Exhibit 100.2
MUSIC LICENSING, INC.
INTERIM FINANCIAL STATEMENTS
(Unaudited)
For the Quarter ended
As of June 30, 2023
Music Licensing, Inc.
Interim Financial Statements (Unaudited)
For the Quarter ended as of June 30, 2023
Index to Reviewed Financial Statements
| INDEPENDENT ACCOUNTANT REVIEW REPORT | August 08, 2023 |
The Board of Directors
Music Licensing, Inc.
3811 Airport-Pulling Rd.
Naples, FL 34105
We have reviewed the accompanying balance sheet of Music Licensing, Inc. (the company) as of June 30, 2023, and the related statement of income, statement of equity and statement of cash flows for the period from April 01, 2023 to June 30, 2023, and the related notes to the financial statements.
A review includes primary applying analytical procedures to management’s financial data and making inquiries of the company’s management. A review is less in scope than an audit, the objective of which is the expression of an opinion regarding the financial statements as a whole. Accordingly, we do not express such an opinion.
MANAGEMENT’S RESPONSIBILITY FOR THE FINANCIAL STATEMENTS
Management is responsible for the preparation and fair presentation of these financial statements in accordance with principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal controlrelevant to the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
ACCOUNTANT RESPONSIBILITY
Our responsibility is to conduct the review in accordance with the Statement on Standards of Accounting and Review Services promulgated by the Accounting and Review Services Committee of the AICPA. Those standards require us to perform procedures to obtain limited assurance as a basis for reporting whether we are aware of material modifications that should be made in the financial statements for them to be in accordance with the accounting principles generally accepted in the United States of America. We believe that the results of our procedures provide a reasonable basis for our report.
Accountant’s Conclusion
Based on our review, we are not aware of any material modifications that should be made to the accompanying financial statements in order for them to be in accordance with the accounting principles generally accepted in the United States of America.
Certified Public Accountant, NH 08224
CF Audits LLC
159 Main St. STE 100
Nashua NH 03060
603-607-7600
cpa@cfaudits.com
Music Licensing, Inc.
Balance Sheet Statement (Unaudited)
As of June 30, 2023
| | | June 30,
2023 | |
| ASSETS | | | | |
| Current Assets | | | | |
| Bank Balance | | | 2,390 | |
| Accounts Receivables | | | 851,939,992 | |
| Allowance for Doubtful Accounts | | | (806,479,012 | ) |
| Net Accounts Receivables | | | 45,460,980 | |
| Total Current Assets | | | 45,463,370 | |
| Intangible Assets | | | | |
| Copy Rights and Domain Names | | | 45,135 | |
| Total Fixed Assets | | | 45,135 | |
| TOTAL ASSETS | | | 45,508,505 | |
| | | | | |
| LIABILITIES AND EQUITY | | | | |
| Liabilities | | | - | |
| Current Liabilities | | | | |
| Accounts payable | | | 56,944 | |
| Sales tax payable | | | 4,535 | |
| Total Liabilities | | | 61,479 | |
| Equity | | | | |
| Common Shares | | | 35,669 | |
| Additional Paid In Capital | | | 254,064 | |
| Retained Earnings | | | 45,157,293 | |
| Total Equity | | | 45,447,026 | |
| TOTAL LIABILITIES AND EQUITY | | | 45,508,505 | |
The accompanying notes are an integral part of these financial statements
Music Licensing, Inc.
Income Statement (Unaudited)
For the Quarter ended as of June 30, 2023
| | | June 30,
2023 | |
| Revenues | | | |
| Services | | | 93,294,545 | |
| Total Revenues | | | 93,294,545 | |
| | | | | |
| Less Operating Expenses | | | | |
| Legal and Professional Services | | | 47,255 | |
| General and Administrative | | | 8,894 | |
| Bad Debt Expense | | | 87,490,998 | |
| Total Operating Expenses | | | (87,547,147 | ) |
| Net Income (Loss) | | | 5,747,398 | |
The accompanying notes are an integral part of these financial statements
Music Licensing, Inc.
Statement of Changes in Equity (Unaudited)
For the Quarter ended as of June 30, 2023
| | | | | | | | | Additional | | | Retained | | | | |
| | | Common Stock | | | Paid In | | | Earnings | | | | |
| | | Shares | | | Amount | | | Capital | | | (Deficit) | | | Total | |
| Balance – March 31, 2023 | | | 3,566,945,290 | | | | 35,669 | | | | 212,802 | | | | 39,409,895 | | | | 39,658,366 | |
| Capital Contributions as of June 30, 2023 | | | - | | | | - | | | | 41,262 | | | | - | | | | 39,699,628 | |
| Net Income (Loss) – as of June 30, 2023 | | | - | | | | - | | | | - | | | | 5,747,398 | | | | 45,447,026 | |
| Balance - June 30, 2023 | | | 3,566,945,290 | | | | 35,669 | | | | 254,064 | | | | 45,157,293 | | | | 45,447,026 | |
The accompanying notes are an integral part of these financial statements
Music Licensing, Inc.
Statement of Cash Flow (Unaudited)
For the Quarter ended as of June 30, 2023
| | June 30,
2023 | |
| OPERATING ACTIVITIES | | | |
| Net Income (Loss) | | | 5,747,398 | |
| Adjustments to Reconcile Net Income to Net Cash provided by operations: | | | | |
| Change in Payables | | | (42,807 | ) |
| Change in Receivables | | | (5,784,457 | ) |
| Net cash used by operating activities | | | (79,866 | ) |
| | | | | |
| Net cash provided by Investing Activities | | | - | |
| | | | | |
| FINANCING ACTIVITIES | | | | |
| Additional Paid in Capital | | | 41,262 | |
| Net cash provided by Financing Activities | | | 41,262 | |
| | | | | |
| NET CASH INCREASE (DECREASE) FOR PERIOD | | | (38,604 | ) |
| Cash at the beginning of the period | | | 40,994 | |
| CASH AT END OF PERIOD | | | 2,390 | |
The accompanying notes are an integral part of these financial statements
Music Licensing, Inc.
Notes to the Financial Statements (Unaudited)
As of June 30, 2023
| 1. | DESCRIPTION OF THE BUSINESS |
Music Licensing, Inc. (“Music Licensing” or “the Company”) is a music performing rights organization that represents songwriters, composers, and music publishers and issues public performance licenses to businesses for a flat monthly fee. Included in the standardized public performance license is a usage fee that is distributed as royalties to the songwriters, composers & music publishers that the Company represents. This model differs from competitors as the Company does not charge their artists an administration fee or utilize a royalty pool model.
The Company’s customers include television and radio stations, internet/streaming services and mobile technologies, Satellite audio services like XM and Sirius, nightclubs, restaurants, bars and other venues. Pro Music which is recognized in U.S. copyright law as a licensor of music was founded in 2018 and is based in Naples, FL. The Company was incorporated in the state of Delaware on November 4, 2020. The Company was created by virtue of the LLC conversion to a Corporation under the “Plan of Conversion” from Pro Music Rights, LLC to Pro Music Rights, Inc. which referred herein as “LLC Conversion”. The LLC Conversion has the following effects on the Company:
| 1. | All the claims, demands, property, rights, privileges, powers, franchises and every other interest of the Converting LLC shall be as effectively the property of the Company as they were of the Converting LLC prior to effectivity of the conversion. |
| 2. | All debts, liabilities and duties of the Converting LLC shall be attached to the Company and may be enforced against it to the same extent as if such debts, liabilities and duties had been incurred or contracted by it. |
| 3. | All the outstanding membership interests in the Converting LLC shall be canceled and extinguished and be converted into and represent ownership interest in the Company on a one for one basis, such that one hundred percent (100%) of the membership interests of the Converting LLC shall be converted into one hundred percent (100%) ownership of the Company. |
History of the Company
The Company was originally incorporated as Hyperbaric Oxygenation Corporation in the State of Nevada on November 17, 1997. The Company subsequently changed its name to Building Turbines, Inc. on January 1, 2011 in connection with the Company’s December 1, 2010 acquisition of Building Turbines, Inc which was in the development of wind turbines for office buildings. Prior to the acquisition of Building Turbines, Inc, the Company had been engaged in the business of Hyperbaric care centers in Canada.
Music Licensing, Inc.
Notes to the Financial Statements (Unaudited)
As of June 30, 2023
On February 26, 2016, an exchange agreement was entered into by and among certain shareholders and debt holders of the Company, representing the majority of the outstanding shares of the Company and FutureWorld, Corp., a Delaware Corporation which was the owner of the partially owned subsidiary, NUVUS GRO. On March 10, 2016, Building Turbines, Inc. changed its name to HempTech Corp. There was a change of control in connection with the name change. As HempTech Corp, the Company was a provider of advanced controlled environment agriculture with sophisticated automation and analytical tools for the cultivators of legal industrial hemp and cannabis. On March 13, 2018 the Company changed its name to Nuvus Gro Corp. On November 21, 2022, the Company changed its name to Music Licensing Inc.
On July 19, 2022, Jake P. Noch Family Office LLC acquired control of the Company by purchasing 37,900,000 Shares of Common Stock of the Company from C&S Advisors Inc., which had previously acquired 44,941,214 Shares of common stock from Talari Industries LLC and Harvest Fund LLC. Jake P. Noch paid $430,000 to Eric Horton for these 37,900,000 Shares of Common Stock. Eric Horton is currently a Shareholder of the Company.
In the transaction whereby Eric Horton acquired 44,941,214 Shares of Common Stock from Talari Industries LLC and Harvest Fund LLC the persons involved were Sam Talari, former CEO of the Company, and Eric Horton. Eric Horton is a Shareholder of the Company. Sam Talari is not affiliated with the Company in any way. Assignment of value to this transaction cannot be determined at this time. The value of this transaction cannot be determined at this time because this transaction was executed under the direction of prior management and such information is not available to the Company’s current management.
Pro Music was formed as “Pro Music Rights, LLC,” a Florida limited liability company effective as of January 31, 2018, and converted into a Delaware corporation on November 4, 2020 resulting in, among things, a change of the legal name from “Pro Music Rights, LLC” to “Pro Music Rights Inc
On September 22, 2022, the Company, filed a Certificate of Amendment to Articles of Incorporation of the Company (the “Certificate of Amendment”) with the Secretary of State of the State of Nevada, pursuant to which the authorized shares of common stock was increased to 20,000,000,000. On November 21, 2022 the Company filed a Certificate of Amendment to the Articles of Incorporation to change the name of the Company from Nuvus Gro Corp. to Music Licensing Inc.
Music Licensing, Inc.
Notes to the Financial Statements (Unaudited)
As of June 30, 2023
| 2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
| 2.1. | Basis of Presentation |
The financial statements of the Company have been prepared on the accrual basis of accounting in accordance with accounting principles generally accepted in the United States of America (US GAAP) and are presented in U.S. dollars.
The preparation of financial statements in conformity with the U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Management evaluates the estimates and assumptions based on historical experience and believes those estimates and assumptions are reasonable based on the information available to them.
The Company deposits its cash with financial institutions that the management believes are of high credit quality. The Company’s cash consists primarily of cash deposited in U.S. dollar-denominated investment accounts.
Music Licensing, Inc.
Notes to the Financial Statements (Unaudited)
As of June 30, 2023
| 2.4. | Fair Value of Financial Instruments |
Pursuant to the accounting guidance for fair value measurements and its subsequent updates, fair value is defined as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. The accounting guidance establishes a three-tier fair value hierarchy that requires the Company to use observable market data, when available, and to minimize the use of unobservable inputs when determining fair value. A financial instrument’s classification within the fair value hierarchy is based upon the lowest level of any input that is significant to the fair value measurement. Three levels of inputs may be used to measure fair value:
Level 1—Quoted prices in active markets for identical assets or liabilities;
Level 2—Inputs other than the quoted prices in active markets, that are observable either directly or indirectly;
Level 3—Unobservable inputs based on the Company’s own assumption.
Intangible assets are comprised of copyrights and domain names. The Company is the owner for the exclusive rights to use these copyrights and domain names. As such, these assets do have an indefinite life. The Company reviews the currently held copy rights and domain names on an annual basis for impairment to determine if an adjustment is required. As the current intangible assets are working No impairment adjustment was considered necessary as of June 30, 2023.
The company’s intangible assets at the period end are categorized as follows:
| | ● | Copyrights: $19,010 |
| | | |
| | ● | Domain Names $26,125 |
The Company recognizes revenue when persuasive evidence of an arrangement exists, control has been transferred, the fee is fixed or determinable, and collectability is reasonably assured. In instances where final acceptance of the product Is specified by the customer, revenue is deferred until all acceptance criteria have been met. The Company’s primary source of revenue is the monthly licensing subscription fee.
The Company applies the following five steps in order to determine the appropriate amount of revenue to be recognized as it fulfills its obligations under each of its arrangements:
| ● | Identify the contract with a customer. |
| | | |
| ● | Identify the performance obligations in the contract. |
| | | |
| ● | Determine the transaction price. |
| | | |
| ● | Allocate the transaction price to performance obligations in the contract, and |
| | | |
| ● | Recognize revenue as the performance obligation is satisfied. |
Music Licensing, Inc.
Notes to the Financial Statements (Unaudited)
As of June 30, 2023
In December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740), which amends the existing guidance relating to the accounting for income taxes. ASU 2019-12 is intended to simplify the accounting for income taxes by removing certain exceptions to the general principles of accounting for income taxes and to improve the consistent application of GAAP for other areas of accounting for income taxes by clarifying and amending existing guidance.
There are no Deferred tax assets and liabilities to be recognized for the current period.
| 3. | ACCOUNTS RECEIVABLES AND ALLOWANCE FOR DOUBTFUL ACCOUNTS |
Accounts receivables are stated at Net Realizable Value (NRV). On a periodic basis, management evaluates its accounts receivable and determines whether to provide an allowance or if any accounts should be written off based on a past history of write offs, collections, and current credit conditions. A receivable is considered past due if the company has not received payments based on agreed-upon terms. The company generally does not require any security or collateral to support its receivables.
Prior Period Error
The company has identified a prior period item (error) relating to the past periods ending December 31, 2022. There was an omission in booking and sending the sales invoices to the customers. Due to this, the prior year sales were not recorded. These omitted invoices are a part of a signed legal licensing agreement between the company and its customers. As such management has decided to record these invoices as Sales starting 2023.
Summary of Revenues at the period end:
| ● | Total Revenues as on June 30, 2023: $852,032,784 |
| ● | Revenues Relating to Prior Period: $851,947,010 |
| ● | Revenues related to first quarter of 2023: $76,859 |
| ● | Total Revenues for the Quarter ended as of June 30, 2023: $8,915 |
The Management decided to take a provision of $87,490,998 for the second quarter of the year, totalling the amount of $806,479,012 as bad debts expense during the year 2023 based on management estimation and legal advice.
As per GAAP Accounting Standards Codification (ASC) 855 , The Company evaluates events and transactions occurring after the balance sheet date but before the financial statements are issued for potential recognition or disclosure in the financial statements. The objective of the subsequent events section is to provide information to users of the financial statements about any significant events that have occurred subsequent to the balance sheet date that could affect the understanding of the financial statements.
Music Licensing, Inc.
Notes to the Financial Statements (Unaudited)
As of June 30, 2023
The company is authorized to issue 20,000,000,000 shares at 0.00001 par value. As of June 30, 2023, the company has 3,566,945,290 shares authorized and outstanding.
Trade and other payables primarily represent amounts owed by the company to suppliers and vendors for goods and services received. These payables arise in the ordinary course of business operations and are generally settled within the company’s normal credit terms.
The company regularly reviews the carrying amount of trade and other payables to ensure they are stated at their estimated settlement amounts. If there are significant changes in the expected timing of settlement or in the estimated amounts, adjustments are made to the carrying amount and recognized in the statement of profit or loss.
The Company has an outstanding accounts payable balance of $56,944 as of June 30, 2023, as legal and professional fees. The management is planning to settle all payables balance by the end of 2023.
