INTERIM FINANCIAL STATEMENTS ENDED 30 JUNE 2022

RNS Number : 5267Z

daVictus plc

15 September 2022

 

15 September 2022

DAVICTUS PLC

("DAVICTUS" OR "THE COMPANY")

UNAUDITED INTERIM FINANCIAL STATEMENTS ENDED 30 JUNE 2022

daVictus plc, (LSE: DVT), announces its unaudited interim financial statement for the period ended 30. June 2022.

The Interim report is also available on the Company's website at:  http://www.davictus.co.uk  .

For further information, please contact:

Robert Pincock

[e-mail]

[phone]

Chairman statements

I am pleased to report the interim financial statements of Davictus PLC (the "Company" or Davictus") for the six months ended 30 June 2022.

The Company currently has two (2) franchisees located in Kuala Lumpur, Malaysia and Bangkok Thailand.

Although the worst seems to be over, the aftereffects of the COVID-19 pandemic continues to impact businesses globally and retail segment. After two years of uncertainty, the health crises had turned into a global financial downturn due to the restrictions imposed by most countries to contain the spread of the virus. The Company had given its best to support and assist the franchisees to revise restaurant guidelines to adapt with the new normal of post COVID-19 customer behaviour after reopening the economy.

Based on the above, the Company will adopt a more careful approach in recruiting additional franchisees for other cities in Asia as initially planned.

The Company places importance to the welfare of its employees. Additionally, safety concerns of our franchisee's customers remain main priority to the Company and its franchisees. I trust that the Company had done everything it can in taking all appropriate measures to keep people safe whilst ensuring continuity of our operations. 

The Company continues to monitor the impact of the pandemic and will assist all stakeholders to address the effects and possible actions actively. The Company continues to keep its overhead low to maintain the business liquidity and stay resilient in the strange times where the future remains uncertain for at least until end of 2022.

The board would like to thank all the stakeholders of the Company for their continued support.

Abd Hadi Bin Abd Majid

Chairman

15 September 2022

Directors Statement

For the reporting period under review, the Company reported a net profit of £54,846. At 30 June 2022, the Company had cash in bank of £242,849.

There are a number of potential risks and uncertainties which may have material impact on the Company's performance over the remaining six months of the financial year and could cause actual results to differ materially from expected and historical results. The directors do not consider any changes on the principal risks and uncertainties since the publication of the annual report for the year ended 31 December 2021, which contained a detailed explanation of the risks relevant to the Company, is also available at http://www.davictus.co.uk .

The Board looks forward to providing further updates to the shareholders in due course.

Responsibility Statement

The Directors are responsible for preparing the Condensed Interim Financial Statements in accordance with the Disclosure and Transparency Rules of the United Kingdom's Financial Conduct Authority ('DTR') and with International Accounting Standard 34 on Interim Financial Reporting (IAS 34).

The directors confirm that, to the best of their knowledge, this condensed consolidated interim financial statement have been prepared in accordance with IAS 34, as adopted by the European Union. The interim management report includes a fair review of the information required by DTR 4.2.7 and DTR 4.2.8, namely:

· an indication of important events that have occurred during the first six months and their impact on the condensed set of financial statements, and a description of the principal risks and uncertainties for the remaining six months of the financial year; and

· material related-party transactions in the first six months and any material changes in the related-party transactions described in the last annual report.

….

Director

15 September, 2022

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE SIX MONTHS ENDED 30 JUNE 2022

	Notes	6 months period ended		6 months period ended
		30-Jun-22		30-Jun-21
		(Unaudited)		(Unaudited)
Revenue	3	150,000		75,000
Cost of sales		-		-
Gross profit		150,000		75,000
Operating expenses		(85,995)		(79,635)
Operating Profit / Loss		64,005		(4,635)
Other income		-		1,066
Gain on foreign exchange		-		1,249
Interest income		-		8
Finance expenses		-		(3,092)
Profit / Loss before taxation		64,005		(5,404)
Tax expense	4	-		-
PROFIT / LOSS FOR THE YEAR ATTRIBUTABLE TO EQUITY SHAREHOLDERS		64,005		(5,404)
OTHER COMPREHENSIVE INCOME Loss on disposal of investment		(9,159)		-
TOTAL COMPREHENSIVE PROFIT FOR THE YEAR		54,846		(5,404)
Basic and diluted loss per share (pence)	5	0.04 p		(0.04) p

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

AS AT 30 JUNE 2022

		As at		As at		As at
		30-Jun-22		30-Jun-21		31-12-21
	Notes	(Unaudited)		(Unaudited)		Audited
		£		£		£
Non-current assets
Right-of-use asset	7	45,633		76,056		60,844
		45,633		76,056		60,844
Current assets
Trade receivables		-		82,500		47,461
Other receivables		9,566		14,490		-
Cash and cash equivalents		242,849		45,523		96,624
		252,415		142,513		144,085
Total assets		298,048		218,569		204,929
Equity attributable to equity holders of the company
Share capital	8	1,224,400		1,224,400		1,224,400
Accumulated losses		(1,173,258)		(1,224,564)		(1,237,270)
Total equity		51,142		(164)		(12,870)
Non-current liabilities
Lease liabilities		32,420		47,766		30,176
		32,420		47,766		30,176
Current liabilities
Other payables	9	(5,350)		134,258		18,537
Deferred Income		204,167		-		136,666
Amount owing to directors		318		7,568		-
Lease liabilities		15,351		29,141		32,420
		214,486		170,967		187,623
Total equity and liabilities		298,048		218,569		204,929

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW

FOR THE SIX MONTHS ENDED 30 JUNE 2022

	As at		As at
	30-Jun-22		30-Jun-21
	(Unaudited)		(Unaudited)
	£		£
Cash flow from operating activities
Operating Profit /(Loss)	54,846		(5,404)
Adjustment for:
Gain on disposal of lease	-		(1,066)
Loss on disposal of investment	9,159		-
Depreciation of right-of-use-assets	15,211		15,211
Interest on lease liabilities	1,976		2,446
	81,192		11,187
Changes in working capital
Decrease / (increase) in receivables	37,895		(61,140)
Increase / (decrease) in other payables	43,613		48,674
Increase / (decrease) in amount due to directors	318		7,568
Net cash flow used in operating activities	81,826		(4,898)
Cash flows from financing activities
Proceed from issuance of shares	-		36,000
Proceed from disposal of investment	8		-
Repayment on lease liability	(16,801)		(16,806)
Net cash generated from financing activities	(16,793)		19,194
Net increase in cash and cash equivalents	146,225		25,483
Cash and cash equivalents at beginning of period	96,624		20,040
Cash and cash equivalents at end of period	242,849		45,523

CONDENSED CONSOLIDATED STATEMENT CHANGES OF EQUITY

FOR THE SIX MONTHS ENDED 30 JUNE 2022

Period from 1 January 2022 to 30 June 2022

	Stated capital		Accumulated losses		Total
	£		£		£
As at 1 January 2022	1,224,400		(1,237,270)		(12,870)
Profit for the period	-		54,846		54,846
Total comprehensive profit for the period	-		54,846		54,846
Accumulated Loss of subsidiary disposed during the year	-		(9,166)		9,159
As at 30 June 2022	1,224,400		(1,173,258)		51,142

Period from 1 January 2021 to 30 June 2021

	Stated capital		Accumulated losses		Total
	£		£		£
As at 1 January 2021	1,224,400		(1,219,160)		5,240
Loss for the period	-		(5,404)		(5,404)
Total comprehensive loss for the period	-		(5,404)		(5,404)
As at 30 June 2021	1,224,400		(1,224,564)		(164)

For the year ended 31 December 2021

	Stated capital		Accumulated losses		Total
	£		£		£
As at 1 January 2021	1,188,400		(1,219,159)		(30,759)
Proceeds from issuance of ordinary shares	36,000		-		36,000
Loss for the period	-		(18,111)		(18,111)
Total comprehensive loss for the period	36,000		(18,111)		17,889
As at 31 December 2021	1,224,400		(1,237,270)		(12,870)

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR SIX MONTHS ENDED 30 JUNE 2022

1.  GENERAL INFORMATION

The Company was incorporated and registered in Jersey as a public company limited by shares on 5 February 2015 under the companies (Jersey) Law 1991 and registered number 117716. The registered office of the Company is at the offices of 28 Esplanade, St. Helier, Jersey, JE1 8SB.

On 15 March 2020, the Company acquired a dormant British Virgin Island incorporated company as a wholly owned subsidiary for purpose of business operation (together in this financial report referred as the 'Group').

2.  ACCOUNTING POLICIES

Basis of preparation

The interim financial statements for the six-month period ended 30 June 2022 have been prepared in accordance with IAS 34 Interim Financial Reporting. It is unaudited and does not constitute statutory financial statements. The comparative interim financial information covers the period ended 30 June 2021.

The interim financial statements have been prepared on a basis consistent with, and on the basis of, the accounting policies set out in the audited financial statements of the Group for the year ended 31 December 2022, which have been prepared in accordance with International Financial Reporting Standards as adopted by the United Kingdom.

The interim financial information is presented in British Pound Sterling ("£").

New standards and interpretations

A number of new standards and amendments to standards and interpretations have been issued by International Accounting Standards Board but are not yet effective and in some cases have not yet been adopted by the EU. The Directors do not expect that the adoption of these standards will have a material impact on the financial statements of the Group in future periods.

Basis of consolidation

The consolidated financial statements incorporate the financial statements of the Company and entities controlled by the Company (its subsidiaries). Control is achieved where the Company is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity.

All intercompany transactions, balances, income and expenses are eliminated in consolidation.

Going concern

The condensed interim financial statements have been prepared on a going concern basis, which assumes that the Group will continue to be able to meet its liabilities as they fall due for the foreseeable future.

The Covid-19 pandemic has been unprecedented in scale and impact, and the Group have taken swift and decisive action to protect our customers, colleagues, franchisees and their staff and the communities in which the Group operates, by implementing the necessary steps to safeguard the business through the crisis, in line with the government guidelines.

The significant impact of Covid-19 to the Group business is summarised below:

· Delay in franchisee restaurant engagement. - Due to MCO (movement control order) announced by Malaysian Government, the launch the new franchise restaurants was being delayed

· Working capital inflow of fund are lagging behind initial plan. The Group has arranged additional short-term financing from directors if required to support continuity of business operations

· This might impact the business revenue of franchisees, and reduce the royalty payment that is by percentage of gross revenue sales.

Based on the current working capital forecast, the Group is unlikely to need additional funds within twelve months of the date of approval of these financial report in order to maintain its proposed work levels and to continue successfully managing its cash resources. After making enquiries and considering the assumptions upon which the forecasts have been based, the directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. For these reasons, they continue to adopt the going concern basis of accounting in preparing the annual financial statements.

Revenue recognition

Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Group and the revenue can be reliably measured, regardless of when the payment is made. Revenue is measured at the fair value of consideration received or receivable, taking into account contractually defined terms of payment and excluding taxes or duty.

Fees receivable from franchisee according to franchise agreement at which time the Group has performed its obligation. Fees receivable in advance are stated on the Consolidated Statement of Financial Position as deferred income.

Leases

The Group assesses whether a contract is or contains a lease, at the inception of the contract. The Group recognises a right-of-use asset and corresponding lease liability with respect to all lease arrangements in which it is the lessee, except for low-value assets and short-term leases with 12 months or less. For these leases, the Group recognises the lease payments as an operating expense on a straight-line method over the term of the lease unless another systematic basis is more representative of the time pattern in which economic benefits from the leased assets are consumed.

The Group recognises a right-of-use asset and a lease liability at the lease commencement date. The right-of-use assets and the associated lease liabilities are presented as a separate line item in the statement of financial position.

The right-of-use asset is initially measured at cost. Cost includes the initial amount of the corresponding lease liability adjusted for any lease payments made at or before the commencement date, plus any initial direct costs incurred, less any incentives received.

The right-of-use asset is subsequently measured at cost less accumulated depreciation and any impairment losses, and adjustment for any remeasurement of the lease liability. The depreciation starts from the commencement date of the lease. If the lease transfers ownership of the underlying asset to the Group or the cost of the right-of-use asset reflects that the Group expects to exercise a purchase option, the related right-of-use asset is depreciated over the useful life of the underlying asset. Otherwise, the Group depreciates the right-of-use asset to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term.

The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted by using the rate implicit in the lease. If this rate cannot be readily determined, the Group uses its incremental borrowing rate.

The lease liability is subsequently measured at amortised cost using the effective interest method. It is remeasured when there is a change in the future lease payments (other than lease modification that is not accounted for as a separate lease) with the corresponding adjustment is made to the carrying amount of the right-of-use asset or is recognised in profit or loss if the carrying amount has been reduced to zero.

3.  REVENUE

The Group revenue are derived from franchise related fees including brand licence, management fee and royalties according to Restaurant Franchise Agreement. For the reporting period, revenue contributions are from a franchisee located in Kuala Lumpur, Malaysia and Bangkok Thailand.

There are no seasonal factors that materially affect the operations of the Group.

4.  INCOME TAX EXPENSE

The Company is not a "Financial Services Company" registered under the relevant Jersey laws; or a specified utility company and therefore it is subject to Jersey income tax at the general rate of 0 per cent. If the Company derives any income from Jersey property, including development of land or quarrying, such income will be subject to tax at the rate of 20 per cent. It is not expected that the Company will derive any such income.

5.  PROFIT / (LOSS) PER SHARE

Basic profit / (loss) per ordinary share is calculated by dividing the loss attributable to equity holders of the company by the weighted average number of ordinary shares in issue during the period. Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares.  There are currently no dilutive potential ordinary shares.

	6 months period ended	6 months period ended
	30-Jun-22	30-Jun-21
Profit / Loss for the period	54,846	(5,404)
Weighted average number of shares (Unit)	13,350,000	12,216,298
Profit / (Loss) per share (pence)	0.41 p	(0.04) p

6.  INTANGIBLE ASSETS

Intangible assets refers to intellectual property rights in restaurant concept brand of HAVANA Rolled Cigar Music Café including their recipes and collection of Cuban/Havana graphics acquired at the cost of £100,000 from Typical Dutch N.V.

The asset acquired has indefinite useful life and will be reviewed for impairment annually to determine whether the indefinite life continues to be supportable. If not, the change in useful life from indefinite to finite is made on a prospective basis.

7.  RIGHT-OF-USE ASSETS

The Company has entered into a non-cancellable operating lease agreement for tenancy of office space. The lease is for a period of 36 months operating lease agreement commencing 1 January 2021 with an option to renew the lease for a further 12 months.

	£
Cost	91,266
Accumulated depreciation	(45,633)
As at 30 June 2022	45,633

8.  STATED CAPITAL

				Number of ordinary shares		£
As at 1 January 2022				13,350,000		1,224,400
As at 30 June 2022				13,350,000		1,224,400

9.  OTHER PAYABLES

		6 months period ended		6 months period ended
		30-Jun-22		30-Jun-21
		£		£
Other Creditors		(5,350)		34,852
Deferred Income		204,167		76,667
Amount owing to Director		318		-
Lease Liability		15,351		-
Accruals and Provision		-		22,739
		214,486		134,258

10. LEASE LIABILITIES

	6 months period ended		6 months period ended
	30-Jun-22		30-Jun-21
	£		£
As at 1 January	67,203		48,119
Addition during the year	-		100,805
De-recognition of lease due to termination	-		(48,119)
Interest in suspense	(4,670)		(9,538)
Interest expensed	1,976		2,446
Repayment of principal	(16,801)		(16,806)
	50,402		76,907

  Lease liabilities are payable as follow:

Within 1 year	16,800
Between 2- 5 years	33,602

11. RELATED PARTY TRANSACTION

The directors are considered to be the key management personnel. Details concerning Directors' remuneration can be found below:

	6 months period ended 30-Jun-22		6 months period ended 30-Jun-21
	£		£
Robert Pincock	7,500		7,500
Abd Hadi Bin Abd Majid	5,000		5,000
Maurice James Malcolm Groat	2,000		2,000
	14,500		14,500

12. SUBSEQUENT EVENTS

There were no subsequent events after the reporting period.

 

END

 

 

IR EAENSFLXAEEA