| |
Ontario, Canada
(State or other jurisdiction of
incorporation or organization) |
| |
2833
(Primary Standard Industrial
Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer
Identification No.) |
|
| |
Mark C. Lee
Rimon, P.C. 423 Washington Street, Suite 600 San Francisco, CA 94111 Tel: +1 (916) 603-3444 |
| |
Eric Foster
Dentons Canada LLP 77 King Street West, Suite 400 Toronto-Dominion Centre Toronto, ON M5K 0A1 Canada Tel: +1 (416) 863-4511 |
| |
Louis A. Bevilacqua
Bevilacqua PLLC 1050 Connecticut Ave., NW, Suite 500 Washington, DC 20036 Tel: +1 (202) 869-0888 |
|
| | | |
Page
|
| |||
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 9 | | | |
| | | | | 11 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 40 | | | |
| | | | | 64 | | | |
| | | | | 71 | | | |
| | | | | 75 | | | |
| | | | | 83 | | | |
| | | | | 86 | | | |
| | | | | 88 | | | |
| | | | | 90 | | | |
| | | | | 93 | | | |
| | | | | 96 | | | |
| | | | | 105 | | | |
| | | | | 110 | | | |
| | | | | 111 | | | |
| | | | | 111 | | | |
| | | | | 111 | | | |
| | | | | 112 | | | |
| | | | | F-1 | | | |
| | | |
As of 30 September, 2021
|
| |||||||||||||||
|
(in [thousands/millions], except share amounts)
|
| |
Actual(1)
|
| |
Pro Forma(1)
|
| |
Pro Forma,
as Adjusted(3) |
| |||||||||
|
Cash and cash equivalents
|
| | | $ | 959,832 | | | | | $ | 6,223,152 | | | | | $ | 20,466,601 | | |
| Debt: | | | | | | | | | | | | | | | | | | | |
|
Total current liabilities
|
| | | $ | 11,313,959 | | | | | $ | 3,304,188 | | | | | $ | 3,304,188 | | |
|
Total non-current liabilities
|
| | | $ | 3,405,581 | | | | | $ | 3,405,581 | | | | | $ | 3,405,581 | | |
|
Total debt:
|
| | | $ | 14,719,540 | | | | | $ | 6,709,769 | | | | | $ | 6,709,769 | | |
| Shareholders’ equity: | | | | | | | | | | | | | | | | | | | |
|
Common Shares (29,903,090 issued, unlimited
authorized) |
| | | $ | 251,775 | | | | | $ | 29,578,469 | | | | | $ | 43,821,917 | | |
|
Underwriter fee arrangement warrants issued
|
| | | | — | | | | | | — | | | | | | — | | |
|
Retained earnings (accumulated deficit)
|
| | | $ | (9,683,353) | | | | | $ | (12,607,730) | | | | | $ | (12,607,730) | | |
|
Reserves
|
| | | $ | 21,053 | | | | | $ | 21,053 | | | | | $ | 21,053 | | |
|
Other comprehensive income
|
| | | $ | 196,568 | | | | | $ | (12,930,870) | | | | | $ | (12,930,870) | | |
|
Total shareholders’ equity (deficiency)
|
| | | $ | (9,213,957) | | | | | $ | 4,060,922 | | | | | $ | 18,304,371 | | |
|
Total capitalization
|
| | | $ | 5,505,583 | | | | | $ | 10,770,691 | | | | | $ | 25,014,140 | | |
| |
Initial public offering price per Common Share
|
| | | $ | 4.00 | | | | | |
| |
Net tangible book value per Common Share before this offering (as of September 30,
2021) |
| | | $ | (1.89) | | | | | |
| |
Increase in net tangible book value per Common Share attributable to existing shareholders due to the issuance of Common Shares after September 30, 2021
|
| | | $ | 1.68 | | | | | |
| |
Pro forma net tangible book value per Common Share before this offering (as of September 30, 2021)
|
| | | $ | (0.21) | | | | | |
| |
Increase in net tangible book value per Common Share attributable to conversion of the Debenture offering
|
| | | $ | 0.28 | | | | | |
| |
Increase in net tangible book value per Common Share attributable to purchasers in this offering
|
| | | $ | 0.48 | | | | | |
| |
Pro forma, as adjusted net tangible book value per Common Share immediately after this offering
|
| | | $ | 0.55 | | | | | |
| |
Dilution in pro forma, as adjusted net tangible book value per Common Share to purchasers in
this offering |
| | | $ | 3.45 | | | | | |
| | | |
Common Shares
|
| |
Total Consideration
|
| ||||||||||||||||||||||||
| |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Weighted
Average Price Per Share |
| |||||||||||||||||
|
Existing shareholders
|
| | | | 24,903,090 | | | | | | 86.16% | | | | | $ | 31,751,588 | | | | | | 66.49% | | | | | $ | 1.28 | | |
|
Purchasers in this offering
|
| | | | 4,000,000 | | | | | | 13.84% | | | | | $ | 16,000,000 | | | | | | 33.51% | | | | | $ | 4.00 | | |
|
Total
|
| | | | 28,903,090 | | | | | | % | | | | | $ | 47,751,588 | | | | | | | | | | | $ | 1.65 | | |
| | | |
July 16, 2021
(Inception) to August 31, 2021 |
| |||
| Operating expenses: | | | | | | | |
|
Legal fees
|
| | | $ | 31,898 | | |
|
Total operating expenses
|
| | | | 31,898 | | |
|
Loss from operations
|
| | | | (31,898) | | |
|
Net and comprehensive loss
|
| | | $ | (31,898) | | |
| | | |
Period Ended
August 31, |
| | | | |||
| | | |
2021
|
| |
Change
|
| |||
|
Cash used in operating activities
|
| | | $ | 4,263 | | | |
Not Applicable
|
|
|
Cash used in investing activities
|
| | | $ | — | | | |
Not Applicable
|
|
|
Cash provided by financing activities
|
| | | $ | 250,001 | | | |
Not Applicable
|
|
| | | |
July 16, 2021 (Inception) to
September 30, 2021 |
| |||
| Operating expenses: | | | | | | | |
|
Accounting and audit fees
|
| | | $ | 16,822 | | |
|
Consultant fees
|
| | | | 32,904 | | |
|
Directors’ remuneration
|
| | | | 12,275 | | |
|
Legal fees
|
| | | | 39,474 | | |
|
Total operating expenses
|
| | | | 101,475 | | |
| Other income: | | | | | | | |
|
Foreign exchange gains
|
| | | $ | 5,296 | | |
|
Total other income
|
| | | | 5,296 | | |
|
Net loss
|
| | | | (96,179) | | |
|
Other comprehensive loss
|
| | | | (102) | | |
|
Net and comprehensive loss
|
| | | $ | (96,281) | | |
| | | |
Period Ended
September 30, |
| | | | |||
| | | |
2021
|
| |
Change
|
| |||
|
Cash used in operating activities
|
| | | $ | (9,420) | | | |
Not Applicable
|
|
|
Cash used in investing activities
|
| | | $ | — | | | |
Not Applicable
|
|
|
Cash provided by financing activities
|
| | | $ | 254,227 | | | |
Not Applicable
|
|
| | | |
Note
|
| |
July 1, 2020
(Inception) to December 31, 2020 |
| |||
|
Net sales
|
| | | | | | $ | — | | |
|
Net and Comprehensive loss
|
| | | | | | $ | — | | |
| | | |
July 1, 2020
(Inception) to December 31, 2020 |
| |
Change
|
| ||||||
|
Cash used in operating activities
|
| | | $ | — | | | | | | Not Applicable | | |
|
Cash used in investing activities
|
| | | $ | — | | | | | | Not Applicable | | |
|
Cash provided by financing activities
|
| | | $ | 1,477 | | | | | | Not Applicable | | |
| | | |
January 1, 2021 to
September 30, 2021 |
| |
July 1, 2020 (Inception) to
September 30, 2020 |
| ||||||
|
Net sales
|
| | | $ | — | | | | | | — | | |
| Other comprehensive income: | | | | | | | | | | | | | |
|
Foreign exchange loss
|
| | | | (81) | | | | | | — | | |
|
Net and comprehensive loss
|
| | | $ | (81) | | | | | | — | | |
| | | |
January 1, 2021 to
September 30, |
| |
July 1, 2020
(Inception) to September 30, |
| | | | | | | |||
| | | |
2021
|
| |
2020
|
| |
Change
|
| ||||||
|
Cash used in operating activities
|
| |
$—
|
| | | $ | — | | | | | | Nil | | |
|
Cash used in investing activities
|
| |
$—
|
| | | $ | — | | | | | | Nil | | |
|
Cash provided by financing activities
|
| |
$ —
|
| | | $ | 1,477 | | | | | $ | (1,477) | | |
| | | |
Note
|
| |
August 4, 2021
(Inception) to August 31, 2021 |
| |||
|
Net sales
|
| | | | | | $ | — | | |
|
Comprehensive loss
|
| | | | | | $ | — | | |
| | | |
Period Ended
August 31, |
| | | | |||
| | | |
2021
|
| |
Change
|
| |||
|
Cash used in operating activities
|
| | | $ | — | | | |
Not Applicable
|
|
|
Cash used in investing activities
|
| | | $ | — | | | |
Not Applicable
|
|
|
Cash provided by financing activities
|
| | | $ | 138 | | | |
Not Applicable
|
|
| | | |
August 4, 2021
(Inception) to September 30, 2021 |
| |||
|
Net sales
|
| | | $ | — | | |
|
Foreign exchange translation through other comprehensive loss
|
| | | | (3) | | |
|
Net and Comprehensive loss
|
| | | $ | (3) | | |
| | | |
Period Ended
September 30, |
| | | | | | | |||
| | | |
2021
|
| |
Change
|
| ||||||
| Cash used in operating activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | | | | $ | — | | | | | | NotApplicable | | |
| Cash used in investing activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . | | | | $ | — | | | | | | NotApplicable | | |
|
Cash provided by financing activities
|
| | | $ | 138 | | | | | | NotApplicable | | |
| | | |
Nine Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2020 |
| |
Year Ended
December 31, 2020 |
| |
Year ended
December 31, 2019 |
| ||||||||||||
|
Sales
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Cost of sales
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Gross profit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Amortization and depreciation
|
| | | | 231,427 | | | | | | 173,971 | | | | | | 248,743 | | | | | | 198,824 | | |
|
Consulting and professional fees
|
| | | | 504,866 | | | | | | 454,721 | | | | | | 701,985 | | | | | | 365,641 | | |
|
Biological Assets costs
|
| | | | — | | | | | | — | | | | | | 58,429 | | | | | | — | | |
|
Short term accommodation expense
|
| | | | — | | | | | | 31,912 | | | | | | 45,482 | | | | | | 26,269 | | |
|
Office expenses
|
| | | | 33,216 | | | | | | 14,171 | | | | | | 26,874 | | | | | | 13,116 | | |
|
Personnel expenses
|
| | | | 955,032 | | | | | | 223,345 | | | | | | 374,900 | | | | | | 100,256 | | |
|
Travel expenses
|
| | | | 57,063 | | | | | | 4,789 | | | | | | 5,154 | | | | | | 30,582 | | |
|
General & Administration expenses
|
| | | | 1,317,292 | | | | | | 163,654 | | | | | | 201,768 | | | | | | 166,515 | | |
|
Loss from operations
|
| | | | (3,098,896) | | | | | | (1,066,563) | | | | | | (1,663,334) | | | | | | (901,203) | | |
|
Interest income
|
| | | | 25,782 | | | | | | 9,529 | | | | | | 10,187 | | | | | | 399 | | |
|
Interest expenses
|
| | | | (393,186) | | | | | | (487,069) | | | | | | (645,162) | | | | | | (493,807) | | |
|
Net loss before income tax
|
| | | | (3,466,300) | | | | | | (1,544,103) | | | | | | (2,298,310) | | | | | | (1,394,611) | | |
|
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
Nine Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2020 |
| |
Year Ended
December 31, 2020 |
| |
Year ended
December 31, 2019 |
| ||||||||||||
|
Net Loss for the year
|
| | | | (3,466,300) | | | | | | (1,544,103) | | | | | | (2,298,310) | | | | | | (1,394,611) | | |
| Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | |||||
|
Foreign currency translation
|
| | | | 83,016 | | | | | | 604,902 | | | | | | 150,742 | | | | | | (42,565) | | |
|
Total comprehensive loss for the year
|
| | | | (3,383,284) | | | | | | (939,201) | | | | | | (2,147,568) | | | | | | (1,437,176) | | |
|
Basic and diluted loss per ordinary share
|
| | | | (16) | | | | | | (6.95) | | | | | | (9.66) | | | | | | (33.26) | | |
|
Weighted average number of ordinary shares outstanding
|
| | | | 222,212 | | | | | | 222,212 | | | | | | 222,212 | | | | | | 43,206 | | |
| | |||||||||||||||||||||||||
| | | |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2019 |
| |
Change
|
| |||||||||
|
Cash used in operating activities
|
| | | $ | (1,353,959) | | | | | $ | (660,007) | | | | | $ | (693,952) | | |
|
Cash used in investing activities
|
| | | $ | (432,203) | | | | | $ | (677,145) | | | | | $ | (244,942) | | |
|
Cash provided by financing activities
|
| | | $ | 1,032,008 | | | | | $ | 2,116,312 | | | | | $ | (1,084,304) | | |
| | | |
Nine Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2021 |
| |
Change
|
| |||||||||
|
Cash used in operating activities
|
| | | $ | (2,774,139) | | | | | $ | (690,371) | | | | | $ | (2,083,768) | | |
|
Cash used in investing activities
|
| | | $ | (554,858) | | | | | $ | (381,159) | | | | | $ | (173,699) | | |
|
Cash provided by financing activities
|
| | | $ | 4,070,078 | | | | | $ | 239,864 | | | | | $ | 3,830,214 | | |
|
Contractual Obligation
|
| |
Less than
One Year |
| |
1 – 5 Years
|
| |
Over 5 Years
|
| |||||||||
|
Land and buildings
|
| | | $ | 283,976 | | | | | $ | 1,135,903 | | | | | $ | 3,762,677 | | |
|
Contractual Obligation
|
| |
Less than
One Year |
| |
1 – 5 Years
|
| |
Over 5 Years
|
| |||||||||
|
Land and buildings . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | $ | 45,662 | | | | | $ | 1,369,863 | | | | | $ | 3,150,685 | | |
|
Presented in $
|
| |
Note
|
| |
Nine Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2020 |
| |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2019 |
| ||||||||||||
|
Sales
|
| | | | 17,359 | | | | | | 1,788 | | | | | | 2,062 | | | | | | — | | | | | |
|
Cost of Sales
|
| | | | (11,469) | | | | | | (1,531) | | | | | | (1,809) | | | | | | — | | | | | |
|
Presented in $
|
| |
Note
|
| |
Nine Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2020 |
| |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2019 |
| ||||||||||||
|
Gross Profit
|
| | | | 5,890 | | | | | | 257 | | | | | | 253 | | | | | | — | | | | | |
|
General & administrative expenses
|
| | | | (93,650) | | | | | | (514) | | | | | | (1,101) | | | | | | (32) | | | | | |
|
License costs
|
| | | | (1,267) | | | | | | (894) | | | | | | (1,491) | | | | | | — | | | | | |
|
Salaries and wages
|
| | | | (339,556) | | | | | | — | | | | | | — | | | | | | — | | | | | |
|
Consulting and professional fees
|
| | | | (565,614) | | | | | | — | | | | | | (31) | | | | | | — | | | | | |
|
Loss from operating activities
|
| | | | (994,197) | | | | | | (1,151) | | | | | | (2,623) | | | | | | (32) | | | | | |
|
Finance income
|
| | | | 50 | | | | | | 1 | | | | | | 1 | | | | | | 2 | | | | ||
|
Finance expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
Foreign exchange through profit and loss
|
| | | | 35,911 | | | | | | — | | | | | | — | | | | | | — | | | | ||
|
Other income
|
| | | | 54 | | | | | | 136 | | | | | | 108 | | | | | | — | | | | ||
|
Net Profit / (Loss)
|
| | | | (958,182) | | | | | | (1,014) | | | | | | (2,261) | | | | | | (30) | | | | | |
|
Exchange differences on foreign
currency translation |
| | | | 5,678 | | | | | | (22) | | | | | | (116) | | | | | | (1) | | | | ||
|
Comprehensive Profit / (Loss)
|
| | | | (952,504) | | | | | | (1,036) | | | | | | (2,377) | | | | | | (31) | | | | | |
|
Basic and dilutive loss per ordinary share
|
| | | | (476,252) | | | | | | (518.20) | | | | | | (1,189) | | | | | | (15.50) | | | | | |
|
Weighted average number of ordinary shares outstanding
|
| | | | 2 | | | | | | 2 | | | | | | 2 | | | | | | 2 | | | | | |
| | ||||||||||||||||||||||||||||
| | | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||
| |
2020
|
| |
2019
|
| ||||||||||||||
|
Cash provided by operating activities
|
| | | $ | 1,491 | | | | | $ | 17,677 | | | | | $ | (16,186) | | |
|
Cash used in investing activities
|
| | | $ | — | | | | | $ | (15,625) | | | | | $ | (15,625) | | |
|
Cash provided by financing activities
|
| | | $ | — | | | | | $ | 2 | | | | | $ | (2) | | |
| | | |
Nine Months Ended
September 30, |
| | | | | | | | | | |||||||||
| | | |
2021
|
| |
2020
|
| |
Change
|
| | |||||||||||
|
Cash used by operating activities
|
| | | $ | (785,048) | | | | | $ | (2,862) | | | | | $ | (782,186) | | | | ||
|
Cash used in investing activities
|
| | | $ | — | | | | | $ | (14,779) | | | | | $ | (14,799) | | | | ||
|
Cash provided by financing activities
|
| | | $ | 969,282 | | | | | $ | 18,140 | | | | | $ | 951,142 | | | | ||
|
Name
|
| |
Position
|
| |
Age
|
|
| Louisa Mojela | | |
Executive Chairman and Director
|
| |
65
|
|
| Tejinder Virk | | |
Chief Executive Officer and Director
|
| |
40
|
|
| Aslihan Akkar-Schenkl | | |
President
|
| |
43
|
|
| Trevor Scott | | |
Chief Financial Officer
|
| |
43
|
|
| Philip van den Berg(1) | | |
Director
|
| |
63
|
|
| Charles Kié(2) | | |
Director
|
| |
58
|
|
| Gila Jones(2) | | |
Director
|
| |
40
|
|
| Gugulethu Dingaan(2) | | |
Director
|
| |
46
|
|
| Bridget Baker(2) | | |
Director
|
| |
61
|
|
| | | |
Salary
($) |
| |
Stock
awards ($) |
| |
Option
awards ($) |
| |
Non-equity
incentive plan compensation ($) |
| |
Change in
pension value and nonqualified deferred compensation earnings |
| |
All other
compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
|
Louisa Mojela (Executive
Chairman) |
| | | | 270,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,312 | | | | | | 277,312 | | |
|
Tejinder Virk (Chief Executive Officer)
|
| | | | 337,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,798 | | | | | | 347,298 | | |
|
Charles Kié* (Lead Independent Director*)
|
| | | | 77,590 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 77,590 | | |
|
Philip Van Den Berg (Non Executive Director)
|
| | | | 25,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,000 | | |
|
Trevor Scott* (Chief Financial Officer)
|
| | | | 231,099 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,260 | | | | | | 236,359 | | |
|
Dr. Aslihan Akkar-Schenkl (President)
|
| | | | 59,508 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,079 | | | | | | 64,587 | | |
| Total | | | | | 1,000,697 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27,440 | | | | | | 1,028,146 | | |
|
Name of Beneficial Owner
|
| |
Percentage of Common Shares
Beneficially Owned(1) |
| |||||||||||||||
| |
Number of
Common Shares Beneficially Owned |
| |
Before
Offering |
| |
After
Offering |
| |||||||||||
| Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | |
|
Louisa Mojela, Executive Chairman and Director
|
| | | | 2,855,602 | | | | | | 11.5% | | | | | | 9.9% | | |
|
Tejinder Virk, Chief Executive Officer and Director
|
| | | | 1,875,602 | | | | | | 7.5% | | | | | | 6.5% | | |
|
Dr. Aslihan Akkar-Schenkl, President
|
| | | | — | | | | | | * | | | | | | * | | |
|
Trevor Scott, Chief Financial Officer
|
| | | | 40,000 | | | | | | * | | | | | | * | | |
|
Philip van den Berg, Director(2)
|
| | | | — | | | | | | * | | | | | | * | | |
|
Charles Kié, Director
|
| | | | 29,200 | | | | | | * | | | | | | * | | |
|
Gila Jones, Director
|
| | | | 20,000 | | | | | | * | | | | | | * | | |
|
Gugulethu Dingaan, Director
|
| | | | 4,000 | | | | | | * | | | | | | * | | |
|
Bridget Baker, Director
|
| | | | — | | | | | | * | | | | | | * | | |
|
All executive officers and directors as a group
|
| | | | 4,824,404 | | | | | | 19.4% | | | | | | 16.7% | | |
|
Name of Beneficial Owner
|
| |
Percentage of Common Shares
Beneficially Owned(1) |
| | |||||||||||||||||
| |
Number of
Common Shares Beneficially Owned |
| |
Before
Offering |
| |
After
Offering |
| | |||||||||||||
| 5% or more Shareholders: | | | | | | | | | | | | | | | | | | | | | | |
|
Halo Collective Inc.(3)(4)
|
| | | | 12,669,022 | | | | | | 50.9% | | | | | | 43.8% | | | | ||
|
1306077 B.C. LTD.(5)
|
| | | | 2,100,000 | | | | | | 8.4% | | | | | | 7.3% | | | | ||
|
Raj Beri(6)
|
| | | | 1,781,822 | | | | | | 7.2% | | | | | | 6.2% | | | | ||
|
Underwriters
|
| |
Number of Shares
|
|
|
Boustead Securities, LLC
|
| |
|
|
|
Total
|
| |
|
|
| | | |
Per Share
|
| |
Total Without
Exercise of Over-Allotment Option |
| |
Total With
Exercise of Over-Allotment Option |
| |||||||||
|
Public offering price
|
| | | $ | 4.00 | | | | | $ | 16,000,000 | | | | | $ | 18,400,000 | | |
|
Underwriting discounts (7%)(1)
|
| | | $ | 0.28 | | | | | $ | 1,200,000 | | | | | $ | 1,380,000 | | |
|
Non-accountable expense allowance (0.5%)
|
| | | $ | 0.02 | | | | | $ | 80,000 | | | | | $ | 92,000 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 3.70 | | | | | $ | 14,800,000 | | | | | $ | 17,020,000 | | |
|
Description
|
| |
Amount
|
| |||
|
U.S. Securities and Exchange Commission registration fee
|
| | | $ | 2,782.39 | | |
|
Financial Industry Regulatory Authority filing fee
|
| | | $ | 3,268.62 | | |
|
Nasdaq Capital Market entry and listing fee
|
| | | $ | 75,000 | | |
|
Accounting and Audit fees and expenses
|
| | | $ | 160,500 | | |
|
Legal fees and expenses
|
| | | $ | 250,000 | | |
|
Printing expenses
|
| | | $ | 15,000 | | |
|
Miscellaneous
|
| | | $ | 50,000 | | |
|
Total
|
| | | $ | 556,551.01 | | |
| | | |
Page
|
| |||
| AKANDA CORP. | | | | | | | |
| Unaudited Condensed Financial Statements: | | | | | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | | |
| CANNAHEALTH LTD. | | | | | | | |
| Unaudited Condensed Financial Statements: | | | | | | | |
| | | | | F-16 | | | |
| | | | | F-17 | | | |
| | | | | F-18 | | | |
| | | | | F-19 | | | |
| | | | | F-20 | | | |
| BOPHELO HOLDINGS LTD | | | | | | | |
| Unaudited Condensed Financial Statements: | | | | | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| BOPHELO BIO SCIENCE AND WELLNESS (PTY) LTD | | | | | | | |
| Unaudited Condensed Financial Statements: | | | | | | | |
| | | | | F-36 | | | |
| | | | | F-37 | | | |
| | | | | F-38 | | | |
| | | | | F-39 | | | |
| | | | | F-40 | | | |
| | | |
Page
|
| |||
| CANMART LTD | | | | | | | |
| Unaudited Condensed Financial Statements: | | | | | | | |
| | | | | F-56 | | | |
| | | | | F-57 | | | |
| | | | | F-58 | | | |
| | | | | F-59 | | | |
| | | | | F-60 | | | |
|
Unaudited Pro Forma Condensed Combined Financial Statements of Akanda Corp. as of September 30, 2021 (Expressed in United States Dollars)
|
| | | | | | |
| | | | | F-70 | | | |
| | | | | F-71 | | | |
| | | | | F-72 | | | |
| | | | | F-73 | | | |
| | | | | F-74 | | | |
| | | | | F-75 | | | |
| Audited Financial Statements of Akanda Corp. (Expressed in United States Dollars) | | | | | | | |
| | | | | F-79 | | | |
| | | | | F-80 | | | |
| | | | | F-81 | | | |
| | | | | F-82 | | | |
| | | | | F-83 | | | |
| | | | | F-84 | | | |
| Audited Financial Statements of Cannahealth Limited (Expressed in United States Dollars) | | | | | | | |
| | | | | F-91 | | | |
| | | | | F-92 | | | |
| | | | | F-93 | | | |
| | | | | F-94 | | | |
| | | | | F-95 | | | |
| | | | | F-96 | | | |
| Audited Financial Statements of Bophelo Holdings Ltd (Expressed in United States Dollars) | | | | | | | |
| | | | | F-102 | | | |
| | | | | F-103 | | | |
| | | | | F-104 | | | |
| | | | | F-105 | | | |
| | | |
Page
|
| |||
| | | | | F-106 | | | |
| | | | | F-107 | | | |
|
Audited Financial Statements of Bophelo Bioscience and Wellness (PTY) Ltd. for the Fiscal Years Ended December 31, 2020 and 2019 (Expressed in United States Dollars)
|
| | | | | | |
| | | | | F-113 | | | |
| | | | | F-114 | | | |
| | | | | F-115 | | | |
| | | | | F-116 | | | |
| | | | | F-117 | | | |
| | | | | F-118 | | | |
|
Audited Financial Statements of Canmart Ltd for the Fiscal Years Ended December 31, 2020 and 2019
(Expressed in United States Dollars) |
| | | | | | |
| | | | | F-138 | | | |
| | | | | F-139 | | | |
| | | | | F-140 | | | |
| | | | | F-141 | | | |
| | | | | F-142 | | | |
| | | | | F-143 | | | |
| | | |
Page
|
| |||
| AKANDA CORP. | | | | | | | |
| Unaudited Condensed Financial Statements: | | | | | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | | |
| | | |
Note
|
| |
September 30,
2021 (Unaudited) |
| |
August 31,
2021 |
| |||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | | | | | | | |
|
Cash, held in trust
|
| | | | | | | | | $ | 250,001 | | | | | | 250,001 | | |
|
Total Current Assets
|
| | | | | | | | | $ | 250,001 | | | | | | 250,001 | | |
|
Total Assets
|
| | | | | | | | | $ | 250,001 | | | | | | 250,001 | | |
| LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | |
| Current Liabilities | | | | | | | | | | | | | | | | | | | |
|
Accounts payable
|
| | | | | | | | | $ | 92,055 | | | | | | 27,635 | | |
|
Loan from shareholder
|
| | | | | | | | | | 4,226 | | | | | | 4,263 | | |
|
Total Current Liabilities
|
| | | | | | | | | $ | 96,281 | | | | | | 31,898 | | |
|
Total Liabilities
|
| | | | | | | | | $ | 96,281 | | | | | | 31,898 | | |
| Shareholders’ Equity | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | | 5 | | | | | $ | 250,001 | | | | | | 250,001 | | |
|
Accumulated deficit
|
| | | | | | | | | | (96,179) | | | | | | (31,898) | | |
|
Accumulated other comprehensive loss
|
| | | | | | | | | | (102) | | | | | | — | | |
|
Total Shareholders’ Equity
|
| | | | | | | | | $ | 153,720 | | | | | | 218,103 | | |
|
Total Liabilities and Shareholders’ Equity
|
| | | | | | | | | $ | 250,001 | | | | | | 250,001 | | |
| | | |
July 16, 2021 (Inception)
to September 30, 2021 |
| |||
| Operating expenses: | | | | | | | |
|
Accounting and audit fees
|
| | | $ | 16,822 | | |
|
Consultant fees
|
| | | | 32,904 | | |
|
Directors’ remuneration
|
| | | | 12,275 | | |
|
Legal fees
|
| | | | 39,474 | | |
|
Total operating expenses
|
| | | | 101,475 | | |
| Other income: | | | | | | | |
|
Foreign exchange gains
|
| | | $ | 5,296 | | |
|
Total other income
|
| | | | 5,296 | | |
|
Net loss
|
| | | | (96,179) | | |
|
Other comprehensive loss
|
| | | | (102) | | |
|
Net and comprehensive loss
|
| | | $ | (96,281) | | |
| | | |
Note
|
| |
Share
Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
Shareholders’ Equity |
| |||||||||||||||
|
Inception, July 16, 2021
|
| | | | | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
|
Share issuance
|
| | | | 5 | | | | | | 250,001 | | | | | | — | | | | | | — | | | | | | 250,001 | | |
|
Net loss
|
| | | | | | | | | | — | | | | | | (31,898) | | | | | | — | | | | | | (31,898) | | |
|
Balance, August 31, 2021
|
| | | | | | | | | $ | 250,001 | | | | | $ | (31,898) | | | | | | — | | | | | $ | 218,103 | | |
|
Net loss
|
| | | | | | | | | | — | | | | | | (64,281) | | | | | | (102) | | | | | | (64,383) | | |
|
Balance, September 30, 2021
|
| | | | | | | | | $ | 250,001 | | | | | $ | (96,179) | | | | | | (102) | | | | | $ | 153,720 | | |
| | | |
Note
|
| |
July 16, 2021
(Inception) to September 30, 2021 |
| |||
| Cash flows from Operating Activities | | | | | | | | | | |
|
Net loss
|
| | | | | | $ | (96,179) | | |
|
Foreign exchange movements through profit and loss
|
| | | | | | | (5,296) | | |
|
Increase in accounts payable
|
| | | | | | | 92,055 | | |
|
Cash used in operating activities
|
| | | | | | $ | (9,420) | | |
| Cash flows from Financing Activities | | | | | | | | | | |
|
Proceeds from share issuances
|
| | | | | | $ | 250,001 | | |
|
Loan received from shareholder
|
| | | | | | | 4,226 | | |
|
Cash flows provided by financing activities
|
| | | | | | $ | 254,227 | | |
|
Effect of foreign exchange translation
|
| | | | | | | 5,194 | | |
|
Change in cash during the period
|
| | | | | | $ | 250,001 | | |
|
Cash at beginning of period
|
| | | | | | | — | | |
|
Cash at end of period
|
| | | | | | $ | 250,001 | | |
| | | |
Number of
common shares |
| |
Share capital
2021 |
| ||||||
|
Inception at July 16, 2021
|
| | | | — | | | | | | — | | |
|
Shares issued to founders
|
| | | | 5,626,806 | | | | | | 1 | | |
|
Shares issued- August 26, 2021
|
| | | | 468,900 | | | | | | 250,000 | | |
|
Issued and outstanding at September 30, 2021
|
| | | | 6,095,706 | | | | | $ | 250,001 | | |
| | | |
Page
|
| |||
| CANNAHEALTH LTD. | | | | | | | |
| Unaudited Condensed Financial Statements: | | | | | | | |
| | | | | F-16 | | | |
| | | | | F-17 | | | |
| | | | | F-18 | | | |
| | | | | F-19 | | | |
| | | | | F-20 | | | |
| | | |
Note
|
| |
September 30, 2021
(Unaudited) |
| |
December 31, 2020
|
| |||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | |
|
Current assets
|
| | | | | | | | | | — | | | | | | | | |
|
Cash, held in trust
|
| | | | | | | | | $ | 1,396 | | | | | | 1,477 | | |
|
Total Assets
|
| | | | | | | | | $ | 1,396 | | | | | | 1,477 | | |
| LIABILITIES AND SHAREHOLDER’S EQUITY | | | | | | | | | | | | | | | | | | | |
|
Shareholder’s Equity
|
| | | | | | | | | | — | | | | | | | | |
|
Share capital
|
| | | | 5 | | | | | $ | 1,477 | | | | | | 1,477 | | |
|
Accumulated deficit
|
| | | | | | | | | | — | | | | | | | | |
|
Accumulated comprehensive loss
|
| | | | | | | | | | (81) | | | | | | | | |
|
Total Shareholder’s Equity
|
| | | | | | | | | | 1,396 | | | | | | 1,477 | | |
|
Total Liabilities and Shareholder’s Equity
|
| | | | | | | | | $ | 1,396 | | | | | | 1,477 | | |
| | | |
January 1, 2021 to
September 30, 2021 |
| |
July 1, 2020
(Inception) to September 30, 2020 |
| ||||||
|
Net sales
|
| | | $ | — | | | | | | — | | |
| Other comprehensive income: | | | | | | | | | | | | | |
|
Foreign exchange loss
|
| | | | (81) | | | | | | — | | |
|
Net and comprehensive loss
|
| | | $ | (81) | | | | | | — | | |
| | | |
Note
|
| |
Share
Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Comprehensive Loss |
| |
Total
Shareholder’s Equity |
| |||||||||||||||
| Inception, July 1, 2020 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share issuance at inception
|
| | | | 5 | | | | | $ | 1,477 | | | | | $ | — | | | | | $ | — | | | | | | 1,477 | | |
|
Balance, September 30 , 2020
|
| | | | | | | | | $ | 1,477 | | | | | $ | — | | | | | $ | — | | | | | | 1,477 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Balance, January 1, 2021
|
| | | | | | | | | $ | 1,477 | | | | | $ | — | | | | | $ | — | | | | | | 1,477 | | |
|
Effect of foreign exchange translation
|
| | | | 5 | | | | | $ | — | | | | | | — | | | | | | (81) | | | | | | (81) | | |
|
Balance, September 30, 2021
|
| | | | | | | | | $ | 1,477 | | | | | $ | — | | | | | $ | (81) | | | | | | 1,396 | | |
| | | |
January 1, 2021 to
September 30, 2021 |
| |
July 1, 2020
(Inception) to September 30, 2020 |
| ||||||
|
Cash Flows from Operating Activities
|
| | | $ | — | | | | | | — | | |
|
Cash Flows from Financing Activities
|
| | | $ | — | | | | | | — | | |
|
Proceeds from share issue
|
| | | $ | — | | | | | | 1,477 | | |
|
Cash flows provided by financing activities
|
| | | $ | — | | | | | | 1,477 | | |
|
Net change in cash
|
| | | $ | — | | | | | | — | | |
|
Cash at beginning of period
|
| | | $ | 1,477 | | | | | | — | | |
|
Foreign currency translation movement
|
| | | $ | (81) | | | | | | — | | |
|
Cash at end of period
|
| | | $ | 1,396 | | | | | | 1,477 | | |
| | | |
Number of
ordinary shares |
| |
Share capital
2021 |
| ||||||
| Inception at July 1, 2020 | | | | | | | | | | | | | |
|
Share issuance at inception
|
| | | | 1,200 | | | | | $ | 1,477 | | |
|
Issued and outstanding at September 30, 2020
|
| | | | | | | | | | 1,477 | | |
|
Issued and outstanding at January 1, 2021
|
| | | | | | | | | | 1,477 | | |
|
Issued and outstanding at September 30, 2021
|
| | | | | | | | | | 1,477 | | |
| | | |
Page
|
| |||
| BOPHELO HOLDINGS LTD | | | | | | | |
| Unaudited Condensed Financial Statements: | | | | | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | |
Note
|
| |
September 30, 2021
(Unaudited) |
| |
August 31, 2021
|
| |||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | | | | | | | $ | 135 | | | | | | 138 | | |
|
Total assets
|
| | | | | | | | | $ | 135 | | | | | | 138 | | |
| LIABILITIES AND SHAREHOLDER’S EQUITY | | | | | | | | | | | | | | | | | | | |
| Shareholder’s Equity | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | | 5 | | | | | $ | 138 | | | | | | 138 | | |
|
Accumulated other comprehensive loss
|
| | | | | | | | | | (3) | | | | | | — | | |
|
Total Shareholder’s Equity
|
| | | | | | | | | $ | 135 | | | | | | 138 | | |
|
Total Liabilities and Shareholder’s Equity
|
| | | | | | | | | $ | 135 | | | | | | 138 | | |
| | | |
August 4, 2021
(Inception) to September 30, 2021 |
| |||
|
Net sales
|
| | | $ | — | | |
|
Foreign exchange translation through other comprehensive loss
|
| | | | (3) | | |
|
Net and Comprehensive loss
|
| | | $ | (3) | | |
| | | |
Note
|
| |
Share
Capital |
| |
Accumulated
Deficit |
| |
Accumulated other
comprehensive loss |
| |
Total
Shareholder’s Equity |
| | | |||||||||||||||||||
|
Inception, August 4, 2021
|
| | | | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | — | | | | | ||||
|
Share issuance at inception
|
| | | | 5 | | | | | | 138 | | | | | | — | | | | | | — | | | | | | 138 | | | | | ||||
|
Balance, August 31, 2021
|
| | | | | | | | | $ | 138 | | | | | $ | — | | | | | $ | — | | | | | | 138 | | | | | ||||
|
Effect of foreign exchange
|
| | | | 5 | | | | | | | | | | | | — | | | | | | (3) | | | | | | — | | | | | | | | |
|
Balance, September 30, 2021
|
| | | | | | | | | $ | 138 | | | | | $ | — | | | | | $ | (3) | | | | | | 135 | | | | | ||||
| | | |
August 4, 2021
(Inception) to September 30, 2021 |
| |||
|
Cash Flows from Operating Activities
|
| | | $ | | | |
|
Cash flows from Financing Activities
|
| | | | — | | |
|
Proceeds from share issue
|
| | | | 138 | | |
|
Cash flows provided by financing activities
|
| | | | 138 | | |
|
Effect of foreign exchange
|
| | | | (3) | | |
|
Net change in cash
|
| | | | 135 | | |
|
Cash at beginning of period
|
| | | | — | | |
|
Cash at end of period
|
| | | $ | 135 | | |
| | | |
Number of
ordinary shares |
| |
Share capital
2021 |
| ||||||
| Inception at August 4, 2021 | | | | | | | | | | | | | |
|
Share issuance at inception
|
| | | | 100 | | | | | $ | 138 | | |
|
Issued and outstanding at August 31, 2021
|
| | | | 100 | | | | | $ | 138 | | |
|
Less: Effect of foreign exchange
|
| | | | | | | | | | (3) | | |
|
Issued and outstanding at September 30, 2021
|
| | | | 100 | | | | | $ | 135 | | |
| | | |
Page
|
| |||
| BOPHELO BIO SCIENCE AND WELLNESS (PTY) LTD | | | | | | | |
| Unaudited Condensed Financial Statements: | | | | | | | |
| | | | | F-36 | | | |
| | | | | F-37 | | | |
| | | | | F-38 | | | |
| | | | | F-39 | | | |
| | | | | F-40 | | | |
| | | |
Note
|
| |
$
|
| |
September 30,
2021 (Unaudited) |
| |
December 31,
2020 |
| |||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | | | | | | | | | | | 480,444 | | | | | | 10,120 | | |
|
Prepayments
|
| | | | 8 | | | | | | | | | 108,659 | | | | | | 113,485 | | |
|
Shareholders’ loan
|
| | | | | | | | | | | | | 6 | | | | | | 7 | | |
|
Total Current Assets
|
| | | | | | | | | | | | | 589,109 | | | | | | 123,612 | | |
| Non-Current Assets | | | | | | | | | | | | | | | | | | | | | | |
|
Property, plant and equipment
|
| | | | 5 | | | | | | | | | 1,515,188 | | | | | | 742,887 | | |
|
Capital work in progress
|
| | | | 9 | | | | | | | | | 487,875 | | | | | | 883,145 | | |
|
Right-of-use asset
|
| | | | 7 | | | | | | | | | 2,035,074 | | | | | | 2,199,779 | | |
|
Intangible assets
|
| | | | 6 | | | | | | | | | 264,188 | | | | | | 304,260 | | |
|
Total Non-Current Assets
|
| | | | | | | | | | | | | 4,302,325 | | | | | | 4,130,071 | | |
|
Total Assets
|
| | | | | | | | | | | | | 4,891,434 | | | | | | 4,253,683 | | |
| LIABILITIES AND SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | | | | | | | | | | |
| Current Liabilities | | | | | | | | | | | | | | | | | | | | | | |
|
Trade and other payables
|
| | | | 12 | | | | | | | | | 245,600 | | | | | | 182,878 | | |
|
Loans and borrowings
|
| | | | 10 | | | | | | | | | 10,603,444 | | | | | | 2,263,605 | | |
|
Lease liability
|
| | | | 11 | | | | | | | | | 45,662 | | | | | | 283,976 | | |
|
Total Current Liabilities
|
| | | | | | | | | | | | | 10,894,706 | | | | | | 2,730,459 | | |
| Non-Current Liabilities | | | | | | | | | | | | | | | | | | | | | | |
|
Lease liability
|
| | | | 11 | | | | | | | | | 2,432,073 | | | | | | 2,598,176 | | |
|
Loans and borrowings
|
| | | | 10 | | | | | | | | | — | | | | | | 3,977,108 | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | 2,432,073 | | | | | | 6,575,284 | | |
|
Total Liabilities
|
| | | | | | | | | | | | | 13,326,779 | | | | | | 9,305,743 | | |
| Shareholders’ Deficit | | | | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | | 13 | | | | | | | | | 156 | | | | | | 156 | | |
|
Reserves
|
| | | | 13 | | | | | | | | | 7 | | | | | | 7 | | |
|
Accumulated deficit
|
| | | | | | | | | | | | | (8,626,701) | | | | | | (5,160,401) | | |
|
Accumulated other comprehensive income
|
| | | | | | | | | | | | | 191,193 | | | | | | 108,177 | | |
|
Total Shareholders’ Deficit
|
| | | | | | | | | | | | | (8,435,345) | | | | | | (5,052,061) | | |
|
Total Liabilities and Shareholders’ Deficit
|
| | | | | | | | | | | | | 4,891,434 | | | | | | 4,253,683 | | |
| | | |
$
|
| |
2021
(Unaudited) |
| |
2020
(Unaudited) |
| ||||||
|
Sales
|
| | | | | | | — | | | | | | — | | |
|
Cost of sales (excluding amortization and depreciation)
|
| | | | | | | — | | | | | | — | | |
| | | | | | | | | — | | | | | | — | | |
| Operating Expenses: | | | | | | | | | | | | | | | | |
|
Amortization and depreciation
|
| | | | | | | 231,427 | | | | | | 173,971 | | |
|
Consulting and professional fees
|
| | | | | | | 504,866 | | | | | | 454,721 | | |
|
General & Administration expenses
|
| | | | | | | 1,317,292 | | | | | | 163,654 | | |
|
Office expenses
|
| | | | | | | 33,216 | | | | | | 14,171 | | |
|
Personnel expenses
|
| | | | | | | 955,032 | | | | | | 223,345 | | |
|
Short term accommodation expense
|
| | | | | | | — | | | | | | 31,912 | | |
|
Travel expenses
|
| | | | | | | 57,063 | | | | | | 4,789 | | |
|
Total Operating expenses
|
| | | | | | | (3,098,896) | | | | | | (1,066,563) | | |
|
Loss from operations
|
| | | | | | | (3,098,896) | | | | | | (1,066,563) | | |
| Other Income / (Expense): | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | | | | 25,782 | | | | | | 9,529 | | |
|
Interest expenses
|
| | | | | | | (393,186) | | | | | | (487,069) | | |
|
Total Other Income / Expense
|
| | | | | | | (367,404) | | | | | | (477,540) | | |
|
Loss before tax
|
| | | | | | | (3,466,300) | | | | | | (1,544,103) | | |
|
Income tax expense
|
| | | | | | | — | | | | | | — | | |
|
Net loss for the year
|
| | | | | | | (3,466,300) | | | | | | (1,544,103) | | |
| Other comprehensive income: | | | | | | | | | | | | | | | | |
|
Foreign currency translation
|
| | | | | | | 83,016 | | | | | | 604,902 | | |
|
Total comprehensive loss for the year
|
| | | | | | | (3,383,284) | | | | | | (939,201) | | |
|
Basic and diluted loss per ordinary share
|
| | | | | | | (16) | | | | | | (6.95) | | |
|
Weighted average number of ordinary shares outstanding
|
| | | | | | | 222,212 | | | | | | 222,212 | | |
| | | |
$
|
| |
Number of
Shares |
| |
Share
Capital |
| |
Reserves
|
| |
Accumulated
Deficit |
| |
Accumulated other
comprehensive income |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||
|
Balance, January 1, 2020
|
| | | | | | | 222,212 | | | | | | 156 | | | | | | 7 | | | | | | (2,862,091) | | | | | | (42,565) | | | | | | (2,904,493) | | |
|
Effect of foreign exchange translation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 604,902 | | | | | | 604,902 | | |
|
Net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | (1,544,103) | | | | | | | | | | | | (1,544,103) | | |
|
Balance, September 30, 2020
|
| | | | | | | 222,212 | | | | | | 156 | | | | | | 7 | | | | | | (4,406,194) | | | | | | 562,337 | | | | | | (3,843,694) | | |
|
Balance, January 1, 2021
|
| | | | | | | 222,212 | | | | | | 156 | | | | | | 7 | | | | | | (5,160,401) | | | | | | 108,177 | | | | | | (5,052,061) | | |
|
Effect of foreign exchange translation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 83,016 | | | | | | 83,016 | | |
|
Net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | | (3,466,300) | | | | | | | | | | | | (3,466,300) | | |
|
Balance September 30, 2021
|
| | | | | | | 222,212 | | | | | | 156 | | | | | | 7 | | | | | | (8,626,701) | | | | | | 191,193 | | | | | | (8,435,345) | | |
| | | |
$
|
| |
2021
(Unaudited) |
| |
2020
(Unaudited) |
| ||||||
| Cash Flows from Operating Activities | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | | | | | (3,466,300) | | | | | | (1,544,103) | | |
| Non-cash items included in net income: | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | | | | 231,427 | | | | | | 173,971 | | |
|
Interest expenses
|
| | | | | | | 393,186 | | | | | | 487,069 | | |
|
Write off of property, plant and equipment
|
| | | | | | | — | | | | | | — | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | |
|
Prepayments
|
| | | | | | | 4,826 | | | | | | (98,457) | | |
|
Trade and other payables
|
| | | | | | | 62,723 | | | | | | 291,149 | | |
|
Net cash used in operating activities
|
| | | | | | | (2,774,139) | | | | | | (690,371) | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | | | | |
|
Additions to capital WIP
|
| | | | | | | — | | | | | | (146,866) | | |
|
Additions to property, plant and equipment
|
| | | | | | | (554,858) | | | | | | (241,208) | | |
|
Proceeds from advances received
|
| | | | | | | — | | | | | | 6,916 | | |
|
Net cash used in investing activities
|
| | | | | | | (554,858) | | | | | | (381,159) | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | | | | |
|
Repayment of lease liability
|
| | | | | | | (404,417) | | | | | | — | | |
|
Loans received
|
| | | | | | | 4,474,495 | | | | | | 239,864 | | |
|
Net cash provided by financing activities:
|
| | | | | | | 4,070,078 | | | | | | 239,864 | | |
|
Net change in cash
|
| | | | | | | 741,081 | | | | | | (831,665) | | |
|
Effects of currency translation on cash
|
| | | | | | | (270,758) | | | | | | 82,597 | | |
|
Cash at beginning of period
|
| | | | | | | 10,120 | | | | | | 818,447 | | |
|
Cash at end of period
|
| | | | | | | 480,443 | | | | | | 69,379 | | |
|
Supplemental cash flow disclosure
|
| | | | | | | | | | | | | | | |
|
Interest paid
|
| | | | | | $ | — | | | | | $ | — | | |
|
Tax paid
|
| | | | | | $ | — | | | | | $ | — | | |
| | Plant and equipment | | | 10 years | |
| | Leasehold improvements | | | 20 years | |
| | Motor vehicles | | | 4 years | |
| | Computers | | | 3 years | |
| | Furniture and fixtures | | | 6 years | |
| | | |
$
|
| |
Plant and
equipment |
| |
Leasehold
improvement |
| |
Motor
vehicles |
| |
Computers
|
| |
Furniture
and Fixtures |
| |
Total
|
| ||||||||||||||||||
|
Cost at January 1, 2020
|
| |
|
| | | | 449,044 | | | | | | 304,770 | | | | | | 38,427 | | | | | | — | | | | | | — | | | | | | 792,241 | | |
|
Additions
|
| | | | | | | 172,369 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 172,369 | | |
|
Write-offs
|
| | | | | | | (23,748) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,748) | | |
|
Foreign exchange movements
|
| | | | | | | (11,304) | | | | | | (11,333) | | | | | | (1,429) | | | | | | — | | | | | | — | | | | | | (24,066) | | |
|
Cost at December 31, 2020
|
| | | | | | | 586,361 | | | | | | 293,437 | | | | | | 36,998 | | | | | | — | | | | | | — | | | | | | 916,796 | | |
|
Additions
|
| | | | | | | 32,418 | | | | | | 822,928 | | | | | | 87,044 | | | | | | 4,213 | | | | | | 4,437 | | | | | | 879,954 | | |
|
Cost at September 30, 2021
|
| | | | | | | 618,779 | | | | | | 1,116,365 | | | | | | 50,046 | | | | | | 4,213 | | | | | | 4,437 | | | | | | 1,793,750 | | |
|
Accumulated Depreciation at January 1, 2020
|
| | | | | | | (67,113) | | | | | | (22,489) | | | | | | (4,803) | | | | | | — | | | | | | — | | | | | | (94,405) | | |
| | | |
$
|
| |
Plant and
equipment |
| |
Leasehold
improvement |
| |
Motor
vehicles |
| |
Computers
|
| |
Furniture
and Fixtures |
| |
Total
|
| ||||||||||||||||||
|
Depreciation
|
| | | | | | | (60,212) | | | | | | (14,950) | | | | | | (9,425) | | | | | | — | | | | | | — | | | | | | (84,587) | | |
|
Foreign exchange movements
|
| | | | | | | 3,615 | | | | | | 1,114 | | | | | | 354 | | | | | | — | | | | | | — | | | | | | 5,083 | | |
|
Accumulated Depreciation at December 31, 2020
|
| | | | | | | (123,710) | | | | | | (36,325) | | | | | | (13,874) | | | | | | — | | | | | | — | | | | | | (173,909) | | |
|
Depreciation
|
| | | | | | | (48,297) | | | | | | (55,434) | | | | | | (8,335) | | | | | | (412) | | | | | | (287) | | | | | | (112,765) | | |
|
Foreign exchange movements
|
| | | | | | | 5,208 | | | | | | 9,257 | | | | | | 636 | | | | | | 7 | | | | | | 5 | | | | | | 15,113 | | |
|
Accumulated Depreciation at September 30, 2021
|
| | | | | | | (166,799) | | | | | | (82,502) | | | | | | (21,573) | | | | | | (405) | | | | | | (282) | | | | | | (278,562) | | |
|
Carrying value at January 1, 2020
|
| | | | | | | 381,931 | | | | | | 282,281 | | | | | | 33,624 | | | | | | — | | | | | | — | | | | | | 697,836 | | |
|
Additions
|
| | | | | | | 172,369 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 172,369 | | |
|
Disposals
|
| | | | | | | (23,748) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (23,748) | | |
|
Depreciation
|
| | | | | | | (60,212) | | | | | | (14,950) | | | | | | (9,425) | | | | | | — | | | | | | — | | | | | | (84,587) | | |
|
Foreign exchange movements
|
| | | | | | | (7,689) | | | | | | (10,219) | | | | | | (1,075) | | | | | | — | | | | | | — | | | | | | (18,983) | | |
|
Carrying value at December 31, 2020
|
| | | | | | | 462,651 | | | | | | 257,112 | | | | | | 23,124 | | | | | | — | | | | | | — | | | | | | 742,887 | | |
|
Additions
|
| | | | | | | 32,418 | | | | | | 822,928 | | | | | | 87,044 | | | | | | 4,213 | | | | | | 4,437 | | | | | | 879,954 | | |
| Disposals | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Depreciation
|
| | | | | | | (48,297) | | | | | | (55,434) | | | | | | (8,335) | | | | | | (412) | | | | | | (287) | | | | | | (112,765) | | |
|
Foreign exchange movements
|
| | | | | | | 5,208 | | | | | | 9,257 | | | | | | 636 | | | | | | 7 | | | | | | 5 | | | | | | 15,113 | | |
|
Carrying value at September 30, 2021
|
| | | | | | | 451,981 | | | | | | 1,026,862 | | | | | | 28,473 | | | | | | 3,808 | | | | | | 4,064 | | | | | | 1,515,188 | | |
| | ||||||||||||||||||||||||||||||||||||||||
| | | |
$
|
| |
Licenses
|
| |
Total
|
| ||||||
|
Cost at January 1, 2020
|
| | | | | | | 421,348 | | | | | | 421,348 | | |
|
Foreign exchange movements
|
| | | | | | | (15,668) | | | | | | (15,668) | | |
|
Cost at December 31, 2020
|
| | | | | | | 405,680 | | | | | | 405,680 | | |
|
Foreign exchange movements
|
| | | | | | | (14,291) | | | | | | (14,291) | | |
|
Cost at September 30, 2021
|
| | | | | | | 391,389 | | | | | | 391,389 | | |
|
Accumulated amortization at January 1, 2020
|
| | | | | | | (63,202) | | | | | | (63,202) | | |
|
Amortization
|
| | | | | | | (41,337) | | | | | | (41,337) | | |
|
Foreign exchange translation
|
| | | | | | | 3,119 | | | | | | 3,119 | | |
|
Accumulated amortization at December 31, 2020
|
| | | | | | | (101,420) | | | | | | (101,420) | | |
|
Accumulated amortization at December 31, 2020
|
| | | | | | | (101,420) | | | | | | (101,420) | | |
|
Amortization
|
| | | | | | | (29,880) | | | | | | (29,880) | | |
|
Foreign exchange translation
|
| | | | | | | 4,908 | | | | | | 4,908 | | |
|
Accumulated amortization at December 31, 2020
|
| | | | | | | (127,202) | | | | | | (127,202) | | |
|
Carrying value at January 1, 2020
|
| | | | | | | 358,146 | | | | | | 358,146 | | |
|
Amortization
|
| | | | | | | (41,337) | | | | | | (41,337) | | |
| | | |
$
|
| |
Licenses
|
| |
Total
|
| ||||||
|
Foreign exchange translation
|
| | | | | | | (12,549) | | | | | | (12,549) | | |
|
Carrying value at December 31, 2020
|
| | | | | | | 304,260 | | | | | | 304,260 | | |
|
Amortization
|
| | | | | | | (29,880) | | | | | | (29,880) | | |
|
Foreign exchange translation
|
| | | | | | | (9,383) | | | | | | (9,383) | | |
|
Carrying value at September 30, 2021
|
| | | | | | | 264,188 | | | | | | 264,188 | | |
| | ||||||||||||||||
| | | |
$
|
| |
Land Lease
|
| |
Total
|
| |||||||||
| Cost: | | | | | | | | | | | | | | | | | | | |
|
Balance as at January 1, 2020
|
| | | | | | | | | | 2,503,827 | | | | | | 2,503,827 | | |
|
Additions during the year
|
| | | | | | | | | | — | | | | | | — | | |
|
Balance as at December 31, 2020
|
| | | | | | | | | | 2,503,827 | | | | | | 2,503,827 | | |
|
Additions during the year
|
| | | | | | | | | | — | | | | | | — | | |
|
foreign exchange movement
|
| | | | (178,028) | | | | | | (178,028) | | | | |||||
|
Balance as at September 30, 2021
|
| | | | | | | | | | 2,325,799 | | | | | | 2,503,827 | | |
| Accumulated Depreciation: | | | | | | | | | | | | | | | | | | | |
|
Balance as at January 1, 2020
|
| | | | | | | | | | 93,893 | | | | | | 93,893 | | |
|
Charge for the year
|
| | | | | | | | | | 122,820 | | | | | | 122,820 | | |
|
Effects of Currency Translation
|
| | | | | | | | | | 87,335 | | | | | | 87,335 | | |
|
Balance as at December 31, 2020
|
| | | | | | | | | | 304,048 | | | | | | 304,048 | | |
|
Charge for the year
|
| | | | | | | | | | 88,781 | | | | | | 88,781 | | |
|
Effects of Currency Translation
|
| | | | | | | | | | (102,044) | | | | | | (102,044) | | |
|
Balance as at September 30, 2021
|
| | | | | | | | | | (290,725) | | | | | | (290,725) | | |
| Net Book Value: | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2020
|
| | | | | | | | | | 2,199,779 | | | | | | 2,199,779 | | |
|
At September 31, 2021
|
| | | | | | | | | | 2,035,074 | | | | | | 2,035,074 | | |
| | | |
$
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Prepaid expenses
|
| | | | | | | 108,659 | | | | | | 113,485 | | |
| | | | | | | | | 108,659 | | | | | | 113,485 | | |
| | | |
$
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Capital work in progress
|
| | | | | | | 487,875 | | | | | | 883,145 | | |
| | | | | | | | | 487,875 | | | | | | 883,145 | | |
| | | |
$
|
| |
Louisa
Mojela |
| |
Granny
Seape |
| |
1942
Capital |
| |
Seedy
Lette |
| |
GMG/
Middleton |
| |
Halo
Collective Inc. |
| |
Total
|
| |||||||||||||||||||||
|
Value at January 1, 2020
|
| | | | | | | 2,191,396 | | | | | | 300,477 | | | | | | 1,285,146 | | | | | | 240,251 | | | | | | 1,049,322 | | | | | | (6,916) | | | | | | 5,059,674 | | |
|
Loans issued
|
| | | | | | | 438,420 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 731,375 | | | | | | 1,169,796 | | |
|
Loans carried off
|
| | | | | | | (1,147,260) | | | | | | (307,337) | | | | | | (1,314,361) | | | | | | (245,712) | | | | | | (1,030,158) | | | | | | 4,044,828 | | | | | | — | | |
|
Loans repaid
|
| | | | | | | (137,788) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (137,788) | | |
|
Interest on loans
|
| | | | | | | 278,901 | | | | | | 12,656 | | | | | | 54,190 | | | | | | 10,130 | | | | | | 753 | | | | | | — | | | | | | 356,631 | | |
|
Foreign exchange movements
|
| | | | | | | (71,182) | | | | | | (5,796) | | | | | | (24,974) | | | | | | (4,669) | | | | | | (19,917) | | | | | | (81,061) | | | | | | (207,598) | | |
|
Value at December 31, 2020
|
| | | | | | | 1,552,487 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,688,226 | | | | | | 6,240,714 | | |
|
Current portion
|
| | | | | | | 1,552,487 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 711,118 | | | | | | 2,263,605 | | |
|
Non-current portion
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,977,108 | | | | | | 3,977,108 | | |
|
Value at December 31,
2020 |
| | | | | | | 1,552,487 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,688,226 | | | | | | 6,240,714 | | |
|
Loans issued
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,474,495 | | | | | | 4,474,495 | | |
|
Loans carried off
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Loans repaid
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Interest on loans
|
| | | | | | | 190,220 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 190,221 | | |
|
Foreign exchange movements
|
| | | | | | | (1,690) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (300,296) | | | | | | (301,986) | | |
|
Value at September 30, 2021
|
| | | | | | | 1,741,017 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,862,425 | | | | | | 10,603,444 | | |
|
Current portion
|
| | | | | | | 1,741,017 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,862,425 | | | | | | 10,603,444 | | |
|
Non-current portion
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Value at September 30, 2021
|
| | | | | | | 1,741,017 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 8,862,425 | | | | | | 10,603,444 | | |
| | | |
$
|
| |
Land
Lease |
| |
Total
|
| ||||||
|
Balance as at January 1, 2020
|
| | | | | | | 2,408,074 | | | | | | 2,408,074 | | |
|
Interest Expense
|
| | | | | | | 284,950 | | | | | | 284,950 | | |
|
Lease payments during the year
|
| | | | | | | — | | | | | | — | | |
| | | |
$
|
| |
Land
Lease |
| |
Total
|
| ||||||
|
Effects of Currency Translation
|
| | | | | | | (105,816) | | | | | | (105,816) | | |
| | | | | | | | | 2,882,152 | | | | | | 2,882,152 | | |
|
Less: current portion
|
| | | | | | | (283,976) | | | | | | (283,976) | | |
|
As at December 31, 2020
|
| | | | | | | 2,598,176 | | | | | | 2,598,176 | | |
|
Interest Expense
|
| | | | | | | 202,965 | | | | | | 202,965 | | |
|
Lease payments during the year
|
| | | | | | | (511,686) | | | | | | (511,686) | | |
|
Effects of Currency Translation
|
| | | | | | | (95,426) | | | | | | (95,426) | | |
| | | | | | | | | 2,477,735 | | | | | | 2,477,735 | | |
|
Less: current portion
|
| | | | | | | (45,662) | | | | | | (46,517) | | |
|
As at September 30, 2021
|
| | | | | | | 2,432,073 | | | | | | 2,432,073 | | |
| | ||||||||||||||||
| | | |
$
|
| |
September 31,
2021 |
| |||
|
Amounts payable within 1 year
|
| | | | | | | 45,662 | | |
|
Amounts payable between 1 and 5 years
|
| | | | | | | 1,369,863 | | |
|
Amounts payable after 5 years
|
| | | | | | | 3,150,685 | | |
|
Total payments
|
| | | | | | | 4,566,210 | | |
|
Interest on lease agreement
|
| | | | | | | 2,088,475 | | |
| | | | | | | | | 2,432,073 | | |
| | | |
$
|
| |
September 31,
2021 |
| |
December 31,
2020 |
| ||||||
|
Trade payables
|
| | | | | | | 99,158 | | | | | | 107,839 | | |
|
Directors’ remuneration payable
|
| | | | | | | 75,693 | | | | | | 48,584 | | |
|
Consulting fees payable
|
| | | | | | | 61,561 | | | | | | — | | |
|
LRA Duties
|
| | | | | | | 13 | | | | | | — | | |
|
Accrued payroll taxes
|
| | | | | | | 9,175 | | | | | | 26,455 | | |
| | | | | | | | | 245,600 | | | | | | 182,878 | | |
| | | |
$
|
| |
Number of
shares |
| |
Par value
|
| |
Share
capital |
| |
Reserves
|
| |
Total
|
| |||||||||||||||
|
Balance at December 31, 2020
|
| | | | | | | 222,212 | | | | | | 0.0007 | | | | | | 156 | | | | | | 7 | | | | | | 163 | | |
|
Issued and outstanding as at September 30 2021
|
| | | | | | | 222,212 | | | | | | 0.0007 | | | | | | 156 | | | | | | 7 | | | | | | 163 | | |
| | | |
$
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
|
Net loss for the year
|
| | | | | | | (3,466,300) | | | | | | (2,298,310) | | |
|
Statutory income tax rate
|
| | | | | | | 25% | | | | | | 25% | | |
|
Expected tax recovery at statutory income tax rates
|
| | | | | | | (866,575) | | | | | | (574,578) | | |
|
Change in deferred tax assets not recognized
|
| | | | | | | 866,575 | | | | | | 574,578) | | |
| | | | | | | | | — | | | | | | —) | | |
| | | |
$
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| ||||||
| Deferred tax assets | | | | | | | | | | | | | | | | |
|
Net operating loss carried forward
|
| | | | | | | 8,626,701 | | | | | | 5,160,401) | | |
|
Deferred tax assets not recognized
|
| | | | | | | (8,626,701) | | | | | | (5,160,401) | | |
|
Net deferred tax assets
|
| | | | | | | — | | | | | | —) | | |
| | | |
Page
|
| |||
| CANMART LTD | | | | | | | |
| Unaudited Condensed Financial Statements: | | | | | | | |
| | | | | F-56 | | | |
| | | | | F-57 | | | |
| | | | | F-58 | | | |
| | | | | F-59 | | | |
| | | | | F-60 | | | |
|
Presented in US Dollars
|
| |
Note
|
| |
$
|
| |
September 30,
2021 (Unaudited) |
| |
December 31,
2020 |
| |||||||||
|
ASSETS
|
| | | | | | | |
|
| | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | | | | | | | | | | | 227,856 | | | | | | 1,907 | | |
|
Inventory
|
| | | | | | | | | | | | | 12,597 | | | | | | 611 | | |
|
Trade and other receivables
|
| | | | | | | | | | | | | 105,142 | | | | | | — | | |
|
Total Current Assets
|
| | | | | | | | | | | | | 345,595 | | | | | | 2,518 | | |
| Non-Current Assets | | | | | | | | | | | | | | | | | | | | | | |
|
Intangible assets
|
| | | | 5 | | | | | | | | | 17,022 | | | | | | 17,146 | | |
|
Total Non-Current Assets
|
| | | | | | | | | | | | | 17,022 | | | | | | 17,146 | | |
|
Total Assets
|
| | | | | | | | | | | | | 362,617 | | | | | | 19,664 | | |
| LIABILITIES AND SHAREHOLDER’S EQUITY (DEFICIT) | | | | | | | | | | | | | | | | | | | | | | |
| Current Liabilities | | | | | | | | | | | | | | | | | | | | | | |
|
Trade and other payables
|
| | | | 7 | | | | | | | | | 327,198 | | | | | | 1,024 | | |
| | | | | | | | | | | | | | | 327,198 | | | | | | 1,024 | | |
| Non-Current Liabilities | | | | | | | | | | | | | | | | | | | | | | |
|
Shareholder loan
|
| | | | | | | | | | | | | 969,282 | | | | | | — | | |
| | | | | | | | | | | | | | | 969,282 | | | | | | — | | |
|
Total Liabilities
|
| | | | | | | | | | | | | 1,296,480 | | | | | | 1,024 | | |
| Shareholder’s Equity (Deficit) | | | | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | | 8 | | | | | | | | | 3 | | | | | | 3 | | |
|
Accumulated deficit
|
| | | | | | | | | | | | | (960,473) | | | | | | (2,291) | | |
|
Other reserves
|
| | | | | | | | | | | | | 21,046 | | | | | | 21,046 | | |
|
Accumulated other comprehensive income/ (loss)
|
| | | | | | | | | | | | | 5,561 | | | | | | (117) | | |
| | | | | | | | | | | | | | | (933,863) | | | | | | 18,640 | | |
|
Total Liabilities and Shareholder’s Equity (Deficit)
|
| | | | | | | | | | | | | 362,617 | | | | | | 19,664 | | |
|
Presented in US Dollars
|
| |
Note
|
| |
2021
|
| |
2020
|
| ||||||
|
Sales
|
| | | | | | | 17,359 | | | | | | 1,788 | | |
|
Cost of sales
|
| | | | | | | (11,469) | | | | | | (1,531) | | |
| | | | | | | | | 5,890 | | | | | | 257 | | |
|
Consulting and professional fees
|
| | | | | | | 565,614 | | | | | | — | | |
|
License costs
|
| | | | | | | 1,267 | | | | | | 894 | | |
|
Salaries and wages
|
| | | | | | | 339,556 | | | | | | — | | |
|
General & administrative expenses
|
| | | | | | | 93,650 | | | | | | 514 | | |
|
Total operating expenses
|
| | | | | | | 1,000,087 | | | | | | 1,408 | | |
|
Loss from Operations
|
| | | | | | | (994,197) | | | | | | (1,151) | | |
| Other Income (Expense) | | | | | | | | | | | | | | | | |
|
Interest income
|
| | | | | | | 50 | | | | | | 1 | | |
|
Foreign exchange through profit and loss
|
| | | | | | | 35,911 | | | | | | — | | |
|
Other income
|
| | | | | | | 54 | | | | | | 136 | | |
|
Total Other Income (Expense)
|
| | | | | | | 36,015 | | | | | | 137 | | |
|
Net loss before income tax
|
| | | | | | | (958,182) | | | | | | (1,014) | | |
|
Income tax expense
|
| | | | | | | — | | | | | | — | | |
|
Net Loss for the Year
|
| | | | | | | (958,182) | | | | | | (1,014) | | |
| Other Comprehensive Loss: | | | | | | | | | | | | | | | | |
|
Exchange differences on foreign currency translation
|
| | | | | | | 5,678 | | | | | | (22) | | |
|
Net and Comprehensive Loss
|
| | | | | | | (952,504) | | | | | | (1,036) | | |
|
Basic and dilutive loss per ordinary share
|
| | | | | | | (476,252) | | | | | | (518.20) | | |
|
Weighted average number of ordinary shares outstanding
|
| | | | | | | 2 | | | | | | 2 | | |
|
Presented in US Dollars
|
| |
$
|
| |
Number
of Shares |
| |
Share
Capital |
| |
Accumulated
other comprehensive income/(loss) |
| |
Accumulated
Deficit |
| |
Other
Reserves |
| |
Total
Equity (Deficit) |
| ||||||||||||||||||
|
Balance, January 1, 2020
|
| |
|
| | | | 2 | | | | | | 3 | | | | | | (1) | | | | | | (30) | | | | | | — | | | | | | (28) | | |
|
Issue of shares
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
|
Currency translation
|
| | | | | | | — | | | | | | — | | | | | | (21) | | | | | | — | | | | | | | | | | | | (21) | | |
|
Contribution to reserves by owners
of the Company |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 18,140 | | | | | | 18,140 | | |
|
Net loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,014) | | | | | | — | | | | | | (1,014) | | |
|
Balance, September 30, 2020
|
| | | | | | | 2 | | | | | | 3 | | | | | | (22) | | | | | | (1,044) | | | | | | 18,140 | | | | | | 17,077 | | |
|
Balance, January 1, 2021
|
| | | | | | | 2 | | | | | | 3 | | | | | | (117) | | | | | | (2,291) | | | | | | 21,046 | | | | | | 18,641 | | |
|
Effect of foreign currency translation
|
| | | | | | | — | | | | | | — | | | | | | 5,678 | | | | | | — | | | | | | — | | | | | | 5,678 | | |
|
Net loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (958,182) | | | | | | | | | | | | (958,182) | | |
|
Balance, September 30, 2021
|
| | | | | | | 2 | | | | | | 3 | | | | | | 5,561 | | | | | | (960,473) | | | | | | 21,046 | | | | | | (933,863) | | |
|
Presented in US Dollars
|
| |
Note
|
| |
$
|
| |
January 1, 2020 to
September 30, 2021 |
| |
January 1, 2020 to
September 30, 2020 |
| ||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | | | | | | | | (958,182) | | | | | | (1,014) | | |
|
Adjustments to reconcile net income to net cash provided by
(used in) operating activities: |
| | | | | | | | | | — | | | | | | — | | |
|
Foreign exchange through profit and loss
|
| | | | | | | | | | (35,911) | | | | | | | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
|
Increase in inventory
|
| | | | | | | | | | (11,986) | | | | | | — | | |
|
Increase in trade and other payables
|
| | | | | | | | | | 326,173 | | | | | | 303 | | |
|
Increase in trade and other receivables
|
| | | | | | | | | | (105,142) | | | | | | (2,151) | | |
|
Net cash provided by operating activities
|
| | | | | | | | | | (785,048) | | | | | | (2,862) | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | | | | | | | |
|
Payments for acquisition of cannabis licenses
|
| | | | | | | | | | — | | | | | | (14,779) | | |
|
Net cash used in investing activities
|
| | | | | | | | | | — | | | | | | (14,779) | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | | | | | | | |
|
Additional contributions to owners’ capital
|
| | | | | | | | | | — | | | | | | 18,140 | | |
|
Proceeds from shareholder’s loan
|
| | | | | | | | | | 969,282 | | | | | | — | | |
|
Net cash provided by financing activities:
|
| | | | | | | | | | 969,282 | | | | | | 18,140 | | |
|
Effects of foreign exchange translation on cash
|
| | | | | | | | | | 41,715 | | | | | | (1,163) | | |
|
Net change in cash
|
| | | | | | | | | | 225,949 | | | | | | (664) | | |
|
Cash at beginning of year
|
| | | | | | | | | | 1,907 | | | | | | 1,116 | | |
|
Cash at end of year
|
| | | | | | | | | | 227,856 | | | | | | 452 | | |
| Supplemental cash flow information: | | | | | | | | | | | | | | | | | | | |
|
Interest paid
|
| | | | | | | | | | — | | | | | | — | | |
|
Taxes paid
|
| | | | | | | | | | — | | | | | | — | | |
| Non-cash Investing and Financing Activities: | | | | | | | | | | | | | | | | | | | |
|
Contributions to reserves by shareholders due to waiver of balance due to related party
|
| | | | | | | | | | — | | | | | | — | | |
| | | |
$
|
| |
Licences
|
| |
Total
|
| ||||||
|
Cost at January 1, 2020
|
| |
|
| | | | 16,563 | | | | | | 16,563 | | |
|
Amortisation
|
| | | | | | | — | | | | | | — | | |
|
Foreign exchange translation
|
| | | | | | | 583 | | | | | | 583 | | |
|
Cost at December 31, 2020
|
| | | | | | | 17,146 | | | | | | 17,146 | | |
|
Accumulated amortisation at December 31, 2020
|
| | | | | | | — | | | | | | — | | |
|
Carrying value at December 31, 2020
|
| | | | | | | 17,146 | | | | | | 17,146 | | |
|
Foreign exchange translation
|
| | | | | | | (124) | | | | | | (124) | | |
|
Amortisation
|
| | | | | | | — | | | | | | — | | |
|
Cost at September 30, 2021
|
| | | | | | | 17,022 | | | | | | 17,022 | | |
|
Accumulated amortisation at December 31,2020
|
| | | | | | | — | | | | | | — | | |
|
Carrying value at September 30,2021
|
| | | | | | | 17,022 | | | | | | 17,022 | | |
| | | |
$
|
| |
September, 30 2021
|
| |
December, 31 2020
|
| ||||||
|
Trade receivables
|
| |
|
| | | | 12,366 | | | | | | 523 | | |
|
Allowance for bad debts
|
| | | | | | | — | | | | | | (523) | | |
|
VAT receivable
|
| | | | | | | 11,531 | | | | | | — | | |
|
PAYE receivables
|
| | | | | | | 81,245 | | | | | | — | | |
| | | | | | | | | 105,142 | | | | | | — | | |
| | | |
$
|
| |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
|
Net loss for the period
|
| |
|
| | | | (958,182) | | | | | | (2,261) | | |
|
Statutory income tax rate
|
| | | | | | | 18% | | | | | | 18% | | |
|
Expected tax recovery at statutory income tax rates
|
| | | | | | | (172,472) | | | | | | (407) | | |
|
Change in deferred tax assets not recognized
|
| | | | | | | 172,472 | | | | | | 407 | | |
| | | | | | | | | —) | | | | | | —) | | |
| | | |
$
|
| |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
| Deferred tax assets | | | | | | | | | | | | | | | | |
|
Net operating loss carried forward
|
| |
|
| | | | 960,473) | | | | | | 2,291) | | |
|
Deferred tax assets not recognized
|
| | | | | | | (960,473) | | | | | | (2,291) | | |
|
Net deferred tax assets
|
| | | | | | | —) | | | | | | —) | | |
| | | | | | |
Akanda
Corp. |
| |
Cannahealth
|
| |
Bophelo
Holdings |
| |
Canmart
|
| |
Bophelo
Bio Science |
| |
Total
|
| |
Proforma
Adjustments |
| |
Notes
|
| |
Proforma
As Adjusted |
| ||||||||||||||||||||||||
| | | |
$
|
| |
30 September
2021 |
| |
30 September
2021 |
| |
30 September
2021 |
| |
30 September
2021 |
| |
30 September
2021 |
| |
30 September
2021 |
| | | | | | | | | | | | | | | | ||||||||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| |
|
| | | | 250,001 | | | | | | 1,396 | | | | | | 135 | | | | | | 227,856 | | | | | | 480,444 | | | | | | 959,832 | | | | | | 19,983,320 | | | |
4(a,c&d)
|
| | | | 20,943,152 | | |
|
Trade and other
receivables |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 105,142 | | | | | | — | | | | | | 105,142 | | | | | | — | | | | | | | | | 105,142 | | |
|
Prepayments
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 108,659 | | | | | | 108,659 | | | | | | — | | | | | | | | | 108,659 | | |
|
Inventory
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,597 | | | | | | — | | | | | | 12,597 | | | | | | — | | | | | | | | | 12,597 | | |
|
Loan to shareholder
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6 | | | | | | 6 | | | | | | — | | | | | | | | | 6 | | |
|
Total Current Assets
|
| | | | | | | 250,001 | | | | | | 1,396 | | | | | | 135 | | | | | | 345,595 | | | | | | 589,109 | | | | | | 1,186,236 | | | | | | 19,983,320 | | | | | | | | | 21,169,556 | | |
| Non-Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, plant and equipment
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,515,188 | | | | | | 1,515,188 | | | | | | — | | | | | | | | | 1,515,188 | | |
|
Capital work in progress
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 487,875 | | | | | | 487,875 | | | | | | — | | | | | | | | | 487,875 | | |
|
Right-of-use asset
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,035,074 | | | | | | 2,035,074 | | | | | | — | | | | | | | | | 2,035,074 | | |
|
Intangible assets
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,022 | | | | | | 264,188 | | | | | | 281,210 | | | | | | — | | | | | | | | | 281,210 | | |
|
Total Non-Current Assets
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,022 | | | | | | 4,302,325 | | | | | | 4,319,347 | | | | | | — | | | | | | | | | 4,319,347 | | |
|
Total Assets
|
| | | | | | | 250,001 | | | | | | 1,396 | | | | | | 135 | | | | | | 362,617 | | | | | | 4,891,434 | | | | | | 5,505,583 | | | | | | 19,983,320 | | | | | | | | | 25,488,903 | | |
|
LIABILITIES AND SHAREHOLDER’S EQUITY
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trade and other payables
|
| | | | | | | 92,055 | | | | | | — | | | | | | — | | | | | | 327,198 | | | | | | 245,600 | | | | | | 664,853 | | | | | | — | | | | | | | | | 664,853 | | |
|
Loans and borrowings
|
| | | | | | | 4,226 | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,603,444 | | | | | | 10,603,444 | | | | | | (8,009,785) | | | |
4(b&e)
|
| | | | 2,593,659 | | |
|
Lease liability
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 45,662 | | | | | | 45,662 | | | | | | — | | | | | | | | | 45,662 | | |
|
Total Current Liabilities
|
| | | | | | | 96,281 | | | | | | — | | | | | | — | | | | | | 327,198 | | | | | | 10,894,706 | | | | | | 11,313,959 | | | | | | (8,009,785)- | | | | | | | | | 3,304,174 | | |
| Non-Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease liability
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,432,073 | | | | | | 2,432,073 | | | | | | — | | | | | | | | | 2,432,073 | | |
|
Loans and borrowings
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 969,282 | | | | | | — | | | | | | 973,508 | | | | | | — | | | | | | | | | 973,508 | | |
|
Total Non-Current
Liabilities |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 969,282 | | | | | | 2,432,073 | | | | | | 3,405,581 | | | | | | — | | | | | | | | | 3,405,581 | | |
|
Total Liabilities
|
| | | | | | | 96,281 | | | | | | — | | | | | | — | | | | | | 1,296,480 | | | | | | 13,326,779 | | | | | | 14,719,540 | | | | | | (8,009,785) | | | | | | | | | 6,709,755 | | |
| Shareholders’ Equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Capital
|
| | | | | | | 250,001 | | | | | | 1,477 | | | | | | 138 | | | | | | 3 | | | | | | 156 | | | | | | 251,775 | | | | | | 41,870,012 | | | |
4(a,bc,d&e)
|
| | | | 42,121,787 | | |
|
Reserves
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,046 | | | | | | 7 | | | | | | 21,053 | | | | | | — | | | |
—
|
| | | | 21,053 | | |
|
Accumulated deficit
|
| | | | | | | (96,179) | | | | | | — | | | | | | — | | | | | | (960,473) | | | | | | (8,626,701) | | | | | | (9,683,353) | | | | | | (749,469) | | | | | | | | | (10,432,822) | | |
|
Other comprehensive
income |
| | | | | | | (102) | | | | | | (81) | | | | | | (3) | | | | | | 5,561 | | | | | | 191,193 | | | | | | 196,568 | | | | | | (13,127,438) | | | |
4(a)
|
| | | | (12,930,870)) | | |
|
Total Shareholders’ equity
|
| | | | | | | 153,720 | | | | | | 1,396 | | | | | | 135 | | | | | | (933,863) | | | | | | (8,435,345) | | | | | | (9,213,957) | | | | | | 27,993,105 | | | | | | | | | 18,779,148 | | |
|
Total Liabilities and Shareholders’ Equity
|
| | | | | | | 250,001 | | | | | | 1,396 | | | | | | 135 | | | | | | 362,617 | | | | | | 4,891,434 | | | | | | 5,505,583 | | | | | | 19,983,320 | | | | | | | | | 25,488,903 | | |
| | | | | | |
Akanda
Corp. |
| |
Cannahealth
|
| |
Bophelo
Holdings |
| |
Canmart
|
| |
Bophelo
Bio Science |
| |
Total
|
| |
Proforma
Adjustments |
| |
Notes
|
| |
Proforma
As Adjusted |
| ||||||||||||||||||||||||
| | | |
$
|
| |
30 September
2021 |
| |
30 September
2021 |
| |
30 September
2021 |
| |
30 September
2021 |
| |
30 September
2021 |
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
|
Sales
|
| |
|
| | | | — | | | | | | — | | | | | | — | | | | | | 17,359 | | | | | | — | | | | | | 17,359 | | | | | | — | | | | | | | | | 17,359 | | |
|
Cost of sales
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,469) | | | | | | — | | | | | | (11,469) | | | | | | — | | | | | | | | | (11,469) | | |
|
Gross Profit
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,890 | | | | | | — | | | | | | 5,890 | | | | | | — | | | | | | | | | 5,890 | | |
|
Accounting & Audit
|
| | | | | | | 16,822 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,822 | | | | | | — | | | | | | | | | 16,822 | | |
|
Amortisation and
depreciation |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 231,427 | | | | | | 231,427 | | | | | | — | | | | | | | | | 231,427 | | |
|
Consulting and professional
fees |
| | | | | | | 32,904 | | | | | | — | | | | | | — | | | | | | 565,614 | | | | | | 504,866 | | | | | | 1,103,384 | | | | | | — | | | | | | | | | 1,103,384 | | |
|
General & administrative
expenses |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 93,650 | | | | | | 1,317,292 | | | | | | 1,410,942 | | | | | | — | | | | | | | | | 1,410,942 | | |
|
Legal fees
|
| | | | | | | 39,474 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 39,474 | | | | | | — | | | | | | | | | 39,474 | | |
|
License costs
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,267 | | | | | | — | | | | | | 1,267 | | | | | | | | | | | | | | | 1,267 | | |
|
Office expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,216 | | | | | | 33,216 | | | | | | — | | | | | | | | | 33,216 | | |
|
Personnel expenses
|
| | | | | | | 12,275 | | | | | | — | | | | | | — | | | | | | 339,556 | | | | | | 955,032 | | | | | | 1,306,863 | | | | | | — | | | | | | | | | 1,306,863 | | |
|
Travel expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 57,063 | | | | | | 57,063 | | | | | | — | | | | | | | | | 57,063 | | |
|
Loss from Operations
|
| | | | | | | (101,475) | | | | | | — | | | | | | — | | | | | | (994,917) | | | | | | (3,098,896) | | | | | | (4,194,568) | | | | | | — | | | | | | | | | (4,194,568) | | |
|
Interest income
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 50 | | | | | | 25,782 | | | | | | 25,832 | | | | | | — | | | | | | | | | 25,832 | | |
|
Interest expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (393,186) | | | | | | (393,186) | | | | | | (749,469) | | | |
4(b)
|
| | | | (1,142,655) | | |
|
Foreign exchange gain
|
| | | | | | | 5,296 | | | | | | — | | | | | | — | | | | | | 35,911 | | | | | | — | | | | | | 41,207 | | | | | | | | | | | | | | | 41,207 | | |
|
Other income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 54 | | | | | | — | | | | | | 54 | | | | | | | | | | | | | | | 54 | | |
|
Net loss from operations
|
| | | | | | | (96,179) | | | | | | — | | | | | | — | | | | | | (958,182) | | | | | | (3,466,300) | | | | | | (4,520,661) | | | | | | (749,469) | | | | | | | | | (5,270,130) | | |
|
Foreign exchange translation
|
| | | | | | | (102) | | | | | | (81) | | | | | | (3) | | | | | | 5,678 | | | | | | 83,016 | | | | | | 88,508 | | | | | | — | | | | | | | | | 88,508 | | |
|
Net and comprehensive loss
|
| | | | | | | (96,281) | | | | | | (81) | | | | | | (3) | | | | | | (952,504) | | | | | | (3,383,284) | | | | | | (4,432,153) | | | | | | (749,469) | | | | | | | | | (5,181,622) | | |
|
Basic and dilutive loss per ordinary
share |
| | | | | | | (0.02) | | | | | | — | | | | | | — | | | | | | (476,252) | | | | | | (15.23) | | | | | | | | | | | | | | | | | | | | | (0.18) | | |
|
Weighted average number of ordinary shares outstanding
|
| | | | | | | 6,095,706 | | | | | | 1,200 | | | | | | 100 | | | | | | 2 | | | | | | 222,212 | | | | | | | | | | | | 22,154,100 | | | |
4(a,b,c,d&e)
|
| | | | 28,473,320 | | |
| | | | | | |
Akanda
Corp. |
| |
Cannahealth
|
| |
Bophelo
Holdings |
| |
Canmart
|
| |
Bophelo Bio
Science |
| |
Total
|
| |
Proforma
Adjustments |
| |
Notes
|
| |
Proforma
As Adjusted |
| ||||||||||||||||||
| | | |
$
|
| |
N/A
|
| |
30 September
2020 |
| |
N/A
|
| |
30 September
2020 |
| |
30 September
2020 |
| | | | | | | | | | | | | | | | | | | | | | |||||||||
|
Sales
|
| | | | | | | | | | — | | | | | | | | | 1,788 | | | | | | — | | | | | | 1,788 | | | | | | — | | | | | | | | | 1,788 | | |
|
Cost of sales
|
| | | | | | | | | | — | | | | | | | | | (1,531) | | | | | | — | | | | | | (1,531) | | | | | | — | | | | | | | | | (1,531) | | |
|
Gross Profit
|
| | | | | | | | | | — | | | | | | | | | 257 | | | | | | — | | | | | | 257 | | | | | | — | | | | | | | | | 257 | | |
|
Amortization and depreciation
|
| | | | | | | | | | — | | | | | | | | | — | | | | | | (173,971) | | | | | | (173,971 | | | | | | — | | | | | | | | | (173,971) | | |
|
Consulting and professional
fees |
| | | | | | | | | | — | | | | | | | | | — | | | | | | (454,721) | | | | | | (454,721 | | | | | | — | | | | | | | | | (454,721) | | |
|
General & Administration
expenses |
| | | | | | | | | | — | | | | | | | | | (1,408) | | | | | | (163,654) | | | | | | (165,062 | | | | | | — | | | | | | | | | (163,654) | | |
|
Office expenses
|
| | | | | | | | | | — | | | | | | | | | | | | | | | (14,171) | | | | | | (14,171 | | | | | | — | | | | | | | | | (14,171) | | |
|
Personnel expenses
|
| | | | | | | | | | — | | | | | | | | | | | | | | | (223,345) | | | | | | (223,345 | | | | | | | | | | | | | | | (223,345) | | |
|
Short term accommodation
expense |
| | | | | | | | | | — | | | | | | | | | | | | | | | (31,912) | | | | | | (31,912 | | | | | | — | | | | | | | | | (31,912) | | |
|
Travel expenses
|
| | | | | | | | | | — | | | | | | | | | | | | | | | (4,789) | | | | | | (4,789 | | | | | | — | | | | | | | | | (4,789) | | |
|
Loss from Operations
|
| | | | | | | | | | — | | | | | | | | | (1,151) | | | | | | (1,066,563)) | | | | | | (1,067,714) | | | | | | — | | | | | | | | | (1,067,714) | | |
|
Interest income
|
| | | | | | | | | | — | | | | | | | | | 1 | | | | | | 9,529 | | | | | | 9,530 | | | | | | — | | | | | | | | | 9,530 | | |
|
Interest expenses
|
| | | | | | | | | | — | | | | | | | | | — | | | | | | (487,069) | | | | | | (487,069) | | | | | | (749,469) | | | |
4(b)
|
| | | | (1,236,538) | | |
|
Foreign exchange gain
|
| | | | | | | | | | — | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | | — | | |
|
Other income
|
| | | | | | | | | | | | | | | | | | | 136 | | | | | | — | | | | | | 136 | | | | | | | | | | | | | | | 136 | | |
|
Net loss from operations
|
| | | | | | | | | | — | | | | | | | | | (1,014) | | | | | | (1,544,103) | | | | | | (1,545,117) | | | | | | (749,469) | | | | | | | | | (2,294,586) | | |
|
Foreign exchange translation
|
| | | | | | | | | | — | | | | | | | | | (22) | | | | | | 604,902 | | | | | | 604,880 | | | | | | — | | | | | | | | | 604,880 | | |
|
Net and comprehensive loss
|
| | | | | | | | | | — | | | | | | | | | (1,036) | | | | | | (939,201) | | | | | | (940,237) | | | | | | (749,469) | | | | | | | | | (1,689,706) | | |
|
Basic and dilutive loss per ordinary share
|
| | | | | | | | | | — | | | | | | | | | (518.20) | | | | | | (6.95) | | | | | | | | | | | | | | | | | | | | | (0.06) | | |
|
Weighted average number of ordinary shares outstanding
|
| | | | | | | | | | 1,200 | | | | | | | | | 2 | | | | | | 222,212 | | | | | | | | | | | | 22,154,200 | | | |
4(a,b,c,d&e)
|
| | | | 28,473,320 | | |
| | | | | | |
Akanda
Corp. |
| |
Cannahealth
|
| |
Bophelo
Holdings |
| |
Canmart
|
| |
Bophelo Bio
Science |
| |
Proforma
Adjustments |
| |
Notes
|
| |
Proforma As
Adjusted |
| |||||||||||||||||||||
| | | |
$
|
| |
31 August
2021 |
| |
31 December
2020 |
| |
31 August
2021 |
| |
31 December
2020 |
| |
31 December
2020 |
| | | | | | | | | | | | | | | | |||||||||||||||
|
Sales
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,062 | | | | | | — | | | | | | — | | | | | | | | | 2,062 | | |
|
Cost of sales
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,809) | | | | | | — | | | | | | — | | | | | | | | | (1,809) | | |
|
Gross Profit
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 253 | | | | | | — | | | | | | — | | | | | | | | | 253 | | |
|
Amortisation and depreciation
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | (248,743) | | | | | | — | | | | | | | | | (248,873) | | |
|
Consulting and professional fees
|
| | | | | | | (31,898) | | | | | | — | | | | | | — | | | | | | (31) | | | | | | (701,985) | | | | | | — | | | | | | | | | (702,016) | | |
|
Fair value adjustment
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (58,429) | | | | | | — | | | | | | | | | (58,429) | | |
|
Lease costs
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (45,482) | | | | | | — | | | | | | | | | (45,482) | | |
|
Office expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26,874) | | | | | | — | | | | | | | | | (26,874) | | |
|
Personnel expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (374,900) | | | | | | — | | | | | | | | | (374,900) | | |
|
Travel expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,154) | | | | | | — | | | | | | | | | (5,154) | | |
|
General & administrative expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,592) | | | | | | (201,768) | | | | | | — | | | | | | | | | (204,360) | | |
|
Loss from Operations
|
| | | | | | | (31,898) | | | | | | — | | | | | | — | | | | | | (2,370) | | | | | | (1,663,335) | | | | | | — | | | | | | | | | (1,665,705) | | |
|
Finance income
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 10,188 | | | | | | — | | | | | | | | | 10,188 | | |
|
Finance expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (645,162) | | | | | | — | | | | | | | | | (607,153) | | |
|
Other income
|
| | | | | | | | | | | | | | | | | | | | | | | | | 108 | | | | | | — | | | | | | | | | | | | | | | | | |
|
Net loss from operations
|
| | | | | | | (31,898) | | | | | | — | | | | | | — | | | | | | (2,261) | | | | | | (2,298,310) | | | | | | — | | | | | | | | | (2,300,571) | | |
|
Foreign exchange translation
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (116) | | | | | | 150,742 | | | | | | — | | | | | | | | | 150,626 | | |
|
Net and comprehensive loss
|
| | | | | | | (31,898) | | | | | | — | | | | | | — | | | | | | (2,377) | | | | | | (2,147,568) | | | | | | — | | | | | | | | | (2,149,945) | | |
|
Basic and dilutive loss per ordinary share
|
| | | | | | | (0.01) | | | | | | — | | | | | | — | | | | | | (1,189) | | | | | | (9.66) | | | | | | — | | | | | | | | | (0.08) | | |
|
Weighted average number of ordinary shares
outstanding |
| | | | | | | 6,095,705 | | | | | | 1,200 | | | | | | 100 | | | | | | 2 | | | | | | 222,212 | | | | | | 28,430,112 | | | |
4(a b &c)
|
| | | | 28,473,320 | | |
| | | |
$
|
| |
Akanda
Corp. |
| |
Cannahealth
|
| |
Bophelo
Holdings |
| |
Canmart
|
| |
Bophelo Bio
Science |
| |
Total
|
| |
Proforma
Adjustments |
| |
Notes
|
| |
Proforma As
Adjusted |
| ||||||||||||||||||||||||
| | | | | | |
N/A
|
| |
N/A
|
| |
N/A
|
| |
31 December
2019 |
| |
31 December
2019 |
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
|
Sales
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Cost of sales
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Gross Profit
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Amortisation and depreciation
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (198,824) | | | | | | (198,824) | | | | | | — | | | | | | | | | (198,824) | | |
|
Consulting and professional fees
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (365,641) | | | | | | (365,641) | | | | | | — | | | | | | | | | (365,641) | | |
|
Biological Assets costs
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | |
|
Short term accommodation expense
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26,269) | | | | | | (26,269) | | | | | | — | | | | | | | | | (26,269) | | |
|
Office expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (13,116) | | | | | | (13,116) | | | | | | — | | | | | | | | | (13,116) | | |
|
Personnel expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (100,256) | | | | | | (100,256) | | | | | | — | | | | | | | | | (100,256) | | |
|
Travel expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (30,582) | | | | | | (30,582) | | | | | | — | | | | | | | | | (30,582) | | |
|
General & Administration expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (32) | | | | | | (166,515) | | | | | | (166,547) | | | | | | — | | | | | | | | | (166,547) | | |
|
Loss from Operations
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (32) | | | | | | (901,203) | | | | | | (901,235) | | | | | | — | | | | | | | | | (901,235) | | |
|
Finance income
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 399 | | | | | | 401 | | | | | | — | | | | | | | | | 401 | | |
|
Finance expenses
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (493,807) | | | | | | (493,807) | | | | | | (1,100,000) | | | |
4(d)
|
| | | | (1,593,807) | | |
|
Other income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | — | | | | | | | | | | | | | | | | | |
|
Net loss from operations
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (30) | | | | | | (1,394,611) | | | | | | (1,394,641) | | | | | | (1,100,000 | | | | | | | | | (2,494,641) | | |
|
Foreign exchange translation
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (1) | | | | | | (42,565) | | | | | | (42,566) | | | | | | — | | | | | | | | | (42,566) | | |
|
Net and comprehensive loss
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (31) | | | | | | (1,437,176) | | | | | | (1,437,207) | | | | | | (1,100,000 | | | | | | | | | (2,537,207) | | |
|
Basic and dilutive loss per ordinary
share |
| | | | | | | — | | | | | | — | | | | | | — | | | | | | (15.50) | | | | | | (33.26) | | | | | | | | | | | | — | | | | | | | | | (0.12) | | |
|
Weighted average number of ordinary shares outstanding
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | 43,206 | | | | | | | | | | | | 28,430,112 | | | |
4(a,b,c&d)
|
| | | | 28,473,320 | | |
| | | |
Page
|
|
| AKANDA CORP. | | | | |
| | | | ||
| Financial Statements: | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | |
Note
|
| |
August 31,
2021 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Current Assets
|
| | | | | | | | | | | | |
|
Cash, held in trust
|
| | | | | | | | | $ | 250,001 | | |
|
Total Current Assets
|
| | | | | | | | | | 250,001 | | |
|
Total Assets
|
| | | | | | | | | $ | 250,001 | | |
| LIABILITIES AND SHAREHOLDERS’ DEFICIT | | | | | | | | | | | | | |
| Current Liabilities | | | | | | | | | | | | | |
|
Accounts payable
|
| | | | | | | | | $ | 27,635 | | |
|
Loan from shareholder
|
| | | | | | | | | | 4,263 | | |
|
Total Liabilities
|
| | | | | | | | | | 31,898 | | |
| Shareholders’ Equity | | | | | | | | | | | | | |
|
Share capital
|
| | | | 5 | | | | | $ | 250,001 | | |
|
Accumulated deficit
|
| | | | | | | | | | (31,898) | | |
|
Total Shareholders’ Equity
|
| | | | | | | | | | 218,103 | | |
|
Total Liabilities and Shareholders’ Equity
|
| | | | | | | | | $ | 250,001 | | |
| | | |
July 16, 2021
(Inception) to August 31, 2021 |
| |||
| Operating expenses: | | | | | | | |
|
Legal fees
|
| | | $ | 31,898 | | |
|
Total operating expenses
|
| | | | 31,898 | | |
|
Net and comprehensive loss
|
| | | $ | (31,898) | | |
| | | |
Note
|
| |
Share
Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholders’ Equity |
| ||||||||||||
|
Inception, July 16, 2021
|
| | | | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Share issuance
|
| | | | 5 | | | | | | 250,001 | | | | | | — | | | | | | 250,001 | | |
|
Net loss
|
| | | | | | | | | | — | | | | | | (31,898) | | | | | | (31,898) | | |
|
Balance, August 31, 2021
|
| | | | | | | | | $ | 250,001 | | | | | $ | (31,898) | | | | | $ | 218,103 | | |
| | | |
Note
|
| |
July 16, 2021
(Inception) to August 31, 2021 |
| |||
| Cash flows from Operating Activities | | | | | | | | | | |
|
Net income
|
| | | | | | $ | (31,898) | | |
|
Increase in accounts payable
|
| | | | | | | 27,635 | | |
|
Cash used in operating activities
|
| | | | | | $ | (4,263) | | |
| Cash flows from Financing Activities | | | | | | | | | | |
|
Proceeds from share issuances
|
| | | | | | $ | 250,001 | | |
|
Loan received from shareholder
|
| | | | | | | 4,263 | | |
|
Cash flows provided by financing activities
|
| | | | | | $ | 254,264 | | |
|
Change in cash during the period
|
| | | | | | $ | 250,001 | | |
|
Cash at beginning of period
|
| | | | | | | — | | |
|
Cash at end of period
|
| | | | | | $ | 250,001 | | |
| | | |
Number of
common shares |
| |
Share capital
2021 |
| ||||||
|
Inception at July 16, 2021
|
| | | | — | | | | | | — | | |
|
Shares issued to founders
|
| | | | 5,626,806 | | | | | | 1 | | |
|
Shares issued- August 26, 2021
|
| | | | 468,900 | | | | | | 250,000 | | |
|
Issued and outstanding at August 31, 2021
|
| | | | 6,095,706 | | | | | $ | 250,001 | | |
| | | |
Page
|
|
| CANNAHEALTH LIMITED | | | | |
| | | | ||
| Financial Statements: | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | |
Note
|
| |
December 31,
2020 |
| |||
| ASSETS | | | | | | | | | | |
| Current assets | | | | | | | | | | |
|
Cash, held in trust
|
| | | | | | $ | 1,477 | | |
|
Total Assets
|
| | | | | | $ | 1,477 | | |
| LIABILITIES AND SHAREHOLDER’S EQUITY | | | | | | | | | | |
| Shareholder’s Equity | | | | | | | | | | |
|
Share capital
|
| |
5
|
| | | $ | 1,477 | | |
|
Accumulated deficit
|
| | | | | | | — | | |
|
Total Shareholder’s Equity
|
| | | | | | | 1,477 | | |
|
Total Liabilities and Shareholder’s Equity
|
| | | | | | $ | 1,477 | | |
| | | |
July 1, 2020
(Inception) to December 31, 2020 |
| |||
|
Net sales
|
| | | $ | — | | |
|
Net and comprehensive loss
|
| | | $ | — | | |
| | | |
Note
|
| |
Share
Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholder’s Equity |
| ||||||||||||
|
Inception, July 1, 2020
|
| | | | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Share issuance at inception
|
| | | | 5 | | | | | | 1,477 | | | | | | — | | | | | | 1,477 | | |
|
Balance, December 31, 2020
|
| | | | | | | | | $ | 1,477 | | | | | $ | — | | | | | $ | 1,477 | | |
| | | |
July 1, 2020
(Inception) to December 31, 2020 |
| |||
|
Cash Flows from Operating Activities
|
| | | $ | — | | |
| Cash Flows from Financing Activities | | | | | | | |
|
Proceeds from share issue
|
| | | | 1,477 | | |
|
Cash flows provided by financing activities
|
| | | | 1,477 | | |
|
Net change in cash
|
| | | $ | 1,477 | | |
|
Cash at beginning of period
|
| | | | — | | |
|
Cash at end of period
|
| | | $ | 1,477 | | |
| | | |
Number of
ordinary shares |
| |
Share capital
2020 |
| ||||||
| Inception at July 1, 2020 | | | | | | | | | | | | | |
|
Share issuance at inception
|
| | | | 1,200 | | | | | $ | 1,477 | | |
|
Issued and outstanding at December 31, 2020
|
| | | | | | | | | | 1,477 | | |
| | | |
Page
|
|
| BOPHELO HOLDINGS LTD | | | | |
| | | | ||
| Financial Statements: | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | |
Note
|
| |
August 31,
2021 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | |
|
Cash
|
| | | | | | | | | $ | 138 | | |
|
Total assets
|
| | | | | | | | | $ | 138 | | |
| LIABILITIES AND SHAREHOLDER’S EQUITY | | | | | | | | | | | | | |
| Shareholder’s Equity | | | | | | | | | | | | | |
|
Share capital
|
| | | | 5 | | | | | $ | 138 | | |
|
Accumulated deficit
|
| | | | | | | | | | — | | |
|
Total Shareholder’s Equity
|
| | | | | | | | | $ | 138 | | |
|
Total Liabilities and Shareholder’s Equity
|
| | | | | | | | | $ | 138 | | |
| | | |
August 4, 2021
(Inception) to August 31, 2021 |
| |||
|
Net sales
|
| | | $ | — | | |
|
Net and Comprehensive loss
|
| | | $ | — | | |
| | | |
Note
|
| |
Share
Capital |
| |
Accumulated
Deficit |
| |
Total
Shareholder’s Equity |
| ||||||||||||
|
Inception, August 4, 2021
|
| | | | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Share issuance at inception
|
| | | | 5 | | | | | | 138 | | | | | | — | | | | | | 138 | | |
|
Balance, August 31, 2021
|
| | | | | | | | | $ | 138 | | | | | $ | — | | | | | $ | 138 | | |
| | | |
August 4, 2021
(Inception) to August 31, 2021 |
| |||
|
Cash Flows from Operating Activities
|
| | | $ | — | | |
| Cash flows from Financing Activities | | | | | | | |
|
Proceeds from share issue
|
| | | | 138 | | |
|
Cash flows provided by financing activities
|
| | | | 138 | | |
|
Net change in cash
|
| | | | 138 | | |
|
Cash at beginning of period
|
| | | | — | | |
|
Cash at end of period
|
| | | $ | 138 | | |
| | | |
Number of
ordinary shares |
| |
Share capital
2021 |
| ||||||
| Inception at August 4, 2021 | | | | | | | | | | | | | |
|
Share issuance at inception
|
| | | | 100 | | | | | $ | 138 | | |
|
Issued and outstanding at August 31, 2021
|
| | | | 100 | | | | | $ | 138 | | |
| | | |
Page
|
|
| BOPHELO BIO SCIENCE AND WELLNESS (PTY) LTD | | | | |
| | | | ||
| Financial Statements: | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
| | | |
Note
|
| |
$
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | | | | | | | | | | | | | | 10,120 | | | | | | 818,447 | | |
|
Prepayments
|
| | | | 8 | | | | | | | | | | | | 113,485 | | | | | | 310 | | |
|
Shareholders’ loan
|
| | | | | | | | | | | | | | | | 7 | | | | | | 156 | | |
|
Loans and borrowings
|
| | | | 10 | | | | | | | | | | | — | | | | | | 6,916 | | | |
|
Total Current Assets
|
| | | | | | | | | | | | | | | 123,612 | | | | | | 825,829 | | | |
| Non-Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property, plant and equipment
|
| | | | 5 | | | | | | | | | | | | 742,887 | | | | | | 697,836 | | |
|
Capital work in progress
|
| | | | 9 | | | | | | | | | | | | 883,145 | | | | | | 616,377 | | |
|
Right-of-use asset
|
| | | | 7 | | | | | | | | | | | | 2,199,779 | | | | | | 2,409,933 | | |
|
Intangible assets
|
| | | | 6 | | | | | | | | | | | 304,260 | | | | | | 358,146 | | | |
|
Total Non-Current Assets
|
| | | | | | | | | | | | | | | 4,130,071 | | | | | | 4,082,292 | | | |
|
Total Assets
|
| | | | | | | | | | | | | | | 4,253,683 | | | | | | 4,908,121 | | | |
| LIABILITIES AND SHAREHOLDER’S EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trade and other payables
|
| | | | 12 | | | | | | | | | | | | 182,878 | | | | | | 43,006 | | |
|
Loans and borrowings
|
| | | | 10 | | | | | | | | | | | | 2,263,605 | | | | | | — | | |
|
Lease liability
|
| | | | 11 | | | | | | | | | | | 283,976 | | | | | | 294,944 | | | |
|
Total current liabilities
|
| | | | | | | | | | | | | | | 2,730,459 | | | | | | 337,950 | | | |
| Non-Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease liability
|
| | | | 11 | | | | | | | | | | | | 2,598,176 | | | | | | 2,408,074 | | |
|
Loans and borrowings
|
| | | | 10 | | | | | | | | | | | | 3,977,108 | | | | | | 5,066,590 | | |
|
Total Non-Current Liabilities
|
| | | | | | | | | | | | | | | | 6,575,284 | | | | | | 7,474,664 | | |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | 9,305,743 | | | | | | 7,812,614 | | |
| Shareholder’s Deficit | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | | 13 | | | | | | | | | | | | 156 | | | | | | 156 | | |
|
Reserves
|
| | | | 13 | | | | | | | | | | | | 7 | | | | | | 7 | | |
|
Accumulated deficit
|
| | | | | | | | | | | | | | | | (5,160,401) | | | | | | (2,862,091) | | |
|
Accumulated other comprehensive income (loss)
|
| | | | | | | | | | | | | | | | 108,177 | | | | | | (42,565) | | |
|
Total shareholder’s deficit
|
| | | | | | | | | | | | | | | | (5,052,061) | | | | | | (2,904,493) | | |
|
Total Liabilities and Shareholder’s Deficit
|
| | | | | | | | | | | | | | | | 4,253,683 | | | | | | 4,908,121 | | |
| | | |
$
|
| |
2020
|
| |
2019
|
| |||||||||
|
Sales
|
| | | | | | | | | | — | | | | | | — | | |
| Operating Expenses | | | | | | | | | | | | | | | | | | | |
|
Amortization and depreciation
|
| | | | | | | | | | 248,743 | | | | | | 198,824 | | |
|
Consulting and professional fees
|
| | | | | | | | | | 701,985 | | | | | | 365,641 | | |
|
Biological Assets costs
|
| | | | | | | | | | 58,429 | | | | | | — | | |
|
Short term accommodation expense
|
| | | | | | | | | | 45,482 | | | | | | 26,269 | | |
|
Office expenses
|
| | | | | | | | | | 26,874 | | | | | | 13,116 | | |
|
Personnel expenses
|
| | | | | | | | | | 374,900 | | | | | | 100,256 | | |
|
Travel expenses
|
| | | | | | | | | | 5,154 | | | | | | 30,582 | | |
|
General & Administration expenses
|
| | | | | | | | | 201,768 | | | | | | 166,515 | | | |
|
Loss from operations
|
| | | | | | | | | | (1,663,334) | | | | | | (901,203) | | |
|
Interest income
|
| | | | | | | | | | 10,187 | | | | | | 399 | | |
|
Interest expenses
|
| | | | | | | | | | (645,162) | | | | | | (493,807) | | |
|
Net loss before income tax
|
| | | | | | | | | | (2,298,310) | | | | | | (1,394,611) | | |
|
Income tax expense
|
| | | | | | | | | | — | | | | | | — | | |
|
Net loss for the year
|
| | | | | | | | | | (2,298,310) | | | | | | (1,394,611) | | |
| Other comprehensive income: | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation
|
| | | | | | | | | | 150,742 | | | | | | (42,565) | | |
|
Total comprehensive loss for the year
|
| | | | | | | | | | (2,147,568) | | | | | | (1,437,176) | | |
|
Basic and diluted loss per ordinary share
|
| | | | | | | | | | (9.66) | | | | | | (33.26) | | |
|
Weighted average number of ordinary shares outstanding
|
| | | | | | | | | | 222,212 | | | | | | 43,206 | | |
| | | |
$
|
| |
Number
of Shares |
| |
Share
Capital |
| |
Reserves
|
| |
Accumulated
Deficit |
| |
Accumulated
other comprehensive income |
| |
Total
Shareholders’ Deficit |
| |||||||||||||||||||||
|
Balance, January 1, 2019
|
| | | | | | | | | | 100 | | | | | | 7 | | | | | | — | | | | | | (1,467,480) | | | | | | | | | | | | (1,467,473) | | |
|
Effect of change in par value per share
|
| | | | | | | | | | — | | | | | | (7) | | | | | | 7 | | | | | | — | | | | | | — | | | | | | — | | |
|
Share issuance
|
| | | | | | | | | | 222,112 | | | | | | 156 | | | | | | — | | | | | | — | | | | | | — | | | | | | 156 | | |
|
Effect of foreign exchange translation
|
| | | | | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | (42,565) | | | | | | (42,565) | | |
|
Net loss
|
| | | | | | | | | — | | | | | | — | | | | | | | | | | | | (1,394,611) | | | | | | | | | | | | (1,394,611) | | | |
|
Balance, December 31, 2019
|
| | | | | | | | | | 222,212 | | | | | | 156 | | | | | | 7 | | | | | | (2,862,091) | | | | | | (42,565) | | | | | | (2,904,493) | | |
|
Effect of foreign exchange translation
|
| | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | | | | | 150,742 | | | | | | 150,742 | | |
|
Net loss
|
| | | | | | | | | | — | | | | | | — | | | | | | | | | | | | (2,298,310) | | | | | | | | | | | | (2,298,310) | | |
|
Balance, December 31, 2020
|
| | | | | | | | | | 222,212 | | | | | | 156 | | | | | | 7 | | | | | | (5,160,401) | | | | | | 108,177 | | | | | | (5,052,061) | | |
| | | |
$
|
| |
2020
|
| |
2019
|
| |||||||||
| Cash Flows from Operating Activities | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | | | | | | | | (2,298,310) | | | | | | (1,394,611) | | |
| Non-cash items included in net income: | | | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | | | | | | | 248,743 | | | | | | 198,824 | | |
|
Interest expenses
|
| | | | | | | | | | 645,162 | | | | | | 493,807 | | |
|
Write off of property, plant and equipment
|
| | | | | | | | | | 23,748 | | | | | | — | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
|
Prepayments
|
| | | | | | | | | | (113,175) | | | | | | (310) | | |
|
Trade and other payables
|
| | | | | | | | | 139,873 | | | | | | 42,283 | | | |
|
Net cash used in operating activities
|
| | | | | | | | | | (1,353,959) | | | | | | (660,007) | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | | | | | | | |
|
Additions to capital WIP
|
| | | | | | | | | | (266,768) | | | | | | (616,377) | | |
|
Additions to property, plant and equipment
|
| | | | | | | | | | (172,369) | | | | | | (53,920) | | |
|
Proceeds from advances issued
|
| | | | | | | | | | 6,934 | | | | | | (6,848) | | |
|
Net cash used in investing activities
|
| | | | | | | | | | (432,203) | | | | | | (677,145) | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | | | | | | | |
|
Loans received
|
| | | | | | | | | | 1,169,796 | | | | | | 2,116,312 | | |
|
Loans repaid
|
| | | | | | | | | | (137,788) | | | | | | — | | |
|
Net cash provided by financing activities:
|
| | | | | | | | | | 1,032,008 | | | | | | 2,116,312 | | |
|
Net change in cash
|
| | | | | | | | | | (754,155) | | | | | | 779,160 | | |
|
Effects of currency translation on cash
|
| | | | | | | | | | (54,172) | | | | | | 15,143 | | |
|
Cash at beginning of year
|
| | | | | | | | | | 818,447 | | | | | | 24,144 | | |
|
Cash at end of year
|
| | | | | | | | | | 10,120 | | | | | | 818,447 | | |
|
Supplemental cash flow disclosure Interest paid
|
| | | | | | | | | $ | — | | | | | $ | — | | |
|
Tax paid
|
| | | | | | | | | $ | — | | | | | $ | — | | |
| |
Plant and equipment
|
| | 10 years | |
| |
Leasehold improvements
|
| | 20 years | |
| |
Motor vehicles
|
| | 4 years | |
| | | |
$
|
| |
Plant and
equipment |
| |
Leasehold
improvement |
| |
Motor
vehicles |
| |
Total
|
| ||||||||||||
|
Cost at January 1, 2019
|
| | | | | | | 438,432 | | | | | | 286,482 | | | | | | — | | | | | | 724,914 | | |
|
Additions
|
| | | | | | | 1,911 | | | | | | 13,419 | | | | | | 38,590 | | | | | | 53,920 | | |
|
Foreign exchange movements
|
| | | | | | | 8,701 | | | | | | 4,869 | | | | | | (163) | | | | | | 13,407 | | |
|
Cost at December 31, 2019
|
| | | | | | | 449,044 | | | | | | 304,770 | | | | | | 38,427 | | | | | | 792,241 | | |
|
Additions
|
| | | | | | | 172,369 | | | | | | — | | | | | | — | | | | | | 172,369 | | |
|
Write-offs
|
| | | | | | | (23,748) | | | | | | — | | | | | | — | | | | | | (23,748) | | |
|
Foreign exchange movements
|
| | | | | | | (11,304) | | | | | | (11,333) | | | | | | (1,429) | | | | | | (24,066) | | |
|
Cost at December 31, 2020
|
| | | | | | | 586,361 | | | | | | 293,437 | | | | | | 36,998 | | | | | | 916,796 | | |
|
Accumulated depreciation at January 1, 2019
|
| | | | | | | (21,922) | | | | | | (7,162) | | | | | | — | | | | | | (29,084) | | |
|
Depreciation
|
| | | | | | | (44,325) | | | | | | (15,038) | | | | | | (4,757) | | | | | | (64,120) | | |
|
Foreign exchange movements
|
| | | | | | | (866) | | | | | | (289) | | | | | | (46) | | | | | | (1,201) | | |
|
Accumulated Depreciation at December 31, 2019
|
| | | | | | | (67,113) | | | | | | (22,489) | | | | | | (4,803) | | | | | | (94,405) | | |
|
Depreciation
|
| | | | | | | (60,212) | | | | | | (14,950) | | | | | | (9,425) | | | | | | (84,587) | | |
|
Foreign exchange movements
|
| | | | | | | 3,615 | | | | | | 1,114 | | | | | | 354 | | | | | | 5,083 | | |
|
Accumulated Depreciation at December 31, 2020
|
| | | | | | | (123,710) | | | | | | (36,325) | | | | | | (13,874) | | | | | | (173,909) | | |
|
Carrying value at January 1, 2019
|
| | | | | | | 416,510 | | | | | | 279,320 | | | | | | — | | | | | | 695,830 | | |
|
Additions
|
| | | | | | | 1,911 | | | | | | 13,419 | | | | | | 38,590 | | | | | | 53,920 | | |
|
Depreciation
|
| | | | | | | (44,325) | | | | | | (15,038) | | | | | | (4,757) | | | | | | (64,120) | | |
|
Foreign exchange movements
|
| | | | | | | 7,835 | | | | | | 4,580 | | | | | | (209) | | | | | | 12,206 | | |
|
Carrying value at December 31, 2019
|
| | | | | | | 381,931 | | | | | | 282,281 | | | | | | 33,624 | | | | | | 697,836 | | |
|
Additions
|
| | | | | | | 172,369 | | | | | | — | | | | | | — | | | | | | 172,369 | | |
|
Disposals
|
| | | | | | | (23,748) | | | | | | — | | | | | | — | | | | | | (23,748) | | |
|
Depreciation
|
| | | | | | | (60,212) | | | | | | (14,950) | | | | | | (9,425) | | | | | | (84,587) | | |
|
Foreign exchange movements
|
| | | | | | | (7,689) | | | | | | (10,219) | | | | | | (1,075) | | | | | | (18,983) | | |
|
Carrying value at December 31, 2020
|
| | | | | | | 462,651 | | | | | | 257,112 | | | | | | 23,124 | | | | | | 742,887 | | |
| | | |
$
|
| |
Licenses
|
| |
Total
|
| ||||||
|
Cost at January 1, 2019
|
| | | | | | | 413,223 | | | | | | 413,223 | | |
|
Foreign exchange movements
|
| | | | | | | 8,125 | | | | | | 8,125 | | |
|
Cost at December 31, 2019
|
| | | | | | | 421,348 | | | | | | 421,348 | | |
|
Foreign exchange movements
|
| | | | | | | (15,668) | | | | | | (15,668) | | |
|
Cost at December 31, 2020
|
| | | | | | | 405,680 | | | | | | 405,680 | | |
|
Accumulated amortization at January 1, 2019
|
| | | | | | | (20,661) | | | | | | (20,661) | | |
|
Amortization
|
| | | | | | | (41,725) | | | | | | (41,725) | | |
|
Foreign exchange movement
|
| | | | | | | (816) | | | | | | (816) | | |
|
Accumulated amortization at December 31, 2019
|
| | | | | | | (63,202) | | | | | | (63,202) | | |
|
Accumulated amortization at December 31, 2019
|
| | | | | | | (63,202) | | | | | | (63,202) | | |
|
Amortization
|
| | | | | | | (41,337) | | | | | | (41,337) | | |
|
Foreign exchange translation
|
| | | | | | | 3,119 | | | | | | 3,119 | | |
|
Accumulated amortization at December 31, 2020
|
| | | | | | | (101,420) | | | | | | (101,420) | | |
|
Carrying value at January 1, 2019
|
| | | | | | | 392,562 | | | | | | 392,562 | | |
|
Amortization
|
| | | | | | | (41,725) | | | | | | (41,725) | | |
|
Foreign exchange movement
|
| | | | | | | 7,309 | | | | | | 7,309 | | |
|
Carrying value at December 31, 2019
|
| | | | | | | 358,146 | | | | | | 358,146 | | |
|
Amortization
|
| | | | | | | (41,337) | | | | | | (41,337) | | |
|
Foreign exchange translation
|
| | | | | | | (12,549) | | | | | | (12,549) | | |
|
Carrying value at December 31, 2020
|
| | | | | | | 304,260 | | | | | | 304,260 | | |
| | | |
$
|
| |
Land Lease
|
| |
Total
|
| ||||||
| Cost: | | | | | | | | | | | | | | | | |
|
Balance as at January 1, 2019
|
| | | | | | | — | | | | | | — | | |
|
Additions during the year
|
| | | | | | | 2,503,827 | | | | | | 2,503,827 | | |
|
Balance as at December 31, 2019
|
| | | | | | | 2,503,827 | | | | | | 2,503,827 | | |
|
Additions during the year
|
| | | | | | | — | | | | | | — | | |
|
Balance as at December 31, 2020
|
| | | | | | | 2,503,827 | | | | | | 2,503,827 | | |
| Accumulated Depreciation: | | | | | | | | | | | | | | | | |
|
Balance as at January 1, 2019
|
| | | | | | | — | | | | | | — | | |
|
Charge for the year
|
| | | | | | | 92,979 | | | | | | 92,979 | | |
|
Effects of Currency Translation
|
| | | | | | | 914 | | | | | | 914 | | |
|
Balance as at December 31, 2019
|
| | | | | | | 93,893 | | | | | | 93,893 | | |
|
Charge for the year
|
| | | | | | | 122,820 | | | | | | 122,820 | | |
|
Effects of Currency Translation
|
| | | | | | | 87,335 | | | | | | 87,335 | | |
|
Balance as at December 31, 2020
|
| | | | | | | 304,048 | | | | | | 304,048 | | |
| Net Book Value: | | | | | | | | | | | | | | | | |
|
At December 31, 2019
|
| | | | | | | 2,409,934 | | | | | | 2,409,934 | | |
|
At December 31, 2020
|
| | | | | | | 2,199,779 | | | | | | 2,199,779 | | |
| | | |
$
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
|
Prepaid expenses
|
| | | | | | | 113,485 | | | | | | 310 | | |
| | | | | | | | | 113,485 | | | | | | 310 | | |
| | | |
$
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
|
Capital work in progress
|
| | | | | | | 883,145 | | | | | | 616,377 | | |
| | | | | | | | | 883,145 | | | | | | 616,377 | | |
| | | |
$
|
| |
Louisa
Mojela |
| |
Granny
Seape |
| |
1942
Capital |
| |
Seedy
Lette |
| |
GMG/
Middleton |
| |
Halo
Collective Inc. |
| |
Total
|
| |||||||||||||||||||||
|
Value at January 1, 2019
|
| | | | | | | 994,506 | | | | | | 232,276 | | | | | | 1,139,483 | | | | | | 213,020 | | | | | | — | | | | | | — | | | | | | 2,579,284 | | |
|
Loans issued
|
| | | | | | | 1,043,690 | | | | | | 34,771 | | | | | | — | | | | | | — | | | | | | 1,037,852 | | | | | | (6,848) | | | | | | 2,109,464 | | |
|
Interest on loans
|
| | | | | | | 122,183 | | | | | | 28,243 | | | | | | 122,057 | | | | | | 22,818 | | | | | | 1,254 | | | | | | — | | | | | | 296,555 | | |
|
Foreign exchange movements
|
| | | | | | | 31,017 | | | | | | 5,187 | | | | | | 23,606 | | | | | | 4,413 | | | | | | 10,216 | | | | | | (68) | | | | | | 74,371 | | |
|
Value at December 31,
2019 |
| | | | | | | 2,191,396 | | | | | | 300,477 | | | | | | 1,285,146 | | | | | | 240,251 | | | | | | 1,049,322 | | | | | | (6,916) | | | | | | 5,059,674 | | |
|
Current portion
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,916) | | | | | | (6,916) | | |
|
Non-current portion
|
| | | | | | | 2,191,396 | | | | | | 300,477 | | | | | | 1,285,146 | | | | | | 240,251 | | | | | | 1,049,322 | | | | | | — | | | | | | 5,066,590 | | |
|
Value at December 31,
2019 |
| | | | | | | 2,191,396 | | | | | | 300,477 | | | | | | 1,285,146 | | | | | | 240,251 | | | | | | 1,049,322 | | | | | | (6,916) | | | | | | 5,059,674 | | |
|
Loans issued
|
| | | | | | | 438,420 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 731,375 | | | | | | 1,169,796 | | |
|
Loans carried off
|
| | | | | | | (1,147,260) | | | | | | (307,337) | | | | | | (1,314,361) | | | | | | (245,712) | | | | | | (1,030,158) | | | | | | 4,044,828 | | | | | | — | | |
|
Loans repaid
|
| | | | | | | (137,788) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (137,788) | | |
|
Interest on loans
|
| | | | | | | 278,901 | | | | | | 12,656 | | | | | | 54,190 | | | | | | 10,130 | | | | | | 753 | | | | | | — | | | | | | 356,631 | | |
|
Foreign exchange movements
|
| | | | | | | (71,182) | | | | | | (5,796) | | | | | | (24,974) | | | | | | (4,669) | | | | | | (19,917) | | | | | | (81,061) | | | | | | (207,598) | | |
|
Value at December 31,
2020 |
| | | | | | | 1,552,487 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,688,226 | | | | | | 6,240,714 | | |
|
Current portion
|
| | | | | | | 1,552,487 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 711,118 | | | | | | 2,263,605 | | |
|
Non-current portion
|
| | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,977,108 | | | | | | 3,977,108 | | |
|
Value at December 31,
2020 |
| | | | | | | 1,552,487 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 4,688,226 | | | | | | 6,240,714 | | |
| | | |
$
|
| |
Land Lease
|
| |
Total
|
| ||||||
|
Balance as at January 1, 2019
|
| | | | | |
|
—
|
| | | |
|
—
|
| |
| Additions: | | | | | | | | | | | | | | | | |
|
Lease Liability – Initial adoption of IFRS 16
|
| | | | | | | 2,503,827 | | | | | | 2,503,827 | | |
|
Interest Expense
|
| | | | | | | 197,252 | | | | | | 197,252 | | |
|
Lease payments during the year
|
| | | | | | | — | | | | | | — | | |
|
Effects of Currency Translation
|
| | | | | | | 1,939 | | | | | | 1,939 | | |
| | | | | | | | | 2,703,018 | | | | | | 2,703,018 | | |
|
Less: current portion
|
| | | | | | | (294,944) | | | | | | (294,944) | | |
|
Balance as at December 31, 2019
|
| | | | | | | 2,408,074 | | | | | | 2,408,074 | | |
|
Interest Expense
|
| | | | | | | 284,950 | | | | | | 284,950 | | |
|
Lease payments during the year
|
| | | | | | | — | | | | | | — | | |
|
Effects of Currency Translation
|
| | | | | | | (105,816) | | | | | | (105,816) | | |
| | | | | | | | | 2,882,152 | | | | | | 2,882,152 | | |
|
Less: current portion
|
| | | | | | | (283,976) | | | | | | (283,976) | | |
|
As at December 31, 2020
|
| | | | | | | 2,598,176 | | | | | | 2,598,176 | | |
| | | |
$
|
| |
December 31,
2020 |
| |||
|
Amounts payable within 1 year
|
| | | | | | | 283,976 | | |
|
Amounts payable between 1 and 5 years
|
| | | | | | | 1,135,903 | | |
|
Amounts payable after 5 years
|
| | | | | | | 3,762,677 | | |
|
Total payments
|
| | | | | | | 5,182,556 | | |
|
Interest on lease agreement
|
| | | | | | | (2,300,404) | | |
| | | | | | | | | 2,882,152 | | |
| | | |
$
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
|
Trade payables
|
| | | | | | | 107,839 | | | | | | 31,784 | | |
|
Directors’ remuneration payable
|
| | | | | | | 48,584 | | | | | | 10,533 | | |
|
Accrued payroll taxes
|
| | | | | | | 26,455 | | | | | | 688 | | |
| | | | | | | | | 182,878 | | | | | | 43,006 | | |
| | | |
$
|
| |
Number of
shares |
| |
Par value
|
| |
Share
capital |
| |
Share
premium |
| |
Total
|
| |||||||||||||||
|
Balance at December 31, 2018
|
| | | | | | | 100 | | | | | | 0.07 | | | | | | 7 | | | | | | — | | | | | | 7 | | |
|
Change in par value from 1 Loti to 1 Lisente per share
|
| | | | | | | — | | | | | | — | | | | | | (7) | | | | | | 7 | | | | | | — | | |
|
Additional shares issued
|
| | | | | | | 222,112 | | | | | | 0.0007 | | | | | | 156 | | | | | | — | | | | | | 156 | | |
|
Issued and outstanding as at December 31, 2019 and 2020
|
| | | | | | | 222,212 | | | | | | 0.0007 | | | | | | 156 | | | | | | 7 | | | | | | 163 | | |
| | | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
|
Directors Remuneration
|
| | | | 116,448 | | | | | | 10,431 | | |
|
Director Professional fees
|
| | | | 121,467 | | | | | | 121,970 | | |
|
Key Management Remuneration
|
| | | | 268,326 | | | | | | 161,134 | | |
|
Short term accommodation expense
|
| | | | 45,482 | | | | | | 26,269 | | |
|
Office expenses for office space
|
| | | | 2,377 | | | | | | 9,388 | | |
|
Fuel expenses
|
| | | | — | | | | | | 4,172 | | |
|
Consulting fees to Seedy Lette
|
| | | | — | | | | | | 10,931 | | |
| | | | | | 554,100 | | | | | | 344,295 | | |
| | | |
$
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
|
Net loss for the year
|
| | | | | | | (2,298,310) | | | | | | (1,394,611) | | |
|
Statutory income tax rate
|
| | | | | | | 25% | | | | | | 25% | | |
|
Expected tax recovery at statutory income tax rates
|
| | | | | | | (574,578) | | | | | | (348,653) | | |
|
Change in deferred tax assets not recognized
|
| | | | | | | 574,578 | | | | | | 348,653 | | |
| | | | | | | | | — | | | | | | — | | |
| | | |
$
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
|
Deferred tax assets
|
| | | | | | | | | | | | | | | |
|
Net operating loss carried forward
|
| | | | | | | 5,160,401 | | | | | | 2,862,091 | | |
|
Deferred tax assets not recognized
|
| | | | | | | (5,160,401) | | | | | | (2,862,091) | | |
|
Net deferred tax assets
|
| | | | | | | — | | | | | | — | | |
| | | |
Page
|
|
| CANMART LTD | | | | |
| | | | ||
| Financial Statements: | | | | |
| | | | ||
| | | | ||
| | | | ||
| | | | ||
| | | |
|
Presented in US Dollars
|
| |
Note
|
| |
$
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||||||||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash
|
| | | | | | | | | | | | | | | | 1,907 | | | | | | 1,116 | | |
|
Inventory
|
| | | | | | | | | | | | | | | 611 | | | | | | — | | | |
|
Total Current Assets
|
| | | | | | | | | | | | | | | | 2,518 | | | | | | 1,116 | | |
| Non-Current Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangible assets
|
| | | | 5 | | | | | | | | | | | | 17,146 | | | | | | 16,563 | | |
|
Total Non-Current Assets
|
| | | | | | | | | | | | | | | | 17,146 | | | | | | 16,563 | | |
|
Total Assets
|
| | | | | | | | | | | | | | | | 19,664 | | | | | | 17,679 | | |
|
LIABILITIES AND SHAREHOLDER’S EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| Current Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trade and other payables
|
| | | | 7 | | | | | | | | | | | | 1,024 | | | | | | — | | |
|
Due to related parties
|
| | | | | | | | | | | | | | | | — | | | | | | 17,707 | | |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | 1,024 | | | | | | 17,707 | | |
| Shareholder’s Equity (Deficit) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Share capital
|
| | | | 8 | | | | | | | | | | | | 3 | | | | | | 3 | | |
|
Accumulated deficit
|
| | | | | | | | | | | | | | | | (2,291) | | | | | | (30) | | |
|
Other reserves
|
| | | | | | | | | | | | | | | | 21,046 | | | | | | — | | |
|
Accumulated other comprehensive income
|
| | | | | | | | | | | | | | | | (117) | | | | | | (1) | | |
| | | | | | | | | | | | | | | | | | 18,640 | | | | | | (28) | | |
|
Total Liabilities and Shareholder’s Equity (Deficit)
|
| | | | | | | | | | | | | | | | 19,664 | | | | | | 17,679 | | |
|
Presented in US Dollars
|
| |
Note
|
| |
$
|
| |
2020
|
| |
2019
|
| |||||||||
|
Sales
|
| | | | | | | | | | | | | 2,062 | | | | | | — | | |
|
Cost of sales
|
| | | | | | | | | | | | (1,809) | | | | | | — | | | |
|
Gross Profit
|
| | | | | | | | | | | | | 253 | | | | | | — | | |
|
Consulting and professional fees
|
| | | | | | | | | | | | | 31 | | | | | | — | | |
|
License costs
|
| | | | | | | | | | | | | 1,491 | | | | | | — | | |
|
General & administrative expenses
|
| | | | | | | | | | | | | 1,101 | | | | | | 32 | | |
|
Total operating expenses
|
| | | | | | | | | | | | | (2,623) | | | | | | (32) | | |
|
Loss from Operations
|
| | | | | | | | | | | | | (2,370) | | | | | | (32) | | |
| Other Income (Expense) | | | | | | | | | | | | | | | | | | | | | | |
|
Finance income
|
| | | | | | | | | | | | | 1 | | | | | | 2 | | |
|
Finance expenses
|
| | | | | | | | | | | | | — | | | | | | — | | |
|
Other income
|
| | | | | | | | | | | | | 108 | | | | | | — | | |
|
Total Other Income (Expense)
|
| | | | | | | | | | | | | 109 | | | | | | 2 | | |
|
Net loss before income tax
|
| | | | | | | | | | | | | (2,261) | | | | | | (30) | | |
|
Income tax expense
|
| | | | | | | | | | | | | — | | | | | | — | | |
|
Net Loss for the Year
|
| | | | | | | | | | | | | (2,261) | | | | | | (30) | | |
| Other Comprehensive Loss: | | | | | | | | | | | | | | | | | | | | | | |
|
Exchange differences on foreign currency translation
|
| | | | | | | | | | | | | (116) | | | | | | (1) | | |
|
Total Comprehensive Loss
|
| | | | | | | | | | | | | (2,377) | | | | | | (31) | | |
|
Basic and dilutive loss per ordinary share
|
| | | | | | | | | | | | | (1,188.50) | | | | | | (15.50) | | |
|
Weighted average number of ordinary shares outstanding
|
| | | | | | | | | | | | | 2 | | | | | | 2 | | |
|
Presented in US Dollars
|
| |
$
|
| |
Number
of Shares |
| |
Share
Capital |
| |
Accumulated
other comprehensive income |
| |
Accumulated
Deficit |
| |
Other
Reserves |
| |
Total
Equity (Deficit) |
| |||||||||||||||||||||
|
Balance, December 31, 2018
|
| | | | | | | | | | 2 | | | | | | 3 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3 | | |
|
Issue of shares
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | |
|
Currency translation
|
| | | | | | | | | | — | | | | | | — | | | | | | (1) | | | | | | — | | | | | | | | | | | | (1) | | |
|
Net loss
|
| | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (30) | | | | | | — | | | | | | (30) | | | |
|
Balance, December 31, 2019
|
| | | | | | | | | | 2 | | | | | | 3 | | | | | | (1) | | | | | | (30) | | | | | | — | | | | | | (28) | | |
|
Currency translation
|
| | | | | | | | | | — | | | | | | — | | | | | | (116) | | | | | | — | | | | | | — | | | | | | (116) | | |
|
Contribution to reserves by owners of the Company
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 21,046 | | | | | | 21,046 | | |
|
Net loss
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,261) | | | | | | | | | | | | (2,261) | | |
|
Balance, December 31, 2020
|
| | | | | | | | | | 2 | | | | | | 3 | | | | | | (117) | | | | | | (2,291) | | | | | | 21,046 | | | | | | 18,640 | | |
|
Presented in US Dollars
|
| |
Note
|
| |
$
|
| |
January 1, 2020 to
December 31, 2020 |
| |
January 1, 2019 to
December 31, 2019 |
| |||||||||
| Cash Flows from Operating Activities: | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss
|
| | | | | | | | | | | | | (2,261) | | | | | | (30) | | |
|
Adjustments to reconcile net income to net cash provided by
(used in) operating activities: |
| | | | | | | | | | | | | — | | | | | | — | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | | | | |
|
Increase in inventory
|
| | | | | | | | | | | | | (611) | | | | | | — | | |
|
Increase in trade and other payables
|
| | | | | | | | | | | | | 1,024 | | | | | | — | | |
|
Increase in due to related parties
|
| | | | | | | | | | | | 3,339 | | | | | | 17,707 | | | |
|
Net cash provided by operating activities
|
| | | | | | | | | | | | | 1,491 | | | | | | 17,677 | | |
| Cash Flows from Investing Activities: | | | | | | | | | | | | | | | | | | | | | | |
|
Payments for acquisition of cannabis licenses
|
| | | | | | | | | | | | | — | | | | | | (15,625) | | |
|
Net cash used in investing activities
|
| | | | | | | | | | | | | — | | | | | | (15,625) | | |
| Cash Flows from Financing Activities: | | | | | | | | | | | | | | | | | | | | | | |
|
Proceeds from share subscriptions receivable
|
| | | | | | | | | | | | | — | | | | | | 2 | | |
|
Net cash provided by financing activities:
|
| | | | | | | | | | | | | — | | | | | | 2 | | |
|
Effects of foreign exchange translation on cash
|
| | | | | | | | | | | | | (700) | | | | | | (938) | | |
|
Net change in cash
|
| | | | | | | | | | | | | 791 | | | | | | 1,116 | | |
|
Cash at beginning of year
|
| | | | | | | | | | | | | 1,116 | | | | | | — | | |
|
Cash at end of year
|
| | | | | | | | | | | | | 1,907 | | | | | | 1,116 | | |
| Supplemental cash flow information: | | | | | | | | | | | | | | | | | | | | | | |
|
Interest paid
|
| | | | | | | | | | | | | — | | | | | | — | | |
|
Taxes paid
|
| | | | | | | | | | | | | — | | | | | | — | | |
| Non-cash Investing and Financing Activities: | | | | | | | | | | | | | | | | | | | | | | |
|
Contributions to reserves by shareholders due to waiver of balance due to related party
|
| | | | | | | | | | | | | 21,046 | | | | | | — | | |
| | | |
$
|
| |
Licences
|
| |
Total
|
| ||||||
|
Cost at December 31, 2018
|
| | | | | | | — | | | | | | — | | |
|
Additions
|
| | | | | | | 15,625 | | | | | | 15,625 | | |
|
Amortisation
|
| | | | | | | — | | | | | | — | | |
|
Foreign exchange translation
|
| | | | | | | 938 | | | | | | 938 | | |
|
Cost at December 31, 2019
|
| | | | | | | 16,563 | | | | | | 16,563 | | |
|
Accumulated amortisation at December 31,2019
|
| | | | | | | — | | | | | | — | | |
|
Carrying value at December 31,2019
|
| | | | | | | 16,563 | | | | | | 16,563 | | |
|
Foreign exchange translation
|
| | | | | | | 583 | | | | | | 583 | | |
|
Amortisation
|
| | | | | | | — | | | | | | — | | |
|
Cost at December 31, 2020
|
| | | | | | | 17,146 | | | | | | 17,146 | | |
|
Accumulated amortisation at December 31,2020
|
| | | | | | | — | | | | | | — | | |
|
Carrying value at December 31,2020
|
| | | | | | | 17,146 | | | | | | 17,146 | | |
| | | |
$
|
| |
December, 31
2020 |
| |
December, 31
2019 |
| ||||||
|
Trade receivables
|
| | | | | | | 523 | | | | | | — | | |
|
Allowance for bad debts
|
| | | | | | | (523) | | | | | | — | | |
| | | | | | | | | — | | | | | | — | | |
| | | |
$
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
|
Net loss for the year
|
| | | | | | | (2,261) | | | | | | (30) | | |
|
Statutory income tax rate
|
| | | | | | | 18% | | | | | | 19% | | |
|
Expected tax recovery at statutory income tax rates
|
| | | | | | | (407) | | | | | | (6) | | |
|
Change in deferred tax assets not recognized
|
| | | | | | | 407 | | | | | | 6 | | |
| | | | | | | | | — | | | | | | — | | |
| | | |
$
|
| |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
| Deferred tax assets | | | | | | | | | | | | | | | | |
|
Net operating loss carried forward
|
| | | | | | | 2,291 | | | | | | 30 | | |
|
Deferred tax assets not recognized
|
| | | | | | | (2,291) | | | | | | (30) | | |
|
Net deferred tax assets
|
| | | | | | | — | | | | | | — | | |
| |
Exhibit
Number |
| |
Description
|
|
| |
1.1*
|
| | | |
| |
2.1*
|
| | | |
| |
3.1*
|
| | | |
| |
3.2*
|
| | | |
| |
3.3*
|
| | | |
| |
4.1*
|
| | | |
| |
4.2*
|
| | | |
| |
4.3
|
| | | |
| |
5.1
|
| | | |
| |
8.1
|
| | Opinion of Dentons Canada LLP as to Canadian tax matters (included in Exhibit 5.1). | |
| |
10.1*§
|
| | | |
| |
10.2*
|
| | | |
| |
10.3*
|
| | | |
| |
10.4*
|
| | | |
| |
10.5*
|
| | | |
| |
10.6*§
|
| | | |
| |
10.7*§
|
| | | |
| |
10.8*§
|
| | | |
| |
10.9*
|
| | | |
| |
10.10*
|
| | | |
| |
10.11*
|
| | | |
| |
10.12*§
|
| | Service Agreement by and among Akanda Corp., Canmart Limited and Louisa Mojela dated January 24, 2022. | |
| |
Exhibit
Number |
| |
Description
|
|
| |
10.13*§
|
| | Service Agreement by and among Akanda Corp., Canmart Limited and Trevor Scott dated January 24, 2022. | |
| |
14.1*
|
| | | |
| |
14.2*
|
| | | |
| |
14.3*
|
| | | |
| |
21.1*
|
| | | |
| |
23.1
|
| | | |
| |
23.2
|
| | | |
| |
24.1
|
| | | |
| |
99.1*
|
| | | |
| |
99.2*
|
| | | |
| |
99.3*
|
| | | |
| | 107 | | | |
| | | | |
Akanda Corp.
|
|
| | | | |
By:
/s/ Tejinder Virk
Name: Tejinder Virk
Title: Chief Executive Officer and Director |
|
| |
/s/ Tejinder Virk
Name: Tejinder Virk
Title: Chief Executive Officer and Director (Principal Executive Officer) |
| | Date: February 14, 2022 | |
| |
/s/ Trevor Scott
Name: Trevor Scott
Title: Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer) |
| | Date: February 14, 2022 | |
| |
*
Name: Louisa Mojela
Title: Executive Chairman and Director |
| | Date: February 14, 2022 | |
| |
*
Name: Philip van den Berg
Title: Director |
| | Date: February 14, 2022 | |
| |
*
Name: Charles Kié
Title: Director |
| | Date: February 14, 2022 | |
| |
/s/ Gugulethu Dingaan
Name: Gugulethu Dingaan
Title: Director |
| | Date: February 14, 2022 | |
| |
/s/ Gila Jones
Name: Gila Jones
Title: Director |
| | Date: February 14, 2022 | |
| |
/s/ Bridget Baker
Name: Bridget Baker
Title: Director |
| | Date: February 14, 2022 | |
| |
*By: /s/ Trevor Scott
Trevor Scott
Attorney-in- Fact |
| | | |
Exhibit 4.3
Form of Warrant Agreement
THE REGISTERED HOLDER OF THIS PURCHASE WARRANT AGREES BY HIS, HER OR ITS ACCEPTANCE HEREOF, THAT SUCH HOLDER WILL NOT FOR A PERIOD OF ONE HUNDRED EIGHTY (180) DAYS FOLLOWING THE COMMENCMENT OF SALES of COMMON SHARES IN THE OFFERING (AS DEFINED BELOW): (A) SELL, TRANSFER, ASSIGN, PLEDGE OR HYPOTHECATE THIS PURCHASE WARRANT TO ANYONE OTHER THAN OFFICERS OR PARTNERS OF BOUSTEAD securities, llc, EACH OF WHOM SHALL HAVE AGREED TO THE RESTRICTIONS CONTAINED HEREIN, IN ACCORDANCE WITH FINRA CONDUCT RULE 5110(E)(1), OR (B) CAUSE THIS PURCHASE WARRANT OR THE SECURITIES ISSUABLE HEREUNDER TO BE THE SUBJECT OF ANY HEDGING, SHORT SALE, DERIVATIVE, PUT OR CALL TRANSACTION THAT WOULD RESULT IN THE EFFECTIVE ECONOMIC DISPOSITION OF THIS PURCHASE WARRANT OR THE SECURITIES HEREUNDER, EXCEPT AS PROVIDED FOR IN FINRA RULE 5110(E)(2).
THIS PURCHASE WARRANT IS NOT EXERCISABLE PRIOR TO [*], 2022 (THE DATE OF ISSUANCE). VOID AFTER 5:00 P.M., EASTERN TIME, [*], 2027 (THE DATE THAT IS FIVE YEARS FROM COMMENCMENT OF SALES of COMMON SHARES IN THE Offering (as defined below).
COMMON SHARES PURCHASE WARRANT
For the Purchase of [*] Common Shares
Of
AKANDA CORP.
1. Purchase Warrant. THIS CERTIFIES THAT, pursuant to that certain Underwriting Agreement by and between Akanda Corp., a company incorporated in the Province of Ontario (the “Company”) and Boustead Securities, LLC (“Boustead”), dated [*], 2022 (the “Underwriting Agreement”), Boustead (in such capacity with its permitted successors or assigns, the “Holder”), as registered owner of this Purchase Warrant, is entitled, upon the terms and subject to the limitations on exercise and the conditions hereinafter set forth, at any time or from time to time from [*], 2022 (the “Issuance Date”), and at or before 5:00 p.m., Eastern time, [*], 2027 (the “Expiration Date,”) which such date is five (5) years from the commencement of the sales of the Common Shares in connection with the initial public offering contemplated by the Underwriting Agreement (the “Offering”) under the registration statement on Form F-1 (Registration No. 333-[*]) of the Company (the “Registration Statement”), but not thereafter, to subscribe for, purchase and receive, in whole or in part, up to [*] Common Shares of the Company, without par value (the “Shares”), subject to adjustment as provided in Section 5 hereof. This Purchase Warrant is not exercisable or convertible for more than five years from the commencement of sales of Common Shares in the Offering. If the Expiration Date is a day on which banking institutions are authorized by law or executive order to close, then this Purchase Warrant may be exercised on the next succeeding day that is not such a day in accordance with the terms herein. During the period commencing on the date hereof and ending on the Expiration Date, the Company agrees not to take any action that would terminate this Purchase Warrant. This Purchase Warrant is initially exercisable at $[*] per Share (125% of the price of the Shares sold in the Offering); provided, however, that upon the occurrence of any of the events specified in Section 5 hereof, the rights granted by this Purchase Warrant, including the exercise price per Share and the number of Shares to be received upon such exercise, shall be adjusted as therein specified. The term “Exercise Price” shall mean the initial exercise price or the adjusted exercise price, depending on the context. Any term not defined herein shall have the meaning ascribed thereto in the Underwriting Agreement.
2. Exercise.
2.1 Exercise Form. In order to exercise this Purchase Warrant, the exercise form attached hereto as Exhibit A (the “Exercise Form”) must be duly executed and completed and delivered to the Company, together with this Purchase Warrant and payment of the Exercise Price for the Shares being purchased payable in cash by wire transfer of immediately available funds to an account designated by the Company or by certified check or official bank check to the order of the Company. If the subscription rights represented hereby shall not be exercised at or before 5:00 p.m., Eastern time, on the Expiration Date, this Purchase Warrant shall become and be void without further force or effect, and all rights represented hereby shall cease and expire.
2.2 Cashless Exercise. In lieu of exercising this Purchase Warrant by payment of cash or check payable to the order of the Company pursuant to Section 2.1 above, Holder may elect to receive the number of Shares equal to the value of this Purchase Warrant (or the portion thereof being exercised), by surrender of this Purchase Warrant to the Company, together with the Exercise Form, in which event the Company shall issue to Holder, Shares in accordance with the following formula:
| X = | Y(A – B) |
| A |
| Where, | X = The number of Shares to be issued to Holder; | |
| Y = The number of Shares for which the Purchase Warrant is being exercised; | ||
| A = The fair market value of one Share; and | ||
| B = The Exercise Price. |
For purposes of this Section 2.2, the fair market value means, for any date, the price determined by the first of the following clauses that applies: (a) if the Common Shares are then listed or quoted on a Eligible Market, the value shall be deemed to be the highest intra-day or closing price on any trading day on such Eligible Market during the five trading days preceding the exercise, (b) if OTCQB or OTCQX is not an Eligible Market, the value shall be deemed to be the highest intra-day or closing price on any trading day on the OTCQB or OTCQX on which the Common Shares are then quoted during the five trading days preceding the exercise, as applicable, (c) if the Common Shares are not then listed or quoted for trading on OTCQB or OTCQX and if prices for the Common Shares are then reported in the “Pink Sheets” published by OTC Markets Group, Inc. (or a similar organization or agency succeeding to its functions of reporting prices), the “OTC Markets Group”, the value shall be deemed to be the highest intra-day or closing price on any trading day on the Pink Sheets on which the Common Shares are then quoted during the five trading days preceding the exercise, or (d) in all other cases, the fair market value of a Common Share as determined by an independent appraiser selected in good faith by the Holder and reasonably acceptable to the Company.
2.3 Legend. Each certificate for the securities purchased under this Purchase Warrant shall bear a legend as follows unless such securities have been registered under the Securities Act of 1933, as amended (the “Securities Act”):
“The securities represented by this certificate have not been registered under the Securities Act of 1933, as amended (the “Securities Act”), or applicable state law. Neither the securities nor any interest therein may be offered for sale, sold or otherwise transferred except pursuant to an effective registration statement under the Securities Act, or pursuant to an exemption from registration under the Securities Act and applicable state law which, in the opinion of counsel to the Company, is available.”
3. Transfer.
3.1 General Restrictions. The Holder of this Purchase Warrant agrees by his, her or its acceptance hereof, that such Holder (or permitted assignees under FINRA Rule 5110(e)(1)) will not for a period of one hundred eighty (180) days following the commencement of the sales of the Common Shares in connection with the Offering (the “Effective Date”) by the Securities and Exchange Commission (the “Commission”): (a) sell, transfer, assign, pledge or hypothecate this Purchase Warrant to anyone other than: (i) Boustead or an underwriter, placement agent, or a selected dealer participating in the Offering, or (ii) officers or partners of Boustead or of any such underwriter, placement agent or selected dealer, each of whom in (i) and (ii) shall have agreed to the restrictions contained herein, in accordance with FINRA Conduct Rule 5110(e)(1), or (b) cause this Purchase Warrant or the securities issuable hereunder to be the subject of any hedging, short sale, derivative, put or call transaction that would result in the effective economic disposition of this Purchase Warrant or the securities hereunder, except as provided for in FINRA Rule 5110(e)(2). On and after that date that is one hundred eighty (180) days after the Effective Date, transfers to others may be made subject to compliance with or exemptions from applicable securities laws. In order to make any permitted assignment, the Holder must deliver to the Company the assignment form attached hereto as Exhibit B duly executed and completed, together with this Purchase Warrant and payment of all transfer taxes, if any, payable in connection therewith. The Company shall within five (5) business days transfer this Purchase Warrant on the books of the Company and shall execute and deliver a new Purchase Warrant or Purchase Warrants of like tenor to the appropriate assignee(s) expressly evidencing the right to purchase the aggregate number of Shares purchasable hereunder or such portion of such number as shall be contemplated by any such assignment.
3.2 Restrictions Imposed by the Securities Act. The securities evidenced by this Purchase Warrant shall not be transferred unless and until: (i) if required by law, the Company has received the opinion of counsel for the Company that the securities may be transferred pursuant to an exemption from registration under Securities Act and applicable state securities laws, or (ii) a registration statement or post-effective amendment to the Registration Statement relating to the offer and sale of such securities that includes a current prospectus has been filed and declared effective by the Commission and compliance with applicable state securities law has been established.
4. New Purchase Warrants to be Issued.
4.1 Partial Exercise or Transfer. Subject to the restrictions in Section 3 hereof, this Purchase Warrant may be exercised or assigned in whole or in part. In the event of the exercise or assignment hereof in part only, upon surrender of this Purchase Warrant for cancellation, together with the duly executed exercise or assignment form and funds sufficient to pay any Exercise Price and/or transfer tax if exercised pursuant to Section 2.1 hereof, the Company shall cause to be delivered to the Holder without charge a new Purchase Warrant of like tenor to this Purchase Warrant in the name of the Holder evidencing the right of the Holder to purchase the number of Shares purchasable hereunder as to which this Purchase Warrant has not been exercised or assigned.
4.2 Lost Certificate. Upon receipt by the Company of evidence satisfactory to it of the loss, theft, destruction or mutilation of this Purchase Warrant and of reasonably satisfactory indemnification or the posting of a bond, the Company shall execute and deliver a new Purchase Warrant of like tenor and date. Any such new Purchase Warrant executed and delivered as a result of such loss, theft, mutilation or destruction shall constitute a substitute contractual obligation on the part of the Company.
5. Adjustments.
5.1 Adjustments to Exercise Price and Number of Shares. The Exercise Price and the number of Shares underlying this Purchase Warrant shall be subject to adjustment from time to time as hereinafter set forth:
5.1.1 Share Dividends; Split Ups. If, after the date hereof, and subject to the provisions of Section 5.1.3 below, the number of outstanding Shares is increased by a stock dividend payable in Shares or by a split up of Shares or other similar event, then, on the effective day thereof, the number of Shares purchasable hereunder shall be increased in proportion to such increase in outstanding shares, and the Exercise Price shall be proportionately decreased.
5.1.2 Aggregation of Shares. If, after the date hereof, and subject to the provisions of Section 5.1.3 below, the number of outstanding Shares is decreased by a consolidation, combination or reclassification of Shares or other similar event, then, on the effective date thereof, the number of Shares purchasable hereunder shall be decreased in proportion to such decrease in outstanding shares, and the Exercise Price shall be proportionately increased.
5.1.3 Replacement of Shares upon Reorganization, etc. In case of any reclassification or reorganization of the outstanding Shares other than a change covered by Section 5.1.1 or Section 5.1.2 hereof or that solely affects the par value of such Shares, or in the case of any share reconstruction or amalgamation or merger or consolidation of the Company with or into another corporation (other than a consolidation or share reconstruction or amalgamation or merger in which the Company is the continuing corporation and that does not result in any reclassification or reorganization of the outstanding Shares), or in the case of any sale or conveyance to another corporation or entity of the property of the Company as an entirety or substantially as an entirety in connection with which the Company is dissolved, the Holder of this Purchase Warrant shall have the right thereafter (until the expiration of the right of exercise of this Purchase Warrant) to receive upon the exercise hereof, for the same aggregate Exercise Price payable hereunder immediately prior to such event, the kind and amount of shares of stock or other securities or property (including cash) receivable upon such reclassification, reorganization, share reconstruction or amalgamation or merger, or consolidation, or upon a dissolution following any such sale or transfer, by a Holder of the number of Shares of the Company obtainable upon exercise of this Purchase Warrant immediately prior to such event; and if any reclassification also results in a change in Shares covered by Section 5.1.1 or Section 5.1.2, then such adjustment shall be made pursuant to Section 5.1.1, Section 5.1.2 and this Section 5.1.3. The provisions of this Section 5.1.3 shall similarly apply to successive reclassifications, reorganizations, share reconstructions or amalgamations, mergers or consolidations, sales or other transfers.
5.1.4 Changes in Form of Purchase Warrant. This form of Purchase Warrant need not be changed because of any change pursuant to this Section 5.1, and Purchase Warrants issued after such change may state the same Exercise Price and the same number of Shares as are stated in the Purchase Warrants initially issued pursuant to this Agreement. The acceptance by any Holder of the issuance of new Purchase Warrants reflecting a required or permissive change shall not be deemed to waive any rights to an adjustment occurring after the date hereof or the computation thereof.
5.2 Substitute Purchase Warrant. In case of any consolidation of the Company with, or share reconstruction or amalgamation or merger of the Company with or into, another corporation (other than a consolidation or share reconstruction or amalgamation or merger which does not result in any reclassification or change of the outstanding Shares), the corporation formed by such consolidation or share reconstruction or amalgamation or merger shall execute and deliver to the Holder a supplemental Purchase Warrant providing that the holder of each Purchase Warrant then outstanding or to be outstanding shall have the right thereafter (until the stated expiration of such Purchase Warrant) to receive, upon exercise of such Purchase Warrant, the kind and amount of shares of stock and other securities and property receivable upon such consolidation or share reconstruction or amalgamation or merger, by a holder of the number of Shares of the Company for which such Purchase Warrant might have been exercised immediately prior to such consolidation, share reconstruction or amalgamation or merger, sale or transfer. Such supplemental Purchase Warrant shall provide for adjustments which shall be identical to the adjustments provided for in this Section 5. The above provision of this Section 5 shall similarly apply to successive consolidations or share reconstructions or amalgamations or mergers.
5.3 Elimination of Fractional Interests. The Company shall not be required to issue certificates representing fractions of Shares upon the exercise of the Purchase Warrant, nor shall it be required to issue scrip or pay cash in lieu of any fractional interests, it being the intent of the parties that all fractional interests shall be eliminated by rounding any fraction up or down, as the case may be, to the nearest whole number of Shares or other securities, properties or rights.
6. Reservation and Listing. The Company shall at all times reserve and keep available out of its authorized Shares, solely for the purpose of issuance upon exercise of this Purchase Warrant, such number of Shares or other securities, properties or rights as shall be issuable upon the exercise thereof. The Company covenants and agrees that, upon exercise of this Purchase Warrant and payment of the Exercise Price therefor, in accordance with the terms hereby, all Shares and other securities issuable upon such exercise shall be duly and validly issued, fully paid and non-assessable and not subject to preemptive rights of any shareholder. The Company further covenants and agrees that upon exercise of this Purchase Warrant and payment of the exercise price therefor, all Shares and other securities issuable upon such exercise shall be duly and validly issued, fully paid and non-assessable and not subject to preemptive rights of any shareholder. As long as this Purchase Warrant shall be outstanding, the Company shall use its commercially reasonable efforts to cause all Shares issuable upon exercise of this Purchase Warrant to be listed (subject to official notice of issuance) on all national securities exchanges (or, if applicable, on the OTC Bulletin Board or any successor trading market) on which the Shares issued to the public in the Offering may then be listed and/or quoted.
7. Registration. The issuance of the Warrant and the Warrant Shares has been registered on the Registration Statement. The Company shall file periodic filings with the Commission during the term of this Purchase Warrant as required by the rules and regulations issued by the Commission. To the extent the Company does not maintain an effective registration statement for the Shares, during the term of this Purchase Warrant and for a period of no more than seven (7) years from the commencement of sales of the Offering in accordance with FINRA Rule 5110(g)(8)(D), whenever the Company proposes to register any of its securities under the Securities Act, whether for its own account or for the account of another shareholder (except for the registration of securities (A) to be offered pursuant to an employee benefit plan on Form S-8 or (B) pursuant to a registration made on Form F-4, or any successor forms then in effect) at any time and the registration form to be used may be used for the registration of the Shares, it will so notify in writing the Holder (a “Piggyback Notice”) as soon as practicable but in no event less than five (5) business days before the anticipated filing date and offer to the Holder the opportunity to register the sale of such number of Shares as such Holder may request in writing within three (3) business days after receipt of such Piggyback Notice (a “Piggyback Registration”). Notwithstanding the foregoing, the Company may delay any such notice to the Holder, including until after filing a registration statement, so long as the Holder has the same amount of time to determine whether to participate in an offering as it would have had if such notice had not been so delayed. The Company shall cause such Shares to be included in such registration and shall use commercially reasonable efforts to cause the managing underwriter or underwriters of a proposed underwritten offering to permit the Shares requested to be included in a Piggyback Registration on the same terms and conditions as any similar securities of the Company and to permit the sale or other disposition of such Shares in accordance with the intended method(s) of distribution thereof; provided, however, that if, solely in connection with any primary underwritten public offering for the account of the Company, the managing underwriter(s) thereof shall, in its reasonable discretion, impose a limitation on the number of Common Shares which may be included in the registration statement because, in such underwriter(s)’ judgment, marketing or other factors dictate such limitation is necessary to facilitate public distribution, then the Company shall be obligated to include in such registration statement only such limited portion of the Shares with respect to which the Holder requested inclusion hereunder as the underwriter shall reasonably permit. Holder shall enter into an underwriting agreement in customary form with the underwriter or underwriters selected for such Piggyback Registration.
8. Certain Notice Requirements.
8.1 Holder’s Right to Receive Notice. Nothing herein shall be construed as conferring upon the Holders the right to vote or consent or to receive notice as a shareholder for the election of directors or any other matter, or as having any rights whatsoever as a shareholder of the Company. If, however, at any time prior to the expiration of the Purchase Warrants and their exercise, any of the events described in Section 8.2 shall occur, then, in one or more of said events, the Company shall give written notice of such event at least fifteen days prior to the date fixed as a record date or the date of closing the transfer books (the “Notice Date”) for the determination of the shareholders entitled to such dividend, distribution, conversion or exchange of securities or subscription rights, or entitled to vote on such proposed dissolution, liquidation, winding up or sale. Such notice shall specify such record date or the date of the closing of the transfer books, as the case may be. Notwithstanding the foregoing, the Company shall deliver to each Holder a copy of each notice given to the other shareholders of the Company at the same time and in the same manner that such notice is given to the shareholders.
8.2 Events Requiring Notice. The Company shall be required to give the notice described in this Section 8 upon one or more of the following events: (i) if the Company shall take a record of the holders of its Shares for the purpose of entitling them to receive a dividend or distribution payable otherwise than in cash, or a cash dividend or distribution payable otherwise than out of retained earnings, as indicated by the accounting treatment of such dividend or distribution on the books of the Company, (ii) the Company shall offer to all the holders of its Shares any additional shares of capital stock of the Company or securities convertible into or exchangeable for shares of capital stock of the Company, or any option, right or warrant to subscribe therefor, or (iii) a dissolution, liquidation or winding up of the Company (other than in connection with a consolidation or share reconstruction or amalgamation or merger) or a sale of all or substantially all of its property, assets and business shall be proposed.
8.3 Notice of Change in Exercise Price. The Company shall, promptly after an event requiring a change in the Exercise Price pursuant to Section 5 hereof, send notice to the Holders of such event and change (“Price Notice”). The Price Notice shall describe the event causing the change and the method of calculating same and shall be certified as being true and accurate by the Company’s Chief Financial Officer.
8.4 Transmittal of Notices. All notices, requests, consents and other communications under this Purchase Warrant shall be in writing and shall be deemed to have been duly made (1) when hand delivered, (2) when mailed by express mail or private courier service or (3) when the event requiring notice is disclosed in all material respects and filed in a current report on Form 8-K (or similar report of the Company required of foreign private issuers) or in a definitive proxy statement on Schedule 14A prior to the Notice Date: (i) if to the registered Holder of the Purchase Warrant, to the address of such Holder as shown on the books of the Company, or (ii) if to the Company, to following address or to such other address as the Company may designate by notice to the Holders:
If to the Holder:
Boustead Securities, LLC
6 Venture, Suite 395
Irvine, CA 92618
Fax: (815) 301-8099
Attention: Keith Moore, CEO
with a copy (which shall not constitute notice) to:
BEVILACQUA PLLC
1050 Connecticut Avenue, Suite 500
Washington, DC 20036
Fax: (202) 869-0889
Attn: Louis A. Bevilacqua, Esq.
If to the Company:
Akanda Corp.
1a, 1b Learoyd Road
New Romney TN28 8XU, United Kingdom
Fax: [*]
Attention: Tejinder Virk, CEO
with copies (which shall not constitute notice) to:
Rimon, P.C.
423 Washington Street, Suite 600
San Francisco, California 94111
Fax: [*]
Attn: Mark C. Lee
Eric Foster Dentons Canada LLP
77 King Street West, Suite 400
Toronto-Dominion Centre
Toronto, ON M5K 0A1 Canada
Fax: [*]
Attn: [*]
9. Miscellaneous.
9.1 Amendments. The Company and Boustead may from time to time supplement or amend this Purchase Warrant without the approval of any of the Holders in order to cure any ambiguity, to correct or supplement any provision contained herein that may be defective or inconsistent with any other provisions herein, or to make any other provisions in regard to matters or questions arising hereunder that the Company and Boustead may deem necessary or desirable and that the Company and Boustead deem shall not adversely affect the interest of the Holders. All other modifications or amendments shall require the written consent of and be signed by the party against whom enforcement of the modification or amendment is sought.
9.2 Headings. The headings contained herein are for the sole purpose of convenience of reference, and shall not in any way limit or affect the meaning or interpretation of any of the terms or provisions of this Purchase Warrant.
9.3 Entire Agreement. This Purchase Warrant (together with the other agreements and documents being delivered pursuant to or in connection with this Purchase Warrant) constitutes the entire agreement of the parties hereto with respect to the subject matter hereof, and supersedes all prior agreements and understandings of the parties, oral and written, with respect to the subject matter hereof.
9.4 Binding Effect. This Purchase Warrant shall inure solely to the benefit of and shall be binding upon, the Holder and the Company and their permitted assignees, respective successors, legal representatives and assigns, and no other person shall have or be construed to have any legal or equitable right, remedy or claim under or in respect of or by virtue of this Purchase Warrant or any provisions herein contained.
9.5 Governing Law; Submission to Jurisdiction; Trial by Jury. This Purchase Warrant shall be governed by and construed and enforced in accordance with the laws of the State of California, without giving effect to conflict of laws principles thereof. The Company hereby agrees that any action, proceeding or claim against it arising out of, or relating in any way to this Purchase Warrant shall be brought and enforced in the courts located in Los Angeles, California, or in the United States District Court located in Los Angeles, California, and irrevocably submits to such jurisdiction, which jurisdiction shall be exclusive. The Company hereby waives any objection to such exclusive jurisdiction and that such courts represent an inconvenient forum. Any process or summons to be served upon the Company may be served by transmitting a copy thereof by registered or certified mail, return receipt requested, postage prepaid, addressed to it at the address set forth in Section 8 hereof. Such mailing shall be deemed personal service and shall be legal and binding upon the Company in any action, proceeding or claim. The Company and the Holder agree that the prevailing party(ies) in any such action shall be entitled to recover from the other party(ies) all of its reasonable attorneys’ fees and expenses relating to such action or proceeding and/or incurred in connection with the preparation therefor. The Company (on its behalf and, to the extent permitted by applicable law, on behalf of its stockholders and affiliates) and the Holder hereby irrevocably waive, to the fullest extent permitted by applicable law, any and all right to trial by jury in any legal proceeding arising out of or relating to this Agreement or the transactions contemplated hereby.
9.6 Waiver, etc. The failure of the Company or the Holder to at any time enforce any of the provisions of this Purchase Warrant shall not be deemed or construed to be a waiver of any such provision, nor to in any way affect the validity of this Purchase Warrant or any provision hereof or the right of the Company or any Holder to thereafter enforce each and every provision of this Purchase Warrant. No waiver of any breach, non-compliance or non-fulfillment of any of the provisions of this Purchase Warrant shall be effective unless set forth in a written instrument executed by the party or parties against whom or which enforcement of such waiver is sought; and no waiver of any such breach, non-compliance or non-fulfillment shall be construed or deemed to be a waiver of any other or subsequent breach, non-compliance or non-fulfillment.
9.7 Exchange Agreement. As a condition of the Holder’s receipt and acceptance of this Purchase Warrant, Holder agrees that, at any time prior to the complete exercise of this Purchase Warrant by Holder, if the Company and Boustead enter into an agreement (“Exchange Agreement”) pursuant to which they agree that all outstanding Purchase Warrants will be exchanged for securities or cash or a combination of both, then Holder shall agree to such exchange and become a party to the Exchange Agreement.
9.8 Execution in Counterparts. This Purchase Warrant may be executed in two (2) or more counterparts, each of which shall be deemed an original, but all of which together shall constitute one and the same instrument. Counterparts may be delivered via facsimile, electronic mail (including pdf or any electronic signature complying with the U.S. federal ESIGN Act of 2000, e.g., www.docusign.com) or other transmission method and any counterpart so delivered shall be deemed to have been duly and validly delivered and be valid and effective for all purposes.
[Remainder of page intentionally left blank.]
IN WITNESS WHEREOF, the Company has caused this Purchase Warrant to be signed by its duly authorized officer as of [*], 2022.
| AKANDA CORP. | ||
| By: | ||
| Name: Tejinder Virk | ||
| Title: Chief Executive Officer | ||
EXHIBIT A
Form to be used to exercise Purchase Warrant:
Date: __________, 20___
The undersigned hereby elects irrevocably to exercise the Purchase Warrant for ______ Shares of Akanda Corp., a company incorporated in the Province of Ontario (the “Company”) and hereby makes payment of $____ (at the rate of $____ per Share) in payment of the Exercise Price pursuant thereto. Please issue the Shares as to which this Purchase Warrant is exercised in accordance with the instructions given below and, if applicable, a new Purchase Warrant representing the number of Shares for which this Purchase Warrant has not been exercised.
or
The undersigned hereby elects irrevocably to convert its right to purchase ___ Shares under the Purchase Warrant for ______ Shares, as determined in accordance with the following formula:
| X | = | Y(A-B) |
| A |
| Where, | X = The number of Shares to be issued to Holder; | |
| Y = The number of Shares for which the Purchase Warrant is being exercised; | ||
| A = The fair market value (defined in Section 2.2 of the Purchase Warrant) of one Share which is equal to $_____; and | ||
| B = The Exercise Price which is equal to $______ per share |
The undersigned agrees and acknowledges that the calculation set forth above is subject to confirmation by the Company and any disagreement with respect to the calculation shall be resolved by the Company in its sole discretion.
Please issue the Shares as to which this Purchase Warrant is exercised in accordance with the instructions given below and, if applicable, a new Purchase Warrant representing the number of Shares for which this Purchase Warrant has not been exercised.
| Signature | |
| Name/Title | |
INSTRUCTIONS FOR REGISTRATION OF SECURITIES
Delivery of Warrant Shares. The Company shall deliver to Holder, or its designee or agent as specified below, __________ Warrant Shares in accordance with the terms of the Warrant. Delivery shall be made to Holder, or for its benefit, as follows:
__ Check here if requesting delivery as a certificate to the following name and to the following address:
| Issue to: | |
__ Check here if requesting delivery by Deposit/Withdrawal at Custodian as follows:
| DTC Participant: | ||
| DTC Number: | ||
| Account Number: | ||
|
Date: _____________ __,
|
|
| Name of Registered Holder |
| By: | ||
| Name: | ||
| Title: | ||
| Tax ID: |
| Electronic Mail : |
EXHIBIT B
Form to be used to assign Purchase Warrant:
(To be executed by the registered Holder to effect a transfer of the within Purchase Warrant):
FOR VALUE RECEIVED, does hereby sell, assign and transfer unto the right to purchase shares of Akanda Corp., a company incorporated in the Province of Ontario (the “Company”), evidenced by the Purchase Warrant and does hereby authorize the Company to transfer such right on the books of the Company.
Dated: ____________, 20__
Signature
NOTICE: The signature to this form must correspond with the name as written upon the face of the within Purchase Warrant without alteration or enlargement or any change whatsoever.
Exhibit 5.1
![]() |
Dentons Canada LLP 77 King Street West, Suite 400, Toronto-Dominion Centre Toronto, ON, Canada M5K 0A1
dentons.com |
| February 14, 2022 |
File No.: 587987-1
|
|
Akanda Corp. Toronto, ON M5K 0A1 |
Dear Sirs/Mesdames:
| Re: | Akanda Corp. – Registration Statement on Form F-1 |
We have acted as Canadian counsel to Akanda Corp., a corporation organized under the laws of the Province of Ontario, Canada (the "Corporation"), in connection with the Corporation’s filing of a Registration Statement on Form F-1 (File No. 333-262436) (the "Registration Statement") filed by the Corporation under the U.S. Securities Act of 1933 (the "Securities Act") with the Securities and Exchange Commission (the "Commission") relating to the initial public offering (the "Offering") by the Corporation of up to 4,000,000 common shares, without par value, of the Corporation (including the up to 600,000 common shares that the underwriters have the option to purchase to cover any over-allotments) (such common shares generally the "Common Shares" and the Common Shares being issued pursuant to the Offering specifically, the "Offered Shares") pursuant to an underwriting agreement to be entered into on or prior to the closing date of the Offering (the "Underwriting Agreement") between the Corporation and Boustead Securities, LLC, as representative, and the other several underwriters to be named therein.
| A. | Documents Reviewed and Relied Upon |
As Canadian counsel to the Corporation, we have participated in the preparation of and examined original executed or electronically delivered copies, which have been certified or otherwise identified to our satisfaction, of:
| 1. | the Registration Statement; and |
| 2. | resolutions of an officer of the Corporation approving Offering, and authorizing and approving the issuance of the Offered Shares (the "Authorizing Resolutions"). |
We have also made such investigations and examined originals or copies, certified or otherwise identified to our satisfaction, of such certificates of public officials and of such other certificates, documents and records as we considered necessary or relevant for purposes of the opinions expressed below, including:
| 1. | a certificate of status (the "Certificate of Status") dated February 12, 2022 issued by the Ministry of Government and Consumer Services (Ontario) in respect of the Corporation; and |
| Rattagan Macchiavello Arocena ► Jiménez de Aréchaga, Viana & Brause ► Lee International ► Kensington Swan ► Bingham Greenebaum ► Cohen & Grigsby ► Sayarh & Menjra ► Larraín Rencoret ► Hamilton Harrison & Mathews ► Mardemootoo Balgobin ► HPRP ► Zain & Co. ► Delany Law ► Dinner Martin ► For more information on the firms that have come together to form Dentons, go to dentons.com/legacyfirms |
|
February 14, 2022 Page 2 |
dentons.com |
| 2. | a certificate of certain officers of the Corporation dated the date hereof, as to certain factual matters and certifying the constating documents of the Corporation and resolutions of the board of directors of the Corporation passed in connection with the Offering (the "Officer's Certificate"). |
As to various questions of fact material to the opinions provided herein, we have relied upon the Officer’s Certificate.
| B. | Laws Addressed |
We are qualified to practice law in the Province of Ontario and our opinion herein is restricted to the laws of the Province of Ontario and the federal laws of Canada applicable therein (the "Applicable Laws").
| C. | Assumptions |
For the purposes of the opinions expressed herein, we have assumed, without independent investigation, the following:
| 1. | with respect to all documents examined by us, the genuineness of all signatures, the authenticity, completeness and accuracy of all documents submitted to us as originals, the conformity to originals of all documents submitted to us as certified, conformed, telecopied, PDF or photocopied copies of originals and the legal capacity of individuals signing any documents; |
| 2. | the completeness, accuracy and currency of the indices and filing systems maintained at the public offices where we have searched or made relevant inquiries and of other documents and certificates supplied by public officials; |
| 3. | the Officer’s Certificate continues to be accurate on the date hereof; |
| 4. | the minute books and corporate records of the Corporation made available to us are the original minute books and records of the Corporation and contain all of the articles and constating documents of the Corporation and any amendments thereto and all of the respective minutes, or copies thereof, of all proceedings of the shareholders and directors; |
| 5. | at the time of offer, issuance and sale of any Offered Shares, the Registration Statement will have been declared effective under the Securities Act, and no stop order suspending its effectiveness will have been issued and remain in effect; |
| 6. | the Offered Shares will be delivered against payment of valid consideration therefor and in accordance with the terms of the Authorizing Resolutions authorizing such sale and the Underwriting Agreement and as contemplated by the Registration Statement; and |
| 7. | that if any obligation under any document is required to be performed in a jurisdiction outside of the Province of Ontario, the performance of that obligation will not be illegal under the laws of that jurisdiction. |
![]() |
February 14, 2022 Page 3 |
dentons.com |
| D. | Reliance |
For the purposes of expressing the opinions set forth herein, in connection with certain factual matters pertaining to this opinion, we have relied exclusively and without independent investigation upon the Officer’s Certificate.
In giving the opinion expressed in paragraph 1 below as it pertains to the Corporation being an existing corporation under the laws of the Province of Ontario, we have relied solely on the Certificate of Status, which we have assumed continues to be accurate as of the date hereof.
| E. | Opinions |
Based upon and relying on the foregoing and the qualifications hereinafter expressed, we are of the opinion that:
| 1. | The Corporation is an existing corporation under the Business Corporations Act (Ontario) and has not been dissolved. |
| 2. | The Offered Shares have been authorized for issuance and when issued in accordance with the terms of the Underwriting Agreement and the Authorizing Resolutions will be validly issued, fully paid and non-assessable Common Shares in the capital of the Corporation. |
| 3. | The statements concerning tax matters set forth in the Registration Statement under the subheading "Certain Material Canadian Federal Income Tax Considerations" under the heading "Certain Tax Considerations" insofar as they purport to describe the provisions of the laws referred to therein represent our opinion with respect to the matters discussed therein subject to the qualifications, assumptions and limitations set out under such heading. |
| F. | Qualifications |
Whenever our opinion refers to securities of the Corporation, whether issued or to be issued, as being "fully-paid and non-assessable", such phrase means that the holders of such securities will not, after the issuance to them of such securities, be liable to pay further amounts to the Corporation in respect of the issue price payable for such securities, and no opinion is expressed as to the adequacy of any consideration received by the Corporation therefor.
For greater certainty, a specific assumption, limitation or qualification in this opinion is not to be interpreted to restrict the generality of any other assumption, limitation or qualification expressed in general terms in this opinion that includes the subject matter of the specific assumption, limitation or qualification.
We hereby consent to the reference to us under the heading "Legal Matters" and under the subheading "Certain Material Canadian Federal Income Tax Considerations" under the heading “Certain Tax Considerations” in the Registration Statement and to the filing of this opinion as an exhibit to the Registration Statement. In giving this consent, we do not thereby admit that we are included in the category of persons whose consent is required under Section 7 or Section 11 of the Securities Act or the rules and regulations of the Commission promulgated thereunder.
![]() |
February 14, 2022 Page 4 |
dentons.com |
The opinions are given as at the date hereof and as of the effective date of the Registration Statement, and we disclaim any obligation or undertaking to advise any person of any change in law or fact that may come to our attention after the effective date of the Registration Statement. Our opinions do not take into account any proposed rules, policies or legislative changes that may come into force following the date hereof.
| Very truly yours, |
| /s/ Dentons Canada LLP | |
| Dentons Canada LLP |
Exhibit 23.2
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors of
Akanda Corp.
Bophelo Bio Science and Wellness (Pty) Limited
Bophelp Holdings Limited
Canmart Limited
Cannaheath Limited
We consent to the inclusion in the Pre-Effective Amendment No. 1 to Form F-1 Registration Statement of Akanda Corp. (the “Company”) our report dated November 18, 2021 relating to our audit of statement of financial position as of July 16, 2021, and statements of operations, shareholders’ equity and cash flows for the period from July 16, 2021 (inception) through to August 31, 2021.
We consent to the inclusion in the Pre-Effective Amendment No. 1 to Form F-1 Registration Statement of Bophelo Bio Science and Wellness (Pty) Limited our report dated November 18, 2021 relating to our audit of the statements of financial position as of December 31, 2020 and December 31, 2019 and statements of operations, shareholders’ equity and cash flows for the period from January 01, 2020 through December 31, 2020 and January 01, 2019 through December 31, 2019.
We consent to the inclusion in the Pre-Effective Amendment No. 1 to Form F-1 Registration Statement of Bophelo Holdings Limited our report dated November 18, 2021 relating to our audit of the statement of financial position as of August 4, 2021, and statements of operations, shareholder’s equity and cash flows for the period from August 4, 2021 (inception) through August 31, 2021.
We consent to the inclusion in the Pre-Effective Amendment No. 1 to Form F-1 Registration Statement of Canmart Limited our report dated November 18, 2021 relating to our audit of the statements of financial position as of December 31, 2020 and December 31, 20219, and statements of operations, shareholders’ equity and cash flows for the period from January 01, 2020 through December 31, 2020 and January 01, 2019 through December 31, 2019.
We consent to the inclusion in the Pre-Effective Amendment No. 1 to Form F-1 Registration Statement of Cannaheath Limited. our report dated November 18, 2021 relating to our audit of the statement of financial position as of December 31, 2020, and statements of operations, shareholder’s equity and cash flows for the period from July 01, 2020 (inception) through December 31, 2020.
We also consent to the reference to us under the caption “Experts” in the Registration Statement.
/s/ BF Borgers CPA PC
Certified Public Accountants
Lakewood, Colorado
February 14, 2022