Intelligent
Communication Enterprise Corporation
|
||||
(Exact
name of registrant as specified in its charter)
|
||||
Pennsylvania
|
0-10822
|
25-1229323
|
||
(State
or other jurisdiction of
|
(Commission
File Number)
|
(IRS
Employer
|
||
incorporation
or organization)
|
Identification
No.)
|
|||
13
Spottiswoode Park Road
|
||||
Singapore
|
088640
|
|||
(Address
of principal executive offices)
|
(Zip
code)
|
|||
Registrant’s
telephone number, including area code:
|
011-65
6324-0225
|
|||
n/a
|
||||
(Former
name or former address, if changed since last
report)
|
¨
|
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))
|
Unaudited
pro forma condensed balance sheet of Intelligent
Communication
Enterprise Corporation as at December 31, 2009
|
F-10
|
Unaudited
pro forma condensed statement of operations
for
the year ended December 31, 2009
|
F-11
|
Notes
to the unaudited pro forma condensed consolidated balance
sheet
and unaudited pro forma condensed statement of operations
|
F-12
|
Exhibit
Number*
|
Title
of Document
|
Location
|
||
2
|
Plan
of Acquisition, Reorganization, Arrangement, Liquidation, or
Succession
|
|||
2.01
|
Stock
Purchase Agreement between Intelligent Communication Enterprise
Corporation and Whitefields Capital Limited entered January 20,
2010
|
Incorporated
by reference from the Current Report on Form 8-K filed January 25,
2010
|
||
99
|
Miscellaneous
|
|||
99.01
|
Press
release dated January 25, 2010
|
Incorporated
by reference from the Current Report on Form 8-K filed January 25,
2010
|
*
|
All
exhibits are numbered with the number preceding the decimal indicating the
applicable SEC reference number in Item 601 and the number following the
decimal indicating the sequence of the particular
document.
|
INTELLIGENT COMMUNICATION
ENTERPRISE CORPORATION
|
||
Registrant
|
||
Date:
April 5, 2010
|
By:
|
/s/
Kenneth G.C. Telford
|
Kenneth
G.C. Telford
|
||
Chief
Financial Officer
|
Rapport de contrôle |
à l’Assemblée générale des |
actionnaires de |
SOLESYS S.A. |
1018 LAUSANNE |
Lausanne,
le 29 mars 2010
|
Fiduciaire
J.-C. Dubois Sàrl
|
SOLESYS
S.A., LAUSANNE
|
|||
BILAN
AU 31 DECEMBRE 2009
|
|||
Exercice
|
|||
ACTIF
|
précédent
|
||
CHF
|
CHF
|
||
Actifs
circulants
|
|||
Caisse
|
23,211.85
|
25,240.65
|
|
CCP
|
492.87
|
22,342.87
|
|
Banque
|
6,016.56
|
319,982.18
|
|
Débiteurs
|
74,157.50
|
-
|
|
Débiteurs
divers
|
298,718.42
|
267,086.22
|
|
c/c
actionnaire
|
136,389.96
|
69,200.06
|
|
Actifs
transitoires
|
4,660.67
|
6,841.52
|
|
543,647.83
|
710,693.50
|
||
Actifs
immobilisés
|
|||
Machines
de bureau, informatique
|
14,900.00
|
18,220.00
|
|
Véhicule
|
25,600.00
|
36,600.00
|
|
40,500.00
|
54,820.00
|
||
Total
de l'actif
|
584,147.83
|
765,513.50
|
|
PASSIF
|
|||
Fonds
étrangers à court terme
|
|||
CCP
|
-
|
-
|
|
Banque
|
17.24
|
14.25
|
|
Créanciers
|
337,920.75
|
361,158.17
|
|
Passifs
transitoires
|
171,006.35
|
239,194.75
|
|
TVA
|
99,407.33
|
46,655.25
|
|
608,351.67
|
647,022.42
|
||
Fonds
propres
|
|||
Capital-actions
|
100,000.00
|
100,000.00
|
|
Bénéfice/-perte
reporté
|
18,491.08
|
9,440.67
|
|
Bénéfice/-perte
de l'exercice
|
(142,694.92)
|
9,050.41
|
|
(24,203.84)
|
118,491.08
|
||
Total
du passif
|
584,147.83
|
765,513.50
|
SOLESYS
S.A., LAUSANNE
|
|||
COMPTE
DE PROFITS ET PERTES DE L'EXERCICE 2009
|
|||
Exercice
|
|||
PRODUITS
|
précédent
|
||
CHF
|
CHF
|
||
Chiffre
d'affaires net
|
338,127.74
|
1,020,350.77
|
|
Intérêts
|
18,600.00
|
11,084.25
|
|
Produits
divers
|
326.71
|
5,392.69
|
|
357,054.45
|
1,036,827.71
|
||
CHARGES
|
|||
Consommation
de matériel
|
19,298.15
|
162,991.45
|
|
Sous-traitance
|
36,785.12
|
291,581.29
|
|
Salaires
|
293,133.80
|
381,876.00
|
|
Charges
sociales
|
36,953.25
|
48,849.35
|
|
Frais
divers de personnel
|
1,286.90
|
-
|
|
Frais
de locaux
|
6,279.55
|
10,840.55
|
|
Frais
d'administration
|
2,115.10
|
3,628.05
|
|
Téléphones
et fax
|
7,938.92
|
11,076.37
|
|
Frais
de véhicules
|
19,642.50
|
16,921.25
|
|
Frais
de voyage
|
20,249.99
|
-
|
|
Frais
de représentation
|
6,613.18
|
1,958.30
|
|
Honoraires
|
21,418.00
|
26,074.60
|
|
Intérets
et frais bancaires
|
685.11
|
1,193.04
|
|
Amortissement
machines de bureau et informatique
|
10,191.25
|
10,310.25
|
|
Amortissement
véhicule
|
11,000.00
|
15,620.00
|
|
Impôts
|
4,147.35
|
5,697.32
|
|
Perte
de change
|
2,011.20
|
39,159.48
|
|
499,749.37
|
1,027,777.30
|
||
Bénéfice/-perte
de l'exercice
|
(142,694.92)
|
9,050.41
|
SOLESYS
S.A., LAUSANNE
|
||
ANNEXE
AU BILAN AU 31 DECEMBRE 2009
|
||
Exercice
|
||
précédent
|
||
CHF
|
CHF
|
|
1.
Cautions, obligations de garantie, constitution de gages
|
néant
|
néant
|
2.
Actifs mis en gages ou cédés, réserves de propriété
|
néant
|
néant
|
3.
Engagements de leasing non portés au bilan
|
néant
|
néant
|
4.
Valeurs d'assurance-incendie
|
néant
|
néant
|
5.
Engagements envers les institutions de prévoyance
|
néant
|
néant
|
6.
Emprunts obligataires
|
néant
|
néant
|
7.
Participations essentielles
|
néant
|
néant
|
8.
Dissolution de réserves latentes
|
néant
|
néant
|
9.
Réévaluations
|
néant
|
néant
|
10.
Propres actions
|
néant
|
néant
|
11.
Capital autorisé et conditionnel
|
néant
|
néant
|
12.
Dérogation au principe d'établissement régulier des
comptes
|
néant
|
néant
|
Rapport de contrôle |
à l’Assemblée générale des |
actionnaires de |
SOLESYS S.A. |
1018 LAUSANNE |
Lausanne,
le 29 mars 2010
|
Fiduciaire
J.-C. Dubois Sàrl
|
SOLESYS
S.A., LAUSANNE
|
|||
BILAN
AU 31 DECEMBRE 2008
|
|||
Exercice
|
|||
ACTIF
|
précédent
|
||
CHF
|
CHF
|
||
Actifs
circulants
|
|||
Caisse
|
25,240.65
|
19,043.30
|
|
CCP
|
22,342.87
|
-
|
|
Banque
|
319,982.18
|
92,650.52
|
|
Débiteurs
divers
|
267,086.22
|
61,551.62
|
|
c/c
actionnaire
|
69,200.06
|
62,059.66
|
|
Travaux
en cours
|
-
|
60,000.00
|
|
Actifs
transitoires
|
6,841.52
|
3,272.15
|
|
710,693.50
|
298,577.25
|
||
Actifs
immobilisés
|
|||
Machines
de bureau, informatique
|
18,220.00
|
22,770.00
|
|
Véhicule
|
36,600.00
|
52,220.00
|
|
54,820.00
|
74,990.00
|
||
Total
de l'actif
|
765,513.50
|
373,567.25
|
|
PASSIF
|
|||
Fonds
étrangers à court terme
|
|||
CCP
|
-
|
42.55
|
|
Banque
|
14.25
|
||
Créanciers
|
361,158.17
|
30,081.90
|
|
Passifs
transitoires
|
239,194.75
|
234,002.13
|
|
TVA
|
46,655.25
|
-
|
|
647,022.42
|
264,126.58
|
||
Fonds
propres
|
|||
Capital-actions
|
100,000.00
|
100,000.00
|
|
Bénéfice/-perte
reporté
|
9,440.67
|
3,009.83
|
|
Bénéfice/-perte
de l'exercice
|
9,050.41
|
6,430.84
|
|
118,491.08
|
109,440.67
|
||
Total
du passif
|
765,513.50
|
373,567.25
|
SOLESYS
S.A., LAUSANNE
|
|||
COMPTE
DE PROFITS ET PERTES DE L'EXERCICE 2008
|
|||
Exercice
|
|||
PRODUITS
|
précédent
|
||
CHF
|
CHF
|
||
Chiffre
d'affaires net
|
1,020,350.77
|
757,441.13
|
|
Intérêts
|
11,084.25
|
1,398.40
|
|
Produits
divers
|
5,392.69
|
1,798.05
|
|
Dissolution
provision
|
-
|
2,300.00
|
|
1,036,827.71
|
762,937.58
|
||
CHARGES
|
|||
Consommation
de matériel
|
162,991.45
|
38,644.96
|
|
Sous-traitance
|
291,581.29
|
324,259.14
|
|
Salaires
|
381,876.00
|
231,876.00
|
|
Charges
sociales
|
48,849.35
|
25,839.50
|
|
Frais
divers de personnel
|
-
|
806.73
|
|
Frais
de locaux
|
10,840.55
|
4,779.13
|
|
Frais
d'administration
|
3,628.05
|
6,922.40
|
|
Téléphones
et fax
|
11,076.37
|
15,502.84
|
|
Frais
de véhicules
|
16,921.25
|
26,029.83
|
|
Leasing
voiture
|
-
|
5,013.18
|
|
Frais
de voyage
|
-
|
21,213.85
|
|
Frais
de représentation
|
1,958.30
|
19,103.42
|
|
Publicité
|
-
|
594.51
|
|
Honoraires
|
26,074.60
|
27,984.47
|
|
Intérets
et frais bancaires
|
1,193.04
|
1,841.87
|
|
Amortissement
machines de bureau et informatique
|
10,310.25
|
6,858.54
|
|
Amortissement
véhicule
|
15,620.00
|
3,622.00
|
|
Amortissement
frais de fondation
|
-
|
120.00
|
|
Impôts
|
5,697.32
|
891.40
|
|
Perte
de change
|
39,159.48
|
5,168.56
|
|
1,027,777.30
|
767,072.33
|
||
Bénéfice/-perte
de l'exercice
|
9,050.41
|
(4,134.75)
|
|
SOLESYS
S.A., LAUSANNE
|
||
ANNEXE
AU BILAN AU 31 DECEMBRE 2008
|
||
Exercice
|
||
précédent
|
||
CHF
|
CHF
|
|
1.
Cautions, obligations de garantie, constitution de gages
|
néant
|
néant
|
2.
Actifs mis en gages ou cédés, réserves de propriété
|
néant
|
néant
|
3.
Engagements de leasing non portés au bilan
|
néant
|
néant
|
4.
Valeurs d'assurance-incendie
|
néant
|
néant
|
5.
Engagements envers les institutions de prévoyance
|
néant
|
néant
|
6.
Emprunts obligataires
|
néant
|
néant
|
7.
Participations essentielles
|
néant
|
néant
|
8.
Dissolution de réserves latentes
|
néant
|
néant
|
9.
Réévaluations
|
néant
|
néant
|
10.
Propres actions
|
néant
|
néant
|
11.
Capital autorisé et conditionnel
|
néant
|
néant
|
12.
Dérogation au principe d'établissement régulier des
comptes
|
néant
|
néant
|
Intelligent
Communication Enterprise Corporation
|
||||||||||||||||||||||||
Pro
Forma Condensed Consolidated Balance Sheets
|
||||||||||||||||||||||||
as
at December 31, 2009
|
||||||||||||||||||||||||
(unaudited)
|
||||||||||||||||||||||||
Historical
|
Adjust
to
|
Adjust
|
Adjusted
|
Adjusted
|
Historical
|
Pro
Forma
|
Pro
Forma
|
|||||||||||||||||
Solesys
|
US GAAP
|
Purchase
|
Historical
|
Historical
|
Intelligent
|
Adjustments |
|
Consolidated
|
||||||||||||||||
Accounting
|
Solesys
|
Solesys
|
||||||||||||||||||||||
CH
|
CH
|
CH
|
CH
|
USD
|
USD
|
USD
|
USD
|
|||||||||||||||||
Assets
|
||||||||||||||||||||||||
Current
assets:
|
||||||||||||||||||||||||
Cash
|
CH
|
29,704
|
CH
|
CH
|
CH
|
29,704
|
$
|
28,617
|
$
|
772,804
|
$
|
801,421
|
||||||||||||
Other
current assets
|
86,318
|
86,318
|
83,158
|
1,994,822
|
2,077,980
|
|||||||||||||||||||
Advances
to directors
|
427,608
|
427,608
|
411,954
|
411,954
|
||||||||||||||||||||
543,630
|
543,630
|
523,728
|
2,767,626
|
3,291,354
|
||||||||||||||||||||
Property
and equipment, net
|
40,500
|
40,500
|
39,017
|
1,050,787
|
1,089,804
|
|||||||||||||||||||
Purchased
intangibles
|
-
|
a
|
9,989,004
|
9,989,004
|
9,623,318
|
1,771,206
|
11,394,524
|
|||||||||||||||||
Total
assets
|
584,130
|
10,573,134
|
10,186,064
|
5,589,619
|
15,775,683
|
|||||||||||||||||||
Liabilities
and Stockholders' Deficiency
|
||||||||||||||||||||||||
Current
liabilities:
|
||||||||||||||||||||||||
Accounts
payable and accrued expenses
|
608,334
|
608,334
|
586,064
|
3,152,868
|
3,738,932
|
|||||||||||||||||||
Customer
advances
|
-
|
-
|
459,386
|
459,386
|
||||||||||||||||||||
Due
to shareholder
|
-
|
-
|
515,061
|
515,061
|
||||||||||||||||||||
Notes
payable and advances
|
-
|
-
|
-
|
1,804,806
|
1,804,806
|
|||||||||||||||||||
608,334
|
608,334
|
586,064
|
5,932,121
|
6,518,185
|
||||||||||||||||||||
Stockholders'
Equity (Deficiency)
|
(24,204)
|
a
|
9,989,004
|
9,964,800
|
9,600,000
|
(342,502)
|
9,257,498
|
|||||||||||||||||
RM
|
584,130
|
RM
|
10,573,134
|
$
|
10,186,064
|
$
|
5,589,619
|
$
|
15,775,683
|
Intelligent
Communication Enterprise Corporation
|
|||||||||||||||||||||||||
Pro
Forma Condensed Consolidated Statements of Operations
|
|||||||||||||||||||||||||
For
the year ended December 31, 2009
|
|||||||||||||||||||||||||
(unaudited)
|
|||||||||||||||||||||||||
Historical
|
Adjust
to
|
Adjust
|
Adjusted
|
Adjusted
|
Historical
|
Pro
Forma
|
Pro
Forma
|
||||||||||||||||||
Solesys
|
US GAAP
|
Purchase
|
Historical
|
Historical
|
Intelligent
|
Adjustments
|
Consolidated
|
||||||||||||||||||
Accounting
|
Solesys
|
Solesys
|
|||||||||||||||||||||||
CH
|
CH
|
CH
|
CH
|
USD
|
USD
|
USD
|
USD
|
||||||||||||||||||
Revenue
|
CH
|
338,128
|
CH
|
CH
|
CH
|
338,128
|
$
|
311,352
|
$
|
9,659,154
|
$
|
$
|
9,970,506
|
||||||||||||
Cost
of Sales
|
36,785
|
36,785
|
33,872
|
7,468,288
|
7,502,160
|
||||||||||||||||||||
301,343
|
301,343
|
277,480
|
2,190,866
|
2,468,346
|
|||||||||||||||||||||
Operating
expenses
|
462,964
|
b
|
3,329,668
|
3,792,632
|
3,492,295
|
5,333,195
|
8,825,490
|
||||||||||||||||||
Other
income and expenses
|
(18,927)
|
(18,927)
|
(17,428)
|
255,799
|
238,371
|
||||||||||||||||||||
444,037
|
3,773,705
|
3,474,866
|
5,588,994
|
9,063,860
|
|||||||||||||||||||||
Net
loss for the period
|
(142,694)
|
(3,472,362)
|
(3,197,387)
|
$
|
(3,398,128)
|
$
|
(6,595,515)
|
||||||||||||||||||
Loss
per share - basic and diluted
|
$
|
(0.58)
|
$
|
(0.19)
|
|||||||||||||||||||||
Weighted
average number of shares outstanding
|
5,866,815
|
34,811,538
|
|||||||||||||||||||||||
See
accompanying notes to unaudited pro forma condensed consolidated financial
statements.
|
Assets
acquired
|
$
|
562,746
|
Purchased
intangibles
|
9,623,318
|
|
Liabilities
assumed
|
(586,064)
|
|
Common
shares issued
|
$
|
9,600,000
|