NOTE 8 - SUBSEQUENT EVENTS | On October 11, 2019, the company obtained a vehicle loan from First Citizens Bank in the amount of $47,191. The note will be liquidated in 60 monthly payments, with an interest rate of 5.05%. The monthly payments on the note are $893.37. On June 20, 2019, an extension of the due date of the $50,000 convertible note due to Cahas Mountain Properties, Inc. was signed. This note extension, approved by the board of directors, extends the maturity of the convertible note to June 30, 2020. Acquisition of Emerge Nutraceuticals, Inc. On June 28, 2019, Metwood, Inc. entered into an Acquisition Agreement with Emerge Nutraceuticals, Inc.( ENI), a Florida Corporation. Pursuant to the agreement, 100% of ENI’s common stock (500 shares) and $300,000 was transferred to Metwood, Inc. In consideration, fifteen million (15,000,000) shares of Metwood common stock was issued which were valued at one million two hundred fifty thousand $1,250,000) dollars. This purchase excluded the formulas for the products produced by ENI, which were spun out of ENI prior to the acquisition. Upon closing, two the Company’s manager’s, officers and board of directors members, Robert M. Callahan and Shawn A. Callahan, resigned after appointing Mr. Keith Thomas, Shawn Phillips and Raffaela Thomas to the Board of Directors. ENI is the acquirer for financial statement purposes and the transaction will be handled as a reverse merger and recapitalization. Financial statements are not available. Sale of Wholly Owned Subsidiary On June 29, 2019, the Company, entered into a stock purchase agreement with Cahas Mountain Properties, LLC, a Virginia limited liability company, (“Cahas”) a majority shareholder of the Company. Pursuant to the agreement, Cahas agreed to purchase from the Company the wholly owned subsidiary, Metwood of Virginia, Inc., a Virginia corporation, for nine million four hundred thousand (9,400,000) common shares of the Company’s common stock which it held at a value of seven hundred fifty-two thousand ($752,000) dollars. As part of this agreement, all assets and liabilities of Metwood of Virginia except, the convertible note payable to Cahas of $50,000 which remained an obligation of the Company. After the sale of the subsidiary the proforma Balance Sheet at September 30, 2018 and June 30, 2018 and Statement of Operations for the three months ended September 30, 2018 and 2017, respectively, are shown below: Pro Forma adjustments on the balance sheet: a) Represents Metwood of Virginia, Inc.’s historical balance sheet as of September 30, 2018 to carve out Metwood of Virginia’s assets and liabilities as of June 30, 2018 prior to its sale. b) Represents the retirement of 9,400,000 share of the Company’s common stock which the Company received in exchange from Cahas Mountain Properties, LLC. Metwood, Inc. Proforma Unaudited Balance Sheet September 30, 2018 Less Proforma 2018 Metwood VA 2018 Current Assets Cash and cash equivalents $ 30,124 $ (30,124 ) $ - Accounts receivable, net of reserve 219,066 (219,066 ) - Inventory 455,189 (455,189 ) - Other current assets 14,200 (14,200 ) - Total current assets 718,579 (718,579 ) - Property and Equipment Leasehold Improvements 274,869 (274,869 ) - Furniture, fixtures and equipment 78,222 (78,222 ) - Computer and software 207,508 (207,508 ) - Machinery & Equipment 730,398 (730,398 ) - Vehicles 415,528 (415,528 ) - Land improvements 67,929 (67,929 ) - Total property and equipment 1,774,454 (1,774,454 ) - Less accumulated depreciation (1,363,979 ) 1,363,979 - Net property and equipment 410,475 (410,475 ) - $ 1,129,054 $ (1,129,054 ) $ - Current liabilities Accounts payable and accrued expenses $ 172,452 $ (164,452 ) $ 8,000 Accrued payroll expense 20,537 (20,537 ) - Demand note payable-related party 84,609 (84,609 ) - Total current liabilities 277,598 (269,598 ) 8,000 Long term liabilities Convertible note payable-related party note discount of $17,647 and $38,294, respectively 36,765 36,765 Total long term liabilities 36,765 Total liabilities 314,363 (306,363 ) 44,765 Shareholders' equity Preferred stock (par $.001) 40,000,000 - Common stock (par $.001) 17,767 (9,400 ) 8,367 Paid in capital 3,550,236 3,550,236 Accumulated deficit (2,207,312 ) (1,396,056 ) (3,603,368 ) Contra equity-prepaid rent (546,000 ) 546,000 - - Total stockholders' equity 814,691 (859,456 ) (44,765 ) Total liabilities and stockholders' equity $ 1,092,289 $ (1,129,054 ) $ - Metwood Inc. Proforma Unaudited Statement of Operations September 30, 2018 Less Proforma 2018 Metwood VA 2018 Gross sales $ 591,737 $ (591,737 ) $ - Cost of sales (372,580 ) 372,580 - Gross profit 219,157 (219,157 ) - Operating expenses 268,128 (268,128 ) Operating income (Loss) (48,971 ) 48,971 Other Income (expense) Interest (6,412 ) 2,000 (4,412 ) Gain on sale of asset - - - Other Income (expense) 1,392 (1,392 ) - Total Other Income (expense) (5,020 ) 608 (4,412 ) Net income (loss) (53,991 ) 49,579 (4,412 ) Income taxes - - - Net (loss) $ (53,991 ) $ 49,579 $ (4,412 ) Basic loss per share $ (0.00 ) $ (0.01 ) $ (0.00 ) Weighted number of shares outstanding 17,776,647 9,400,000 8,376,647 METWOOD, INC. PROFORMA UNDAUDITED STATEMENT OF OPERATIONS September 30, 2017 Less Proforma 2018 Metwood VA 2018 Gross sales $ 530,043 $ (530,043 ) $ - Cost of sales 389,255 (389,255 ) - Gross profit 140,788 (140,788 ) - Operating expenses 277,845 (277,845 ) Operating income (Loss) (137,057 ) 137,057 Other Income (expense) Interest (4,412 ) (4,412 ) Gain on sale of asset - - - Other Income (expense) 1,086 (1,086 ) - Total other income (exense) (3,326 ) 1,086 (4,412 ) Net loss (140,383 ) 135,971 (4,412 ) Net loss $ (140,383 ) $ 135,971 $ (4,412 ) $ (0.01 ) $ (0.01 ) $ (0.00 ) 17,776,647 9,400,000 8,376,647 Pro Forma adjustments on the balance sheet: c) Represents Metwood of Virginia, Inc.'s historical balance sheet as of June 30, 2018 to carve out Metwood of Virginia's assets and liabilities as of June 30, 2018 prior to its sale. d) Represents the retirement of 9,400,000 share of the Company's common stock which the Company received in exchange from Cahas Mountain Properties, LLC. Metwood, Inc. Proforma Unaudited Balance Sheet June 30, 2018 Less Proforma 2018 Metwood VA 2018 Current Assets Cash and cash equivalents $ 61,872 $ (61,872 ) $ - Accounts receivable, net of reserve 225,414 (225,414 ) - Inventory 439,649 (439,649 ) - Other current assets 18,436 (18,436 ) - Total current assets 745,371 (745,371 ) - Property and Equipment Leasehold Improvements 274,869 (274,869 ) - Furniture, fixtures and equipment 78,222 (78,222 ) - Computer and software 193,204 (193,204 ) - Machinery & Equipment 744,672 (744,672 ) - Vehicles 415,528 (415,528 ) - Land improvements 67,959 (67,959 ) - Total property and equipment 1,774,454 (1,774,454 ) - Less accumulated depreciation (1,353,003 ) 1,353,003 - Net property and equipment 421,451 (421,451 ) - $ 1,166,822 $ (1,166,822 ) $ - Current liabilities Accounts payable and accrued expenses $ 247,150 $ (247,150 ) $ - Accrued payroll expense 19,177 (19,177 ) - Demand note payable-related party 77,460 (77,460 ) - Total current liabilities 343,787 (343,787 ) - Long term liabilities Convertible note payable-related party note discount of $17,647 and $38,294, respectively 32,353 32,353 Total long term liabilities 32,353 32,353 Total liabiilites 376,140 (343,787 ) 32,253 Shareholders' equity Preferred stock (par $.001) 40,000,000 - Common stock (par $.001) 17,767 (9,400 ) 8,367 Paid in capital 3,550,236 3,550,236 Accumulated deficit (2,153,321 ) (1,437,635 ) (3,590,956 ) Contra equity-prepaid rent (624,000 ) 624,000 - Treasury stock - Total stockholders' equity 790,682 (823,035 ) (32,353 ) Total liabilities and stockholders' equity $ 1,166,822 $ (1,166,822 ) $ - Metwood Inc. Proforma Unaudited Statement of Operations June 30, 2018 Less Proforma 2018 Metwood VA 2018 Gross sales $ 1,938,222 $ (1,938,222 ) $ - Cost of sales 1,304,551 (1,304,551 ) - Gross profit 633,671 (633,671 ) - Operating expenses Advertising 35,025 (35,025 ) - Bad debt recovery - - - Depreciation 26,054 (26,054 ) - Insurance 31,397 (31,397 ) - Payroll expense 457,529 (457,529 ) - Professional fees 15,251 (15,251 ) - Rent related party 385,586 (385,586 ) - Repairs and maintenance 11,005 (11,005 ) - Research and development 6,375 (6,375 ) - Telephone 13,052 (13,052 ) - Vehicle 27,051 (27,051 ) - Other 86,013 (86,013 ) - Total operating expenses 1,094,338 (1,094,338 ) - Operating income (loss) (460,667 ) 460,667 - Other Income (expense) Interest (25,635 ) 3,988 (21,647 ) Gain on sale of asset - - - Other Income (expense) 4,170 (4,170 ) - Total Other Income (expense) (21,465 ) (182 ) (21,647 ) Net income (loss) (482,132 ) 460,485 (21,647 ) Income taxes - - - Net (loss) $ (482,132 ) $ 460,485 $ (21,647 ) Basic loss per share $ (0.03 ) $ 0.03 $ (0.00 ) Weighted number of shares outstanding 17,766,647 17,766,647 17,766,647 |