TIDMDVT
RNS Number : 5267Z
daVictus plc
15 September 2022
15 September 2022
DAVICTUS PLC
("DAVICTUS" OR "THE COMPANY")
UNAUDITED INTERIM FINANCIAL STATEMENTSED 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
robert@davictus.co.uk
+603 5613 3388
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 GBP54,846. At 30 June 2022, the Company had cash in
bank of GBP242,849.
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 MONTHSED 30 JUNE 2022
Notes 6 months 6 months
period ended period ended
30-Jun-22 30-Jun-21
(Unaudited) (Unaudited)
GBP GBP
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 (0.04)
share (pence) 5 0.04 p 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
GBP GBP GBP
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 MONTHSED 30 JUNE 2022
As at As at
30-Jun-22 30-Jun-21
(Unaudited) (Unaudited)
GBP GBP
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 MONTHSED 30 JUNE 2022
Period from 1 January 2022 to 30 June 2022
Stated Accumulated Total
capital losses
GBP GBP GBP
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 Accumulated Total
capital losses
GBP GBP GBP
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 Total
losses
GBP GBP GBP
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 MONTHSED 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 ("GBP").
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 6 months
period ended period ended
30-Jun-22 30-Jun-21
GBP GBP
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 GBP100,000 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.
GBP
Cost 91,266
Accumulated depreciation (45,633)
As at 30 June 2022 45,633
---------
8. STATED CAPITAL
Number of GBP
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 6 months
period ended period
ended
30-Jun-22 30-Jun-21
GBP GBP
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 6 months
period ended period ended
30-Jun-22 30-Jun-21
GBP GBP
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 6 months
period ended period ended
30-Jun-22 30-Jun-21
GBP GBP
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.
This information is provided by RNS, the news service of the
London Stock Exchange. RNS is approved by the Financial Conduct
Authority to act as a Primary Information Provider in the United
Kingdom. Terms and conditions relating to the use and distribution
of this information may apply. For further information, please
contact rns@lseg.com or visit www.rns.com.
RNS may use your IP address to confirm compliance with the terms
and conditions, to analyse how you engage with the information
contained in this communication, and to share such analysis on an
anonymised basis with others as part of our commercial services.
For further information about how RNS and the London Stock Exchange
use the personal data you provide us, please see our Privacy
Policy.
END
IR EAENSFLXAEEA
(END) Dow Jones Newswires
September 15, 2022 02:00 ET (06:00 GMT)
Davictus (LSE:DVT)
Historical Stock Chart
Von Dez 2024 bis Jan 2025
Davictus (LSE:DVT)
Historical Stock Chart
Von Jan 2024 bis Jan 2025
