Notes
to Consolidated Financial Statements
December
31, 2022, sand 2021
NOTE
1 - ORGANIZATION AND DESCRIPTION OF BUSINESS
Nugene
International, Inc (formerly Bling Marketing) was incorporated in Nevada. On March 24, 2022, Livento Group LLC announced the acquisition
of NUGN and confirmed a change in its business model, redirecting its focus to Livento’s three primary sectors: real estate finance
& development, artificial intelligence, machine learning technology, and film and television production.
Livento
Group LLC was acquired by Nugene International Inc, and the transaction was accounted for on a historical cost basis of Nugene International
Inc i.e. (Ultimate Parent Basis). The Members capital of Livento Group LLC was recorded in the Additional paid in capital of Nugene International
Inc.
Livento
Group LLC was incorporated on 01/10/2020 in Delaware, USA. The business purpose of the company is management and business holding company
for real estate and artificial intelligence services. Its focus in real estate is on residential development in Czech Republic and in
artificial intelligence development of portfolio software used by asset managers to determine best mix of stocks from selected index.
Change
in Control
Nugene
International Inc. issued its 100 units of class A preference shares delivering 51% control and 5,000,000 units of Class C preference
shares in acquisition of all the identifiable assets and Liabilities of Livento Group LLC.
The
company’s registered office is located in the State of Delaware, 19 Holly Cove Ln., City of Dover, Kent, 19901, Head office on
17 State Street, Suite 4000, New York, NY, 10004.
The
Company’s founder and director is David Stybr
NOTE
2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation
The
audited financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America
(“U.S. GAAP”).
Basis
of Consolidation
The
consolidated financial statements include the financial statements of Nugene International, Inc and Livento Group, LLC, and BOXO Production
Inc. All significant inter-company balances and transactions within the Company have been eliminated upon consolidation.
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
The
Company maintains its cash in bank deposit accounts, the balances of which at times may exceed federally insured limits. The Company
continually monitors its banking relationships and consequently has not experienced any losses in its accounts. Management believes the
Company is 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. As of
December 31, 2021, and 2022 there is $484,183 and $24,159 in cash equivalent.
Accounts
Receivable
Management
reviews accounts receivable periodically to determine if any receivables will potentially be uncollectible. Management’s evaluation
includes several factors including the aging of the accounts receivable balances, a review of significant past due accounts, economic
conditions, and our historical write- off experience, net of recoveries. The Company includes any accounts receivable balances that are
determined to be uncollectible, along with a general reserve, in its allowance for doubtful accounts. After all attempts to collect a
receivable have failed, the receivable is written off against the allowance. The Company’s allowance for doubtful accounts was
$0 and $0 as of December 31, 2022, and December 31, 2021, respectively.
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 unobservable inputs and not corroborated by market data.
The
carrying amount of the Company’s financial assets and liabilities, such as cash and accrued expenses approximate their fair value
because of the short maturity of those instruments. The Company’s notes payable approximate 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 December 31, 2022 and 2021.
Revenue
Recognition
Revenue
is recognized when a customer obtains control of promised goods or services and is recognized in an amount that reflects the consideration
that an entity expects to receive in exchange for those goods or services. In addition, the standard requires disclosure of the nature,
amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. The amount of revenue that is recorded
reflects the consideration that the Company expects to receive in exchange for those goods. The Company applies the following five-step
model in order to determine this amount: (i) identification of the promised goods in the contract; (ii) determination of whether the
promised goods are performance obligations, including whether they are distinct in the context of the contract; (iii) measurement of
the transaction price, including the constraint on variable consideration; (iv) allocation of the transaction price to the performance
obligations; and (v) recognition of revenue when (or as) the Company satisfies each performance obligation.
The
Company recognizes software service fees over time as performance obligations are satisfied over the life of the service, usually, with
an average duration of one year. Payments received in advance from customers are recorded as “Deferred revenues.” Such advance
payments received are non-refundable after the thirty days refund period.
The
cost of revenue consists primarily of the outsourced information technology support service, internal employees, consultants, service
charges for cloud computing, and related expenses, which are directly attributable to the revenues.
SCHEDULE
OF REVENUE PERFORMANCE OBLIGATION TIMING OF SATISFACTION AND REGISTRATION
S/N |
|
Type of services |
|
Nature, Timing of satisfaction of performance obligation
and significant payment terms |
|
Revenue Registration |
1 |
|
Income from Elissee Software |
|
Elisee involves in the business of analysis of data
sets for DJIA and DAX indexes. The contracts for Elisee are generally for 12 months. The billing for Elisee is quarterly with 60
days collection period. |
|
Revenue
is recognized by the company not only when delivery note and invoice has been signed and confirmed by the customer, but at the end
of each quarter over the 12 months period after service has been delivered to the customers.
When
the company expects to be entitled to breakage (forfeiture of substandard services), the company recognizes the expected amount of
breakage in proportion to the services provided versus the total expected network services to be provided. Any unexpected amounts
of breakage are recognized when the unused value of network services expire |
|
|
|
|
|
|
|
2 |
|
Management service income |
|
The
company rendered Management services to (Retinvest-AB, Thun Development Services) contains real estate development services mainly,
but not limited
to:
- budgeting
-
contract check and preparation
-project
works
-
reporting and control of works
-
analysis of available land opportunities acquisitions |
|
The company recognize revenue when the services have
been provided |
The
Company only applies the five-step model to contracts when it is probable that the entity will collect the consideration it is entitled
to in exchange for the goods or services it transfers to the customer. Once a contract is determined to be within the scope of ASC 606
at contract inception, the Company reviews the contract to determine which performance obligations the Company must deliver and which
of these performance obligations are distinct. The Company recognizes as revenues the amount of the transaction price that is allocated
to the respective performance obligation when the performance obligation is satisfied or as it is satisfied. Generally, the Company’s
performance obligations are transferred to customers at a point in time, typically upon delivery.
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.
Recently
Issued Accounting Pronouncements
Topic
606, Revenue from Contracts with Customers, of the Financial Accounting Standards Board’s (FASB) Accounting Standards Codification
(ASC). The guidance in ASC 606 was originally issued by the FASB in May 2014 in Accounting Standards Update (ASU) 2014-09, Revenue
from Contracts with Customers (Topic 606). Since then, the FASB has issued several ASUs that have revised or clarified the guidance
in ASC 606. The Company is in the process of evaluating the impact of this accounting standard update.
On
June 20, 2018, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2018-07, Compensation—Stock
Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting. ASU 2018-07 is intended to reduce cost and
complexity and to improve financial reporting for share-based payments to nonemployees (for example, service providers, external legal
counsel, suppliers, etc.). Under the new standard, companies will no longer be required to value non-employee awards differently from
employee awards. Meaning that companies will value all equity classified awards at their grant-date under ASC718 and forgo revaluing
the award after this date. The guidance is effective for interim and annual periods beginning after December 15, 2018.
In
January 2017, the Financial Accounting Standards Board (“FASB”) issued an Accounting Standards Update (“ASU”)
2017-01, Business Combinations (Topic 805) Clarifying the Definition of a Business. The amendments in this update clarify the
definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted
for as acquisitions or disposals of assets or businesses. The definition of a business affects many areas of accounting including acquisitions,
disposals, goodwill, and consolidation. The guidance is effective for interim and annual periods beginning after December 15, 2017 and
should be applied prospectively on or after the effective date. The Company is in the process of evaluating the impact of this accounting
standard update.
In
February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). ASU 2016-02 requires lessees to recognize lease assets and lease
liabilities on the balance sheet and requires expanded disclosures about leasing arrangements. ASU 2016-02 is effective for fiscal years
beginning after December 31, 2018 and interim periods in fiscal years beginning after December 31, 2018, with early adoption permitted.
The Company is in the process of evaluating the impact of this accounting standard update.
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 – PREFERRED STOCK AND STOCKHOLDERS DEFICIT
Amendments
to Articles of Incorporation
On
September 6th, 2022, the Company amended its Articles of Incorporation giving its Board of Directors the power to issue up to 500,000,000
shares of Common Stock, and to fix the rights, preferences and privileges of each class of common stock so created. No shareholder approval
is required in connection with the creation of classes of preferred stock under this authority and the setting of the rights, preferences,
and privileges of such shares. The Board of Directors acted to create new series of preferred shares, Series D Preferred Stock.
Series
C Preferred Stock
On
December 31, 2022, Livento Group, Inc had total 1,204,426 shares of our Series C Preferred Shares. The Series C Preferred Shares have
preference in liquidation and are convertible into common shares. The Board believes that this was necessary so that the Company maintains
a consistent vision going forward that can only be achieved if the Founder’s vision is maintained. This vision is the same vision
that all current shareholders bought into as evidenced by their investment into the Company. To ensure that the founder’s vision
is maintained, it is necessary that no outsider person or group can gain voting control from the founder as the Company.
Series
D Preferred Stock
Series
D Preferred Stock are Preferred which allows the Board of Directors to subdivide and/or determine the rights, privileges, and other features
of this stock. Till December 31, 2022, the Company issued 211,344 Series D preferred shares from 1 million (1,000,000) shares authorized.
The par value is $0.01 per share.
NOTE
4– 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. The Company has evaluated Staff Accounting Bulletin No. 118 regarding the impact of the decreased tax rates of
the Tax Cuts & Jobs Act. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the
date of enactment. The U.S. federal income tax rate of 21% is being used due to the new tax law recently enacted.
NOTE
5 – COMMON-CONTROL TRANSACTION - ASC 805-50
Livento
Group, LLC Transfer 100% of its shares to Nugene International Inc in exchange of A class voting shares and C class shares, of net assets,
this was an exchange of equity interests between entities under the control of the same parent.
Nugene
International Inc, recognize the net assets received at historical carrying amounts, as reflected in the parent’s financial statements
of Livento Group, LLC.
On
January 26, 2020, Emergent, LLC (“Emergent”), a Nevada LLC controlled by Milan I Hoffman, was appointed the custodian of
the Company and proceeded to revive the Company’s existence and resolve its outstanding indebtedness. This was completed as to
all indebtedness except for one convertible rate promissory note of $120,000. On March 14th, 2022, Ms. Hoffman sold her Series A Preferred
stock in the Company and certain shares of Series C Preferred Stock to Livento Group, LLC. Also in March 2022, David Stybr, our CEO and
the sole owner of Livento Group, LLC, agreed to contribute Livento Group, LLC to the Company in exchange for a transfer to him of the
Series A Preferred Stock which gave Mr. Stybr voting control of the Company. The Series C Preferred Stock purchased by Livento Group,
LLC was cancelled. As a result of these transactions our current operations are the operations of Livento Group, LLC.
David
Stybr, CEO and Founder inserted the shares of Livento Group LLC into NuGene International, Inc. and received A class voting shares and
5 mil of C class shares.
Concentration
of Revenues
Livento
Group, Inc. & Livento Group LLC
Profit
& Loss Prev. Years Comparison
Accrual
Basis
As
of December 31, 2022, December 31, 2021, and December 31, 2020
SCHEDULE
OF CONCENTRATION OF REVENUES ON ACCRUAL BASIS
| |
Dec 30, 2022 | | |
Dec 31, 2021 | | |
Dec 31, 2020 | |
Ordinary Income/Expense | |
| | | |
| | | |
| | |
Income | |
| | | |
| | | |
| | |
Revenues | |
| 1,966,202 | | |
| 1,840,866 | | |
| 1,570,297 | |
Sales Discounts | |
| 0 | | |
| 0 | | |
| 0 | |
Total Income | |
| 1,966,202 | | |
| 1,840,866 | | |
| 1,570,297 | |
| |
| | | |
| | | |
| | |
Cost of Goods Sold | |
| | | |
| | | |
| | |
Merchant Account Fees | |
| 0 | | |
| 0 | | |
| 0 | |
Professional fees RTS | |
| 393,879 | | |
| 345,000 | | |
| 267,000 | |
Amortization RTS | |
| 1,677,410 | | |
| 714,589 | | |
| 0 | |
Total COGS | |
| 2,071,289 | | |
| 1,059,589 | | |
| 267,000 | |
| |
| | | |
| | | |
| | |
Gross Profit | |
| -105,087 | | |
| 781,277 | | |
| 1,303,297 | |
| |
| | | |
| | | |
| | |
Expense | |
| | | |
| | | |
| | |
Advertising & marketing | |
| 55,112 | | |
| 0 | | |
| 0 | |
Computer and Internet Expenses | |
| 0 | | |
| 334,500 | | |
| 88,000 | |
Bank Charges | |
| 1,048 | | |
| 267 | | |
| 267 | |
Commissions & fees | |
| 15,292 | | |
| 0 | | |
| 0 | |
Contract labor | |
| 129,467 | | |
| 0 | | |
| 0 | |
Contractors | |
| 5,500 | | |
| 0 | | |
| 0 | |
General business expenses | |
| 33,073 | | |
| 0 | | |
| 0 | |
Interest paid | |
| 21,954 | | |
| 0 | | |
| 0 | |
Legal & accounting services | |
| 55,272 | | |
| 0 | | |
| 0 | |
Professional Fees | |
| 120,750 | | |
| 574,009 | | |
| 316,000 | |
Office expenses | |
| 2,421 | | |
| 0 | | |
| 0 | |
Payroll expenses | |
| 42,000 | | |
| 0 | | |
| 0 | |
Rent | |
| 3,366 | | |
| 87,100 | | |
| 0 | |
Travel | |
| 7,093 | | |
| 0 | | |
| 0 | |
Uncategorized Expense | |
| 0 | | |
| 0 | | |
| 0 | |
Total Expense | |
| 482,347 | | |
| 995,876 | | |
| 404,267 | |
| |
| | | |
| | | |
| | |
Net Ordinary Income | |
| -587,434 | | |
| -214,598 | | |
| 899,030 | |
| |
| | | |
| | | |
| | |
Other Income/Expense | |
| | | |
| | | |
| | |
Other Income | |
| 100,277 | | |
| 0 | | |
| 0 | |
Other Expense | |
| 0 | | |
| 281 | | |
| 0 | |
Net Other Income | |
| 100,277 | | |
| -281 | | |
| 0 | |
| |
| | | |
| | | |
| | |
Net Income | |
| -487,158 | | |
| -214,879 | | |
| 899,030 | |
NOTE
6 – LONG TERM INVESTMENTS
Long-term
investments for movies are $10,086,617 and was accounted for, using accounting policy for Revenue Recognition, ASC 606 five step model.
Managed
Real Estate Projects
Name
of the asset |
|
Managed
Real Estate Projects |
what the assets is to be used for |
|
Asset with name “Tundra’
that is expressly large residential project we acquired as a company, and we are finalizing project works to sell this project in
1Q 2023. |
Duration for the construction / completion of the intangible
assets |
|
We are hiring consultants
that are proceeding the works on the asset and we expect completing in 2Q / 2023. |
Expectation of revenue
generation from the acquisition of the asset |
|
Asset will be sold to third
party for highest bid, we expect to sell for app USD 9 million. Our sell process already started, we entertain several developers
that are interested in the project acquisition. |
Expected useful life of
the assets upon completion |
|
It’s a project, will
be valid for 10 years after completion. |
Amount expended on research. |
|
The cost to produce this
asset is currently US$9,171,659 and contains works of people and acquisition of initial project. Company already sold $2,000,000
with $100,000 profit so actual value is US$7,171,659 |
SCHEDULE
OF ACQUISITION OF LONG-TERM INVESTMENT
Acquisition of Long-Term Investment - Real Estate Projects |
Date | |
Note | |
Amount | |
03/10/2020 | |
Long-term investments: Real Estate Projects | |
| 5,045,789 | |
10/07/2021 | |
Long-term investments: Real Estate Projects | |
| 4,125,870 | |
09/06/2022 | |
Sales of Part of investment | |
| -2,000,000 | |
TOTAL | |
| |
| 7,171,659 | |
Development
Projects
Name
of the asset |
|
Real
Estate Development Projects |
what the assets is to be
used for |
|
It contains project plans,
budgets, permits and zoning rights for large project in Europe, Czech Republic. |
Duration for the construction
/ completion of the assets |
|
We are hiring consultants
that are proceeding the works on the asset and we expect completing in 1Q 2023. |
Expectation of revenue
generation from the acquisition of the asset |
|
Asset will be sold to third
party for highest bid, we expect to sell for app USD 3 million. Our sell process already started, we entertain several developers
that are interested in the project acquisition. |
Expected useful life of
the assets upon completion |
|
It’s a project, will
be valid for 10 years after completion. |
Amount expended on research |
|
The cost to produce this
asset is currently USD 2,757,700 and contains works of people and acquisition of initial project. |
SCHEDULE
OF ACQUISITION OF LONG-TERM INVESTMENT
Acquisition of Long-Term Investment - Real Estate Projects |
Date | |
Note | |
Amount | |
07/09/2020 | |
Long-term investments: Dev Project Resi Duke | |
| 236,700 | |
03/09/2021 | |
Long-term investments: Dev Project Resi Duke | |
| 1,467,000 | |
09/09/2021 | |
Long-term investments: Dev Project Resi Duke | |
| 1,054,000 | |
TOTAL | |
| |
| 2,757,700 | |
Cost
Capitalization
The
cost of Real Estate includes the purchase price of the property, legal fees and other acquisition costs. Costs directly related to planning,
developing, initial leasing and constructing a property are capitalized and classified as Real Estate in the Consolidated Balance Sheets.
Capitalized development costs include interest, property taxes, insurance, and other direct project cost incurred during the period of
development.
ASC
970 Real Estate - General
The
costs of Real Estate Projects include specifically identifiable costs. The capitalized costs include pre-construction costs essential
to the development of the property, development costs, construction costs, interest costs, real estate taxes, salaries and related costs
and other costs incurred during the period of development. We consider a construction project as substantially completed and held available
for occupancy or sale upon the receipt of certificates of occupancy, but no later than one year from cessation of major construction
activity. We cease capitalization on the portion (1) substantially completed and (2) occupied or held available for occupancy, and we
capitalize only those costs associated with the portion under construction.
Real
Estate Held for Sale
The
Company considers Real Estate to be assets held for sale when (1) management commits to a plan to sell the Real Estate; (2) the Real
Estate will be available for sale in its present condition and (3) the Real Estate will be marketed for sale at a price that is reasonable
given our estimate of current market value. Upon designation of a Real Estate as an asset held for sale, we record the Real Estate’s
value at the lower of its’ carrying value or its estimated net realizable value.
Real
Estate Projects
Real
Estate are stated at cost. Depreciation is provided using the straight-line and accelerated methods for financial and tax reporting purposes,
respectively, over the estimated useful lives of the assets. Buildings will have an estimated useful life of 20 years. Land is an indefinite
lived asset that is stated at fair value at date of acquisition.
Revenue
Recognition
On
January 1, 2018, the Company adopted Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers (Topic 606),
which supersedes the revenue recognition requirements in ASC Topic 605, Revenue Recognition. Results for reporting periods beginning
after December 31, 2021, are presented under Topic 606.
Under
Topic 606, revenue is recognized when control of the promised goods or services is transferred to our customers, in an amount that reflects
the consideration we expect to be entitled to in exchange for those goods or services. The new guidance sets forth a new five-step revenue
recognition model which replaces the prior revenue recognition guidance in its entirety and is intended to eliminate numerous industry-specific
pieces of revenue recognition guidance that have historically existed in U.S. GAAP. The underlying principle of the new standard is that
a business or other organization will recognize revenue to depict the transfer of promised goods or services to customers in an amount
that reflects what it expects to receive in exchange for the goods or services. The standard also requires more detailed disclosures
and provides additional guidance for transactions that were not addressed completely in the prior accounting guidance.
The
Company reviewed all agreements at the date of initial application and elected to use the modified retrospective transition method, where
the cumulative effect of the initial application is recognized as an adjustment to opening retained earnings on December 31, 2021. Considering
there was no revenue in prior periods, the adoption of the new revenue recognition guidance had no transition impact.
The
Company determines revenue recognition through the following steps:
● |
identification
of the agreement, or agreements, with a buyer and/or investor; |
● |
identification
of the performance obligations in the agreement for the sale of lots including delivering title to the property being acquired from
ILA; |
● |
determination
of the transaction price; |
● |
allocation
of the transaction price to the lots purchased when issued with equity or warrants to purchase equity in the Company; and |
● |
recognition
of revenue when, or as, we satisfy a performance obligation such as delivering title to lots purchased. |
Revenue
is measured based on considerations specified in the agreements with our customers. A contract exists when it becomes a legally enforceable
agreement with a customer. The contract is based on either the acceptance of standard terms and conditions as stated in our agreement
of lot sales or the execution of terms and conditions contracts with third parties and investors. These contracts define each party’s
rights, payment terms and other contractual terms and conditions of the sale. Consideration was historically paid prior to transfer of
title as stated above and in future land sales, the Company plans to transfer title to buyers at the time consideration has been transferred
if the acquisition of the property has been completed by the Company. The Company applies judgment in determining the customer’s
ability and intention to pay, however collection risk is mitigated through collecting payment in advance or through escrow arrangements.
A performance obligation is a promise in a contract or agreement to transfer a distinct product or item to the customer, which for us
is transfer of title to our buyers. Performance obligations promised in a contract are identified based on the property that will be
transferred to the customer that are both capable of being distinct and are distinct in the context of the contract, whereby the transfer
of the property is separately identifiable from other promises in the contract. We have concluded the sale of property and delivering
title is accounted for as the single performance obligation.
The
implementation of ASC 606, have a material impact of US$7,171,659 on the Company’s consolidated financial statements.
Effective
January 1, 2018, the Company adopted the guidance of ASC 610-20, Other Income - Gains and Losses from the Derecognition of Nonfinancial
Assets (“ASC 610-20”), which applies to sales or transfers to noncustomers of nonfinancial assets or in substance nonfinancial
assets. Generally, the Company’s sales of its real estate properties would be considered a sale of a nonfinancial asset as defined.
Under ASC 610-20, the Company will derecognize the asset and recognize a gain or loss on the sale of the real estate when control of
the underlying asset transfers to the buyer. During the twelve months ended December 31, 2022, and 2021, the Company has US$2,000,000
in revenue from the sale of real estate properties. As a result of the adoption of ASU 610-20, there was an impact to the Company’s
consolidated financial statements.
NOTE
7 – INTANGIBLE ASSETS
These
Intangible Assets are in the form of Movies and A&I Machine learning programs, acquired by Licensing agreements and other costs for
development from August 25th, 2020 to December 31st, 2022. The accounting policy used for Revenue Recognition is
ASC 606 five step model. The details below are the license terms of the movies and A&I machine learning program.
Movie
projects
Name
of the intangible asset |
|
Movie
Projects |
what the intangible assets
is to be used for |
|
We
invest into movie development projects and this asset class contains intellectual rights to books, movies, scripts. We further develop
the asset via developing complete movie script that is further offered to large distribution studios in entertainment industry that
will sell the project so BOXO can produce the asset to full movie. Assets as well can be separately sold if there is buyer with interest.
|
|
|
|
Duration for the construction
/ completion of the intangible assets |
|
Each movie asset needs
15-18 months to reach completion. |
Expectation of revenue
generation from the acquisition of the asset |
|
Asset once pre-sold to
distributor receives 40% margin revenue and once in cinemas and /or online streamers, BOXO receives revenue share in share of 15-25%. |
Expected useful life of
the assets upon completion |
|
Movie asset package has
expected value for 15 years. |
How the assets are to be
amortized |
|
The company amortizes capitalized
film cost when a film is released, and it begins to recognize revenue from the film. |
Amount expended on research |
|
The cost to produce this
asset is currently USD 10,086,617 and contains works of people, licenses, and acquisition of initial project. |
SCHEDULE
OF ACQUISITION OF INTANGIBLE ASSET
Acquisition of Intangible Asset - Movies | |
| |
Date | |
Note | |
Amount | |
08/25/2020 | |
Script Carnival Killers acquisition | |
| 1,050,600 | |
09/10/2020 | |
Script writers Carnival | |
| 530,000 | |
08/24/2021 | |
Script writers Carnival | |
| 1,660,000 | |
11/11/2021 | |
Producer fees | |
| 475,000 | |
03/05/2022 | |
Running Wild works | |
| 205,000 | |
05/04/2022 | |
Running Wild works | |
| 50,000 | |
05/04/2022 | |
Running Wild works | |
| 50,000 | |
05/04/2022 | |
Running Wild works | |
| 50,000 | |
07/18/2022 | |
Carnival Killers works | |
| 40,000 | |
07/18/2022 | |
Kids Movie 1 | |
| 100,000 | |
09/14/2022 | |
Kids Movie 1 script | |
| 525,000 | |
09/14/2022 | |
Movie X script | |
| 525,000 | |
09/14/2022 | |
Producers works Movie BR | |
| 525,000 | |
09/14/2022 | |
Movie X script writers | |
| 525,000 | |
09/25/2022 | |
TV Series | |
| 2,916,017 | |
10/13/2022 | |
Producer Works Script | |
| 30,000 | |
10/19/2022 | |
Movie X script writers | |
| 600,000 | |
11/10/2022 | |
Producer Work Movie BR | |
| 30,000 | |
11/28/2022 | |
R. U. ROBOT S.R.O. Savage | |
| 100,000 | |
12/09/2022 | |
Director Work Movie BR | |
| 30,000 | |
12/23/2022 | |
Director Work Movie BR | |
| 20,000 | |
12/29/2022 | |
Kids Movie 1 script | |
| 50,000 | |
TOTAL | |
| |
| 10,086,617 | |
A&I
machine learning program - Elisee
Name
of the intangible asset |
|
A&I
machine learning program – Elisee |
What the intangible assets is to be used for |
|
Contains algorithms and
code to analyze large portions of data within closed portfolio of items in order to set their best performing distribution within
the portfolio. |
Duration for the construction / completion of the intangible
assets |
|
Development started in
2018 and continues to present time. Company has several consultants and pays data and servers to upgrade and finalize the system. |
Expectation of revenue generation from the asset |
|
The asset currently generates
app USD 1.5 million per year and we expect from 2023 to produce USD 2.5 million as we are able to offer upgraded version to more
clients. |
Expected useful life of the assets upon completion |
|
Based on the recommendation
from the system developers and technological changes the company policy is to amortize A&I Learning Program for 3 years. The
company will conduct an annual impairment test to reassess our assumptions on the estimated useful life. |
Amortization |
|
The company amortizes capitalized
film cost when a film is released, and it begins to recognize revenue from the film. |
Pursuant
to ASC 926-20-35, Livento Group, LLC amortizes capitalized movies cost when a movie is released, and it begins to recognize revenue from
the film. These costs for an individual film are amortized and participation costs are accrued to direct operating expenses in the proportion
that current year’s revenues bear to management’s estimates of the ultimate revenue at the beginning of the current year
expected to be recognized from the exploitation, exhibition or sale of such film. Ultimate revenue includes estimates over a period not
to exceed ten years following the date of initial release of the motion picture.
Under
Topic 606, revenue is recognized when control of the promised goods or services is transferred to our customers, in an amount that reflects
the consideration we expect to be entitled to in exchange for those goods or services. The new guidance sets forth a new five-step revenue
recognition model which replaces the prior revenue recognition guidance in its entirety and is intended to eliminate numerous industry-specific
pieces of revenue recognition guidance that have historically existed in U.S. GAAP. The underlying principle of the new standard is that
a business or other organization will recognize revenue to depict the transfer of promised goods or services to customers in an amount
that reflects what it expects to receive in exchange for the goods or services. The standard also requires more detailed disclosures
and provides additional guidance for transactions that were not addressed completely in the prior accounting guidance.
The
Company reviewed all agreements at the date of initial application and elected to use the modified retrospective transition method, where
the cumulative effect of the initial application is recognized as an adjustment to opening retained earnings on December 31, 2021. Considering
there was no revenue in prior periods, the adoption of the new revenue recognition guidance had no transition impact.
The
Company determines revenue recognition through the following steps:
● |
identification
of the agreement, or agreements, with a buyer and/or investor; |
● |
identification
of the performance obligations in the agreement for the sale of lots including delivering title to the property being acquired from
ILA; |
● |
determination
of the transaction price; |
● |
allocation
of the transaction price to the lots purchased when issued with equity or warrants to purchase equity in the Company; and |
● |
recognition
of revenue when, or as, we satisfy a performance obligation such as delivering title to lots purchased. |
Research
expenses are currently USD 5,032,230 including initial acquisition of the asset and continues investments into data, consultants, and
servers. These expenses don’t include general costs, marketing and other indirect costs occurred during the time.
SCHEDULE
OF ACQUISITION OF INTANGIBLE ASSET
Acquisition of
Intangible Asset – Elisee |
Date | |
Note | |
Amount | |
01/10/2020 | |
Elisee
System Development | |
| 2,500,000 | |
03/25/2020 | |
Elisee
System Development | |
| 70,030 | |
06/30/2020 | |
Elisee
System Development | |
| 240,000 | |
09/30/2020 | |
Elisee
System Development | |
| 260,000 | |
12/31/2020 | |
Elisee
System Development | |
| 250,000 | |
06/30/2021 | |
Database
of stock for analysis 2q | |
| 60,000 | |
06/30/2021 | |
DEBIT
PAYMENT TO ICONIC LABS PLC ref 1368435 | |
| 295,000 | |
11/25/2021 | |
Database
of stock for analysis 3q | |
| 107,200 | |
12/31/2021 | |
Elisee
System Development | |
| 1,250,000 | |
TOTAL | |
| |
| 5,032,230 | |
Amortization
of Intangible Asset – Elisee |
Date | |
Note | |
| Amount | |
06/30/2021 | |
Amortization | |
| 102,084 | |
09/30/2021 | |
Amortization | |
| 306,253 | |
12/31/2021 | |
Amortization | |
| 306,253 | |
TOTAL | |
| |
| 714,589 | |
Date | |
Note | |
| Amount | |
03/31/2022 | |
Amortization | |
| 419,353 | |
06/30/2022 | |
Amortization | |
| 419,353 | |
09/30/2022 | |
Amortization | |
| 419,353 | |
12/31/2022 | |
Amortization | |
| 419,353 | |
TOTAL | |
| |
| 1,677,410 | |
| |
| |
| | |
Net value of Intangible Asset - A&I machine learning program |
| 2,640,231 | |
Pursuant
to ASC 926-20-50-1, Livento Group, LLC disclose its methods of accounting for film costs, including, but not limited to, the following:
The method(s) used in computing amortization.
The
method used for the accounting of movie cost for Revenue Recognition, is ASC 606 five step model.
The
Company determines revenue recognition through the following steps:
● |
identification
of the agreement, or agreements, with a buyer and/or investor; |
● |
identification
of the performance obligations in the agreement for the sale of lots including delivering title to the property being acquired from
ILA; |
● |
determination
of the transaction price; |
● |
allocation
of the transaction price to the lots purchased when issued with equity or warrants to purchase equity in the Company; and |
● |
recognition
of revenue when, or as, we satisfy a performance obligation such as delivering title to lots purchased.
Pursuant
to ASC 926-20-35, Livento Group, LLC amortizes capitalized movies cost when a movie is released, and it begins to recognize revenue
from the film. These costs for an individual film are amortized and participation costs are accrued to direct operating expenses
in the proportion that current year’s revenues bear to management’s estimates of the ultimate revenue at the beginning
of the current year expected to be recognized from the exploitation, exhibition or sale of such film. Ultimate revenue includes estimates
unlimited period following the date of initial release of the movies. |
NOTE
8 - SUBSEQUENT EVENTS
In
accordance with ASC Topic 855, “Subsequent Events”, which establishes general standards of accounting for and disclosure
of events that occur after the balance sheet date, but the financial statements are issued, the Company has evaluated all events or transactions
that occurred after December 31, 2022, up through the date the Company issued the audited consolidated financial statements and identify
the understated.