The Company did not pay any interest or taxes for the nine months ended December 31, 2012 and 2011, respectively.
During the nine months ended September
30, 2012 the Company issued 10,000,000 shares of Class B common stock, valued at $100,000, to acquire the identifiable assets
including goodwill along with the assumed liabilities of its wholly-owned subsidiary Mamma's Best, LLC.
NOTES TO FINANCIAL STATEMENTS
Note 1 – Organization
Global Vision Holdings, Inc. (“Company”,
“Parent”; formerly Versant International, Inc.) was organized under the laws of the State of Nevada in May 2010. The
Company was organized as a vehicle to investigate and, if such investigation warrants, acquire companies or businesses seeking
the perceived advantages of being a publicly held corporation. One of our principal business objectives for the next 12 months
and beyond will be to achieve long-term growth potential through acquisitions or combinations with other businesses.
In addition to the parent Company, Global
Vision Holdings, Inc. operates three wholly-owned subsidiaries; Mamma’s Best LLC (“MB”), Strategic Management
Consultants (“SMC”), and Grocers Direct (“GD”).
Through Mamma’s Best, LLC we produce
and sell food products. Our products are available at well-known organic and natural food retail outlets primarily in the Los Angeles
and Orange County locales. To date, our food products consist of a total of four barbeque sauces and marinades.
Strategic Management Consultants provides
skilled advice for businesses to streamline and make more efficient management and organizational decisions. SMC formulates business
strategies and improved operational performance by assessing the organization's current systems and processes; evaluating and recommending
appropriate solutions; and ensuring success by mitigating potential risk. SMC provides the necessary resources, at all levels,
to implement these new strategies and initiatives from sales and marketing, leadership, strategic partnerships, public relations,
branding, financial forecasting and accounting.
Grocers Direct provides consulting and representation
services for emerging natural food brands in the retail market place.
Prior to the acquisition of Mamma’s
Best we were considered to be in the development stage as defined by United States generally accepted accounting principles.
Note 2 – Summary of Significant Accounting Policies
Use of Estimates
Management makes estimates and assumptions
that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the
financial statements and reported amounts of revenues and expenses during the reporting periods. Actual results could
vary from these estimates.
Principles of Consolidation
Our consolidated financial statements consist
of our legal parent, Global Vision Holdings, Inc. and our wholly-owned subsidiaries, Mamma’s Best, LLC, Strategic Management
Consultants, and Grocers Direct. All inter-company balances and transactions have been eliminated upon consolidation.
Cash and Cash Equivalents
We maintain our cash at federally insured
financial institutions. Cash equivalents with maturity dates less than 90 days from the date of origination are considered
to be cash equivalents for financial reporting purposes. We currently have no cash equivalents.
Fair Value
Cash and other current assets and liabilities
are carried at cost which approximates their fair value in accordance with the fair value hierarchy as established by US GAAP.
Receivables
Accounts receivable consist of amounts due
from our distributors. Accounts receivable are current in nature and we have not experienced any material collection issues. Our
reserve for bad debt is based on factors including current sales amounts, historical charge-offs and specific accounts identified
as high risk. Uncollectible accounts receivable are charged against the allowance for doubtful accounts when reasonable efforts
to collect the amounts due have been exhausted.
Inventories
Inventories are stated at the lower of cost
or market using the first-in first-out (“FIFO”) method. Inventory is produced, bottled, and packed for shipment by
a third party manufacturer. We are not required to and have not entered into any firm purchase commitments with our manufacturer
and we order inventory on a “just-in-time” basis.
Revenue Recognition
For our Mamma’s Best subsidiary, we
recognize revenues upon delivery of our goods to a customer. This is generally the point at which title and risk of loss is transferred,
and when payment has either been received or collection is reasonably assured. Revenues are recorded net of applicable incentives
and promotions and include all shipping and handling costs passed to customers.
We recognize an allowance for sales returns
based upon estimated and known returns. Product returns are recorded as a reduction of net revenues and as a reduction of the accounts
receivable balance. When all revenues are collected within the same period, resulting in no outstanding receivables at the balance
sheet date, the allowance is reclassified to current liabilities. Since inception, we have had an immaterial amount of our products
returned.
Through our Grocer’s Direct subsidiary
we enter into agreements with our customers to provide product maximization consulting and retail in-store monitoring services
for emerging natural food brands. We recognize revenue from these arrangements on a monthly basis, subsequent to the agreed upon
services being performed, payment is received, or collection is reasonably assured.
Cost of Goods Sold
Our cost of goods sold includes all production
and handling costs to produce our products. We have not incurred material shipping and handling costs to date.
Selling, General, and Administrative Expenses
Marketing
–
We promote our products with trade promotions and other product demonstrations. These programs include in-store
display incentives and volume-based incentives. We expense advertising costs either in the period the advertising first takes place
or as incurred. Consumer incentive and trade promotion activities are recorded as a reduction to revenues. All marketing costs
are recorded as an expense in the year incurred.
Goodwill
We test goodwill for impairment at least
annually. We assess goodwill impairment risk by first performing a qualitative review of entity-specific, industry, market and
general economic factors. If significant potential goodwill impairment risk exists, we apply a two-step quantitative test. The
first step compares the estimated fair value with its carrying value. If the carrying value exceeds its fair value, the second
step is applied to measure the difference between the carrying value and implied fair value of goodwill. If the carrying value
of goodwill exceeds its implied fair value, the goodwill is considered impaired and reduced to its implied fair value.
Stock Based Compensation
We occasionally issue equity and equity
linked instruments to employees and non-employees in lieu of cash for the receipt of goods and services and, in certain circumstances,
the settlement of short-term loan arrangements.
For employees, we recognize compensation
cost based on the grant date fair value over the requisite service period.
Stock-based payment transactions with non-employees
are recognized at the fair value of our common stock on the earlier of the completion of the services or the date a performance
commitment is reached.
Income Taxes
We recognize deferred tax assets and liabilities
for the expected future tax consequences of events that have been included in financial statements or tax returns. Deferred tax
items are reflected at the enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected
to reverse. Valuation allowances are established when necessary to reduce deferred tax assets to the amounts expected to be realized.
Due to the uncertainty regarding the success of future operations, management has valued the deferred tax asset allowance at 100%
of the related deferred tax assets.
As of December 31, 2012 and 2011, we did
not have any amounts recorded pertaining to uncertain tax positions. We file federal income tax returns in the United States. We
may be subject to reassessment of federal taxes for a period of three years from the date of the original notice of assessment
in respect of any particular taxation year. For U.S. income tax returns, the open taxation years range from 2010 (year of inception)
to 2012. In certain circumstances, the U.S. federal statute of limitations can reach beyond the standard three year period.
Earnings per Share
Basic earnings per share excludes dilution
and is computed by dividing net income (loss) by the weighted-average number of Class A and Class B common shares outstanding for
the period. Diluted earnings per share reflects the potential dilution that could occur if the Class A common stock is converted
to shares of Class B common in which each share of Class A common stock is convertible into two shares of Class B common stock.
For the periods presented we incurred net losses which makes the Class A conversion anti-dilutive, and correspondingly not presented.
Reclassifications
In order to conform
to the current year presentation certain amounts presented in the consolidated financial statements as of and for the period ended
December 31, 2011 have been reclassified. The reclassification did not have any impact on the previously reported financial position,
results of operations, or cash flows.
Going Concern
The accompanying financial statements have
been prepared assuming that we will continue as a going concern, which contemplates the realization of assets and the liquidation
of liabilities in the normal course of business.
We have only recently commenced revenue
generating operations and have continued to incur losses since our inception in May 2010. Historically, through the year ended
December 31, 2012, our cash flows from operations have not been sufficient to sustain our operations without supplemental raises
of additional capital through issuances of our Class B common stock. These factors raise substantial doubt about our ability to
continue as a going concern and our financial statements do not include any adjustments that might result from this uncertainty.
Our management implemented an aggressive
marketing plan to significantly increase our product sales and service income. This plan includes, but is not limited to, increasing
our product offerings, expanding geographical reach, and entering into other exclusive distribution agreements. Additionally, we
will continue to supplement our operational plans via the issuance of equity and / or debt instruments. While we have been successful
at obtaining this additional funding there is no assurance these efforts or our operational plans will be successful in the future.
Recent Accounting Pronouncements
There are no recently issued accounting
pronouncements that the Company expects to have a material impact on the financial position, results of operations, or cash flows.
Note 3 – Inventory
Our inventory is stated at the lower of
cost or market using the FIFO method. We have entered into third party production agreements on an as needed basis, correspondingly,
there are no purchase commitments related to inventory. As of December 31, 2012 and 2011 we had finished goods inventory valued
at $3,208 and $13,251 (pre-acquisition inventory held by our wholly-owned subsidiary Mamma’s Best LLC), respectively. Periodic
reviews for obsolescence are performed and applicable reserves are recognized. We have not recognized any reserves for obsolete
inventory through the period covered by this report.
Note 4 – Capital Stock
During March 2012 we issued 10,000,000 shares
of Class B common stock valued at $100,000 in exchange for 100% of the 40,000,000 outstanding ownership units of Mamma’s
Best, LLC. For additional detail related to this stock issuance see Note 5 – Business Acquisition.
During March 2012 we issued an aggregate
of 20,000,000 shares of Class A common stock and 40,000,000 shares of Class B common stock to Glen W. Carnes (Chairman and Chief
Executive Officer) and Michael D. Young (former President and Chief Operating Officer) with each receiving 10,000,000 shares of
Class A common stock and 20,000,000 shares of Class B common stock for officer compensation of $2,569,697.
During the quarter ended March, 31 2012
we issued an aggregate of 2,475,000 shares of Class B common stock for total cash consideration of $79,500.
During the quarter ended March 31, 2012
we issued 50,000 shares of Class B common stock for prior services received valued at $3,500.
In April 2012 we issued 500,000 fully-vested
and forfeitable shares of Class B common stock in exchange for consulting services for a term of twenty months. The terms of the
consulting agreement did not contain significant disincentive for non-performance by the counterparty resulting in the recognition
of consulting expense on a monthly basis when the services are completed. For the year ended December 31, 2012 we recognized $97,500
of professional fees related to this consulting agreement and a prepaid expense of $135,000 as of December 31, 2012.
In June 2012 we issued 1,025,000 shares
of Class B common stock to the founders and employees of our wholly-owned subsidiary, Mamma’s Best, for total compensation
consideration of $56,500. In addition, the founders and employees of Mamma’s Best agreed to forgive $24,175 of previously
accrued payables. We determined the forgiveness was in the nature of a capital contribution, correspondingly we did not recognize
any additional gain or loss.
During the quarter ended June 30, 2012 we
issued an aggregate of 1,490,000 shares of Class B common stock for total cash consideration of $88,500 at prices ranging from
$0.02 to $0.10 per share.
During the quarter ended September 30, 2012
we issued an aggregate of 803,000 shares of Class B common stock for total cash consideration of $141,600 at per share prices ranging
from $0.10 to $0.60. In addition, we received additional capital contributions of $4,915 related to the acquisitions of Grocers
Direct and Strategic Management Consultants.
During the quarter ended December 31, 2012
we issued an aggregate of 127,334 shares of Class B common stock for total cash consideration of $74,300 at per share prices ranging
from $0.53 to $0.60. In addition, we issued 100,000 shares of Class B common stock for consulting services for total consideration
of $37,500.
Treasury Stock
Upon the termination of our former President
and Chief Operating Officer, we negotiated the claw-back of 35,000,000 shares of Class A common stock and 6,000,000 shares of Class
B common stock. The value of the transaction and resulting treasury stock was recognized at $1,084,600, the lesser of the previously
recognized compensation cost and the fair value of the stock on the claw back date.
Note 5 – Business Acquisition
On March 12, 2012 we acquired 100% of the
40,000,000 outstanding ownership units of Mamma’s Best, LLC in exchange for 10,000,000 shares of Class B common stock. We
accounted for the transaction as a business combination by applying the acquisition method in which the fair value of the consideration
given, $100,000, was allocated to the identifiable assets acquired of $16,158; the liabilities assumed of $3,143; and the goodwill
acquired of $86,985. Subsequent to the completion of the acquisition, Mamma’s Best LLC became a wholly-owned operating subsidiary
of Global Vision Holdings, Inc. and our officers and affiliates maintained the controlling interest in our consolidated Company.
Since the fair value of the consideration
given exceeded the fair value of the identifiable assets acquired and liabilities assumed, we recognized goodwill. At December
31, 2012 we performed an impairment analysis of the goodwill acquired. Based on the results of our impairment test, consisting
primarily of assessing qualitative factors, we determined the fair value of the acquired reporting unit (Mamma’s Best) inclusive
of goodwill exceeds its carrying amount, thus no impairment was recognized.
The following unaudited pro forma, provided
for informational purposes, reflects the consolidated balance sheet and statement of operations as of and for the year ended December
31, 2011; assuming the acquisition took place on January 1, 2011, the earliest period presented in these financial statements.
GLOBAL VISION HOLDINGS, INC.
(Formerly Versant International, Inc.)
PRO FORMA CONSOLIDATED BALANCE SHEET
(Unaudited)
|
|
|
Global Vision
Holdings, Inc.
December 31,
2011
|
|
|
|
Mamma's Best, LLC Acquisition Adjustments
|
|
|
|
|
Pro Forma Consolidated at
December 31, 2011
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
15,000
|
|
|
$
|
2,907
|
|
(1)
|
|
$
|
17,907
|
|
Inventory
|
|
|
–
|
|
|
|
13,251
|
|
(1)
|
|
|
13,251
|
|
Goodwill
|
|
|
–
|
|
|
|
86,985
|
|
(2)
|
|
|
86,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
15,000
|
|
|
|
|
|
|
|
$
|
118,143
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' DEFICIT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advance from shareholder
|
|
$
|
20,000
|
|
|
|
|
|
|
|
|
20,000
|
|
Accounts payable
|
|
|
17,097
|
|
|
|
3,143
|
|
(1)
|
|
|
20,240
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
37,097
|
|
|
|
|
|
|
|
|
40,240
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies
|
|
|
–
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity/ (deficit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock: 10,000,000 shares authorized ($0.001 par value) none issued and outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class A Common stock, $.001 par value, 75,000,000 shares authorized and 50,000,000 and 0 shares issued and outstanding at December 31, 2011 and 2010 respectively
|
|
|
50,000
|
|
|
|
|
|
|
|
|
50,000
|
|
Class B Common stock, $.001 par value, 225,000,000 shares authorized 25,000,000 shares issued and outstanding at December 31, 2011 and 2010 respectively
|
|
|
15,000
|
|
|
|
10,000
|
|
(2)
|
|
|
25,000
|
|
Additional paid in capital
|
|
|
470,027
|
|
|
|
90,000
|
|
(2)
|
|
|
560,027
|
|
Deficit accumulated during development stage
(3)
|
|
|
(557,124
|
)
|
|
|
|
|
|
|
|
(557,124
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity / (deficit)
|
|
|
(22,097
|
)
|
|
|
|
|
|
|
|
77,903
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity / (deficit)
|
|
$
|
15,000
|
|
|
|
|
|
|
|
$
|
118,143
|
|
(1)
To recognize and measure
the fair value of the identifiable assets and assumed liabilities of Mamma's Best LLC.
(2)
To recognize the fair
value of the consideration given, 10,000,000 shares of Class B common stock, to acquire the business of Mamma's Best inclusive
of acquired goodwill.
(3)
Immediately subsequent
to the acquisition of Mamma's Best, LLC, Global Vision Holdings, Inc. is no longer considered a development stage entity in accordance
with accounting principles generally accepted in the United States.
GLOBAL VISION HOLDINGS, INC.
(Versant International, Inc.)
PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
(Unaudited)
|
|
Global Vision Holdings, Inc.
December 31,
|
|
Mamma's Best, LLC
December 31,
|
|
Consolidated
December 31,
|
|
|
2011
|
|
2011
|
|
2011
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
–
|
|
|
$
|
18,769
|
|
|
|
18,769
|
|
Cost of goods sold
|
|
|
–
|
|
|
|
14,298
|
|
|
|
14,298
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
–
|
|
|
|
4,471
|
|
|
|
4,471
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Officer compensation
|
|
|
500,000
|
|
|
|
–
|
|
|
|
500,000
|
|
Sales and marketing
|
|
|
–
|
|
|
|
11,581
|
|
|
|
11,581
|
|
Professional fees
|
|
|
44,426
|
|
|
|
–
|
|
|
|
44,426
|
|
Other general and administrative
|
|
|
4,793
|
|
|
|
9,114
|
|
|
|
13,907
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses
|
|
|
549,219
|
|
|
|
20,695
|
|
|
|
569,914
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
(549,219
|
)
|
|
|
(16,224
|
)
|
|
|
(565,443
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(549,219
|
)
|
|
$
|
(16,224
|
)
|
|
$
|
(565,443
|
)
|
Note 6 – Related Party Transactions
During the year ended December 31, 2012
our officers and key employees provided operating advances totaling $51,321. As of December 31, 2012 we settled all of our related
party payables including the outstanding balance at December 31, 2011 of $20,000. Of these advances we repaid $47,146 in cash and
$24,175 of obligations were forgiven.
See Note 4 for a discussion
of the stock based compensation issued to our officers and employees.
Note 7 – Concentrations
Customers
During the years ended
December 31, 2012 and 2011 three customers accounted for 100% of our product sales revenue. For the year ended December 31, 2012
Grocer’s Direct generated 100% of our service revenue from three customers and we did not generate any service revenue for
the year ended December 31, 2011. Additionally, our products and services are only available in Southern California.
Vendor
Our product line is
produced, bottled, and packaged by one vendor. The Company has alternatives for these services, and no firm purchase commitments
have been entered into with this vendor.
Note 8 – Operating Lease
During March 2012 we entered into an operating
lease for our corporate office. The lease commenced on April 2, 2012 and expires on September 30, 2013. The lease calls for monthly
payments of $1,391.
In September 2012 we expanded our office
space which increased our monthly lease payments by $544 to $1,935. The expansion of our office space did not impact the initial
term of the lease.
For the year ended December 31, 2012 we
recognized $20,298 of rent expense. We did not incur any rent expense for the year ended December 31, 2011.
At December 31, 2012 our remaining obligation
under this arrangement due in 2013 is approximately $18,000.
Note 9 – Income Taxes
We use an asset and liability approach in
accounting for income taxes. Deferred tax assets and liabilities are recorded based on the differences between the financial statement
and tax bases of assets and liabilities and the tax rates in effect currently.
Using this approach requires the reduction
of deferred tax assets by a valuation allowance if, based on the weight of available evidence, it is more likely than not that
some or all of the deferred tax assets will not be realized. In management’s opinion, it is uncertain the Company will generate
sufficient taxable income in the future to fully utilize the net deferred tax asset. Accordingly, a valuation allowance equal to
the deferred tax asset has been recorded.
For the periods presented, we incurred immaterial
permanent differences related to incurred meals and entertainment expenses, and no temporary differences. The following table provides
a description of the deferred tax assets on a gross and net basis using an estimated tax rate of 35%.
|
|
December 31, 2012
|
|
December 31, 2011
|
Deferred tax asset
|
|
$
|
910,000
|
|
|
$
|
188,000
|
|
Valuation allowance
|
|
|
(910,000
|
)
|
|
|
(188,000
|
)
|
|
|
|
|
|
|
|
|
|
Deferred tax asset, net
|
|
$
|
–
|
|
|
$
|
–
|
|
The components of income tax expense for
years ended December 31, 2012 and 2011 respectively are as follows:
|
|
December 31, 2012
|
|
December 31, 2011
|
Change in Net Operating Loss
|
|
$
|
722,000
|
|
|
$
|
188,000
|
|
Change in Valuation Allowance
|
|
|
(722,000
|
)
|
|
|
(188,000
|
)
|
|
|
|
|
|
|
|
|
|
Income Tax Expense
|
|
$
|
–
|
|
|
$
|
–
|
|
For the periods presented the effective
rate was 0% as compared to the statutory tax of 35% due to the on-going incurrence of operating losses.
In December 2011 our previously incurred
net operating loss carry-forwards of approximately $20,000 were forfeited due to a change in control. We have total net operating
loss carryforwards of approximately $2,600,000 that begin to expire in 2026. We do not have any uncertain tax position as of and
through December 31, 2012.