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 September
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 November 13, 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
ASSETS | |
September 30,
2023 | | |
December 31,
2022 | |
| |
| | |
Audited | |
Current Assets | |
| | |
| |
Cash | |
$ | 151,998 | | |
$ | 503,981 | |
Accounts Receivable | |
| 398,164 | | |
| 330,864 | |
Other Receivables | |
| 20,481 | | |
| 7,194 | |
Other Receivables - Related Party | |
| 412,361 | | |
| 369,800 | |
Prepaid expenses and other current assets | |
| 143,083 | | |
| 58,628 | |
Total Current Assets | |
| 1,126,087 | | |
| 1,270,467 | |
| |
| | | |
| | |
Non-current Assets | |
| | | |
| | |
ROU Asset - Related Party | |
| 277,891 | | |
| 21,653 | |
Intangible Assets, Net | |
| 139,498 | | |
| 168,000 | |
Office Equipment, net | |
| 16,198 | | |
| 19,211 | |
Total Non-current Assets | |
| 433,587 | | |
| 208,864 | |
| |
| | | |
| | |
Total Assets | |
$ | 1,559,674 | | |
$ | 1,479,331 | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | |
| | | |
| | |
Current Liabilities | |
| | | |
| | |
Accounts Payable | |
$ | 31,564 | | |
$ | 34,336 | |
Trade Accounts Payable | |
| 172,402 | | |
| 310,892 | |
Trade Accounts Payable - Related Parties | |
| 149,352 | | |
| 56,434 | |
Other Payables | |
| 399,524 | | |
| 485,675 | |
Lease Liability – Current - Related Parties | |
| 43,684 | | |
| 12,262 | |
Accrued and Other Liabilities | |
| 243,298 | | |
| 68,759 | |
Due to related party | |
| 22,275 | | |
| 48,991 | |
Total Current Liabilities | |
| 1,062,099 | | |
| 1,017,349 | |
| |
| | | |
| | |
Long-term Liabilities | |
| | | |
| | |
Lease Liability – Non-Current - Related Party | |
| 234,207 | | |
| 9,391 | |
Total Long-term Liabilities | |
| 234,207 | | |
| 9,391 | |
| |
| | | |
| | |
Total Liabilities | |
| 1,296,306 | | |
| 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 September 30, 2023 and December 31, 2022 | |
| 41,445 | | |
| 41,445 | |
Additional paid in capital | |
| 45,050,884 | | |
| 45,050,884 | |
Accumulated deficit | |
| (44,828,961 | ) | |
| (44,639,738 | ) |
Total Stockholders’ Equity | |
| 263,368 | | |
| 452,591 | |
| |
| | | |
| | |
Total Liabilities and Stockholders’ Equity | |
$ | 1,559,674 | | |
$ | 1,479,331 | |
The accompanying notes
are an integral part of these unaudited condensed consolidated financial statements.
ELVICTOR GROUP, INC
Unaudited Condensed Consolidated Statements of Operations
| |
For the Three Months Ended September 30, 2023 | | |
For the Three Months Ended September 30, 2022 | | |
For the Nine Months Ended September 30, 2023 | | |
For the Nine Months Ended September 30, 2022 | |
| |
| | |
| | |
| | |
| |
Gross Revenue | |
$ | 429,914 | | |
$ | 542,790 | | |
$ | 1,410,523 | | |
$ | 1,549,221 | |
Net Revenue | |
| 121,922 | | |
| 119,857 | | |
| 375,012 | | |
| 328,781 | |
Total Revenue | |
| 551,836 | | |
| 662,647 | | |
| 1,785,535 | | |
| 1,878,002 | |
Less: Cost of Revenue | |
| 100,724 | | |
| 107,436 | | |
| 318,642 | | |
| 297,031 | |
Cost of Revenue - Related Parties | |
| 16,058 | | |
| 19,820 | | |
| 53,048 | | |
| 81,590 | |
| |
| | | |
| | | |
| | | |
| | |
Total Cost of Revenue | |
| 116,782 | | |
| 127,256 | | |
| 371,690 | | |
| 378,621 | |
| |
| | | |
| | | |
| | | |
| | |
Gross Profit | |
| 435,054 | | |
| 535,391 | | |
| 1,413,845 | | |
| 1,499,381 | |
Operating expenses | |
| | | |
| | | |
| | | |
| | |
Professional fees | |
| 34,893 | | |
| 142,624 | | |
| 198,206 | | |
| 433,255 | |
Professional fees - Related Party | |
| - | | |
| 6,000 | | |
| - | | |
| 31,634 | |
Salaries | |
| 391,537 | | |
| 381,043 | | |
| 1,179,882 | | |
| 892,212 | |
Rent -Related Party | |
| 14,694 | | |
| 13,610 | | |
| 43,897 | | |
| 43,152 | |
Bad Debt Expense | |
| - | | |
| | | |
| 3,113 | | |
| - | |
Depreciation and Amortization | |
| 13,503 | | |
| 6,760 | | |
| 39,677 | | |
| 19,206 | |
Other general and administrative costs | |
| 33,970 | | |
| 39,060 | | |
| 131,758 | | |
| 141,644 | |
| |
| | | |
| | | |
| | | |
| | |
Total operating expenses | |
| 488,597 | | |
| 589,097 | | |
| 1,596,533 | | |
| 1,561,103 | |
| |
| | | |
| | | |
| | | |
| | |
Loss from operations | |
| (53,543 | ) | |
| (53,706 | ) | |
| (182,688 | ) | |
| (61,722 | ) |
| |
| | | |
| | | |
| | | |
| | |
Foreign Currency Translation Adjustment | |
| 1,281 | | |
| 3,106 | | |
| (4,250 | ) | |
| 6,709 | |
Other Income | |
| - | | |
| 4,925 | | |
| - | | |
| 21,302 | |
Total other income (expense) | |
| 1,281 | | |
| 8,031 | | |
| (4,250 | ) | |
| 28,011 | |
| |
| | | |
| | | |
| | | |
| | |
Net loss before income tax | |
| (52,262 | ) | |
| (45,675 | ) | |
| (186,938 | ) | |
| (33,711 | ) |
| |
| | | |
| | | |
| | | |
| | |
Provision for income taxes (benefit) | |
| 2,285 | | |
| 8,598 | | |
| 2,285 | | |
| 10,217 | |
| |
| | | |
| | | |
| | | |
| | |
Net loss | |
$ | (54,547 | ) | |
$ | (54,273 | ) | |
$ | (189,223 | ) | |
$ | (43,928 | ) |
| |
| | | |
| | | |
| | | |
| | |
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 | | |
| 413,927,878 | |
The accompanying notes are an integral part
of these unaudited condensed consolidated financial statements.
ELVICTOR GROUP, INC
Unaudited
Condensed Consolidated Statements of Cash Flows
| |
For the Nine Months Ended September 30, 2023 | | |
For the Nine Months Ended September 30, 2022 | |
Cash Flows from Operating Activities | |
| | |
| |
Net loss | |
$ | (189,223 | ) | |
$ | (43,928 | ) |
Adjustments to reconcile net loss to net cash (used in)/provided by operating
activities | |
| | | |
| | |
Depreciation | |
| 7,524 | | |
| 4,197 | |
Amortization | |
| 32,154 | | |
| 15,009 | |
Amortization of ROU Asset | |
| 22,709 | | |
| - | |
Shares Issued for Services | |
| - | | |
| 38,700 | |
Changes in assets and liabilities | |
| | | |
| | |
Accounts Receivable | |
| (67,301 | ) | |
| 9,894 | |
Other Receivables | |
| (13,288 | ) | |
| 41,253 | |
Other Receivables - Related Party | |
| (42,562 | ) | |
| (203,927 | ) |
Prepaid expenses and other current assets | |
| (84,455 | ) | |
| (59,004 | ) |
Accounts Payable | |
| (2,773 | ) | |
| (49,490 | ) |
Trade Accounts Payable | |
| (138,490 | ) | |
| 72,860 | |
Trade Accounts Payable - Related Party | |
| 92,919 | | |
| (13,791 | ) |
Other Payables | |
| (86,150 | ) | |
| 266,252 | |
Accrued and Other Liabilities | |
| 174,539 | | |
| 41,135 | |
Lease Liability | |
| (22,709 | ) | |
| - | |
Due to related party | |
| (26,715 | ) | |
| (19,562 | ) |
Net cash (used in)/provided by operating activities | |
| (343,821 | ) | |
| 99,598 | |
| |
| | | |
| | |
Cash Flows from Investing Activities | |
| | | |
| | |
Office Equipment | |
| (4,510 | ) | |
| (12,025 | ) |
Software | |
| (3,652 | ) | |
| - | |
Net cash used in investing activities | |
| (8,162 | ) | |
| (12,025 | ) |
| |
| | | |
| | |
Net (Decrease)/Increase in Cash | |
| (351,983 | ) | |
| 87,573 | |
| |
| | | |
| | |
Cash at beginning of period | |
| 503,981 | | |
| 308,526 | |
Cash at end of period | |
$ | 151,998 | | |
$ | 396,099 | |
| |
| | | |
| | |
Supplemental Cash Flow Information: | |
| | | |
| | |
Cash paid for: | |
| | | |
| | |
Income Taxes | |
$ | - | | |
$ | - | |
| |
| | | |
| | |
Supplemental Non-Cash Investing and Financing | |
| | | |
| | |
Transactions | |
| | | |
| | |
Shares exchanged for Intangible Asset | |
$ | - | | |
$ | 301,000 | |
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 Statements of the Changes in Stockholders’ Equity
| |
Nine Months Period Ended September 30, 2023 | |
| |
Common Stock | | |
Preferred Stock | | |
Additional
Paid-in | | |
Accumulated | |
|
Total
Stockholders’ | |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Deficit | |
|
Equity | |
Balance, January 1, 2023 | |
$ | 414,448,757 | | |
| 41,445 | | |
| - | | |
| - | | |
| 45,050,884 | | |
| (44,639,738 | ) |
|
| 452,591 | |
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 | |
Net Loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (54,547 | ) |
|
| (54,547 | ) |
Balance, September 30, 2023 | |
$ | 414,448,757 | | |
| 41,445 | | |
| - | | |
| - | | |
| 45,050,884 | | |
| (44,828,961 | ) |
|
| 263,368 | |
| |
Nine Months Period Ended September
30, 2022 | |
| |
Common Stock | | |
Preferred Stock | | |
Additional
Paid-in | | |
Accumulated | |
|
Total
Stockholders’ | |
| |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Deficit | |
|
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 | |
Net Loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (54,273 | ) |
|
| (54,273 | ) |
Balance, September 30, 2022 | |
$ | 414,448,757 | | |
| 41,445 | | |
| - | | |
| - | | |
| 45,141,884 | | |
| (44,444,808 | ) |
|
| 738,521 | |
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 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, referred to herein as “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 to facilitate 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 its 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 September 30, 2023 and the results of operations and cash flows for the interim periods ended September 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 March 31, 2023. Operating results for the nine months ended September 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 September 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 nine months or less, when purchased, to be cash and cash equivalents.
Accounts Receivable and Allowance for Doubtful
Accounts
For the nine months ended September 30, 2023, the Company has operations
of crew manning and management and has accounts receivable due from its 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 September 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 the Company 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 September 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
September 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 September 30, 2023, the Company has trade accounts receivable
of $398,164, Other Receivables of $20,481, and Other Receivables from Related Parties of $412,361.
NOTE 4 – INTANGIBLE ASSETS
As of September 30, 2023, and December 31, 2022, Intangible
assets consisted of the following:
| |
Useful life | |
September 30, 2023 (Unaudited) | | |
December 31, 2022 | |
At cost: | |
| |
| | |
| |
Software platform | |
5 years | |
$ | 210,000 | | |
$ | 210,000 | |
Accounting software | |
| |
| 3,652 | | |
| | |
| |
| |
| | | |
| | |
Less: accumulated amortization | |
| |
| (74,154 | ) | |
| (42,000 | ) |
| |
| |
$ | 139,498 | | |
$ | 168,000 | |
On November 15, 2021, the Company entered into a subscription agreement
with Seatrix Software Production Single Member S.A, a related party company, to issue 7,000,000 restricted common stock shares for the
purchase of license software, equal to the 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 | |
$ | 10,885 | |
2024 | |
| 43,302 | |
2025 | |
| 43,182 | |
2026 | |
| 43,129 | |
| |
$ | 139,498 | |
The amortization of Intangible assets was $74,154 and $42,000 as of
September 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, and Konstantinos Galanakis,
the Company’s Chief Executive and Financial 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. The October 2020 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 September 30, 2023, for the cost of services sold, included in the Cost
of Revenue- Related Party. As of September 30, 2023, the Company has other receivables of $412,361 from related party, Elvictor Crew Management
Ltd Cyprus.
On September 11, 2020, the Company entered into a Manning Agency
Agreement with Elvictor Crew Management Service Ltd in Georgia. During the nine months ended September 30, 2023, the latter provided
manning services to the Company of $179,880, included in the Cost of Revenue – Related Party ($ 38,328) and Net Revenue
($141,552), while as of September 30, 2023, the Company had a liability of $95,954.
On September 1, 2020, the Company signed an agreement with Qualship
Georgia Ltd for the latter to provide training of the qualified personnel. For the nine months ended September 30, 2023, we incurred $109,644
in expenses that offset Net Revenue, and the amount due to Qualship Georgia Ltd as of September 30, 2023, was $52,128 included under Trade
Accounts Payable – Related Party.
On September 11, 2020, the Company entered into a Manning Agency Agreement
with Elvictor Odessa. During the nine months ended September 30, 2023, the latter provided manning services to the Company of $14,720,
included in the Cost of Revenue – Related Party, and amount due to Elvictor Odessa as of September 30, 2023, was
$1,270 included under Trade Accounts Payable – Related Party.
As disclosed in Note 4 above, the Company entered into an agreement
with Seatrix Software Production Single Member S.A. to provided software development services. For the nine months ended September 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’ wife (Aikaterini Galanaki), for its subsidiary 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 with Stavros
Galanakis’ wife (Aikaterini Galanaki), for its new subsidiary in Vari, Greece for Ultra Ship Management. 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 Lese Liability of $291,467.
Total future minimum payments required under the lease agreements are as follows:
| |
ELVG Hellas | | |
Ultra Mgmt | | |
Total | |
| |
Amount | | |
Amount | |
2023 | |
| 11,116 | | |
| 3,176 | | |
| 14,292 | |
2024 | |
| 44,464 | | |
| 9,528 | | |
| 53,992 | |
2025 | |
| 44,464 | | |
| | | |
| 44,464 | |
2026 | |
| 44,464 | | |
| | | |
| 44,464 | |
2027 | |
| 44,464 | | |
| | | |
| 44,464 | |
Thereafter | |
| 133,392 | | |
| | | |
| 133,392 | |
Total undiscounted minimum future lease payments | |
| 322,364 | | |
| 12,704 | | |
| 335,068 | |
Less Imputed interest | |
| (56,761 | ) | |
| (415 | ) | |
| (57,176 | ) |
Present value of operating lease liabilities | |
| 265,603 | | |
| 12,289 | | |
| 277,891 | |
Disclosed as: | |
| | | |
| | | |
| | |
Current portion | |
| 31,396 | | |
| 12,289 | | |
| 43,684 | |
Non-current portion | |
| 234,207 | | |
| - | | |
| 234,207 | |
The Company recorded rent expenses of $43,897 and $43,152 for
the nine months ended September 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 followed by the Company making each payment to the indicated crew, in this 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 $399,524 as of September 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 of 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 common stock shares 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 restricted common stock
shares were issued to Konstantinos Galanakis, 156,271,400 restricted common stock shares were issued to Stavros Galanakis, and 1,877,295
restricted common stock shares 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 shares 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 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 of which, 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 an amount of 3,500€ per month. This specific
lease was renewed for an 8-year term commencing on January 1, 2023, and terminating on December 31, 2030.
On October 1, 2021, the Company entered into a second lease agreement
with Stavros Galanakis’ 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 – SUBSEQUENT EVENT
The Company has analyzed its operations subsequent to September 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 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 at such time continued 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 a future 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 implement 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 $1,785,535 and $1,878,002 for the nine-month
period ended September 30, 2022 and September 30, 2023 reflecting decreased revenues of $92,467.
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 for our restricted common stock shares. Through this agreement, we are entitled to use the crew management platform
and our personnel to 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 nine-month periods ended September 30, 2023 and September 30,
2022, we generated $1,785,535 and $1,878,002 in total revenue, respectively, representing a decrease in total revenue of $92,467 between
the two periods, or 4.9%. The increase in total revenue between these two periods is primarily due to an increase in crewing clients.
For the three-month periods ended September 30, 2023 and September
30, 2022, we generated $551,836 and $662,647 in total revenue, respectively, representing a decrease in total revenue of $110,811 between
the two periods, or 16.7%. 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 nine-month periods ended September 30 2023, and September 30,
2022, we incurred $1,596,533 and $1,561,103, respectively in total operating expenses, representing an increase in total operating expenses
between the two periods of $35,430, or 2.3%. The increase in operating expenses in 2023 is primarily due to an increase of $287,670 (32.2%)
in salaries payable to our employees from $892,212 for the nine-month period ended September 30, 2022 to $1,179,882 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 September 30 2023, and September
30, 2022, we incurred $488,598 and $589,097, respectively in total operating expenses, representing a decrease in total operating expenses
between the two periods of $100,498, or 17.1%. The decrease in operating expenses in 2023 is primarily due to a decrease of $107,713 (75.5%)
in professional fees, not including professional fees from related parties, from $142,624 for the three-month period ended September 30,
2022 to $34,893 for the same period in 2023, as a result of substantial savings in legal and other advisory related costs.
Net Loss and Gross Profit
For the nine-month periods ended September 30, 2023 and September 30,
2022, we incurred a net loss of $189,223, after provision for income taxes, and $43,298, after provision for income taxes, respectively,
representing a decrease in net profit of $145,925 between the two periods. This decrease in net profit is primarily attributable to the
decreased revenues described above, that resulted to a gross profit decreased by $85,536, or 5.7%, from $1,499,381 for the nine-month
period ended September 30, 2022 to $1,413,845 for the same period in 2023.
For the three-month periods ended September 30,
2023 and September 30, 2022, we incurred a net loss of $54,547, after provision for income taxes, and $54,273, after provision for income
taxes, respectively, representing a decrease in net profit of $274 between the two periods. This decrease in net profit is attributable
to the decreased revenues 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 nine-month period ended September 30, 2023
of $63,988 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 nine-month period ended September 30, 2023
Net cash outflow provided by operating activities was $343,821 for
the nine-month period ended September 30, 2023, compared to an inflow of $99,598 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 $12,025 for the nine-month periods ended September 30, 2023 and September 30, 2022, respectively.
Net cash used for financing activities was $0, for the nine-month periods
ended September 30, 2023 and September 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 held by our 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’ 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’ 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 | |
| 11,116 | | |
| 3,176 | | |
| 14,292 | |
2024 | |
| 44,464 | | |
| 9,528 | | |
| 53,992 | |
2025 | |
| 44,464 | | |
| | | |
| 44,464 | |
2026 | |
| 44,464 | | |
| | | |
| 44,464 | |
2027 | |
| 44,464 | | |
| | | |
| 44,464 | |
Thereafter | |
| 133,392 | | |
| | | |
| 133,392 | |
Total undiscounted minimum future lease payments | |
| 322,364 | | |
| 12,704 | | |
| 335,068 | |
Less Imputed interest | |
| (56,761 | ) | |
| (415 | ) | |
| (57,176 | ) |
Present value of operating lease liabilities | |
| 265,603 | | |
| 12,289 | | |
| 277,891 | |
Disclosed as: | |
| | | |
| | | |
| | |
Current portion | |
| 31,396 | | |
| 12,289 | | |
| 43,684 | |
Non-current portion | |
| 234,207 | | |
| - | | |
| 234,207 | |
The Company recorded rent expenses of $43,897 and $43,152 for
the nine months ended September 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.
The ongoing conflict in Israel may influence the wider macroeconomic environment, but it is unlikely to substantially
impact our operations, given that the majority of our seafarers are not from the affected region and none of our clients are based there.
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 September 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 nine-months ended September 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 third
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: November 14, 2023 |
By: |
/s/ Konstantinos Galanakis |
|
|
Konstantinos Galanakis |
|
|
Chief Executive and Financial Officer
(Principal Executive Officer) |
22
NONE
0.00
0.00
0.00
0.00
413927878
414448757
414448757
414448757
33297143
false
--12-31
Q3
0001741489
0001741489
2023-01-01
2023-09-30
0001741489
2023-11-13
0001741489
2023-09-30
0001741489
2022-12-31
0001741489
us-gaap:RelatedPartyMember
2023-09-30
0001741489
us-gaap:RelatedPartyMember
2022-12-31
0001741489
2023-07-01
2023-09-30
0001741489
2022-07-01
2022-09-30
0001741489
2022-01-01
2022-09-30
0001741489
2021-12-31
0001741489
2022-09-30
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
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
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
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
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
2023-06-30
0001741489
us-gaap:CommonStockMember
2023-07-01
2023-09-30
0001741489
us-gaap:PreferredStockMember
2023-07-01
2023-09-30
0001741489
us-gaap:AdditionalPaidInCapitalMember
2023-07-01
2023-09-30
0001741489
us-gaap:RetainedEarningsUnappropriatedMember
2023-07-01
2023-09-30
0001741489
us-gaap:CommonStockMember
2023-09-30
0001741489
us-gaap:PreferredStockMember
2023-09-30
0001741489
us-gaap:AdditionalPaidInCapitalMember
2023-09-30
0001741489
us-gaap:RetainedEarningsUnappropriatedMember
2023-09-30
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
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
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
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
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
2022-06-30
0001741489
us-gaap:CommonStockMember
2022-07-01
2022-09-30
0001741489
us-gaap:PreferredStockMember
2022-07-01
2022-09-30
0001741489
us-gaap:AdditionalPaidInCapitalMember
2022-07-01
2022-09-30
0001741489
us-gaap:RetainedEarningsUnappropriatedMember
2022-07-01
2022-09-30
0001741489
us-gaap:CommonStockMember
2022-09-30
0001741489
us-gaap:PreferredStockMember
2022-09-30
0001741489
us-gaap:AdditionalPaidInCapitalMember
2022-09-30
0001741489
us-gaap:RetainedEarningsUnappropriatedMember
2022-09-30
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
2023-09-30
0001741489
us-gaap:SoftwareDevelopmentMember
2022-12-31
0001741489
us-gaap:SoftwareAndSoftwareDevelopmentCostsMember
2023-09-30
0001741489
elvg:ElvictorCrewManagementServicesLtdMember
2023-01-01
2023-09-30
0001741489
elvg:ElvictorCrewManagementServicesLtdMember
2023-09-30
0001741489
elvg:ElvictorCrewManagementServiceLtdMember
2023-01-01
2023-09-30
0001741489
elvg:ElvictorCrewManagementServiceLtdMember
2023-09-30
0001741489
elvg:QualshipGeorgiaLtdMember
2023-01-01
2023-09-30
0001741489
elvg:QualshipGeorgiaLtdMember
2023-09-30
0001741489
elvg:ElvictorOdessaMember
2023-01-01
2023-09-30
0001741489
elvg:ElvictorOdessaMember
2023-09-30
0001741489
elvg:SeatrixSoftwareProductionMember
2023-01-01
2023-09-30
0001741489
2020-07-10
2021-12-31
0001741489
2021-04-01
2022-12-31
0001741489
srt:ScenarioForecastMember
2021-10-01
2024-12-31
0001741489
country:GR
2023-01-01
2023-01-31
0001741489
country:GR
2023-01-01
2023-09-30
0001741489
elvg:ELVGHellasMember
2023-09-30
0001741489
elvg:UltraMgmtMember
2023-09-30
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
I, Konstantinos Galanakis, Chief Executive and Financial Officer of
Elvictor Group, Inc., certify that:
In connection with the Quarterly Report of Elvictor
Group, Inc. (the “Company”) on Form 10-Q for the quarterly period ended September 30, 2023, as filed with the Securities and
Exchange Commission on the date hereof (the “Report”), I, Konstantinos Galanakis, Chief Executive and Financial Officer of
the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that: