EX-99.2 3 dex992.htm SPEEDY HISTORICAL UNAUDITED FINANCIAL STATEMENTS AS OF SEPTEMBER 30, 2007 Speedy historical unaudited financial statements as of September 30, 2007

Exhibit 99.2

SPEEDY RE-EMPLOYMENT, LLC

FINANCIAL STATEMENTS

DECEMBER 31, 2006 AND 2005


TABLE OF CONTENTS

 

Independent Auditors’ Report

   1

Financial Statements:

  

Balance Sheets

   2

Statements of Operations

   3

Statements of Changes in Members’ Equity

   4

Statements of Cash Flows

   5

Notes to Financial Statements

   6 -7

Schedule I — Unaudited Financial Statements as of September 30, 2007 and for the nine months ended September 30, 2007 and 2006

   8


INDEPENDENT AUDITORS’ REPORT

To the Members

Speedy Re-employment, LLC

Delray Beach, Florida

We have audited the accompanying balance sheet of Speedy Re-employment, LLC as of December 31, 2006, and the related statements of operations, changes in members’ equity and cash flows for the year then ended. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audit.

We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Speedy Re-employment, LLC as of December 31, 2006 in conformity with accounting principles generally accepted in the United States of America.

The accompanying balance sheet as of December 31, 2005, and the related statements of operations, changes in members’ equity, and cash flows for the year ended December 31, 2005 have been compiled by us in accordance with Statements on Standards for Accounting and Review Services issued by the American Institute of Certified Public Accountants. A compilation is limited to presenting information that is the representation of management in the form of financial statements. We have not audited or reviewed such financial statements and, accordingly, do not express an opinion or any other form of assurance on them.

 

/s/ Daszkal Bolton LLP

Jupiter, FL

June 1, 2007


SPEEDY RE-EMPLOYMENT, LLC

BALANCE SHEETS

AS OF DECEMBER 31, 2006 AND 2005

 

ASSETS

     
     2006    2005
(Unaudited)

Current assets:

     

Cash

   $ 21,399    $ 122,905

Accounts receivable, net

     643,314      444,657

Prepaid expenses and other current assets

     32,818      1,681
             

Total current assets

     697,531      569,243
             

Receivable from employees

     29,030      752

Property and equipment, net

     27,745      19,441
             

Total assets

   $ 754,306    $ 589,436
             

LIABILITIES AND MEMBERS’ EQUITY

Current liabilities:

     

Accounts payable

     58,628      19,409

Loan from shareholder

     29,030      —  

Accrued expenses and other current liabilities

     16,219      —  
             

Total current liabilities

     103,877      19,409
             

Total liabilities

     103,877      19,409
             

Commitments and contingencies

     

Members’ equity

     650,429      570,027

Total liabilities and members’ equity

   $ 754,306    $ 589,436
             

See accompanying notes to financial statements.

 

2


SPEEDY RE-EMPLOYMENT, LLC

STATEMENTS OF OPERATIONS

FOR THE YEARS ENDED DECEMBER 31, 2006 AND 2005

 

     2006    2005
(Unaudited)

Revenues

     

Re-employment

   $ 912,697    $ 980,476

Medicare set-aside

     2,452,176      1,022,220
             

Total revenue

     3,364,873      2,002,696

Cost of revenues

     

Re-employment

     326,741      359,748

Medicare set-aside

     615,616      274,914
             
     942,357      634,662
             

Gross profit

     2,422,516      1,368,034

Selling, general and administrative expense

     1,292,114      762,989
             

Net income

   $ 1,130,402    $ 605,045
             

See accompanying notes to financial statements.

 

3


SPEEDY RE-EMPLOYMENT, LLC

STATEMENTS OF CHANGES IN MEMBERS’ EQUITY

FOR THE YEARS ENDED DECEMBER 31, 2006 AND 2005

 

     Capital
Contributions
   Retained
Earnings
    Total
Members'
Equity
 

Balance as of December 31, 2004 (unaudited)

   $ 302,000    $ (127,018 )   $ 174,982  

Net income

     —        605,045       605,045  

Dividends paid

     —        (210,000 )     (210,000 )
                       

Balance as of December 31, 2005 (unaudited)

     302,000      268,027       570,027  
                       

Net income

     —        1,130,402       1,130,402  

Distributions

     —        (1,050,000 )     (1,050,000 )
                       

Balance as of December 31, 2006

   $ 302,000    $ 348,429     $ 650,429  
                       

See accompanying notes to financial statements.

 

4


SPEEDY RE-EMPLOYMENT, LLC

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31, 2006 AND 2005

 

     2006     2005
(Unaudited)
 

Cash flows from operating activities:

    

Net (loss) income

   $ 1,130,402     $ 605,045  

Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities:

    

Depreciation and amortization

     6,003       4,384  

Changes in operating assets and liabilities:

    

(Increase) decrease in:

    

Accounts receivable

     (198,657 )     (327,436 )

Related party receivable

     (28,278 )     26,148  

Prepaid expenses and other current assets

     (31,137 )     4,227  

Increase (decrease) in:

    

Accounts payable

     39,218       15,089  

Accrued expenses and other current liabilities

     16,219       —    
                

Net cash provided by operating activities

     933,770       327,457  
                

Cash flows from investing activities:

    

Purchases of property and equipment

     (14,306 )     (9,513 )
                

Cash flows from financing activities:

    

Accounts payable—related party

     29,030       —    

Distributions

     (1,050,000 )     (210,000 )
                

Net cash used in financing activities

     (1,020,970 )     (210,000 )
                

Net increase (decrease) in cash

     (101,506 )     107,944  

Cash, beginning of year

     122,905       14,961  
                

Cash, end of year

   $ 21,399     $ 122,905  
                

Supplemental cash flow disclosure:

    

Interest paid

   $ —       $ —    
                

Income taxes paid

   $ —       $ —    
                

See accompanying notes to financial statements.

 

5


SPEEDY RE-EMPLOYMENT, LLC

NOTES TO FINANCIAL STATEMENTS

NOTE 1—ORGANIZATION AND NATURE OF BUSINESS

Speedy Re-employment, LLC (the “Company”) is a national provider of re-employment and Medicare set-aside services to the workers’ compensation industry.

The Company was organized on January 2, 2004 as a limited liability company pursuant to the Florida Limited Liability Company Law.

NOTE 2—SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Revenue Recognition

The Company recognizes revenue when persuasive evidence of an arrangement exists, shipment has occurred and/or services are rendered, price is fixed or determinable and collectibility is reasonably assured.

Cash and Cash Equivalents

The Company considers all highly liquid investments with an initial maturity of three months or less to be cash equivalents. At December 31, 2006, there are no cash equivalents.

Property and Equipment

Property and equipment are stated at cost. Incidental expenditures for maintenance and repairs are charged against operations. Renewals and betterment that materially extend the life of assets are capitalized. Depreciation is provided on property and equipment over the equipments estimated useful service lives and is computed under the straight-line method of depreciation. The estimated useful lives range from 3 to 5 years.

Income Taxes

The Company has elected be unanimous consent of its shareholders to be taxed as a Limited Liability Company for Federal and State income tax purposes. Under those provisions, the Company does not pay federal income taxes on its taxable income. Instead, the shareholders are liable for individual federal income taxes on their respective share of the Company’s taxable income.

Advertising Costs

Advertising and marketing costs are expensed as incurred. Advertising expense totaled $15,202 and $19,884 for the year ended December 31, 2006 and 2005, respectively.

New Accounting Pronouncements

In September 2006, the FASB issued SFAS 157, “Fair Value Measurements,” which defines fair value, establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements. SFAS 157 does not require any new fair value measurements, but provides guidance on how to measure fair value by providing a fair value hierarch used to classify the source of the information. This statement is effective for fiscal years beginning after November 15, 2007. The Company is evaluating whether adoption of this statement will result in a change to its fair value measurements.

 

6


SPEEDY RE-EMPLOYMENT, LLC

NOTES TO FINANCIAL STATEMENTS

 

NOTE 3—CONCENTRATION OF CREDIT RISK

Cash

The Company’s financial instruments that are exposed to concentrations of credit risk consist primarily of its cash and accounts receivable. At December 31, 2006, the Company’s cash balance exceeded the FDIC insurance limit by $58,096.

Accounts Receivable and Revenues

Accounts receivable at December 31, 2006 is distributed among approximately 34 customers. Two customers account for more than 10% of the total accounts receivable balance at December 31, 2006, representing 46% and 18% respectively, of the total balance.

Sales to the Company’s three largest customers totaled $2,088,630 for the year ended December 31, 2006 representing approximately 62% of the Company’s total sales for the year. Sales to the Company’s three largest customers totaled $445,021 for the year ended December 31, 2005, representing approximately 32% of the Company’s total sales for the year.

NOTE 4—PROPERTY AND EQUIPMENT

Fixed assets and accumulated depreciation as of December 31, 2006 and 2005 are summarized below:

 

     2006     2005
(Unaudited)
 

Computer equipment

   $ 21,500     $ 16,547  

Furniture and fixtures

     4,678       4,678  

Office equipment

     11,960       2,600  
                

Total

     38,138       23,825  

Accumulated depreciation

     (10,393 )     (4,384 )
                
   $ 27,745     $ 19,441  
                

Depreciation expense was $6,003 and $4,384 for the years ended December 31, 2006 and 2005, respectively.

NOTE 5—FAIR VALUE OF FINANCIAL INSTRUMENTS

The assets and liabilities of the Company are reported in the accompanying statement of financial condition at their carrying value, which approximate their fair values.

NOTE 6—RELATED PARTY TRANSACTIONS

The Company’s related parties include officers, directors and members. Related party transactions during the year ended December 31, 2006 include loans to employees, loans from owners and rent payments for lease of building. Loans and advances to related parties at December 31, 2006 were $29,030. Rent payments for the Company’s office space lease for the year ended December 31, 2006 were $38,392.

 

7


SCHEDULE I – UNAUDITED FINANCIAL STATEMENTS

BALANCE SHEETS AS OF SEPTEMBER 30, 2007 AND 2006

 

ASSETS
     30-Sep-07    30-Sep-06
     (Unaudited)    (Unaudited)

Current assets:

     

Cash

   $ 133,000    $ 419,000

Accounts receivable, net

     273,000      551,000
             

Total current assets

     406,000      970,000
             

Property and equipment, net

     28,000      32,000
             

Total assets

   $ 434,000    $ 1,002,000
             
LIABILITIES AND MEMBERS’ EQUITY

Current liabilities:

     

Accounts payable

   $ 52,000    $ 128,000

Accrued expenses and other current liabilities

     68,000      20,000
             

Total current liabilities

     120,000      148,000
             

Total liabilities

     120,000      148,000
             

Commitments and contingencies

     

Members’ equity

     314,000      854,000
             

Total liabilities and members’ equity

   $ 434,000    $ 1,002,000
             

 

8


SCHEDULE I—UNAUDITED FINANCIAL STATEMENTS

STATEMENTS OF OPERATIONS FOR THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 2007 AND 2006

 

     30-Sep-07    30-Sep-06
     (Unaudited)    (Unaudited)

Revenues, net

   $ 2,461,000    $ 2,368,000

Cost of revenues

     674,000      669,000
             

Gross profit

     1,787,000      1,699,000

Selling, general and administrative expenses

     982,000      905,000
             

Net income

   $ 805,000    $ 794,000
             

 

9