Equity in Joint Venture, Non-Controlling Interest | 14. Equity in joint venture, Non-controlling interest The Company is involved in two joint venture businesses and has a majority control of both Hero Wellness Systems Inc. and Cormo USA Inc. Pursuant to Accounting Standards Codification Topic 810, both of these companies are considered variable interest entities that requires the Company to consolidate those entities. It runs the day to day operations, makes all managerial decisions and has the voting power over these entities. The Company will provide and help in the financial support of these ventures, on an as needed basis. Hero Wellness Systems Inc The Company has a controlling interest of 55% in a joint venture of Hero Wellness Systems Inc. (formerly Vitalizer Americas Inc.) (See Note 13). Hero Wellness Systems Inc. is in the business of importing, marketing, distribution and sale of luxury massage therapeutic chairs. As at June 30, 2020, Hero Wellness Systems is still in its early stages of development. The company participated in several conferences in 2019 to showcase and introduce its products in the market. The company has ordered and received inventory for sale. The following summary information on the joint venture amounts are based on contributions received from activities since inception through to June 30, 2020 and December 31, 2019: June 30, 2020 Dec 31, 2019 Assets $ 66,999 $ 109,709 Liabilities (58,538 ) (6,178 ) Net Assets $ 8,461 $ 103,531 Revenues $ - $ 8,743 Expenses (95,070 ) (237,710 ) Net Income $ (95,070 ) $ (228,967 ) Company’s joint venture interest portion on net income $ (52,289 ) $ (125,932 ) Non-controlling joint venture interest on net income $ (42,782 ) $ (103,035 ) Company’s Capital contribution to joint venture $ 286,825 $ 250,191 Company’s joint venture interest portion in net assets $ 4,653 $ 56,942 Total Equity of Joint Venture $ 443,275 $ 443,275 Company’s portion of the Joint Venture 286,825 286,825 Non-controlling interest portion in equity $ 156,450 $ 156,450 Cormo USA Inc The Company has a controlling interest of 35% in a joint venture of Cormo USA Inc. (See Note 13) Cormo USA Inc. is in the business of producing and developing peat moss replacement and natural foam products and technologies. Cormo USA was incorporated November 2018 and just started to set up its business. The company is researching viable properties to set up its manufacturing plant. It is also investigating various economic development programs for assistance to build its plant and operations. The following summary information on the joint venture amounts are based on contributions received from activities since inception through to June 30, 2020 and December 31, 2019. At June 30, 2020, the Cormo license was written down and as such, Cormo USA has been de-consolidated. Jun 30, 2020 Dec 31, 2019 Assets $ 419,840 $ 1,191,843 Liabilities (18,958 ) (11,543 ) Net Assets $ 400,883 $ 1,180,301 Revenues $ - $ - Expenses (779,418 ) (690,375 ) Net Income $ (779,418 ) $ (690,375 ) Company’s joint venture interest portion of net income $ (272,796 ) $ (241,631 ) Company’s Capital contribution to joint venture $ 337,922 $ 247,647 Company’s joint venture interest share in net assets $ 140,309 $ 413,105 Non-controlling joint venture interest on net income $ (506,622 ) $ (448,744 ) Total equity of joint venture received $ 1,900,000 $ 1,900,000 Company’s portion of the joint venture 700,000 700,000 Non-controlling interest portion in equity $ 1,200,000 $ 1,200,000 In summary, the total aggregate non-controlling joint venture interest on net income for the period was ($39,216) after de-consolidation of Cormo USA Inc. (Dec 2019 - $(551,779)) and the total aggregate non-controlling joint venture interest in equity was $156,450 at June 30, 2020 (Dec 31, 2019 - $1,356,450). Jun 30, 2020 Dec 31, 2019 For Hero Wellness Systems Inc. $ (42,782 ) $ (103,035 ) For Cormo USA Inc. (506,622 ) (448,744 ) Total non-controlling joint venture interest on net income current period $ (549,403 ) $ (551,779 ) For Hero Wellness Systems Inc. $ 156,450 $ 156,450 For Cormo USA Inc. 1,200,000 1,200,000 Total non-controlling joint venture interest in equity 1,356,450 1,356,450 Less total non-controlling joint venture interest on net income in prior period (620,690 ) (68,911 ) Less total non-controlling joint venture interest on net income, current period (549,403 ) (551,779 ) De-consolidation of Cormo USA Inc. (225,573 ) - Total non-controlling joint venture interest remaining $ (39,216 ) $ 735,760 |