisfied and accordingly revenue cannot be recognised in the Statement of Profit or Loss and Other Comprehensive Income. Accordingly the adoption of NZ IFRS 15 is unlikely to result in material changes to the presentation and measurement of revenue, and therefore the Company has chosen not to early adopt this standard.

 

NZ IAS 1 Amendment - Disclosure Initiatives

 

The External Reporting Board (XRB) issued amendments to NZ IAS 1 “Presentation of Financial Statements” which were approved for periods beginning on or after 1 January 2016.

 

The amendments have been issued as part of a project to improve presentation and disclosure requirements and:

 

(a) clarify that an entity should not obscure useful information by aggregating or disaggregating information; and that materiality considerations apply to the primary statements, notes and any specific disclosure requirements in NZ IFRSs

 

(b) clarify that the list of line items specified by NZ IAS 1 for the Statement of Financial Position and Statement of Profit or Loss and Other Comprehensive Income can be disaggregated and aggregated as relevant. Additional guidance has also been added on the presentation of subtotals in these statements

 

(c) clarify that entities have flexibility when designing the structure of the notes and provide guidance on how to determine a systematic order of the notes.

 

The Company believes that the disclosures in the financial statements have been as transparent as possible and adoption of the amendments is unlikely to result in material changes to the presentation and disclosures in the financial statements, and therefore the Company has chosen not to early adopt this standard.

 

   F- 14  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  6. TAXATION

 

(a) Income tax recognised in Statement of Profit or Loss and Other Comprehensive Income

 

          For the six  
    For the year     months ended  
    ended 31/03/16     31/3/15  
    $     $  
             
Net profit/(loss) before taxation     (168,799 )     (10,136 )
                 
Permanent differences                
Non deductible expenses     12,635       2,124  
Net taxable profit/(loss)     (156,164 )     (8,012 )
                 
Deferred tax     4,940       83,796  
Total income tax expense     4,940       83,796  
                 
(b) Current taxation                
Opening Balance     1,228       -    
Refunds     (1,228 )     -    
Resident withholding tax paid     1,520       1,228  
Asset/ (liability) at 31 March     1,520       1,228  
                 
(c) Deferred taxation                
Opening Balance     (83,796 )     -    
Current year movement     (4,940 )     (83,796 )
Deferred tax asset/ (liability) at 31 March     (88,736 )     (83,796 )
                 
Made up of:                
Deferred tax liability     (177,176 )     (94,360 )
Deferred tax asset     88,440       10,564  
Net balance as per above     (88,736 )     (83,796 )
                 
Deferred tax assets/ (liabilities) are attributable to the following:                
Revenue received in advance     (177,176 )     (94,360 )
Deferred expenses     42,471       8,320  
Tax loss carried forward to offset against future taxable income     45,969       2,243  
                 
(d) Tax losses                
Opening Balance     8,012       -    
Current year movement     156,164       8,012  
Total accumulated tax losses to carry forward     164,176       8,012  
                 
(e) Imputation credits                
Opening Balance     1,228       -    
Income tax refunded     (1,228 )     -    
Resident withholding tax paid     1,520       1,228  
Imputation credits at 31 March     1,520       1,228  

 

   F- 15  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  7. CASH AND CASH EQUIVALENTS

 

    As at     As at  
    31/03/16     31/3/15  
Cash and cash equivalent balances comprise:   $     $  
             
Cash at bank available on demand     118,598       31,698  
Total cash and cash equivalents     118,598       31,698  

 

The Company’s investments in cash and cash equivalents are readily realisable and generally settle within 1 day. Interest rates on the bank balances range from 0.0% to 1.0% p.a.

 

  8. DEFERRED REVENUE

 

    As at     As at  
    31/03/16     31/3/15  
Deferred revenue comprises:   $     $  
Deposits from customers - current     632,772       -    
Deposits from customers - non current     -         337,000  
Total deferred revenue     632,772       337,000  

 

The deferred revenue arises in respect of one contract signed by the Company in the year ended 31 March 2016 - with Geddes Farming Company Limited. This is in addition to the two contracts signed by the Company in the six months ended 31 March 2015 - with Aberystwyth Dairies Limited and with Pannetts Dairies Limited, for the provision of goods over a 20 year term.

 

Geddes Farming Company Limited (Geddes)

The Company signed an offtake agreement with Geddes for the construction of an Anaerobic Digester, to be located on the customer’s farm, which will process and convert organic waste into products to be sold to Geddes. The effective date of the contract is the date on which the digester commences production. Geddes paid a deposit on the order of $295,772 to the Company. In accordance with the offtake agreement this will be recognised upon completion of the digester.

 

Aberystwyth Dairies Limited (Aberystwyth)

The Company signed an offtake agreement with Aberystwyth for the construction of a Anaerobic Digester, to be located on the customer’s farm, which will process and convert organic waste into products to be sold to Aberystwyth. The effective date of the contract is the date on which the digester commences production. Aberystwyth paid a deposit on the order of $85,000 to the Company. In accordance with the offtake agreement this will be recognised upon completion of the digester.

 

Pannetts Dairies Limited (Pannetts)

The Company signed an offtake agreement with Pannetts for the construction of a Anaerobic Digester and Bioreactor to be located on the customer’s farm, which will process and convert organic waste into products to be sold to Pannetts. The effective date of the contract is the date on which the digester commences production. Pannetts paid a deposit on the order of $252,000 to the Company. In accordance with the offtake agreement this will be recognised upon completion of the digester.

 

Construction and operation of the Digesters and Bioreactor is expected to occur within the next nine months from balance date and accordingly the deferred revenue is recorded as a current liability. (2015 non-current)

 

   F- 16  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  9. DEFERRED EXPENSES

 

    As at     As at  
    31/03/16     31/3/15  
Deferred expenses comprise:   $     $  
             
Consultancy Fees     87,407       21,595  
Legal Fees - Deductible     64,272       8,120  
Total deferred expenses     151,679       29,715  

 

Deferred expenses consists of expenses incurred in relation to the contracts signed with Geddes, Aberystwyth and Pannetts (refer to Note 8: Deferred revenue for further information). In order to ensure matching of revenue and expenses these expenses have been deferred.

 

  10. FINANCIAL INSTRUMENTS - RISK MANAGEMENT

 

The Company’s operations expose it to various types of risk that are associated with the financial instruments and the markets in which it operates. The most significant types of financial risk to which the Company is exposed are market risk, credit risk and liquidity risk.

 

The nature and extent of the financial instruments outstanding at the reporting date and the risk management policies employed by the Company are discussed below.

 

(a) Market Risk

 

Market risk embodies the potential for both loss and gains and includes currency risk, interest rate risk and price risk. The Companies’ market risks arise from open positions in interest bearing assets to the extent that these are exposed to general & specific market movements.

 

(i) Currency risk

All financial assets of the Company are denominated in a single currency (New Zealand dollars). As at the reporting date, the Company is not materially exposed to currencies other than its own functional currency. The Company does not undertake foreign currency hedging.

 

(ii) Interest rate risk

Interest rate risk is the risk of loss to the Company arising from adverse changes in interest rates. Interest rates on cash and cash equivalents and term deposits are subject to normal market fluctuations, however as these do not generate significant amounts of interest, changes in market interest rates do not have a material effect on the Company’s income.

 

Below are the weighted average effective interest rates on interest bearing financial instruments:

 

    As at     As at  
    31/03/16     31/3/15  
    %     %  
Loans and receivables - cash and cash equivalents     1.00 %     2.80 %
Loans and receivables - term deposit     N/A       4.60 %

 

   F- 17  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  10. FINANCIAL INSTRUMENTS - RISK MANAGEMENT (continued)

 

Interest Rate Risk - Repricing Analysis

 

    As at     As at  
Fixed Rate Instruments   31/03/16     31/3/15  
    $     $  
Loans and receivables - term deposit                
0 - 12 months     -         -    
1 - 2 years     -         250,000  
2 - 3 years     -         -    
3 - 5 years     -         -    
5 + years     -         -    
Total fixed rate instruments     -         250,000  

 

Fixed Rate Instruments

 

    As at     As at  
    31/03/16     31/3/15  
    %     %  
Loans and receivables - term deposit                
0 - 12 months     -         -    
1 - 2 years     -         4.60 %
2 - 3 years     -         -    
3 - 5 years     -         -    
5 + years     -         -    

 

(iii) Price Risk

 

Price risk is the risk that the value of the instruments will fluctuate as a result of changes in market prices not related to interest rate risk or currency risk, whether those changes are caused by factors specific to an individual investment, its issuer or factors affecting all instruments traded in the market.

 

As at 31 March 2016 the Company does not hold any financial instruments subject to price risk.

 

(b) Credit Risk

 

Credit risk is the risk that a counterparty to a financial instrument will fail to discharge an obligation or commitment that it has entered into with the Company. The exposure to credit risk is monitored on an on-going basis.

 

The Company has the following financial instruments which are exposed to credit risk:

(i) cash and cash equivalents

(ii) trade and other receivables

(iii) term deposit

 

The Company monitors the credit quality of the counterparties on a regular basis.

 

The carrying amount of the financial instruments represents the Company’s maximum credit exposure.

 

   F- 18  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  10. FINANCIAL INSTRUMENTS - RISK MANAGEMENT (continued)

 

Name of counterparty   As at     As at  
    31/03/16     31/3/15  
    $     $  
Counterparties with external credit rating (Standard & Poor’s)                
Bank of New Zealand - cash and cash equivalents     110,091       21,063  
Bank of New Zealand - term deposit     -         250,000  
Trade and other receivables - accrued interest on term deposit     -         1,796  
Kiwibank Limited - cash and cash equivalents     8,506       10,635  
Counterparties without external credit rating                
Loans to related parties     108,872       21,401  
Total     227,470       304,894  

 

Counterparties with external credit rating (Standard & Poor’s) Credit rating
Bank of New Zealand AA-
Kiwibank Limited A+

 

(b) Credit Risk (continued)

 

    As at     As at  
Maximum credit exposures   31/03/16     31/3/15  
    $     $  
Cash and cash equivalents     118,598       31,698  
Trade and other receivables     176,322       24,767  
Term deposit     -         250,000  
Total maximum credit exposure     294,920       306,465  

 

Financial assets that are past due or impaired

 

The Company has reviewed each class of financial asset shown on the Statement of Financial Position and notes the following:

 

Cash and cash equivalent s - all cash and cash equivalent balances are recorded at amortised cost, and there are no past due or impaired assets.

 

Trade and other receivables - all trade and other receivables are recorded at amortised cost. Interest accrued on the term deposit was received within three months of year end. Loans to related parties are past due but not impaired.

 

Term deposit - the term deposit balance is recorded at amortised cost, and there are no past due or impaired assets.

 

The carrying value of all financial assets approximates the fair value of these assets.

 

   F- 19  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  10. FINANCIAL INSTRUMENTS - RISK MANAGEMENT (continued)

 

(c) Liquidity Risk

 

Liquidity risk (or funding risk) is the risk that an entity will encounter difficulty in raising funds to meet commitments associated with financial instruments. Liquidity risk may result from an inability to sell financial assets quickly at close to their fair value.

 

The Company’s investments in cash and cash equivalents are readily realisable and generally settle within 1 day to ensure liabilities can be met.

 

Maturity Analysis for Financial Liabilities

The Company’s financial liabilities have the following remaining contractual maturities:

 

    As at     As at  
    31/03/16     31/3/15  
    $     $  
On demand     -         -    
Not later than one month     -         11,838  
Later than one month and not later than three months     -         -    
Later than three months and not later than one year     54,368       -    
Later than one year and not later than five years     -         -    
Later than five years     -         -    
Total financial liabilities     54,368       11,838  

 

Maturity Analysis for Financial Liabilities (continued)

 

Later than three months and not later than one year

Trade and other payables are to be settled within the next financial year.

 

Market Risk - Sensitivity Analysis

 

The following tables summarise the sensitivity of the Company’s financial assets and liabilities to interest rate risk.

 

Based on historical movements and volatilities in the New Zealand economy, and management’s knowledge and experience of financial markets, the Company believes the following assumptions are “reasonably possible” over a 12 month period:

 

* A shift of + 0.25% / - 0.25% in the market interest rates from the respective reporting date interest rates disclosure in the Interest Rate Risk section of Note 10.

 

If these assumptions were to occur, the impact on the net profit before tax (on the face of the Statement of Profit or Loss and Other Comprehensive Income) for each category of financial instrument held at the reporting dates are detailed below.

 

The aforementioned assumptions, used in the compilation of the sensitivity analysis, are consistent with the assumptions used internally by the management personnel of the Company for budgeting and planning purposes and the development of a financial risk management strategy.

 

   F- 20  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  10. FINANCIAL INSTRUMENTS (continued)

 

The following tables set of the impact of:

 

1) A change in interest rates on the Company’s profit/(loss) i.e. net profit/(loss) before taxation

 

As at 31 March 2016                  
    Carrying Amt              
    (NZD$)     Interest Rate Risk  
             
          -0.25%     +0.25%  
Financial Assets                        
Cash and cash equivalents     118,598       (296 )     296  
Trade and other receivables     176,322       (441 )     441  
Term deposit     -         -         -    
                         
Total financial assets     294,920       (737 )     737  
                         
Total Increase / (decrease)             (737 )     737  

 

As at 31 March 2015                  
    Carrying Amt              
    (NZD$)     Interest Rate Risk  
             
          -0.25%     +0.25%  
Financial Assets                        
Cash and cash equivalents     31,698       (79 )     79  
Trade and other receivables     24,767       (62 )     62  
Term deposit     250,000       (625 )     625  
                         
Total financial assets     306,465       (766 )     766  
                         
Total Increase / (decrease)             (766 )     766  

 

   F- 21  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  11. FAIR VALUE MEASUREMENTS

 

Fair value measurement principles

The fair value of financial assets and liabilities must be estimated for recognition and measurement and for disclosure purposes.

 

When preparing the financial statements for the year ending 31 March 2016, the Company has adopted NZ IFRS 13 Fair Value Measurement which requires disclosure of fair value measurements by level of the following fair value hierarchy:

 

a) quoted prices (unadjusted) in active markets for identical assets and liabilities (Level 1)

b) inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (as prices) or indirectly (derived from prices) (Level 2), and

c) inputs for the assets or liability that are not based on observable market data (unobservable inputs) (Level 3).

 

The Company does not have any financial instruments which are recognised at fair value at reporting date.

 

Assets and liabilities not carried at fair value but for which fair value is disclosed

 

The following table analyses within the fair value hierarchy the Company’s assets and liabiliites (by class) not measured at fair value but for which fair value is disclosed.

 

31 March 2016   Level 1     Level 2     Level 3     Total  
Assets                                
Loans and receivables                                
- Cash and cash equivalents     118,598       -         -         118,598  
- Term deposit     -                         -    
- Trade and other receivables     -         -         176,322       176,322  
Total     118,598       -         176,322       294,920  
                                 
Liabilities                                
Trade and other payables     -         -         54,368       54,368  
Total     -         -         54,368       54,368  

 

31 March 2015   Level 1     Level 2     Level 3     Total  
Assets                                
Loans and receivables                                
- Cash and cash equivalents     31,698       -         -         31,698  
- Term deposit     250,000                       250,000  
- Trade and other receivables     -         -         24,767       24,767  
Total     281,698       -         24,767       306,465  
                                 
Liabilities                                
Trade and other payables     -         -         11,838       11,838  
Total     -         -         11,838       11,838  

 

   F- 22  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  11. FAIR VALUE MEASUREMENTS (continued)

 

There were no transfers between levels during the period.

 

The assets and liabilities in the above table are carried at amortised cost; their carrying values are a reasonable approximation of fair value.

 

Loans and receivables include contractual amounts for settlement of trades and other obligations due to the Company. Trade and other payables represent contractual amounts and other obligations due by the Company.

 

  12. PROPERTY, PLANT AND EQUIPMENT

 

    Plant and     Total  
    Equipment     Equipment  
31 March 2016                
                 
Balance as at 1 April 2015     -         -    
Additions     4,862       4,862  
Accumulated depreciation and Impairment     (1,823 )     (1,823 )
Carrying value as at 31 March 2016     3,039       3,039  
                 
Current year depreciation                
      (1,823 )     (1,823 )
31 March 2015                
                 
Balance as at 1 April 2014     -         -    
Additions     -         -    
Accumulated depreciation and Impairment     -         -    
Carrying value as at 31 March 2015     -         -    
                 
Current year depreciation     -         -    

 

   F- 23  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  13. RELATED PARTY TRANSACTIONS

 

The Company is controlled by Coeus Limited (incorporated in New Zealand), which owns 100% of the Company’s shares. The Company’s ultimate controlling party is Mr. William Mook.

 

During the year the Company entered into the following transactions with related parties:

 

          For the six  
    For the year     months ended  
    ended 31/03/16     31/3/15  
    $     $  
             
Material transactions with related parties were:                
Loans advanced to Coeus Limited     80,732       22,532  
Interest received on loan to Coeus Limited     5,168       440  
Total transactions with related parties     85,901       22,972  

 

    As at     As at  
    31/03/16     31/3/15  
    $     $  
             
Material amounts owing from related parties were:            
Loans advanced - Coeus Limited     108,872       22,972  
Total amounts owing from related parties     108,872       22,972  

 

The loans to Coeus Limited are repayable on demand and carry interest at 6.70% p.a.

 

There is an Intellectual Property Assignment between Zeecol Limited and Coeus Limited that contain performance requirements.

 

  14. TRADE AND OTHER RECEIVABLES

 

    As at     As at  
    31/03/16     31/3/15  
Trade and other receivables comprise:   $     $  
             
Trade receivables - interest accrued on term deposit     -         1,796  
Trade receivables - debtors     67,450       -    
Loans to related parties (note 13)     108,872       22,972  
Total trade and other receivables     176,322       24,767  

 

  15. WORK IN PROGRESS - DIGESTERS

 

          For the six  
    For the year     months ended  
    ended 31/03/16     31/3/15  
    $     $  
             
Work in progress- Digesters     65,882       47,244  
Total work in progress - digesters     65,882       47,244  

 

   F- 24  

 

   

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  15. WORK IN PROGRESS - DIGESTERS (continued)

 

Work in progress consists of development costs incurred in relation to the construction of Anaerobic Digesters in respect of three contracts signed by the Company - with Geddes Farming Company Limited, Aberystwyth Dairies Limited and with Pannett’s Dairies Limited, for the sale of goods (refer note 8).

 

The Digesters were still being constructed as at 31 March 2016, and accordingly no depreciation has been recorded as they are not yet available for use.

 

The contracts entered into between Zeecol Limited and Geddes Farming Company Limited, Aberystwyth Dairies Limited and Pannett’s Dairies Limited are subject to substantial deposits by those three entities.

 

These contracts comprise the provision of facilities to Geddes, Aberystwyth and Pannett’s Dairies to process all their farm waste, these facilities to be constructed at the respective farms but Zeecol will build, own and operate such facilities at these locations.

 

Such deposits are subject to “Off Take Agreements” whereby these funds are held in trust by the Bank. These funds are released to Zeecol Limited according to the degree of work undertaken for each contract and are subject to the scrutiny and acceptance by Geddes, Aberystwyth and Pannett’s.

 

The technology has been licensed to Zeecol Limited by Coeus Limited to build, own and operate these facilities on respective client farms.

 

  16. TRADE AND OTHER PAYABLES

 

    As at     As at  
    31/03/16     31/3/15  
Trade and other payables comprise:   $     $  
             
Trade payables     15,059       11,838  
Accruals     39,309       -    
Total trade payables     54,368       11,838  

 

Trade payables are to be settled within the next financial year.

 

  17. EQUITY

 

Share capital

 

As at 31 March 2016, share capital comprised 1,000,000 authorised and issued ordinary shares. All issued shares are unpaid, and have no par value.

 

As at 31 March 2015, share capital comprised 1,000,000 authorised and issued ordinary shares. All issued shares are unpaid, and have no par value.

 

The holders of ordinary shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the Company, and rank equally with regard to the Company’s residual assets.

 

   F- 25  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  18. RECONCILIATION OF NET CASH FLOW FROM OPERATING ACTIVITIES WITH NET PROFIT AFTER TAXATION

 

          For the six  
    For the year     months ended  
    ended 31/03/16     31/3/15  
    $     $  
             
Net profit/(loss) after taxation     (173,739 )     (93,933 )
                 
Movements in working capital items:                
(Increase) in trade and other receivables     (70,822 )     (2,235 )
(Increase) in deferred expenses     (121,964 )     (29,715 )
(Increase) in income tax receivable     (291 )     (1,228 )
Increase in deferred tax liability     4,940       83,796  
(Decrease) / Increase in GST payable     (37,115 )     45,951  
Increase in trade and other payables     42,530       11,838  
Increase in depreciation     1,823       -    
Increase in deferred revenue     295,772       337,000  
      114,872       445,407  
Net Cash Flows from Operating Activities     (58,867 )     351,474  

 

  19. CONTINGENT LIABILITIES

 

(a) Pursuant to a consulting agreement signed between the Company and Loomac Management Limited (Loomac), the Company agreed to engage Loomac to assist in getting the Company listed and trading on the Canadian Securities Exchange (CSE) in Canada and to assist in completing financings for a period of three years following listing. As consideration for these services, the Company made a cash payment to Loomac and agreed to issue a portion of shares of the resulting public company to Loomac.

 

(b) The Company has sales commission agreements with its sales representatives. The sales commission payable is 2% of the capital expenditure cost incurred in relation to sales contracts originated by the sales representative.

 

All commissions are contingent on the Company listing on the Canadian Stock Exchange and obtaining financing.

 

  20. CAPITAL COMMITMENTS

 

Subject to successful listing and obtaining financing, the Company is committed to building the Anaerobic Digesters and surrounding facilities on the farms in respect of the following customers:

 

(a) Aberystwyth Dairies Limited

 

(b) Pannetts Dairies Limited

 

(c) Geddes Farming Company Limited

 

   F- 26  

 

 

Zeecol Limited
 
 
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2016

 

  21. JUDGEMENTS AND ESTIMATES MADE BY THE COMPANY IN THE PREPARATION OF THESE FINANCIAL STATEMENTS

 

*Classification of financial assets - the Company has reviewed the substance and nature of the financial assets carried, the obligations and rewards associated with holding those assets, and the implications of classifying an asset(s) in one category and then ‘tainting’ that category for future periods, should a change be made to the intention or operation of an asset(s) within that category. The Company believes that the current classifications best reflect the operational characteristics of the financial assets held.

 

*Classification of financial liabilities - the Company completed a review of the sub-categories of financial liabilities carried on the Statement of Financial Position. The Company believes that it has been as transparent as possible as to whom the financial liability obligations relate.

 

*Compilation of sensitivity analysis - the assumptions used in the modelling exercise have been based on what the Company considers as “reasonably possible”.

 

At the reporting date, the Company has no other significant estimates or assumptions that have significant risk of causing a material adjustment to the carrying amounts of the assets and liabilities within the next financial year.

 

  22. SUBSEQUENT EVENTS

 

Deferred Legal fees payable at balance date were believed to relate to the parent company, Coeus Ltd, but had been invoiced to Zeecol Ltd. These invoices have since been credited after balance date and re-issued to the parent company, however at balance date were due for payment by Zeecol Ltd.

 

   F- 27  

 

 

ZEE COL LTD

 

INDEX

 

 

 

1 . COMPILATION REPORT
   
2. STATEMENT OF INCOME
   
3. STATEMENT OF CHANGES IN EQUITY
   
4. STATEMENT OF FINANCIAL POSITION
   
5. NOTES TO FINANCIAL STATEMENTS

 

   F- 28  

 

 

 

 

COMPILATION REPORT ZEECOL LTD

 

For the nine months period ended 3l” December 2016

 

 

 

 

Compilation Report

 

TO: The Director/s

 

Scope:

 

On the basis of information supplied these accounts have been compiled as a Special Purpose report for internal management purposes only.

 

Auditing:

 

These accounts have not been audited.

 

Disclaimer

 

As mentioned earlier in our report, we have compiled the financial information based on information provided to us. No liability express or implied is conceded to any lliird parties whatsoever.

 

 

 

   F- 29  

 

 

ZEECOL LIMITED

 

STATEMENT OF OTHER COMPREHENSIVE INCOME
For the nine months ended 31st December 2016  

 

  NZ$ 2016     2015  
Other Income                
Interest Received     2,671       4,367  
                 
Total Operating Income                
                 
Operating Expenses                
Accountancy Fees     11,627       14,585  
Legal Fees     349          
Advertising     3,667       12,027  
Agents Expenses             10,577  
Audit Fee     4,025       2,550  
Fundraising Expenses     343,640          
Bank Fees and Charges     486       451  
Book-keeping     2,522       450  
Consultancy Fees     8,696          
Depreciation     1,955       1,161  
Entertainment                
Fuel     597       1,537  
Interest - Bank Overdraft             772  
Licences & Fees     43       3,002  
Light,Heat & Power     1,500       647  
Motor Vehicle Expenses     140       390  
Office Expenses     3,829          
Computer Expenses     405          
Other Non Deductible Expenses             12,635  
Printing & Stationery     1,754       3,299  
Postages     28          
Protective Clothing           19  
Purchases           385  
Rent - Office     27,822       27,495  
Rent - Warehouse     29,299       20,979  
Staff Training Expenses             9,217  
Subscriptions     2,152       766  
Telephone & Internet     4,673       2,530  
Internet Marketing Fees     15,387          
Travel     6,375       11,361  
                 
Total Operating Expenses     470,971       136,835  
                 
Nett profit (loss) before taxation     -468,300       -132,468  
                 
Taxation Expenses NOTE 2     -179,325       21,291  
                 
Net profit (loss) for the period after taxation attributable to the owners of the company     -288,975       -153,759  

 

   F- 30  

 

 

ZEECOL LIMITED

 

STATEMENT OF CHANGES IN EQUITY

FOR THE NINE MONTHS ENDED 31 DECEMBER 2016

 

    2016     2015  
               
Total Comprehensive Income for the period     -388975       -153759  
Net profit/loss after taxation                
Other comprehensive income                
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD     -288975       •153759  
                 
Transactions with owners of the company in capacity as owners                
Issue of ordinary shares                
Total transactions with the owners of the company                
Opening balance of equity 1 April 2016     -277387       -93933  
Closing balance of equity 31 December 2016     -566362       -247692  
                 

 

   F- 31  

 

 

ZEECOL LIMITED

 

STATEMENT OF FINANCIAL POSITION

 

AS AT 31ST DECEMBER 2016

 

        2016     2015  
ASSETS                
CURRENT ASSETS                    
Cash & Cash Equivalents         83693       104406  
Deferred Expenses         151679       129616  
Income Tax Receivable   NOTE 3     190       2647  
Trade & Other Receivables   NOTE 1     67450       227240  
Loans Coesus Ltd   NOTE 4     136036          
GST Receivable         982          
TOTAL CURRENT ASSETS         440030       463909  
NON CURRENT ASSETS                    
Work in progress         629567       64282  
Property Plant   NOTE lc     14107       3701  
Loans and Receivabless                 0  
Deferred Tax Asset   NOTE 2     80873          
TOTAL NON CURRENT ASSETS         724547       67983  
                     
TOTAL ASSETS         1164577       531892  
LIABILITIES                    
CURRENT LIABILITIES                    
Trade and other payables         598167       30158  
GST Payable                 11567  
TOTAL CURRENT LIABILITIES         598167       41725  
NON CURRENT LIABILITIES                    
Deferred Revenue         632772       632772  
Investors Convertible Stock Investments   NOTE 4     500000          
TOTAL NON CURRENT LIABILITIES         1132772       632772  
                     
TOTAL LIABILITIES         1730939       674497  
EQUITY                    
Share Capital         0       0  
Retained Earnings         -566362       -247692  
TOTAL EQUITY         -566362       -247692  
TOTAL LIABILITIES AND EQUITY         1164577       426805  

 

   F- 32  

 

 

Zeecol Limited

 

Notes to and forming part of the Financial Statements For the 9 Months Ended 31 December 2016

 

 

1. Statement of Accounting Policies

 

Reporting Entity

 

Zeecol Limited i3arampanyirx »rporatedintewZ

 

These financial statements have not been prepared for external use. They are prepared for management purposes only and should not be relied on for any olher purpose. They are therefore defined 33 special purpose reports.

 

Statement of Compliance and Basis of Preparation

 

The financial statements have been prepared in accordance with the policies outlined below under Specific Accounting Policies.

 

The accounting principles recognised as appropriate for Ihe measurement and reporting of the Statement of Financial Performance and Statement of Financial Position on a historical cost basi3 ate followed by the cornpany, unless otherwise stated in the Specific Accounting Policies.

 

The information is presented in New Zealand dollars. All values are rounded to me nearest dollar.

 

Going Concern

 

The company is dependent upon Ihe continued support of its lenders including shareholder advances. The going concern basis assumes confirmed support of these parties m following financial periods. The director in determining that ihe financial statements be prepared on a going concern basis has taken into account events subsequent to balance date.

 

Specific Accounting Policies

 

The following specific accounting policies which materially affect the measurement of the Statemenl of Financial Performance and Statement of Financial Position have been applied:

 

(a) Revenue Recognita!

 

Revenue 13 recognised when the significant risks and rewards of ownership have been transferred to the buyer and it 19 probable Ihe company will receive the previously agreed upon payment.

 

Deposits received in advance from customers in anticipation of the future sale of goods are recognised as revenue only when the above criteria has been met. Until that time they are carried as deferred revenue.

 

(b) Trade Recervattes

 

Trade Receivables are recognised at estimated realisable value.

 

(c) Property, Rant & Equipment

 

Property, Plant and Equipment are recognised at cost less aggregate depreciation. Depredation has been calculated using Ihe maximum rates permitted by the Income Tax Act 2007. Gains and losses on disposal of fixed assets are taken into account in determining Ihe operating result for the year. The principal rates of depreciation are:

 

Property Improvements - At cost     4-24% DV  
Rant & Equipment     10-80.4* DV  
Motor Vehicles     13 - 30% DV  
Furniture & Fittings     15.6-30% DV  
Office Equpment     15.6-80.4%  

 

   F- 33  

 

 

Zeecol Limited

 

Notes to and forming part of the Financial Statements (continued) For the 9 Months Ended 31 December 2016

 

 

(d) Income Tax

 

Income tax is accounted for using the taxes payable method. The income lax expense recognised in the Statement of Financial Performance is the estimated income tax payable in me current year, adjusled for any differences between the estimated and actual income tax payable in prior years.

 

Deferred income tax is provided, using the comprehensive balance sheet liability method, providing for temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements as per NZIAS12 The deferred income tax is not accounted tor if it arises from initial recognition of an asset or liability in a transaction that at the time of the transaction affects neither accounting nor taxable profit/loss. Deferred income fax is provided for using fax rates expected to apply in the period of settlement, based on tax rates enacted or substantively enacted at balance date. The carrying amount of deferred tax asseb is reviewed at each reporting date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to altow all or part of the deferred income tax asset to be utilised.

 

(e) Goods and Services Taxation (GST)

 

Revenues and expenses have been recognised in the financial statements exclusive of GST except that irrecoverable GST input tax has been recognised in association with the expense to which it relates. All items in the Statement of Financial Position are stated exclusive of GST except for receivables and payables which are stated inclusive of GST.

 

(f) Changes in Accounting Policies

 

There have been no changes in accounting policies. All policies have been applied on a basis consistent with those from previousfinancial statements.

 

   F- 34  

 

 

2. Tax Reconciliation   9 Months to 31 December 20169 Months to    

9 Months to 31 December 2015 1

2

 
9 Months to I 31 December 1 2015 I   $     $  
Deficit before Income Tax     (468.300 )     (132,468 )
Permanent Differences                
Fundraiaing Expenses not Deductible     343,640         -
Other Non Deductible Expenses     -       12,635  
Total Permanent Differences     343,640       12,635  
Tax Losses brought Forward 1 April     (164,175 )     (8.012 )
Timing Differences     -         -  
Total Timing Differences     (164,175 )     (8,012 )
Taxable Profit for Income Tax Purposes     (288,835 )     (140,480 )
Income Tax Payable at 28c     -       -  
Deferred Tax Movement     179,325       (21,291 )
Tax Expense for the period     179,325       (21.291 )
Deferred Tax                
Opening Balance     (98,452 )     (83,796 )
Movement for the Period     179,325       (21,291 )
Closing Balance     80,873       (105,087 )

 

   F- 35  

 

 

Zeecol Limited

 

Notes to and forming part of the Financial Statements (continued)

 

For the 9 Months Ended 31 December2016

 

             
3. Income Tax Receivable   2016     2015  
      $       $  
Opening Balance     2,647       1.424  
Less:                
Refmd Received     (3.204 )     -  
Plus:                
Interest R’AT Received     747       1,223  
Income Tax (Receivable)     190       2,647  
                 
4. Related Parties                
      $       $  
Loan - to Coe3us Limited     136,036          
Coeus Limited is considered a related party of Zeecol Limited due to common ownership. Advances have been made during the year between the two companies. No interest Is charged on Ihis loan as they are part of a wholly-owned group.                
Total Receivables from Related Parties   1 136,036       -  
Investors Convertible Stock     500,000          
The loans can convert at 1:1 on demand of the note holder No interest Is payable.                
Total Payables to Related Parties   1 500,000       -  
                 
5. These financial statements have not been audited.                

 

   F- 36  

 

 

 

PKF Goldsmith Fox Audit

Chartered Accountants

 

INDEPENDENT ASSURANCE PRACTITIONER’S REVIEW REPORT

 


To the Shareholders of Zeecol Limited

 

We have reviewed the accompanying financial statements of Zeecol Limited, which comprise the statement of financial position as at 31 December 2016, the statement of changes in equity and the statement of financial performance for the 9 months then ended, and a summary of significant accounting policies and other explanatory information.

 

Director’s Responsibility for the Financial Statements

 

The Director is responsible for the preparation and fair presentation of these financial statements in accordance with the company’s special purpose accounting policies and for such internal control as the Director determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

 

Assurance Practitioner’s Responsibility

 

Our responsibility is to express a conclusion on the accompanying financial statements. We conducted our review in accordance with International Standard on Review Engagements (New Zealand) (ISRE (NZ)) 2400, Review of Historical Financial Statements Performed by an Assurance Practitioner who is not the Auditor of the Entity. ISRE (NZ) 2400 requires us to conclude whether anything has come to our attention that causes us to believe that the financial statements, taken as a whole, are not prepared in all material respects in accordance with the applicable financial reporting framework. This Standard also requires us to comply with relevant ethical requirements. A review of financial statements in accordance with ISRE (NZ) 2400 is a limited assurance engagement. The assurance practitioner performs procedures, primarily consisting of making enquiries of management and others within the entity, as appropriate, and applying analytical procedures, and evaluates the evidence obtained. The procedures performed in a review are substantially less than those performed in an audit conducted in accordance with International Standards on Auditing (New Zealand). Accordingly, we do not express an audit opinion on these financial statements.

 

Other than in our capacity as assurance practitioner we have no relationship with, or interests in, Zeecol Limited.

 

Basis for Qualified Conclusion

 

The financial statements that are subject to our review are for the 9 months ended 31 December 2016. We have not reviewed the comparative information being the 9 month period to 31 December 2015.

 

Conclusion

 

Based on our review, except for the possible effects of the matter described in the Basis for Qualified Conclusion paragraph, nothing has come to our attention that causes us to believe that these financial statements do not present fairly, in all material respects, the financial position of the Zeecol Limited as at 31 December 2016, and of its financial performance for the 9 months then ended, in accordance with the company’s special purpose accounting policies.

 

Basis of Accounting

 

Without modifying our conclusion, we draw attention to Note 1, statement of accounting policies to the financial statements, which describes the basis of accounting. The financial statements have been prepared to provide information to management. As a result, the financial statements may not be suitable for another purpose.

 

Our review was completed on 9 May 2017 and our opinion is expressed at that date.

 

 

 

Christchurch

New Zealand

 

   F- 37  

 

 

  (c) Pro forma financial information

 

The unaudited pro forma condensed combined financial information is set forth in Item 2.01 above, which information is incorporated herein by reference.

 

  (d) Exhibits

 

Exhibit

No.

  Description
3.1   Articles of Amendment to the Articles of Incorporation, as amended, filed with the State of Florida on March 27, 2017, relating to the Company’s name change to Zeecol International, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K filed with the SEC on March 29, 2017)
3.2*  

Articles of Amendment to Articles of Incorporation, as amended filed with the State of Florida on May 12, 2017, relating to the designation of Series A Convertible Preferred Stock

10.1   Promissory Note, issued to Kwok Leung Lee, dated February 8, 2017 (incorporated by reference to Exhibit 10.1 of the Original Form 8-K)
10.2*   IP Agreement by and between the Company and William Mook, dated May 12, 2017
10.3*   Form of Letter of Intent
10.4*   Form of Offtake Agreement
10.5*   Business Advisory Agreement between Zeecol Limited, Ceous Limited and Covarrubia & Company, dated April 31, 2016
21.1*   Subsidiaries of the Company

 

* Filed herewith 

 

   - 19 -  
 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  Green Dragon Wood Products, Inc.
Date: May 15, 2017    
    /s/ William Mook
  Name: William Mook
  Title: Chief Executive Officer

 

   - 20 -