The accompanying notes are an integral part
of these unaudited consolidated financial statements.
Notes to the Financial Statements
February 29, 2020
(Unaudited)
NOTE 1 – ORGANIZATION, DESCRIPTION OF BUSINESS AND
BASIS OF PRESENTATION
We were incorporated as Momentous Holdings
Corp., (“the Company”), on May 29, 2015 in the State of Nevada for the purpose of designing, acquiring and developing
mobile apps and mobile software for download by end consumers.
On August 1, 2018, V Beverages Limited
(“V Beverages”) acquired MaxChater Ltd. (“MaxChater”) for £1 ($1). MaxChater is the operating entity
in the transaction and is therefore viewed as the predecessor entity for financial reporting purposes, and V Beverages is viewed
as the successor entity. The acquisition of MaxChater by V Beverages was accounted for using the acquisition method of accounting,
and the excess of the consideration paid over the net liabilities acquired, representing goodwill on acquisition, was fully impaired
at the date of the transaction, as further described in the Company’s recently filed Form 10-K.
On December 31, 2018, the Company entered
into a Share Exchange Agreement with Andrew Eddy (“Owner”), an individual residing in Great Britain and owner of 100%
of the issued and outstanding capital shares of V Beverages, a company organized under the laws of the United Kingdom (the “Share
Exchange Agreement”). Pursuant to the Share Exchange Agreement, the Company acquired 100% of the issued and outstanding capital
shares of V Beverages (the “Target Shares”). Upon the closing of the transaction under the Share Exchange Agreement,
the Owner transferred the Target Shares to the Company in exchange for 15,750,000 shares of the Company’s common stock, par
value $0.001. The board members of the Company were replaced with those of V Beverages at the date of the transaction.
The transaction has been accounted for
as a reverse merger and recapitalization, whereby V Beverages is considered to be the accounting acquirer and became a wholly-owned
subsidiary of the Company. V Beverages is considered to be the accounting acquirer following the replacement of the Momentous Holdings
Corp. board and management by V Beverages management and board member. Following the reverse merger we ceased operations of our
app, the original business of the Company.
The consolidated financial statements for
the period ended February 29, 2020 and as of that date (successor) comprise the financial statements of Momentous Holdings Corp.,
together with the financial statements of V Beverages and MaxChater for the nine (9) month period from June 1, 2019 to February
29, 2020.
The financial statements for the three
(3) month period ended February 28, 2019 (successor) comprise the financial statements of V Beverages and MaxChater for the period
from December 1, 2018 to February 28, 2019 and Momentous Holdings Corp. for the period from December 31, 3018 to February 28, 2019.
The financial statements for the seven
(7) month period ended February 28, 2019 (successor) comprise the financial statements of V Beverages and MaxChater for the period
from August 1, 2018 to February 28, 2019 and Momentous Holdings Corp. for the period from December 31, 3018 to February 28, 2019.
The financial statements for the two (2)
month period ended July 31, 2018 (predecessor – separated by black bar) comprise the financial statements of MaxChater for
the period from June 1, 2018 to July 31, 2018.
These unaudited
interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the
United States of America (GAAP) and the rules of the Securities and Exchange Commission, and should be read in conjunction with
the audited financial statements and notes thereto for the period ended May 31, 2019 contained in the Company’s Form 10-K
filed with the Securities and Exchange Commission on December 18, 2019.
In the opinion
of management, all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of financial position
and the results of operations for the interim period presented have been reflected herein. The results of operations for the interim
period are not necessarily indicative of the results to be expected for the full year. Notes to the financial statements which
would substantially duplicate the disclosure contained in the audited financial statements for the period ended May 31, 2019, as
reported in the Company’s Form 10-K, have been omitted.
NOTE 2 - GOING CONCERN
The accompanying financial statements have
been prepared on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the
normal course of business. The Company had a working capital deficit of $391,587, a total stockholders’ deficit of $336,161
and an accumulated deficit of $397,445 as of February 29, 2020 (successor).
The continuing operations of the Company
are dependent upon its ability to continue to raise adequate financing and to commence profitable operations to repay its liabilities
arising from normal business operations as they become due. Details of the Company’s debt are set out in note 4.
Following the completion of the 10-K for
the year ended May 31, 2019, management raised funds in order to provide working capital for the immediate future and on January
13, 2020 issued a Convertible Promissory Note, details of which are set out in note 4.
The ongoing coronavirus pandemic has had
a significant impact on the ability of the Company to continue as a going concern and further details are set out in note 8 ‘Subsequent
Events’.
These factors, among others, raise substantial
doubt about the ability of the Company to continue as a going concern for a reasonable period of time. The accompanying financial
statements do not include any adjustments that might result from the outcome of this uncertainty.
NOTE 3 - SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
Principles of consolidation
The consolidated financial statements include
the financial statements of Momentous Holdings Corp, together with the financial statements of V Beverages and MaxChater, presented
in accordance with the basis of presentation footnote. All significant intercompany balances and transactions have been eliminated
in full.
Fair value of financial instruments
The carrying
amounts reflected in the balance sheets for cash, accounts receivable, accounts payable and related party payables approximate
the respective fair values due to the short maturities of these items. The Company does not hold any investments that are available-for-sale.
As required by
the Fair Value Measurements and Disclosures Topic of the FASB ASC, fair value is measured based on a three-tier fair value hierarchy,
which prioritizes the inputs used in measuring fair value as follows: (Level 1) observable inputs such as quoted prices in active
markets; (Level 2) inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and
(Level 3) unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own
assumptions.
The three levels of the fair value hierarchy are described below:
Level 1: Unadjusted quoted prices in active
markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
Level 2: Quoted prices in markets that
are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability;
Level 3: Prices or valuation techniques
that require inputs that are both significant to the fair value measurement and unobservable (supported by little or no market
activity).
The embedded conversion feature in the
Convertible Note Payable that the Company issued on January 13, 2020, that became convertible during the three (3) month period
ended February 29, 2020 (successor), qualifies as a derivative instrument due to a Low-Priced Security adjustment feature in the
Note related to the increased volatility, potential lack of liquidity, and increased transaction costs that arise if and when the
Trading Price of the Company’s common stock falls or is below certain levels at any point during the 20 Trading Days prior
to the Conversion Date.
The valuation of the derivative liability
was determined through the use of a Black Scholes option-pricing model (See note 4).
Recent Accounting Pronouncements
From time to time,
new accounting pronouncements are issued by the Financial Accounting Standards Board or other standard setting bodies that may
have an impact on the Company’s accounting and reporting. The Company believes that such recently issued accounting pronouncements
and other authoritative guidance for which the effective date is in the future will not have an impact on its accounting or reporting
or that such impact will not be material to its financial position, results of operations and cash flows when implemented.
NOTE 4 - DEBT
Short term borrowings
Short term borrowings from related parties
as of February 29, 2020 (successor) were unsecured and include an amount of $48,789 due in respect of the purchase of the ‘Victory’
brand acquired in November 2017. This balance was due for repayment in two equal installments by August 2, 2019 without interest,
however the terms of the credit note have been extended until August 31, 2020.
The total amount loaned to the Company
by the directors was $125,360 as of February 29, 2020, comprising $38,895 loaned in the prior year and additional loans made during
the nine (9) month period ended February 29, 2020.
The total amounts loaned to the company
by related parties as of February 29, 2020 was therefore $174,149. The loans are unsecured, interest-free and have no fixed repayment
terms.
On August 2, 2019, the Company entered
into a new £20,000 ($24,250) bank overdraft facility with an effective rate of 12.22 per cent per annum which is personally
guaranteed by one of the Company’s directors. The Facility does not have a fixed or minimum duration but may be cancelled
by the bank at any time. As of February 29, 2020 the Company had drawn $18,601 from the overdraft facility.
Convertible note payable
On January 13, 2020, the Company issued
a Convertible Note Payable in the principal amount of $250,000 (the “Note”) to a venture capital firm with offices
in New York, New York (the “Holder”). Per the terms of the Note, the principal amount of the Note shall accrue interest
at the rate of ten percent (10%) per annum. The Note matures on January 13, 2021 and includes various rates of penalties for earlier
repayment but is otherwise unsecured. The Note is convertible, at the Holder’s sole discretion, into shares of the Company’s
common stock at a fixed price of $0.25 per share. The Holder is restricted from exercising its right to convert any portion of
the Note if such conversion would result in the number of shares of the Company’s common stock received from such conversion
plus the number of such shares beneficially owned by the Holder and its affiliates on the date of conversion equaling or exceeding
more than 9.9% of the outstanding shares of the Company’s common stock.
The Conversion Price is subject to Low-Priced
Security adjustments due to, but not limited to, the increased volatility, potential lack of liquidity, and increased transaction
costs that arise if and when the Trading Price of the Company’s common stock falls or is below certain levels at any point
during the 20 Trading Days prior to the Conversion Date.
The Note has been accounted for in accordance
with ASC 815 at fair value and an embedded derivative liability measured using a Black-Scholes option pricing model. As of February
29, 2020 there is a derivative liability of $79,800 and discounted debt of $12,459 which includes accrued interest payable of $226.
The change in fair value of the derivative
liability during the period is as follows:
Balance – June 1, 2019
|
|
$
|
–
|
|
Debt discount recognized at inception
|
|
|
95,000
|
|
Loss on valuation of derivative at inception
|
|
|
60,800
|
|
Gain on change in fair value of derivative during the period
|
|
|
(76,000
|
)
|
Balance – February 29, 2020
|
|
$
|
79,800
|
|
The table below shows the Black-Scholes option-pricing model
inputs used by the Company to value the derivative liability at each measurement date:
|
|
February 29, 2020
|
|
|
January 13, 2020
|
|
Expected term
|
|
|
1 year
|
|
|
|
1 year
|
|
Expected average volatility
|
|
|
187.16%
|
|
|
|
192.99%
|
|
Expected dividend yield
|
|
|
–
|
|
|
|
–
|
|
Risk-free interest rate
|
|
|
0.97%
|
|
|
|
1.53%
|
|
The following table presents the derivative financial instrument,
the Company’s only financial liability measured and recorded at fair value on the company’s consolidated balance sheet
on a recurring basis, and its level within the fair value hierarchy as of February 29, 2020:
|
|
Amount
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
Embedded derivative liability
|
|
$
|
79,800
|
|
|
$
|
–
|
|
|
$
|
–
|
|
|
$
|
79,800
|
|
Total
|
|
$
|
79,800
|
|
|
$
|
–
|
|
|
$
|
–
|
|
|
$
|
79,800
|
|
As of February 29, 2020, the Company had
received $95,000 under the Note.
On April 17, 2020, the Company received
a further $33,000 of the balance due on the Convertible Note Payable.
NOTE 5 - RELATED PARTY TRANSACTIONS
During the three (3) month period ended
February 29, 2020 (successor), no new amounts were loaned to the Company by the directors.
The total amounts due to directors as of
February 29, 2020 and May 31, 2019 were $125,360 and $48,489, respectively, the change being due to the advance of new loans from
the directors of $76,871 net of foreign currency translation differences from GBP in which the loans are denominated. The amounts
loaned by the directors are unsecured, non-interest bearing, and due on demand. See note 4 for further details on the Company’s
debt.
In addition to amounts due to the current
directors, the amount due to James Horan, a former director, was $9,873 as of February 29, 2020 and May 31, 2019. This amount is
included in the total due of $125,360 disclosed above. The amount loaned is unsecured, non-interest bearing, and due on demand.
During the three (3) month periods ended
February 29, 2020 and February 28, 2019 (successor), the Company invoiced and sold products, totaling $0 to a related party, The
Drafthouse, which is considered to be a related party due to there being common significant shareholders with Momentous Holdings
Corp. During the two (2) month period ended July 31, 2018 (predecessor) and the seven (7) month period ended February 29, 2019
(successor), the Company invoiced and sold products totaling $2,129 to The Drafthouse.
Accounts receivable balances from The Drafthouse
were $0, and $2,238 as of February 29, 2020 and May 31, 2019, respectively.
During the three (3) month period ended
February 29, 2020 (successor), amounts totaling $5,360 were loaned by the company to an Officer and another related party. These
amounts are included in Prepaid Expenses and Other in the Consolidated Balance Sheet. The loans are interest free and repayable
on June 1, 2020.
NOTE 6 - CAPITAL STOCK
During the nine (9) month period ended
February 29, 2020 there were the following issues of common stock:
On August 8, 2019, 40,000 shares of common
stock issued for cash in the amount of $0.375 per share for a total of $15,000.
On October 17, 2019, 10,000 shares of common stock issued to
one of our independent service providers as additional compensation for continued service and deferment of payment owed by the
Company for prior services rendered. The value of the stock based compensation was determined with reference to the market value
of the Company’s shares as of October 17, 2019.
NOTE 7 - COMMITMENTS AND CONTINGENCIES
Operating leases
The Company operated from rent-free premises
in Central London until March 26, 2018 when the Company leased approximately 300 square feet of industrial space in Tottenham,
London in the United Kingdom for approximately $450 per month for a twelve month term which was cancelable by either party with
one months’ notice. The Company also purchased a shipping container for additional space on location.
The company incurred no rental costs for keeping the shipping
container on location.
On April 26, 2019, the Company entered
into an agreement with a third party for the sale and leaseback of the shipping container in the amount of $2,223. Rental payment
after usage of the credit from the sale and leaseback of the shipping container was agreed at approximately $1,100 per month for
a three month term. On November 1, 2019, the Company relinquished the 300 square feet of industrial space and has solely retained
the shipping container at a reduced rental of approximately $410 per month on a month by month term which is cancelable by either
party with two weeks notice.
On December 1, 2019, the Company leased
approximately 500 square feet of industrial space in Walthamstow, London in the United Kingdom for approximately $1,300 per month
for a two year term, which is cancelable by either party with six months’ notice. The space will be used as the new Company
distillery. The Company paid approximately $1,300 as a refurbishment fee and a refundable deposit of approximately $4,000 to the
Landlord.
The rental expense for the nine (9) month period ended February
29, 2020 (successor) was $14,288, for the seven (7) month period ended February 28, 2019 (successor) was approximately $4,338 and
for the two (2) month period ended July 31, 2018 (predecessor) was approximately $900.
NOTE 8 - SUBSEQUENT EVENTS
Coronavirus pandemic (“COVID-19”)
Subsequent to the balance sheet date, the Company was significantly
affected by the ongoing COVID-19 pandemic and is currently operating under severe restrictions following implemented UK Government
policy. We are unable to estimate when we will resume full operations, including tours and masterclasses at this time.
On March 20, 2020, the Company’s distillery was partially
closed and all employees placed on furlough for the duration of the crisis, with the exception of Max Chater, the director of our
wholly owned operating subsidiary. The Company has obtained financial assistance from the UK Government, and in the meantime, the
business is focusing on its online sales and other means of distribution until normal business is able to resume.
On April 17, 2020, the Company received
a further $33,000 of the balance due on the Convertible Note Payable.
On May 6, 2020, the Company obtained a
bank loan of $46,200 under a UK Government backed loan scheme to assist businesses affected by COVID-19. For the first twelve (12)
months of the loan, the loan is interest-free and no repayments are due. Thereafter the loan is repayable over 5 years at an interest
rate of 2.5% per annum.