AI assistant
POINTERRA LIMITED — Annual Report 2008
Aug 28, 2008
64255_rns_2008-08-28_7a322670-f345-4788-b164-fbdfb457a1d2.pdf
Annual Report
Open in viewerOpens in your device viewer
==> picture [152 x 44] intentionally omitted <==
==> picture [152 x 43] intentionally omitted <==
==> picture [152 x 43] intentionally omitted <==
SOIL SUB TECHNOLOGIES LIMITED
PRELIMINARY FINAL REPORT FOR THE YEAR ENDED 30 JUNE 2008
ACN 078 388 155 ASX Code: SOI
DISCUSSION AND ANALYSIS ON THE FINANCIAL REPORT FOR THE YEAR ENDED 30 JUNE 2008
Key events of 2008 year
A number of key events for the Company were recorded during the year ended 30 June 2008. Most significant of these were the signing of the first commercialization agreement for the Company’s product NutriMix[® ] and listing of the Company on the Australian Securities Exchange.
Commercialization agreement
In August 2007, the Company ratified a licence agreement with Hong Kong based Timms Cho Group Limited to distribute NutriMix[® ] in China, including the Peoples Republic of China, Hong Kong, Taiwan and Macau. The initial licence term of the agreement is 10 years. The agreement is automatically renewable for two further periods of 5 years each, subject to meeting the minimum performance criteria imposed on Timms Cho Group Limited.
Under the terms of the licence agreement a fee of US$5.00 million is payable to the Company. The licence fee is payable by 6 equal instalments of US$0.83 million on a six monthly basis in arrears, with the first payment due the later of six months from the date of the first planting, or 12 months from the date of the licence agreement is ratified. Preparation of land and the propagation of seedlings is under way in respect to the first planting relating to the bio-diesel project. The first licence fee instalment is still expected in early 2009.
The first project under the agreement with Timms Cho Group Limited is for the use of the product in a Chinese government sponsored bio-diesel project in the Jiangxi Province. Ongoing royalty fees of US$62.50 per hectare of planting under the biodiesel project are also payable. A minimum performance criterion of 100,000 hectares for each of the first 4 years of the licence is included in the agreement. The royalty is payable upon completion of planting of every 100,000 hectares. The first 100,000 hectares is expected to be planted by December 2008, meaning that the first royalty payment of US$6.25 million is due to be received by the Company in December 2008. Further royalty payments of US$6.25 million are expected in future years for the initial term of the licence agreement.
On 14 May 2008 the Company announced the execution of a contract for the sale of additional NutriMix[®] product into China under the Timms Cho Group Limited licence. Sales under the extension relate to bulk sales to the horticulture and landscape market as well as packaged product for retail distribution. Under the extension the Company will receive a royalty of 7.5% of gross sale. Revenue of A$2.85 million is expected in the first year, rising to A$4.50 million per year at current expected volumes. It is anticipated that volumes will further increase in future periods.
Based on the above, the Company expects the total revenue from royalty and licence fee sources to be a minimum of A$9 million in the 2009 year.
Listing of the Company
Following the issue of a Prospected dated 21 December 2007 and a Supplementary Prospectus dated 11 January 2008, the Company was admitted to the official list of the ASX on 25 March 2008 and commenced trading on 27 March 2008.
The offer under the Prospectus was to raise up to $5 million from new investors and its existing shareholders at $1.00 and $0.80 per share respectively. The Company reserved the right to accept oversubscriptions to raise up to a further $5 million. There was no minimum subscription condition for the offer under the Prospectus.
The Company raised $1.37 million under the Prospectus. The shortfall in the raising has placed considerable pressure on the Company in the management of its finances. The Company has had to rely on debt facilities to compensate for the shortfall in the capital raising.
However, the main aim of the listing decision was to provide liquidity for shareholders and this aim was achieved. The directors continue to believe that the listed environment is the preferred environment for the Company and that the share price will provide a gain on their share investment as well as dividends from strong operating performance.
The directors intend to raise the additional working capital required through share placements.
SUMMARY OF REVENUE AND RESULTS
| 2008 | 2007 | |
|---|---|---|
| $’000 | $’000 | |
| Revenue from sales royalty and licence | ||
| income | 5,202 | 7 |
| Earnings before borrowing costs, tax, | ||
| depreciation, amortisation and nonrecurring | ||
| items | 2,773 | (1,323) |
| Non-recurring expenses | (4,774) | (192) |
| Earnings before borrowing costs, tax, | ||
| depreciation and amortisation | (2,001) | (1,515) |
| Depreciation and amortisation | (2,134) | (107) |
| Earnings before borrowing costs and tax | (4,135) | (1,622) |
| Net borrowing costs | (606) | (425) |
| Profit from ordinary activities before income | ||
| tax | (4,741) | (2,047) |
| Income tax credit (expense) | 819 | 660 |
| Net profit report in financial statements | (3,922) | (1,387) |
| Net profit before non-recurring items | 852 | (1,195) |
The financial highlights for 2008 include:
-
Revenue from sales licence and royalties was up by 74,214% over the previous corresponding period to $5.2 million;
-
the group delivered an EBITDA before non-recurring items of $2.8 million for the year compared to a loss of $1.3 million for the previous corresponding period, an improvement of $4.1 million; and
-
net profit before non-recurring items for the year was $0.9 million compared to a loss of $1.2 million in the previous year.
RESULTS FOR ANNOUNCEMENT TO THE MARKET
The current period is the year ended 30 June 2008. The previous corresponding period is the year ended 30 June 2007.
| $’000 | $’000 | ||
|---|---|---|---|
| Revenue from ordinary activities was | |||
| upby | 5,195 | being 74,214% to | 5,202 |
| Earnings before borrowing costs, | |||
| tax, depreciation, amortisation and | |||
| nonrecurring items wasupby | 4,096 | being 310% to | 2,773 |
| Loss from ordinary activities after tax | |||
| and net loss for the period | |||
| attributable to the members wasup | |||
| by | (2,535) | being 183% to | (3,922) |
| Net profit before non-recurring items | |||
| wasupby | 2,047 | being 171% to | 852 |
Dividend distributions
It is proposed not to pay a dividend. No dividend was paid during the year and no dividend was paid in the last corresponding period.
Net tangible assets per security
Current period 2 cents Previous corresponding period (3) cents
Entities/assets over which the company gained or lost control
The company did not gain or lose control over any entities.
Associated or joint venture entities
The company does not have any material interests in associated companies or joint ventures.
Audit of this report
The report is based on financial statements that are in the process of being audited.
Earnings per share
| Earnings per share | ||
|---|---|---|
| Basic earnings per share | (5) cents | (3) cents |
| Diluted earnings per share | (5) cents | (3) cents |
| Basic EBITDA before non-recurring items per share | 3 cents | (3) cents |
| Diluted EBITDA before non-recurring items per share | 3 cents | (3) cents |
Segment notes
During the year the Company operated predominantly in one business and geographical segment being the manufacture of soil substitutes throughout Australia.
Returns to shareholders
There were no returns to shareholders during the year.
Matters subsequent to the end of the financial year
No material events have occurred since the end of the financial year.
INCOME STATEMENT
for the year ended 30 June 2008
| Note Sales, royalty and licence income Other income 2(a) Employee expenses Amortisation expense Impairment expense / (recoupment) Accounting and administration costs Consulting and contracting cost Financing costs Travel costs Other expenses from ordinary activities Profit / (loss) from ordinary activities before income tax expense Income tax (expense) / credit relating to ordinary activities 3(a) Profit /(loss) after income tax expense Profit / (loss) attributable to members of the parent company Earnings per share – Basic (cents per share) |
Consolidated June 2008 June 2007 $ $ 5,201,745 6,540 239,903 90,259 (213,660) (156,934) (2,118,757) (98,228) 33,212 2,000 (294,049) (203,208) (4,671,055) (419,235) (697,763) (380,838) (352,813) (277,058) (1,868,944) (609,672) (4,742,181) (2,046,375) 819,359 659,766 (3,922,822) (1,386,609) (3,922,822) (1,386,609) (0.05) (0.03) |
Parent June 2008 June 2007 $ $ 0 0 3,303 112 (233,811) (156,934) (98,500) (97,509) 335,008 (112,005) (281,595) (186,056) (4,638,997) (329,626) (664,431) (380,838) (363,365) (281,865) (932,503) (494,243) (6,874,891) (2,038,964) 2,065,396 642,239 (4,809,495) (1,396,725) (4,809,495) (1,396,725) |
Parent June 2008 June 2007 $ $ 0 0 3,303 112 (233,811) (156,934) (98,500) (97,509) 335,008 (112,005) (281,595) (186,056) (4,638,997) (329,626) (664,431) (380,838) (363,365) (281,865) (932,503) (494,243) (6,874,891) (2,038,964) 2,065,396 642,239 (4,809,495) (1,396,725) (4,809,495) (1,396,725) |
|---|---|---|---|
| (2,038,964) 642,239 |
|||
| (1,396,725) | |||
| (1,396,725) | |||
The accompanying notes form part of these financial statements
BALANCE SHEET
as at 30 June 2008
| Note CURRENT ASSETS Cash and Cash Equivalents 4 Trade and Other Receivables 5 TOTAL CURRENT ASSETS NON CURRENT ASSETS Property, Plant & Equipment 6 Intangible Assets 7 Financial Assets 8 Other Receivables 9 Other Assets 10 Deferred Tax Assets 3(c) TOTAL NON CURRENT ASSETS TOTAL ASSETS CURRENT LIABILITIES Trade and Other Payables 11 Financial Liabilities 12 Short-term Provisions 13 TOTAL CURRENT LIABILITIES NON CURRENT LIABILITIES Financial Liabilities 12 Unearned Income 14 Deferred Tax Liability 3(c) TOTAL NON CURRENT LIABILITIES TOTAL LIABILITIES NET ASSETS / (DEFICIENCY) EQUITY Issued Capital 15 Reserves 16 Retained Losses TOTAL EQUITY |
Consolidated June 2008 June 2007 $ $ 695 3,323 1,579,651 104,838 1,580,346 108,161 62,109 22,488 16,184,927 1,679,995 0 0 4,357,542 0 5,935,861 9,200 3,510,413 1,296,770 30,050,852 3,008,453 31,631,198 3,116,614 331,529 998,180 563,108 1,879,866 47,721 58,217 942,358 2,936,263 4,337,463 0 941,438 0 1,394,284 0 6,673,185 0 7,615,543 2,936,263 24,015,655 180,351 32,556,597 4,706,647 0 91,824 (8,540,942) (4,618,120) 24,015,655 180,351 |
Parent June 2008 June 2007 $ $ 217 3,322 22,390,729 82,820 22,390,946 86,142 58,057 17,803 1,621,342 1,679,569 1 1 0 0 18,190 8,800 3,303,032 1,237,636 5,000,622 2,943,809 27,391,568 3,029,951 327,333 824,950 563,108 1,868,906 47,858 35,589 938,299 2,729,445 3,204,132 0 0 0 0 0 3,204,132 0 4,142,431 2,729,445 23,249,137 300,506 32,556,597 4,706,647 0 91,824 (9,307,460) (4,497,965) 23,249,137 300,506 |
Parent June 2008 June 2007 $ $ 217 3,322 22,390,729 82,820 22,390,946 86,142 58,057 17,803 1,621,342 1,679,569 1 1 0 0 18,190 8,800 3,303,032 1,237,636 5,000,622 2,943,809 27,391,568 3,029,951 327,333 824,950 563,108 1,868,906 47,858 35,589 938,299 2,729,445 3,204,132 0 0 0 0 0 3,204,132 0 4,142,431 2,729,445 23,249,137 300,506 32,556,597 4,706,647 0 91,824 (9,307,460) (4,497,965) 23,249,137 300,506 |
|---|---|---|---|
| 86,142 | |||
| 17,803 1,679,569 1 0 8,800 1,237,636 |
|||
| 2,943,809 | |||
| 3,029,951 | |||
| 824,950 1,868,906 35,589 |
|||
| 2,729,445 | |||
| 0 0 0 |
|||
| 0 | |||
| 2,729,445 | |||
| 300,506 | |||
| 4,706,647 91,824 (4,497,965) |
|||
| 300,506 |
The accompanying notes form part of these financial statements
CASH FLOW STATEMENT
for the year ended 30 June 2008
| CASH FLOWS FROM OPERATING ACTIVITIES Cash receipts from operations Payments to suppliers and employees Interest received Borrowing costs paid Net Cash (Used In) / Provided by Operating Activities CASH FLOWS FROM INVESTING ACTIVITIES Payment for investments Payment for property, plant & equipment Payment for intangible assets Advances of loans to related parties Repayment of loans to related parties Net Cash (Used In) / Provided by Investing Activities CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from issue of shares Proceeds from borrowings Repayment of borrowings Cost attributed to capital raising Net Cash (Used In) / Provided by Financing Activities Net Increase/(Decrease) in Cash Held Cash at the Beginning of the Financial Year Cash at the End of the Financial Year |
Consolidated June 2008 June 2007 $ $ 545,340 190,355 (1,790,810) (1,321,388) 3,019 66 (55,179) (50,678) (1,297,630) (1,181,645) 0 0 (51,925) (20,328) (43,924) (6,366) 0 0 29,400 2,000 (66,449) (24,694) 1,930,773 797,201 100,000 300,000 (750,000) (51,401) 0 0 1,280,773 1,045,800 (83,306) (160,539) (355,391) (194,852) (438,697) (355,391) |
Parent June 2008 June 2007 $ $ 405,302 79,281 (1,965,905) (1,092,765) 3,019 66 (55,034) (49,513) (1,612,618) (1,062,931) 0 0 (50,916) (14,932) (43,023) (5,461) 326,075 (112,005) 0 0 232,136 (132,398) 1,935,740 797,201 100,000 300,000 (750,000) (51,401) 0 0 1,285,740 1,045,800 (94,742) (149,529) (344,433) (194,904) (439,175) (344,433) |
Parent June 2008 June 2007 $ $ 405,302 79,281 (1,965,905) (1,092,765) 3,019 66 (55,034) (49,513) (1,612,618) (1,062,931) 0 0 (50,916) (14,932) (43,023) (5,461) 326,075 (112,005) 0 0 232,136 (132,398) 1,935,740 797,201 100,000 300,000 (750,000) (51,401) 0 0 1,285,740 1,045,800 (94,742) (149,529) (344,433) (194,904) (439,175) (344,433) |
|---|---|---|---|
| (1,062,931) | |||
| 0 (14,932) (5,461) (112,005) 0 |
|||
| (132,398) | |||
| 797,201 300,000 (51,401) 0 |
|||
| 1,045,800 | |||
| (149,529) (194,904) |
|||
| (344,433) |
The accompanying notes form part of these financial statements
STATEMENT OF CHANGES IN EQUITY
for the year ended 30 June 2008
| CONSOLIDATED: At 1 July 2006 Profit / (Loss) for the year Share issue costs transferred to retained earnings Options exercised Issue of share capital At 30 June 2007 At 1 July 2007 Profit / (Loss) for the year Options exercised Issue of share capital At 30 June 2008 PARENT: At 1 July 2006 Profit / (Loss) for the year Share issue costs transferred to retained earnings Options exercised Issue of share capital At 30 June 2007 At 1 July 2007 Profit / (Loss) for the year Options exercised Issue of share capital At 30 June 2008 |
Share Capital Ordinary $ 3,572,839 209,921 923,887 4,706,647 4,706,647 27,849,950 32,556,597 3,572,839 209,921 923,887 4,706,647 4,706,647 27,849,950 32,556,597 |
Retained Earnings $ (3,074,091) (1,386,609) (157,420) (4,618,120) (4,618,120) (3,922,822) (8,540,942) (2,943,819) (1,396,725) (157,421) (4,497,965) (4,497,965) (4,809,495) (9,307,460) |
Option Reserves $ 100,460 (8,636) 91,824 91,824 (91,824) 0 100,460 (8,636) 91,824 91,824 (91,824) 0 |
Total $ 599,208 (1,386,609) 52,501 (8,636) 923,887 |
|---|---|---|---|---|
| 180,351 | ||||
| 180,351 (3,922,822) (91,824) 27,849,950 |
||||
| 24,015,655 | ||||
| 729,480 (1,396,725) 52,500 (8,636) 923,887 |
||||
| 300,506 | ||||
| 300,506 (4,809,495) (91,824) 27,849,950 |
||||
| 23,249,137 |
The accompanying notes form part of these financial statements
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2008
1. Statement of Significant Accounting Policies
The financial report is a general purpose financial report that has been prepared in accordance with Australian Accounting Standards, including Australian Accounting Interpretations, other authoritative pronouncements of the Australian Accounting Standards Board and the Corporations Act 2001.
The financial report has been prepared on an accruals basis and is based on historical costs modified by the revaluation of selected non-current assets, financial assets and financial liabilities for which the fair value basis of accounting has been applied.
The financial report covers Soil Sub Technologies Limited as an individual parent entity and Soil Sub Technologies Limited and controlled entity as an economic entity. Soil Sub Technologies Limited is a company limited by shares, incorporated and domiciled in Australia.
The following is a summary of the material accounting policies adopted by the economic entity in the preparation of the financial report. The accounting policies have been consistently applied, unless otherwise stated.
(a) Basis of Preparation
Soil Sub Technologies Limited and controlled entities, and Soil Sub Technologies Limited as an individual parent entity have prepared financial statements in accordance with the Australian equivalents to International Reporting Standards (AIFRS).
The accounting policies set out below have been consistently applied to all years presented.
The financial report is presented in Australian dollars.
- (b) Statement of compliance
The financial report of Soil Sub Technologies Limited and controlled entities, and Soil Sub Technologies Limited as an individual parent entity complies with all International Financial Reporting Standards (IFRS) in their entirety.
(c) Basis of consolidation
The consolidated financial statements comprise the financial statements Soil Sub Technologies Limited and its subsidiary as at 30 June each year ('the Group').
A controlled entity is any entity Soil Sub Technologies Limited has the power to control the financial and operating policies of so as to obtain benefits from its activities
The financial statements of subsidiaries are prepared for the same reporting period as the parent company, using consistent accounting policies.
Adjustments are made to bring into line any dissimilar accounting policies that may exist.
All intercompany balances and transactions, including unrealised profits arising from intra-group transactions, have been eliminated in full. Unrealised losses are eliminated unless costs cannot be recovered.
Subsidiaries are consolidated from the date on which control is transferred to the Group and cease to be consolidated from the date on which control is transferred out of the Group.
Where there is loss of control of a subsidiary, the consolidated financial statements include the results for the part of the reporting period during which Soil Sub Technologies Limited has control.
Outside interests in the equity and results of the entities that are controlled are shown as a separate item in the consolidated financial report.
(d) Borrowing costs
Borrowing costs are recognised as an expense when incurred
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2008
(e) Intangible assets
Acquired both separately and from a business combination
Intangible assets acquired separately are capitalised at cost and from a business combination are capitalised at fair value as at the date of acquisition. Following initial recognition, the cost model is applied to the class of intangible assets. The useful lives of these intangible assets are assessed to be either finite or indefinite.
Where amortisation is charged on assets with finite lives, this expense is taken to the income statement through the ‘amortisation’ line item.
Intangible assets are tested for impairment where an indicator of impairment exists and in the case of indefinite lived intangibles annually, either individually or at the cash generating unit level. Useful lives are also examined on an annual basis and adjustments, where applicable, are made on a prospective basis.
A summary of the policies applied to the Group's intangible assets is as follows:
| Patents and trademarks | Website development costs | Exclusivity Licence | |
|---|---|---|---|
| Useful lives | Finite | Finite | Finite |
| Method used | Amortised over the term of the patent and revalued to fair value where deemed appropriate |
Amortised over 2 ½ years and revalued to fair value where deemed appropriate |
Amortised over the term of the licence and revalued to fair value where deemed appropriate |
| Internally generated /Acquired | Acquired | Acquired | Acquired |
| Impairment test / Recoverable amountTesting |
Annually and where an indicator of impairment exists |
Annually and where an indicator of impairment exists |
Annually and where an indicator of impairment exists |
Gains or losses arising from derecognition of an intangible asset are measured as the difference between the net disposal proceeds and the carrying amount of the asset and are recognised in the income statement when the asset is derecognised.
(f) Impairment of assets
At each reporting date, the Group assesses whether there is any indication that an asset may be impaired. Where an indicator of impairment exists, the Group makes a formal estimate of recoverable amount. Where the carrying amount of an asset exceeds its recoverable amount the asset is considered impaired and is written down to its recoverable amount.
Recoverable amount is the greater of fair value less costs to sell and value in use. It is determined for an individual asset, unless the asset's value in use cannot be estimated to be close to its fair value less costs to sell and it does not generate cash inflows that are largely independent of those from other assets or groups of assets, in which case, the recoverable amount is determined for the cash-generating unit to which the asset belongs.
In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset.
(g) Investments
All investments are initially recognised at cost, being the fair value of the consideration given and including acquisition charges associated with the investment.
After initial recognition, investments, which are classified as held for trading and available-for-sale, are measured at fair value. Gains or losses on investments held for trading are recognised in the income statement.
Gains or losses on available-for-sale investments are recognised as a separate component of equity until the investment is sold, collected or otherwise disposed of, or until the investment is determined to be impaired, at which time the cumulative gain or loss previously reported in equity is included in the income statement.
Non-derivative financial assets with fixed or determinable payments and fixed maturity are classified as held-to-maturity when the Group has the positive intention and ability to hold to maturity. Investments intended to be held for an undefined period are not included in this classification.
Other long-term investments that are intended to be held-to-maturity, such as bonds, are subsequently measured at amortised cost using the effective interest method.
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2008
Amortised cost is calculated by taking into account any discount or premium on acquisition, over the period to maturity. For investments carried at amortised cost, gains and losses are recognised in income when the investments are derecognised or impaired, as well as through the amortisation process.
For investments that are actively traded in organised financial markets, fair value is determined by reference to Stock Exchange quoted market bid prices at the close of business on the balance sheet date.
For investments where there is no quoted market price, fair value is determined by reference to the current market value of another instrument which is substantially the same or is calculated based on the expected cash flows of the underlying net asset base of the investment.
Purchases and sales of financial assets that require delivery of assets within the time frame generally established by regulation or convention in the market place are recognised on the trade date i.e. the date that the Group commits to purchase the asset.
(h) Cash and cash equivalents
Cash and short-term deposits in the balance sheet comprise cash at bank and in hand and short-term deposits with an original maturity of three months or less.
For the purposes of the Cash Flow Statement, cash and cash equivalents consist of cash and cash equivalents as defined above, net of outstanding bank overdrafts, shown in short-term borrowings in current liabilities on the balance sheet.
(i) Interest-bearing loans and borrowings
All loans and borrowings are initially recognised at cost, being the fair value of the consideration received net of issue costs associated with the borrowing.
After initial recognition, interest-bearing loans and borrowings are subsequently measured at amortised cost using the effective interest method. Amortised cost is calculated by taking into account any issue costs, and any discount or premium on settlement.
Gains and losses are recognised in the income statement when the liabilities are derecognised and as well as through the amortisation process.
(j) Provisions
Provisions are recognised when the Group has a present obligation (legal or constructive) as a result of a past event, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation.
Where the Group expects some or all of a provision to be reimbursed, for example under an insurance contract, the reimbursement is recognised as a separate asset but only when the reimbursement is virtually certain. The expense relating to any provision is presented in the income statement net of any reimbursement.
If the effect of the time value of money is material, provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects current market assessments of the time value of money and, where appropriate, the risks specific to the liability.
Where discounting is used, the increase in the provision due to the passage of time is recognised as a finance cost.
(k) Revenue
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured. The following specific recognition criteria must also be met before revenue is recognised:
Interest
Revenue is recognised as the interest accrues (using the effective interest method, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial instrument) to the net carrying amount of the financial asset.
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2008
- (l) Income Tax
The charge for current income tax expense is based on the profit for the year adjusted for any non-assessable or disallowed items. It is calculated using the tax rates that have been enacted or are substantially enacted by the balance sheet date.
Deferred income tax is provided on all temporary differences at the balance sheet date between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes.
Deferred income tax liabilities are recognised for all taxable temporary differences:
-
except where the deferred income tax liability arises from the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss; and
-
in respect of taxable temporary differences associated with investments in subsidiaries, associates and interests in joint ventures, except where the timing of the reversal of the temporary differences can be controlled and it is probable that the temporary differences will not reverse in the foreseeable future.
Deferred income tax assets are recognised for all deductible temporary differences, carry-forward of unused tax assets and unused tax losses, to the extent that it is probable that taxable profit will be available against which the deductible temporary differences, and the carry-forward of unused tax assets and unused tax losses can be utilised:
-
except where the deferred income tax asset relating to the deductible temporary difference arises from the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss; and
-
in respect of deductible temporary differences associated with investments in subsidiaries, associates and interests in joint ventures, deferred tax assets are only recognised to the extent that it is probable that the temporary differences will reverse in the foreseeable future and taxable profit will be available against which the temporary differences can be utilised.
The carrying amount of deferred income tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow all or part of the deferred income tax asset to be utilised.
Deferred income tax assets and liabilities are measured at the tax rates that are expected to apply to the year when the asset is realised or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted at the balance sheet date.
Income taxes relating to items recognised directly in equity are recognised in equity and not in the income statement.
- (m) Goods and Services Tax (GST)
Revenues, expenses and assets are recognised net of the amount of GST except:
-
where the GST incurred on a purchase of goods and services is not recoverable from the taxation authority, in which case the GST is recognised as part of the cost of acquisition of the asset or as part of the expense item as applicable; and
-
receivables and payables are stated with the amount of GST included.
The net amount of GST recoverable from, or payable to, the taxation authority is included as part of receivables or payables in the balance sheet.
Cash flows are included in the Cash Flow Statement on a gross basis and the GST component of cash flows arising from investing and financing activities, which is recoverable from, or payable to, the taxation authority are classified as operating cash flows.
Commitments and contingencies are disclosed net of the amount of GST recoverable from, or payable to, the taxation authority.
NOTES TO THE FINANCIAL STATEMENTS for the year ended 30 June 2008
(n) Comparative Figures
Where required by Accounting Standards comparative figures have been adjusted to conform with changes in presentation for the current financial year.
(o) Going Concern
The financial statements have been prepared on a going concern basis. The ability of the company to continue operations as a going concern and pay its debts as and when they fall due is dependent on the continued support of the company’s guarantor and/or the capital raising initiatives undertaken by the directors.
(p) Property, Plant and Equipment
Each class of property, plant and equipment is carried at cost or fair value less, where applicable, any accumulated depreciation and impairment losses.
Plant and equipment
Plant and equipment are measured on the cost basis.
The carrying amount of plant and equipment is reviewed annually by directors to ensure it is not in excess of the recoverable amount from these assets. The recoverable amount is assessed on the basis of the expected net cash flows that will be received from the asset’s employment and subsequent disposal. The expected net cash flows have been discounted to their present values in determining recoverable amounts.
The cost of fixed assets constructed within the economic entity includes the cost of materials, direct labour, borrowing costs and an appropriate proportion of fixed and variable overheads.
Subsequent costs are included in the asset’s carrying amount or recognised as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the group and the cost of the item can be measured reliably. All other repairs and maintenance are charged to the income statement during the financial period in which they are incurred.
Increases in the carrying amount arising on revaluation of land and buildings are credited to a revaluation reserve in equity. Decreases that offset previous increases of the same asset are charged against fair value reserves directly in equity; all other decreases are charged to the income statement. Each year the difference between depreciation based on the revalued carrying amount of the asset charged to the income statement and depreciation based on the asset’s original cost is transferred from the revaluation reserve to retained earnings.
Depreciation
The depreciable amount of all fixed assets including building and capitalised lease assets, but excluding freehold land, is depreciated on a straight-line basis over their useful lives to the economic entity commencing from the time the asset is held ready for use. Leasehold improvements are depreciated over the shorter of either the unexpired period of the lease or the estimated useful lives of the improvements.
The depreciation rates used for each class of depreciable assets are:
Plant & Equipment 15% - 100%
The assets’ residual values and useful lives are reviewed, and adjusted if appropriate, at each balance sheet date.
An asset’s carrying amount is written down immediately to its recoverable amount if the asset’s carrying amount is greater than its estimated recoverable amount.
Gains and losses on disposals are determined by comparing proceeds with the carrying amount. These gains and losses are included in the income statement. When revalued assets are sold, amounts included in the revaluation reserve relating to that asset are transferred to retained earnings.”
(q) Leases
Leases of fixed assets where substantially all the risks and benefits incidental to the ownership of the asset, but not the legal ownership that is transferred to entities in the economic entity, are classified as finance leases.
Finance leases are capitalised by recording an asset and a liability at the lower of the amounts equal to the fair value of the leased property or the present value of the minimum lease payments, including any guaranteed residual values. Lease payments are allocated between the reduction of the lease liability and the lease interest expense for the period.
Leased assets are depreciated on a straight-line basis over the shorter of their estimated useful lives or the lease term.
Lease payments for operating leases, where substantially all the risks and benefits remain with the lessor, are charged as expenses in the periods in which they are incurred.
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2008
Lease incentives under operating leases are recognised as a liability and amortised on a straight-line basis over the life of the lease term.”
- (r) Financial Instruments
Recognition
Financial instruments are initially measured at cost on trade date, which includes transaction costs, when the related contractual rights or obligations exist. Subsequent to initial recognition these instruments are measured as set out below.
Financial assets at fair value through profit and loss
A financial asset is classified in this category if acquired principally for the purpose of selling in the short term or if so designated by management and within the requirements of AASB 139: Recognition and Measurement of Financial Instruments. Derivatives are also categorised as held for trading unless they are designated as hedges. Realised and unrealised gains and losses arising from changes in the fair value of these assets are included in the income statement in the period in which they arise.
Loans and receivables
Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market and are stated at amortised cost using the effective interest rate method.
Held-to-maturity investments
These investments have fixed maturities, and it is the group’s intention to hold these investments to maturity. Any heldto-maturity investments held by the group are stated at amortised cost using the effective interest rate method.
Available-for-sale financial assets
Available-for-sale financial assets include any financial assets not included in the above categories. Available-for-sale financial assets are reflected at fair value. Unrealised gains and losses arising from changes in fair value are taken directly to equity.
Financial liabilities
Non-derivative financial liabilities are recognised at amortised cost, comprising original debt less principal payments and amortisation.
Derivative instruments
Derivative instruments are measured at fair value. Gains and losses arising from changes in fair value are taken to the income statement unless they are designated as hedges.
Fair value
Fair value is determined based on current bid prices for all quoted investments. Valuation techniques are applied to determine the fair value for all unlisted securities, including recent arm’s length transactions, reference to similar instruments and option pricing models.
Impairment
At each reporting date, the group assess whether there is objective evidence that a financial instrument has been impaired. In the case of available-for-sale financial instruments, a prolonged decline in the value of the instrument is considered to determine whether an impairment has arisen. Impairment losses are recognised in the income statement.
(s) Employee Benefits
Provision is made for the company’s liability for employee benefits arising from services rendered by employees to balance date. Employee benefits that are expected to be settled within one year have been measured at the amounts expected to be paid when the liability is settled, plus related on-costs. Employee benefits payable later than one year have been measured at the present value of the estimated future cash outflows to be made for those benefits.
(t) Government Grants
Government grants are recognised at fair value where there is reasonable assurance that the grant will be received and all grant conditions will be met. Grants relating to expense items are recognised as income over the periods necessary to match the grant to the costs they are compensating. Grants relating to assets are credited to deferred income at fair value and are credited to income over the expected useful life of the asset on a straight-line basis.”
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2008
(u) Foreign Currency Transactions and Balances
Functional and presentation currency
The functional currency of each of the group’s entities is measured using the currency of the primary economic environment in which that entity operates. The consolidated financial statements are presented in Australian dollars which is the parent entity’s functional and presentation currency.
Transaction and balances
Foreign currency transactions are translated into functional currency using the exchange rates prevailing at the date of the transaction. Foreign currency monetary items are translated at the year-end exchange rate. Non-monetary items measured at historical cost continue to be carried at the exchange rate at the date of the transaction. Non-monetary items measured at fair value are reported at the exchange rate at the date when fair values were determined.
Exchange differences arising on the translation of monetary items are recognised in the income statement, except where deferred in equity as a qualifying cash flow or net investment hedge.
Exchange differences arising on the translation of non-monetary items are recognised directly in equity to the extent that the gain or loss is directly recognised in equity, otherwise the exchange difference is recognised in the income statement.
(v) Critical Accounting Estimates and Judgements
The directors evaluate estimates and judgments incorporated into the financial report based on historical knowledge and best available current information. Estimates assume a reasonable expectation of future events and are based on current trends and economic data, obtained both externally and within the group.
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2008
| 2. Revenue and Expenses (a) Other Income: Interest revenue from other persons Foreign Exchange Gain Grants Research Fee Other Income (b) Expenses: Finance Cost: - external Rental expenses on operating leases Transaction costs 3. Taxation a. Major components of income tax expense for the years ended 30 June 2008 and 30 June 2007 are: INCOME STATEMENT Current income tax charge Deferred tax expense relating to the origination and reversal of temporary differences Income tax expense report in income statement b. A reconciliation of income tax expense applicable to accounting profit before income tax at the statutory income tax rate to income tax expense at the Group's effective income tax rate for the 30 June 2008 (30%) to 2007 (30%) is as follows: Accounting profit / (loss) before tax Tax at the applicable tax rate of 30% (2007: 30%) Tax effect of expenses that are not deductible in determining taxable profit Tax effect of Income that is assessable in determining taxable profit but excluded from accounting profit Tax effect of expenses that are deductible in determining taxable profit but excluded from accounting profit Income tax reported in the current income tax |
Consolidated June 2008 June 2007 $ $ |
Consolidated June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
|---|---|---|---|---|
| 219,184 0 12,394 0 8,325 239,903 697,763 62,490 9,201 0 (819,359) (819,359) (4,742,181) (1,422,654) 614,483 0 (11,188) (819,359) |
65 47 57,531 32,616 0 90,259 380,838 26,516 84,201 0 (659,766) (659,766) (2,046,375) (613,913) (31,641) 0 (14,212) (659,766) |
3,019 284 0 0 0 3,303 664,431 62,490 9,201 0 (2,065,396) (2,065,396) (6,874,891) (2,062,467) 8,259 0 (11,188) (2,065,396) |
65 47 0 0 0 |
|
| 112 | ||||
| 380,838 | ||||
| 26,516 84,201 |
||||
| 0 (642,239) |
||||
| (642,239) | ||||
| (2,038,964) | ||||
| (611,690) (16,337) 0 (14,212) |
||||
| (642,239) |
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2008
| 3. Taxation(CONTINUED) c. DEFERRED INCOME TAX Deferred income tax liabilities Accrued Income Gains due under contract of sales Gross deferred income tax liabilities Deferred income tax assets Accrued Expenses Provisions Losses available for offset against future taxable income Under-provision for income tax in prior years Gross deferred income tax assets d. Reconciliations Gross Movements The overall movement in the deferred tax account is as follows: Opening Balance (Charged)/credit to income statement (Charged)/credit to equity Under-provision for income tax in prior years Closing Balance Deferred Tax Assets The overall movement in the deferred asset tax account is as follows: Accruals and Provisions Opening Balance (Charged)/credit to income statement (Charged)/credit to equity Under-provision for income tax in prior years Closing Balance Deferred Tax Liabilities The overall movement in the deferred liability tax account is as follows: Opening Balance (Credit)/charged to income statement (Credit)/charged to equity Under-provision for income tax in prior years Closing Balance |
Consolidated June 2008 June 2007 $ $ |
Consolidated June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ 0 0 0 0 0 0 21,582 31,905 0 100,502 3,281,450 1,105,229 0 0 3,303,032 1,237,636 1,237,636 595,396 2,065,396 642,240 0 0 0 0 3,303,032 1,237,636 1,237,636 595,396 2,065,396 642,240 0 0 0 0 3,303,032 1,237,636 0 0 0 0 0 0 0 0 0 0 |
Parent June 2008 June 2007 $ $ 0 0 0 0 0 0 21,582 31,905 0 100,502 3,281,450 1,105,229 0 0 3,303,032 1,237,636 1,237,636 595,396 2,065,396 642,240 0 0 0 0 3,303,032 1,237,636 1,237,636 595,396 2,065,396 642,240 0 0 0 0 3,303,032 1,237,636 0 0 0 0 0 0 0 0 0 0 |
Parent June 2008 June 2007 $ $ 0 0 0 0 0 0 21,582 31,905 0 100,502 3,281,450 1,105,229 0 0 3,303,032 1,237,636 1,237,636 595,396 2,065,396 642,240 0 0 0 0 3,303,032 1,237,636 1,237,636 595,396 2,065,396 642,240 0 0 0 0 3,303,032 1,237,636 0 0 0 0 0 0 0 0 0 0 |
|---|---|---|---|---|---|
| 108,000 1,286,284 1,394,284 129,541 0 3,380,872 0 3,510,413 1,296,770 819,359 0 0 2,116,129 1,296,770 2,213,643 0 0 3,510,413 0 (1,394,284) 0 0 (1,394,284) |
0 0 0 49,694 0 1,247,076 0 1,296,770 626,439 659,766 0 10,565 1,296,770 626,439 659,766 0 10,565 1,296,770 0 0 0 0 0 |
0 0 0 21,582 0 3,281,450 0 3,303,032 1,237,636 2,065,396 0 0 3,303,032 1,237,636 2,065,396 0 0 3,303,032 0 0 0 0 0 |
|||
| 0 | |||||
| 31,905 100,502 1,105,229 0 |
|||||
| 1,237,636 | |||||
| 595,396 642,240 0 0 1,237,636 595,396 642,240 0 0 1,237,636 0 0 0 0 0 |
|||||
for the year ended 30 June 2008
NOTES TO THE FINANCIAL STATEMENTS
4. Cash and Cash Equivalents
| . Cash and Cash Equivalents Cash on deposit Cash at bank and in hand earns interest at floating rates based on daily bank deposit rates. RECONCILIATION OF CASH For the purposes of the Cash Flow Statement, cash and cash equivalents comprise the following at 30 June 2008 and 2007: Cash on deposit Bank Overdraft RECONCILIATION NET PROFIT AFTER TAX TO THE NET CASH FLOW FROM OPERATIONS Net Profit Adjustments for: Amortisation & Depreciation Foreign Exchange Gains Impairment Expense Interest Capitalised Transaction Costs Expense Share Based Payments Expense Licence Fee Unearned Interest Foreign Exchange Loss on Licence Fee Changes in assets and liabilities: (Increase)/decrease in prepayments (Increase)/decrease in trade and other receivables (Increase)/decrease in loans to related parties (Increase)/decrease in other receivables (Increase)/decrease in deferred income tax assets (Increase)/decrease in other assets Increase/(decrease) in trade and other payables Increase/(decrease) in deferred income tax liabilities Increase/(decrease) in provisions Increase/(decrease) in other liabilities Net cash flow from operations |
Consolidated June 2008 June 2007 $ $ |
Consolidated June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ 217 3,322 217 3,322 (439,392) (347,755) (439,175) (344,433) (4,809,495) (1,396,725) 111,911 106,115 0 0 335,008 112,005 517,393 374,607 923,617 52,500 2,953,048 118,050 0 0 0 0 (284) 0 0 5,000 0 (8,889) (309,515) 132,335 (530) (2,065,396) (642,240) (9,390) (7,590) 595,880 208,469 0 0 12,270 16,297 0 0 (1,612,618) (1,062,931) |
Parent June 2008 June 2007 $ $ 217 3,322 217 3,322 (439,392) (347,755) (439,175) (344,433) (4,809,495) (1,396,725) 111,911 106,115 0 0 335,008 112,005 517,393 374,607 923,617 52,500 2,953,048 118,050 0 0 0 0 (284) 0 0 5,000 0 (8,889) (309,515) 132,335 (530) (2,065,396) (642,240) (9,390) (7,590) 595,880 208,469 0 0 12,270 16,297 0 0 (1,612,618) (1,062,931) |
Parent June 2008 June 2007 $ $ 217 3,322 217 3,322 (439,392) (347,755) (439,175) (344,433) (4,809,495) (1,396,725) 111,911 106,115 0 0 335,008 112,005 517,393 374,607 923,617 52,500 2,953,048 118,050 0 0 0 0 (284) 0 0 5,000 0 (8,889) (309,515) 132,335 (530) (2,065,396) (642,240) (9,390) (7,590) 595,880 208,469 0 0 12,270 16,297 0 0 (1,612,618) (1,062,931) |
||
|---|---|---|---|---|---|---|---|
| 3,323 3,323 (358,714) (355,391) (1,386,609) 107,548 0 (2,000) 364,043 52,500 118,050 0 0 0 5,000 (11,315) 0 (7,088) (659,767) (7,590) 233,813 0 11,676 94 (1,181,645) |
217 217 (439,392) (439,175) (4,809,495) 111,911 0 335,008 517,393 923,617 2,953,048 0 0 (284) 0 0 (309,515) 132,335 (2,065,396) (9,390) 595,880 0 12,270 0 (1,612,618) |
||||||
| (344,433) | |||||||
| (1,396,725) 106,115 0 112,005 374,607 52,500 118,050 0 0 0 5,000 (8,889) (530) (642,240) (7,590) 208,469 0 16,297 0 (1,062,931) |
|||||||
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2008
| 5. Trade and Other Receivables Consolidated June 2008 June 2007 $ $ CURRENT Trade debtors 15,029 0 Other debtors 328,161 99,080 Licence Fee Receivable 871,508 0 Accrued Income 360,000 0 Fringe benefits tax 0 4,618 Related party receivables Director related entities 4,953 34,352 Wholly-owned subsidiary 0 0 Less: Accumulated Impairment 0 (33,212) 1,579,651 104,838 Trade and other receivables are non-interest bearing. |
Consolidated June 2008 June 2007 $ $ |
Consolidated June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
|---|---|---|---|---|
| 0 99,080 0 0 4,618 34,352 0 (33,212) 104,838 |
0 245,066 0 0 0 34,352 22,111,311 0 22,390,729 |
0 81,680 0 0 0 34,352 301,796 (335,008) |
||
| 82,820 | ||||
| 6. Property, Plant & Equipment Plant & Equipment Less Accumulated Depreciation (a)Movements in carrying amounts |
82,081 (19,972) 62,109 |
30,157 (7,669) 22,488 |
75,673 (17,616) 58,057 |
24,758 (6,955) |
|---|---|---|---|---|
| 17,803 | ||||
| Consolidated Entity Balance at 1 July 2007 of the year Additions Disposals Depreciation expense Carrying Value at 30 June 2008 |
Plant & Equipment $ |
Total $ |
|---|---|---|
| 22,488 51,924 0 (12,303) 62,109 |
7,910 20,331 0 (5,753) |
|
| 22,488 |
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2008
| 7. Intangible Assets PATENTS AND LICENCES At cost Accumulated amortisation WEB SITE DEVELOPMENT COSTS At cost Accumulated amortisation EXCLUSIVITY LICENCE At cost Accumulated amortisation Total Intangibles Consolidated Entity: Reporting period ended 30 June 2007: At 1 July 2006 net of accumulated amortisation Additions Amortisation At 30 June 2007 net of accumulated amortisation Reporting period ended 30 June 2008: At 1 July 2007 net of accumulated amortisation Additions Amortisation At 30 June 2008 net of accumulated amortisation |
Consolidated June 2008 June 2007 $ $ |
Consolidated June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
|---|---|---|---|---|
| 1,994,658 (374,145) 1,620,513 9,330 (8,289) 1,041 16,000,000 (1,436,627) 14,563,373 16,184,927 Patents & Licences $ |
1,951,849 (275,645) 1,676,204 9,330 (5,539) 3,791 0 0 0 1,679,995 Web Site Costs $ |
1,994,446 (374,145) 1,620,301 9,330 (8,289) 1,041 0 0 0 1,621,342 Exclusivity Licence $ |
1,951,423 (275,645) |
|
| 1,675,778 | ||||
| 9,330 (5,539) |
||||
| 3,791 | ||||
| 0 0 |
||||
| 0 | ||||
| 1,679,569 | ||||
| Total $ |
||||
| 1,772,874 (1,066) (95,604) 1,676,204 1,676,204 43,024 (98,715) 1,620,513 |
2,949 4,409 (3,567) 3,791 3,791 0 (2,750) 1,041 |
0 0 0 0 0 16,000,000 (1,436,627) 14,563,373 |
1,775,823 3,343 (99,171) |
|
| 1,679,995 | ||||
| 1,679,995 16,043,024 (1,538,092) |
||||
| 16,184,927 |
No impairment loss was charged for continuing operations in the year ended 30 June 2008.
| . Financial Assets NON-CURRENT Unlisted investments, at cost - Shares in controlled entities . Other Receivables NON-CURRENT Licence Fee Receivable |
Consolidated June 2008 June 2007 $ $ |
Consolidated June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
|---|---|---|---|---|
| 0 4,357,542 |
0 0 |
1 0 |
1 | |
| 0 |
8. Financial Assets
9. Other Receivables
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2008
| 10. Other Non Current Assets Security Bonds Trade Mark Application Exclusivity Licence Costs At Cost Accumulated amortisation Consolidated Entity: Reporting period ended 30 June 2007: At 1 July 2006 net of accumulated amortisation Additions Amortisation At 30 June 2007 net of accumulated amortisation Reporting period ended 30 June 2008: At 1 July 2007 net of accumulated amortisation Additions Amortisation At 30 June 2008 net of accumulated amortisation 11. Trade and Other Payables CURRENT Unsecured Liabilities Sundry creditors and accrued expenses |
Consolidated June 2008 June 2007 $ $ |
Consolidated June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
|
|---|---|---|---|---|---|
| 18,190 1,300 6,500,000 (583,629) 5,916,371 5,935,861 331,529 |
8,800 400 0 0 |
18,190 0 0 0 0 18,190 Exclusivity Licence Costs $ |
8,800 0 0 0 |
||
| 0 | 0 | ||||
| 9,200 | 8,800 | ||||
| Total $ |
|||||
| 0 0 0 0 0 6,500,000 (583,629) 5,916,371 327,333 |
0 0 0 |
||||
| 0 | |||||
| 0 6,500,000 (583,629) |
|||||
| 5,916,371 | |||||
| 998,180 | 824,950 |
Trade payables are non-interest bearing and are normally settled on 30-day terms. Other payables are non-interest bearing.
The net of GST payable and GST receivable is remitted to the appropriate tax body on a quarterly basis.
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2008
| 12. Financial Liabilities CURRENT Secured Borrowings Unsecured Borrowings NON-CURRENT Secured Borrowings Unsecured Borrowings 13. Provisions CURRENT Employee entitlements Provision for employee entitlements: Balance at 1 July 2007 Arising during the reporting period Balance at 30 June 2008 Number of employees at year end |
Consolidated June 2008 June 2007 $ $ |
Consolidated June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
|
|---|---|---|---|---|---|
| 424,580 138,528 563,108 840,413 3,497,050 4,337,463 4,900,571 47,721 58,217 (10,496) 47,721 3 |
1,110,785 769,081 1,879,866 0 0 0 1,879,866 58,217 41,919 16,298 58,217 1 |
424,580 138,528 563,108 840,413 2,363,719 3,204,132 3,767,240 47,858 35,589 12,269 47,858 2 |
1,099,825 769,081 1,868,906 0 0 0 1,868,906 35,589 19,291 16,298 35,589 1 |
| A provision has been recognised for employee entitlements relating to annual leave. The measurement and recognition | A provision has been recognised for employee entitlements relating to annual leave. The measurement and recognition | A provision has been recognised for employee entitlements relating to annual leave. The measurement and recognition | A provision has been recognised for employee entitlements relating to annual leave. The measurement and recognition | |
|---|---|---|---|---|
| criteria relating to employee benefits have been included in the significant accounting polices note to this report. | ||||
| 14. Unearned Income | ||||
| NON-CURRENT | ||||
| Unearned Revenue | 250,000 | 0 | 0 | 0 |
| Unearned Interest Income | 691,438 | 0 | 0 | 0 |
| 941,438 | 0 | 0 | 0 |
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2008
| 15. Issued Capital 87,712,974 (2007: 53,240,292) Fully paid ordinary shares Less: Listing costs (a) Ordinary Shares Movement in ordinary shares on issue At the beginning of the reporting period Issued on 7 July 2006 for cash of $1.25 each Issued on 17 August 2006 for cash of $0.01 Issued on 17 August 2006 for cash of $1.00 Issued on 17 August 2006 for cash of $1.25 Issued on 22 August 2006 for cash of $0.01 Issued on 10 October 2006 for cash of $1.00 Issued on 12 October 2006 for cash of $0.01 Issued on 12 October 2006 for cash of $1.00 Issued on 27 October 2006 for cash of $1.25 Issued on 24 January 2007 for cash of $0.45 Issued on 31 January 2007 for cash of $0.45 Issued on 16 March 2007 for cash of $0.01 Issued on 30 March 2007 for cash of $0.40 Issued on 30 March 2007 for cash of $0.50 Issued on 5 May 2007 for cash of $0.50 Issued on 5 May 2007 for cash of $0.01 Issued on 9 May 2007 for cash of $0.50 Issued on 15 June 2007 for cash of $0.01 Issued on 22 June 2007 for cash of $0.65 Issued on 29 June 2007 for cash of $0.60 Issued on 19 July 2007 for cash of $0.50 Issued on 19 July 2007 for non-cash of $0.50 Issued on 23 July 2007 for cash of $0.50 Issued on 1 August 2007 for cash of $0.50 Issued on 7 August 2007 for cash of $0.01 Issued on 7 August 2007 for cash of $0.50 Issued on 7 August 2007 for non-cash of $0.50 Issued on 7 August 2007 for non-cash of $1.00 Issued on 10 August 2007 for cash of $0.01 Issued on 10 August 2007 for cash of $0.50 Issued on 27 August 2007 for cash of $0.01 Issued on 27 August 2007 for cash of $0.50 Issued on 19 September 2007 for cash of $0.50 Issued on 19 September 2007 for cash of $0.60 Issued on 19 September 2007 for cash of $0.65 Issued on 26 September 2007 for cash of $0.50 Issued on 26 September 2007 for cash of $0.65 Issued on 26 September 2007 for non-cash of $1.00 Issued on 23 October 2007 for cash of $0.50 Issued on 23 October 2007 for non-cash of $0.50 Issued on 26 October 2007 for non-cash of $0.50 Issued on 30 November 2007 for cash of $0.50 Issued on 5 December 2007 for cash of $0.50 Issued on 11 December 2007 for cash of $0.50 Issued on 21 January 2008 for cash of $0.50 Issued on 14 March 2008 for cash of $0.50 Issued on 14 March 2008 for cash of $0.80 Issued on 14 March 2008 for cash of $1.00 Issued on 12 May 2008 for cash of $0.25 Issued on 18 June 2008 for cash of $0.25 Issued on 18 June 2008 for cash of $0.50 Issued on 18 June 2008 for non-cash of $0.65 Issued on 18 June 2008 for non-cash of $0.80 Issued on 18 June 2008 for non-cash of $1.00 At 30 June 2008 |
Consolidated June 2008 June 2007 $ $ |
Consolidated June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
|---|---|---|---|---|
| 32,707,528 (150,931) 32,556,597 No. |
4,706,647 0 4,706,647 No. |
32,707,528 (150,931) 32,556,597 No. |
4,706,647 0 |
|
| 4,706,647 | ||||
| No. | ||||
| 53,240,292 - - - - - - - - - - - - - - - - - - - - 130,000 2,500 100,000 54,000 8,601 30,000 1,100,000 21,000,000 6,150 230,000 2,343 6,000 139,225 35,000 150,000 139,000 50,000 10,000 890,000 325,000 6,025,891 580,000 76,000 20,000 200,000 410,000 757,256 376,200 800,000 600,000 50,000 16,922 7,594 145,000 87,712,974 |
51,682,692 20,000 8,300 50,000 4,000 2,150 50,000 2,150 200,000 24,000 60,000 135,000 4,000 562,000 200,000 10,000 4,000 20,000 2,000 150,000 50,000 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 53,240,292 |
53,240,292 - - - - - - - - - - - - - - - - - - - - 130,000 2,500 100,000 54,000 8,601 30,000 1,100,000 21,000,000 6,150 230,000 2,343 6,000 139,225 35,000 150,000 139,000 50,000 10,000 890,000 325,000 6,025,891 580,000 76,000 20,000 200,000 410,000 757,256 376,200 800,000 600,000 50,000 16,922 7,594 145,000 87,712,974 |
51,682,692 20,000 8,300 50,000 4,000 2,150 50,000 2,150 200,000 24,000 60,000 135,000 4,000 562,000 200,000 10,000 4,000 20,000 2,000 150,000 50,000 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - |
|
| 53,240,292 |
NOTES TO THE FINANCIAL STATEMENTS
for the year ended 30 June 2008
16. Reserves
Option reserve
The option reserve is used to record the issue of options available to be excised for ordinary shares. On the 11 March 2005, 1,962,753 options were granted at a premium of $750,000 to RRA Enterprises Limited (formerly FI Ventures Limited), a related party, to accept ordinary shares at an exercise price of $0.01 each. Options outstanding are exercisable within 45 days of the company listing on an approved stock exchange. The company listed on the Australian Securities Exchange on 27 March 2008 – outstanding options expired 45 days later on 11 May 2008. Details of options exercised and outstanding are as follows:
| Options outstanding at 1 July 2007 Exercised on 7 August 2007 Exercised on 10 August 2007 Exercised on 27 August 2007 Expired on 11 May 2008 Options outstanding at 30 June 2008 |
240,303 |
|---|---|
| 8,601 6,150 2,343 223,209 0 |
17. Commitments and Contingencies
The minimum commitments contracted for at reporting date, but not provided for are as follows:
| Within one year: Related party Other entities After one year but not more than five years: Related party |
Consolidated June 2008 June 2007 $ $ |
Consolidated June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
Parent June 2008 June 2007 $ $ |
|---|---|---|---|---|
| 120,000 0 100,000 220,000 |
870,000 3,250,000 220,000 4,340,000 |
120,000 0 100,000 220,000 |
870,000 3,250,000 220,000 |
|
| 4,340,000 |
All contracted expenditure is cancellable without penalty with a minimum of 90 days notice by either the contractor or the Company.
As a result of a sub-licence agreement signed after 30 June 2007 Soil Sub Technologies Limited was committed to the payment of an introduction fee of $2,500,000 to an unrelated party and success fees of $750,000 each to a related party and another unrelated party. These payments were made prior to 30 June 2008.
There are no contingent liabilities at balance date.
18. Related Party Disclosure
The consolidated financial statements include the financial statements of Soil Sub Technologies Limited and the subsidiaries listed in the following table.
| Nutrimix Distribution Pty Limited | % Equity interest Country of Incorporation June 2008 June 2007 |
Investment ($) June 2008 June 2007 |
Investment ($) June 2008 June 2007 |
|---|---|---|---|
| Australia 100% 100% |
1 1 |
1 | |
| 1 |
Soil Sub Technologies Limited is the ultimate Australian parent company.
19. Segment Reporting
The economic entity operates predominantly in one business and geographical segment being the manufacture of soil substitutes throughout Australia.