COMPOSITE SOLUTIONS INC
8-K/A, 1999-08-30
PERSONAL SERVICES
Previous: CHEVY CHASE AUTO RECEIVABLES TRUST 1998-1, 8-K, 1999-08-30
Next: ITXC CORP, S-1/A, 1999-08-30



<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549
                             -----------------------


                                   FORM 8-K/A


   Current Report Pursuant to Section 13 or 15(d) of the Securities Exchange
                                   Act of 1934

DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED) June 30, 1999


                           COMPOSITE SOLUTIONS, INC..
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)



           FLORIDA                    000-24551                65-0790758
- ----------------------------    ------------------------    -------------------
(STATE OR OTHER JURISDICTION    (COMMISSION FILE NUMBER)      (IRS EMPLOYER
      OF INCORPORATION)                                     IDENTIFICATION NO.)

                           7777 Fay Avenue, Suite 112
                           La Jolla, California 92037
          (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES, INCLUDING ZIP CODE)

REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:  (619) 459-4843


This Form 8-K/A amends the Form 8-K filed on July 1, 1999 by Composite
Solutions, Inc., a Florida corporation formerly known as JS Business Works,
Inc.. The purpose of this amendment to Form 8-K is to provide financial
statements and the pro forma financial information for Composite Solutions,
Inc., a Nevada corporation, as required by Item 7 of Form 8-K.


<PAGE>

ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS

         (a)      Financial Statements of Business Acquired

                  Pursuant to the requirements of Regulation S-X 210.3.05(b),
                  the following are audited financial statements of Composite
                  Solutions, Inc., a Nevada corporation, for the period from
                  inception (December 8, 1998) to June 30, 1999. The registrant
                  acquired all of the outstanding capital stock of such entity
                  on June 30 1999.



<PAGE>

                          INDEX TO FINANCIAL STATEMENTS

<TABLE>
<S>                                                                         <C>

Independent Auditors' Report................................................F-2

Balance Sheet...............................................................F-3

Statement of Operations.....................................................F-4

Statement of  Stockholders' Deficiency......................................F-5

Statement of Cash Flows.....................................................F-6

Notes to Financial Statement................................................F-7
</TABLE>



                                       F-1
<PAGE>


                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Composite Solutions, Inc.
(A Development Stage Enterprise)
La Jolla, California

We have audited the accompanying balance sheet of Composite Solutions, Inc., a
development stage enterprise, as of June 30, 1999, and the related statements of
operations, stockholders' deficiency and cash flows for the period from December
8, 1998 (Inception) to June 30, 1999. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audit.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Composite Solutions, Inc. as of
June 30, 1999 and the results of its operations and its cash flows for the
period from December 8, 1998 (Inception) to June 30, 1999, in conformity with
generally accepted accounting principles.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note 7 to the
financial statements, the Company has experienced a loss since inception. The
Company's financial position and operating results raise substantial doubt about
its ability to continue as a going concern. Management's plans in regard to
these matters are also described in Note 7. The financial statements do not
include any adjustments that might result from the outcome of this uncertainty.




                                                  Durland & Company, CPAs, P.A.
Palm Beach, Florida
August 13, 1999


                                       F-2
<PAGE>



                            COMPOSITE SOLUTIONS, INC.
                        (A Development Stage Enterprise)
                                  BALANCE SHEET
                                  June 30, 1999

<TABLE>

<S>                                                             <C>
                                     ASSETS
CURRENT ASSETS
  Cash                                                          $     279,693
  Advance - officer                                                     4,950
  Prepaid expenses                                                      6,761
                                                                -------------

          Total current assets                                        291,404
                                                                -------------

PROPERTY AND EQUIPMENT
     Computer equipment                                                 9,096
     Less: Accumulated depreciation                                      (530)
                                                                -------------

          Net property and equipment                                    8,566
                                                                -------------

INTANGIBLE ASSETS
     Technical licenses                                                46,774
     Fire test data - related party                                    13,979
     Software - related party                                         380,000
                                                                -------------

          Total intangible assets                                     440,753
                                                                -------------

Total Assets                                                    $     740,723
                                                                -------------
                                                                -------------

                    LIABILITIES AND STOCKHOLDERS' DEFICIENCY
CURRENT LIABILITIES
  Accounts payable
     Trade                                                      $       8,086
     Officers                                                           4,397
     Related party                                                     10,664
  Accrued payroll and related liabilities                              25,828
  Advance due to parent company                                     1,017,825
                                                                -------------

          Total current liabilities                                 1,066,800
                                                                -------------

STOCKHOLDERS' DEFICIENCY
  Preferred stock, $0.001 par value, authorized 10,000,000
  shares, 0 issued and outstanding                                          0
  Common stock, $0.001 par value, authorized 50,000,000
       shares, 100,000 issued and outstanding                             100
  Deficit accumulated during the development stage                   (326,177)
                                                                -------------

          Total stockholders' deficiency                             (326,077)
                                                                -------------

Total Liabilities and Stockholders' Deficiency                 $      740,723
                                                                -------------
                                                                -------------
</TABLE>



     The accompanying notes are an integral part of the financial statements


                                       F-3
<PAGE>



                            COMPOSITE SOLUTIONS, INC.
                        (A Development Stage Enterprise)
                             STATEMENT OF OPERATIONS
            Period from December 8, 1998 (Inception) to June 30, 1999


<TABLE>
<S>                                                              <C>
Revenues                                                         $           0
                                                                 -------------

Depreciation                                                               530
Consultant fees                                                         41,000
General and administrative expenses                                     96,224
Salaries - officers                                                    174,473
                                                                 -------------

   Total expenses                                                      312,227
                                                                 -------------

Loss from operations                                                  (312,227)
                                                                 -------------

Other income (expense)
     Interest income                                                     3,875
     Interest expense                                                  (17,825)
                                                                 -------------

     Total other income (expense)                                      (13,950)
                                                                 -------------

Net loss                                                         $    (326,177)
                                                                 -------------
                                                                 -------------

Net loss per weighted average share                              $       (3.26)
                                                                 -------------
                                                                 -------------

Weighted average number of shares                                      100,000
                                                                 -------------
                                                                 -------------
</TABLE>


     The accompanying notes are an integral part of the financial statements


                                       F-4
<PAGE>



                            COMPOSITE SOLUTIONS, INC.
                        (A Development Stage Enterprise)
                      STATEMENT OF STOCKHOLDERS' DEFICIENCY
               Period from December 8, 1998 (Inception) to June 30, 1999


<TABLE>
<CAPTION>

                                                                                              DEFICIT
                                                                                            ACCUMULATED
                                                                                             DURING THE       TOTAL
                                                                      NUMBER OF   COMMON    DEVELOPMENT   STOCKHOLDERS'
                                                                       SHARES      STOCK        STAGE       DEFICIENCY
                                                                     ---------   ---------  -----------   -------------
<S>                                                                  <C>         <C>        <C>           <C>
BEGINNING BALANCE, December 8, 1998 (Inception)                              0   $       0  $         0   $           0

December 1998 - Issuance of founder's shares - $0.001 per share        100,000         100            0             100

Net loss                                                                     0           0     (326,177)       (326,177)
                                                                     ---------   ---------  -----------   -------------

BALANCE, June 30, 1999                                                 100,000   $     100  $  (326,177)  $    (326,077)
                                                                     ---------   ---------  -----------   -------------
</TABLE>



     The accompanying notes are an integral part of the financial statements


                                       F-5
<PAGE>




                            COMPOSITE SOLUTIONS, INC.
                        (A Development Stage Enterprise)
                             STATEMENT OF CASH FLOWS
          Period from December 8, 1998 (Inception) through June 30, 1999

<TABLE>
<S>                                                                                     <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss                                                                              $    (326,177)
  Adjustments to reconcile net loss to net cash used by development activities:
          Depreciation                                                                            530
          Accrued interest on note payable                                                     17,825
  Changes in assets and liabilities
          Increase in prepaid expense                                                          (6,761)
          Increase in accounts payable - trade                                                  8,086
          Increase in accounts payable - officers                                               4,397
          Increase in accounts payable - related party                                         10,664
          Increase in accrued payroll and related liabilities                                  25,828
                                                                                        -------------

Net cash used by operating activities                                                        (265,608)
                                                                                        -------------

CASH FLOWS FROM INVESTING ACTIVITIES :
  Purchase of property and equipment                                                           (9,096)
  Acquisition of intangible assets                                                           (440,753)
  Increase in advance - officer                                                                (4,950)
                                                                                        -------------

Net cash used by investing activities                                                        (454,799)
                                                                                        -------------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from issuance of common stock                                                          100
  Proceeds from note payable                                                                1,000,000
                                                                                        -------------

Net cash provided by financing activities                                                   1,000,100
                                                                                        -------------

Net increase in cash                                                                          279,693

CASH, beginning of period                                                                           0
                                                                                        -------------

CASH, end of period                                                                     $     279,693
                                                                                        -------------
                                                                                        -------------

SUPPLEMENTAL DISCLOSURES OF NON-CASH FINANCING ACTIVITIES:
  Note payable and interest paid by issuance of parent company's stock                  $   1,017,825
                                                                                        -------------
                                                                                        -------------
</TABLE>


     The accompanying notes are an integral part of the financial statements


                                       F-6
<PAGE>




                            COMPOSITE SOLUTIONS, INC.
                        (A Development Stage Enterprise)
                          NOTES TO FINANCIAL STATEMENTS


(1) THE COMPANY Composite Solutions, Inc. (the Company) is a Nevada chartered
         development stage corporation which conducts business from its
         headquarters in La Jolla, California. The Company was incorporated on
         December 8, 1998.

         The Company has not yet engaged in its expected operations. The
         Company's future operations include plans to market unique, innovative
         and affordable high technology products and processes for utilization
         in key areas of existing and new construction. Current activities
         include raising additional capital and negotiating with potential key
         personnel and facilities. There is no assurance that any benefit will
         result from such activities. The Company will not receive any operating
         revenues until the commencement of operations, but will nevertheless
         continue to incur expenses until then.

         The following summarize the more significant accounting and reporting
         policies and practices of the Company:

         a) BASIS OF PRESENTATION On June 17, 1999, the Company entered into a
         Share Exchange Agreement with Composite Solutions, Inc., a Florida
         corporation, formerly known as JS Business Works, Inc. The business
         combination was closed on June 30, 1999 and is accounted for as a
         reverse merger and a reorganization of the Company. The foregoing
         financial statements do not reflect this reverse merger. The Company is
         now a wholly owned subsidiary of Composite Solutions, Inc., a Florida
         corporation formerly known as JS Business Works, Inc.

         b) USE OF ESTIMATES The financial statements have been prepared in
         conformity with generally accepted accounting principles. In preparing
         the financial statements, management is required to make estimates and
         assumptions that affect the reported amounts of assets and liabilities
         as of the date of the statements of financial condition and revenues
         and expenses for the year then ended. Actual results may differ
         significantly from those estimates.

         c) START-UP COSTS Costs of start-up activities, including organization
         costs, are expensed as incurred, in accordance with Statement of
         Position (SOP) 98-5.

         d) NET INCOME (LOSS) PER SHARE Basic is computed by dividing the net
         income (loss) by the weighted average number of common shares
         outstanding during the period.

         e) CONCENTRATION OF CREDIT RISK The Company maintains several cash
         accounts in one institution located in Southern California. The
         balances are insured by the Federal Deposit Insurance Corporation up to
         $100,000. At June 30, 1999, the Company's uninsured cash balances total
         $43,406. Management believes that the risk is limited because the
         institution is a large national institution with a strong financial
         position.

         f) PROPERTY AND EQUIPMENT All property and equipment are recorded at
         cost and depreciated over their estimated useful lives, using the
         straight-line method. Upon sale or retirement, the costs and related
         accumulated depreciation are eliminated from their respective accounts,
         and the resulting gain or loss is included in the results of
         operations. Repairs and maintenance charges, which do not increase the
         useful lives of the assets, are charged to operations as incurred.

         g) INTANGIBLE ASSETS Intangible assets are recorded at historical cost
         and amortized, beginning on the date the asset is placed in service,
         over the estimated useful life. The cost of software has been
         capitalized in accordance with Statements of Financial Accounting
         Standards (SFAS) 86, and will be amortized at the greater of the ratio
         to estimated future gross revenue or the straight-line method .


                                       F-7
<PAGE>




                            COMPOSITE SOLUTIONS, INC.
                        (A Development Stage Enterprise)
                          NOTES TO FINANCIAL STATEMENTS

(2)INTANGIBLE ASSETS In April 1999, the Company entered into a license agreement
         with the Regents of the University of California (UCSD) for a license
         under patent rights to make, use, sell, offer for sale, import licensed
         products, practice licensed methods, and use technology. A license fee
         of $40,000 was paid upon execution of the agreement. Under the terms of
         the agreement, the Company must pay to the licensor a royalty of 1.5%
         on net sales of the licensed products. The Company must also pay for
         one half of all past and future patent costs, which totaled $6,774
         during the period ended June 30, 1999. Also, the Company is obligated
         to pay certain fees and royalties for any executed sub-license
         arrangements. As of June 30, 1999, there were no such arrangements.

         In January 1999, the Company acquired certain intangible assets from
         Trans-Science Corporation (TSC), a company under common control. Fire
         test data, concerning the overlay systems in the form of technical
         reports from an independent laboratory in New York performed prior to
         the Company's inception, was purchased from TSC, at their cost, for
         $13,979 in cash.

         Also, in January 1999, TSC sold, assigned and transferred all of its
         rights, title and interest to the Earthquake Retrofit Design Software
         to the Company for $330,000 in cash. This purchase price is an amount
         significantly less than the cost incurred by TSC. During the period
         ended June 30, 1999, TSC received cash payments totaling $50,000 from
         the Company for upgrade services on this software. The Company has
         budgeted for the continuance of these upgrades as deemed necessary.

         There was no amortization expense incurred during the period ended June
         30, 1999, as these intangible assets have not yet been placed in
         service.

(3) ADVANCE DUE TO PARENT COMPANY In January 1999, the Company executed a
         promissory note with an unrelated third party, in the amount of
         $1,000,000. The note was drawn down in various amounts over a six-month
         period ending June 30, 1999. The note was payable on demand after July
         1, 1999, and interest was accrued at the simple per annum rate of 6%.
         On June 30, 1999, the Company's parent repaid the note principal by
         issuing 200,000 shares of its common stock, valued at $5 per share. The
         note holder agreed to forgive accrued interest, which totaled $17,825
         as of June 30, 1999. The balance owed to the Company's parent was
         $1,000,000 at June 30, 1999 and is presented in Advance from parent
         company.

(4) STOCKHOLDERS' DEFICIENCY The Company has authorized 50,000,000 shares of
         $0.001 par value common stock, and 10,000,000 shares of $0.001 par
         value preferred stock. The Company had 100,000 shares of common stock
         issued and outstanding at June 30, 1999. The Company had issued none of
         its shares of preferred stock at June 30, 1999. On December 9, 1998,
         the Company issued 100,000 shares of common stock to its President for
         $100 in cash. On June 30, 1999, these shares were exchanged for
         1,000,000 shares of JS Business Works, Inc., its now parent company.

(5) INCOME TAXES Deferred income taxes (benefits) are provided for certain
         income and expenses which are recognized in different periods for tax
         and financial reporting purposes. The Company had net operating loss
         carry-forwards for income tax purposes of approximately $326,177
         expiring at June 30, 2019. The amount recorded as deferred tax assets
         as of June 30, 1999 is $48,927, which represents the amount of tax
         benefit of the loss carry-forward. The Company has established a
         valuation allowance against this deferred tax asset, as the Company has
         no history of profitable operations. The use of the loss carryforwards
         may be limited due to the June 30, 1999 change of control of the
         Company.


                                       F-8
<PAGE>

                            COMPOSITE SOLUTIONS, INC.
                        (A Development Stage Enterprise)
                          NOTES TO FINANCIAL STATEMENTS

(6) RELATED PARTIES See Note (2) for disclosure of related party intangible
         assets.

         In June 1999, the Company advanced funds in the amount of $4,950 to an
         officer of the Company for certain moving expenses. This amount is
         expected to be repaid within the next twelve-month period and is
         presented in Advance - officer. At June 30, 1999, the Company owed
         certain of its officers a total of $4,397 for reimbursement of certain
         Company- related expenses. This amount is presented in Accounts payable
         - officers. As of January 1999, the Company shares office space and
         certain related expenses with TSC, a company under common control. The
         Company remits their portion of the lease payment directly to an
         independent lessor. Rent expense totaled $25,200 for the period ended
         June 30, 1999. Total payments to TSC for office expenses were $959
         during the period ended June 30, 1999. At June 30, 1999, the Company
         owed TSC a total of $10,664 for software upgrades and utilities. This
         amount is presented in Accounts payable - related party.

(7) GOING CONCERN The accompanying financial statements have been prepared
         assuming that the Company will continue as a going concern. The
         Company's financial position and operating results raise substantial
         doubt about the Company's ability to continue as a going concern, as
         reflected by the net loss of $308,352, accumulated from December 8,
         1998 (Inception) to June 30, 1999, the stockholders' deficiency of
         $326,377, and a working capital deficiency of $775,396 at June 30,
         1999. The ability of the Company to continue as a going concern is
         dependent upon commencing operations, developing sales and obtaining
         additional capital and financing. The financial statements do not
         include any adjustments that might be necessary if the Company is
         unable to continue as a going concern. The Company is currently seeking
         additional capital to allow it to begin its planned operations.

(8)  SUBSEQUENT EVENTS In July 1999, the Company began efforts to raise
         $9,000,000 through a private placement limited offering of 10%
         five-year convertible debentures. The convertible debentures, which
         will be issued in minimum units of $50,000, will mature on September 8,
         2004. The debentures bear interest at the simple, per annum rate of
         10%, payable on the first day of March and September of each year,
         commencing in the year 2000. Both the principal and interest of the
         convertible debentures are convertible into shares of common stock of
         the Company. The holder of each convertible debenture is entitled, at
         its option, at any time after the issuance, to convert all or any
         lesser portion of the principal amount into shares of the Company's
         common stock at a conversion price for each share equal to the
         following amounts, within the respective dates provided as follows:

<TABLE>
<CAPTION>
         Applicable Period                      Conversion Price Per Share
    ------------------------------------      ---------------------------------
<S>                                           <C>
    Closing date to August 31, 2001           Two dollars fifty cents ($2.50)
    September 1, 2001 to August 31, 2002      Three dollars ($3.00)
    September 1, 2002 to August 31, 2003      Three dollars fifty cents ($3.50)
    September 1, 2003 to Maturity             Four dollars ($4.00)
</TABLE>

         The Company may at any time, and from time to time, after August 31,
         2001, redeem all or any portion of all of the principal (not previously
         redeemed or converted) on any number of the convertible debenture
         notes. As of the date of this report, the Company had not raised any
         significant amounts under this offering.

         LICENSE AGREEMENT In August 1999, the Company entered into a second
         license agreement with the Regents of the University of California for
         an invention made in the course of research at the University. A
         license fee of $5,000 was paid upon execution of the agreement, with a
         milestone payment of $35,000 due upon issuance of any U.S. patent in
         connection with the invention. Under the terms of the agreement, the
         Company must pay the licensor a royalty of 1.5% on net sales of the
         licensed products. Also, the Company is obligated to pay certain fees
         and royalties for any sub-license arrangements.

                                       F-9
<PAGE>

         (b)      Pro Forma Financial Statements

                  Pursuant to the requirements of Regulation S-X 210.3-05(b),
                  the following are pro forma consolidated financial statements
                  of the registrant for the period from inception (December 8,
                  1998) through June 30, 1999 assuming the acquisition of
                  Composite Solutions, Inc., a Nevada corporation, had occurred
                  as of December 8, 1998.

<PAGE>


                     INDEX TO PROFORMA FINANCIAL STATEMENTS



<TABLE>
<S>                                                                         <C>
Proforma Consolidated Balance Sheet.........................................F-2

Proforma Consolidated Statements of Operations..............................F-3

Notes to Proforma Consolidated  Financial Statement.........................F-4
</TABLE>


                                       F-1
<PAGE>




                            COMPOSITE SOLUTIONS, INC.
                          F/K/A JS BUSINESS WORKS, INC.
                        (A Development Stage Enterprise)
                       PROFORMA CONSOLIDATED BALANCE SHEET
                                   (Unaudited)
                                  June 30, 1999

<TABLE>
<CAPTION>

                                                                                Composite
                                                                 JS Business   Solutions,        Proforma
                                                                 Works, Inc.      Inc.          Adjustments     Proforma
                                                                ------------- -------------   ---------------  -----------
<S>                                                             <C>           <C>             <C>              <C>
                             ASSETS
CURRENT ASSETS
  Cash                                                          $         117 $     279,693                    $   279,810
  Advance - officers                                                        0         4,950                          4,950
  Prepaid expense                                                           0         6,761                          6,761
  Note receivable - shareholder                                        10,934             0                         10,934
                                                                ------------- -------------                    -----------

          Total current assets                                         11,051       291,404                        302,455
                                                                ------------- -------------                    -----------

PROPERTY AND EQUIPMENT
     Computer equipment                                                     0         9,096                          9,096
     Less: Accumulated depreciation                                         0          (530)                          (530)
                                                                ------------- -------------                    -----------

          Net property and equipment                                        0         8,566                          8,566
                                                                ------------- -------------                    -----------

INTANGIBLE ASSETS
     Loan receivable from subsidiary                                1,017,825             0  a)    (1,017,825)           0
     Investment in subsidiary                                         (12,046)            0  b)        12,046            0
     Technical licenses                                                     0        46,774                         46,774
     Fire test data - related party                                         0        13,979                         13,979
     Software - related party                                               0       380,000                        380,000
                                                                ------------- -------------                    -----------

          Total intangible assets                                   1,005,779       440,753                        440,753
                                                                ------------- -------------                    -----------

Total Assets                                                    $   1,016,830 $     740,723                    $   751,774
                                                                ------------- -------------                    -----------
                                                                ------------- -------------                    -----------

              LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
   Accrued expense                                              $         862 $           0                    $       862
   Advance from shareholder                                             4,000             0                          4,000
   Accounts payable
     Trade                                                                  0         8,086                          8,086
     Officers                                                               0         4,397                          4,397
     Related party                                                          0        10,664                         10,664
   Accrued payroll and related liabilities                                  0        25,828                         25,828
   Note payable assumed by parent                                           0     1,017,825  a)    (1,017,825)           0
                                                                ------------- -------------                    -----------

          Total current liabilities                                     4,862     1,066,800                         53,837
                                                                ------------- -------------                    -----------

STOCKHOLDERS' EQUITY
  Preferred stock, $0.001 par value, authorized 10,000,000
  shares, 0 issued and outstanding                                          0             0                              0
  Common stock, $0.0001 par value, authorized 50,000,000
       shares, 14,500,000 issued and outstanding                        1,450           100  b)          (100)       1,450
  Additional paid-in capital                                        1,022,664             0                      1,022,664
  Deficit accumulated during the development stage                    (12,146)     (326,177) b)        12,146     (326,177)
                                                                ------------- -------------                    -----------

          Total stockholders' equity                                1,011,968      (326,077)                       697,937
                                                                ------------- -------------                    -----------

Total Liabilities and  Stockholders' Equity                     $   1,016,830 $     740,723                    $   751,774
                                                                ------------- -------------                    -----------
                                                                ------------- -------------                    -----------
</TABLE>


     The accompanying notes are an integral part of the financial statements

                                       F-2
<PAGE>




                            COMPOSITE SOLUTIONS, INC.
                          F/K/A JS BUSINESS WORKS, INC.
                        (A Development Stage Enterprise)
                  PROFORMA CONSOLIDATED STATEMENT OF OPERATIONS
                                   (Unaudited)


<TABLE>
<CAPTION>

                                                               Composite
                                                JS Business    Solutions,      Proforma
                                                Works, Inc.       Inc.        Adjustments      Proforma
                                               ------------- --------------  -------------  --------------
<S>                                            <C>           <C>             <C>            <C>
Revenues                                       $           0 $            0                 $            0
                                               ------------- --------------                 --------------

Depreciation                                               0            530                            530
Consultant fees                                            0         41,000                         41,000
General and administrative expenses                      624         96,224          (624)          96,224
Salaries - officers                                        0        174,473                        174,473
                                               ------------- --------------                 --------------

   Total expenses                                        624        312,227                        312,227
                                               ------------- --------------                 --------------

Loss from operations                                    (624)      (312,227)                      (312,227)
                                               ------------- --------------                 --------------

Other income (expense)
     Interest income                                     671          3,875          (671)           3,875
     Interest expense                                      0        (17,825)                       (17,825)
                                               ------------- --------------                 --------------

     Total other income (expense)                        671        (13,950)                       (13,950)
                                               ------------- --------------                 --------------

Net loss                                       $          47 $     (326,177)          (47)  $     (312,227)
                                               ------------- --------------                 --------------
                                               ------------- --------------                 --------------

Basic net loss per weighted average share      $           0 $       (3.26)                 $        (0.02)
                                               ------------- --------------                 --------------
                                               ------------- --------------                 --------------

Weighted average number of shares                 14,500,000        100,000                     14,500,000
                                               ------------- --------------                 --------------
                                               ------------- --------------                 --------------
</TABLE>


     The accompanying notes are an integral part of the financial statements

                                       F-3
<PAGE>


                            COMPOSITE SOLUTIONS, INC.
                          F/K/A JS BUSINESS WORKS, INC.
                        (A Development Stage Enterprise)
               NOTES TO PROFORMA CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


(1) PROFORMA CHANGES On June 17, 1999, the Company entered into a Share
         Exchange Agreement with Composite Solutions, Inc., a Florida
         corporation, formerly known as JS Business Works, Inc. The business
         combination was closed on June 30, 1999 and is accounted for as a
         reverse merger and a reorganization of the Company.

         On June 25, 1999, the Company completed a 9.229876 shares for 1 share
         forward split. On June 25, 1999, the Company received 7,896,410 shares
         contributed back to the Company. On June 30, 1999, the Company issued
         1,000,000 shares to acquire 100% of the issued and outstanding common
         stock of Composite Solutions, Inc. (a Nevada corporation). On June 30,
         1999, the Company issued 200,000 shares in settlement of a note payable
         of its subsidiary amounting to $1,000,000 in cash.

(2) PROFORMA ADJUSTMENTS

         a) Eliminate inter-company amount
         b) Eliminate investment in subsidiary and subsidiary equity



                                       F-4
<PAGE>

                                   SIGNATURES

         Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.

                                COMPOSITE SOLUTIONS, INC., a Florida corporation
                                (Registrant)


                                By:  /s/ Thomas Burke
                                   -----------------------------
                                     Thomas Burke
                                     President and Director


                                 By:  /s/ Eileen Beattie
                                    -----------------------------
                                      Eileen Beattie
                                      Treasurer (chief accounting officer)


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission