NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2019 AND 2018
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
1.
|
ORGANIZATION
AND BUSINESS BACKGROUND
|
United
Royale Holdings Corp., formerly known as Bosy Holdings Corp. (“the Company”, “we”, “us” or
“our”) was incorporated in the State of Nevada on June 23, 2015. We intend to offer planting and cultivation services
to land owners in regards to the planting and cultivation of Aquilaria Subintegra & Aquilaria Sinensis trees. We also intend
to provide services relating to the extraction of Agarwood from such trees through a process known as “inoculation.”
On
September 30, 2018, the Company and Mr. Chen Zheru, representing the sole shareholder of IV Enterprises Development Limited, a
Seychelles corporation (“IVED”), entered into a Sale and Purchase Agreement, pursuant to which the Company acquired
100% (one hundred percent) of the shareholding of IVED. IVED provides tree nurseries, including planting, cultivation and inoculation
services through its wholly-owned subsidiary, Oudh Tech Sdn Bhd, in Malaysia. The acquisition is completed on September 30, 2018.
Mr.
Chen Zheru is the common director and major shareholder of the Company and IVED. As a result of this common ownership and in accordance
with the FASB Accounting Standards Codification Section 805 “Business Combination”, the transaction is being treated
as a combination between entities under common control. The recognized assets and liabilities were transferred at their carrying
amounts at the date of the transaction. The equity accounts of the combining entities are combined. Further, the companies will
be combined retrospectively for prior year comparative information as if the transaction had occurred on January 1, 2017.
2.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
|
Going
Concern
The
accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and
the settlement of liabilities and commitments in the normal course of business. As reflected in the accompanying financial statements,
for the year ended December 31, 2019, the Company incurred a net loss of $261,735 and used cash in operating activities of $272,227.
These factors raise substantial doubt about the Company’s ability to continue as a going concern within one year of the
date that the financial statements are issued. The financial statements do not include any adjustments that might be necessary
if the Company is unable to continue as a going concern.
The
Company’s ability to continue as a going concern is dependent upon improving its profitability and the continuing financial
support from its shareholders. Management believes the existing shareholders or external financing will provide the additional
cash to meet the Company’s obligations as they become due. No assurance can be given that any future financing, if needed,
will be available or, if available, that it will be on terms that are satisfactory to the Company. Even if the Company is able
to obtain additional financing, if needed, it may contain undue restrictions on its operations, in the case of debt financing,
or cause substantial dilution for its stockholders, in the case of equity financing.
Basis
of presentation
The
accompanying financial statements are prepared in accordance with generally accepted accounting principles in the United States
of America (“US GAAP”).
The
accompanying financial statements include the accounts of the Company and its wholly-owned subsidiaries. Intercompany transactions
and balances were eliminated in consolidation.
Below
is the organization chart of the Group.
UNITED
ROYALE HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2019 AND 2018
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
Use
of estimates
Management
uses estimates and assumptions in preparing these financial statements in accordance with US GAAP. Those estimates and assumptions
affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities in the balance sheet,
and the reported revenue and expenses during the periods reported. Actual results may differ from these estimates.
Cash,
cash equivalents, and restricted cash
Cash
and cash equivalents are carried at cost and represent cash on hand, demand deposits placed with banks or other financial institutions
and all highly liquid investments with an original maturity of three months or less as of the purchase date of such investments.
Restricted cash represents cash restricted by Hang Seng Bank as the bank account was forced to close on October 5, 2018, and this
amount of cash was held by Hang Seng Bank. The reason for forced closure was a long period dormant without account activity.
Our
deposit in Hong Kong is currently deposit in HSBC Hong Kong, and there is a Deposit Protection Scheme protects our eligible deposits
held with bank in Hong Kong which is members of the Scheme. The scheme will pay us a compensation up to a limit of HKD500,000,
which is equivalent to $64,102, if HSBC Hong Kong fails.
Our
deposit in Malaysia is currently deposit in Malayan Banking Berhad, and there is a Perbadanan Insurans Deposit Malaysia protects
our eligible deposits held with bank in Malaysia which is members of the Scheme. The scheme will pay a compensation up to a limit
of Malaysia Ringgit (“MYR”) 250,000 per deposit per member bank, which is equivalent to $61,234, if the aforementioned
banks fails.
Plant
and equipment
Plant
and equipment are stated at cost less accumulated depreciation and impairment. Depreciation of plant, equipment and software are
calculated on the straight-line method over their estimated useful lives or lease terms generally as follows:
Classification
|
|
Useful
Life
|
Computer
and Software
|
|
3
years
|
Equipment
|
|
10
years
|
The
Company purchased 2 computers at the end of June 2017, and the computers has been subject to depreciation since the utilization
in July 2017. Expenditures for maintenance and repairs will be expensed as incurred.
Biological
Assets
Biological
Assets of the Company comprise of agarwood sapling and plantation cost of agarwood.
Pursuant
to ASC 905-360-25-2, biological Assets are planted and brought to production by the Company or on a contract basis. Saplings are
usually purchased as nursery stock and transplanted into the farmland in the desired pattern. Cost of biological assets consists
of accumulated planation development costs incurred from commencement of planting of seedlings up to maturity of the crop cultivated.
Capitalization of planation development and other operating costs ceases upon commencement of commercial harvesting, which range
from 7 to 9 years. Net proceeds from sales of products before commercial production begins shall be applied to the capitalized
cost of the plants, trees, or vines.
Biological
Assets is measured using average cost, and is measured at the lower of cost and net realizable value. When evidence exists that
the net realizable value of biological Assets is lower than its cost, the difference shall be recognized as a loss in earnings
in the period in which it occurs. Impairment loss may be required, for example, due to damage, physical deterioration, obsolescence,
changes in price levels, or other causes.
Pursuant
to ASC 905-360-35-4, when production in commercial quantities begins, the accumulated costs shall be depreciated over the estimated
useful life of the particular farmland.
UNITED
ROYALE HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2019 AND 2018
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
Foreign
currencies translation
Transactions
denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates
prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional
currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting
exchange differences are recorded in the statements of operations.
The
reporting currency of the Company is the United States Dollars (“US$”) and the accompanying financial statements have
been expressed in US$. Hong Kong Dollars (“HK$”), which is the respective functional currencies for the Company as
the deposit is currently kept in HSBC Hong Kong. In addition, the Company’s subsidiaries maintain their books and records
in their respective local currency, which consists of the Hong Kong Dollars (“HK$”) and Malaysian Ringgit (“MYR”),
which is also the respective functional currency of the subsidiaries.
In
general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not the US$ are translated
into US$ using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during
the period. The gains and losses resulting from translation of financial statements of a foreign subsidiary are recorded as a
separate component of accumulated other comprehensive loss within equity.
Translation
of amounts from the local currencies of the Company into US$ has been made at the following exchange rates for the respective
periods:
|
|
As of and for the year ended
December 31,
|
|
|
|
2019
|
|
|
2018
|
|
Period-end MYR : US$1 exchange rate
|
|
|
4.09
|
|
|
|
4.13
|
|
Period-average MYR : US$1 exchange rate
|
|
|
4.14
|
|
|
|
4.04
|
|
Period-end / average HK$ : US$1 exchange rate
|
|
|
7.75
|
|
|
|
7.75
|
|
Revenue
recognition
In
accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”)
Topic 606, “Revenue From Contracts With Customers”, the Company recognizes revenue from sales of goods and services
when the following five following steps are carried out: (1) Identify the contract; (2) Identify the performance obligations;
(3) Determine the transaction price; (4) Allocate the transaction price; (5) Recognize revenue. For the years ended December 31,
2019 and 2018, the Company had no revenue recorded, as a result, there was no effect on revenue by adopting ASC 606 starting from
January 1, 2018.
UNITED
ROYALE HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2019 AND 2018
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
Income
taxes
The
Company accounts for income taxes using the asset and liability method. The asset and liability method requires recognition of
deferred tax assets and liabilities for expected future tax consequences of temporary differences that currently exist between
tax bases and financial reporting bases of the Company’s assets and liabilities. Deferred income tax assets and liabilities
are measured using enacted tax rates expected to apply to taxable income in the years in which these temporary differences are
expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized
in income in the period that includes the enactment date. A valuation allowance is provided on deferred taxes if it is determined
that it is more likely than not that the asset will not be realized. The Company recognizes penalties and interest accrued related
to income tax liabilities in the provision for income taxes in its Consolidated Statements of Income.
Significant
management judgment is required to determine the amount of benefit to be recognized in relation to an uncertain tax position.
The Company uses a two-step process to evaluate tax positions. The first step requires an entity to determine whether it is more
likely than not (greater than 50% chance) that the tax position will be sustained. The second step requires an entity to recognize
in the financial statements the benefit of a tax position that meets the more-likely-than-not recognition criterion. The amounts
ultimately paid upon resolution of issues raised by taxing authorities may differ materially from the amounts accrued and may
materially impact the financial statements of the Company in future periods.
Fair
value of financial instruments
The
carrying value of the Company’s financial instruments: cash and cash equivalents, prepayments, amount due to a director
and accrued liabilities approximate at their fair values because of the short-term nature of these financial instruments.
The
Company follows the guidance of the ASC Topic 820-10, “Fair Value Measurements and Disclosures” (“ASC 820-10”),
with respect to financial assets and liabilities that are measured at fair value. ASC 820-10 establishes a three-tier fair value
hierarchy that prioritizes the inputs used in measuring fair value as follows:
●
Level 1 : Observable inputs such as quoted prices in active markets;
●
Level 2 : Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and
●
Level 3 : Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own
assumptions
Lease
Prior
to January 1, 2019, the Company had not entered into formal lease agreement and the Company accounted for leases under ASC 840,
Accounting for Leases. Effective July 1, 2019, the Company adopted the guidance of ASC 842, Leases, which requires an entity to
recognize a right-of-use asset and a lease liability for virtually all leases. The implementation of ASC 842 did not have a material
impact on the Company’s consolidated financial statements and did not have a significant impact on our liquidity or on our
compliance with our financial covenants associated with our loans. The Company adopted ASC 842 using a modified retrospective
approach. As a result, the comparative financial information has not been updated and the required disclosures prior to the date
of adoption have not been updated and continue to be reported under the accounting standards in effect for those periods. The
adoption of ASC 842 on January 1, 2019 resulted in the recognition of operating lease right-of-use assets of $21,330, lease liabilities
for operating leases of $21,330, and a zero cumulative-effect adjustment to accumulated deficit. See Note 10 for further
information regarding the impact of the adoption of ASC 842 on the Company’s financial statements.
Recent
accounting pronouncements
In
November 2016, the FASB issued Accounting Standards Update No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash (ASU
2016-18), which requires companies to include amounts generally described as restricted cash and restricted cash equivalents in
cash and cash equivalents when reconciling beginning-of-period and end-of-period total amounts shown on the statement of cash
flows. We adopted the new standard effective January 1, 2018, and the standard did not have a material impact on our financial
statements.
In
January 2017, the FASB issued Accounting Standards Update No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition
of a Business (ASU 2017-01), which revises the definition of a business and provides new guidance in evaluating when a set of
transferred assets and activities is a business. We adopted the new standard effective January 1, 2018 on a prospective basis.
The new standard did not have a material impact on our consolidated financial statements.
The
Company has reviewed all recently issued, but not yet effective, accounting pronouncements and do not believe the future adoption
of any such pronouncements may be expected to cause a material impact on its financial condition or the results of its operations.
UNITED
ROYALE HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2019 AND 2018
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
The
prepaid expenses as of December 31, 2019 included OTCQB annual fee of $12,000, and deposit of $2,013 and $6,410 in transfer agent
and our consultancy firm respectively, while the prepaid expenses as of December 31, 2018 included OTCQB annual fee of $12,000,
and deposit of $1,931 in transfer agent and farm maintenance service provider.
|
|
As of
December 31, 2019
|
|
|
As of
December 31, 2018
|
|
Computer and Software
|
|
$
|
3,878
|
|
|
$
|
3,878
|
|
Equipment
|
|
|
1,816
|
|
|
|
1,816
|
|
|
|
|
5,694
|
|
|
|
5,694
|
|
Less: Accumulated Depreciation
|
|
|
(3,688
|
)
|
|
|
(2,226
|
)
|
Plant and equipment, net
|
|
$
|
2,006
|
|
|
$
|
3,468
|
|
The
Company acquired a computer as equipment and a software at $3,731 and $147 respectively in 2017, and the accumulated depreciation
as of December 31, 2019 and December 31, 2018 were $3,232 and $1,939, which constituted a net book value of $646 and $1,939 respectively.
The
Company acquired Engine Pump at MYR7,500 in 2017. The accumulated depreciations as of December 31, 2019 and December 31, 2018
were $456 and $288, which constituted a net book value of $1,360 and 1,529 respectively.
The
depreciation expense for 2019 and 2018 were $1,474 and $1,472 respectively.
Biological
Assets of the Company comprise of agarwood sapling and plantation cost of agarwood.
The
Company acquired the agarwood sapling at MYR98,800 (approximately $24,395) in 2017. The accumulated planation development costs
incurred from commencement of planting of seedlings after impairment loss as of December 31, 2019 and 2018 were $37,297 and $28,697
respectively. For the years ended December 31, 2019 and December 31, 2018, the cost captured into account were $10,967 and $13,083
respectively.
An
impairment tests were carried on December 31, 2019 and 2018, we wrote off $2,367 and $18,109 of biological assets respectively.
The reason for impairment loss was the natural immortality of the agarwood trees.
The
income (loss) before income taxes of the Company for the years ended December 31, 2019 and 2018 were comprised of the following:
|
|
For the years ended December 31,
|
|
|
|
2019
|
|
|
2018
|
|
Tax jurisdictions from:
|
|
|
|
|
|
|
|
|
– Local
|
|
$
|
(249,404
|
)
|
|
$
|
(178,973
|
)
|
|
|
|
|
|
|
|
|
|
– Foreign, representing:
|
|
|
|
|
|
|
|
|
Malaysia
|
|
|
(7,867
|
)
|
|
|
(18,307
|
)
|
Hong Kong
|
|
|
(4,464
|
)
|
|
|
(98
|
)
|
Other (primarily nontaxable jurisdictions)
|
|
|
-
|
|
|
|
(1,100
|
)
|
|
|
|
|
|
|
|
|
|
Loss before income taxes
|
|
$
|
(261,735
|
)
|
|
$
|
(198,478
|
)
|
UNITED
ROYALE HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2019 AND 2018
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
Provision
for income taxes consisted of the following:
|
|
|
For
the years ended December 31,
|
|
|
|
|
2019
|
|
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
Current:
|
|
|
|
|
|
|
|
|
–
Local
|
|
$
|
-
|
|
|
$
|
-
|
|
–
Foreign:
|
|
|
|
|
|
|
|
|
Hong
Kong
|
|
|
-
|
|
|
|
-
|
|
The
PRC
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Deferred:
|
|
|
|
|
|
|
|
|
–
Local
|
|
|
-
|
|
|
|
-
|
|
–
Foreign
|
|
|
-
|
|
|
|
-
|
|
|
|
$
|
-
|
|
|
$
|
-
|
|
The
effective tax rate in the periods presented is the result of the mix of income earned in various tax jurisdictions that apply
a broad range of income tax rates. During the periods presented, the Company has a number of subsidiaries that operates in different
countries and is subject to tax in the jurisdictions in which its subsidiaries operate, as follows:
United
States of America
The
Tax Act reduces the U.S. statutory corporate tax rate from 35% to 21% for our tax years beginning in 2018, which resulted in the
re-measurement of the federal portion of our deferred tax assets as of December 31, 2017 from the 35% to 21% tax rate. The Company
(URYL) is registered in the State of Nevada and is subject to United States of America tax law. As of December 31, 2019, the operations
in the United States of America incurred $663,824 of cumulative net operating losses (NOL’s) which can be carried forward
to offset future taxable income. The NOL carryforwards begin to expire in 2039, if unutilized. The Company has provided for a
full valuation allowance of approximately $139,403 against the deferred tax assets on the expected future tax benefits from the
net operating loss carryforwards as the management believes it is more likely than not that these assets will not be realized
in the future.
UNITED
ROYALE HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2019 AND 2018
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
Hong
Kong
Bosy
Holdings (HK) Limited operating in Hong Kong are subject to the Hong Kong Profits Tax at the statutory income tax rate of 8.25%
on assessable profits up to HK$2,000,000 (approximately $256,410); and 16.5% on any part of assessable profits over HK$2,000,000.
For the years ended December 31, 2019 and 2018, subsidiary in Hong Kong incurred an aggregate operating loss of $4,464 and $940
respectively. The cumulative operating losses can be carried forward to offset future taxable income. The Company has provided
for a full valuation allowance against the deferred tax assets of $446 on the expected future tax benefits from the net operating
loss carryforwards as the management believes it is more likely than not that these assets will not be realized in the future.
Malaysia
Oudh
Tech Sdn Bhd is subject to the Malaysia Corporate Tax Laws at a progressive income tax rate starting from 17% on the assessable
income for its tax year. For the years ended December 31, 2019 and 2018, Oudh Tech Sdn Bhd incurred an aggregate operating loss
of $7,867 and $18,307, respectively, which can be carried forward indefinitely to offset its taxable income. As of December 31,
2019, the operations in Malaysia incurred $39,565 of cumulative net operating losses which can be carried forward to offset future
taxable income. The net operating loss can be carried forward indefinitely. The Company has provided for a full valuation allowance
against the deferred tax assets of $6,726 on the expected future tax benefits from the net operating loss carryforwards as the
management believes it is more likely than not that these assets will not be realized in the future.
The
following table sets forth the significant components of the aggregate deferred tax assets of the Company as of December 31, 2019
and December 31, 2018:
|
|
As of
|
|
|
As of
|
|
|
|
December 31, 2019
|
|
|
December 31, 2018
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill and intangibles
|
|
$
|
-
|
|
|
$
|
-
|
|
Net operating loss carryforwards
|
|
|
|
|
|
|
|
|
– United States of America
|
|
|
139,403
|
|
|
|
87,028
|
|
– Hong Kong
|
|
|
446
|
|
|
|
155
|
|
– Malaysia
|
|
|
6,726
|
|
|
|
6,340
|
|
|
|
|
146,575
|
|
|
|
93,523
|
|
Less: valuation allowance
|
|
|
(146,575
|
)
|
|
|
(93,523
|
)
|
Deferred tax assets
|
|
$
|
-
|
|
|
$
|
-
|
|
Management
believes that it is more likely than not that the deferred tax assets will not be fully realizable in the future. Accordingly,
the Company provided for a full valuation allowance against its deferred tax assets of $146,575 as of December 31, 2019. For the
year ended December 31, 2019, the valuation allowance increased by $53,052, primarily relating to the increase in salary commitment.
UNITED
ROYALE HOLDINGS CORP.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2019 AND 2018
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
7.
|
AMOUNT
DUE TO DIRECTOR
|
As
of December 31, 2019 and 2018, our director loaned to the Company $11,284 and $66,355, respectively. This loan is unsecured, non-interest
bearing and due on demand.
During
2019, our director, Teoh Kooi Sooi converted $74,242 into shares in the private placement took place on November 25, 2019. During
2018, our director, Teoh Kooi Sooi waived $7,426 in Oudh Tech Sdn Bhd, a wholly owned subsidiary acquired on September 30, 2018,
as contribution and recorded in additional paid in capital.
On
November 25, 2019, the Company issued 24,867 shares of our common stock to Mr. Teoh Kooi Sooi, our CEO, in exchange of a working
capital of $138,757, consisted of $64,516 in cash and $74,241 loan conversion, as contribution and recorded in share capital and
additional paid capital.
On
September 30, 2018, our CEO, Mr. Teoh Kooi Sooi, waived $7,426 in Oudh Tech Sdn Bhd, a wholly owned subsidiary acquired on September
30, 2018, as contribution and recorded in additional paid in capital.
As
of December 31, 2019 and 2018, there are 141,990,387 and 141,965,520 shares of common stock issued and outstanding respectively.
There
were no stock options, warrants or other potentially dilutive securities outstanding as of December 31, 2019.
On
December 1, 2017, Our Chief Executive Officer, Mr. Teoh and our director, Mr. Chen entered into the employment contract with the
Company. Mr. Teoh was paid at $5,000 per month and Mr. Chen was paid at $500 per month, both salary were paid in wire transfer.
On the same day, the Company employed one more accountant at $800 per month. Mr. Chen was resigned on November 30, 2018.
In
addition, on December 1, 2018, our director, Mr. Li Gongming entered into the employment contract with the Company. Mr. Li was
paid at $5,000 per month in form of wire transfer.
The
Company has operating lease agreements for a farmland with remaining lease terms of 6 years. The Company does not have any other
leases. The Company accounts for the lease and non-lease components of its leases as a single lease component. Lease expense is
recognized on a straight-line basis over the lease term.
Operating
lease right-of-use (“ROU”) assets and liabilities are recognized at commencement date based on the present value of
lease payments over the lease term. ROU assets represent our right to use an underlying asset for the lease term and lease liabilities
represent our obligation to make lease payments arising from the lease. Generally the implicit rate of interest in arrangements
is not readily determinable and the Company utilizes its incremental borrowing rate in determining the present value of lease
payments. The Company’s incremental borrowing rate is a hypothetical rate based on its understanding of what its credit
rating would be. The operating lease ROU asset includes any lease payments made and excludes lease incentives.
This
standard did not have a significant impact on our liquidity.
The
components of lease expense and supplemental cash flow information related to leases for the period are as follows:
|
|
For the year ended December 31, 2019
|
|
|
|
|
|
Lease Cost
|
|
|
|
|
Operating lease cost (included in general and administrative expenses in the
Company’s unaudited condensed statement of operations)
|
|
$
|
3,262
|
|
|
|
|
|
|
Other Information
|
|
|
|
|
Cash paid for amounts included in the measurement of lease liabilities for the year ended December 31, 2019
|
|
$
|
3,262
|
|
Remaining lease term – operating lease (in years)
|
|
|
5.5
|
|
Discount rate – operating lease
|
|
|
6.65
|
%
|
|
|
As
of
December 31, 2019
|
|
|
|
|
|
|
Operating
lease
|
|
|
|
|
Right-of-use
assets, net
|
|
$
|
19,563
|
|
|
|
|
|
|
Operating
lease liabilities – current portion
|
|
|
3,221
|
|
Operating
lease liabilities – non-current portion
|
|
|
16,342
|
|
Total
operating lease liabilities
|
|
$
|
19,563
|
|
Maturity
of the Company’s lease liabilities are as follows:
Year Ending
|
|
|
Operating Lease
|
|
2020
|
|
|
|
4,400
|
|
2021
|
|
|
|
4,400
|
|
2022
|
|
|
|
4,400
|
|
2023
|
|
|
|
4,400
|
|
2024
|
|
|
|
4,400
|
|
2025 (first 3 months of the fiscal year)
|
|
|
|
1,101
|
|
Total lease payments
|
|
|
$
|
23,101
|
|
Less: Present value discount
|
|
|
|
(3,538
|
)
|
Present value of lease liabilities
|
|
|
$
|
19,563
|
|
Lease
expenses were $3,262 during the year ended December 31, 2019, respectively, and there was no rent incurred during the year ended
December 31, 2018, respectively.
11. SUBSEQUENT EVENTS
Due to the Coronavirus outbreak since December,
2019, Malaysia government declared a Movement Control Order from March 18, 2020 to April 14, 2020. The temporary close down does
not have much impact on our current operation, because currently we are in the plantation progress of Aquilaria Subintegra trees
and we expect the harvest will take place within future 4 years’ time. At this moment, the trees are located at Johor, Malaysia,
with sufficient rainfall and sunlight for growing. Once the Movement Control Order is expired or not extended, we will collaborate
with our service provider to performance the maintenance work of the farmland.