UNAUDITED HALF YEAR REPORT ENDED 30 JUNE 2024
25 September 2024
DAVICTUS PLC
("DAVICTUS" OR "THE COMPANY")
UNAUDITED INTERIM FINANCIAL STATEMENTS ENDED 30 JUNE 2024
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 2024.
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
DIRECTORS' STATEMENT
I am glad to present the interim financial statements of Davictus PLC ("the Company" or "Davictus") for the six-month period ending on 30 June 2024.
Davictus continues to offer comprehensive support to its existing franchisees in Malaysia and Thailand. The board is currently in the process of transitioning its franchise-based relationships to a broader model that encompasses business management and consultancy services. This shift could potentially lead to more efficient revenue generation from current franchisees.
While the board remains cautious about expanding the franchise network in the region, it is exploring opportunities to diversify its revenue streams by engaging in non-franchise businesses, including sectors beyond food and beverage. This strategy leverages the board and management's extensive experience and expertise in corporate finance, business management, and consultancy, which are in high demand across various industries.
We remain fully committed to the well-being and development of our employees within the franchise network, ensuring they receive the support necessary for smooth operations.
Our outlook for the Company's future is cautiously optimistic, guided by our unwavering commitment to operational excellence and adherence to industry best practices. This approach positions us for continued growth and profitability.
The board extends its heartfelt gratitude to all stakeholders for their ongoing support.
Abd Hadi Bin Abd Majid
Chairman
25 September 2024
For the reporting period under review, the Company reported a net profit of £44,306. At 30 June 2024, the Company had cash in bank of £135,696.
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 2023, 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
25 September 2024
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE SIX MONTHS ENDED 30 JUNE 2024
|
|
Notes |
6 months period ended |
|
6 months period ended |
|
|
|
30-Jun-24 |
|
30-Jun-23 |
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
(Unaudited) |
|
|
|
£ |
|
£ |
|
|
|
|
|
|
|
Revenue |
3 |
150,000 |
|
150,000 |
|
|
|
|
|
|
|
Cost of sales |
|
- |
|
- |
|
|
|
|
|
|
|
Gross profit |
|
150,000 |
|
150,000 |
|
|
|
|
|
|
|
Operating expenses |
|
(105,694) |
|
(86,402) |
|
|
|
|
|
|
|
Operating Profit |
|
44,306 |
|
63,598 |
|
|
|
|
|
|
|
Other income |
|
- |
|
- |
|
|
|
|
|
|
|
Gain on foreign exchange |
|
- |
|
- |
|
|
|
|
|
|
|
Interest income |
|
- |
|
- |
|
|
|
|
|
|
|
Finance expenses |
|
- |
|
- |
|
|
|
|
|
|
|
Profit before taxation |
|
44,306 |
|
63,598 |
|
|
|
|
|
|
|
Tax expense |
4 |
- |
|
- |
|
PROFIT FOR THE YEAR ATTRIBUTABLE TO EQUITY SHAREHOLDERS |
|
44,306 |
|
63,598 |
|
OTHER COMPREHENSIVE INCOME Loss on disposal of investment |
|
- |
|
- |
|
TOTAL COMPREHENSIVE PROFIT FOR THE YEAR
|
|
44,306 |
|
63,598 |
|
|
|
|
|
|
|
Basic and diluted profit per share (pence) |
5 |
0.33 p |
|
0.48 p |
|
|
|
As at |
|
As at |
|
As at |
|
|
|
30-Jun-24 |
30-Jun-23 |
31-12-23
|
||
|
|
|
|
|
|
||
|
|
Notes |
(Unaudited) |
|
(Unaudited) |
|
Audited |
|
|
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
|
Trade and other receivables |
|
75,709 |
|
62,619 |
|
73,314 |
|
Right-of-use asset |
6 |
78,805 |
|
15,211 |
|
- |
|
|
|
154,514 |
|
77,830 |
|
73,314 |
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
Trade and other receivables |
|
302,837 |
|
250,476 |
|
285,625 |
|
Other receivables |
|
- |
|
- |
|
- |
|
Cash and cash equivalents |
|
135,696 |
|
171,204 |
|
129,610 |
|
|
|
514,242 |
|
421,680 |
|
415,235 |
|
|
|
|
|
|
|
|
|
Total assets |
|
593,047 |
|
499,510 |
|
488,549 |
|
|
|
|
|
|
|
|
|
Equity attributable to equity holders of the company |
|
|
|
|
|
|
|
Share capital |
7 |
1,224,400 |
|
1,224,400 |
|
1,224,400 |
|
Accumulated losses |
|
(873,933) |
|
(945,037) |
|
(918,239) |
|
Total equity |
|
350,467 |
|
279,363 |
|
306,161 |
|
|
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
|
Lease liabilities |
9 |
49,455 |
|
- |
|
- |
|
|
|
49,455 |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
Current liabilities |
8 |
|
|
|
|
|
|
Other payables |
|
64,819 |
|
30,290 |
|
49,055 |
|
Deferred Income |
|
93,333 |
173,333 |
133,333 |
||
|
Amount owing to directors |
4,750 |
|
- |
|
- |
|
|
Lease liabilities |
9 |
30,223 |
|
16,524 |
|
- |
|
|
|
193,125 |
|
220,147 |
|
182,388 |
|
|
|
|
|
|
|
|
|
Total equity and liabilities |
|
593,047 |
|
499,510 |
|
488,549 |
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 30 JUNE 2024
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW
FOR THE SIX MONTHS ENDED 30 JUNE 2024
|
|
As at |
|
As at |
|
|
30-Jun-24 |
|
30-Jun-23 |
|
|
|
|
|
|
|
(Unaudited) |
|
(Unaudited) |
|
|
£ |
|
£ |
|
Cash flow from operating activities |
|
||
|
Operating Profit |
44,306 |
|
63,598 |
|
Adjustment for: |
|
|
|
|
|
|
|
|
|
Depreciation of right-of-use-assets |
15,761 |
|
15,211 |
|
Interest on lease liabilities |
2,520 |
|
904 |
|
|
62,587 |
|
79,713 |
|
Changes in working capital |
|
|
|
|
(Increase) / Decrease in receivables |
(19,608) |
|
`(112,903) |
|
(Decrease) / Increase in other payables |
(24,235) |
|
(39,114) |
|
Increase in amount due to directors |
4,750 |
|
- |
|
Net cash flow used in operating activities |
23,494 |
|
(152,017) |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
||
|
|
|
|
|
|
Repayment on lease liability |
(17,408) |
|
(16,800) |
|
Net cash generated from financing activities |
(17,408) |
|
(16,800) |
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
(6,086) |
|
(89,104) |
|
Cash and cash equivalents at beginning of period |
129,610 |
|
260,308 |
|
Cash and cash equivalents at end of period |
135,696 |
|
171,204 |
CONDENSED CONSOLIDATED STATEMENT CHANGES OF EQUITY
FOR THE SIX MONTHS ENDED 30 JUNE 2024
Period from 1 January 2024 to 30 June 2024
|
|
Stated capital |
|
Accumulated losses |
|
Total |
|
|
£ |
|
£ |
|
£ |
|
As at 1 January 2024 |
1,224,400 |
|
(918,239) |
|
306,161 |
|
Profit for the period |
- |
|
44,306 |
|
44,306 |
|
Total comprehensive profit for the period |
- |
|
44,306 |
|
44,306 |
|
|
|
|
|
|
|
|
As at 30 June 2024 |
1,224,400 |
|
(873,933) |
|
350,467 |
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 |
For the year ended 31 December 2023
|
|
Stated capital |
|
Accumulated losses |
|
Total |
|
|
£ |
|
£ |
|
£ |
|
As at 1 January 2023 |
1,224,400 |
|
(1,008,635) |
|
215,765 |
|
Profit for the year |
- |
|
90,396 |
|
90,396 |
|
Total comprehensive profit for the year |
- |
|
90,396 |
|
90,396 |
|
|
|
|
|
|
|
|
As at 31 December 2023 |
1,224,400 |
|
(918,239) |
|
306,161 |
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR SIX MONTHS ENDED 30 JUNE 2024
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 8 October 2020, the Company incorporated Davictus World Sdn Bhd in Malaysia 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 2024 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 2024.
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 2023, 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-24 |
30-Jun-23 |
|
|
£ |
£ |
|
Profit for the period |
44,306 |
63,598 |
|
Weighted average number of shares (Unit) |
13,350,000 |
13,350,000 |
|
Profit per share (pence) |
0.33 p |
0.48 p |
6. RIGHT-OF-USE ASSETS
The Company has entered into a non-cancellable operating lease agreement for tenancy of office space. The initial lease agreement is for a period of 24 months commencing 1 January 2021 with an option to renew the lease for a further 12 months. On completion of the lease agreement on 31 December 2023, the company had extended the lease agreement for a further three (3) years commencing 1 January 2024 to 31 December 2026
|
|
£ |
|
Cost |
185,833 |
|
Accumulated depreciation |
(107,028) |
|
As at 30 June 2024 |
78,805 |
7. STATED CAPITAL
|
|
|
|
|
Number of ordinary shares |
|
£ |
|
|
|
|
|
|
|
|
|
As at 1 January 2024 |
|
|
13,350,000 |
|
1,224,400 |
|
|
|
|
|
|
|
|
|
|
As at 30 June 2024 |
|
|
13,350,000 |
|
1,224,400 |
|
8. CURRENT LIABILITIES
|
|
|
6 months period ended |
|
6 months period ended |
|
|
|
30-Jun-24 |
|
30-Jun-23 |
|
|
|
£ |
|
£ |
|
Other Creditors |
|
64,819 |
|
30,290 |
|
Deferred Income |
|
93,333 |
|
173,333 |
|
Amount owing to Director |
|
4,750 |
|
- |
|
Lease Liability |
|
79,678 |
|
16,524 |
|
|
|
|
|
|
|
|
|
242,580 |
|
220,147 |
9. LEASE LIABILITIES
|
|
6 months period ended |
|
6 months period ended |
|
|
30-Jun-24 |
|
30-Jun-23 |
|
|
£ |
|
£ |
|
|
|
|
|
|
As at 1 January |
- |
|
33,602 |
|
Addition during the year |
104,449 |
|
- |
|
De-recognition of lease due to termination |
- |
|
- |
|
Interest in suspense |
(9,883) |
|
(1,181) |
|
Interest expensed |
2,520 |
|
904 |
|
Repayment of principal |
(17,408) |
|
(16,801) |
|
|
79,678 |
|
16,524 |
Lease liabilities are payable as follow:
|
Within 1 year |
30,223 |
|
16,524 |
|
|
|
|
|
|
Between 2 - 5 years |
49,455 |
|
- |
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-24 |
|
6 months period ended 30-Jun-23 |
|
|
£ |
|
£ |
|
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.
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.
Latest directors dealings
- 9 hours ago Johnson Matthey
- 11 hours ago Galliford Try
- 11 hours ago Galliford Try
- 11 hours ago Centrica
- 11 hours ago Smith & Nephew