smab

Business Report and Highlights

Copyright 2011 The Social Media Advertising BureauProperty of smab; not authorized for distribution.

- CONFIDENCIAL -

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/232

Business Products

Digmedia. Digital Media BW - Business Walking Development Consulting: Social Media Plan, Social Media Bureau,

Social Media Consulting, Internet Business Consulting

SMBS. The Social Media Business School: MiP, MBM, CSSMP

iPolitica consulting E-vents. Facestival, Foursquare Day, iForum, A2B… E-books business smab mobile and clouding

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/233

Business Products

Business Products

1010

20

30

15

55 5

digmedia bw consultingsmbs Sector 4

iPolítica E-vents E-books Mobile & Cloud

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/234

The Team

President & CEO VP Sales VP Marketing Dependant outsoucing

DOTeam MK

SALES

CEO

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/235

Business Highlights

Core competency: Empresa del sector denominado “Pure Play” (proyectos innovadores en Internet o mixtos) con competencias de apoyo off-line

Market Segment: Empresas e instituciones y media política.

Customer base: Empresas/Consumidores/Ambos

Primary revenue source: Servicios (90%).

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/236

Business Highlights (2)

Secondary revenue sources: Productos (desarrollos on-line y cloud)

Overhead: Bajo Profitability expected ~24 meses de la

inversión Exit strategy: muy baja inversión, sector en

auge y necesario falto de cualificación, 90 ingresos sector servicios, estrategia inicial de outsourcing de personal

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/237

Market Summary

Target market value– 250.000 euros el primer año, para alcanzar el

1.500.000 el tercero y 5.000.000 el quinto año – Ingresos adicionales hasta un incremento del 50% no

definidos en este informe

Prospect base: Nicho de mercado con un crecimiento exponencial del 1.000% y demanda potencial del mercado incremental

Total competitors: no existentes en la zona

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/238

Products And Services (1)

Digmedia– Digital media, on-line

and mobile media. – www.vanguardiadesevi

lla.com and others

– Business on-line media development

– On-line press-room

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/239

Products And Services (2)

BW– Business Walking

Development. – 6x6 – Integrated solution – Idea, pre-initial, during

and outsourcing posibility – Pure play business

concept

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/2310

Products And Services (3)

Consulting– Social Media Plan – Social Media

Bureau – Social Media

Consulting – Internet Business

Consulting

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/2311

Products And Services (4)

SMBS– Partner MiP: Master iPolítica. Presencial – MBM: Master Business Mobile. On-line at time – CSSMP: Curso Superior Social Media Plan.

Presencial– Business Innovation School

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/2312

Products And Services (5)

iPolitica– Politicianinnovation Consulting– On-line programme development– Personal techier services– Pre and post analysis report– Social Media Seek

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/2313

Products And Services (6)

E-vents– Facestival– Foursquare Day– iForum– A2B

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/2314

Products And Services (7)

E-books– Professional e-books– Digital conversion e-pubs– Mobile e-books platform

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/2315

Products And Services (8)

smab mobile and clouding– Mobile plattform– Mobile development– Mobile advergaming– Mobile clouding– Clouding business software

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/2316

Financial Plan (1)

Pricing Model Funda-mentals 4 months

Mes JUN JUL AGO SEP Total 4 meses

VANGUARDIA ANUAL 20.000,00 € 30.000,00 € 20.000,00 € 30.000,00 € 100.000,00 €

PATROCINIO VANGUARDIA 20.000,00 € 0,00 € 0,00 € 0,00 € 20.000,00 €

SOCIAL MEDIA PLAN 15.000,00 € 15.000,00 € 15.000,00 € 15.000,00 € 60.000,00 €

BUSINESS WALKING 60.000,00 € 0,00 € 60.000,00 € 0,00 € 120.000,00 €

SM BUREAU 25.000,00 € 25.000,00 € 25.000,00 € 25.000,00 € 100.000,00 €

SM CONSULTING 0,00 € 0,00 € 0,00 € 0,00 € 0,00 €

MiP RESERVA 24.000,00 € 48.000,00 € 0,00 € 12.000,00 € 84.000,00 €

iPOLÍTICA A2B 10.000,00 € 10.000,00 € 0,00 € 10.000,00 € 30.000,00 €

MiP 40% 0,00 € 0,00 € 144.000,00 € 24.000,00 € 168.000,00 €

MiP RESTO 40% 0,00 € 0,00 € 0,00 € 168.000,00 € 168.000,00 €

50% CLIENTE A 0,00 € 0,00 € 0,00 € 100.000,00 € 100.000,00 €

FACESTIVAL 0,00 € 0,00 € 20.000,00 € 0,00 € 20.000,00 €

IFORUM 0,00 € 3.000,00 € 0,00 € 0,00 € 3.000,00 €

FOURSQUARE DAY 0,00 € 0,00 € 0,00 € 10.000,00 € 10.000,00 €

E-BOOK 0,00 € 10.000,00 € 0,00 € 10.000,00 € 20.000,00 €

Totales 174.000,00 € 141.000,00 € 284.000,00 € 404.000,00 € 1.003.000,00 €

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/2317

Financial Plan (2)

Unit Mes JUN JUL AGO SEP

VANGUARDIA ANUAL 2 3 2 3

PATROCINIO VANGUARDIA 4 0 0 0

SOCIAL MEDIA PLAN 1 1 1 1

BUSINESS WALKING 1 0 1 0

SM BUREAU 10 10 10 10

SM CONSULTING 0 0 0 0

MiP RESERVA 10 20 0 5

iPOLÍTICA A2B 1 1 0 1

MiP 40% 0 0 30 5

MiP RESTO 40% 0 0 0 35

50% CLIENTE A 0 0 0 1

FACESTIVAL 0 0 1 0

IFORUM 0 1 0 0

FOURSQUARE DAY 0 0 0 1

E-BOOK 0 1 0 1

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/2318

Financial Plan (3)

Stabilized gross margins,Cash flow and capitalization needs

Mes JUN JUL AGO SEP OCT

Cobros 208.420,00 € 166.380,00 € 335.120,00 € 476.720,00 € 0,00 €

Aportación de capital 3.100,00 € 0,00 € 0,00 € 0,00 € 0,00 €

Pagos 9.600,00 € 23.620,00 € 27.160,00 € 131.920,00 € 15.360,00 €

Compras 0,00 € 8.260,00 € 11.800,00 € 11.800,00 € 0,00 €

Personal 9.600,00 € 9.600,00 € 9.600,00 € 9.600,00 € 9.600,00 €

Seguridad Social 0 3.360,00 € 3.360,00 € 3.360,00 € 3.360,00 €

Hacienda Pública 0,00 € 2.400,00 € 2.400,00 € 2.400,00 € 2.400,00 €

Préstamos 0,00 € 0,00 € 0,00 € 0,00 € 0,00 €

Inversiones 0,00 € 0,00 € 0,00 € 0,00 € 0,00 €

Gastos Financieros 0,00 € 0,00 € 0,00 € 0,00 € 0,00 €

Impuestos 0 0 0 104.760,00 € 0

Cash-Flow mes 198.820,00 € 142.760,00 € 307.960,00 € 344.800,00 € -15.360,00 €

Cash-Flow acumulado 198.820,00 € 341.580,00 € 649.540,00 € 994.340,00 € 978.980,00 €

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/2319

Expansion Potential

Growing and capitalization Facestival needs Social Capital second phase made-off Business local and national development Second life increase strategy Business Product individual PLAN if

necessary Facestival, iForum and digmedia local

partner growing strategy

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/2320

Next Steps

Immediate and long term needs: € 10.000 Facestival Costa de la Luz € 60.000 BW vanguardiadesevilla.com Decisions to be made: Commercial inmediate Strategy analysy Partner Strategy Agent Strategy

This document does not constitute either an offer to sell or an offer to purchase securities. It is for information purposes only.

Logo Here

04/12/2321

Thank You.