We have audited the accompanying balance
sheets of Independent Film Development Corporation as of September 30, 2015 and 2014, and the related statements of operations,
changes in stockholders' deficit, and cash flows for the years then ended. 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 audits.
We conducted our audits in accordance
with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included
consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the
circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial
reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the
amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation. We believe that our audits provide 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 Independent Film Development Corporation
as of September 30, 2015 and 2014, and the results of its operations, changes in stockholders' deficit and cash flows for the periods
described above in conformity with accounting principles generally accepted in the United States of America.
The accompanying financial statements
have been prepared assuming that the Company will continue as a going concern. As discussed in Note 8 to the financial statements,
the Company has reported recurring losses from operations and had a working capital deficit at September 30, 2015, which raises
substantial doubt about its ability to continue as a going concern. Management's plans regarding those matters also are described
in Note 8. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Notes to Financial Statements
September 30, 2015
NOTE 1: HISTORY OF OPERATIONS
Business Activity
Independent Film Development Corporation (“IFLM”)
was incorporated in the State of Nevada on September 14, 2007. The Company’s current plan of operations consists of three
parts:
To begin operations of IFLM’s newly acquired
hospitality asset, C2C Restaurant Group (“C2C”). The first restaurant to fall under C2C, Chef Eddie G’s Kitchen,
was opened in December 2015 in Manhattan’s East Harlem neighborhood in New York City.
The development of content creation/distribution
projects, both in the form of original theatrical material as well as related and/or derivative programming related to the operations
of C2C. IFLM will pursue those projects that align with the company’s strategic vision.
The acquisition of real estate assets which
present value creation potential due to the complexity or illiquidity of their existing ownership and/or capital structure. In
such situations, IFLM will seek to actively work through the complexities, gain control of the asset, actively manage, recapitalize
and thereby create value.
NOTE 2: SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The Company’s financial statements have
been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure
of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.
Use of estimates
The preparation of financial statements in
conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of revenues and expenses during the reporting period. Significant estimates include the estimated
useful lives of property and equipment. Actual results could differ from those estimates.
Concentrations of Credit Risk
We maintain our cash in bank deposit accounts,
the balances of which at times may exceed federally insured limits. We continually monitor our banking relationships and consequently
have not experienced any losses in our accounts. We believe we are not exposed to any significant credit risk on cash.
Cash equivalents
The Company considers all highly liquid investments
with a maturity of three months or less when purchased to be cash equivalents. There were no cash equivalents for the years ended
September 30, 2015 or 2014.
Restricted Cash
The Company presents cash balances that are
for a specific purpose and therefore not available for immediate and general use by the Company, separately on the balance sheet
as restricted cash. As of September 30, 2015 and 2014, the Company had set aside $0 and $68,125 as restrictive cash.
Fair Value of Financial Instruments
The Company follows paragraph 825-10-50-10
of the FASB Accounting Standards Codification for disclosures about fair value of its financial instruments and paragraph 820-10-35-37
of the FASB Accounting Standards Codification (“Paragraph 820-10-35-37”) to measure the fair value of its financial
instruments. Paragraph 820-10-35-37 establishes a framework for
measuring fair value in accounting principles
generally accepted in the United States of America (U.S. GAAP), and expands disclosures about fair value measurements. To
increase consistency and comparability in fair value measurements and related disclosures, Paragraph 820-10-35-37 establishes a
fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels.
The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets
or liabilities and the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy defined by Paragraph
820-10-35-37 are described below:
Level 1: Quoted market prices available in active markets for
identical assets or liabilities as of the reporting date.
Level 2: Pricing inputs other
than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting
date.
Level 3: Pricing inputs that are generally observable inputs
and not corroborated by market data.
The carrying amount of the Company’s
financial assets and liabilities, such as cash, prepaid expenses and accrued expenses approximate their fair value because of the
short maturity of those instruments. The Company’s notes payable approximates the fair value of such instruments based
upon management’s best estimate of interest rates that would be available to the Company for similar financial arrangements
at September 30, 2015.
The following table presents assets and liabilities
that are measured and recognized at fair value as of September 30, 2014 and 2015 on a recurring basis:
September 30, 2014
Description
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total Gains and (Losses)
|
Derivative
|
|
|
-
|
|
|
-
|
|
|
183,648
|
|
|
96,085
|
Total
|
|
$
|
-
|
|
$
|
-
|
|
$
|
183,648
|
|
$
|
96,085
|
September 30, 2015
Description
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total Gains and (Losses)
|
Derivative
|
|
|
-
|
|
|
-
|
|
|
127,202
|
|
|
(128,079)
|
Total
|
|
$
|
-
|
|
$
|
-
|
|
$
|
127,202
|
|
$
|
(128,079)
|
Derivative Liabilities
The Company records the fair value of its derivative
financial instruments in accordance with ASC815,
Derivatives and Hedging
. The fair value of the derivatives was calculated
using a multi-nomial lattice model performed by an independent qualified business valuator. The fair value of the derivative liability
is revalued on each balance sheet date with corresponding gains and losses recorded in the consolidated statement of operations
Derivative financial instruments should be
recorded as liabilities in the balance sheet and measured at fair value. For purposes of the Company’s financial statements
fair value was used as the basis for formulating an analysis which has been defined by the Financial Accounting Standards Board
(“FASB”) as “the amount for which an asset (or liability) could be exchanged in a current transaction between
knowledgeable, unrelated willing parties when neither party is acting under compulsion”. The FASB has provided guidance that
its definition of fair value is consistent with the definition of fair market value in IRS Rev. Rule 59-60. In determining the
fair value of the derivatives it was assumed that the Company’s business would be conducted as a going concern. These derivative
liabilities will need to be marked-to-market each quarter with the change in fair value recorded in the income statement.
Income Taxes
The Company follows Section 740-10-30 of the
FASB Accounting Standards Codification, which requires recognition of deferred tax assets and liabilities for the expected future
tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred tax
assets and liabilities are based on the differences between the financial statement and tax bases of assets and liabilities using
enacted tax rates in effect for the fiscal year in which the differences are expected to reverse. Deferred tax assets are reduced
by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. Deferred
tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the fiscal years in which
those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change
in tax rates is recognized in the Statements
of Income in the period that includes the enactment
date.
The Company adopted section 740-10-25 of the
FASB Accounting Standards Codification (“Section 740-10-25”) with regards to uncertainty income taxes. Section
740-10-25 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded
in the financial statements. Under Section 740-10-25, the Company may recognize the tax benefit from an uncertain tax position
only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the
technical merits of the position. The tax benefits recognized in the financial statements from such a position should be
measured based on the largest benefit that has a greater than fifty percent (50%) likelihood of being realized upon ultimate settlement.
Section 740-10-25 also provides guidance on de-recognition, classification, interest and penalties on income taxes, accounting
in interim periods and requires increased disclosures. The Company had no material adjustments to its liabilities for unrecognized
income tax benefits according to the provisions of Section 740-10-25.
Stock Based Compensation
We account for equity-based transactions with
nonemployees under the provisions of ASC Topic No. 505-50,
Equity-Based Payments to Non-Employees
(“ASC 505-50”).
ASC 505-50 establishes that equity-based payment transactions with nonemployees shall be measured at the fair value of the consideration
received or the fair value of the equity instruments issued, whichever is more reliably measurable. The fair value of common stock
issued for payments to nonemployees is measured at the market price on the date of grant. The fair value of equity instruments,
other than common stock, is estimated using the Black-Scholes option valuation model. In general, we recognize the fair value of
the equity instruments issued as deferred stock compensation and amortize the cost over the term of the contract.
We account for employee stock-based compensation
in accordance with the guidance of FASB ASC Topic 718,
Compensation—Stock Compensation,
which requires all share-based
payments to employees, including grants of employee stock options, to be recognized in the financial statements based on their
fair values. The fair value of the equity instrument is charged directly to compensation expense and credited to additional
paid-in capital over the period during which services are rendered.
Earnings (Loss) Per Share
Basic earnings (loss) per share are computed
by dividing the net income (loss) by the weighted-average number of shares of common stock and common stock equivalents (primarily
outstanding options and warrants). Common stock equivalents represent the dilutive effect of the assumed exercise of the outstanding
stock options and warrants, using the treasury stock method. The calculation of fully diluted earnings (loss) per share assumes
the dilutive effect of the exercise of outstanding options and warrants at either the beginning of the respective period presented
or the date of issuance, whichever is later. The Company has no outstanding options or warrants.
Recent Accounting Pronouncements
In August 2014, the FASB issued Accounting
Standards Update “ASU” 2014-15 on “Presentation of Financial Statements Going Concern (Subtopic 205-40) –
Disclosure of Uncertainties about an Entity’s Ability to Continue as a Going Concern”. Currently, there is no guidance
in U.S. GAAP about management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability
to continue as a going concern or to provide related footnote disclosures. The amendments in this Update provide that guidance.
In doing so, the amendments are intended to reduce diversity in the timing and content of footnote disclosures. The amendments
require management to assess an entity’s ability to continue as a going concern by incorporating and expanding upon certain
principles that are currently in U.S. auditing standards. Specifically, the amendments (1) provide a definition of the term
substantial
doubt,
(2) require an evaluation every reporting period including interim periods, (3) provide principles for considering the
mitigating effect of management’s plans, (4) require certain disclosures when substantial doubt is alleviated as a result
of consideration of management’s plans, (5) require an express statement and other disclosures when substantial doubt is
not alleviated, and (6) require an assessment for a period of one year after the date that the financial statements are issued
(or available to be issued). The amendments in this Update are effective for public and nonpublic entities for annual periods ending
after December 15, 2016. Early adoption is permitted.
The Company has implemented all new accounting
pronouncements that are in effect. These pronouncements did not have any material impact on the financial statements unless otherwise
disclosed, and the Company does not believe that there are any other new accounting pronouncements that have been issued that might
have a material impact on its financial position or results of operations.
NOTE 3: ACQUISITIONS
On September 21, 2015, the Company entered
into a share purchase agreement, by and among the Company, C2C Restaurant Group, Inc., a New York corporation and a restaurant
holding company (“C2C”), and the shareholders of C2C, pursuant to which the Company purchased all of the outstanding
common stock of C2C in exchange for 20,000 shares of our Series F preferred stock, par value $0.0001 per. Based upon an independent
third party valuation the purchase was fair valued in two parts. First, a value of $5,600 was capitalized as a trade name for Chef
Eddie G's Kitchen. Second the Company recorded goodwill in the amount of $117,754. The location for C2C’s first restaurant,
Chef Eddie G's Kitchen, opened in December on Park Avenue in Manhattan, New York.
Goodwill represents the excess of purchase
price over the underlying net assets of businesses acquired. The Company complies with ASC 350,
Goodwill and Other Indefinite
Lived Intangible Assets
, requiring that a test for impairment be performed at least annually. As of September 30, 2015 the
Company performed the required impairment analysis which resulted in the impairment of both the goodwill and trade name valuation
amounts in their entirety. The Company recorded impairment expense of $122,354.
As of September 30, 2015, C2C has not begun
operations yet; therefore, has no other tangible assets or liabilities, or operations which would require proforma disclosures
by the Company for the years ended September 30, 2015 and 2014.
NOTE 4: CONVERTIBLE DEBENTURES
On April 9, 2012, the Company entered into
a $100,000 convertible debenture with Neil Linder. The debenture accrued interest of 12% and matured on April 9, 2013. Mr. Linder
has the right to convert all or a portion of the principal into shares of common stock at a conversion price equal to the lesser
of fifty percent (50%) of the average of the closing bid price of common stock during the five trading days immediately preceding
the conversion date, or fifty percent (50%) of the closing bid price of the Common Stock on the date of issuance as quoted by Bloomberg,
LP. Pursuant to the terms of this debenture, the holder shall not be entitled to convert a number of shares that would exceed 4.99%
of the outstanding shares of the Company’s common stock. Based on the initial valuation the Company has recorded a debt discount
of $49,532, $15,994 of which was amortized in the fiscal year ended September 30, 2012 with the remaining $33,538 amortized the
fiscal year ended September 30, 2013. During the fiscal year ending September 30, 2013, $13,950 of the $100,000 debenture was converted
into 821 shares of common stock. This conversion was converted within the terms of the agreement. On March 30, 2015, $4,000 of
accrued interest was converted into 1,600 shares of common stock. In addition, as a consequence of the triggering of the default
provision of the debenture the interest on the debenture has been instated at a rate of 18%, a $1,000 per business day penalty
was being imposed for failure to execute a conversion in a timely manner, and an additional accrual of $112,509 was accounted for
as a result of a provision requiring additional funds due in the event that a “default payment” is made by the Company.
As of September 30, 2015 $86,050 of the principal face value of the Debenture remains outstanding along with $285,509 of accrued
penalties and interest. This note is currently in default.
NOTE 5: ACCRUED INTEREST AND PENALTIES
Following is a summary of the Company’s accrued penalties
and interest as of September 30:
|
|
2015
|
|
2014
|
Neil Linder – accrued penalties and interest (refer to Note 4)
|
|
$
|
328,531
|
|
|
$
|
317,042
|
|
Other convertible debt – accrued interest (refer to Note 6)
|
|
|
17,965
|
|
|
|
6,377
|
|
Loans payable – accrued interest (refer to Note 7)
|
|
|
5,378
|
|
|
|
2,616
|
|
|
|
$
|
351,874
|
|
|
$
|
326,035
|
|
NOTE 6: CONVERTIBLE NOTES PAYABLE
On January 29, 2014, the Company issued a Convertible
Promissory Note to Asher Enterprises, Inc. in the amount of $37,500. The note bears interest at a rate of 8% per annum, is unsecured
and matured on October 31, 2014. The Note is convertible into common stock in whole or in part 180 days after funding at a variable
conversion price equal to a 42% discount to the average of the lowest three trading prices in the 10-day trading price prior to
the conversion date. As a result of the conversion feature the Company has recorded a debt discount of $21,326, all of which has
been amortized to interest
expense. The discount was determined by calculating
the intrinsic value of the loan based on the stock price on the date of the loan of $0.0065 and the conversion price of $0.0039.
The intrinsic value was $21,326. As of September 30, 2014, $24,000 of principal was converted into 2,322 shares of common stock.
On October 29, 2014, $5,915 of principal was converted into 1,820 shares of common stock and the remaining $9,374 of principal
and interest was repaid. Due to the conversion within the terms of the agreement, no gain or loss was recognized.
On March 11, 2014, the Company issued a Convertible
Promissory Note to Asher Enterprises, Inc. in the amount of $42,500. The note originally bears interest at a rate of 8% per annum
but was increased to 22% on the maturity date. It is unsecured and matured on December 17, 2014. The Note is convertible into common
stock in whole or in part 180 days after funding at a variable conversion price equal to a 42% discount to the average of the lowest
three trading prices in the 10-day trading price prior to the conversion date. As a result of the conversion feature the Company
has recorded a debt discount of $42,500, all of which has been amortized to interest expense. The discount was determined by calculating
the intrinsic value of the loan based on the stock price on the date of the loan of $0.0123 and the conversion price of $0.003.
The intrinsic value was $130,826; however, the discount is limited to the amount of the loan. On November 11, 2014, $5,915 of principal
was converted into 1,820 shares of common stock. On March 18, 2015, this note was assigned to Jabro Funding Corp. On May 20, 2015,
$23,525 of principal was converted into 34,852 shares of common stock and on September 8, 2015 the balance due of $14,760 was converted
into 5,676,93 shares of common stock. Due to the conversion within the terms of the agreement, no gain or loss was recognized.
On April 28, 2014, the Company issued a Convertible
Promissory Note to KBM Worldwide, Inc. in the amount of $37,500. The note bears interest at a rate of 8% per annum but was increased
to 22% on the maturity date, is unsecured and matured on January 30, 2015. The Note is convertible into common stock in whole or
in part 180 days after funding at a variable conversion price equal to a 42% discount to the average of the lowest three trading
prices in the 10-day trading price prior to the conversion date. As a result of the conversion feature the Company has recorded
a debt discount of $37,500, all of which has been amortized to interest expense. The discount was determined by calculating the
intrinsic value of the loan based on the stock price on the date of the loan of $0.015 and the conversion price of $0.00406. The
intrinsic value was $101,047; however, the discount is limited to the amount of the loan. On September 30, 2015, $22,970 of principal
was converted into 49,937,783 shares of common stock. On September 30, 2015, the fair value of the derivative was calculated using
a multi-nomial lattice model. As of September 30, 2015, there is $14,530 of principal and $7,629 of accrued interest due on this
note. This note is currently past due.
On June 25, 2014, the Company issued a Convertible
Promissory Note to LG Capital Funding, LLC, in the amount of $47,500. The note bears interest at a rate of 8% per annum, is unsecured
and matures on June 25, 2015. The Note is convertible into common stock in whole or in part 180 days after funding at a variable
conversion price equal to a 42% discount of the lowest trading price in the 20-day trading price prior to the conversion date.
As a result of the conversion feature the Company has recorded a debt discount of $47,500, $36,699 of which has been amortized
to interest expense. The discount was determined by calculating the intrinsic value of the loan based on the stock price on the
date of the loan of $0.011 and the conversion price of $0.0035. The intrinsic value was $102,644; however, the discount is limited
to the amount of the loan. On April 16, 2015, $1,500 of principal and $97 of interest was converted into 3,060,000 shares of common
stock. On May 28, 2015, $8,000 of principal and $591 of interest was converted into 29,624 shares of common stock. On August 25,
2015, $5,000 of principal and $468 of interest was converted into 897,857 shares of common stock. Due to the conversion within
the terms of the agreement, no gain or loss was recognized. On September 30, 2015, the fair value of the derivative was calculated
using a multi-nomial lattice model. As of September 30, 2015, there is $33,000 of principal and $4,088 of accrued interest on this
note.
On July 17, 2014, the Company issued a Convertible
Promissory Note to KBM Worldwide, Inc. in the amount of $37,500. The note bears interest at a rate of 8% per annum, is unsecured
and matures on April 21, 2015. The Note is convertible into common stock in whole or in part 180 days after funding at a variable
conversion price equal to a 42% discount to the average of the lowest three trading prices in the 10-day trading price prior to
the conversion date. As a result of the conversion feature the Company has recorded a debt discount of $37,500, $22,662 of which
has been amortized to interest expense. The discount was determined by calculating the intrinsic value of the loan based on the
stock price on the date of the loan of $0.0114 and the conversion price of $0.00518. The intrinsic value was $45,008; however,
the discount is limited to the amount of the loan. On September 30, 2015, the fair value of the derivative was calculated using
a multi-nomial lattice model. As of September 30, 2015, there is $37,500 of principal and $6,249 of accrued interest on this note.
On March 19, 2015, the Company executed
a convertible promissory note for $7,500 with John D Thomas in exchange for legal services. The note is unsecured, accrued
interest at 10% and is due on demand. The Note is convertible into common stock at $.00001 per share. As a result of the
conversion feature the Company has recorded a debt discount of $7,500. During the year ended September 30, 2015, $1,995 of
the debt discount was amortized into interest expense, with a balance of $5,505 as of September 30, 2015. As of September 30,
2015, this note has accrued interest of $401.
On May 18, 2015, the Company executed a convertible
promissory note for $16,700 with Syndicate Consulting, Inc. The note is unsecured, accrued interest at 10% and is due on demand.
The Note is convertible into common stock at $.00005 per share. As a result of the conversion feature the Company has recorded
a debt discount of $16,700. During the year ended September 30, 2015, $3,070 of the debt discount was amortized into interest expense,
with a balance of $13,630 as of September 30, 2015. The discount was determined by calculating the intrinsic value of the loan
based on the stock price on the date of the loan of $0.0007 and the conversion price of $0.00005. The intrinsic value was limited
to the amount of the loan. As of September 30, 2015, this note has accrued interest of $935.
On May 20, 2015, the Company executed a convertible
promissory note for $5,925 with Syndicate Consulting, Inc. The note is unsecured, accrued interest at 10% and is due on demand.
The Note is convertible into common stock at $.00005 per share. As a result of the conversion feature the Company has recorded
a debt discount of $5,925. During the year ended September 30, 2015, $1,074 of the debt discount was amortized into interest expense,
with a balance of $4,851 as of September 30, 2015. The discount was determined by calculating the intrinsic value of the loan based
on the stock price on the date of the loan of $0.0003 and the conversion price of $0.00005. The intrinsic value was limited to
the amount of the loan. As of September 30, 2015, this note has accrued interest of $148. On August 18, 2015, Syndicate loaned
the Company an additional $5,990. The loan is due on demand and accrues interest at 10%.
On July 5, 2015, the Company executed a convertible
note with a director for conversion of $40,000 of accrued salary. On July 30, 2015, the note was converted into 22,000 shares of
Series B preferred stock. As the conversion occurred within the terms of the note agreement, no gain or loss was recognized.
A summary of outstanding convertible notes
as of September 30, 2015 is as follows:
Note Holder
|
Issue Date
|
Maturity Date
|
Stated Interest Rate
|
|
Principal Balance Outstanding 9/30//2015
|
Neil Linder
|
4/9/2012
|
4/9/2013
|
18%
|
$
|
86,050
|
Asher Enterprises, Inc.
|
1/29/2014
|
10/31/2014
|
8%
|
|
-
|
Jabro Funding Corp
|
3/11/2014
|
12/17/2014
|
8%
|
|
-
|
Jabro Funding Corp
|
4/28/2014
|
1/30/2015
|
22%
|
|
14,530
|
LG Capital Funding
|
6/25/2014
|
6/25/2015
|
16%
|
|
33,000
|
Jabro Funding Corp
|
7/17/2014
|
4/21/2015
|
22%
|
|
37,500
|
John D Thomas
|
3/19/2015
|
Demand
|
10%
|
|
7,500
|
Syndicate Consulting, Inc.
|
5/18/2015
|
Demand
|
10%
|
|
15,200
|
Syndicate Consulting, Inc.
|
5/20/2015
|
Demand
|
10%
|
|
5,925
|
Syndicate Consulting, Inc.
|
8/18/2015
|
Demand
|
11%
|
|
5,990
|
Rachel Boulds
|
7/5/2015
|
Demand
|
n/a
|
|
-
|
Subtotal
|
|
|
|
|
205,695
|
Less: Discounts
|
|
|
|
|
(27,637)
|
Convertible notes payable, net
|
|
|
|
$
|
178,058
|
A summary of the activity of the derivative liability for the notes
above is as follows:
Balance at September 30, 2013
|
|
|
$
|
755,167
|
Decrease in derivative due to extinguishment of debt
|
|
(450,282)
|
Decrease in derivative due to conversion of debt
|
|
(25,152)
|
Increase to derivative due to new issuances
|
|
87,540
|
Derivative (gain) due to mark to market adjustment
|
|
(183,625)
|
Balance at September 30, 2014
|
|
|
|
|
183,648
|
Decrease in derivative due to payment/conversion of debt
|
|
|
|
|
(259,649)
|
Increase to derivative due to debt discount
|
|
|
|
|
75,125
|
Increase to derivative due to new issuances
|
|
|
|
|
1,778,224
|
Derivative gain due to mark to market adjustment
|
|
|
|
|
(1,650,146)
|
Balance at September 30, 2015
|
|
|
|
$
|
127,202
|
NOTE 7: LOANS PAYABLE – RELATED PARTY
AND THIRD PARTY
Third Party
As of September 30, 2015, the Company owed
a total of $8,493 to two other third parties. All amounts are due on demand.
Related Party
On May 8, 2015, the Company executed a promissory
note for $4,000 with Pat Ritchie, the mother of CEO, Jeff Ritchie. The loan is unsecured, accrues interest at 10% and is due within
one year.
On September 25, 2015, the Company executed
a promissory note with a shareholder party for $30,000. The $30,000 was previously credited to additional paid in capital; however,
was changed to a promissory note as a result of a mutual agreement between the parties. The note is unsecured, accrues interest
at 8% and matures March 25, 2016.
As of September 30, 2015, the Company owed
a total of $8,687 to a former officer for advances made to the Company to pay for general operating expenses. The advances are
unsecured, accrue no interest and are due on demand.
NOTE 8: INCOME TAXES
Deferred taxes are provided on a liability
method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carry
forwards and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences
between the reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance
when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be
realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Net deferred tax assets consist of the following components
as of September 30:
|
|
2015
|
|
2014
|
NOL
|
|
$
|
(2,626,112
|
)
|
|
$
|
(1,980,745
|
)
|
Net Income (loss)
|
|
|
(5,203,947
|
)
|
|
|
534,903
|
|
(Gain) loss on debt settlement
|
|
|
4,371,068
|
|
|
|
(1,360,227
|
)
|
(Gain) loss on derivative liability
|
|
|
128,079
|
|
|
|
(96,085
|
)
|
Debt discount amortization
|
|
|
139,836
|
|
|
|
93,972
|
|
Impairment expense
|
|
|
122,354
|
|
|
|
—
|
|
Common stock for other services
|
|
|
—
|
|
|
|
132,770
|
|
Common stock for compensation
|
|
|
2,000
|
|
|
|
49,300
|
|
NOL at end of period
|
|
$
|
(3,066,722
|
)
|
|
$
|
(2,626,112
|
)
|
Effective Rate
|
|
|
0.34
|
|
|
|
0.34
|
|
Deferred Tax Asset
|
|
|
(1,042,685
|
)
|
|
|
(892,878
|
)
|
Valuation
|
|
|
1,042,685
|
|
|
|
892,878
|
|
Deferred Tax Asset
|
|
$
|
—
|
|
|
$
|
—
|
|
At September 30, 2015, the Company had
net operating loss carry forwards of approximately $3,067,000 that may be offset against future taxable income from the year 2016
to 2035. No tax benefit has been reported in the September 30, 2015 financial statements since the potential tax benefit is offset
by a valuation allowance of the same amount.
Due to the change in ownership provisions of the Tax Reform
Act of 1986, net operating loss carry forwards for Federal Income tax reporting purposes are subject to annual limitations. Should
a change in ownership occur net operating loss carry forwards may be limited as to use in future years.
NOTE 9: COMMON STOCK TRANSACTIONS
Fiscal year 2014
During October 2013, the Company issued 2,400
common shares for services valued at $120,500 based on the market value of the common stock on the date of authorization.
During October 2013, the Company received $10,000
from the sale of 560 shares of common stock.
On December 18, 2013, the Company received
$4,000 from the sale of 1,280 shares of common stock.
On January 14, 2014, the Company received $10,000
from the sale of 1,500 shares of common stock.
On February 19, 2014, the Company authorized
the issuance of 2,800 common shares to David Garland, the Company’s CEO, for compensation of services. The shares were issued
at $0.006 based on the market value of the common stock on the date of authorization for total compensation expense of $44,100.
On March 5, 2014, the Company authorized the
issuance of 400 common shares to Rachel Boulds, the Company’s CFO, for compensation of services.
The shares were issued at $0.005 based on the
market value of the common stock on the date of authorization for total compensation expense of $5,200.
On March 5, 2014, the Company authorized the
issuance of 350 common shares to C. David Pugh, the Company’s Chief Communications Officer, for conversion of accrued salary
of $70,000. Shares were valued at $0.08 per the terms of the employment agreement.
On March 5, 2014, the Company issued 680 shares
of common stock valued at $646,010, previously recorded as common stock payable.
On March 19, 2014, the Company authorized the
issuance of 480 common shares for investor relation services. These shares were valued using the closing share price of the Common
Stock on the day of issuance for a total non-cash expense of $12,000.
On May 21, 2014, the Company authorized the
issuance of 20 common shares to an investor as an incentive to invest in one of the Company’s future real estate ventures.
These shares were valued using the closing share price of the Common Stock on the day of grant for a total non-cash expense of
$270.
On August 5, 2014, Asher Enterprises, Inc.
converted $12,000 of the note dated January 29, 2014 per the terms of the note, into 2,500 shares of common stock.
On August 25, 2014, Asher Enterprises, Inc.
converted $12,000 of the note dated January 29, 2014 per the terms of the note, into 1,231 shares of common stock.
Fiscal year 2015
On October 29, 2014, the Company issued 1,820
shares of common stock to Asher Enterprises, Inc. in conversion of $5,915 of principal due to them. Due to the conversion within
the terms of the agreement, no gain or loss was recognized.
On November 11, 2014, the Company issued 1,820
shares of common stock to Asher Enterprises, Inc. for conversion of $5,915 of principal due to them. Due to the conversion within
the terms of the agreement, no gain or loss was recognized.
On November 12, 2014, the Company issued 2,800
shares of common stock to a service provider in conversion of $35,000 of
accounts payable for services rendered in a
prior period. The shares were valued based on the closing price of the common stock on the date of grant.
On November 25, 2014, the Company sold 1,200
shares of common stock for total proceeds of $3,000.
Effective February 11, 2015, the Company restated
its Articles of Incorporation in which it changed the par value of the Company’s common stock from $0.0001 to $0.00001 and
increased the authorized shares of common stock to 2,000,000,000. The value of the common stock and additional paid in capital
accounts have been retroactively adjusted for the change in par value.
On March 2, 2015, the Company issued 400 shares
of common stock to Rachel Boulds, the former CFO for services. The shares were valued based on the closing price of the common
stock on the date of grant for a total non-cash expense of $2,000.
On March 2, 2015, the Company issued 600,000
shares of common stock to Jeff Ritchie, Interim CEO for conversion of $15,000 of accrued salary. The shares were valued based on
the closing price of the common stock on the date of grant which resulted in a loss on conversion of $2,985,000. June 4, 2015.
Mr. Ritchie returned 40,000 shares to the Company. The Company credited loss on conversion of debt $200,000 due to the return of
shares which resulted in a net issuance of 560,000 shares and a net loss on conversion of $2,785,000.
On March 2, 2015, the Company issued 25,000
shares of common stock to DTS Partners, LLC, for conversion of $2,500 of principal due to them. The shares were valued based on
the closing price of the common stock on the date of conversion which resulted in a loss on conversion of $122,500.
On March 30, 2015, the Company issued 1,600
shares of common stock to Neil Linder, for conversion of $4,000 of accrued interest due to him. Due to the conversion within the
terms of the agreement, no gain or loss was recognized.
On April 16, 2015, the Company issued 1,224
shares of common stock to LG Capital Funding in conversion of $1,500 of principal and $97 of interest due to them. Due to the conversion
within the terms of the agreement, no gain or loss was recognized.
On May 13, 2015, the Company issued 25,000
shares of common stock to DTS Partners, LLC for conversion of $2,500 of principal due to them. The shares were valued based on
the closing price of the common stock on the date of conversion which resulted in a loss on conversion of $28,750.
On May 20, 2015, the Company issued 34,852
shares of common stock to Jabro Funding Corp in conversion of $23,525 of principal due to them. Due to the conversion within the
terms of the agreement, no gain or loss was recognized.
On May 21, 2015, the Company issued 26,667
shares of common stock to JT Sands Corp. for conversion of $2,000 of principal due to them. The shares were valued based on the
closing price of the common stock on the date of conversion which resulted in a loss on conversion of $18,000.
On May 28, 2015, the Company issued 29,624
shares of common stock to LG Capital Funding in conversion of $8,000 of principal and $591 of interest due to them. Due to the
conversion within the terms of the agreement, no gain or loss was recognized.
On June 2, 2015, the Company issued 40,000
shares of common stock to an individual for conversion of $1,000 of principal due to them. The shares were valued based on the
closing price of the common stock on the date of conversion which resulted in a loss on conversion of $19,000.
Effective July 1, 2015, the Company approved
a 2,500 for 1 reverse stock split. All shares throughout these financial statements and Form 10-Q have been retroactively restated
for the reverse.
On August 15, 2015, the Company issued 50,000,000
shares of common stock to Syndicate Consulting, Inc., for conversion of $2,500 of principal due to them. The shares were valued
based on the closing price of the common stock on the date of conversion which resulted in a loss on conversion of $1,247,500.
On August 15, 2015, the Company issued 10,000,000
shares of common stock to VanCal Partners, LLC, for conversion of
$500 of principal due to them. Due to the conversion
within the terms of the agreement, no gain or loss was recognized.
On August 25, 2015, the Company issued 897,857
shares of common stock to LG Capital Funding in conversion of $5,000 of principal and $468 of interest due to them. Due to the
conversion within the terms of the agreement, no gain or loss was recognized.
On September 8, 2015, the Company issued 5,676,923
shares of common stock to Jabro Funding Corp in conversion of $13,060 of principal and $1,700 of interest due to them. Due to the
conversion within the terms of the agreement, no gain or loss was recognized.
On September 25, 2015, the Company authorized
10,000,000 shares of common stock to VanCal Partners, LLC, for conversion of $500 of principal due to them. Due to the conversion
within the terms of the agreement, no gain or loss was recognized. As of September 30, 2015, the shares have not yet been issued
by the transfer agent; therefore, the $500 has been credited to common stock payable.
On September 30, 2015, the Company authorized
49,934,783 shares of common stock to Jabro Funding Corp in conversion of $22,970 of principal due to them. Due to the conversion
within the terms of the agreement, no gain or loss was recognized. As of September 30, 2015, the shares have not yet been issued
by the transfer agent; therefore, the $22,970 has been credited to common stock payable.
NOTE 10: PREFERRED STOCK
The Company is authorized to issue 15,000,010
preferred shares with a par value of $0.0001 per share.
Series A Preferred Stock
On June 17, 2013, the Board of Directors designated
a series of preferred stock titled Series A Preferred Stock consisting of 5,000,000 shares. There is currently no market for the
shares of Series A Preferred Stock and they cannot be converted into shares of common stock of the Company. The shares have super
voting rights of 100 common shares for every one share of Series A. The Preferred Series A do not contain any rights to dividends;
have no liquidation preference; are not to be amended without the holders approval.
On December 1, 2014, the Company issued 5,000,000
shares of Series A Preferred stock to Jeff Ritchie, CEO for services rendered. The company had a valuation completed, by an independent
third party, and as a result expensed the value of the Preferred A during the quarter at a value of $79,000.
Series B Preferred Stock
On March 26, 2015, the Board of Directors designated
a series of preferred stock titled Series B Preferred Stock consisting of 10,000,000 shares. There is currently no market for the
shares of Series B Preferred Stock. They can be converted into shares of common stock of the Company at par value ($.00001) and
are priced at $2.50 per share. The Series B have voting rights of 10 votes per share, are entitled to dividends if declared and
have liquidation preference to stock below it.
On April 1, 2015, the Company declared a preferred
stock dividend of one share of Series B preferred stock for every 100,000 shares of common stock, resulting in the issuance of
16,768 (net of 30 shares canceled that were issued in error) of Series B preferred stock.
On June 11, 2015, the Company issued 40,500
shares of Series B preferred stock to officers in conversion of $101,246 of accrued compensation. The shares were valued based
on the closing price of the common stock on the date of conversion which resulted in no loss on conversion as the value of the
shares, which have no special voting rights, were the same as the $101,246 of accrued compensation.
On July 30, 2015, the Company authorized 22,000
shares of Series B preferred stock to a director in conversion of a $40,000 promissory note that was issued for conversion of accrued
salary. As of September 30, 2015, the shares have not yet been issued resulting in a $40,000 credit to preferred stock payable.
Due to the conversion within the terms of the agreement, no gain or loss was recognized.
On September 14, 2015, the Company sold 2,000
shares of Series B preferred stock for total cash proceeds of $5,000. As of September 30, 2015, the shares have not yet been issued
resulting in a $5,000 credit to preferred stock payable.
Series AA Preferred Stock
On February 18, 2015, the Board of Directors
designated a series of preferred stock titled Series AA Preferred Stock consisting of 10 shares. The shares are convertible into
the number of shares of common stock equal to four times the sum of the total number of common stock issued and the total number
of Series B issued. The Preferred Series AA do not contain any rights to dividends; have no liquidation preference and are not
to be amended without the holders approval.
On June 30, 2015, the Company issued 10 shares
of Series AA preferred stock to its Jeff Ritchie, CEO. The company had a valuation completed resulting in non-cash compensation
expense of $88,676.
Series F Preferred Stock
On September 25, 2015, the Board of Directors
designated a series of preferred stock titled Series F Preferred Stock consisting of 20,000 shares. There is currently no market
for the shares of Series F Preferred Stock. They can be converted into shares of common stock of the Company at par value ($.00001)
and are priced at $2.50 per share. The Series F have voting rights of 1 vote per share, are entitled to dividends if declared and
have liquidation preference to stock below it.
On September 21, 2015, the Company entered
into a share purchase agreement, by and among the Company, C2C Restaurant Group, Inc., a New York corporation and a restaurant
holding company (“C2C”), and the shareholders of C2C, pursuant to which the Company purchased all of the outstanding
common stock of C2C in exchange for 20,000 shares of our Series F preferred stock, par value $0.0001. Based upon a third party
valuation the purchase was fair valued in two parts. First, a value of $5,600 was capitalized as a trade name for Chef Eddie G's
Kitchen. Second
the Company recorded goodwill in the amount of $117,754. Refer to Note 3.
NOTE 11: GOING CONCERN
The accompanying financial statements
have been prepared in conformity with accounting principles generally accepted in the United States of America, which contemplate
continuation of the Company as a going concern. The Company has generated minimal revenue and has an accumulated deficit of $12,052,724
and has funded its operations primarily through the issuance of short term debt and equity. This matter raises substantial doubt
about the Company's ability to continue as a going concern.
These financial statements do not include any
adjustments relating to the recoverability and classification of recorded asset amounts, or amounts and classification of liabilities
that might be necessary should the Company be unable to continue as a going concern. Accordingly, the Company’s ability to
accomplish its business strategy and to ultimately achieve profitable operations is dependent upon its ability to obtain additional
debt or equity financing. Management plans to take the following steps that it believes will be sufficient to provide the Company
with the ability to continue in existence.
Management intends to raise financing through
private equity financing or other means and interests that it deems necessary. There can be no assurance that the Company will
be successful in its endeavor.
NOTE 12 – RELATED PARTIES
Fiscal year 2014
On February 19, 2014, the Company authorized
the issuance of 2,800 common shares to David Garland, the Company’s CEO, for compensation of services. The shares were issued
at $0.006 based on the market value of the common stock on the date of authorization for total compensation expense of $44,100.
On March 5, 2014, the Company authorized the
issuance of 400 common shares to Rachel Boulds, the Company’s CFO, for compensation of services. The shares were issued at
$0.005 based on the market value of the common stock on the date of authorization for total compensation expense of $5,200.
On March 5, 2014, the Company authorized the
issuance of 350 common shares to C. David Pugh, the Company’s Chief Communications Officer, for conversion of accrued salary
of $70,000.
On March 5, 2014, the Company issued 680 shares
of common stock valued at $646,010, previously recorded as common stock payable.
As of September 30, 2014, the Company had total
accrued compensation due to its officers of $634,700.
Fiscal year 2015
Loans payable:
On May 8, 2015, the Company executed a promissory
note for $4,000 with Pat Ritchie, the mother of CEO, Jeff Ritchie. The loan is unsecured, accrues interest at 10% and is due within
one year.
On September 25, 2015, the Company executed
a promissory note with a shareholder party for $30,000. The $30,000 was previously credited to additional paid in capital; however,
was changed to a promissory note as a result of a mutual agreement between the parties. The note is unsecured, accrues interest
at 8% and matures March 25, 2016.
As of September 30, 2015, the Company owed
a total of $8,687 to a former officer for advances made to the Company to pay for general operating expenses. The advances are
unsecured, accrue no interest and are due on demand.
Stock transactions:
On December 1, 2014, the Company issued 5,000,000
shares of Series A Preferred stock to Jeff Ritchie, CEO for services rendered. The company had a valuation completed, by an independent
third party, and as a result expensed the value of the Preferred A during the quarter at a value of $79,000.
On March 2, 2015, the Company issued 400 shares
of common stock to Rachel Boulds, the former CFO for services. The shares were valued based on the closing price of the common
stock on the date of grant for a total non-cash expense of $2,000.
On March 2, 2015, the Company issued 600,000
shares of common stock to Jeff Ritchie, Interim CEO for conversion of $15,000 of accrued salary. The shares were valued based on
the closing price of the common stock on the date of grant which resulted in a loss on conversion of $2,985,000. June 4, 2015.
Mr. Ritchie returned 40,000 shares to the Company. The Company credited loss on conversion of debt $200,000 due to the return of
shares which resulted in a net issuance of 560,000 shares.
On June 11, 2015, the Company issued 40,500
shares of Series B preferred stock to officers in conversion of $101,246 of accrued compensation. The shares were valued based
on the closing price of the common stock on the date of conversion which resulted in no loss on conversion as the value of the
shares, which have no special voting rights, were the same as the $101,246 of accrued compensation.
On June 30, 2015, the Company issued 10 shares
of Series AA preferred stock to its Jeff Ritchie, CEO. The company had a valuation completed resulting in non-cash compensation
expense of $88,676.
On July 5, 2015, the Company executed a convertible
note with a director for conversion of $40,000 of accrued salary. On July 30, 2015, the note was converted into 22,000 shares of
Series B preferred stock. As the conversion occurred within the terms of the note agreement, no gain or loss was recognized.
On July 30, 2015, the Company authorized 22,000
shares of Series B preferred stock to a director in conversion of a $40,000 promissory note that was issued for conversion of accrued
salary. As of September 30, 2015, the shares have not yet been issued resulting in a $40,000 credit to preferred stock payable.
Due to the conversion within the terms of the agreement, no gain or loss was recognized.
Following is a summary of accrued officer compensation
– related party, as of September 30:
Name and Title
|
|
2015
|
|
2014
|
Jeff Ritchie, CEO
|
|
$
|
511,184
|
|
|
$
|
406,734
|
|
C. David Pugh, CCO
|
|
|
20,000
|
|
|
|
56,250
|
|
Rachel Boulds, former CFO
|
|
|
12,165
|
|
|
|
6,190
|
|
David Garland, former CEO
|
|
|
65,400
|
|
|
|
53,400
|
|
Kenneth Eade, former CFO
|
|
|
112,126
|
|
|
|
112,126
|
|
|
|
$
|
720,875
|
|
|
$
|
634,700
|
|
NOTE 13: SUBSEQUENT EVENTS
The Company has performed an evaluation of
subsequent events in accordance with ASC Topic 855. The Company is not aware of any subsequent events which would require recognition
or disclosure in the financial statements except for the following.
On October 1, 2015, the Company issued 7,123,060
shares of common stock to LG Capital Funding in conversion of $3,000 of principal and $305 of interest due to them.
On October 13, 2015, the Company issued 40,000,000
shares of common stock to VanCal Partners, LLC in conversion of $2,000 of principal due to them.
On October 14, 2015, the Company issued 49,333,333
shares of common stock to Jabro Funding Corp in conversion of $7,490 of principal due to them.
On November 9, 2015, the Company issued 49,769,655
shares of common stock to LG Capital Funding in conversion of $2,600 of principal and $287 of interest due to them.
On November 18, 2015, the Company issued 49,916,667
shares of common stock to Jabro Funding Corp in conversion of $2,995 of principal due to them.
On January 15, 2016, the Company executed a
promissory note with a third party for $15,000. The note is unsecured, bears interest at 10% and is due within eighteen months.
In connection with and for consideration of loaning the funds to the Company. The Company issued 2,000 shares of Series B preferred
stock.
On February 17, 2016, the Company executed
a convertible promissory note in the amount of $217,500 to T McNeil Advisors, LLC. The note was issued in consideration of consulting
services to be provided. The note is unsecured, bears interest at 8% interest, and is due February 17, 2017. The note is convertible
into shares of the Company’s common stock as a price of 55% of the lowest trade price for the twenty days prior to conversion.
On February 24, 2016, the Company issued a
Convertible Promissory Note to LG Capital Funding, LLC, in the amount of $39,375. The note bears interest at a rate of 8% per annum,
is unsecured and matures on February 24, 2017. The Note is convertible into common stock in whole or in part at any time after
funding at a variable conversion price equal to a 50% discount of the lowest trading price in the 20-day trading price prior to
the conversion date.
On March 1, 2016, the Company issued a Convertible
Promissory Note to Cerberus Finance Group, LTD, in the amount of $39,375. The note bears interest at a rate of 8% per annum, is
unsecured and matures on March 1, 2017. The Note is convertible into common stock in whole or in part at any time after funding
at a variable conversion price equal to a 50% discount of the lowest trading price in the 20-day trading price prior to the conversion
date.
On April 6, 2016, the Company issued a Convertible
Promissory Note to LG Capital Funding, LLC, in the amount of $19,688. The note bears interest at a rate of 8% per annum, is unsecured
and matures on April 6, 2017. The Note is convertible into common stock in whole or in part at any time after funding at a variable
conversion price equal to a 50% discount of the lowest trading price in the 20-day trading price prior to the conversion date.
On April 6, 2016, the Company issued a Convertible
Promissory Note to Cerberus Finance Group, LTD, in the amount of $39,375. The note bears interest at a rate of 8% per annum, is
unsecured and matures on April 6, 2017. The Note is convertible into common stock in whole or in part at any time after funding
at a variable conversion price equal to a 50% discount of the lowest trading price in the 20-day trading price prior to the conversion
date.