Balance
Sheets (Stated in U.S. Dollars)
BEMAX
INC.
Statement
of Cash Flows
(Stated
in U.S. Dollars)
For the
Three Months Ended November 30, 2015 and November 30, 2014
(Unaudited)
BEMAX INC.
|
Statements of Cash Flows
|
(Stated in U.S.Dollars)
|
(Unaudited)
|
|
|
Six Months Ended
|
|
|
Six Months Ended
|
|
|
|
November 30, 2015
|
|
|
November 30, 2014
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
49,096
|
|
|
$
|
(5,858
|
)
|
Adjustments to reconcile net loss to net cash
|
|
|
|
|
|
|
|
|
provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
Loan from shareholder and related party
|
|
|
11,900
|
|
|
|
2,300
|
|
Accounts payable
|
|
|
(108,560
|
)
|
|
|
-
|
|
Accounts receivable
|
|
|
35,100
|
|
|
|
-
|
|
Deferred revenue
|
|
|
-
|
|
|
|
-
|
|
Changes in operating assets and liabilities:
|
|
|
(12,464
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
|
(12,464
|
)
|
|
|
(3,558
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Furniture and equipment
|
|
|
-
|
|
|
|
-
|
|
Net cash provided by investing activities
|
|
|
-
|
|
|
|
-
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Issuance of common stock
|
|
|
-
|
|
|
|
58,750
|
|
|
|
|
|
|
|
|
|
|
NET CASH PROVIDED BY FINANCING ACTIVITIES
|
|
|
-
|
|
|
|
58,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCREASE IN CASH
|
|
|
(12,464
|
)
|
|
|
55,192
|
|
CASH AT BEGINNING OF PERIOD
|
|
|
58,137
|
|
|
|
4,000
|
|
|
|
|
|
|
|
|
|
|
CASH AT END OF PERIOD
|
|
$
|
45,673
|
|
|
$
|
59,192
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during year for :
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
-
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
Income Taxes
|
|
$
|
-
|
|
|
$
|
-
|
|
7
BEMAX INC.
Statement
of Stockholder’s Equity
(Stated
in U.S. Dollars)
|
|
|
|
|
|
|
|
|
|
|
Deficit
|
|
|
|
|
|
|
|
|
|
Common
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
Common
|
|
|
Stock
|
|
|
Additional
|
|
|
During
|
|
|
|
|
|
|
Stock
|
|
|
Amount
|
|
|
Paid-in Capital
|
|
|
Development Stage
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued for cash at May 31, 2013
|
|
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
-
|
|
Net loss May 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(502
|
)
|
|
|
(502
|
)
|
Balance May 31, 2013
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(502
|
)
|
|
|
(502
|
)
|
Common stock issued for cash on May
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16, 2014.4,000,000 shares at a par
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
value of $0.0001 per share
|
|
|
4,000,000
|
|
|
|
400
|
|
|
|
3,600
|
|
|
|
-
|
|
|
|
4,000
|
|
Net loss May 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,000
|
)
|
|
|
(2,000
|
)
|
Balance May 31, 2014
|
|
|
4,000,000
|
|
|
$
|
400
|
|
|
$
|
3,600
|
|
|
$
|
(2,502
|
)
|
|
$
|
1,498
|
|
Common stock issued for cash between
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
between October 14 and 24, 2014 at
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$0.05 per share
|
|
|
1,175,000
|
|
|
|
118
|
|
|
|
58,632
|
|
|
|
|
|
|
|
58,750
|
|
Net loss May 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(483,568
|
)
|
|
|
(483,568
|
)
|
Balance May 31, 2015
|
|
|
5,175,000
|
|
|
$
|
518
|
|
|
$
|
62,232
|
|
|
$
|
(486,070
|
)
|
|
$
|
(423,320
|
)
|
8
BEMAX INC.
Notes to the Financial Statements
November 30, 2015
(Unaudited)
|
1. NATURE OF OPERATIONS
BEMAX
INC
. (“The Company”) was incorporated in the State of Nevada on November 28, 2012 to engage in the business of
exporting disposable baby diapers manufactured in the United States and then distributing them throughout Europe and South Africa.
The Company is in the development stage with no revenues and very limited operating history.
The
accompanying unaudited interim financial statements have been prepared in accordance with accounting principles generally accepted
in the United States of America and the rules of the Securities and Exchange commission (“SEC”) and should
be read in connection with the audited financial statements and notes thereto contained in the Company’s K-1 report filed
with the SEC. In the opinion of management, all adjustments consisting of normal recurring adjustments, necessary for a fair presentation
of financial position and the results of operations for the interim periods presented have been reflected herein. The results
of operations for our interim periods are not necessarily indicative of the results to be expected for the full year. Notes to
the financial statements that would substantially duplicate the disclosures in the audited financial statements, for the fiscal
2015, as reported, have been omitted.
The Company
has elected to adopt early application of Accounting Standards Update No. 2014-10,Development Stage Entities (Topic 915): Elimination
of Certain Financial Reporting Requirements; it no longer presents or discloses inception-to-date information and other disclosure
requirements of Topic 915.
NOTE
2 GOING CONCERN
These
financial statements have been prepared on a going concern basis which assumes the Company will be able to realize its assets
and discharge its liabilities in the normal course of business for the foreseeable future. The Company has incurred a loss since
inception resulting in an accumulated deficit of $(401,875)) as of November 30, 2015 and further losses are anticipated in the
development of its business raising substantial doubt about the Company’s ability to continue as a going concern. The ability
to continue as a going concern is dependent upon the Company generating profitable operations in the future and/or obtaining the
necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due.
Management intends to finance operating costs over the next twelve months with existing cash on hand, loans from directors and/or
private placement of common stock.
There
is no guarantee that the Company will be able to raise any capital through any type of offering.
NOTE
3 STOCKHOLDERS’ EQUITY
Between
October 14 and 24, 2014, the Company authorized and issued 1,175,000 shares of common stock to various investors, for net proceeds
to the Company of $58,750.
On
June 5, 2015, the Company decided to increase the authorized amount of common shares that can be issued from 70,000,000 to 500,000,000
with the same par value of $0.0001 per share. The Company also declared a Fifty (50) to One (1) forward stock split effective
immediately.
As of November 30, 2015, there are 500,000,000 common shares
at a par value of $0.0001 per share authorized and 258,750,000 issued and outstanding.
9
BEMAX INC.
Notes
to the Financial Statements
November
30, 2015
(Unaudited)
NOTE
4 RELATED PARTY TRANSACTIONS
The President
of the Company provides management fees and office premises to the Company for a fee of $1,500 per month, the right to which the
President has agreed to assign to the Company until such a time as the Company closes on an Equity or Debt financing of not less
than $750,000. The assigned rights are valued at $1,000 per month for rent and $500 for executive compensation. A total of $18,000
for donated management fees were charged to “Loan from Shareholder” for the period December 1, 2014 through November
30, 2015.
As of
November 30, 2015, there are loans from the majority shareholder and related party totalling $29,236. They were made in order
to assist in meeting general and administrative expenses. These advances are unsecured, due on demand and carry no interest or
collateral.
NOTE
5 SUBSEQUENT EVENTS
In Accordance
with SFAS 165 (ASC 855-10) management has reviewed events through January, 2016, the date these financials were available to be
issued and it was determined that there are none to report.
ITEM 2. MANAGEMENT'S DISCUSSION
AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Forward Looking Statements
This report on Form 10-Q contains
certain forward-looking statements. All statements other than statements of historical fact are "forward-looking statements"
for purposes of these provisions, including any projections of earnings, revenues, or other financial items; any statements of
the plans, strategies, and objectives of management for future operation; any statements concerning proposed new products, services,
or developments; any statements regarding future economic conditions or performance; statements of belief; and any statement of
assumptions underlying any of the foregoing. Such forward-looking statements are subject to inherent risks and uncertainties,
and actual results could differ materially from those anticipated by the forward-looking statements.
Business Overview
Bemax Inc. is new Nevada –based
company focusing on the distribution of disposable baby diapers made in North America and Asia by quality producers to wholesalers
and retailers in Europe and the emerging markets. We are a development stage corporation and have generated or realized
minimal revenues from our business operations.
Liquidity and Capital Resources
Cash Flows
|
|
Three Months
Ended
November 30, 2015
$
|
|
|
Three Months
Ended
November 30, 2015
$
|
|
Net Cash Provided By(Used In) Operating Activities
|
|
|
(12,464
|
)
|
|
|
(3,558
|
)
|
Net Cash Used by Investing Activities
|
|
|
-
|
|
|
|
-
|
|
Net Cash Provided By(Used In) Financing Activities
|
|
|
-
|
|
|
|
58,750
|
|
CASH AT BEGINNING OF PERIOD
|
|
|
58,137
|
|
|
|
4,000
|
|
CASH AT END OF PERIOD
|
|
|
45,673
|
|
|
|
59,192
|
|
10
Through November 30, 2015, the Company has carried
on limited operations with $65,219 in revenues.
We currently have minimal cash
reserves. To date, the Company has covered operating deficits primarily through loans from the sole director. Accordingly, our
ability to pursue our plan of operations is contingent on our being able to obtain funding for the development, marketing and
commercialization of our products and services. However, as a result of its lack of operating success, the Company may not be
able to raise additional funding to cover operating deficits.
The accompanying financial statements
have been prepared assuming that the Company will continue as a going concern. The Company has accumulated deficit of $401,876
since inception (November 28, 2012) to the period ended November 30, 2015 and is dependent on its ability to raise capital from
shareholders or other sources to sustain operations. However, these conditions raise substantial doubt about the Company's
ability to continue as a going concern. The financial statements do not include any adjustments that might result from the outcome
of this uncertainty.
Management's Fiscal Quarter
Report on Internal Control over Financial Reporting.
Our management is responsible
for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rules 13a-15(f)
and 15d-15(f) of the Exchange Act. Our internal control system was designed to provide reasonable assurance regarding the reliability
of financial reporting and the preparation of financial statements for external purposes, in accordance with generally accepted
accounting principles in the United States of America. Our internal control over financial reporting includes those policies and
procedures that (i) pertain to the maintenance records that, in reasonable detail, accurately and fairly reflect the transactions
and dispositions of the assets of the Company; (ii) provide reasonable assurance that transactions are recorded as necessary to
permit preparation of financial statements in accordance with accounting principles generally accepted in the United States of
America, and that receipts and expenditures of the Company are being made only in accordance with authorizations of management
of the Company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use,
or disposition of the Company's assets that could have a material effect on the financial statements.
Because of inherent limitations,
a system of internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation
of effectiveness to future periods are subject to the risk that controls may become inadequate due to change in conditions, or
that the degree of compliance with the policies or procedures may deteriorate.
Results of Operations for
the Period Ended November 30, 2015
Revenue
Revenue for the period ended
November 30, 2015, and November 30, 2014 were $65,219 and $0 respectively.
11
Deferred Revenue
Deferred revenue for the period
ended November 30, 2015 and November 30, 2014 were $507,722 and $0 respectively. Management anticipate deferred revenue will be
recognized within the next six months.
Net Income (Loss)
For the period ended November
30, 2015, the Company generate net income of $59,209 and incurred net losses of $1,051 for same period ended November 30, 2014.
Expenses
Our total expenses for the period
ended November 30, 2015 were $6,010 which consisted of general and administrative expenses
Inflation
The amounts presented in the
financial statements do not provide for the effect of inflation on our operations or financial position. The net operating
losses shown would be greater than reported if the effects of inflation were reflected either by charging operations with amounts
that represent replacement costs or by using other inflation adjustments.
Off-Balance Sheet Arrangements
As of November 30, 2015, we had
no off balance sheet transactions that have or are reasonably likely to have a current or future effect on our financial condition,
changes in our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
ITEM 3. QUANTITATIVE AND QUALITATIVE
DISCLOSURE ABOUT MARKET RISK
Not applicable.
ITEM 4. CONTROLS AND PROCEDURES
We maintain disclosure controls
and procedures, as defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934 (the "Exchange Act"), that
are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange
Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's
rules and forms and that such information is accumulated and communicated to our sole officer, as appropriate to allow timely
decisions regarding required disclosure. We carried out an evaluation, under the supervision and with the participation of our
sole officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of November 30, 2015.
12
Based
on the evaluation of these disclosure controls and procedures, our Chief Executive and Chief Financial Officer concluded that as
of the end of the periods covered by this report, we have identified the following material weakness of our internal controls:
Lack of sufficient accounting staff which results in
a lack of segregation of duties necessary for a good system of
internal control.
There were no changes in our
internal control or in other factors during the last fiscal quarter covered by this report that have materially affected, or are
likely to materially affect the Company's internal control over financial reporting.
10
PART II – OTHER INFORMATION
ITEM 1. LEGAL
PROCEEDINGS
Management
is not aware of any legal proceedings contemplated by any governmental authority or any other party against us. None
of our directors, officers or affiliates are (i) a party adverse to us in any legal proceedings, or (ii) have an adverse interest
to us in any legal proceedings. Management is not aware of any other legal proceedings that have been threatened against
us.
ITEM
2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
None.
ITEM
3. DEFAULTS UPON SENIOR SECURITIES
None.