NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
1.
ORGANIZATION AND BUSINESS BACKGROUND
DSwiss,
Inc., a Nevada corporation (“the Company”) was incorporated under the laws of the State of Nevada on May 28, 2015.
DSwiss,
Inc. operates through its wholly owned subsidiary, DSwiss Holding Limited, a Company organized under the laws of Seychelles.
The
principal activity of the Company and its subsidiaries is to supply high-quality health and beauty products, including beverages to assist
in weight management, anti-aging creams, and products designed to improve the overall health system in our body.
We
have historically conducted our business through DSwiss Sdn Bhd, a private limited liability company, incorporated in Malaysia. DSwiss
Holding Limited, incorporated in Seychelles, is an investment holding company with 100% equity interest in DSwiss (HK) Limited, a company
incorporated in Hong Kong, which subsequent hold 100% equity interest in DSwiss Sdn. Bhd. On August 31, 2015, DSwiss, Inc. was restructured
to be the holding company parent to, and succeed to the operations of, DSwiss Holding Limited. The former unit holder of DSwiss Holding
Limited became the unit holder of DSwiss, Inc. and DSwiss Holding Limited became a wholly-owned subsidiary of DSwiss, Inc. This transaction
was accounted for as a transaction among entities under common control and the assets, liabilities, revenues and expenses of DSwiss Holding
Limited were carried over to and combined with DSwiss, Inc. at historical cost, and as if the transfer occurred at the beginning of the
period. Prior periods have been retrospectively adjusted for comparative purposes.
We
have invested in DSwiss Biotech Sdn Bhd, a Company incorporated in Malaysia, and owned 40% equity interest.
The
Company, through its subsidiaries and its variable interest entities (“VIEs”), mainly supplies high quality beauty products.
Details of the Company’s subsidiaries:
SCHEDULE OF VARIABLE INTEREST ENTITY
| |
Company
name | |
Place
and
date of incorporation | |
Particulars
of
issued capital | |
Principal
activities | |
Proportional
of ownership interest
and voting
power held | |
1. | |
DSwiss Holding Limited | |
Seychelles, May 28, 2015 | |
1 share of ordinary share of US$1 each | |
Investment holding | |
| 100 | % |
2. | |
DSwiss (HK) Limited | |
Hong Kong, May 28, 2015 | |
1 share of ordinary share of HK$1 each | |
Supply of beauty products | |
| 100 | % |
3. | |
DSwiss Sdn Bhd | |
Malaysia, March 10, 2011 | |
2 share of ordinary share of RM 1 each | |
Supply of beauty products | |
| 100 | % |
4. | |
DSwiss Biotech Sdn Bhd (1) | |
Malaysia, March 17, 2016 | |
250,000 shares of ordinary share of RM 1 each | |
Supply of biotech products | |
| 40 | % |
|
(1) |
Based
on the contractual arrangements between the Company and other investors, the Company has the power to direct the relevant activities
of this entity unilaterally, and hence the Company has control over this entity. |
DSWISS,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
Business
Overview
DSwiss
is a premier biotech-nutraceutical company, supplying high-quality health and beauty products, including beverages to assist in chronic
illness prevention supplement, weight management supplement, anti-aging creams, and products designed to improve the overall health system
in our bodies.
Since
our establishment, our growth has been tremendous in Malaysia. From a mere selection of two (2) products, the company had expanded to
twenty-three (23) products in 2021. With the strong leadership of our company’s Chief Executive Officer; Vincent Leong, our products
are now consumed around the world, such as Malaysia, Singapore, Indonesia, Hong Kong, Taiwan, Macau, and China. To date, we had expanded
across Asia regions through the support of our distributors and determined to expand our geographical presence to markets that we have
yet to explore.
At DSwiss,
research and development are an ongoing effort whose purpose is to ensure our products on the forefront of quality and effectiveness.
Equipped with state-of-the-art manufacturing management skill, our innovative research and development team are constantly exploring
new development and product lines and implementing the latest science and technology, that will enable us to create more evidence-based
high value-added formulations and products and remain competitive in the industry. We conduct research and development based on our philosophy
of “creating beauty, health and the ecology” to meet customers’ needs. In 2020, with the team’s enormous efforts
on product research and development, DSwiss has also successfully delivered a wide range of novel OEM/ODM products that respond to our
clients’ needs and create values for society as the developed OEM/ODM products have managed to improve the health status of the
end consumers. DSwiss is actively embarking on its journey to continue excel in functional food industry and expand into health supplement
and pet supplement industry.
DSwiss’s
products are certified and approved by the Ministry of Health (“MOH”) Malaysia. Due to the stringent requirements from MOH
Malaysia, we strive to upkeep the highest possible standard in our products to provide assurance and continuous commitment to providing
quality products.
2.
GOING CONCERN UNCERTAINTIES
The
accompanying financial statements have been prepared using the going concern basis of accounting, which contemplates the realization
of assets and the satisfaction of liabilities in the normal course of business.
As
of December 31, 2021, the Company suffered an accumulated deficit of $1,309,711. The continuation of the Company as a going
concern through December 31, 2021 is dependent upon improving the profitability and the continuing financial support from its major stockholders.
Management believes the existing major shareholders or external financing will provide the additional cash to meet the Company’s
obligations as they become due.
There
is no assurance that the Company will able to maintain profitable in the future, which raise substantial doubt about the Company’s
ability to continue as a going concern. These financial statements do not include any adjustments to reflect the possible future
effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result in the Company
not being able to continue as a going concern.
3.
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The
accompanying consolidated financial statements reflect the application of certain significant accounting policies as described in this
note and elsewhere in the accompanying consolidated financial statements and notes.
Basis
of presentation
These
accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the
United States of America (“US GAAP”).
Basis
of consolidation
The
condensed consolidated financial statements include the accounts of the Company and its subsidiaries in which the Company is the primary
beneficiary. All inter-company accounts and transactions have been eliminated upon consolidation.
DSWISS,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
Use
of estimates
In
preparing these consolidated financial statements, management makes estimates and assumptions that affect the reported amounts of assets
and liabilities in the balance sheets, and revenues and expenses during the periods reported. Actual results may differ from these estimates.
Cash
and cash equivalents
Cash
and cash equivalents are carried at cost and represent cash on hand, time deposits placed with banks or other financial institutions
and all highly liquid investments with an original maturity of six months or less as of the purchase date of such investments.
Property
and equipment
Property
and equipment are stated at cost less accumulated depreciation and impairment. Depreciation of plant, equipment and software are calculated
on the straight-line method over their estimated useful lives or lease terms generally as follows:
SUMMARY OF PROPERTY AND EQUIPMENT USEFUL LIFE
Classification |
|
Estimated
useful lives |
Computer
and software |
|
5
years |
Furniture
and Fittings |
|
5
years |
Office
equipment |
|
10
years |
Motor
vehicle |
|
5
years |
Intangible
assets
Intangible
assets are stated at cost less accumulated amortization. Intangible assets represented the registration costs of trademarks in Malaysia
and Hong Kong which are amortized on a straight-line basis over a useful life of ten years.
The
Company follows ASC Topic 350 in accounting for intangible assets, which requires impairment losses to be recorded when indicators of
impairment are present and the undiscounted cash flows estimated to be generated by the assets are less than the assets’ carrying
amounts. There were no impairment losses recorded on intangible assets for the year ended December 31, 2021.
Leases
The
company determines if an arrangement is a lease at inception. Operating leases are included in operating in operating lease right-of-use
(“ROU”) as assets, operating lease non-current liabilities, and operating lease current liabilities in our consolidated balance
sheet. Finance leases are property and equipment, other current liabilities, and other non-current liabilities in the consolidated balance
sheet.
ROU
assets represent the right to use an asset for the lease term and lease liability represent the obligation to make lease payment arising
from the lease. Operating lease ROU assets and liabilities are recognized at the commencement date based on the present value of lease
payments over lease term. As most of the leases doesn’t provide an implicit rate. The company generally use the incremental borrowing
rate on the estimated rate of interest for collateralized borrowing over a similar term of the lease payments at commencement date. The
operating ROU asset also includes any lease payments made and exclude lease incentives. Lease expense for lease payment is recognized
on a straight -line basis over lease term. The Company adopted Public Bank Berhad’s base rate lending rate as a reference for discount
rate.
Leases
that transfer substantially all the rewards and risks of ownership to the lessee, other than legal title, are accounted for as finance
leases. Substantially all of the risks or benefits of ownership are deemed to have been transferred if any one of the four criteria is
met: (i) transfer of ownership to the lessee at the end of the lease term, (ii) the lease containing a bargain purchase option, (iii)
the lease term exceeding 75% of the estimated economic life of the leased asset, (iv) the present value of the minimum lease payments
exceeding 90% of the fair value. At the inception of a finance lease, the Company as the lessee records an asset and an obligation at
an amount equal to the present value of the minimum lease payments. The leased asset is amortized over the shorter of the lease term
or its estimated useful life if title does not transfer to the Company, while the leased asset is depreciated in accordance with the
Company’s depreciation policy if the title is to eventually transfer to the Company. The periodic rent payments made during the
lease term are allocated between a reduction in the obligation and interest element using the effective interest method in accordance
with the provisions of ASC Topic 835-30, “Imputation of Interest”.
Inventories
Inventories
consisting of products available for sell, are stated at the lower of cost or market value. Cost of inventory is determined using the
first-in, first-out (FIFO) method. Inventory reserve is recorded to write down the cost of inventory to the estimated market value due
to slow-moving merchandise and damaged goods, which is dependent upon factors such as historical and forecasted consumer demand, and
promotional environment. The Company takes ownership, risks and rewards of the products purchased. Write downs are recorded in cost of
revenues in the Condensed Consolidated Statements of Operations and Comprehensive Income.
Revenue
recognition
The
Company follows the guidance of Accounting Standards Codification (ASC) 606, Revenue from Contracts. ASC 606 creates a five-step
model that requires entities to exercise judgment when considering the terms of contracts, which includes (1) identifying the contracts
or agreements with a customer, (2) identifying our performance obligations in the contract or agreement, (3) determining the transaction
price, (4) allocating the transaction price to the separate performance obligations, and (5) recognizing revenue as each performance
obligation is satisfied. The Company only applies the five-step model to contracts when it is probable that the Company will collect
the consideration it is entitled to in exchange for the services it transfers to its clients.
DSWISS,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
Revenue
from trading of retail goods is recognized when title and risk of loss are transferred and there are no continuing obligations to the
customer. Title and the risks and rewards of ownership transfer to and accepted by the customer when the products are collected by the
customer at the Company’s office. Revenue is recorded net of sales discounts, returns, allowances, and other adjustments that are
based upon management’s best estimates and historical experience and are provided for in the same period as the related revenues
are recorded.
The
Company mainly derives its revenue from the sale of healthy food products. Generally, the Company recognizes revenue when OEM, Home
brand and medical consumables products are sold and accepted by the customers and there are no continuing obligations to the customer.
Cost
of revenue
Cost
of revenue includes the purchase cost of retail goods for re-sale to customers and packing materials (such as boxes). It excludes purchasing
and receiving costs, inspection costs, warehousing costs, internal transfer costs and other costs of distribution network in cost of
revenues.
Shipping
and handling fees
Shipping
and handling fees, if billed to customers, are included in revenue. Shipping and handling fees associated with inbound and outbound freight
are expensed as incurred and included in selling and distribution expenses.
Selling
and distribution expenses
Selling
and distribution expenses are primarily comprised of travelling and accommodation, transportation fees such as petrol, toll and parking
and shipping and handling fees.
Income
taxes
The
provision of income taxes is determined in accordance with the provisions of ASC Topic 740, “Income Taxes” (“ASC 740”).
Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between
the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities
are measured using enacted income tax rates expected to apply to taxable income in the periods in which those temporary differences are
expected to be recovered or settled. Any effect on deferred tax assets and liabilities of a change in tax rates is recognized in income
in the period that includes the enactment date.
ASC
740 prescribes a comprehensive model for how companies should recognize, measure, present, and disclose in their financial statements
uncertain tax positions taken or expected to be taken on a tax return. Under ASC 740, tax positions must initially be recognized in the
financial statements when it is more likely than not the position will be sustained upon examination by the tax authorities. Such tax
positions must initially and subsequently be measured as the largest amount of tax benefit that has a greater than 50% likelihood of
being realized upon ultimate settlement with the tax authority assuming full knowledge of the position and relevant facts.
The
Company conducts much of its businesses activities in Hong Kong and is subject to tax in this jurisdiction. As a result of its business
activities, the Company will file separate tax returns that are subject to examination by the foreign tax authorities.
Net
profit per share
The
Company calculates net profit per share in accordance with ASC Topic 260 “Earnings per share”. Basic profit per share
is computed by dividing the net profit by the weighted average number of common shares outstanding during the period. Diluted profit
per share is computed similar to basic profit per share except that the denominator is increased to include the number of additional
common shares that would have been outstanding if the potential common stock equivalents had been issued and if the additional common
shares were dilutive.
DSWISS,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
Foreign
currencies translation
Transactions
denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing
at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated
into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded
in the Condensed Consolidated Statements of Operations and Comprehensive Income
The
reporting currency of the Company is United States Dollars (“US$”) and the accompanying financial statements have been expressed
in US$. In addition, the Company’s subsidiaries and VIEs in Malaysia, Hong Kong and China maintains their books and record in their
local currency, Ringgits Malaysia (“MYR”), Hong Kong Dollars (“HK$”) and Chinese Renminbi (“RMB”)
respectively, which is functional currency as being the primary currency of the economic environment in which the entity operates.
In
general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not US$ are translated into
US$, in accordance with ASC Topic 830-30, “Translation of Financial Statement”, using the exchange rate on the balance
sheet date. Revenues and expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation
of financial statements of foreign subsidiary are recorded as a separate component of accumulated other comprehensive income within the
statements of stockholders’ equity.
Translation
of amounts from MYR into US$1, HK$ into US$1, RMB into US$1 and THB into US$1 has been made at the following exchange rates for the respective
periods:
SCHEDULE OF FOREIGN CURRENCIES TRANSLATION
| |
As
of and for the year ended December 31, | |
| |
2021 | | |
2020 | |
| |
| | |
| |
Year-end MYR : US$1 exchange rate | |
| 4.17 | | |
| 4.02 | |
Year-average MYR : US$1 exchange rate | |
| 4.13 | | |
| 4.08 | |
Year-end HK$ : US$1 exchange rate | |
| 7.80 | | |
| 7.75 | |
Year-average HK$ : US$1 exchange rate | |
| 7.78 | | |
| 7.75 | |
Year-end RMB : US$1 exchange rate | |
| 6.46 | | |
| 6.54 | |
Year-average RMB : US$1 exchange rate | |
| 6.45 | | |
| 6.90 | |
Related
parties
Parties,
which can be a corporation or individual, are considered to be related if the Company has the ability, directly or indirectly, to control
the other party or exercise significant influence over the other party in making financial and operating decisions. Companies are also
considered to be related if they are subject to common control or common significant influence.
Fair
value of financial instruments:
The
carrying value of the Company’s financial instruments: cash and cash equivalents, subscription receivables, prepayment and deposits,
accounts payable, and other payables and accrued liabilities approximate at their fair values because of the short-term nature of these
financial instruments.
DSWISS,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
The
Company also follows the guidance of the ASC Topic 820-10, “Fair Value Measurements and Disclosures” (“ASC 820-10”),
with respect to financial assets and liabilities that are measured at fair value. ASC 820-10 establishes a three-tier fair value hierarchy
that prioritizes the inputs used in measuring fair value as follows:
|
Level
1: Observable inputs such as quoted prices in active markets; |
|
|
|
Level
2: Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and |
|
|
|
Level
3: Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions. |
Fair
value estimates are made at a specific point in time based on relevant market information about the financial instrument. These estimates
are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision.
Changes in assumptions could significantly affect the estimates.
Recent
accounting pronouncements
FASB
issues various Accounting Standards Updates relating to the treatment and recording of certain accounting transactions. On June 10, 2014,
the Financial Accounting Standards Board issued Accounting Standards Update (ASU) No. 2014-10, Development Stage Entities (Topic
915) Elimination of Certain Financial Reporting Requirements, including an Amendment to Variable Interest Entities Guidance in Topic
810, Consolidation, which eliminates the concept of a development stage entity (DSE) entirely from current accounting guidance.
The Company has elected adoption of this standard, which eliminates the designation of DSEs and the requirement to disclose results of
operations and cash flows since inception.
The
Company has reviewed all recently issued, but not yet effective, accounting pronouncements and do not believe the future adoption of
any such pronouncements may be expected to cause a material impact on its financial condition or the results of its operations.
DSWISS,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
4.
VIE STRUCTURE AND ARRANGEMENTS
On
June 27, 2016, DSwiss (HK) Limited (“DSHK”) entered into a Management Services Agreement (the “Management Services
Agreement I”) which entitles DSHK to substantially entitled to all of the economic benefits of DSwiss Biotech Sdn Bhd (“DSBT”)
in consideration of services provided by DSHK to DSBT. Pursuant to the Management Services Agreement I, DSHK has the exclusive right
to provide to DSBT management, financial and other services related to the operation of DSBT’s business, and DSBT is required to
take all commercially reasonable efforts to permit and facilitate the provision of the services provided by DSHK. As compensation for
providing the services, DSHK is entitled to receive a fee from DSBT, upon demand, equal to 100% of the annual net profits of DSBT during
the term of the Management Services Agreement I. DSHK may also request, on ad hoc basis, quarterly payments of the aggregate fee, which
payments will be credited against DSBT’s future payment obligations.
The
Management Services Agreement I also provides DSHK, or its designee, with a right of first refusal to acquire all or any portion of the
equity of DSBT upon any proposal by the sole shareholder of DSBT to transfer such equity. In addition, at the sole discretion of DSHK,
DSBT is obligated to transfer to DSHK, or its designee, any part or all of the business, personnel, assets and operations of DSBT which
may be lawfully conducted, employed, owned or operated by DSHK, including:
(a)
business opportunities presented to, or available to DSBT may be pursued and contracted for in the name of DSHK rather than DSBT, and
at its discretion, DSHK may employ the resources of DSBT to secure such opportunities;
(b)
any tangible or intangible property of DSBT, any contractual rights, any personnel, and any other items or things of value held by DSBT
may be transferred to DSHK at book value;
(c)
real property, personal or intangible property, personnel, services, equipment, supplies and any other items useful for the conduct of
the business may be obtained by DSHK by acquisition, lease, license or otherwise, and made available to DSBT on terms to be determined
by agreement between DSHK and DSBT;
(d)
contracts entered into in the name of DSBT may be transferred to DSHK, or the work under such contracts may be subcontracted, in whole
or in part, to DSHK, on terms to be determined by agreement between DSHK and DSBT; and
(e)
any changes to, or any expansion or contraction of, the business may be carried out in the exercise of the sole discretion of DSHK, and
in the name of and at the expense of, DSHK; provided, however, that none of the foregoing may cause or have the effect of terminating
(without being substantially replaced under the name of DSHK) or adversely affecting any license, permit or regulatory status of DSBT.
In
addition, DSHK entered into certain agreements with Jervey Choon, (the “DSBT shareholder”), including
(i) |
a
Call Option Agreement allowing DSHK to acquire the shares of DSBT as permitted by Malaysia laws; |
|
|
(ii) |
a
Shareholders’ Voting Rights Proxy Agreement that provides DSHK with the voting rights of the DSBT; and |
|
|
(ii) |
an
Equity Pledge Agreement that pledges the shares in DSBT. |
This
VIE structure provides DSHK, a wholly-owned subsidiary of DSwiss Holding Limited, which is the wholly-owned subsidiary of DSwiss Inc,
with control over the operations and benefits of DSBT without having a direct equity ownership in DSBT.
5.
STOCKHOLDERS’ EQUITY
As
of December 31, 2021 and 2020, the Company had a total of 206,904,585
and 206,904,600
of its common stock issued and outstanding. There are no
shares of preferred stock issued and outstanding.
DSWISS,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
6.
PROPERTY AND EQUIPMENT
SCHEDULE OF PLANT AND EQUIPMENT
| |
As of December
31, | | |
As of December
31, | |
| |
2021 | | |
2020 | |
Computer and software | |
$ | 102,050 | | |
$ | 96,508 | |
Furniture and fittings | |
| 6,144 | | |
| 6,144 | |
Office equipment | |
| 13,126 | | |
| 11,113 | |
Motor vehicle | |
| 133,003 | | |
| 79,054 | |
Total property and equipment | |
| 254,323 | | |
$ | 192,819 | |
Accumulated depreciation | |
| (157,105 | ) | |
| (138,371 | ) |
Effect of translation
exchange | |
| (4,249 | ) | |
| (2,495 | ) |
Property and equipment,
net | |
$ | 92,970 | | |
$ | 51,953 | |
Depreciation
expense for the year ended December 31, 2021 and December 31, 2020 were $18,734 and $18,651, respectively.
7.
INTANGIBLE ASSETS
SCHEDULE OF INTANGIBLE ASSETS
| |
As of December
31, | | |
As of December
31, | |
| |
2021 | | |
2020 | |
Trademarks | |
$ | 12,077 | | |
$ | 12,077 | |
Amortization | |
| (7,135 | ) | |
| (6,101 | ) |
Effect of translation
exchange | |
| (444 | ) | |
| (411 | ) |
Intangible assets, net | |
$ | 4,498 | | |
$ | 5,565 | |
Amortization
for the year ended December 31, 2021 and December 31, 2020 were $1,034 and $1,040, respectively.
8.
OTHER ERECEIVABLES, REPAID EXPENSES AND DEPOSITS
SCHEDULE
OF OTHER ERECEIVABLES REPAID EXPENSES AND DEPOSITS
| |
As of December
31, | | |
As of December
31, | |
| |
2021 | | |
2020 | |
Prepaid expenses | |
$ | 977 | | |
$ | 1,470 | |
Deposits | |
| 52,716 | | |
| 32,134 | |
Total other receivables,
prepaid expenses and deposits | |
$ | 53,693 | | |
$ | 33,604 | |
9.
INVENTORIES
SCHEDULE OF INVENTORIES
| |
As of December
31, | | |
As of December
31, | |
| |
2021 | | |
2020 | |
Finished
goods, at cost | |
$ | 17,131 | | |
$ | 37,995 | |
Total inventories | |
$ | 17,131 | | |
$ | 37,995 | |
DSWISS,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
10.
OTHER PAYABLES AND ACCRUED LIABILITIES
SCHEDULE OF OTHER PAYABLES AND ACCRUED LIABILITIES
| |
As of December
31, | | |
As of December
31, | |
| |
2021 | | |
2020 | |
Other payables | |
$ | 164,529 | | |
$ | 123,408 | |
Accrued audit fees | |
| 21,342 | | |
| 18,831 | |
Accrued other expenses | |
| 14,136 | | |
| 20,911 | |
Accrued professional
fees | |
| 5,352 | | |
| 3,750 | |
Total payables and accrued
liabilities | |
$ | 205,359 | | |
$ | 166,900 | |
11.
FINANCE LEASE LIABILITIES
The
Company purchased motor vehicles with finance lease. The first finance lease agreement commenced on July 31, 2018 with the effective
interest rate of 3.62% per annum, due through June, 2025, with principal and interest payable monthly. The second finance lease agreement
commenced on December 3, 2021 with the effective interest rate of 3.70% per annum, due through November, 2026, with principal and interest
payable monthly. The obligation under the finance lease is as follows:
SCHEDULE
OF OBLIGATION UNDER FINANCE LEASE
| |
As of December
31, | | |
As of December
31, | |
| |
2021 | | |
2020 | |
Finance leases | |
$ | 81,676 | | |
$ | 46,490 | |
Less: interest expense | |
| (6,924 | ) | |
| (4,296 | ) |
Net present value of
finance leases | |
| 74,752 | | |
| 42,194 | |
| |
| | | |
| | |
Current portion | |
| 16,697 | | |
| 9,876 | |
Non-current portion | |
| 58,055 | | |
| 32,318 | |
Total | |
$ | 74,752 | | |
$ | 42,194 | |
As
of December 31, 2021, the maturities of the finance leases for each of the years are as follows:
SCHEDULE OF MATURITIES OF FINANCE LEASE
| |
| | |
2022 | |
| 16,697 | |
2023 | |
| 17,359 | |
2024 | |
| 18,223 | |
2025 | |
| 13,917 | |
2026 | |
| 8,556 | |
Total | |
$ | 74,752 | |
12.
AMOUNT DUE TO A DIRECTOR
As
of December 31, 2021, and December 31, 2020, the amount due to director of the Company are $40,509 and $155,437, respectively. The advance
from a director of Company is unsecured, interest-free with no fixed repayment term, for working capital purpose. Imputed interest is
considered insignificant.
DSWISS,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
13.
INCOME TAXES
For
the year ended December 31, 2021 and year ended December 31, 2020, the local (United States) and foreign components of profit/(loss)
before income taxes were comprised of the following:
SCHEDULE OF COMPONENTS OF INCOME LOSS BEFORE INCOME TAXES
| |
For
the year ended December 31, 2021 | | |
For
the year ended December 31, 2020 | |
| |
| | |
| |
Tax jurisdictions from: | |
| | | |
| | |
- Local | |
$ | (43,429 | ) | |
$ | (53,451 | ) |
- Foreign, representing | |
| | | |
| | |
Seychelles | |
| (1,427 | ) | |
| (1,593 | ) |
Hong Kong | |
| (4,937 | ) | |
| (112,301 | ) |
Malaysia | |
| 200,071 | | |
| 90,757 | |
PRC | |
| - | | |
| 106,633 | |
Profit/(Loss) before
income tax | |
$ | | |
$ | |
The
provision for income taxes consisted of the following:
SCHEDULE OF PROVISION FOR INCOME TAXES
| |
For
the year ended December 31, 2021 | | |
For
the year ended December 31, 2020 | |
| |
| | |
| |
Current: | |
| | | |
| | |
- Local | |
$ | - | | |
$ | - | |
- Foreign | |
| (176 | ) | |
| (2,865 | ) |
| |
| | | |
| | |
Deferred: | |
| | | |
| | |
- Local | |
| - | | |
| - | |
- Foreign | |
| - | | |
| - | |
| |
| | | |
| | |
Income tax expense | |
$ | (176 | ) | |
$ | (2,865 | ) |
DSWISS, INC.
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
FOR THE YEARS
ENDED DECEMBER 31, 2021 AND 2020
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
The
following table sets forth the significant components of the aggregate deferred tax assets of the Company for the period ended December
31, 2021 and 2020.
SCHEDULE OF DEFERRED INCOME TAX ASSETS
| |
For
the year ended December 31, 2021 | | |
For
the year ended December 31, 2020 | |
Deferred tax assets: | |
| | | |
| | |
Net operating loss carry forwards | |
| | | |
| | |
-United States of America | |
$ | (90,085 | ) | |
$ | (80,965 | ) |
-Seychelles | |
| - | | |
| - | |
-Hong Kong | |
| (103,480 | ) | |
| (102,665 | ) |
-Malaysia | |
| (46,376 | ) | |
| (80,358 | ) |
-PRC | |
$ | - | | |
$ | (26,214 | ) |
| |
| (239,941 | ) | |
| (290,202 | ) |
Less: valuation allowance | |
$ | 239,941 | | |
$ | 290,202 | |
Deferred tax assets | |
$ | - | | |
$ | - | |
The
effective tax rate in the periods presented is the result of the mix of income earned in various tax jurisdictions that apply a broad
range of income tax rates. The Company and its subsidiary that operate in various countries: United States, Seychelles, Hong Kong, Malaysia,
PRC that are subject to taxes in the jurisdictions in which they operate, as follows:
United
States of America
The
Company is registered in the State of Nevada and is subject to the tax laws of the United States of America. As of 31 December, 2021,
the operations in the United States of America incurred $428,978
of cumulative net operating losses which
can be carried forward to offset future taxable income, at the tax rate of 21%.
The
net operating loss carry forwards begin to expire in 2038, if unutilized.
The Company has provided for a full valuation allowance of $90,085
against
the deferred tax assets on the expected future tax benefits from the net operating loss carry forwards as the management believes it
is more likely than not that these assets will not be realized in the future.
Seychelles
Under
the current laws of the Seychelles, DSwiss Holding Limited is registered as an international business company which governs by the International
Business Companies Act of Seychelles and there is no income tax charged in Seychelles.
Hong
Kong
DSwiss
(HK) Limited is subject to Hong Kong Profits Tax, which is charged at the statutory income tax rate of 16.5% on its assessable income.
As of December 31, 2021, the operations in the Hong Kong incurred $627,152 of cumulative net operating losses which can be carried forward
to offset future taxable income, at the tax rate of 16.5%. The Company has provided for a full valuation allowance of $103,480 against
the deferred tax assets on the expected future tax benefits from the net operating loss carry forwards as the management believes it
is more likely than not that these assets will not be realized in the future.
Malaysia
DSwiss
Sdn Bhd and DSwiss Biotech Sdn Bhd are subject to Malaysia Corporate Tax, which is charged at the statutory income tax rate range from
17% to 24% on its assessable income. As of December 31, 2021, the operations in the Malaysia incurred $272,799 of cumulative net operating
losses which can be carried forward to offset future taxable income, at the tax rate of 17%. The Company has provided for a full valuation
allowance of $46,376 against the deferred tax assets on the expected future tax benefits from the net operating loss carry forwards as
the management believes it is more likely than not that these assets will not be realized in the future.
DSWISS,
INC.
NOTES
TO CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE YEARS ENDED DECEMBER 31, 2021 AND 2020
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
14.
CONCENTRATIONS OF RISKS
(a)
Major customers
SCHEDULE OF CONCENTRATIONS OF RISKS
For
the year ended December 31, 2021 and 2020, the customers who accounted for 10% or more of the Company’s revenues and its accounts
receivable balance at year-end are presented as follows:
| |
For
the year ended December 31 | |
| |
2021 | | |
2020 | | |
2021 | | |
2020 | | |
2021 | | |
2020 | |
| |
Revenues | | |
Percentage
of Revenues | | |
Accounts
Receivable, Trade | |
Customer A | |
$ | 1,176,280 | | |
$ | 247,327 | | |
| 60% | | |
| 18% | | |
$ | 87 | | |
$ | - | |
Customer B | |
$ | - | | |
$ | 553,704 | | |
| -% | | |
| 39% | | |
$ | - | | |
$ | - | |
Customer C | |
$ | 374,555 | | |
$ | - | | |
| 19% | | |
| -% | | |
$ | 122 | | |
$ | - | |
| |
$ | 1,550,835 | | |
$ | 801,031 | | |
| 79% | | |
| 57% | | |
$ | 209 | | |
$ | - | |
(b)
Major vendors
For
the year ended December 31, 2021 and 2020, the vendors who accounted for 10% or more of the Company’s purchases and its accounts
payable balance at year-end are presented as follows:
| |
For
the year ended December 31 | |
| |
2021 | | |
2020 | | |
2021 | | |
|
2020 | | |
2021 | | |
2020 | |
| |
Purchases | | |
Percentage
of Purchases | | |
Account
Payable, Trade | |
Vendor A | |
$ | - | | |
$ | 129,759 | | |
| -% | | |
|
13% | | |
$ | - | | |
$ | - | |
Vendor B | |
$ | 746,964 | | |
$ | 209,458 | | |
| 51% | | |
|
21% | | |
$ | - | | |
$ | - | |
Vendor C | |
$ | - | | |
$ | 151,715 | | |
| -% | | |
|
15% | | |
$ | - | | |
$ | - | |
Vendor D | |
$ | - | | |
$ | - | | |
| -% | | |
|
-% | | |
$ | - | | |
$ | - | |
Vendor E | |
$ | - | | |
$ | 107,807 | | |
| -% | | |
|
11 | | |
$ | - | | |
$ | - | |
| |
$ | 746,964 | | |
$ | 598,739 | | |
| 51% | | |
|
60% | | |
$ | - | | |
$ | - | |
(c)
Credit risk
Financial
instruments that are potentially subject to credit risk consist principally of accounts receivable. The Company believes the concentration
of credit risk in its trade receivables is substantially mitigated by its ongoing credit evaluation process and relatively short collection
terms. The Company does not generally require collateral from customers. The Company evaluates the need for an allowance for doubtful
accounts based upon factors surrounding the credit risk of specific customers, historical trends and other information.
(d)
Exchange rate risk
The
Company cannot guarantee that the current exchange rate will remain steady; therefore, there is a possibility that the Company could
post the same amount of profit for two comparable periods and because of the fluctuating exchange rate actually post higher or lower
profit depending on exchange rate of MYR, HK$ and RMB converted to US$ on that date. The exchange rate could fluctuate depending on changes
in political and economic environments without notice.
DSWISS, INC.
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
FOR THE YEARS
ENDED DECEMBER 31, 2021 AND 2020
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
15.
LEASE RIGHT-OF-USE ASSET AND LEASE LIABILITIES
The
Company officially adopted ASC 842 for the period on and after January 1, 2019 as permitted by ASU 2016-02. ASC 842 originally required
all entities to use a “modified retrospective” transition approach that is intended to maximize comparability and be less
complex than a full retrospective approach. On July 30, 2018, the FASB issued ASU 2018-11 to provide entities with relief from the costs
of implementing certain aspects of the new leasing standard, ASU 2016-02 of which permits entities may elect not to recast the comparative
periods presented when transitioning to ASC 842. As permitted by ASU 2018-11, the Company elect not to recast comparative periods, thusly.
As
of January 1, 2019, the Company recognized approximately US$136,308, lease liability as well as right-of-use asset for all leases (with
the exception of short-term leases) at the commencement date. Lease liabilities are measured at present value of the sum of remaining
rental payments as of January 1, 2019, with discounted rate of 4.47% adopted from Public Bank Berhad’s base lending rate as a reference
for discount rate.
A
single lease cost is recognized over the lease term on a generally straight-line basis. All cash payments of operating lease cost are
classified within operating activities in the statement of cash flows.
The
initial recognition of operating lease right and lease liability as follow:
As
of December 31, 2021, operating lease right of use asset as follow:
SCHEDULE OF OPERATING LEASE RIGHT OF USE ASSET
| |
Year
ended December 31, | |
| |
2021 | | |
2020 | |
As of January 1, | |
$ | 47,653 | | |
$ | 136,308 | |
Add: New Lease commenced on 1 January 2022 | |
| 92,606 | | |
| - | |
Accumulated amortization | |
| (46,571 | ) | |
| (88,404 | ) |
Effect of translation
exchange | |
| (1,082 | ) | |
| (251 | ) |
Balance as of December
31 | |
$ | 92,606 | | |
$ | 47,653 | |
As
of December 31, 2021, operating lease liability as follow:
SCHEDULE OF OPERATING LEASE LIABILITY
Initial recognition as of January
1, 2020 | |
$ | 48,114 | |
Add: New operating lease liability commenced on 1 January
2022 | |
| 92,606 | |
Less: gross repayment | |
| 980 | |
Add: imputed interest | |
| (48,341 | ) |
Effect of translation
exchange | |
| (753 | ) |
Balance as of December 31, 2021 | |
$ | 92,606 | |
Less: lease liability current portion | |
| 45,270 | |
Lease
liability non-current portion | |
$ | 47,336 | |
For
the year ended December 31, 2021 and 2020, the amortization of the operating lease right of use asset are $44,486 and $45,312 respectively.
SCHEDULE OF OPERATING LEASE OTHER INFORMATION
| |
Year
ended December 31, | |
| |
2021 | | |
2020 | |
| |
(unaudited) | | |
(unaudited) | |
Cash paid for amounts included in the measurement
of lease liabilities: | |
| | | |
| - | |
Operating cash flow from operating
lease | |
$ | 44,486 | | |
$ | 45,312 | |
Right-of-use assets obtained in exchange
for operating lease liabilities | |
| 45,270 | | |
| 48,114 | |
Remaining lease term for operating lease
(years) | |
| - | | |
| 1 | |
Weighted average
discount rate for operating lease | |
| 4.47% | | |
| 4.47% | |
For
the year ended December 31, 2021 and 2020, lease expenses were $44,486 and $46,094 respectively.
DSWISS, INC.
NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS
FOR THE YEARS
ENDED DECEMBER 31, 2021 AND 2020
(Currency
expressed in United States Dollars (“US$”), except for number of shares)
16.
RELATED PARTY TRANSACTIONS
For
the years ended December 31, 2021 and December 31, 2020, the Company has the following transactions with related party:
SCHEDULE OF RELATED PARTY TRANSACTION
| |
For
the year ended December 31, 2021
(Audited) | | |
For
the year ended December 31, 2020
(Audited) | |
Professional Fees: | |
| | | |
| | |
- Related party
A | |
$ | 13,279 | | |
$ | 15,700 | |
| |
| | | |
| | |
Sales | |
| | | |
| | |
- Related party B | |
$ | 374,555 | | |
$ | - | |
- Related party C | |
| 13,124 | | |
| - | |
- Related party D | |
| 11,607 | | |
| - | |
| |
| | | |
| | |
Total | |
$ | 412,565 | | |
$ | 15,700 | |
The
related party A is a wholly owned subsidiary of a 7.33% shareholder of the Company.
The
related party B’s director and shareholder is the founder of the Company.
The
related party C’s director and shareholder is the founder of the Company.
The
related party D’s director is the founder of the Company. The shareholder of related party D is related party C.
The
related party transaction is generally transacted in an arm-length basis at the current market value in the normal course of business.
17.
SEGMENTED INFORMATION
ASC
280, “Segment Reporting” establishes standards for reporting information about operating segments on a basis consistent with
the Company’s internal organization structure as well as information about services categories, business segments and major customers
in financial statements. In accordance with the “Segment Reporting” Topic of the ASC, the Company’s chief operating
decision maker has been identified as the Chief Executive Officer and President, who reviews operating results to make decisions about
allocating resources and assessing performance for the entire Company. Existing guidance, which is based on a management approach to
segment reporting, establishes requirements to report selected segment information quarterly and to report annually entity-wide disclosures
about products and services, major customers, and the countries in which the entity holds material assets and reports revenue. All material
operating units qualify for aggregation under “Segment Reporting” due to their similar customer base and similarities in
economic characteristics; nature of products and services; and procurement, manufacturing and distribution processes.
The
Company had no inter-segment sales for the periods presented. Summarized financial information concerning the Company’s reportable
segments is shown as below:
SCHEDULE
OF REPORTABLE
SEGMENTS
By
Geography*:
| |
|
1 | | |
|
2 | | |
|
3 | | |
|
4 | | |
|
5 | |
| |
For the period ended December 31, 2021 | |
| |
Nevada | | |
Seychelles | | |
Hong Kong | | |
Malaysia | | |
Total | |
| |
| | |
| | |
| | |
| | |
| |
Revenues | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 1,958,655 | | |
$ | 1,958,655 | |
Cost of revenues | |
| - | | |
| - | | |
| - | | |
| (1,459,531 | ) | |
| (1,459,531 | ) |
Depreciation and amortization | |
| - | | |
| - | | |
| (1,037 | ) | |
| (63,395 | ) | |
| (19,946 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
Total assets | |
$ | 7,366 | | |
$ | 6,475 | | |
$ | 16,287 | | |
$ | 468,183 | | |
$ | 498,311 | |
| |
|
1 | | |
|
2 | | |
|
3 | | |
|
4 | | |
|
5 | | |
|
6 | |
| |
For the period ended December 31, 2020 | |
| |
Nevada | | |
Seychelles | | |
Hong Kong | | |
Malaysia | | |
China | | |
Total | |
| |
| | |
| | |
| | |
| | |
| | |
| |
Revenues | |
$ | - | | |
$ | - | | |
$ | 154,881 | | |
$ | 1,192,837 | | |
$ | - | | |
$ | 1,347,718 | |
Cost of revenues | |
| - | | |
| - | | |
| (108,907 | ) | |
| (871,336 | ) | |
| - | | |
| (980,243 | ) |
Depreciation and amortization | |
| - | | |
| - | | |
| (1,040 | ) | |
| (64,448 | ) | |
| (156 | ) | |
| (65,644 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Total assets | |
$ | 7,459 | | |
$ | 6,552 | | |
$ | 13,784 | | |
$ | 316,461 | | |
$ | 98 | | |
$ | 344,354 | |
* |
Revenues
and costs are attributed to countries based on the location of customers. |
18.
SUBSEQUENT EVENTS
In
accordance with ASC Topic 855, “Subsequent Events”, which establishes general standards of accounting for and disclosure
of events that occur after the balance sheet date but before financial statements are issued, the Company has evaluated all events or
transactions that occurred after December 31, 2021 up through the date the Company issued the audited consolidated financial statements.
19.
SIGNIFICANT EVENTS
During
the fiscal year, the World Health Organization declared the Coronavirus (COVID-19) outbreak to be a pandemic, which has caused severe
global social and economic disruptions and uncertainties, including markets where the Company operates.
The
Company considers this outbreak as non-adjusting-events. The consequences brought about by Covid-19 continue to evolve and whilst the
Company actively monitoring and managing its operations to respond to these changes, the Company does not consider it practicable to
provide any quantitative estimate on the potential impact it may have on the Company.