INTERIM FINANCIAL STATEMENTS ENDED 30 JUNE 2023

daVictus plc
04 September 2023
 

 

4 September 2023

 

 

 

DAVICTUS PLC

 

 

("DAVICTUS" OR "THE COMPANY")

 

UNAUDITED INTERIM FINANCIAL STATEMENTS ENDED 30 JUNE 2023

 

daVictus plc, (LSE: DVT), a company established to seek business opportunities in the food and beverage sector in Asia, announces its unaudited interim financial statement for the period ended 30. June 2023.

 

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'S STATEMENT

FOR THE SIX MONTHS ENDED 30 JUNE 2023

 

I am presenting the interim financial statements of Davictus PLC ("the Company" or "Davictus") for the six-month period ending on June 30, 2023.

 

Davictus continues to oversee its two franchisees located in Kuala Lumpur, Malaysia, and Bangkok, Thailand. The board views their performance as being moderate and thus we are cautiously considering potential expansion in these markets. We might entertain inquiries from Singapore, Indonesia, Philippines, and Vietnam in the coming years, although our approach to expansion remains measured.

 

In recent months, we have been exploring opportunities to extend our restaurant management services beyond our flagship Havana Dining franchise. This exploration is still ongoing, and updates will be shared as progress is made. We hope that these considerations will tap into our industry expertise, potentially bringing in new revenue streams for the Company.

 

Our commitment to supporting the well-being and growth of the employees working within our franchise network, remains steadfast. We are dedicated to providing the necessary support for smooth operations.

 

We maintain a cautiously optimistic view of the Company's future, underpinned by our dedication to operational excellence and industry best practices. This approach positions us for growth and sustained profitability.

 

The board expresses its gratitude to all stakeholders for their ongoing support.

 

Abd Hadi Bin Abd Majid

Chairman

4 September  2023



 

DIRECTORS' STATEMENT

FOR THE SIX MONTHS ENDED 30 JUNE 2023

 

For the reporting period under review, the Company reported a net profit of £63,598. At 30 June 2023, the Company had cash in bank of £171,204.

 

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 2022, 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 United Kingdom. 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.

 

 

 

 

 

Abd Hadi Bin Abd Majid

Director

4 September 2023

 

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE SIX MONTHS ENDED 30 JUNE 2023

 

 

 

 


Notes

6 months period ended

 

6 months period ended

 


30-Jun-23

 

30-Jun-22

 


 

 

 

 


 (Unaudited)

 

 (Unaudited)

 


 £

 

 £

 





Revenue

3

150,000


150,000





Cost of sales


 -

 

-

 




Gross profit

 

150,000

 

150,000

 




Operating expenses


(86,402)


(85,995)





Operating Profit

 

63,598

 

64,005

 




Other income


-


-





Gain on foreign exchange


-

 

-





Interest income


-

 

-





Finance expenses


-


-

 

 

 

 

 

Profit before taxation

 

63,598

 

64,005

 





Tax expense

4

-

 

-

 

PROFIT FOR THE YEAR

ATTRIBUTABLE TO EQUITY SHAREHOLDERS

 

63,598

 

64,005

OTHER COMPREHENSIVE INCOME

Loss on disposal of investment

 

 

 

-

 

 

(9,159)

TOTAL COMPREHENSIVE PROFIT FOR THE YEAR

 

 

63,598

 

54,846

 





Basic and diluted profit per share (pence)

5

 0.48 p

 

0.41 p

                    

                         

                        

                       CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

                        AS AT 30 JUNE 2023



As at

 

As at

 

As at

 


30-Jun-23

30-Jun-22

31-12-22

 

 






Notes

(Unaudited)

 

(Unaudited)

 

Audited

 


£

 

£

 

£

 







Non-current assets

 






Right-of-use asset

6

15,211


45,633


30,422



15,211

 

45,633

 

30,422

 







Current assets

 






Trade receivables


285,524


-


200,192

Other receivables


 27,571


9,566


-

Cash and cash equivalents


171,204


242,849


260,308



484,299

 

252,415

 

460,500

 


 

 

 

 

 

Total assets

 

499,510

 

298,048

 

490,922



 

 

 

 


Equity attributable to equity holders of the company

 






Share capital

7

1,224,400


1,224,400


1,224,400

Accumulated losses


(945,037)


(1,173,258)


(1,008,635)

Total equity

 

279,363

 

51,142

 

215,765

 







Non-current liabilities

 






Lease liabilities

     9

-


32,420


-



-

 

32,420

 

-

 







Current liabilities

     8






Other payables


30,290


(5,350)


29,404

Deferred Income


173,333

204,167

213,333

Amount owing to directors                 

-


     318

     

-

Lease liabilities

     9

16,524


   15,351


32,420



220,147

 

214,486

 

275,157

 


 

 

 

 

 

Total equity and liabilities

 

499,510

 

298,048

 

490,922

 


 

 

 

 

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW

FOR THE SIX MONTHS ENDED 30 JUNE 2023

 


As at

 

As at

 

30-Jun-23

 

30-Jun-22

 





(Unaudited)

 

(Unaudited)

 

£

 

£

Cash flow from operating activities

 

Operating Profit

63,598


54,846

Adjustment for:




Loss on disposal of investment

-

 

9,159

Depreciation of right-of-use-assets

15,211


15,211

Interest on lease liabilities

904


1,976


79,713


81,192

Changes in working capital

 


(Increase) / Decrease in receivables

(112,903)


37,895

(Decrease) / Increase in other payables

(39,114)


43,613

Increase in amount due to directors

-


318

Net cash flow used in operating activities

(152,017)

 

81,826

 








Cash flows from financing activities

 

Proceed from disposal of investment

-


8

Repayment on lease liability

(16,800)


(16,801)

Net cash generated from financing activities

(16,800)

 

(16,793)

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

(89,104)

 

146,225

Cash and cash equivalents at beginning of period

260,308


96,624

Cash and cash equivalents at end of period

171,204

 

242,849

 

 

CONDENSED CONSOLIDATED STATEMENT CHANGES OF EQUITY

FOR THE SIX MONTHS ENDED 30 JUNE 2023

 

Period from 1 January 2023 to 30 June 2023


Stated capital

 

Accumulated losses

 

Total

 

£

 

£

 

£

As at 1 January 2023

1,224,400

 

(1,008,635)

 

215,765

Profit for the period

-


63,598


63,598

Total comprehensive profit for the period

-


63,598


63,598

As at 30 June 2023

1,224,400

 

(945,037)

 

279,363

 

 

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)

Accumulated losses of subsidiary disposed during the year

 

 

9,166


9,166

 

1,224,400


(1,228,104)


(3,704)

 






Loss on disposal of investment

-


(9,159)


(9,159)

Profit for the period

-


64,005


64,005

Total comprehensive profit for the period

-


54,846


54,846

 

 

 

 

 

 

As at 30 June 2022

1,224,400

 

(1,173,258)

 

51,142

 

 

For the year ended 31 December 2022


Stated capital

 

Accumulated losses

 

Total

 

£

 

£

 

£

As at 1 January 2022

1,224,400

 

(1,237,270)

 

(12,870)

Accumulated losses of subsidiary disposed during the year

 

 

9,166


9,166


1,224,400

 

(1,228,104)


(3,704)

Loss on disposal of investment

 

 

(9,159)


(9,159)

Profit for the year

-


228,628


228,628

Total comprehensive profit for the year

-


219,469


219,469

As at 31 December 2022

1,224,400

 

(1,008,635)

 

215,765

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

FOR SIX MONTHS ENDED 30 JUNE 2023

 

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 2023 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 2022.

 

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 United Kingdom. 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-23

30-Jun-22

 

 £

 £

Profit for the period

63,598

54,846

Weighted average number of shares (Unit)

13,350,000

13,350,000

Profit per share (pence)

0.48 p

0.41 p

 

 

 

6.   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

(76,055)

As at 30 June 2023

15,211

 

 

 

7.   STATED CAPITAL

 





Number of ordinary shares

 

£

 







As at 1 January 2023



13,350,000


1,224,400








As at 30 June 2023



13,350,000


1,224,400

 

 


 

 

 

8.   CURRENT LIABILITIES

 



6 months

period ended

 

6 months

period ended

 


30-Jun-23

 

30-Jun-22



£

 

£

Other Creditors


30,290


(5,350)

Deferred Income


173,333


204,167

Amount owing to Director


-


318

Lease Liability


16,524


15,351








220,147


214,486

 

 

 

9.   LEASE LIABILITIES

 


6 months period ended

 

6 months period ended

 

30-Jun-23

 

30-Jun-22

 

£

 

£

 




As at 1 January

33,602


67,203

Addition during the year

-

 

-

De-recognition of lease due to termination

-

 

-

Interest in suspense

(1,181)


(4,607)

Interest expensed

904


1,976

Repayment of principal

(16,801)


(16,801)


16,524


47,771

 

           Lease liabilities are payable as follow:

Within 1 year

16,524


15,351





Between 2 - 5 years

-


32,420


 

 

 

 


 

 

10. 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-23

 

6 months period ended 30-Jun-22


£

 

£

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

 

 

11. 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
 
 

Companies

daVictus (DVT)
UK 100

Latest directors dealings