NOTE 4 - DISCONTINUED OPERATIONS | On June 28, 2019, the Company entered into a Spin Out Agreement with WNPAU Pty Ltd. (“WNPAU”), owned by the Company’s former CEO Brendan MacPherson, pursuant to which the Company agreed to sell and assign to WNPAU all the assets of the Company’s two subsidiaries: Banjo & Matilda (USA), Inc. and Banjo & Matilda Australia Pty LTD in exchange for the assumption of the liabilities of the Company’s two subsidiaries: Banjo & Matilda (USA), Inc. and Banjo & Matilda Australia Pty LTD. The operating results for Banjo & Matilda (USA), Inc. and Banjo & Matilda Australia Pty LTD have been presented in the accompanying consolidated statement of operations for the three months ended September 30, 2018 and 2017 as discontinued operations and are summarized below: Three Months Ended September 30, 2018 2017 Revenue $ — $ 79,779 Cost of revenue — 19,699 Gross Profit — 60,080 Operating expenses 9,178 100,239 Loss from operations (9,178 ) (40,159 ) Other income (expenses) 3,848 (24,767 ) $ (5,330 ) $ (64,926 ) The assets and liabilities of the discontinued operations at September 30, 2018 and June 30, 2018 are summarized below: September 30, June 30, 2018 2018 Prepaids $ 7,000 $ - Property and equipment, net 5,063 5,385 Total assets $ 12,063 $ 5,385 Cash overdraft $ 7,023 $ 6,563 Trade and other payables 1,032,970 1,035,072 Deposit payable 4,622 4,622 Trade financing 305,874 305,874 Accrued interest 148,501 140,819 Total liabilities $ 1,498,990 $ 1,492,950 PROPERTY AND EQUIPMENT As of September 30, 2018 and June 30, 2018, Property, Plant and Equipment consisted of the following: September 30, June 30, 2018 2018 Property, plant and equipment $ 30,081 $ 30,081 Accumulated depreciation (25,018 ) (24,696 ) $ 5,063 $ 5,385 Depreciation was $322 and $554 for the three months ended September 30, 2018 and 2017, respectively. TRADE AND OTHER PAYABLES As of September 30, 2018 and June 30, 2018, trade and other payable are comprised of the following: September 30, June 30, 2018 2018 Trade payable $ 446,291 $ 446,427 Payroll payable 241,994 241,994 Payroll taxes 218,815 219,19 Employee benefits 92,589 92,837 Other liabilities 33,281 34,619 $ 1,032,970 $ 1,035,072 TRADE FINANCING As of September 30, 2018 and June 30, 2018, trade financing is comprised of the following: September 30, June 30, 2018 2018 Trade Financing - January 7, 2013 $ 49,454 $ 49,454 Trade Financing - August 14, 2014 128,468 128,468 Trade Financing - November 2, 2016 17,981 17,981 Trade Financing - November 3, 2016 2,601 2,601 Trade Financing - November 29, 2016 107,370 107,370 $ 305,874 $ 305,874 Trade Financing – January 7, 2013 On January 7, 2013, the Company entered into a trade financing agreement with a financial institution in Australia with a maximum limit of AUD $200,000 at an interest rate of 20.95% per annum. Upon default of the loan, the Company reached a settlement with its obligation with the entity in the amount of AUD $165,523. Per the settlement, the amount was to be paid through application of its Export Market Development Grant and up to 25% of the Company’s store sales in Australia. As of September 30, 2018, and June 30, 2018, the Company had an outstanding balance of USD $49,454. Trade Financing – August 14, 2014 On August 14, 2014, the Company entered into a trade finance agreement with an entity in the United States with a total maximum facility of $1,500,000 based on $1,000,000 towards sales invoiced and $500,000 towards purchase order financing. Original term was for 12 months with automatic renewal for each consecutive period thereafter with interest at base rate floor of 3.25% plus 4.5%. In the event of default, an additional 7% interest is added. As of September 30, 2018, and June 30, 2018, the Company had an outstanding balance of $128,468. The Company renewed the loan term indefinitely until full settlement occurs. As of September 30, 2018, and June 30, 2018, the Company had an accrued interest balance of $63,476 and $58,493, respectively. For the three months ended September 30, 2018 and 2017, the Company recorded interest expense in the amount of $4,883 and $4,883, respectively. Trade Financing – November 2, 2016 On November 2, 2016, the Company entered into a merchant agreement with a capital funding group for a purchase price of $35,000 and purchased amount of $47,250. The Company amortized the excess of purchase amount over the purchase price, over the term of the financing of 21 months. Pursuant to the agreement, the Company cannot obtain future financing by selling receivables without consent from the lender. The Merchant holds a security interest in all accounts and proceeds. As of September 30, 2018, and June 30, 2018, the balance owed to the lender amounted to $17,981 and accrued interest of $13,416 and $11,667, respectively. The term has been extended indefinitely until full settlement occurs without penalty. For the three months ended September 30, 2018 and 2017, the Company recorded interest expense in the amount of $1,749 and $1,749, respectively. Trade Financing – November 3, 2016 On November 3, 2016, the Company entered into a payment rights purchase and sale agreement for $72,500 which was due in April 2017. The financing had a purchase price of $50,000 with the purchased amount of $72,500. The Company amortized the excess of the purchased amount over purchase price, over the term of the financing of six months. The Company was required to make daily payments of $575.40 to the lender. As of September 30, 2018, and June 30, 2018, the loan balance owed to the lender of $2,601 is in default. The loan has been charged an interest rate of 16% per annum while in default. During the three months ended September 30, 2018 and 2017, the Company recorded interest expense in the amount of $104 and $312, respectively. As of September 30, 2018 and June 30, 2018, the balance of accrued interest was $5,714 and $5,610, respectively. Trade Financing – November 29, 2016 On November 29, 2016, the Company entered into a consignment agreement. It is a platform for funding advance inventory production. This facility allowed the Company to fund manufacturing with a consignment facility which pegs repayment to the sales of inventory. During the year ended June 30, 2017, the Company initially raised $21,928 for a purchase price of $26,313. This amount was paid off as of March 31, 2017. The difference of $4,385 was amortized over the period of financing. The Company again raised $114,888 for a purchase price of $133,342 in December 2016 due by December 2017. The difference of $18,454 was amortized over the period of financing. As of September 30, 2018, and June 30, 2018, balance outstanding was $107,370, with $31,219 and $28,007 in accrued interest, respectively. As of September 30, 2018, the loan was in default and charged an interest rate of 12% per annum. During the three months ended September 30, 2018 and 2017, the Company recorded interest expense in the amount of $3,212 and $4,613, respectively. |