Appendix 4E & Preliminary Final Financial Report
Download the PDFPreparing the document viewer…
Read the announcement as text
AUSNET FINANCIAL SERVICES LIMITED
ABN 52 118 913 232
ASX Appendix 4E (rule 4.3A)
Preliminary final report for the year ended 30 June 2017
Details of the reporting period and the previous corresponding period
Reporting Period: 30 June 2017
Previous Corresponding Period: 30 June 2016
Results for announcement to the market
(All comparisons to year ended 30 June 2016)
%
$A’000 Up/Down
Movement
Revenue from ordinary activities 9,591 up 45%
Revenue from ordinary activities excluding
9,591 up 45%
interest income
Loss from ordinary activities after tax (3,569) up 94%
Loss attributable to members (3,569) up 94%
Franked amount per
Dividends Amount per share share
Interim dividend N/A N/A
Final dividend N/A N/A
Record date for determining entitlements to dividends N/A
Brief explanation of any figures reported above necessary to enable the figures to be understood
Refer to the accompanying separate ASX lodgment Review of Financial Results and Operations
Net tangible assets backing 30 June 2017 30 June 2016
Net tangible assets/(liability) per security 0.07 cents (56.99) cents
Net asset backing per security 0.45 cents (56.99) cents
Control gained or lost over entities having material effect
Refer to Note 3 of the attached financial report for details on reverse acquisition.
In addition to the above, the following entity was acquired during the year:
Name of entity Beaufort Realty Pty Ltd
Date of acquisition 31st March 2017
Contribution of the controlled entity (or group of
entities) to the profit/(loss) from ordinary activities
$92,995
during the period, from the date of gaining or losing
control
Profit (loss) from ordinary activities of the controlled
entity (or group of entities) for the whole of the N/A
previous corresponding period
Contribution to consolidated profit/(loss) from ordinary
activities from acquisition date $92,995
Description of acquisition:
Ausnet’s wholly-owned subsidiary, Ausnet Real Estate Services Pty Ltd (“Ausnet RE”) acquired all
of the issued shares in Beaufort Realty Pty Ltd (“Beaufort Realty”) from the shareholders of
Beaufort Realty – Jonathan Adams and Pamela Herron, Christine Kirkness and Dosta Buckovska
on 31 March 2017.
Established in January 2009, Beaufort Realty not only services Mount Lawley but also has a
strong presence in the surrounding suburbs of North Perth, Inglewood, Highgate, Maylands and
Yokine.
Founders Pam Herron, Jon Adams and Christine Kirkness – who all still work in the agency –
sought to combine old fashioned values with a modern approach to business. Beaufort Realty’s
four partners (including selling director Donna Buckovska who bought shares five years ago)
have a combined 120 years’ experience working in Perth’s inner suburbs.
Beaufort Realty has a strong market share in Mount Lawley, consistently rating in the top three
local agents according to realestate.com.au.
Material interest in entities which are not controlled entities
The Consolidated Entity has an interest (that is material to it) in the following entities: Nil
Compliance Statement
The preliminary final report has been prepared based on the 30 June 2017 accounts which are in the
process of being audited by an independent Audit Firm in accordance with the requirements of s302
of the Corporations Act 2001.
Attachments forming part of Appendix 4E:
1. Preliminary Final Financial Report
Signed:______________________________ Date: 31st August 2017
Paul Niardone
Managing Director
AUSNET FINANCIAL SERVICES LIMITED
(formerly Namibian Copper Limited)
ABN 52 118 913 232
And its Controlled Entities
Preliminary Final Financial Report
June 2017
AUSNET FINANCIAL SERVICES LIMITED
(FORMERLY NAMIBIAN COPPER LIMITED)
ABN 52 118 913 232
And its Controlled Entities
June 2017
Contents
Corporate Directory 2
Principal Activities & Review of Operations 3
Consolidated Statement of Profit or Loss
and Other Comprehensive Income 6
Consolidated Statement of Financial Position 7
Consolidated Statement of Changes in Equity 8
Consolidated Statement of Cash Flows 9
Condensed Notes to the Financial Statements 10
1
AUSNET FINANCIAL SERVICES LIMITED
(FORMERLY NAMIBIAN COPPER LIMITED)
ABN 52 118 913 232
And its Controlled Entities
June 2017
Directors Philip Re
Chairman (Appointed 19 December 2016)
Paul Niardone
Managing Director (Appointed 19 December 2016)
John Kolenda
Non Executive Director (Appointed 19 December 2016)
Adam Davey
Non Executive Director (Appointed 19 December 2016)
Ross Cotton
Non Executive Director
Company Secretary Stuart Usher
Registered Office Suite 1 GF, 437 Roberts Road
Subiaco WA 6008
Principal Place of Business 254 Scarborough Beach Road
Doubleview WA 6018
Solicitors Steinepreis Paganin
Level 4, Next Building
16 Milligan St
Perth WA 6000
Mills Oakley
Level 2, 225 St. Georges Terrace
Perth WA 6000
Share Registry Advanced Share Registry Services
110 Stirling Hwy
Nedlands WA 6009
Auditors Bentleys Audit & Corporate (WA) Pty Ltd
PO Box 7775
Cloisters Square
Perth WA 6850
2
AUSNET FINANCIAL SERVICES LIMITED
(FORMERLY NAMIBIAN COPPER LIMITED)
ABN 52 118 913 232
And its Controlled Entities
June 2017
Principal Activities
The principal activity of the Consolidated Entity for the financial year was real estate and related
activities. There were no significant changes in the nature of the Consolidated Entity’s principal
activities during the financial year.
Operating Results and Financial Position
The Consolidated Entity delivered a 30 June 2017 loss after tax of $3,569,072 (2016: $1,839,173
loss). However, included in the results was an acquisition cost of acquiring Ausnet Financial Services
Limited formerly Namibian Copper Limited (Corporate Transaction Accounting Expense) of
$1,439,297 which is a result of the reverse acquisition transaction as detailed in Note 3. If you
exclude this cost, the results of the Consolidated Entity was a loss after tax of $2,129,775.
In comparison to the prior years results, taking into account non-recurring costs, non-cash costs and
costs associated with the ASX listing and maintenance of an ASX listed entity, the results are as
follows:
June June
2017 2016
$ $
Loss after income tax (3,569,072) (1,839,173)
Add back
Corporate Transaction Accounting
Expense 1,439,297 -
(2,129,775) (1,839,173)
Add back
ASX Listing related costs 355,517 -
Legal costs 106,485
Rebranding costs 57,166 -
Interest paid 96,170 -
Write-off non recoverable wages 103,698 -
ASX Head Office costs 570,723 -
(840,016) (1,839,173)
This results in a 54% improvement in operational results from a loss after tax of $1,839,173 in 2016
to a loss of $840,016 in 2017.
The net assets of the Consolidated Entity have increased from 30 June 2016 by $4,103,964 to
$2,673,484 at 30 June 2017 (2016: $(1,430,480) net liabilities).
As at 30 June 2017, the Consolidated Entity's cash and cash equivalents increased from 30 June
2016 by $2,048,677 to $2,202,655 at 30 June 2017 (2016: $153,978).
3
AUSNET FINANCIAL SERVICES LIMITED
(FORMERLY NAMIBIAN COPPER LIMITED)
ABN 52 118 913 232
And its Controlled Entities
June 2017
Review of Operations
Operations Review
On December 14, 2015 Namibian Copper NL announced that it had signed a non-binding heads of
agreement to acquire 100% of Ausnet Real Estate Services Pty Ltd. The Company then proceeded to
a signed binding heads of agreement on April 19, 2016. Completion of the transaction followed
certain terms being met:
• In exchange for 100% of the issued capital in Ausnet, Namibian Copper NL (“NCO”) agreed
to issue AUD$4M worth of fully paid ordinary shares in NCO at the re-quotation price of
$0.03 being 133,333,333 NCO Shares. NCO shares to the shareholders of Ausnet, subject to
ASX escrow provisions (Consideration Shares). As per the Prospectus lodged September 30,
2016 the Consideration Shares had changed to AUS$4M worth of fully paid ordinary shares
in NCO at the re-quotation price of $0.02 being 200,000,000 NCO Shares.
• Issue to Ausnet shareholders AUD$4M worth of NCO Consideration Performance Shares at
the re-quotation price of $0.03 being 133,333,333 NCO Performance Shares (Performance
Shares), in the following tranches:
(i) Tranche 1; AUD$2M worth of Performance Shares (66,666,667 Consideration Performance
Shares); and
(ii) Tranche 2; AUD$2M worth of Performance Shares (66,666,667 Consideration Performance
Shares).
As per the Notice of Meeting lodged June 20, 2016 for meeting held on July 20, 2016, the
Consideration Performance Shares approved to be issued was 66,666,667 Performance Shares. In
addition to this, 46,666,667 Incentive Performance Shares were approved to be issued to proposed
and continuing Directors of NCO.
A Performance Share in the relvant class will convert into one share upon achievement of:
1. The Consideration Performance Shares vest upon achieving a 10% growth in the mortgage
and finance business loan book within 18 months of settlement (first milestone); and
2. The Incentive Performance Shares vest upon:
a. achieving a 10% growth in the mortgage and finance business loan book within 18
months of settlement; and
b. achieving a 20 day volume VWAP on the ASX which equals or exceeds 3 times the
re-quotation price of $0.02, at any time within 24 months of settlement (second
milestone).
Conditions precedent for the completion of the acquisition that were met included NCO obtaining
all regulatory and shareholder approvals as required:
• To issue the consideration shares and performance shares;
• To approve a change to its’ business from a mineral exploration company to a real estate
and financial services company;
• To change the name of Namibian Copper NL to Ausnet Financial Services Limited;
• NCO undertaking a 3:2 rights issue at an issue price of $0.001 per NCO share to raise $0.5M;
• Each party (NCO and Ausnet) completing financial and legal due diligence on the other, and
the results of the due diligence being to the satisfaction of both parties;
4
AUSNET FINANCIAL SERVICES LIMITED
(FORMERLY NAMIBIAN COPPER LIMITED)
ABN 52 118 913 232
And its Controlled Entities
June 2017
• NCO preparing a prospectus for a capital raising sufficient to enable NCO to be reinstated to
quotation on the ASX, lodging the prospectus with the Australian Securities and Investments
Commission (ASIC) and receiving sufficient applications to meet the minimum subscription
under the prospectus; and
• NCO receiving a letter from the ASX confirming that it will re-instate NCO to trading on the
ASX following compliance with Chapters 1 and 2 of the ASX Listing Rules, with the terms of
the letter acceptable to NCO and Ausnet.
NCO also agreed to issue the following options in connection with the acquisition:
• 50M NCO Shares and 50M listed NCO Options exercisable at $0.015 (pre-consolidation
price) and expiring 30 April 2019 in consideration for introduction and consulting services.
A capital raising of $5.8M was conducted, with the result being the maximum amount raised
following a highly oversubscribed public offering.
Subsequent to all conditions precedent being met and the capital raising concluded, the reverse
acquisition transaction (as described in note 1(b)) was concluded on December 16, 2016 and the
Company – now renamed to Ausnet Financial Services Limited – was reinstated to official ASX
quotation on December 28, 2016.
As a result of the transaction the Company changed its nature and scale, becoming a provider of
real estate and financial services including:
− Real Estate Services
− Mortgage Origination Services
− Settlement Agent Services
− Financial Planning Services
On January 30, 2017 the Company announced that it had entered into a Licence Agreement and an
Option to acquire Top Level Real Estate Pty Ltd (“Top Level”) (via its wholly owned subsidiary Ausnet
Real Estate Services Pty Ltd) as part of its planned national roll-out of its The Agency platform, a
disruptive and fast growing real estate sales and property management business.
The License Agreement allows the Company to launch The Agency on the east coast of Australia,
with Top Level licenced to operate under “The Agency” brand within NSW, QLD and VIC. Top Level
has signed agreements with an exciting team of senior real estate executives and currently has an
initial 17 highly experienced sales agents.
Pursuant to a binding option agreement (“Option Agreement”), the shareholders and convertible
noteholders of Top Level (“Vendors”) have granted Ausnet Real Estate Services Pty Ltd (“Ausnet Pty
Ltd”) an option to acquire 100% of the issued capital of Top Level on issue at settlement of the
acquisition (“Acquisition”), subject to the satisfaction or waiver of conditions precedent. John
Kolenda, one of the Company’s current directors, has an interest in one of the Vendors.
5
AUSNET FINANCIAL SERVICES LIMITED
(FORMERLY NAMIBIAN COPPER LIMITED)
ABN 52 118 913 232
And its Controlled Entities
June 2017
CONSOLIDATED STATEMENT OF
PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
June June
Note 2017 2016
$ $
Revenue from continuing operations 2 9,590,540 6,631,439
Less Expenses
Salaries & employee benefits expenses (8,439,488) (6,165,639)
Depreciation and Amortisation (13,490) (54,466)
Profit/(loss) on disposal of assets - (98,182)
Consultancy Fees (613,450) (202,045)
Advertising & Promotion expenses (214,032) (236,206)
Legal, Professional & Valuation fees (954,602) (702,653)
Rent & Outgoings (247,440) (214,358)
Other expenses (926,849) (747,062)
Share based payment (118,830) -
Impairment Costs (140,816) (54,605)
Impairment of loan to Joint Venture entity - (33,619)
Corporate transaction accounting expense 3 (1,439,297) -
Net Profit / (loss) before income tax (3,517,754) (1,877,396)
Income tax (expense) / benefit (51,318) 38,223
Profit / (loss) from continuing operations (3,569,072) (1,839,173)
Other comprehensive income - -
Total comprehensive income / (loss) for the period
attributable to the members of Ausnet Financial Services
Limited (3,569,072) (1,839,173)
Basic and diluted earnings/(loss) per share (cents
per share) attributable to the members of Ausnet
Financial Services Limited (1.16) (6.08)
The accompanying notes form part of these financial statements
6
AUSNET FINANCIAL SERVICES LIMITED
(FORMERLY NAMIBIAN COPPER LIMITED)
ABN 52 118 913 232
And its Controlled Entities
June 2017
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
Note June June
2017 2016
$ $
Current Assets
Cash and cash equivalents 2,202,655 153,978
Trade and other receivables 1,562,292 1,092,550
Other current assets 33,364 -
Current tax asset 184,115 -
Total Current Assets 3,982,426 1,246,528
Non Current Assets
Property, Plant and Equipment 78,595 22,613
Intangible Assets 3,313,893 -
Deferred Tax Asset 346,821 346,821
Total Non Current Assets 3,739,309 369,434
Total Assets 7,721,735 1,615,962
Current Liabilities
Trade and Other Payables 4,058,364 2,060,905
Borrowings 6,117 449,473
Provisions 276,093 441,693
Total Current Liabilities 4,340,574 2,952,071
Non Current Liabilities
Deferred tax liabilities 580,004 -
Provisions 127,673 94,371
Total Non Current Liabilities 707,677 94,371
Total Liabilities 5,048,251 3,046,442
Net Assets/(Liabilities) 2,673,484 (1,430,480)
Equity
Contributed Equity 4 9,706,731 2,509,890
Reserves 476,195 -
Accumulated Losses (7,509,442) (3,940,370)
Total Equity/(Net Deficiency) 2,673,484 (1,430,480)
The accompanying notes form part of these financial statements
7
AUSNET FINANCIAL SERVICES LIMITED
(FORMERLY NAMIBIAN COPPER LIMITED)
ABN 52 118 913 232
And its Controlled Entities
June 2017
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
Contributed Accumulated Reserves
CONSOLIDATED Equity Losses Total
Balance 1 July 2016 2,509,890 (3,940,370) - (1,430,480)
Profit / (Loss) for the year - (3,569,072) - (3,569,072)
Other comprehensive income - - - -
Total comprehensive income for the period - (3,569,072) - (3,569,072)
Transactions with equity holders in their capacity as owners:
Share Subscriptions (net of transaction costs) 7,196,841 - - 7,196,841
Options issued - - 476,195 476,195
Dividends paid to equity holders - - -
Balance 30 June 2017 9,706,731 (7,509,442) 476,195 2,673,484
Balance 1 July 2015 1,599,086 (2,101,197) - (502,111)
Profit / (Loss) for the year - (1,839,173) - (1,839,173)
Other comprehensive income - - - -
Total comprehensive income for the period - (1,839,173) - (1,839,173)
Transactions with equity holders in their capacity as owners:
Share Subscriptions (net of transaction costs) 910,804 - - 910,804
Dividends paid to equity holders - - -
Balance 30 June 2016 2,509,890 (3,940,370) - (1,430,480)
The accompanying notes form part of these financial statements
8
AUSNET FINANCIAL SERVICES LIMITED
(FORMERLY NAMIBIAN COPPER LIMITED)
ABN 52 118 913 232
And its Controlled Entities
June 2017
CONSOLIDATED STATEMENT OF CASH FLOWS
June June
Note 2017 2016
$ $
Cash flows from operating activities
Receipts from customers 9,025,388 5,958,188
Payments to suppliers and employees (9,746,974) (7,349,535)
Interest received 26,529 231
Interest paid (98,101) (35,250)
Income tax paid (50,692) -
Net cash inflows/(outflows) from operating activities (843,850) (1,426,366)
Cash flows from investing activities
Payments for Property Plant and Equipment (26,898) (10,901)
Proceeds from sale of Property Plant and Equipment 10,000 4,800
Payments for intangibles (422,887) -
Net cash inflow on acquisition of Beaufort (cash held at
(2,239,714) -
acquisition)
Net cash inflow on reverse acquisition (cash held at acquisition) 3 165,082 -
Net cash inflows/(outflows) from investing activities (2,514,417) (6,101)
Cash flows from financing activities
Proceeds from issue of shares 5,800,000 869,804
Share issue costs (384,700) -
Repayments of borrowings (8,356) (11,368)
Net Proceeds from borrowings - 435,000
Net cash inflows/(outflows) from financing activities 5,406,944 1,293,436
Net increase in cash held 2,048,677 (139,031)
Cash at the beginning of financial year 153,978 293,009
Cash at the end of financial year 2,202,655 153,978
The accompanying notes form part of these financial statements
9
AUSNET FINANCIAL SERVICES LIMITED
(FORMERLY NAMIBIAN COPPER LIMITED)
ABN 52 118 913 232
And its Controlled Entities
June 2017
CONDENSED NOTES TO THE FINANCIAL STATEMENTS
NOTE 1: STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES
a) Basis of preparation
This general purpose condensed financial report 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. Ausnet Financial Services Limited is a
for-profit entity for the purpose of preparing the financial statements.
The financial report covers Ausnet Financial Services Limited and controlled entities (“the Consolidated
Entity”). Ausnet Financial Services Limited is a Company limited by shares, incorporated and domiciled in
Australia. The financial report is presented in Australian dollars which is the Consolidated Entity’s functional
and presentation currency.
The financial statements are presented in Australian dollars and have been prepared under the historical cost
convention. The financial statements of the Consolidated Entity also comply with the International Financial
Reporting Standards as issued by the International Accounting Standards Board.
The financial information in this report does not include all the notes of the type normally included within the
annual financial reports and therefore cannot be expected to provide as full an understanding of the financial
performance, financial position and financing and investing activities of the Consolidated Entity as the full
financial reports.
Therefore it is recommended that this report should be read in conjunction with the annual financial reports
for the year ended 30 June 2017, when it becomes available, and be considered together with any public
announcements made by Ausnet Financial Services Limited during the year ended 30 June 2017 in accordance
with the continuous disclosure requirements of the Corporations Act 2001.
The accounting policies and methods of computation are the same as those adopted in the most recent
annual financial report.
b) Reverse Acquisition
Ausnet Financial Services Limited (formerly Namibian Copper Limited) is listed on the Australian Securities
Exchange. The Company completed the legal acquisition of Ausnet Real Estate Services Pty Ltd on 16
December 2016.
Ausnet Real Estate Services Pty Ltd (the legal subsidiary) was deemed to be the acquirer for accounting
purposes as it has obtained control over the operations of the legal acquirer Ausnet Financial Services Limited
(accounting subsidiary). Accordingly, the consolidated financial statements of Ausnet Financial Services
Limited have been prepared as a continuation of the financial statements of Ausnet Real Estate Services Pty
Ltd. Ausnet Real Estate Services Pty Ltd (as the deemed acquirer) has accounted for the acquisition of Ausnet
Financial Services Limited from 16 December 2016. The comparative information presented in the
consolidated financial statements is that of Ausnet Real Estate Services Pty Ltd.
10
AUSNET FINANCIAL SERVICES LIMITED
(FORMERLY NAMIBIAN COPPER LIMITED)
ABN 52 118 913 232
And its Controlled Entities
June 2017
CONDENSED NOTES TO THE FINANCIAL STATEMENTS
NOTE 1: STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES
The impact of the reverse acquisition on each of the primary statements is as follows:
(a) The consolidated statement of profit and loss and other comprehensive income:
(i) for the year ended 30 June 2017 comprises 12 months of Ausnet Real Estate Services Pty Ltd and 196
days of Ausnet Financial Services Limited; and
(ii) for the comparative period comprises 1 July 2015 to 30 June 2016 of Ausnet Real Estate Services Pty
Ltd.
(b) The consolidated statement of financial position:
(i) as at 30 June 2017 represents both Ausnet Real Estate Services Pty Ltd and Ausnet Financial Services
Limited as at that date; and
(ii) as at 30 June 2016 represents Ausnet Real Estate Services Pty Ltd as at that date.
(c) The consolidated statement of changes in equity:
(i) for the year ended 30 June 2017 comprises Ausnet Real Estate Services Pty Ltd's balance at 1 July
2016, its loss for the year and transactions with equity holders for 12 months. It also comprises
Ausnet Financial Services Limited transactions within equity for the 196 days ended 30 June 2017
and the equity value of Ausnet Real Estate Services Pty Ltd and Ausnet Financial Services Limited at
30 June 2017. The number of shares on issue at the end of the year represent those of Ausnet
Financial Services Limited only.
(ii) for the comparative period comprises 1 July 2015 to 30 June 2016 of Ausnet Real Estate Services Pty
Ltd 's changes in equity.
(d) The consolidated statement of cash flows:
(i) for the year ended 30 June 2017 comprises the cash balance of Ausnet Real Estate Services Pty Ltd,
as at 1 July 2015, the cash transactions for the 12 months (12 months of Ausnet Real Estate Services
Pty Ltd and the period from 17 December 2016 to 30 June 2017 of Ausnet Financial Services Limited)
and the cash balances of Ausnet Real Estate Services Pty Ltd and Ausnet Financial Services Limited as
at 30 June 2017.
(ii) for the comparative period comprises 1 July 2015 to 30 June 2016 of Ausnet Real Estate Services Pty
Ltd.
NOTE 2: REVENUE
Consolidated Entity
June June
2017 2016
$ $
Revenue from continuing operations:
Commissions 6,335,430 3,725,292
Fees 3,018,512 2,858,453
Management fees 173,526 36,000
Interest received 24,764 232
Other income 38,308 11,462
Total Revenue 9,590,540 6,631,439
11
AUSNET FINANCIAL SERVICES LIMITED
(FORMERLY NAMIBIAN COPPER LIMITED)
ABN 52 118 913 232
And its Controlled Entities
June 2017
CONDENSED NOTES TO THE FINANCIAL STATEMENTS
NOTE 3: BUSINESS COMBINATION
On 16 December 2016, Ausnet Financial Services Limited (formerly Namibian Copper Limited acquired 100% of the
ordinary share capital and voting rights in Ausnet Real Estate Services Pty Ltd as detailed in the prospectus and
supplementary prospectus announced by the Company.
Under AASB 3 Business Combinations (AASB 3) this is treated as a 'reverse acquisition', whereby the accounting
acquirer is deemed to be Ausnet Real Estate Services Pty Ltd and Ausnet Financial Services Limited is deemed to be
the accounting acquiree. Refer to the effect upon the basis of preparation at Note 1(b).
(a) Acquisition Consideration
As consideration for the issued capital of Ausnet Real Estate Services Pty Ltd, Ausnet Financial Services Limited
issued 200,000,000 post consolidation shares to the shareholders of Ausnet Real Estate Services Pty Ltd at $0.02
and 66,666,667 performance shares for a total consideration of $4,000,000. No cash was paid as part of the
acquisition consideration.
(b) Fair value of consideration transferred
Under the principles of AASB 3, the transaction between Ausnet Financial Services Limited and Ausnet Real Estate
Services Pty Ltd is treated as a reverse acquisition. As such, the assets and liabilities of the legal subsidiary (the
accounting acquirer), being Ausnet Real Estate Services Pty Ltd, are measured at their pre-combination carrying
amounts. The assets and liabilities of the legal parent (accounting acquiree), being Ausnet Financial Services
Limited are measured at fair value on the date of acquisition.
The consideration in a reverse acquisition is deemed to have been incurred by the legal subsidiary (Ausnet Real
Estate Services Pty Ltd) in the form of equity instruments issued to the shareholders of the legal parent entity
(Ausnet Financial Services Limited). The acquisition-date fair value of the consideration transferred has been
determined by reference to the fair value of the number of shares the legal subsidiary (Ausnet Real Estate Services
Pty Ltd) would have issued to the legal parent entity Ausnet Financial Services Limited to obtain the same
ownership interest in the combined entity. Therefore the deemed fair value of the acquisition of Ausnet Financial
Services Limited (Accounting Subsidiary) was determined to be 87,793,034 shares on issue in Ausnet Financial
Services Limited at $0.02 for a total value of $1,755,861.
(c) Goodwill
Goodwill is calculated as the difference between the fair value of consideration transferred less the fair value of
the identified net assets of the legal parent, being Ausnet Financial Services Limited. Details of the transaction are
as follows:
12
AUSNET FINANCIAL SERVICES LIMITED
(FORMERLY NAMIBIAN COPPER LIMITED)
ABN 52 118 913 232
And its Controlled Entities
June 2017
CONDENSED NOTES TO THE FINANCIAL STATEMENTS
Fair Value
$
Fair value of consideration transferred 1,755,861
Fair value of assets and liabilities held at acquisition date:
Cash 165,082
Trade and other receivables 185,049
Other current assets 7,660
Trade and other payables (20,407)
Borrowings (20,820)
Fair value of identifiable assets and liabilities assumed 316,564
Goodwill (Corporate transaction accounting expense) 1,439,297
The goodwill calculated above represents goodwill in Ausnet Financial Services Limited; however this has not been
recognised. Instead the deemed fair value of the interest in Ausnet Real Estate Services Pty Ltd issued to existing
Ausnet Financial Services Limited shareholders to effect the combination (the consideration for the acquisition of
the public shell company) was recognised as an expense in the consolidated statement profit or loss and
comprehensive income. This expense has been presented as a "Corporate transaction accounting expense" on the
face of the consolidated statement profit or loss and comprehensive income.
NOTE 4: CONTRIBUTED EQUITY
June June
2017 2016
$ $
587,793,034 (2016: 109,838,870) fully paid ordinary
shares 9,706,731 2,509,890
Ordinary Shares
At the beginning of the reporting period 2,509,890 1,599,086
Convertible notes converted into shares 285,000 -
Issue of prospectus shares 5,800,000 -
Issue of shares to Ausnet Real Estate Services Pty Ltd
shareholders 1,755,861 -
Issue of shares to corporate advisor 100,000 -
Shares issued during the year for cash - 869,804
Shares issued during the year in lieu of service 100,000 41,000
Transaction costs relating to share issues (844,020) -
At reporting date 9,706,731 2,509,890
13
AUSNET FINANCIAL SERVICES LIMITED
(FORMERLY NAMIBIAN COPPER LIMITED)
ABN 52 118 913 232
And its Controlled Entities
June 2017
June June
2017 2016
Number of Ordinary Shares
At the beginning of the reporting period 109,838,870 64,298,753
Convertible notes converted into shares 14,250,000 -
Balance before reverse acquisition 124,088,870
Elimination of existing legal acquire shares (124,088,870) -
Shares of legal acquirer at acquisition date 87,793,034 -
Issue of prospectus shares 290,000,000 -
Issue of shares to Ausnet Real Estate Services Pty Ltd
shareholders 200,000,000 -
Issue of shares to corporate advisor 5,000,000 -
Shares issued during the year for cash - 43,490,117
Shares issued during the year in lieu of service 5,000,000 2,050,000
At reporting date 587,793,034 109,838,870
NOTE 5: AFTER BALANCE DATE EVENTS
There has not been any matter or circumstances occurring subsequent to the end of the financial year that has
significantly affected, or may significantly affect, the operations of the Consolidated Entity, the results of the
operations, or the state of the affairs of the Consolidated Entity in future financial years.
NOTE 6: AUDIT STATUS
This report is based on accounts that are in the process of being audited
14