Non-Controlling Interests | 15. NON-CONTROLLING INTERESTS The Company’s consolidated financial statements include the accounts of entities where the Company has operating control but may own less than 100% of the equity interest in the LLC or other entity. A significant element of the Company’s plans to finance growth is through the use of partnerships where private investors contribute all or substantially all of the capital required to open its Little Big Burger restaurants in return for an ownership interest in the LLC and an economic interest in the net income of the restaurant location. The Company manages the operations of the restaurant in return for a management fee and an economic interest in the net income of the restaurant location. While terms may vary by LLC, the investor generally contributes between $250,000 and $350,000 per location and is entitled to 80% of the net income of the LLC until such time as the investor recoups the initial investment and the investor return on net income changes from 80% to 50%, and in certain cases to 20%, of net income. The Company contributes the intellectual property and management related to operating a Little Big Burger, manages the construction, opening and ongoing operations of the store in return for a 5% management fee and 20% of net income until such time as the investor recoups the initial investment and the Company return on net income changes from 20% to 50%, and in certain cases to 80%, of net income. In addition to the Little Big Burger LLC’s referred to above, the Company holds less than a 100% interest in its Just Fresh subsidiaries and several of its consolidated legal entities in South Africa. The accounts of these partnerships are included in the consolidated accounts of the Company and intercompany transactions, including management fees and intercompany loans and advances, are eliminated in consolidation. The carrying amount of the Company’s interest in subsidiaries where owns less than 100% is adjusted quarterly based on the company’s ownership of the net assets of each entity. The carrying amount of assets and liabilities of consolidated subsidiaries with non-controlling interests are as follows (refer to Footnote 1 Organization for details of the Company’s ownership percentages for each entity): December 31, 2018 LBB Hassalo LLC LBB Platform LLC LBB Progress Ridge LLC LBB Green Lake LLC American Burger Prosperity, LLC (DBA LBB Propserity) LBB Wallingford LLC LBB Capitol Hill LLC LBB Rea Farms LLC Cash $ 13,690 $ 22,363 $ 21,790 $ 588 $ 8,095 $ 9,238 $ 3,800 $ 4,306 Accounts receivable 165 (17 ) 3,652 - 1,777 1,896 - 209 Inventory 4,682 3,213 5,781 - 3,261 3,265 - 4,965 Property, plant and equipment 249,902 190,017 252,322 144,953 353,907 539,713 408,644 398,497 Goodwill and intangible assets - - - - - - - - Other assets 4,320 5,447 10,364 4,332 5,000 10,840 15,259 4,520 Due from (to) Chanticleer and affiliates 118,500 173,600 132,844 (28,829 ) (205,782 ) (291,452 ) (190,138 ) (81,037 ) Total Assets 391,259 394,623 426,753 121,045 166,258 273,500 237,566 331,461 Accounts payable and accrued liabilites 59,373 45,537 62,441 128,945 31,875 71,928 151,585 132,760 Debt - - - - - - - - Deferred rent 80,323 74,430 105,326 4,279 45,750 105,503 32,310 730 Total Liabilties 139,696 119,966 167,766 133,225 77,625 177,431 183,896 133,490 Net Book Value attribuable to Chanticleer and affiliates 201,251 219,726 129,493 (6,090 ) 44,316 48,035 26,835 98,986 Net Book Value attribuable to Non-Controlling Interest 50,313 54,931 129,493 (6,090 ) 44,316 48,035 26,835 98,986 Net Book Value $ 251,563 $ 274,657 $ 258,987 $ (12,180 ) $ 88,633 $ 96,069 $ 53,670 $ 197,971 December 31, 2018 LBB Multnomah Village LLC LBB Magnolia LLC JF Restaurants, LLC DINE OUT Hooters Emperors Palace (PTY) Ltd Hooters on the Buzz (PTY) Ltd. Hooters Umhlang (Pty) Ltd. Hooters Wings Mgmt Company Total Cash $ 8,106 $ 4,850 $ 29,668 $ - $ 56,868 $ 313 $ 14,400 $ 3,372 $ 201,448 Accounts receivable 2,801 259 14,806 - 6,586 - 1,585 38,907 72,627 Inventory 3,588 4,110 34,467 - 21,033 27,048 22,171 - 137,584 Property, plant and equipment 297,430 272,996 226,818 - 64,130 52,775 39,578 3,465 3,495,149 Goodwill and intangible assets - - 1,000,751 - 32,535 23,746 23,465 - 1,080,498 Other assets 10,483 12,620 24,670 - 23,978 3,988 5,949 - 141,769 Due from (to) Chanticleer and affiliates 72,085 46,660 (299,797 ) (32,183 ) 855,758 (232,167 ) 93,052 (325,075 ) (193,959 ) Total Assets 394,493 341,495 1,031,384 (32,183 ) 1,060,889 (124,298 ) 200,200 (279,331 ) 4,935,115 Accounts payable and accrued liabilites 50,138 20,685 631,341 - 418,980 198,817 55,320 17,564 2,077,288 Debt - - - - - 32,477 - - 32,477 Deferred rent 122,360 98,776 20,455 - 18,423 30,178 14,045 22,191 775,079 Total Liabilties 172,498 119,461 651,796 - 437,403 261,472 69,365 39,755 2,884,844 Net Book Value attribuable to Chanticleer and affiliates 110,998 111,017 214,664 (28,643 ) 548,668 (366,481 ) 117,752 (247,292 ) 1,223,234 Net Book Value attribuable to Non-Controlling Interest 110,998 111,017 164,924 (3,540 ) 74,818 (19,288 ) 13,084 (71,794 ) 827,037 Net Book Value $ 221,996 $ 222,034 $ 379,588 $ (32,183 ) $ 623,486 $ (385,769 ) $ 130,836 $ (319,086 ) $ 2,050,271 December 31, 2017 LBB Hassalo LLC LBB Platform LLC LBB Progress Ridge LLC LBB Green Lake LLC American Burger Prosperity, LLC (DBA LBB Propserity) LBB Wallingford LLC LBB Capitol Hill LLC LBB Rea Farms LLC Cash $ 8,012 $ 9,953 $ 19,819 $ 235 $ 1,917 $ 27 $ 170 $ 1,440 Accounts receivable 837 2,166 234 - 87 - - - Inventory 5,444 7,219 6,237 - 5,596 - - - Property, plant and equipment 269,350 211,055 283,666 500 385,404 3,000 7,348 - Goodwill and intangible assets - - - - - - - - Other assets 4,470 5,447 7,910 4,332 5,000 10,840 15,259 4,520 Due from (to) Chanticleer and affiliates 30,381 115,988 96,388 54,101 (125,162 ) 87,937 58,163 18,873 Total Assets 318,494 351,828 414,253 59,167 272,842 101,804 80,940 24,833 Accounts payable and accrued liabilites 22,905 28,384 25,956 500 40,575 10,558 7,348 - Debt - - - - - - - - Deferred rent 85,076 75,149 107,875 - 47,550 - - - Total Liabilties 107,981 103,532 133,831 500 88,125 10,558 7,348 - Net Book Value attribuable to Chanticleer and affiliates 168,411 198,637 140,211 29,334 92,359 45,623 36,796 12,417 Net Book Value attribuable to Non-Controlling Interest 42,103 49,659 140,211 29,334 92,359 45,623 36,796 12,417 Net Book Value $ 210,513 $ 248,296 $ 280,421 $ 58,667 $ 184,717 $ 91,246 $ 73,592 $ 24,833 December 31, 2017 LBB Multnomah Village LLC LBB Magnolia LLC JF Restaurants, LLC DINE OUT Hooters Emperors Palace (PTY) Ltd Hooters on the Buzz (PTY) Ltd. Hooters Umhlang (Pty) Ltd. Hooters Wings Mgmt Company Total Cash $ 200 $ - $ (5,231 ) $ - $ 31,818 $ 926 $ 9,992 $ 148,227 $ 227,505 Accounts receivable - - 6,110 - 13,501 - - 8,557 31,492 Inventory - - 57,840 - 27,080 20,640 22,329 - 152,384 Property, plant and equipment - - 334,818 - 100,492 95,716 61,794 4,041 1,757,184 Goodwill and intangible assets - - 1,101,751 - 40,827 30,115 29,888 - 1,202,581 Other assets 12,705 - 33,888 - 27,965 170 6,939 - 139,445 Due from (to) Chanticleer and affiliates 12,095 - (155,637 ) (32,183 ) 1,034,034 (256,573 ) 188,310 (512,662 ) 614,053 Total Assets 25,000 - 1,373,539 (32,183 ) 1,275,717 (109,006 ) 319,252 (351,837 ) 4,124,644 Accounts payable and accrued liabilites 39 - 603,698 - 525,151 230,209 135,283 30,834 1,661,440 Debt - - - - - 56,569 - - 56,569 Deferred rent - - 16,602 - 15,732 33,178 25,760 - 406,922 Total Liabilties 39 - 620,301 - 540,883 319,956 161,043 30,834 2,124,931 Net Book Value attribuable to Chanticleer and affiliates 12,481 - 424,678 (28,643 ) 646,654 (407,514 ) 142,388 (296,570 ) 1,217,259 Net Book Value attribuable to Non-Controlling Interest 12,481 - 328,561 (3,540 ) 88,180 (21,448 ) 15,821 (86,101 ) 782,453 Net Book Value $ 24,961 $ - $ 753,238 $ (32,183 ) $ 734,834 $ (428,962 ) $ 158,209 $ (382,671 ) $ 1,999,713 |