UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
D.C. 20549
FORM
10-Q
☒ QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended June 30, 2023
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission
file number 333-225239
ELVICTOR GROUP, INC. |
(Exact name of registrant as specified in its charter) |
Nevada | | 82-3296328 |
(State or other jurisdiction of | | (I.R.S. Employer |
incorporation or organization) | | Identification No.) |
| | |
Vassileos Constantinou 79 | | |
Vari, Attiki, Greece | | 16672 |
(Address of principal executive offices) | | (Zip Code) |
(Registrant’s
telephone number, including area code) |
N/A
(Former
name, former address and former fiscal year, if changed since last report)
Indicate
by check mark whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically, if any, every Interactive Data File required to be submitted pursuant
to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). ☒ Yes ☐ No.
Indicate
by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer | ☐ | Accelerated filer | ☐ |
Non-accelerated filer | ☒ | Smaller reporting company | ☒ |
| | Emerging growth company | ☒ |
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | | Trading Symbol(s) | | Name of each exchange on which registered |
Common Stock | | ELVG | | OTC Pink Market |
| | | | |
| | | | |
As
of August 11, 2023 there were 414,448,757 shares of common stock, par value $0.0001 per share issued and outstanding.
ELVICTOR
GROUP, INC.
TABLE
OF CONTENTS
PART
I – FINANCIAL INFORMATION
Item
1. Financial Statements
ELVICTOR
GROUP, INC
Unaudited
Condensed Consolidated Balance Sheets
| |
June 30, 2023 | | |
December 31, 2022 Audited | |
ASSETS | |
| | |
| |
Current Assets | |
| | |
| |
Cash | |
$ | 171,972 | | |
$ | 503,981 | |
Accounts Receivable | |
| 441,437 | | |
| 330,864 | |
Other Receivables | |
| 18,816 | | |
| 7,194 | |
Other Receivables - Related Party | |
| 403,800 | | |
| 369,800 | |
Prepaid expenses and other current assets | |
| 144,230 | | |
| 58,628 | |
Total Current Assets | |
| 1,180,255 | | |
| 1,270,467 | |
| |
| | | |
| | |
Non-current Assets | |
| | | |
| | |
ROU Asset - Related Party | |
| 297,507 | | |
| 21,653 | |
Intangible Assets, Net | |
| 150,383 | | |
| 168,000 | |
Office Equipment, net | |
| 18,817 | | |
| 19,211 | |
Total Non-current Assets | |
| 466,707 | | |
| 208,865 | |
| |
| | | |
| | |
Total Assets | |
$ | 1,646,962 | | |
$ | 1,479,331 | |
| |
| | | |
| | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | |
| | | |
| | |
Current Liabilities | |
| | | |
| | |
Accounts Payable | |
$ | 26,615 | | |
$ | 34,336 | |
Trade Accounts Payable | |
| 166,139 | | |
| 310,892 | |
Trade Accounts Payable - Related Party | |
| 152,993 | | |
| 56,434 | |
Other Payables | |
| 483,788 | | |
| 485,675 | |
Lease Liability - Related Party | |
| 44,600 | | |
| 12,262 | |
Accrued and Other Liabilities | |
| 171,021 | | |
| 68,759 | |
Due to related party | |
| 30,984 | | |
| 48,991 | |
Total Current Liabilities | |
| 1,076,140 | | |
| 1,017,349 | |
| |
| | | |
| | |
Non-current Liabilities | |
| | | |
| | |
Lease Liability - Related Party | |
| 252,907 | | |
| 9,391 | |
Total Non-current Liabilities | |
| 252,907 | | |
| 9,391 | |
| |
| | | |
| | |
Total Liabilities | |
| 1,329,047 | | |
| 1,026,740 | |
Stockholders’ Equity | |
| | | |
| | |
Common stock, par value $0.0001; 700,000,000 common shares authorized; 414,448,757 common shares issued and outstanding both at June 30, 2023 and December 31, 2022 | |
| 41,445 | | |
| 41,445 | |
Additional paid in capital | |
| 45,050,884 | | |
| 45,050,884 | |
Accumulated deficit | |
| (44,774,414 | ) | |
| (44,639,738 | ) |
Total Stockholders’ Equity | |
| 317,915 | | |
| 452,591 | |
| |
| | | |
| | |
Accumulated Other/Comprehensive Income/Loss | |
| - | | |
| - | |
Total Liabilities and Stockholders’ Equity | |
$ | 1,646,962 | | |
$ | 1,479,331 | |
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
ELVICTOR
GROUP, INC |
Unaudited
Condensed Consolidated Statement of Operations |
| |
For the Three Months
Ended June 30, 2023 | | |
For the Three Months
Ended June 30, 2022 | | |
For the Six Months
Ended June 30, 2023 | | |
For the Six Months
Ended June 30, 2022 | |
Gross Revenue | |
$ | 468,287 | | |
$ | 517,063 | | |
$ | 980,608 | | |
$ | 1,006,431 | |
Net Revenue | |
| 133,161 | | |
| 105,120 | | |
| 253,090 | | |
| 208,924 | |
Total Revenue | |
| 601,448 | | |
| 622,183 | | |
| 1,233,698 | | |
| 1,215,355 | |
Less: Cost of Revenue | |
| 107,962 | | |
| 97,858 | | |
| 217,918 | | |
| 189,595 | |
Cost of Revenue - Related Party | |
| 17,950 | | |
| 21,830 | | |
| 36,990 | | |
| 61,770 | |
Gross Profit | |
| 475,536 | | |
| 502,495 | | |
| 978,790 | | |
| 963,990 | |
Operating expenses | |
| | | |
| | | |
| | | |
| | |
Professional fees | |
| 108,906 | | |
| 138,311 | | |
| 163,313 | | |
| 290,631 | |
Professional fees - Related Party | |
| - | | |
| 13,184 | | |
| - | | |
| 25,634 | |
Salaries | |
| 425,404 | | |
| 278,013 | | |
| 788,345 | | |
| 511,169 | |
Rent -Related Party | |
| 14,714 | | |
| 14,388 | | |
| 29,203 | | |
| 29,542 | |
Bad Debt Expense | |
| 3,113 | | |
| | | |
| 3,113 | | |
| - | |
Depreciation and Amortization | |
| 13,265 | | |
| 6,232 | | |
| 26,174 | | |
| 12,446 | |
Other general and administrative costs | |
| 37,791 | | |
| 48,485 | | |
| 97,786 | | |
| 98,981 | |
| |
| | | |
| | | |
| | | |
| | |
Total operating expenses | |
| 603,193 | | |
| 498,613 | | |
| 1,107,935 | | |
| 968,403 | |
| |
| | | |
| | | |
| | | |
| | |
Profit/(Loss) from operations | |
| (127,657 | ) | |
| 3,882 | | |
| (129,145 | ) | |
| (4,413 | ) |
| |
| | | |
| | | |
| | | |
| | |
Foreign Currency Translation Adjustment | |
| 1,391 | | |
| - | | |
| (5,531 | ) | |
| - | |
Other Income | |
| - | | |
| 8,547 | | |
| - | | |
| 16,377 | |
Total other income (expense) | |
| 1,391 | | |
| 8,547 | | |
| (5,531 | ) | |
| 16,377 | |
| |
| | | |
| | | |
| | | |
| | |
Net income (loss) before income
tax | |
$ | (126,266 | ) | |
$ | 12,429 | | |
$ | (134,676 | ) | |
$ | 11,964 | |
| |
| | | |
| | | |
| | | |
| | |
Provision for income taxes (benefit) | |
| - | | |
| 1,619 | | |
| - | | |
| 1,619 | |
| |
| | | |
| | | |
| | | |
| | |
Net income/(loss) | |
$ | (126,266 | ) | |
$ | 10,810 | | |
$ | (134,676 | ) | |
$ | 10,345 | |
| |
| | | |
| | | |
| | | |
| | |
Net Loss Per Common Stock | |
| | | |
| | | |
| | | |
| | |
- basic and fully diluted | |
$ | (0.00 | ) | |
$ | (0.00 | ) | |
$ | (0.00 | ) | |
$ | (0.00 | ) |
Weighted-average number of shares of common stock outstanding | |
| | | |
| | | |
| | | |
| | |
- basic and fully diluted | |
| 414,448,757 | | |
| 414,448,757 | | |
| 414,448,757 | | |
| 413,663,122 | |
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
ELVICTOR
GROUP, INC
Unaudited
Condensed Consolidated Statement of Cash Flows
| |
For the Six
Months
Ended
June 30,
2023 | | |
For the Six
Months
Ended
June 30,
2022 | |
Cash Flows from Operating Activities | |
| | | |
| | |
Net (loss) income | |
$ | (134,676 | ) | |
$ | 10,345 | |
Adjustments to reconcile net (loss) income to net cash
(used in) provided by operating activities | |
| | | |
| | |
Depreciation | |
| 5,346 | | |
| 2,495 | |
Amortization | |
| 20,827 | | |
| 9,951 | |
Amortization of ROU Asset | |
| 21,849 | | |
| 60,229 | |
Shares Issued for Services | |
| - | | |
| 38,700 | |
Changes in assets and liabilities | |
| | | |
| | |
Accounts Receivable | |
| (110,573 | ) | |
| (36,471 | ) |
Other Receivables | |
| (11,622 | ) | |
| 59,632 | |
Other Receivables - Related Party | |
| (34,000 | ) | |
| 38,646 | |
Prepaid expenses and other current assets | |
| (85,602 | ) | |
| (37,000 | ) |
Accounts Payable | |
| (7,721 | ) | |
| (48,044 | ) |
Trade Accounts Payable | |
| (144,753 | ) | |
| 31,194 | |
Trade Accounts Payable - Related Party | |
| 96,559 | | |
| (38,345 | ) |
Other Payables | |
| (1,886 | ) | |
| 163,944 | |
Lease Liability | |
| (21,849 | ) | |
| (60,229 | ) |
Accrued and Other Liabilities | |
| 102,262 | | |
| (8,194 | ) |
Due to related party | |
| (18,007 | ) | |
| (32,204 | ) |
Net cash (used
in) provided by operating activities | |
$ | (323,847 | ) | |
$ | 154,650 | |
| |
| | | |
| | |
Cash Flows from Investing Activities | |
| | | |
| | |
Office Equipment | |
| (8,162 | ) | |
| (8,378 | ) |
Net cash used in investing activities | |
$ | (8,162 | ) | |
$ | (8,378 | ) |
Net (decrease) increase in Cash | |
| (332,009 | ) | |
| 146,271 | |
| |
| | | |
| | |
Cash at beginning of period | |
| 503,981 | | |
| 308,526 | |
Cash at end of period | |
$ | 171,972 | | |
$ | 454,797 | |
| |
| | | |
| | |
Supplemental Cash Flow Information: | |
| | | |
| | |
Cash paid for: | |
| | | |
| | |
Income Taxes | |
| - | | |
$ | - | |
| |
| | | |
| | |
Supplemental Non-Cash Investing and Financing
Transactions | |
| | | |
| | |
Shares exchanged for Intangible Asset | |
| - | | |
| 210,000 | |
Right-of-use assets obtained in exchange for operating lease obligations | |
| 291,467 | | |
| - | |
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
ELVICTOR
GROUP, INC
Unaudited
Condensed Statement of the Changes in Stockholder’s Equity
| |
Six Months Period Ended June 30, 2023 | |
| |
Common Stock | | |
Preferred Stock | | |
Additional Paid-in | | |
Accumulated | | |
Subscription | | |
Total Stockholders’ | |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
Receivable | | |
Equity | |
Balance, January 1, 2023 | |
| 414,448,757 | | |
$ | 41,445 | | |
| - | | |
$ | - | | |
$ | 45,050,884 | | |
$ | (44,639,738 | ) | |
$ | - | | |
$ | 452,591 | |
Shares issued for services | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Net Loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (8,410 | ) | |
| - | | |
| (8,410 | ) |
Balance, March 31, 2023 | |
| 414,448,757 | | |
| 41,445 | | |
| - | | |
| - | | |
| 45,050,884 | | |
| (44,648,148 | ) | |
$ | - | | |
| 444,181 | |
Net Loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (126,266 | ) | |
| - | | |
| (126,266 | ) |
Balance, June 30, 2023 | |
| 414,448,757 | | |
$ | 41,445 | | |
| - | | |
$ | - | | |
$ | 45,050,884 | | |
$ | (44,774,414 | ) | |
$ | - | | |
$ | 317,915 | |
| |
Six Months Period Ended June 30, 2022 | |
| |
Common Stock | | |
Preferred Stock | | |
Additional Paid-in | | |
Accumulated | | |
Subscription | | |
Total Stockholders’ | |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
Receivable | | |
Equity | |
Balance, January 1, 2022 | |
| 406,548,757 | | |
$ | 40,655 | | |
| - | | |
$ | - | | |
$ | 44,802,974 | | |
$ | (44,400,880 | ) | |
$ | - | | |
$ | 442,749 | |
Shares issued for services | |
| 900,000 | | |
| 90 | | |
| - | | |
| - | | |
| 38,610 | | |
| - | | |
| - | | |
| 38,700 | |
Shares exchanged for Intangible Asset | |
| 7,000,000 | | |
| 700 | | |
| - | | |
| - | | |
| 300,300 | | |
| - | | |
| - | | |
| 301,000 | |
Net Loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (465 | ) | |
| - | | |
| (465 | ) |
Balance, March 31, 2022 | |
| 414,448,757 | | |
| 41,445 | | |
| - | | |
| - | | |
| 45,141,884 | | |
| (44,401,346 | ) | |
| - | | |
| 781,984 | |
Net Profit | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 10,810 | | |
| - | | |
| 10,810 | |
Balance, June 30, 2022 | |
| 414,448,757 | | |
$ | 41,445 | | |
| - | | |
$ | - | | |
| 45,141,884 | | |
$ | (44,390,535 | ) | |
$ | - | | |
$ | 792,794 | |
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
ELVICTOR
GROUP, INC
Notes
to Unaudited Condensed Consolidated Financial Statements
NOTE
1 – DESCRIPTION OF BUSINESS
Elvictor Group, Inc., formerly known as Thenablers, Inc. (“Elvictor
Group, Inc.” or the “Company”), was incorporated in the State of Nevada on November 3, 2017. With the change to the
Elvictor name came the addition of the Company’s brand and a new crew management team in in the shipping industry. The new management
team comes from Elvictor (the Greece-based private entity founded in 1977, which is the predecessor to the Company whose business became
a part of the business of Thenablers in 2019, the “Elvictor Greece”) that has been active across various value-adding shipping
sector activities, such as ship management, technical management, crewing & crew management. The Company’s professional core
of activities includes crew management, training and the creation of in-house software related to crew and ship matters, for the amelioration
of all its operations, facilitating both its employees and those that depend on them. The Company aims to broaden its scope of activities,
expanding on to new areas, while refining the existing ones. Placing prime importance on digitalization, the Company plans on the extensive
use of Artificial Intelligence, through the application of Machine and Deep Learning, in concert with the integration of a wide array
of cloud systems. The Company's strategic growth on a horizontal and vertical manner throughout the shipping industry will be reinforced
with technologically adept tools, containing know-how and experience. Working on a technologically oriented path, the Company is flexible
and open to other avenues of international business for the successful and profitable diversification of its portfolio.
On
December 13, 2019, the Company filed a Certificate of Amendment with the Nevada Secretary of State to change its name from “Thenablers,
Inc.” to “Elvictor Group, Inc.” (the “Name Change”), to better reflect its new business interests. On February
25, 2020, FINRA approved the Name Change and the Company’s new stock symbol “ELVG”.
As
of July 10, 2020, the Company founded Elvictor Group Hellas Single Member S.A., a subsidiary in Vari, Greece, to assist the Company’s
management in facilitating the Company’s operations. Additionally, the Company purchased Ultra Ship Management, a Marshall Islands
company that is licensed to provide ship management services, and which established their own subsidiary in Vari, Greece.
In
January 2022, the Company established its fully owned subsidiary, ELVG Crew Management Ltd, incorporated in Cyprus, to facilitate its
crew management operations.
NOTE
2 – SUMMARY OF SIGNIFICANT ACCOUNTING AND BENEFICIAL CONVERSION FEATURES POLICIES
Basis
of Presentation
The
accompanying unaudited condensed consolidated financial statements (“financial statements”) have been prepared in accordance
with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information
pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) and have been consistently applied.
Certain information and footnote disclosures normally included in financial statements presented in accordance with GAAP, but which are
not required for interim reporting purposes, have been omitted. In the opinion of management, all adjustments (consisting of normal recurring
accruals) considered necessary to present fairly the financial position as of June 30, 2023 and the results of operations and cash flows
for the interim periods ended June 30, 2023 and 2022, have been included. These unaudited condensed consolidated financial statements
should be read in conjunction with the audited consolidated financial statements and notes thereto for the year ended December 31, 2022
included in the Company’s Annual Report on Form 10-K, as filed with the Securities and Exchange Commission on June 30, 2023. Operating
results for the six months ended June 30, 2023, are not necessarily indicative of the results that may be expected for the full year
ending December 31, 2023.
Principles
of Consolidation
The
unaudited condensed consolidated financial statements incorporate the assets and liabilities of all entities controlled by Elvictor Group,
Inc as of June 30, 2023, and the results of the controlled subsidiaries in Vari Greece, the Marshall Islands and Cyprus for the year
then ended. Elvictor Group, Inc and its subsidiaries together are referred to in this financial report as the unaudited condensed consolidated
entity. The effects of all transactions between entities in the unaudited condensed consolidated entity are eliminated in full. The unaudited
condensed consolidated financial statements of subsidiaries are prepared for the same reporting period as the parent entity, using consistent
accounting policies.
Accounting
Basis
The
Company uses the accrual basis of accounting and accounting principles generally accepted in the United States of America (“GAAP”).
The Company has adopted a December 31 fiscal year end.
Use
of Estimates
The
preparation of unaudited condensed consolidated 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, revenue and expenses and disclosure
of contingent assets and liabilities at the date the unaudited condensed consolidated financial statements and the reported amount of
revenues and expenses during the reporting period. Actual results could differ from those estimates.
Cash
and Cash Equivalents
The
company considers all cash on hand and in banks, certificates of deposit and other highly liquid investments with maturities of six months
or less, when purchased, to be cash and cash equivalents.
Accounts
Receivable and Allowance for Doubtful Accounts
For
the six months ended June 30, 2023, the Company has operations of crew manning and management and has accounts receivable due from its
customers in the shipping industry. Contracts receivable from crew manning in the shipping industry are based on contracted prices. The
Company provides an allowance for doubtful collections, which is based upon a review of outstanding receivables, historical collection
information, individual credit evaluation and specific circumstances of the customer, and existing economic conditions. The Company does
not have an allowance for doubtful accounts as of June 30, 2023. Normal contracts receivable is due 30 days after the issuance of the
invoice, normally at the month’s end. Receivables past due more than 120 days are considered delinquent and they are included in
the provision for doubtful account. There is no interest charged on past due accounts.
Property
and Equipment
Property
and equipment are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the assets.
The office equipment is depreciated over 3 years.
Intangible
Assets
Intangible
assets acquired are initially recognized at their fair value on the acquisition date. Subsequent to initial recognition, intangible assets
are reported at cost less accumulated amortization and accumulated impairment losses, if any. These assets are being amortized over their
useful life of five years.
Fair
Value of Financial Instruments
The
Company’s financial instruments consist of cash and cash equivalents. The carrying amount of these financial instruments approximates
fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed in
these unaudited condensed consolidated financial statements.
Income
Taxes
Income
taxes are computed using the asset and liability method. Under the asset and liability method, deferred income tax assets and liabilities
are determined based on the differences between the financial reporting and tax bases of assets and liabilities and are measured using
the currently enacted tax rates and laws. A valuation allowance is provided for the amount of deferred tax assets that, based on available
evidence, are not expected to be realized.
Revenue
Recognition
The
Company recognizes revenue in accordance with FASB ASC 606 upon the transfer of goods or services to customers in an amount that reflects
the consideration to which the entity expects to be entitled in exchange for those goods or services. Revenue recognized from contracts
with customers is disclosed separately from other sources of revenue. ASC 606 includes guidance on when revenue should be recognized
on a Gross (Principal) or Net (Agent) basis.
Most
of the Company’s revenues are recognized primarily under long-term contracts, including those for which revenues are based on either
a fixed price, or cost-plus-fee basis, and primarily as performance obligations are satisfied. Professional services and other ancillary
services are delivered, generally on a monthly basis and are separate and distinct deliverables. The Company’s performance obligation
is generally satisfied on a monthly basis when its agency and related services are delivered.
The
Company has the performance obligation to provide a crew for its customers, the shipping companies, and their ship managers. The Company
utilizes its proprietary crew management platform to deliver crew management services to the ship owners. This crew management service
is a monthly obligation that starts with the first stage of recruitment, to their transfer of crew to the vessel and continues to monitor
the crew during the course of the contract until they disembark.
Revenue
from crew manning services, agency fees and recruiting fees where Elvictor acts as a principal is recognized as gross revenue. When the
company is acting as an agent, revenue is recognized as net revenue in the accounting period in which the services are rendered. Such
revenues are from Allotment fees, communication, training fees, covid-19 fees, and other sundry fees. For all fixed-price contracts,
revenue is recognized based on the actual service provided to the end of the reporting period. The accounting treatment for the reporting
of revenues may vary materially between whether the revenue is reported on a Principal (Gross) or an Agent (Net) basis.
Stock-Based
Compensation
The
measurement and recognition of stock - based compensation expense is based on estimated fair values for all share-based awards made to
employees and directors, including stock options and for non-employee equity transactions as per ASC 718 rules.
For
transactions in which we obtain certain services of employees, directors, and consultants in exchange for an award of equity instruments,
we measure the cost of the services based on the grant date fair value of the award. We recognize the cost over the vesting period.
Basic
Income/(Loss) Per Share
Basic
income per share is calculated by dividing the Company’s net income/(loss) applicable to common shareholders by the weighted average
number of common shares during the period. Diluted earnings per share is calculated by dividing the Company’s net income available
to common shareholders by the diluted weighted average number of shares outstanding during the year. The diluted weighted average number
of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. There are no such
common stock equivalents outstanding as of June 30, 2023.
Recent
Accounting Pronouncements
From
time to time, the Financial Accounting Standards Board (the “FASB”) or other standards setting bodies issue new accounting
pronouncements. The FASB issues updates to new accounting pronouncements through the issuance of an Accounting Standards Update (“ASU”).
Unless otherwise discussed, the Company believes that the impact of recently issued guidance, whether adopted or to be adopted in the
future, is not expected to have a material impact on the Company’s unaudited condensed consolidated financial statements upon adoption.
Foreign
Currency Translation
The
Company considers the U.S. dollar to be its functional currency as it is the currency of the primary economic environment in which the
Company operates. Accordingly, monetary assets and liabilities denominated in foreign currencies are translated into U.S. dollars at
the exchange rate in effect at the balance sheet date and non-monetary assets and liabilities are translated at the exchange rates in
effect at the time of acquisition or issue. Revenues and expenses are translated at rates approximating the exchange rates in effect
at the time of the transactions. All exchange gains and losses are included in operations.
Subsequent
Events
The
Company has analyzed the transactions from June 30, 2023, to the date these unaudited condensed consolidated financial statements were
issued for subsequent event disclosure purposes.
NOTE
3 – RECEIVABLES
Trade
receivables are amounts due from customers for services performed in the ordinary course of business.
Other
receivables are mainly for the payments of items such as Home Allotments and Cash Advances to the crews where the Company collects funds
from the shipping companies and then facilitates the payments to the crew on their behalf.
As
of June 30, 2023, the Company has trade accounts receivable of $441,437, Other Receivables of $18,816 and Other Receivables from Related
Parties of $403,800.
NOTE
4 – INTANGIBLE ASSETS
As
of June 30, 2023, and December 31, 2022, Intangible assets consisted of the following:
| |
Useful life | |
June 30, 2023 | | |
December 31, 2022 | |
At cost: | |
| |
| | |
| |
Software platform | |
5 years | |
$ | 210,000 | | |
$ | 210,000 | |
Accounting software | |
| |
| 3,652 | | |
| | |
| |
| |
| | | |
| | |
Less: accumulated amortization | |
| |
| (63,269 | ) | |
| (42,000 | ) |
| |
| |
$ | 150,383 | | |
$ | 168,000 | |
On November 15, 2021, the Company entered into a subscription agreement
with Seatrix Software Production Single Member S.A (“Seatrix”), a related party company, to issue 7,000,000 restricted common
stock shares for the purchase of license software, equal to an aggregate of $210,000 at the stated value of $0.03 per share.
Under
this agreement, Seatrix grants the Company an exclusive and non-transferable license to use their artificial intelligence software managing
shipping crews. The term of this agreement began on January 1, 2022.
The
value of each common share was stated at $0.030, the FMV that the shares were trading as of January 3, 2022. The total value of $210,000
was amortized over its useful life of 5 years and the amortization began on January 1, 2022. Intangible assets are measured initially
at cost. After initial recognition, an entity usually measures an intangible asset at cost less accumulated amortization.
Amortization
of intangible assets attributable to future periods is as follows:
Schedule
of Amortization of intangible assets
Year ending December 31: | | |
Amount | |
2023 | | |
$ |
21,788 | |
2024 | | |
| 43,221 | |
2025 | | |
| 43,221 | |
2026 | | |
| 42,153 | |
| | |
$ | 150,383 | |
The
amortization of Intangible assets was $63,269 and $42,000 as of June 30, 2023, and December 31, 2022, respectively.
NOTE
5 – RELATED PARTY TRANSACTIONS
The
Company has related party transactions with companies that are owned or controlled by either Stavros Galanakis, the Vice-President and
Chairman of the Board of Directors or, Konstantinos Galanakis, the Chief Executive Officer and Director.
In
October 2020, the Company entered into an agreement with related party Elvictor Crew Management Services Ltd in Cyprus to provide human
resources services as well as to perform the running and management of the Company’s contracts with third parties and provide key
personnel for these services. This agreement was terminated in the first quarter of 2022 since the formation of the new wholly owned
Cypriot subsidiary. A total amount of $0 has been expensed for the related party Elvictor Crew Management Services Ltd as of June 30,
2023, for the cost of services sold, included in the Cost of Revenue- Related Party. As of June 30, 2023, the Company has other receivables
- related party of $403,800 from Elvictor Crew Management Ltd Cyprus.
On September 1, 2020, the Company signed an agreement with Qualship
Georgia Ltd (“Qualship”) for Qualship to provide training of qualified personnel. For the six months ended June 30, 2023,
we incurred $82,864 in Cost of Goods Sold that offset Net Revenue, and the amount due to Qualship as of June 30, 2023, was $66,810 included
under Trade Accounts Payable – Related Party.
On
September 11, 2020, the Company entered into a Manning Agency Agreement with Elvictor Crew Management Service Ltd in the country of Georgia.
During the Six months ended June 30, 2023, the latter provided manning services to the Company of $121,238, included in the Cost of Revenue
– Related Party and Net Revenue, while as of June 30, 2023, the Company had a liability of $84,372.
On
September 11, 2020, the Company entered into a Manning Agency Agreement with Elvictor Odessa. During the Six months ended June 30, 2023,
the latter provided manning services to the Company of $10,500, included in the Cost of Revenue – Related Party and Net Revenue,
and amount due to Elvictor Odessa as of June 30, 2023, was $1,810 included under Trade Accounts Payable – Related Party.
As disclosed in Note 4 above, the Company entered into an agreement
with Seatrix to provide software development services. For the six months ended June 30, 2023, the Company has a balance of $0 due.
NOTE
6 – LEASES
On
July 10, 2020, the Company entered into a rental lease agreement with Stavros Galanakis’s wife for its subsidiary, Elvictor Group
Hellas Single Member S.A., in Vari, Greece. The term of the lease is from July 10, 2020, to December 31, 2021, with a fixed monthly rental
payment. of 5,000€. On April 1, 2021, the rental lease agreement was modified with the new term beginning as of April 1, 2021, and
ending on December 31, 2022, with a fixed monthly rental payment of 3,500€.
Then
on October 1, 2021, the Company entered into a second lease agreement with Stavros Galanakis’s wife for its new subsidiary, Ultra
Ship Management, in Vari, Greece. The term of the lease is from October 1, 2021, to December 31, 2024, with a fixed monthly rental of
1,000€.
In
January 2023, the Company renewed the office lease for its subsidiary in Vari, Greece. The Company accounted for its new lease as an
operating lease under the guidance of Topic 842. The new lease is 3,500€ per month, with no annual increase during the 8-year term.
The Company used an incremental borrowing rate of 4.92% based on the average interest rate of corporate loans in Greece from the Bank
of Greece. At the lease inception the Company recorded a Right of Use Asset of $291,467 and a corresponding Lease Liability of $291,467.
Total
future minimum payments required under the lease agreements are as follows:
| | |
ELVG Hellas | | |
Ultra Mgmt | | |
Total | |
| | |
Amount | | |
Amount | |
2023 | | |
| 22,927 | | |
| 6,551 | | |
| 29,478 | |
2024 | | |
| 45,855 | | |
| 9,826 | | |
| 55,681 | |
2025 | | |
| 45,855 | | |
| | | |
| 45,855 | |
2026 | | |
| 45,855 | | |
| | | |
| 45,855 | |
2027 | | |
| 45,855 | | |
| | | |
| 45,855 | |
Thereafter | | |
| 137,562 | | |
| | | |
| 137,562 | |
Total undiscounted minimum future lease payments | | |
| 343,909 | | |
| 16,377 | | |
| 360,286 | |
Less Imputed interest | | |
| (62,193 | ) | |
| (585 | ) | |
| (62,779 | ) |
Present value of operating lease liabilities | | |
| 281,716 | | |
| 15,791 | | |
| 297,507 | |
Disclosed as: | | |
| | | |
| | | |
| | |
Current portion | | |
| 31,993 | | |
| 12,607 | | |
| 44,600 | |
Non-current portion | | |
| 249,723 | | |
| 3,185 | | |
| 252,907 | |
The
Company recorded rent expenses of $29,203 and $29,542 for the six months ended June 30, 2023, and 2022, respectively.
NOTE
7 - OTHER PAYABLES
The services in the manning of a crew provided by the Company to the
shipping companies include the Company making bank transfers of the wages to the crew, on the customer’s behalf. The shipping companies
transfer the funds to the Company’s bank account and then the Company makes each payment to indicated crew. In its capacity, the
Company will show the balance of the funds received and not yet transferred to the crew as Other Payables on the Balance Sheet. The amount
of Other Payables was $483,789 as of June 30, 2023 compared to $485,675 as of December 31, 2022.
NOTE
8 – STOCKHOLDERS’ EQUITY
Issuance
of Common Stock
The
Company has 700,000,000, ($0.0001 par value) authorized shares of common stock. On December 31, 2022, there were 414,448,757 common shares
issued and outstanding.
On July 7, 2020 the Company entered into a Settlement Agreement
and Release with the holders of the Series A Preferred Stock, Konstantinos Galanakis and Stavros Galanakis, having 46,702,857 and
33, 297,143 shares each, respectively (the “Preferred Holders”), whereby the Preferred Holders agreed to cancel all
shares of Series A Preferred in exchange for 95% of the common stock held as an aggregate of the holdings of the founding
shareholders plus the shares to be issued to the Preferred Holders the earliest of a) the Company showing pro forma 12 month
revenues in excess of $3,000,000; b) the successful raising of funds through equity or debt in excess of $10,000,000; or 9 months
from the date execution (the “Settlement Agreement”). The Settlement Agreement is further conditioned upon the execution
of a non-compete agreement between the Company and the Preferred Holders preventing them from competing in crew and ship management.
In conjunction therewith, on April 8, 2021, the Company issued 375,459,000 shares of common stock to the holders of the Series A
Preferred Stock pursuant to the July 7, 2020 Settlement Agreement, and further to the conversion of those preferred stock shares to
common stock shares. Specifically, 217,310,305 shares of restricted common stock were issued to Konstantinos Galanakis, 156,271,400
shares of restricted common stock were issued to Stavros Galanakis, and 1,877,295 shares of restricted common were issued to
Theofanis Anastasiadis. As a result, there were no shares of Series A Preferred Stock issued and outstanding as of December 31,
2022.
On January 19, 2022, the Company issued 7,000,000 restricted common
stock shares with a value of $210,000 to Seatrix Software Production Single Member S.A., a company owned and controlled by Konstantinos
Galanakis, pursuant to the November 15, 2021 Software License Agreement, for the exclusive and non-transferable license to use the Licensor’s
artificial intelligence software in connection with the managing of shipping crews.
On January 19, 2022, the Company issued an aggregate of 900,000 restricted
common stock with a value equal to $38,700 at the time to certain directors and former directors for past services provided to the Company.
NOTE
9 – COMMITMENTS AND CONTINGENCIES
The
Company entered in a long-term rental lease agreement for offices of its subsidiary branch, Elvictor Group Hellas Single Member S.A.,
in Vari, Greece for the period commencing from July 10, 2020, through December 31, 2021, in the amount of 5,000€ per month, the
first month July was adjusted for the shortened period. The lessor, Aikaterini Galanakis, is the wife of the Company’s president,
Stavros Galanakis.
Then
as of April 1, 2021, the Company terminated the lease and entered into a new lease for the period commencing from April 1, 2021, to December
31, 2022, with a monthly in the amount of 3,500€ per month. This specific lease was renewed for an 8-year term commencing on January
1, 2023, and terminates on December 31, 2030.
On
October 1, 2021, the Company entered into a second lease agreement with Stavros Galanakis’s wife for its new subsidiary, Ultra
Ship Management, in Vari, Greece. The term of the lease is from October 1, 2021, to December 31, 2024, with a fixed monthly rental of
1,000€.
NOTE
10 – INCOME TAXES
The
Company’s has an overall net loss and as a result there exists doubt as to the ultimate realization of the deferred tax assets.
Accordingly, a valuation allowance equal to the total deferred tax assets has been recorded.
The
Company had federal net operating loss carry forwards for tax purposes of approximately $900,000 on December 31, 2022, and approximately
$915,000 on June 30, 2023, which may be available to offset future taxable income. Utilization of the net operating loss carry forwards
may be subject to substantial annual limitations due to the ownership change limitations provided by Section 381 of the Internal Revenue
Code of 1986, as amended. The annual limitation may result in the expiration of net operating loss carry forwards before utilization.
Net
deferred tax assets consist of the following components as of June 30, 2023 and December 31, 2022
| |
2023 | | |
2022 | |
Deferred tax assets: | |
| | | |
| | |
NOL Carryover | |
$ | 218,946 | | |
$ | 190,664 | |
| |
| | | |
| | |
Sub Total | |
$ | 218,946 | | |
$ | 190,664 | |
Valuation Allowance | |
$ | (218,946 | ) | |
$ | (190,664 | ) |
Net Deferred Tax Asset | |
$ | - | | |
$ | - | |
The
provision for income taxes consists of the following for the subsidiaries in Greece and Cyprus:
| |
June 30, | | |
December 31, | |
| |
2023 | | |
2022 | |
Current: | |
| | | |
| | |
Federal | |
$ | - | | |
$ | - | |
State | |
| - | | |
| - | |
Foreign - Current | |
| 3,670 | | |
| 30,995 | |
Foreign - Prior Year | |
| - | | |
| 10,217 | |
Total current tax provision | |
$ | 3,670 | | |
$ | 41,212 | |
Deferred: | |
| | | |
| | |
Federal | |
| - | | |
| - | |
State | |
| - | | |
| - | |
Foreign | |
| - | | |
| - | |
Total deferred benefit | |
| - | | |
| - | |
Total provision (benefit) for income tax | |
$ | 3,670 | | |
$ | 41,212 | |
NOTE
11 – SUBSEQUENT EVENT
The
Company has analyzed its operations subsequent to June 30, 2023, through the date of this filing of these unaudited condensed consolidated
financial statements and has determined that there are no material subsequent events to these unaudited condensed consolidated financial
statements.
ITEM
2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
As
used in this “Management’s Discussion and Analysis of Financial Condition and Results of Operation,” except where the
context otherwise requires, the term “we,” “us,” “our,” or “the Company,” refers to the
business of Elvictor Group, Inc. The following discussion and analysis of the Company’s financial condition and results of operations
should be read in conjunction with the financial statements and the notes thereto contained elsewhere in this Quarterly Report. Certain
information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.
Special
Note Regarding Forward-Looking Statements
This
Quarterly Report includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as
amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”),
that are not historical facts and involve risks and uncertainties that could cause actual results to differ materially from those expected
and projected. All statements, other than statements of historical fact included in this Quarterly Report including, without limitation,
statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding
our financial position, business strategy and the plans and objectives of management for future operations, are forward-looking statements.
Words such as “expect,” “believe,” “anticipate,” “intend,” “estimate,” “seek”
and variations and similar words and expressions are intended to identify such forward-looking statements. Such forward-looking statements
relate to future events or future performance, but reflect management’s current beliefs, based on information currently available.
A number of factors could cause actual events, performance or results to differ materially from the events, performance and results discussed
in the forward-looking statements. Our SEC filings can be accessed on the EDGAR section of the SEC’s website at www.sec.gov. Except
as expressly required by applicable securities law, we disclaim any intention or obligation to update or revise any forward-looking statements
whether as a result of new information, future events or otherwise.
Organizational
Overview
Together
with our wholly owned crew management subsidiaries, we are a crewing and crew management company responsible for sourcing, recruitment,
selection, deployment, scheduling, training, and on-going management of seafarers. Our services also include administrative functions
related to crew management services, including payroll services, travel arrangements, and verifying the insurance coverage information
of all onboarded seafarers. We benefit from over 65 years of combined experience in various value adding activities of the shipping sector
such as ship management, technical management, ship agency, crewing, and crew management of Stavros Galanakis and Konstantinos Galanakis.
Through
the crew management platform developed by our affiliate, Seatrix, our personnel can collaborate with many different cultures in many
different time zones with ever rising complexities, presenting a uniform service level to our principals, regardless of the point of
origin of the crew. This innovation allows us to hire junior operators, who after a short training procedure are able to serve our principals
with high quality standards, helping us be cost effective while maintaining the highest possible service level.
We intend to expand our services by also providing ship management
services. In furtherance of such expansion, we acquired Ultra Shipmanagement from Stavros Galanakis and Konstantinos Galanakis, both of
which are related parties, which has received its Det Norske Veritas as approved Interim Document of Compliance provided under the authority
granted by the Government of the Republic of the Marshall Islands, and we have also employed specialized personnel. The Interim Document
of Compliance is the license required for a ship management company to start providing its services.
Known
Trends, Demands, Commitments, Events or Uncertainties Impacting Our Business
The
shipping industry is currently experiencing historical uncertainty in sustainability logistics and daily operations as a result of the
COVID-19 pandemic, geopolitical tensions and the war between Russia and Ukraine. Additionally, shortages of crew members have also been
created due to aging crew members leaving the maritime business. As a result of the foregoing, competition in crew resources is becoming
stiffer and more unpredictable resulting in higher wage demands by crew members. These wage demands, accompanied by incentive compensation
requested by crew members, are increasing vessel operating expenses. The impact of global inflation has also added to these increases.
Additionally, smaller contract durations are requested and timely changes in ports, increasing the costs of changing crews and the costs
and volume of such logistics.
To
address these issues, we are implementing short and long-term strategies based on proactive scheduling and recruitment, with the help
of our cloud-based system and intelligent metrics that have been developed in-house to monitor the “trends and fashions”
of the maritime industry. Our goal is to build new pools of seafarers by accelerating promotions, cadetship programs, and the employment
of more cadets onboard. These cadets are scheduled to be promoted to junior officers in the near future, generating a new breed of officers
to address the global shortage and maintain crews at reasonable costs. We have also developed interactive screens through HTML5 links
to communicate with seafarers and to keep crews updated, monitor their welfare and provide better services to them. We also proceed to
regular updates of our cloud-based system to elevate logistics intelligence, allowing us to handle growth and recruitment volumes more
efficiently. While we believe that these actions will help address many of these issues, if we are unable to effectively do so, the shortage
of crew members and significant increase in expenses could have a materially adverse impact on our business.
COVID-19
The
future outbreak of COVID-19 may negatively impact our business, results of operations and financial condition.
In
December 2019, a novel strain of coronavirus was reported to have surfaced in Wuhan, China, which has and is continuing to spread throughout
China and other parts of the world, including the United States. On January 30, 2020, the World Health Organization declared the outbreak
of the coronavirus disease (COVID-19) a “Public Health Emergency of International Concern.” On January 31, 2020, U.S. Health
and Human Services Secretary Alex M. Azar II declared a public health emergency for the United States to aid the U.S. healthcare community
in responding to COVID-19, and on March 11, 2020 the World Health Organization characterized the outbreak as a “pandemic”.
The significant outbreak of COVID-19 resulted in a widespread health crisis that adversely affected the economies and financial markets
worldwide; the future outbreak of COVID-19 would adversely affect our business, results of operations and financial condition.
The
future outbreak of the COVID-19 may adversely affect our shipping industry related customers and have an adverse effect on our results
of operations.
The
risks associated with any future outbreak of COVID-19 would adversely affect our revenues due to health concerns by patrons of the shipping
industry and government restrictions upon the airline and shipping industry. Risks related to a future epidemic, pandemic, or other health
crisis, such as COVID-19, could negatively impact our results of operations. The ultimate extent of the impact of any epidemic, pandemic
or other health crisis our business, financial condition and results of operations will depend on future developments, which are highly
uncertain and cannot be predicted, including future information that may emerge concerning the severity of such future epidemic, pandemic
or other health crisis and actions taken to contain or prevent their further spread, among others. These and other potential impacts
of an epidemic, pandemic, or other health crisis, such as COVID-19, could therefore materially and adversely affect our business, financial
condition, and results of operations.
Future
Operations
In
order to meet business goals, we must (a) execute efficiently our current business of crew management; and (b) continue to focus on new
business development in order to acquire new agreements.
In
order to raise sufficient funds to proceed with the implementation of our business plan, we may have to find alternative sources of funds,
from a public offering, a private placement of securities, or loans from third parties (such as banks or other institutional lenders).
Equity financing could result in additional dilution to then existing shareholders. If we are unable to meet our needs for cash from
either the money that we raise from private placements, or possible alternative sources, then we may be unable to continue to maintain,
develop or expand our operations.
We
generated revenues of $1,215,355 and $1,233,698 for the six-month period ended June 30, 2022 and June 30, 2023 reflecting increased revenues
of $18,343. We believe consistent growth in our shipping crew management operations is the key to our success.
In the second quarter of 2021, we entered into an exclusive Software
License Agreement with Seatrix in order to have the right to use crew software that facilitates our operations. Thereafter in the fourth
quarter of 2021 we signed a new Software License Agreement, effective on January 1, 2022, that granted the perpetual exclusive and non-transferable
license in exchange of shares of our common stock. Through this agreement we are entitled to use the crew management platform and our
personnel can collaborate with many different cultures in many different time zones with ever rising complexities, presenting a uniform
service level to our principals regardless of the point of origin of the crew.
Results
of Operations
Revenues
For
the six-month periods ended June 30, 2023 and June 30, 2022, we generated $1,233,698 and $1,215,355 in total revenue, respectively, representing
an increase in total revenue of $18,343 between the two periods, or 1.5%. The increase in total revenue between these two periods is
primarily due to an increase in crewing clients.
For
the three-month periods ended June 30, 2023 and June 30, 2022, we generated $601,448 and $622,183 in total revenue, respectively, representing
a decrease in total revenue of $20,735 between the two periods, or 3.4%. The decrease in total revenue between these two periods is primarily
due to a decrease in crew management clients during the specific quarter of 2023.
Operating
Expenses
For
the six-month periods ended June 30 2023, and June 30, 2022, we incurred $1,107,935 and $968,403, respectively in total operating expenses,
representing an increase in total operating expenses between the two periods of $139,532, or 14.4%. The increase in operating expenses
in 2023 is primarily due to an increase of $277,176 (54.2%) in salaries payable to our employees from $511,169 for the six-month period
ended June 30, 2022 to $788,345 for the same period in 2023, as a result of increases in salaries payable to management and an increase
in the number of employees.
For
the three-month periods ended June 30 2023, and June 30, 2022, we incurred $603,193 and $498,613, respectively in total operating expenses,
representing an increase in total operating expenses between the two periods of $104,580, or 21.0%. The increase in operating expenses
in 2023 is primarily due to an increase of $147,391 (53.0%) in salaries payable to our employees from $278,013 for the three-month period
ended June 30, 2022 to $425,404 for the same period in 2023, as a result of increases in salaries payable to management and an increase
in the number of employees.
Net
Loss and Gross Profit
For
the six-month periods ended June 30, 2023 and June 30, 2022, we incurred a net loss of $134,676, after provision for income taxes, and
a net profit of $10,345, after provision for income taxes, respectively, representing a decrease in net profit of $145,021 between the
two periods. This decrease in net profit is attributable to the increased operating expenses described above, despite that the gross
profit increased by $14,800, or 1.5%, from $963,990 for the six-month period ended June 30, 2022 to $978,790 for the same period in 2023.
For
the three-month periods ended June 30, 2023 and June 30, 2022, we incurred a net loss of $126,266, after provision for income taxes,
and a net profit of $10,810, after provision for income taxes, respectively, representing a decrease in net profit of $137,076 between
the two periods. This decrease in net profit is attributable to the increased operating expenses described above.
Liquidity,
Capital Resources, and Off-Balance Sheet Arrangements
Liquidity
is the ability of an enterprise to generate adequate amounts of cash to meet its needs for cash requirements. We had a working capital
surplus during the six-month period ended June 30, 2023 of $104,115 compared to the surplus of $253,118 for the year ended December 31,
2022, which is calculated as current assets minus current liabilities.
Cash
flows for the six-month period ended June 30, 2023
Net
cash outflow provided by operating activities was $323,847 for the six-month period ended June 30, 2023, compared to an inflow of $154,650
during the same period in 2022. This change was mainly attributable to the cash receivable from our customers and payable to our suppliers.
Net
cash flow used in investing activities was $8,162, mainly deriving from the purchase of office equipment, and $8,378 for the six-month
periods ended June 30, 2023 and June 30, 2022, respectively.
Net
cash used for financing activities was $0, for the six-month periods ended June 30, 2023 and June 30, 2022, respectively.
Cash
Requirements
We
believe our cash and cash equivalents, together with anticipated cash flow from operations will be sufficient to meet our working capital,
and capital expenditure requirements for at least the next twelve months. We will require additional capital to implement our business
development and fund our operations. In the event that our plans or assumptions change, we may need to raise additional capital sooner
than expected.
Since
the commencement of our crew management business, we have funded our operations primarily through equity financings. We expect that we
will continue to fund our business through equity and debt financing, either alone or through strategic alliances. Additional funding
may be unavailable on favorable terms, if at all, which could harm our business plans, financial condition and operating results. We
intend to continue to fund our business by way of equity or debt financing along with revenues to support us. If we raise additional
capital through the issuance of equity or convertible debt securities, the percentage ownership of our company held by existing shareholders
will be reduced and those shareholders may experience significant dilution. In addition, new securities may contain certain rights, preferences
or privileges that are senior to those of our common stock.
Off-Balance
Sheet Arrangements
We
have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition,
changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that
is material to our stockholders.
Contractual
Obligations
On
July 10, 2020, we entered into a rental lease agreement with Stavros Galanakis’s wife for its subsidiary, Elvictor Group Hellas
Single Member S.A., in Vari, Greece. The term of the lease is from July 10, 2020, to December 31, 2021, with a fixed monthly rental payment.
of 5,000€. Then on April 1, 2021, the rental lease agreement was modified with the new term beginning as of April 1, 2021, and ending
on December 31, 2022, with a fixed monthly rental payment of 3,500€.
On
October 1, 2021, the Company entered into a second lease agreement with Stavros Galanakis’s wife for its new subsidiary, Ultra
Ship Management, in Vari, Greece. The term of the lease is from October 1, 2021, to December 31, 2024, with a fixed monthly rental of
1,000€.
In
January 2023, the Company renewed the office lease for its subsidiary in Vari, Greece. We accounted for the new lease as an operating
lease under the guidance of Topic 842. The new lease is 3,500€ per month, with no annual increase during the 8-year term. We used
an incremental borrowing rate of 4.92% based on the average interest rate of corporate loans in Greece from the Bank of Greece. At the
lease we recorded a Right of Use Asset of $291,467 and a corresponding Lease Liability of $291,467.
Total
future minimum payments required under the lease agreements are as follows:
| | |
ELVG Hellas | | |
Ultra Mgmt | | |
Total | |
| | |
Amount | | |
Amount | |
2023 | | |
| 22,927 | | |
| 6,551 | | |
| 29,478 | |
2024 | | |
| 45,855 | | |
| 9,826 | | |
| 55,681 | |
2025 | | |
| 45,855 | | |
| | | |
| 45,855 | |
2026 | | |
| 45,855 | | |
| | | |
| 45,855 | |
2027 | | |
| 45,855 | | |
| | | |
| 45,855 | |
Thereafter | | |
| 137,562 | | |
| | | |
| 137,562 | |
Total undiscounted minimum future lease payments | | |
| 343,909 | | |
| 16,377 | | |
| 360,286 | |
Less Imputed interest | | |
| (62,193 | ) | |
| (585 | ) | |
| (62,779 | ) |
Present value of operating lease liabilities | | |
| 281,716 | | |
| 15,791 | | |
| 297,507 | |
Disclosed as: | | |
| | | |
| | | |
| | |
Current portion | | |
| 31,993 | | |
| 12,607 | | |
| 44,600 | |
Non-current portion | | |
| 249,723 | | |
| 3,185 | | |
| 252,907 | |
The
Company recorded rent expenses of $29,203 and $29,542 for the six months ended June 30, 2023, and 2022, respectively.
Outlook
The
shipping industry and especially the crew management segments will likely continue to face increasing pressures due to the war in Ukraine.
According to the International Chamber of Shipping (the “ICS”), which represents approximately 80% of the worlds’ merchant
fleet, Ukrainian and Russian seafarers make up 14.5% of the global shipping workforce.
Our
management team is assessing alternative plans to mitigate potential challenges arising from the ongoing war in Ukraine, among other
things.
Lack
of qualified seafarers has led to increased competition among crewing and shipping companies not only revolving around retaining current
crew members, but also involving the strategic challenge of finding and attracting new, qualified seafarers. Traditional recruitment
methods may no longer be as effective, and companies will need to invest more resources in recruitment campaigns, including attending
job fairs, forming partnerships with maritime academies, and leveraging digital platforms for wider reach. However, this might intensify
the financial pressure on crewing companies and lead to thinner profitability margins. Ultimately, this underscores the importance of
innovative recruitment and retention strategies in an era of limited seafarer supply.
Further
to the above, the demand for our services depends on the demand for maritime shipping services which are subject to normal economic cycles
affecting the general economy, including the effect of increased inflation. Inflationary pressures may result to important increases
to our operating costs that we may not be able to fully transfer to our clients thus affecting our profitability. Additionally, increase
in operating costs of our clients may lead to delays in payments for our services and accumulation of bad debt, although we closely monitor
their credit behavior to avoid such incidents. Additionally, significant deteriorations of economic conditions over a prolonged period
could produce a material adverse effect on the demand for our services.
ITEM
3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Not
applicable.
ITEM
4. CONTROLS AND PROCEDURES
Disclosure
Controls and Procedure
We
maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports, filed
under the Securities Exchange Act of 1934, as amended (“Exchange Act”), is recorded, processed, summarized and reported within
the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management,
including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.
Framework
used by Management to Evaluate the Effectiveness of Internal Control over Financial Reporting
As
required by Section 404 of the Sarbanes-Oxley Act of 2002 and the related rule of the SEC, management assessed the effectiveness of our
internal control over financial reporting using the Internal Control-Integrated Framework (2013) developed by the Committee of Sponsoring
Organizations of the Treadway Commission. Based on this assessment and for the reasons described below, management concluded that our
internal control over financial reporting were not effective at the reasonable assurance level due to material weaknesses in internal
controls over financial reporting.
Management’s
Report on Internal Control over Financial Reporting
Our
management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rule 13a-15(f)
under the Exchange Act. This rule defines internal control over financial reporting as a process designed by, or under the supervision
of, the Company’s Chief Executive Officer and Chief Financial Officer, to provide reasonable assurance regarding the reliability
of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. GAAP. Our internal control
over financial reporting includes those policies and procedures that:
|
● |
Refer to the upkeep of
records which, with reasonable detail, accurately and fairly reflect our transactions and dispositions; |
|
● |
Provide reasonable assurance
that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. GAAP, and that
our receipts and expenditures are being made only in accordance with authorizations of management and directors of the Company; |
|
● |
Provide reasonable assurance
regarding prevention or timely detection of unauthorized acquisition, use, or disposition of our assets that could have a material
effect on the financial statements; |
|
● |
Provide reasonable assurance
that any unauthorized cash transactions are detected and prevented; and |
|
● |
Provide reasonable assurance,
that potential erroneous accounting entries are identified and corrected on a timely manner. |
Because
of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. In addition, projections
of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in
conditions, or that the degree of compliance with the policies or procedures may deteriorate.
Evaluation
of Disclosure Controls and Procedures
In
designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how
well designed and operated, can provide only reasonable and not absolute assurance of achieving the desired control objectives. In reaching
a reasonable level of assurance, management necessarily was required to apply its judgment in evaluating the cost-benefit relationship
of possible controls and procedures. In addition, the design of any system of controls also is based in part upon certain assumptions
about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under
all potential future conditions. Over time, a control may become inadequate because of changes in conditions or the degree of compliance
with policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due
to error or fraud may occur and not be detected.
As
required by the SEC Rules 13a-15(b) and 15d-15(b), we carried out an evaluation under the supervision and with the participation of our
management, including our principal executive officer and principal financial officer, of the effectiveness of the design and operation
of our disclosure controls and procedures as of the end of the period covered by this report. Based on the foregoing, our principal executive
officer and principal financial officer concluded that our disclosure controls and procedures were not effective at the reasonable assurance
level due to material weaknesses in internal controls over financial reporting (as described below).
Deficiencies
and Significant Deficiencies
A
material weakness is a deficiency, or a combination of deficiencies, within the meaning of Public Company Accounting Oversight Board
(“PCAOB”) Audit Standard No. 5, in internal control over financial reporting, such that there is a reasonable possibility
that a material misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely
basis. Management has identified the following material weaknesses which have caused management to conclude that as of June 30, 2023
our internal controls over financial reporting were not effective at the reasonable assurance level:
|
1. |
We do not have sufficient
written documentation of our internal control policies and procedures. Written documentation of key internal controls over financial
reporting is a requirement of the Sarbanes-Oxley Act which is applicable to us for the year ended December 31, 2022. Management evaluated
the impact of our failure to have sufficient written documentation of our internal controls and procedures on our assessment of our
disclosure controls and procedures and has concluded that the control deficiency that resulted represented a material weakness. |
|
2. |
We do not have sufficient
resources in our accounting function, which restricts the Company’s ability to gather, analyze and properly review information
related to financial reporting in a timely manner. In addition, due to our size and nature, segregation of all conflicting duties
may not always be possible and may not be economically feasible. However, to the extent possible, the initiation of transactions,
the custody of assets and the recording of transactions should be performed by separate individuals. Management evaluated the impact
of our failure to have segregation of duties on our assessment of our disclosure controls and procedures and has concluded that the
control deficiency that resulted represented a material weakness. |
We
have taken steps to remediate some of the weaknesses described above and we are in discussions with the risk advisory departments of
reputable accounting firms to assist us in the COSO framework documentation and testing of the internal controls. We intend to continue
to address these weaknesses as resources permit, including the employment of new qualified employees.
Remediation
of Deficiencies and Significant Deficiencies
To
address these material weaknesses, management engaged financial consultants, performed additional analyses and other procedures to ensure
that the financial statements included herein fairly present, in all material respects, our financial position, results of operations
and cash flows for the periods presented.
Additionally,
we will continue to establish and implement proper processes and systems to remediate the deficiencies we have had, including preventive
controls with the segregation of duties on main areas such as payroll, billing, cash recording, and IT control and detective controls
involving account reconciliations on a monthly basis.
Changes
in internal control over financial reporting
There
were no changes in our internal control over financial reporting during the six-months ended June 30, 2023 that have materially affected,
or are reasonably likely to materially affect, our internal control over financial reporting.
PART
II - OTHER INFORMATION
ITEM
1. LEGAL PROCEEDINGS
We
know of no material, existing or pending legal proceedings against us, nor are we involved as a plaintiff in any material proceeding
or pending litigation. There are no proceedings in which any of our directors, officers or affiliates, or any registered or beneficial
shareholder, is an adverse party or has a material interest adverse to our interest.
ITEM
1A. RISK FACTORS
As
a Smaller Reporting Company, we are not required to disclose risk factors.
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
There
were no sales of unregistered equity securities during the second quarter of 2023.
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM
4. MINE SAFETY DISCLOSURES
Not
applicable.
ITEM
5. OTHER INFORMATION
None.
ITEM
6. EXHIBITS
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
|
ELVICTOR GROUP, INC. |
|
|
|
Dated: August 11, 2023 |
By: |
/s/ Konstantinos
Galanakis |
|
|
Konstantinos Galanakis |
|
|
Chief Executive and Financial Officer
(Principal Executive Officer) |
|
|
|
24
NONE
0.00
0.00
0.00
0.00
413663122
414448757
414448757
414448757
33297143
false
--12-31
Q2
0001741489
0001741489
2023-01-01
2023-06-30
0001741489
2023-08-11
0001741489
2023-06-30
0001741489
2022-12-31
0001741489
2023-04-01
2023-06-30
0001741489
2022-04-01
2022-06-30
0001741489
2022-01-01
2022-06-30
0001741489
2021-12-31
0001741489
2022-06-30
0001741489
us-gaap:CommonStockMember
2022-12-31
0001741489
us-gaap:PreferredStockMember
2022-12-31
0001741489
us-gaap:AdditionalPaidInCapitalMember
2022-12-31
0001741489
us-gaap:RetainedEarningsUnappropriatedMember
2022-12-31
0001741489
elvg:SubscriptionReceivableMember
2022-12-31
0001741489
us-gaap:CommonStockMember
2023-01-01
2023-03-31
0001741489
us-gaap:PreferredStockMember
2023-01-01
2023-03-31
0001741489
us-gaap:AdditionalPaidInCapitalMember
2023-01-01
2023-03-31
0001741489
us-gaap:RetainedEarningsUnappropriatedMember
2023-01-01
2023-03-31
0001741489
elvg:SubscriptionReceivableMember
2023-01-01
2023-03-31
0001741489
2023-01-01
2023-03-31
0001741489
us-gaap:CommonStockMember
2023-03-31
0001741489
us-gaap:PreferredStockMember
2023-03-31
0001741489
us-gaap:AdditionalPaidInCapitalMember
2023-03-31
0001741489
us-gaap:RetainedEarningsUnappropriatedMember
2023-03-31
0001741489
elvg:SubscriptionReceivableMember
2023-03-31
0001741489
2023-03-31
0001741489
us-gaap:CommonStockMember
2023-04-01
2023-06-30
0001741489
us-gaap:PreferredStockMember
2023-04-01
2023-06-30
0001741489
us-gaap:AdditionalPaidInCapitalMember
2023-04-01
2023-06-30
0001741489
us-gaap:RetainedEarningsUnappropriatedMember
2023-04-01
2023-06-30
0001741489
elvg:SubscriptionReceivableMember
2023-04-01
2023-06-30
0001741489
us-gaap:CommonStockMember
2023-06-30
0001741489
us-gaap:PreferredStockMember
2023-06-30
0001741489
us-gaap:AdditionalPaidInCapitalMember
2023-06-30
0001741489
us-gaap:RetainedEarningsUnappropriatedMember
2023-06-30
0001741489
elvg:SubscriptionReceivableMember
2023-06-30
0001741489
us-gaap:CommonStockMember
2021-12-31
0001741489
us-gaap:PreferredStockMember
2021-12-31
0001741489
us-gaap:AdditionalPaidInCapitalMember
2021-12-31
0001741489
us-gaap:RetainedEarningsUnappropriatedMember
2021-12-31
0001741489
elvg:SubscriptionReceivableMember
2021-12-31
0001741489
us-gaap:CommonStockMember
2022-01-01
2022-03-31
0001741489
us-gaap:PreferredStockMember
2022-01-01
2022-03-31
0001741489
us-gaap:AdditionalPaidInCapitalMember
2022-01-01
2022-03-31
0001741489
us-gaap:RetainedEarningsUnappropriatedMember
2022-01-01
2022-03-31
0001741489
elvg:SubscriptionReceivableMember
2022-01-01
2022-03-31
0001741489
2022-01-01
2022-03-31
0001741489
us-gaap:CommonStockMember
2022-03-31
0001741489
us-gaap:PreferredStockMember
2022-03-31
0001741489
us-gaap:AdditionalPaidInCapitalMember
2022-03-31
0001741489
us-gaap:RetainedEarningsUnappropriatedMember
2022-03-31
0001741489
elvg:SubscriptionReceivableMember
2022-03-31
0001741489
2022-03-31
0001741489
us-gaap:CommonStockMember
2022-04-01
2022-06-30
0001741489
us-gaap:PreferredStockMember
2022-04-01
2022-06-30
0001741489
us-gaap:AdditionalPaidInCapitalMember
2022-04-01
2022-06-30
0001741489
us-gaap:RetainedEarningsUnappropriatedMember
2022-04-01
2022-06-30
0001741489
elvg:SubscriptionReceivableMember
2022-04-01
2022-06-30
0001741489
us-gaap:CommonStockMember
2022-06-30
0001741489
us-gaap:PreferredStockMember
2022-06-30
0001741489
us-gaap:AdditionalPaidInCapitalMember
2022-06-30
0001741489
us-gaap:RetainedEarningsUnappropriatedMember
2022-06-30
0001741489
elvg:SubscriptionReceivableMember
2022-06-30
0001741489
2021-11-01
2021-11-15
0001741489
2021-11-15
0001741489
2022-01-03
0001741489
2022-01-01
2022-12-31
0001741489
us-gaap:SoftwareDevelopmentMember
2023-06-30
0001741489
us-gaap:SoftwareDevelopmentMember
2022-12-31
0001741489
us-gaap:SoftwareAndSoftwareDevelopmentCostsMember
2023-06-30
0001741489
elvg:QualshipGeorgiaLtdMember
2023-01-01
2023-06-30
0001741489
elvg:QualshipGeorgiaLtdMember
2023-06-30
0001741489
elvg:ElvictorCrewManagementServiceLtdMember
2023-01-01
2023-06-30
0001741489
elvg:ElvictorCrewManagementServiceLtdMember
2023-06-30
0001741489
elvg:ElvictorOdessaMember
2023-01-01
2023-06-30
0001741489
elvg:ElvictorOdessaMember
2023-06-30
0001741489
elvg:SeatrixSoftwareProductionMember
2023-01-01
2023-06-30
0001741489
2020-07-10
2020-07-10
0001741489
2021-10-01
0001741489
country:GR
2023-01-01
2023-01-31
0001741489
2023-01-31
0001741489
country:GR
2023-01-31
0001741489
elvg:ELVGHellasMember
2023-06-30
0001741489
elvg:UltraMgmtMember
2023-06-30
0001741489
elvg:KonstantinosGalanakisMember
us-gaap:SeriesAPreferredStockMember
2020-07-07
0001741489
elvg:StavrosGalanakisMember
us-gaap:SeriesAPreferredStockMember
2020-07-07
0001741489
us-gaap:SeriesAPreferredStockMember
2020-07-01
2020-07-07
0001741489
2020-07-01
2020-07-07
0001741489
elvg:IssuanceOfCommonStockMember
2021-04-01
2021-04-08
0001741489
elvg:KonstantinosGalanakisMember
elvg:IssuanceOfCommonStockMember
2021-04-01
2021-04-08
0001741489
elvg:StavrosGalanakisMember
elvg:IssuanceOfCommonStockMember
2021-04-01
2021-04-08
0001741489
elvg:TheofanisAnastasiadisMember
elvg:IssuanceOfCommonStockMember
2021-04-01
2021-04-08
0001741489
2022-01-01
2022-01-19
0001741489
2023-01-01
xbrli:shares
iso4217:USD
iso4217:USD
xbrli:shares
iso4217:EUR
xbrli:pure