Anda di halaman 1dari 23

incorporated and registered in England and Wales under company number 08772563

Admission to GXG First Quote

1 / 23

GXG First Quote is EU Multilateral Trading Facility (MTF) with GXG Markets A/S is licensed to operate by the Danish Financial Supervisory Authority (Finanstilsynet). Being a multilateral trading facility, GXG First Quote does not have the legal status as an EUregulated market. Companies quoted on GXG First Quote and trading participants trading on GXG first Quote are only subject to private rules stipulated in Rule book GXG First Quote Issuing Companies respectively GXG Market Rules for Trading participants. Investors on GXG First Quote are not protected by the legislation on market abuse, disclosure obligations and the supervision from financial authorities. The rules stipulated in the Ruled Book GXG First Quote Issuing Companies Comprise few requirements as to the companies disclosure requirements and investing in companies may entail a significant risk potential. GXG Market A/S is not responsible for information provided by about the Quoted companies and does not warrant the accuracy of such information. As the operator of GXG First Quote, GXG Markets A/S therefore assumes no responsibility of any kind as a consequence of a persons use of the information as basis for investment decisions or considerations. GXG Market A/S recommend that any investment decision is taken with due and careful consideration and if needed that professional investment advice is sought before entering into an investment. A multilateral trading facility is in article 4 (15) of MiFID (Markets in Financial Instruments Directive) defined as a multilateral system, operated by an investment firm or a market operator, which brings together multiple thirdparty buying and selling interests in financial instrument in the system and in accordance with non discretionary rules in a way that results in a contract on transfer. The text of this Document should be read in its entirety. An investment in ERGOKONZEPT PLC (the Company) involves a high degree of risk and attention is drawn in particular to the section entitled Risk Factors suitable for them in light of their personal circumstances and financial resources available to them. The Directors of the Company take responsibility for the information provided in this Document. The Information in this Document is correct as at the time of Admission. Any information found to be incorrect or superseded due to a change in the Companys business operations will be announced to the Market. The date of this Document is 24th January 2014.

Ergokonzept PLC
incorporated and registered in England and Wales under company number 08772563 Admission to GXG First Quote

2 von 23

Contents Page
Directors, Secretary and Advisers .................................................................................................................................... 4 Definitions ......................................................................................................................................................................... 5 PART I: Information about the Company .......................................................................................................................... 6 PART II: Risk Factors ..................................................................................................................................................... 12 PART III: Financial Information on the Company ............................................................................................................ 16

3 von 23

Directors, Secretary and Advisers


Directors Uwe Blsing Uwe Blaesing led several companies and public organisiations in the last 20 years. Today he is CEO of ERGOKONZEPT AG. Dipl.Ing. Siegfried Vetterlein Siegfried Vetterlein, since more than 40 years, is involved in local and Germanwide realestate developement. He owns and manages several real estate and construction businesses. Secretary UK Corporate Secretary: David Venus & Co Thames House Portsmouth Road Esher, Surrey KT10 9AD Thames House Portsmouth Road Esher, Surrey KT10 9AD Aspen Agency Limited 10/F Miramar Tower 132 Nathan Road Kowloon, Hong Kong S.A.R Gentz und Partner Rechtsanwlte Steuerberater Notare Mrkisches Ufer 34 10179 Berlin Computershare Investor Services PLC The Pavilions Bridgewater Road Bristol BS13 8AE Thomson Reuters 3 Times Square New York, NY 10036 USA

Registered Office

Corporate Adviser

Legal Advisers to the Company

Registrar

News service provider

4 von 23

Definitions
The following definitions apply throughout this Document unless the context otherwise requires: Admission Admission Date Article Company Corporate Adviser CREST Admission of the entire issued ordinary share capital of the Company to trading on the GXG First Quote in accordance with the GXG First Quote Rules the effective date of Admission the articles of association of the Company, as amended from time to time ERGOKONZEPT PLC, a public limited company, duly incorporated under the laws of England and Wales number 05638299 Aspen Agency Limited of 10/F Miramar Tower, 132 Nathan Road, Hong Kong S.A.R. mean the facilities and procedures for the time begin of the relevant system of which Euroclear has been recognized as the recognized operator pursuant to the CREST Regulations the UK Uncertificated Securities Regulations 2001 (SI 2001 No. 3755) as amended from time to time the directors of the Company at the date of Document whose names are set out on page 3 of this Document and Director mean any one of them the official currency of certain of the member states of European Union means Euroclear UK and Ireland Limited means the Company and its Subsidiary GXG Market A/S, Levysgade 14, DK8700, Horsens, authorized and regulated by the Danish Supervisory,Finanstilsynet a multilateral trading facility of that name operated by GXG the GXG First Quote rules issued by the GXG governing the admission of securities to trading on GXG First Quote means EUR 1.00 per Ordinary Share Pound Sterling, the lawful currency of the United Kingdom, Jersey, Guernsey and the Isle of Man Ordinary shares of 0.025 each in capital of the Company Holders of Ordinary Shares in the Company Ergokonzept AG, a company incorporated under the laws of Germany

CREST Regulations Director Board EUR euro Euroclear Group GXG GXG First Quote GXG First Quote Rules Listing Price GBP Ordinary Shares Shareholders Subsidiary

uncertificated Ordinary Share An Ordinary Share recorded on the Companys register as being held in uncertificated form in CREST, and title to which, by virtue of the crest Regulations, may be transferred by mean of CREST

5 von 23

PART I Information about the company


INTRODUCTION
The Company was incorporated on 13/11/2013 by ERGOKONZEPT AG, Potsdam, Germany, Under its statutes, the purpose of the company is a diversified financial services company. The aim is to expand the areas of business of ERGOKONZEPT AG and to significantly increase the volume of business. PTW Potsdamer Treuhand und Wirtschaftsberatung GmbH (PTW) is the sole shareholder of ERGOKONZEPT AG, which specialises in business and asset development. ERGOKONZEPT is specialised in the optimization of business administration, business management and business promotion. The skills range from new business development to professional und successful communication. The management team has longterm experience with daily business concerns as well as with establishing new projects. This leads to ERGONKONZEPT which combines all necessary skills und one roof. ERGOKONZEPT uses these abilities internal as well as external to business partners. ERGOKONZEPTGroup employs 37 people. The Directors believe that the Company and the Group will benefit from Admission of its Ordinary Shares to trading on the GXG first Quote. The Directors believe that the Admission will enhance the Groups target markets and inc rease its ability to raise additional finance so that it may achieve its corporate and operational objectives.

PRINCIPAL ACTIVITIES, BUSINESS AND STRATEGY


There are five strategic business fields adding up to ERGOKONZEPT: > Business and Project Development Research and development of new potentially highvalue business cases and companies as well as capitalizations and listings on the stock exchange. > Marketing Merchandising and promotion business area: brand, rights and licensing management. Media design business area: communications solutions for businesses and product universes covering creative setups and corporate communications, courtesy of the ERGOMEDIA subsidiary. > Administration Administration services business area: staff management, salary services, online invoice management. Claims management business area: administration of two Internet portals to provide simplified claims management.

6 von 23

Business and Project Development The history of our business and its related companies has provided our management with comprehensive experience in identifying, developing, implementing and steering business models and companies. The Group also has a highly diversified portfolio of projects. Today's projects and existing businesses are the following: > Real estate: Several new building and renovation projects including buildings in the Berlin urban development area. These include a 7,500 m multistorey apartment block, conversion of a monument with 8,500 m of living space and 2,500 m of student residences at the University of Berlin. > Marketing and sales rights: An energy drink that is successfully established in the Asian market with a recipe which uses totally different basic ingredients to those usually found in comparable products marketing rights for the first time in Germany, production sites in Germany, distribution channels already acquired, market launch planned for 2014. > Branding and distribution rights: Reactivation of a tradition brand of beer consumer trends in Germany are showing that smaller traditional beer brands are gaining a stronger hold on the market. The company has acquired the rights for one of Germanys oldest beer brands and is planning a relaunch. Merchandising and Promotion Chimera Merchandising GmbH, which is a subsidiary of ERGOKONZEPT, is also part of the Group. It has over 25 years of experience in acquiring, managing and exploiting international music, entertainment, film and branding rights. Chimera's portfolio includes artists such as worldfamous violinist David Garrett and TV presenter Britt Hagedorn as well as rising Bundesliga footballer star Sebastian Rode. Current projects include establishing a longterm commitment to professional boxing. Thanks to the market presence that it has built up over a number of years, Chimera Merchandising has topnotch national and international contacts with a business partner and customer base in excess of 4,000. Media design The Group also includes ERGOMEDIEN UG which is a limited liability marketing and communications solutions company. Its range of services covers all conventional disciplines with particular focus on flexible Internet presentation and interaction systems. Top clients include the regional Havelbus Verkehrsgesellschaft mbH. ERGOMEDIEN supports local and government partners with promotions and commercial communications. Administration service relog relog is specialized in all aspects of business administration as a service partner to small and mediumsized businesses. Its portfolio covers salary management, other personnel services, ongoing accounting operations, property management, vehicle fleet management, projectrelated financial management, funding management and proofs of usage. The online services enable relog to serve their partners throughout Germany. Relog is currently negotiating to increase its licensed distributing area by 75 %. "relog" specialises in salary management. ERGOKONZEPT currently has exclusive distribution rights for four post code regions, with this expected to be extended to 15 relog postcode regions very soon. The overall distribution area will then involve more than five employees and cover from 5,000 10,000 companies a 20fold increase over the current

7 von 23

distribution area

Payment management ERGOKONZEPT has developed two online platforms for claims management, which enable companies to implement their demands towards purchasers and customers who are in arrears and/or collect pending claims, all with a minimum of fuss. The "InkassoKonzept.de" Internet portal does not charge any membership or debt collection fees from the purchaser. OnlineMahnbescheid.de provides a quick and painless way of implementing judicial reminders for payment when claims are not met. Furthermore, we also support our customers in terms of claims management when claims procedures cannot be settled in a satisfactory way out of court. At times like these, were are able to provide our customers with the direct advantages of the skills of our legal partners. An Internetbased online invoice and payment management system is also being set up in parallel.

COMPANY STRUCTURE
The Company is incorporated under the laws of England and Wales and has one subsidiary, ERGOKONZEPT AG, incorporated under the laws of Germany. Shares were allotted due to a purchase agreement an Declaration of Trust, dated 13th January 2014, between ERGOKONZEPT PLC and the former shareholders of ERGOKONZEPT AG, a company registered in Germany. ERGOKONZEPT AG has become 100 % subsidiary an fully consolidated operating entity of ERGOKONZEPT PLC. The exchange of shares did not involve a cash transaction.

FINANCIAL RECORDS
The ERGOKONZEPT AG does have audited financial records since its inception in the year 2007.

CURRENT TRADING AND PROSPECTS


The ERGOKONZEPT AG has been trading in its current business since 2007. There is detailed financial information available to date. Reference is made in Part III (Financial Information) of this Document.

FORECAST PROJECTION
Please refer to Part III (Financial Information) of this Document.

DIRECTORS AND KEY MANAGEMENT Board


> Uwe Blsing (Director) Uwe Blsing is the Chief Executive Officer of ERGOKONZEPT PLC and ERGOKONZEPT AG and will be responsible for the daytoday running of operations. Mr Blsing is based in Germany. He studied law at the Free University of

8 von 23

Berlin and has worked both fulltime for legal companies and as as independent legal consultant. In 1996 he was CEO of two charitable organisations and of a number of commercial companies (GmbHs) in the German state of Brandenburg. In 1997 he founded ERGOKONZEPT AG and was a member of the board of directors. Since 2007, he has also sat on the board of the New Social Work Foundation in Brandenburg, and since 2008 he has been a partner (with a 50% stake) and CEO of Potsdamer Treuhand und Wirtschaftsberatung GmbH and of its subsidiary QUINTENSA Energiesanierung GmbH. He is a CEO and partner of two housing associations. > Dipl.Ing. Siegfried Vetterlein (Director) Mr Vetterlein is a qualified mechanical engineer and has been a successful businessman for the past 40 years in regional construction, in particular in renovation work. As managing partner of a number of building development companies, Mr Vetterlein has properties in various attractive urban development areas in Berlin, including a number on the waterfront.

Key employees
> Henrik Striegel Mr Striegel is a member of the board of ERGOKONZEPT AG. He studied political science and worked until 1999 for a company which renovated historic monuments in Potsdam. His area of expertise covered project steering and coordination, in particular in conjunction with the authorities. He joined ERGOKONZEPT AG in 1999, and was granted power of attorney two years later. Mr Striegel's comprehensive knowledge and decade of experience in leading roles saw him invited to join the board in 2011. > Andrea Kiau Ms Kiau is an attorney specialising in contract law as well as commercial and property law and landlord's rights and duties. She has excellent contacts and a customer base which includes property managers and property owners associations. She provides a full range of services for clients in real estate transactions, and is a member of the supervisory board of ERGOKONZEPT AG.

CORPORATE GOVERNANCE
The Directors recognize the importance of sound corporate governance and the Company complies with the laws of England and Wales. The Company intends to hold board meetings as and when required at which financial and other reports are considered and, where appropriate, voted on. Additional meetings will be arranged when necessary to review strategy, planning, operational, financial performance, risk and capital expenditure and human resources. The Directors will also be responsibility for monitoring the activities of the subsidiary and the senior management thereof, where relevant. A Director may hold positions or be interested in other companies and, subject to laws applicable to the Company, may contract with the Company or any other company in which the Company is interested. The Board may authorize any matter in relation to which a Director has, or can have, a direct interest that conflicts or possibly may conflict with the Companys interests.

9 von 23

DISSEMINATION OF REGULATORY NEWS


The Company has appointed Thomson Reuters who will be responsible for the dissemination of all new press releases on behalf of the Company.

WORKING CAPITAL
The Group has EUR 100.000 of cash reserves available to it. The Directors are of the opinion, having make due and careful enquiry, that, the working capital available to the Company is sufficient for its present requirements, that is for at least 12 months from the date of Admission.

ADMISSION, DEALINGS AND SETTLEMENT


Application has been made to GXG for the Ordinary Shares to be admitted to trading on GXG first Quote. It is expected that Admission will take place and that dealings in the Ordinary Shares on GXG First Quote are expected to commence on 3 April 2014. With effect from Admission, CREST members will be able to hold and transfer interests in Ordinary Shares within CREST. CREST is a computerised share transfer and settlement system. The system allows shares and other securities to be held in electronic from rather than paper form. However, it will remain open to Shareholders, should contact the Companys Registrars. For more information concerning CREST, Shareholders should contact their brokers or Euroclear UK & Ireland Limited at 33 Cannon Street, London EC4M 5SB. The ISIN number of the Ordinary Shares is GB00BGM17D40 the ticker code is ERGO. No application has been made nor does the Company have any current intention to make an application for the Ordinary Shares to be admitted to trading or to be listed on any other stock exchange.

SHARES AND SHARE OPTION SCHEME


The shares have attached to them full voting, dividend an capital distribution (including on winding up) rights. They do not cenfer any rights of redemption. The total number of shares is 119,166,070. The aggregate nominal value is EUR 119,166,070.00 The Company does not operate any share option scheme.

DIVIDEND POLICY
The Company is primarily seeking to achieve capital growth for its Shareholders and it is the Boards intention during

10 von 23

the current phase of the Companys development to retain future distributable profits and only recommend dividends when appropriate and practicable. The Directors do not intend to declare a dividend until the Company has achieved sufficient profitability and that it is commercially prudent to do so having regard to resources needed for the Companys growth.

TAXATION TREATMENT FOR ISSUED SECURITIES


If you are in any doubt as to you tax position, you should contact your own independent professional adviser immediately.

ADVISERS FEES
The Company and the Corporate Adviser entered into an agreement relating to the services to be provided by the Corporate Adviser in relation to the Admission. Pursuant to this agreement, it was agreed that the Corporate Adviser is entitled to a fee of EUR 50,000 plus the issue of Ordinary Shares representing 3.0 per cent of the Companys fully diluted share capital at the time of the listing for no consideration.

11 von 23

PART II RISK FACTORS


Current and potential investors are strongly recommended to consult an independent financial adviser who specializes in investments of this nature before making any decision to invest. An investment in the Ordinary Shares involves a high degree of risk. Accordingly prospective investors should carefully consider all of the information in this Document and the risks attaching to an investment in the Company, including, but not limited to the risks set out below. The Companys business, financial condition, operation or future prospects could be materially and adversely affected by the occurrence of any of risks described below. In such cases, the market price of the Ordinary Shares could decline and investor could lose all or part of their investment. Additional risks and uncertainties not presently known to the Directors, or that the Directors currently deem immaterial, may also have an adverse effect on the Company. The Directors consider the following risk factors to be significant for potential investors, but the list of risks is not intended to be exhaustive nor does it comprise all those risks associated with an investment in the Company. The order in which the risks are presented does not necessarily reflect the likelihood of their occurrence or magnitude of their potential impact on the Companys business, financial condition, operations or future prospects. Accordingly, investors should exercise particular care in evaluating the risk involved and must decide for themselves after proper consultation whether, in light of those risks, their investment is appropriate. The Ordinary Shares should be regarded as a highly speculative investment and an investment in Ordinary Shares should only be made by those with the necessary expertise to fully evaluate the investment.

Risks relative to the Company


The financials information included in this Document are based on projections and forecasts only The financial statements included in Part III (Financial Information) of this Document are projections and forecasts party base on the Companys business objectives, market conditions, and the economic environment and are therefore subject to change. There is no guarantee that these projection or forecasts can be achieved at the level indicated in this Document or that the Companys Net Asset Value will not decrease. Investors should not place any reliance on such return in deciding whether to invest in the Company. A failure by the Company to achieve its projections or forecasts or to increase its Net Asset Value could adversely impact the value of the Ordinary Shares and result in a loss of all or part of a Shareholders investment.

Company with limited operating history


Despite the Director extensive experience, the Companys technology has been recently developed and has limited trading and limited operating history from which to assess its future expected performance and success. Accordingly,

12 von 23

the Company has no relevant financial statements and meaningful operating or financial data with which to evaluate the Company and its performance. The Company has a relatively new business model and its operations are at early

stage of development. Consequently, the Companys intended business and operations may not prove to be successful in the near future, if at all. Any future success will depend upon many factors, several of which may be beyond the Companys control, or which cannot be prospects, there is no certainty that anticipated revenues or growth can be achieved. If fthe Company is not successful in achieving its commercial objectives, the Companys business and financial condition would be materially adversely affected. > Dependence on Directors The Company depends on the contributions of the Director and its ability to retain managerial personnel. If it is unable to retain managerial personnel, the Companys business and operations may be adversely affected. There can be no assurances that the Company will be successful in achieving its business objective which is dependent on the performance of its Directors. Failure in this regard could have a material adverse effect on the Companys business financial condition and results of operations. Changes in laws or regulations governing the Groups operations may adversely affect the Companys business Any change in the laws and regulations relating to the Company could have the effect of increasing the expense of running the Company and could have an adverse effect on the value of the Ordinary Shares. New laws or regulation may be introduced which affect the ability of the Company to Operate within its jurisdiction. The failure to obtain any necessary approvals, licences or registrations may adversely affect the Companys operations and therefore performance. > Directors other Interests The Director may be involved in other financial, investment or professional activities, that may on Occasion give rise to conflicts of interest with the Company. The Directors and other officers of the Company also serve as directors and/or officers of other companies that may have similar investment objectives or services to that of The Company and may receive performance related fees in doing so which may give rise to conflicts of interest. The Company expects that any such director or officer of the Company shall disclose such interest in accordance with English law and any decision made by any of such directors and officers involving the Company will be make in accordance with their duties and obligations to deal fairly and in good faith with a view to the best interests of the Company and its shareholders. > Litigation Legal proceeding may arise from time to time in course of the Companys business. The Directors cannot preclude that lighting may be brought against the Company in the Future from time to time. Currently, the Company is not involved in any legal proceedings, neiter as a plaintiff nor as a defendant.

13 von 23

Economic, Political, Judicial, Administrative Taxation or other Regulatory Matters


Force Majeure The performance of the Company and the investments which the Company may make may be affected by reason of events such as war, riot or armed conflict, acts of terrorism, act of God, forces of nature or other natural and unavoidable catastrophes that interrupt the expected course of events, the occurrence of which could prevent, restrict or delay the ability of the Company to fulfill its strategy.

Risks relating to an Investment in the Ordinary Shares


There have never been a public trading market for the Ordinary Shares and an active trading market may not develop or be sustained in the future There has been no public trading market for Ordinary Shares of the Company. Although the Company has applied for admission of its Ordinary Shares to GXG First Quote, the Company can giving no assurance that an active trading market for the Ordinary Shares will develop, or if developed, can be sustained following Admission. If an active trading market is not developed and sustained, the liquidity and trading price of the Ordinary Shares could be adversely affected. > Liquidity of the Ordinary Shares An investment in the Ordinary Shares may be difficult to realise. An Application will be made for the Ordinary Shares to be admitted to trading on GXG First Quote. It is not, however, clear how liquid trading on GXG First Quote will be and the Ordinary Shares may be or become illiquid. Investor should recognize that the price of securities and the income from them can go down as well as up. The price at which the Ordinary Shares may trade and the price which the Shareholders may realize for their Ordinary Shares will be influenced by a large number of factors, some specific to the Company and its subsidiary and some which may affect quoted companies generally. These factors could include the performance of the Groups operations, large purchases or sales of Ordinary Shares, liquidity (or absence of liquidity) in the Ordinary Shares, currency fluctuations, legislative or regulatory changes and general economic conditions. The value of the Ordinary Shares will therefore fluctuate and may not reflect underlying asset value. The nature of the Company may result in little or no trading in Ordinary Shares, which may result in Shareholders being unable to dispose of their shareholdings. There is also no guarantee that the market price of an Ordinary Share will accurately reflect its underlying value. An active trading market in the Ordinary Shares may not develop on GXG Market during the trading period because the trading of Ordinary Shares may be volatile and subject to the same risks as noted elsewhere herein.

14 von 23

> Market conditions Share market conditions may affect the value of the Companys Ordinary Shares regardless of the Companys operating performance, Share market conditions are affected by many factors such as: a) general economic outlook; b) introduction of tax reform or other new legislation; c) interest rates and inflation rises; d) change in investors sentiment towards particular market sector; e) currency fluctuations; f) the demand for, and supply of, capital; and g) terrorism and other hostilities. The market price of such Ordinary Shares can fall as well as rise and may be subject to varied and unpredictable influences on the market for equities in general. Neither the Company nor the Directors warrant the future performance of the Company or any return on an investment in the Company.

15 von 23

ERGOKONZEPT AG
Yorckstrae 4 14467 Potsdam

BETRIEBSWIRTSCHAFTLICHE AUSWERTUNG Vorlufiger Kontennachweis Dezember 2013 und Vergleichszeitraum 2013


Datum: 17.02.2014 EUR Umsatzerlse Sonstige betriebliche Ertrge Gesamtleistung Wareneinkauf Waren/Material Personalkosten Raumkosten Versich./Beitrge Kfz-Kosten Werbe-/Reisekosten Kosten Warenabgabe Reparatur/Instandhaltung Sonstige Kosten Gesamtkosten Betriebsergebnis Zinsaufwand brige Steuern Neutraler Aufwand Zinsertrag Neutraler Ertrag Ergebnis 23.609,33 34.971,10 58.580,43 34,10 34,10 17.799,22 581,06 76,38 622,79 905,93 0,00 109,37 7.145,97 27.240,72 31.305,61 9.798,86 1,93 9.800,79 7,30 7,30 21.512,12
VERGLEICH EUR

219.351,03 113.034,13 332.385,16 14.138,77 14.138,77 211.827,00 22.137,26 1.948,34 843,45 11.386,02 6.103,66 1.439,63 71.496,51 327.181,87 8.935,48 10.024,96 143,61 10.168,57 21,28 21,28 19.082,77

16 von 23

ERGOKONZEPT AG Fortsetzung: Teil 2


Vorlufiger Kontennachweis Dezember 2013 und Vergleichszeitraum 2013 EUR 23.609,33 4.531,70 299,53 0,68 400,00 2.936,29 2.968,08 743,99 10.741,06 245,00 743,00 34.971,10 34.971,10 58.580,43 34,10 34,10 0,00 0,00 34,10 17.799,22 83,00 14.186,29 300,00 2.259,62 0,00 409,31 0,00 0,00 550,00 11,00 581,06 491,59 26,17 115,64
VERGLEICH EUR

Yorckstrae 4 14467 Potsdam

Umsatzerlse 08125 Steuerfreie EG-Lieferungen 4, 1b UStG 08200 Erlse 08400 Erlse Geschftsbesorgung Projekte 08401 Erlse Geschftsbesorgung NeSo 08402 Erlse Inkassodienstleistungen 08403 Erlse Online-Mahnbescheid 08404 Erlse Untervermietung, Vermietung KFZ 08405 Erlse Lohn- und Gehaltsabrechnung 08407 Erlse Werbung, Onlinedienste, Sonstiges 08408 Erlse Hausverwaltung Sonstige betriebliche Ertrge 08950 Zuwendungen ZABIH Gesamtleistung Wareneinkauf 03100 Fremdleistungen 03200 Wareneingang 03400 Wareneingang 19 % Vorsteuer Waren/Material Personalkosten 04100 Lhne und Gehlter 04120 Gehlter 04129 Vergtungen an Mitglieder des Aufsichtsrates 04130 Gesetzliche soziale Aufwendungen 04138 Beitrge zur Berufsgenossenschaft 04140 Freiwillige soziale Aufw. lohnsteuerfrei 04149 Pauschale Steuer auf sonstige Bezge (z. B. Fahrtkostenzuschsse) 04175 Fahrtkostenerstatt. Wohn./Arbeitsst. 04190 Aushilfslhne 04199 Pauschale Steuer fr Aushilfen Raumkosten 04210 Miete (unbewegliche Wirtschaftsgter) 04240 Gas, Strom, Wasser 04250 Reinigung 04280 Sonstige Raumkosten

219.351,03 31.792,20 2.021,51 250,68 23.106,34 18.259,21 4.921,67 10.348,62 107.333,93 17.282,87 4.034,00 113.034,13 113.034,13 332.385,16 14.138,77 3.374,78 408,90 10.355,09 14.138,77 211.827,00 8.393,01 161.012,92 1.200,00 27.094,66 281,23 4.562,68 416,07 552,90 8.201,50 112,03 22.137,26 19.440,62 1.285,20 1.397,42 14,02

17 von 23

ERGOKONZEPT AG Fortsetzung: Teil 3


Vorlufiger Kontennachweis Dezember 2013 und Vergleichszeitraum 2013 EUR 76,38 0,00 76,38 622,79 622,79 0,00 0,00 905,93 865,93 40,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00 109,37 109,37 0,00 7.145,97 0,00 1.714,29 0,00 0,00 334,00 200,00 159,21 3.574,28 137,17 0,00 0,00 26,40 0,00 0,00 1.263,22 3,26 265,86 0,00 27.240,72
VERGLEICH EUR

Yorckstrae 4 14467 Potsdam

Versich./Beitrge 04360 Versicherungen 04380 Beitrge KfzKosten 04520 Kfz-Versicherungen 04530 Laufende Kfz-Betriebskosten 04540 Kfz-Reparaturen Werbe-/Reisekosten 04600 Werbekosten 04630 Geschenke abzugsfhig 04650 Bewirtungskosten 04663 Reisekosten Arbeitnehmer, Fahrtkosten 4666 Reisekosten Arbeitnehmer bernachtungsaufwand 04668 Reisekosten Arbeitnehmer Kilometergelderstattung Kosten Warenabgabe 04710 Verpackungsmaterial 04760 Verkaufsprovisionen 04780 Geschftsbesorgung Reparatur/Instandhaltung 04805 Reparatur und Instandhaltung Betriebs- u. Geschftsausst. 04806 Wartungskosten fr Hard- und Software Sonstige Kosten 02406 Forderungsverluste 19 % USt 02408 Forderungsverluste EG-Lieferungen 19 % USt 04396 Abzugsf. Versptungszuschlag und Zwangsgelder 04653 Aufmerksamkeiten 04810 Mietleasing (bewegliche Wirtschaftsgter) 04910 Porto 04920 Telefon 04925 Telefax und Internetkosten 04930 Brobedarf 04940 Zeitschriften, Bcher 04950 Rechts und Beratungskosten 04955 Buchfhrungskosten 04957 Abschluss und Prfungskosten 04960 Mieten fr Einrichtungen (bewegliche Wirtschaftsgter) 04964 Aufwendungen fr Lizenzen, Konzessionen 04970 Kosten des Geldverkehrs 04972 Inkassoaufwendungen, Recherchen 04985 Werkzeuge und Kleingerte Gesamtkosten

1.948,34 1.288,46 659,88 843,45 622,79 21,01 199,65 11.386,02 10.722,86 60,09 132,22 297,71 92,44 80,70 6.103,66 21,66 582,00 5.500,00 1.439,63 1.309,42 130,21 71.496,51 40,40 1.714,29 20,50 8,41 4.245,60 6.606,36 1.875,75 17.602,88 1.924,13 537,49 225,00 353,57 33,00 910,35 29.538,12 25,41 5.852,46 33,61 327.181,87

18 von 23

ERGOKONZEPT AG Fortsetzung: Teil 4


Vorlufiger Kontennachweis Dezember 2013 und Vergleichszeitraum 2013 EUR Betriebsergebnis Zinsaufwand 02110 Zinsaufwendungen fr kfr. Verbindlichkeiten brige Steuern 02213 Kapitalertragsteuer 25% 02216 SolZ auf Kapitalertragsteuer 25% 04510 Kfz Steuern Neutraler Aufwand Zinsertrag 02650 Sonstige Zinsen, hnliche Ertrge Neutraler Ertrag 31.305,61 9.798,86 9.798,86 1,93 1,83 0,10 0,00 9.800,79 7,30 7,30 7,30
VERGLEICH EUR

Yorckstrae 4 14467 Potsdam

8.935,48 10.024,96 10.024,96 143,61 5,33 0,28 138,00 10.168,57 21,28 21,28 21,28

19 von 23

Part III Financial Information


VOLUMES OF PROJECTS AND FORECAST/PROJECTION OF THE PRESENT CAPITAL VALUE OF THE COMPANY

20 von 23

21 von 23

ATTESTATION

22 von 23

23 von 23

Anda mungkin juga menyukai