UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

 QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended March 31, 2024

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Commission file number 333-225239

 

ELVICTOR GROUP, INC.
(Exact name of registrant as specified in its charter)

 

Nevada   82-3296328
(State or other jurisdiction of   (I.R.S. Employer
incorporation or organization)   Identification No.)
     
Vassileos Constantinou 79     
Vari, Attiki, Greece   16672
(Address of principal executive offices)   (Zip Code)

 

(877) 374-4196
(Registrant’s telephone number, including area code)

 

N/A

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically, if any, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). ☒ Yes ☐ No.

 

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer Accelerated filer
Non-accelerated filer Smaller reporting company
    Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading Symbol(s)   Name of each exchange on which registered
Common Stock   ELVG   OTC Pink Market

 

As of May 13, 2024, there were 414,448,757 shares of common stock, par value $0.0001 per share, issued and outstanding.

 

 

 

 

 

 

ELVICTOR GROUP, INC.

 

TABLE OF CONTENTS

 

  Page
  PART I - FINANCIAL INFORMATION  
     
Item 1. Financial Statements 1
  Unaudited Condensed Consolidated Balance Sheets as of March 31, 2024, and December 31, 2023 (Audited) 1
  Unaudited Condensed Consolidated Statements of Operations for the three months ended March 31, 2024, and 2023 2
  Unaudited Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2024, and 2023 3
  Unaudited Condensed Consolidated Statements of Changes in Stockholders’ Equity for the three months ended March 31, 2024, and 2023 4
  Notes to the Unaudited Condensed Consolidated Financial Statements 5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 13
Item 3. Quantitative and Qualitative Disclosures About Market Risk 19
Item 4. Controls and Procedures 19
     
  PART II - OTHER INFORMATION  
     
Item 1. Legal Proceedings 21
Item 1A. Risk Factors 21
Item 1B. Unresolved staff comments 21
Item 1C. Cybersecurity 21
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 21
Item 3. Defaults Upon Senior Securities 21
Item 4. Mine Safety Disclosures 21
Item 5. Other Information 21
Item 6. Exhibits 22
     
Signatures 23

 

i

 

 

PART I – FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

ELVICTOR GROUP, INC

Unaudited Condensed Consolidated Balance Sheets

 

ASSETS   March 31,
2024
    December 31,
2023
Audited
 
Current Assets            
Cash   $ 420,256     $ 699,346  
Accounts Receivable     568,780       369,904  
Other Receivables     27,888       37,857  
Other Receivables - Related Party     333,404       418,904  
Prepaid expenses and other current assets     102,488       138,482  
Total Current Assets     1,452,816       1,664,493  
                 
Non-current Assets                
ROU Asset - Related Party     261,690       278,718  
Intangible Assets, Net     121,603       130,266  
Office Equipment, net     13,865       14,358  
Total Non-current Assets     397,158       423,342  
                 
Total Assets   $ 1,849,974     $ 2,087,835  
LIABILITIES AND STOCKHOLDERS’ EQUITY                
Current Liabilities                
Accounts Payable   $ 28,433     $ 32,312  
Trade Accounts Payable     239,634       152,461  
Trade Accounts Payable - Related Parties     189,892       194,481  
Other Payables     484,033       861,878  
Lease Liability - Current - Related Parties     39,146       42,786  
Accrued and Other Liabilities     270,079       247,926  
Due to related party     69,236       90,195  
Total Current Liabilities     1,320,453       1,622,039  
                 
Long-term Liabilities                
Lease Liability - Non-Current - Related Parties     222,544       235,932  
Total Long-term Liabilities     222,544       235,932  
                 
Total Liabilities     1,542,997       1,857,971  
                 
Stockholders’ Equity                
Common stock, par value $0.0001; 700,000,000 common shares authorized; 414,448,757 common shares issued and outstanding both at March 31, 2024 and December 31, 2023     41,445       41,445  
Additional paid in capital     45,050,884       45,050,884  
Accumulated deficit     (44,785,352 )     (44,862,465 )
Total Stockholders’ Equity     306,977       229,864  
                 
Accumulated Other/Comprehensive Income/Loss    
-
     
-
 
Total Liabilities and Stockholders’ Equity   $ 1,849,974     $ 2,087,835  

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

1

 

 

ELVICTOR GROUP, INC

Unaudited Condensed Consolidated Statements of Operations

 

   For the
Three Months Ended
March 31,
2024
   For the
Three Months
Ended
March 31,
2023
 
         
Gross Revenue  $441,326   $512,321 
Net Revenue   131,383    119,930 
Total Revenue   572,709    632,251 
           
Less: Cost of Revenue   110,603    109,956 
Cost of Revenue - Related Party   16,460    19,040 
Total Cost of Revenue   127,063    128,996 
           
Gross Profit   445,646    503,255 
Operating expenses          
Professional fees   49,812    54,408 
Salaries   250,619    362,941 
Rent - Related Party   14,662    14,489 
Depreciation and Amortization   13,848    12,909 
Other general and administrative costs   44,007    59,995 
           
Total operating expenses   372,948    504,742 
           
Profit/(Loss) from operations   72,698    (1,487)
           
Foreign Currency Translation Adjustment   4,359    (6,923)
Other Income   56    
-
 
Total other income (expense)   4,415    (6,923)
           
Net Income/(Loss) before income tax  $77,113   $(8,410)
           
Provision for income taxes (benefit)   
-
    
-
 
           
Net Income/(Loss)  $77,113   $(8,410)
           
Net Income/(Loss) Per Common Stock          
- basic and fully diluted
  $0.00   $(0.00)
Weighted-average number of shares of common stock outstanding          
- basic and fully diluted
   414,448,757    414,448,757 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

2

 

 

ELVICTOR GROUP, INC

Unaudited Condensed Consolidated Statements of Cash Flows

 

   For the
Three Months
Ended
March 31,
2024
   For the
Three Months
Ended
March 31,
2023
 
Cash Flows from Operating Activities        
Net Income/(Loss )  $77,113   $(8,410)
Adjustments to reconcile net income/(loss) to net cash used in operating activities          
Depreciation   2,873    2,553 
Amortization   10,975    10,356 
Amortization of ROU Asset   39,029    
-
 
Shares Issued for Services   
-
    
-
 
Changes in assets and liabilities          
Accounts Receivable   (198,877)   (244,395)
Other Receivables   9,969    (11,858)
Other Receivables - Related Party   85,500    (39,500)
Prepaid expenses and other current assets   35,992    (56,596)
Accounts Payable   (3,879)   (17,784)
Trade Accounts Payable   87,173    (84,417)
Trade Accounts Payable - Related Party   (4,589)   66,748 
Other Payables   (377,845)   290,431 
Accrued and Other Liabilities   22,153    61,675 
Lease Liability   (39,029)   
-
 
Due to related party   (20,959)   (8,712)
Net cash used in operating activities   (274,401)   (39,909)
           
Cash Flows from Investing Activities          
Office Equipment   (2,380)   (4,028)
Software   (2,309)   
-
 
Net cash used in investing activities   (4,689)   (4,028)
           
Net Decrease in Cash   (279,090)   (43,937)
           
Cash at beginning of period   699,346    503,981 
Cash at end of period  $420,256   $460,044 
           
Supplemental Cash Flow Information:          
Cash paid for:          
Income Taxes  $
-
   $
-
 
           
Supplemental Non-Cash Investing and Financing Transactions          
Right-of-use assets obtained in exchange for operating lease obligations  $
-
   $288,317 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

3

 

 

ELVICTOR GROUP, INC

Unaudited Condensed Statements of the Changes in Stockholders’ Equity

 

   Three Months Period Ended March 31, 2024 
   Common Stock   Preferred Stock   Additional Paid-in   Accumulated   Total Stockholders’ 
   Shares   Amount   Shares   Amount   Capital   Deficit   Equity 
Balance, January 1, 2024  414,448,757   $41,445    -   $
         -
   $45,050,884   $(44,862,465)  $229,864 

Net Income

   -    
-
    -  
-
  
-
   77,113   77,113 
Balance, March 31, 2024  414,448,757   $41,445              -   $-   $45,050,884   $(44,785,352)  $306,977 

 

   Three Months Period Ended March 31, 2023 
   Common Stock   Preferred Stock   Additional Paid-in   Accumulated   Total Stockholders’ 
   Shares   Amount   Shares   Amount   Capital   Deficit   Equity 
Balance, January 1, 2023  414,448,757   $41,445    
          -
   $
           -
   $45,050,884   $(44,639,738)  $452,591 
Net Loss   -    
-
    -    
-
    
-
    (8,410)   (8,410)
Balance, March 31, 2023  414,448,757   $41,445    
-
   $
-
   $45,050,884   $(44,648,148)  $444,181 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

4

 

 

ELVICTOR GROUP, INC

Notes to Unaudited Condensed Consolidated Financial Statements

 

NOTE 1 – DESCRIPTION OF BUSINESS

 

Elvictor Group, Inc., formerly known as Thenablers, Inc. (“Elvictor Group, Inc.” or the “Company”), was incorporated in the State of Nevada on November 3, 2017. With the change to the Elvictor name came the addition of the brand and a new team in crew management in the shipping industry. The new management team comes from Elvictor (the Greece-based private entity founded in 1977, which is the predecessor to the company whose business became a part of the business of Thenablers in 2019, the “Elvictor Greece”) that has been active across various value-adding activities of the shipping sector, such as ship management, technical management, crewing & crew management. The Company’s professional core of activities includes crew management, training and the creation of in-house software related to crew and ship matters, for the amelioration of all its operations, facilitating both its employees and those that depend on them. The Company aims to broaden its scope of activities, expanding on to new areas, while refining the existing ones. Placing prime importance on digitalization, the Company plans on the extensive use of Artificial Intelligence, through the application of Machine and Deep Learning, in concert with the integration of a wide array of cloud systems. The Company’s strategic growth on a horizontal and vertical manner throughout the shipping industry will be reinforced with technologically adept tools, containing know-how and experience. Working on a technologically oriented path, the Company is flexible and open to other avenues of international business for the successful and profitable diversification of its portfolio.

 

On December 13, 2019, the Company filed a Certificate of Amendment with the Nevada Secretary of State to change its name from “Thenablers, Inc.” to “Elvictor Group, Inc.” (the “Name Change”), to better reflect its new business interests. On February 25, 2020, FINRA approved the Name Change and the Company’s new stock symbol, “ELVG”.

 

As of July 10, 2020, the Company founded Elvictor Group Hellas Single Member S.A., a subsidiary in Vari, Greece, to assist the management in facilitating the Company’s operations. Additionally, the Company purchased Ultra Ship Management, a Marshall Islands company that became the Company’s subsidiary in Vari, Greece and is licensed to provide ship management services.

 

In January 2022, the Company established its fully owned subsidiary, ELVG Crew Management Ltd, incorporated in Cyprus, to facilitate its crew management operations.

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING AND BENEFICIAL CONVERSION FEATURES POLICIES

 

Basis of Presentation

 

The accompanying Unaudited condensed consolidated financial statements (“financial statements”) have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) and have been consistently applied. Certain information and footnote disclosures normally included in financial statements presented in accordance with GAAP, but which are not required for interim reporting purposes, have been omitted. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary to present fairly the financial position as of March 31, 2024, and the results of operations and cash flows for the interim periods ended March 31, 2024, and 2023, have been included. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the year ended December 31, 2023, included in the Company’s Annual Report on Form 10-K, as filed with the Securities and Exchange Commission on March 31, 2024. Operating results for the three months ended March 31, 2024, are not necessarily indicative of the results that may be expected for the full year ending December 31, 2024.

 

Principles of Consolidation

 

The unaudited condensed consolidated financial statements incorporate the assets and liabilities of all entities controlled by Elvictor Group, Inc as of March 31, 2024, and the results of the controlled subsidiaries in Vari Greece, the Marshall Islands and Cyprus for the three months then ended. Elvictor Group, Inc and its subsidiaries together are referred to in this financial report as the unaudited condensed consolidated entity. The effects of all transactions between entities in the unaudited condensed consolidated entity are eliminated in full. The unaudited condensed consolidated financial statements of subsidiaries are prepared for the same reporting period as the parent entity, using consistent accounting policies.

 

5

 

 

Accounting Basis

 

The Company uses the accrual basis of accounting and accounting principles generally accepted in the United States of America (“GAAP”). The Company has adopted a December 31 fiscal year end.

 

Use of Estimates

 

The preparation of unaudited condensed consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, revenue and expenses and disclosure of contingent assets and liabilities at the date the unaudited condensed consolidated financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Cash and Cash Equivalents

 

The company considers all cash on hand and in banks, certificates of deposit and other highly liquid investments with maturities of a year or less, when purchased, to be cash and cash equivalents.

 

Accounts Receivable and Allowance for Doubtful Accounts

 

For the Three Months Ended March 31, 2024, the Company has operations of crew manning and management and has accounts receivable due from its customers in the shipping industry. Contracts receivable from crew manning in the shipping industry are based on contracted prices. The Company provides an allowance for doubtful collections, which is based upon a review of outstanding receivables, historical collection information, individual credit evaluation and specific circumstances of the customer, and existing economic conditions. The Company does not have an allowance for doubtful accounts as of March 31, 2024. Normal contracts receivable is due 30 days after the issuance of the invoice, normally at the month’s end. Receivables past due more than 120 days are considered delinquent and they are included in the provision for doubtful account. There is no interest charged on past due accounts.

 

Property and Equipment

 

Property and equipment are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The office equipment is depreciated over 3 years.

 

Intangible Assets

 

Intangible assets acquired are initially recognized at their fair value on the acquisition date. Subsequent to initial recognition, intangible assets are reported at cost less accumulated amortization and accumulated impairment losses, if any. These assets are being amortized over their useful life of five years.

 

Fair Value of Financial Instruments

 

The Company’s financial instruments consist of cash and cash equivalents. The carrying amount of these financial instruments approximates fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed in these unaudited condensed consolidated financial statements.

 

Income Taxes

 

Income taxes are computed using the asset and liability method. Under the asset and liability method, deferred income tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities and are measured using the currently enacted tax rates and laws. A valuation allowance is provided for the amount of deferred tax assets that, based on available evidence, are not expected to be realized.

 

Revenue Recognition

 

The Company recognizes revenue in accordance with FASB ASC 606 upon the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Revenue recognized from contracts with customers is disclosed separately from other sources of revenue. ASC 606 includes guidance on when revenue should be recognized on a Gross (Principal) or Net (Agent) basis.

 

Most of the Company’s revenues are recognized primarily under long-term contracts, including those for which revenues are based on either a fixed price, or cost-plus-fee basis, and primarily as performance obligations are satisfied. Professional services and other ancillary services are delivered, generally on a monthly basis and are separate and distinct deliverables. The Company’s performance obligation is generally satisfied on a monthly basis when its agency and related services are delivered.

 

6

 

 

The Company has the performance obligation to provide a crew for its customers, the shipping companies, and their ship managers. The Company utilizes its proprietary crew management platform to deliver crew management services to the ship owners. This crew management service is a monthly obligation that starts with the first stage of recruitment, to their transfer of crew to the vessel and continues to monitor the crew during the course of the contract until they disembark.

 

Revenue from crew manning services, agency fees and recruiting fees where Elvictor acts as a principal is recognized as gross revenue. When the company is acting as an agent, revenue is recognized as net revenue in the accounting period in which the services are rendered. Such revenues are from Allotment fees, communication, training fees, covid-19 fees, and other sundry fees. For all fixed-price contracts, revenue is recognized based on the actual service provided to the end of the reporting period. The accounting treatment for the reporting of revenues may vary materially between whether the revenue is reported on a Principal (Gross) or an Agent (Net) basis.

 

Stock-Based Compensation

 

The measurement and recognition of stock - based compensation expense is based on estimated fair values for all share-based awards made to employees and directors, including stock options and for non-employee equity transactions as per ASC 718 rules.

 

For transactions in which we obtain certain services of employees, directors, and consultants in exchange for an award of equity instruments, we measure the cost of the services based on the grant date fair value of the award. We recognize the cost over the vesting period.

 

Basic Income/(Loss) Per Share

 

Basic income per share is calculated by dividing the Company’s net income/(loss) applicable to common shareholders by the weighted average number of common shares during the period. Diluted earnings per share is calculated by dividing the Company’s net income available to common shareholders by the diluted weighted average number of shares outstanding during the year. The diluted weighted average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. There are no such common stock equivalents outstanding as of March 31, 2024.

 

Recent Accounting Pronouncements

 

From time to time, the Financial Accounting Standards Board (the “FASB”) or other standards setting bodies issue new accounting pronouncements. The FASB issues updates to new accounting pronouncements through the issuance of an Accounting Standards Update (“ASU”). Unless otherwise discussed, the Company believes that the impact of recently issued guidance, whether adopted or to be adopted in the future, is not expected to have a material impact on the Company’s unaudited condensed consolidated financial statements upon adoption. 

 

Foreign Currency Translation

 

The Company considers the U.S. dollar to be its functional currency as it is the currency of the primary economic environment in which the Company operates. Accordingly, monetary assets and liabilities denominated in foreign currencies are translated into U.S. dollars at the exchange rate in effect at the balance sheet date and non-monetary assets and liabilities are translated at the exchange rates in effect at the time of acquisition or issue. Revenues and expenses are translated at rates approximating the exchange rates in effect at the time of the transactions. All exchange gains and losses are included in operations.

 

Subsequent Events

 

The Company has analyzed the transactions from March 31, 2024, to the date these unaudited condensed consolidated financial statements were issued for subsequent event disclosure purposes.

 

7

 

 

NOTE 3 – RECEIVABLES

 

Trade receivables are amounts due from customers for services performed in the ordinary course of business.

 

Other receivables are mainly for the payments of items such as Home Allotments and Cash Advances to the crews where the Company collects funds from the shipping companies and then facilitates the payments to the crew on their behalf.

 

As of March 31, 2024, the Company has trade accounts receivable of $568,780, Other Receivables of $27,888, and Other Receivables from Related Parties of $333,404.

 

NOTE 4 – INTANGIBLE ASSETS

 

As of March 31, 2024, and December 31, 2023, Intangible assets consisted of the following:

 

   Useful life  March 31,
2024
   December 31,
2023
 
At cost:             
Software platform  5 years  $210,000   $210,000 
Software Programs  3 years   7,688    5,378 
              
Less: accumulated amortization      (96,085)   (85,112)
      $121,603   $130,266 

 

On November 15, 2021, the Company entered into a subscription agreement with Seatrix Software Production Single Member S.A, a related party company, to issue 7,000,000 restricted common shares for the purchase of license software, equal to the aggregate of $210,000 at the stated value of $0.03 per share. Under this agreement, Seatrix grants the Company an exclusive and non-transferable license to use their artificial intelligence software managing shipping crews beginning on the January 1, 2022 Effective Date.

 

The value of each common share was stated at $0.03, the FMV that the shares were trading as of January 3, 2022. The total value of $210,000 was amortized over its useful life of 5 years and the amortization began on January 1, 2022. Intangible assets are measured initially at cost. After initial recognition, an entity usually measures an intangible asset at cost less accumulated amortization. 

 

Additionally, the Company has acquired software programs with a total cost of $7,688 as of March 31, 2024.

 

Amortization of intangible assets attributable to future periods is as follows:

 

Schedule of Amortization of intangible assets

 

Year ending December 31:  Amount 
2024  $35,559 
2025   44,540 
2026   43,374 
2027   131 
   $121,603 

 

The amortization of Intangible assets was $96,085 and $85,112 as of March 31, 2024, and December 31, 2023, respectively.

 

NOTE 5 – RELATED PARTY TRANSACTIONS

 

The Company has related party transactions with companies that are owned or controlled by either Stavros Galanakis, the Vice-President and Chairman of the Board of Directors and Konstantinos Galanakis, the Company’s Chief Executive Officer/Director.

 

The Company entered into an agreement in October 2020 with related party, Elvictor Crew Management Services Ltd (“Elvictor Crew”, in Cyprus to provide human resources services and to perform the running and management of the Company’s contracts with third parties and provide key personnel for these services. However, this agreement was terminated in the first quarter of 2022 since the formation of the new wholly owned Cypriot subsidiary, (NAME). A total amount of $0 has been expensed for the related party Elvictor Crew as of March 31, 2024, for the cost of services sold, included in the Cost of Revenue- Related Party. As of March 31, 2024, the Company has other receivables - related party of $333,404 from Elvictor Crew Management Ltd Cyprus compared to $418,904 as of December 31, 2023.

 

On September 11, 2020, the Company entered into a Manning Agency Agreement with Elvictor Crew Management Service Ltd in Georgia. During the period ended March 31, 2024, the latter provided $53,787 of manning services to the Company, included in the Cost of Revenue – Related Party and Net Revenue, while as of March 31, 2024, the Company had a liability of $103,592 compared to a liability of $112,801 as of December 31, 2023.

 

8

 

 

On September 1, 2020, the Company signed an agreement with Qualship Georgia Ltd for the latter to provide training of the qualified personnel. For the Three Months Ended March 31, 2024, we incurred $24,127 in Cost of Goods Sold that offset Net Revenue, and the amount due to Qualship Georgia as of March 31, 2024, was $86,300 included under Trade Accounts Payable – Related Party compared to an amount equal to $81,860 as of December 31, 2023.

 

On September 11, 2020, the Company entered into a Manning Agency Agreement with Elvictor Odessa. During the period ended March 31, 2024, the latter provided $3,970 of manning services to the Company, included in the Cost of Revenue – Related Party and Net Revenue, and amount due to Elvictor Odessa as of March 31, 2024, was $0 included under Trade Accounts Payable – Related Party compared to an amount equal to $0 as of December 31, 2023.

 

As disclosed in Note 4 above, the Company entered into an agreement with Seatrix Software Production Single Member S.A. to provide software development services. For the Three Months Ended March 31, 2024, the Company has a balance of $0 due which was equal to the $0 balance as of December 31, 2023.

 

NOTE 6 – LEASES

 

On July 10, 2020, the Company entered into a rental lease agreement with the wife of Stavros Galanakis for its subsidiary in Vari, Greece, Ultra Ship Management. The term of the lease is from July 10, 2020, to December 31, 2021, with a fixed monthly rental payment of 5,000€. Then on April 1, 2021, the rental lease agreement was modified with the new term beginning as of April 1, 2021, and ending on December 31, 2022, with a fixed monthly rental payment of 3,500€.

 

Then on October 1, 2021, the Company entered into a second lease agreement with the wife of Stavros Galanakis for its new subsidiary in Vari, Greece for Ultra Ship Management. The term of the lease is from October 1, 2021, to December 31, 2024, with a fixed monthly rental of 1,000€.

 

In January 2023, the Company renewed the office lease for its subsidiary in Vari, Greece. The Company accounted for its new lease as an operating lease under the guidance of Topic 872. The new lease is 3,500€ per month, with no annual increase during the 8-year term. The Company used an incremental borrowing rate of 4.92% based on the average interest rate of corporate loans in Greece from the Bank of Greece. At the lease inception, the Company recorded a Right of Use Asset of $291,467 and a corresponding Lease Liability of $291,467.

 

Total future minimum payments required under the lease agreements are as follows:

 

   ELVG Hellas   Ultra Mgmt   Total 
   Amount   Amount 
2024  $34,054   $6,486   $40,540 
2025   45,405         45,405 
2026   45,405         45,405 
2027   45,405         45,405 
2028   45,405         45,405 
Thereafter   90,810         90,810 
Total undiscounted minimum future lease payments   306,484    6,486    312,971 
Less Imputed interest   (51,100)   (179)   (51,280)
Present value of operating lease liabilities  $255,384   $6,307   $261,691 
Disclosed as:               
Current portion   32,840    6,307    39,147 
Non-current portion  $222,544   $
-
   $222,544 

 

The Company recorded rent expenses of $14,662 and $14,489 for the Three Months Ended March 31, 2024, and 2023, respectively.

 

9

 

 

NOTE 7 - OTHER PAYABLES

 

As part of one of the services in the manning of a crew provided by the Company to the shipping companies is the Company making bank transfers of the wages to the crew, on the customer’s behalf. The shipping companies transfer the funds to the Company’s bank account and then the Company makes each payment to the indicated crew. In its capacity, the Company will show the balance of the funds received and not yet transferred to the crew as Other Payables on the Balance Sheet. The amount of Other Payables was $484,033 as of March 31, 2024, compared to $861,878 as of December 31, 2023.

 

NOTE 8 – STOCKHOLDERS’ EQUITY

 

Issuance of Common Stock

 

The Company has 700,000,000, ($0.0001 par value) authorized shares of common stock. On March 31, 2024, there were 414,448,757 common shares issued and outstanding, respectively.

 

On February 5, 2021, the Company issued 3,668,419 shares of common stock for convertible notes payable of $405,725.

 

On July 7, 2020 the Company entered into a Settlement Agreement and Release with the holders of the Series A Preferred Stock, Konstantinos Galanakis and Stavros Galanakis, having 46,702,857 and 33,297,143 shares each, respectively (the “Preferred Holders”), whereby the Preferred Holders agreed to cancel all shares of Series A Preferred in exchange for 95% of the common stock held as an aggregate of the holdings of the founding shareholders plus the shares to be issued to the Preferred Holders the earliest of a) the Company showing pro forma 12 month revenues in excess of $3,000,000; b) the successful raising of funds through equity or debt in excess of $10,000,000; or 9 months from the date of execution (the “Settlement Agreement”). The Settlement Agreement is further conditioned upon the execution of a non-compete agreement between the Company and the Preferred Holders preventing them from competing in crew and ship management. In conjunction therewith, on April 8, 2021, the Company issued 375,459,000 common stock shares to the holders of the Series A Preferred Stock pursuant to the July 7, 2020 Settlement Agreement, and further to the conversion of those preferred stock shares to common stock shares. Specifically, 217,310,305 restricted common stock shares were issued to Konstantinos Galanakis, 156,271,400 restricted common stock shares were issued to Stavros Galanakis, and 1,877,295 restricted common stock shares were issued to Theofanis Anastasiadis. As a result, there were no shares of Series A Preferred Stock issued and outstanding as of March 31, 2024 and as of December 31, 2023.

 

On February 5, 2021, the Company issued 3,668,419 shares of common stock for convertible notes payable of $405,725.

 

On April 8, 2021, the Company issued 375,459,000 restricted common stock shares to the holders of the Series A Preferred Stock pursuant to the July 7, 2020 Settlement Agreement, Specifically, 217,310,305 restricted common stock shares were issued to Konstantinos Galanakis, 156,271,400 restricted common stock were issued to Stavros Galanakis, and 1,877,295 restricted common stock shares were issued to Theofanis Anastasiadis.  As a result, there are no shares of Series A Preferred Stock issued and outstanding as of March 31, 2024.

 

10

 

 

Additionally, for the year ended December 31, 2021, the Company issued 1,016,665 shares of common stock for cash proceeds of $111,833.  

 

On January 19, 2022, the Company issued 7,000,000 restricted shares of common stock with a value of $210,000 to Seatrix Software Production Single Member S.A., a Company owned and controlled by Konstantinos Galanakis, pursuant to the November 15, 2021 Software License Agreement for the exclusive and non-transferable license to use the Licensor’s artificial intelligence software in connection with the managing of shipping crews.

 

On January 19, 2022, the Company issued an aggregate of 900,000 shares of Common Stock with a value equal to $38,700 at the time to certain directors and former directors for past services provided to the Company.

 

Issuance of Preferred Stock

 

On October 7, 2019, the Company entered into four separate “Series A Convertible Preferred Stock Purchase Agreements” for 80,000,000 shares of a newly designated Series A Preferred Stock, in exchange for an aggregate purchase price of $30,000.00 pursuant to Regulation S of the Securities Act of 1933, as amended. These agreements provide that these shares cannot be converted for one year after they were issued. The shares were automatically converted into 375,459,000 Common Stock shares on April 8, 2021, which was 18 months after their issuance. As a result, there are no shares of Series A Preferred Stock issued and outstanding as of March 31, 2024.

 

NOTE 9 – COMMITMENTS AND CONTINGENCIES

 

The Company entered in a long-term rental lease agreement for offices of its subsidiary branch in Vari, Greece for the period commencing from July 10, 2020, through December 31, 2021, in the amount of 5,000€ per month, the first month July was adjusted for the shortened period. The lessor, Aikaterini Galanakis, is the wife of the Company’s president, Stavros Galanakis.

 

Then as of April 1, 2021, the Company terminated the lease and entered into a new lease for the period commencing from April 1, 2021, to December 31, 2022, with an amount of 3,500€ per month. This specific lease was renewed for an 8-year term commencing on January 1, 2023 and terminating on December 31, 2030.

 

On October 1, 2021, the Company entered into a second lease agreement with the wife of Stavros Galanakis for its new subsidiary, Ultra Ship Management, in Vari, Greece. The term of the lease is from October 1, 2021 to December 31, 2024, with a fixed monthly rental of 1,000€.

 

NOTE 10 – INCOME TAXES

 

The Company’s has an overall net loss and as a result there exists doubt as to the ultimate realization of the deferred tax assets. Accordingly, a valuation allowance equal to the total deferred tax assets has been recorded.

 

The Company had federal net operating loss carry forwards for tax purposes of approximately $1,118,000 on December 31, 2023, and approximately $1,050,000 on March 31, 2024, which may be available to offset future taxable income. Utilization of the net operating loss carry forwards may be subject to substantial annual limitations due to the ownership change limitations provided by Section 381 of the Internal Revenue Code of 1986, as amended. The annual limitation may result in the expiration of net operating loss carry forwards before utilization.

 

11

 

 

Net deferred tax assets consist of the following components as of March 31, 2024, and December 31, 2023

 

   2024   2023 
         
Deferred tax assets:        
NOL Carryover  $221,243   $190,664 
           
Sub Total  $221,243   $190,664 
Valuation Allowance  $(221,243)  $(190,664)
Net Deferred Tax Asset  $
-
   $
-
 

 

The provision for income taxes consists of the following for the subsidiaries in Greece and Cyprus:

 

   March 31,   December 31, 
   2024   2023 
Current:        
Federal  $
     -
   $
-
 
State   
-
    
-
 
Foreign - Current   
-
    29,621 
Foreign - Prior Year   
-
    2,285 
Total current tax provision  $
-
   $31,906 
Deferred:          
Federal   
-
    
-
 
State   
-
    
-
 
Foreign   
-
    
-
 
Total deferred benefit   
-
    
-
 
Total provision (benefit) for income tax  $
-
   $31,906 

 

NOTE 11 – SUBSEQUENT EVENT

 

The Company has analyzed its operations subsequent to March 31, 2024, through the date of this filing of these unaudited condensed consolidated financial statements and has determined that there are no material subsequent events to these unaudited condensed consolidated financial statements.

 

12

 

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

As used in this “Management’s Discussion and Analysis of Financial Condition and Results of Operation,” except where the context otherwise requires, the term “we,” “us,” “our,” or “the Company,” refers to the business of Elvictor Group, Inc. The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the financial statements and the notes thereto contained elsewhere in this Quarterly Report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.

 

Special Note Regarding Forward-Looking Statements

 

This Quarterly Report includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that are not historical facts and involve risks and uncertainties that could cause actual results to differ materially from those expected and projected. All statements, other than statements of historical fact included in this Quarterly Report including, without limitation, statements in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding our financial position, business strategy and the plans and objectives of management for future operations, are forward-looking statements. Words such as “expect,” “believe,” “anticipate,” “intend,” “estimate,” “seek” and variations and similar words and expressions are intended to identify such forward-looking statements. Such forward-looking statements relate to future events or future performance, but reflect management’s current beliefs, based on information currently available. A number of factors could cause actual events, performance or results to differ materially from the events, performance and results discussed in the forward-looking statements. Our SEC filings can be accessed on the EDGAR section of the SEC’s website at www.sec.gov. Except as expressly required by applicable securities law, we disclaim any intention or obligation to update or revise any forward-looking statements whether as a result of new information, future events or otherwise.

 

Organizational Overview

 

Together with our wholly owned crew management subsidiaries, we are a crewing and crew management company responsible for sourcing, recruitment, selection, deployment, scheduling, training, and on-going management of seafarers. Our services also include administrative functions related to crew management services, including payroll services, travel arrangements, and verifying the insurance coverage information of all onboarded seafarers. We benefit from over 65 years of the combined experience of Stavros Galanakis and. Konstantinos Galanakis in various value adding activities of the shipping sector such as ship management, technical management, ship agency, crewing and crew management.

 

Through the crew management platform developed by our affiliate, Seatrix, our personnel are able to collaborate with many different cultures in many different time zones with ever rising complexities, presenting a uniform service level to our principals, regardless of the point of origin of the crew. This innovation allows us to hire junior operators, who after a short training procedure are able to serve our principals with high quality standards, helping Elvictor be cost effective while maintaining the highest possible service level.

 

We currently manage over 2,300 seafarers of ten different nationalities who are aboard seven different ship types.

 

We expanded our services by providing ship management services when we acquired Ultra Shipmanagement from Stavros Galanakis and Konstantinos Galanakis for that purpose, which has received its Det Norske Veritas AS approved Interim Document of Compliance provided under the authority granted by the Government of the Republic of the Marshall Islands, and we have also employed specialized personnel. The Interim Document of Compliance is the license required for a ship management company to start providing its services.

 

13

 

 

Known Trends, Demands, Commitments, Events or Uncertainties Impacting Our Business

 

The shipping industry is currently experiencing historical uncertainty in sustainability logistics and daily operations as a result of the past and/or future COVID-19 pandemic, geopolitical tensions, the war between Russia and Ukraine and the Israel Conflict with Hamas, . Additionally, shortages of crew members have also been created due to aging crew members leaving the maritime business. As a result, competition in crew resources is becoming stiffer and more unpredictable resulting in higher wage demands by crew members. These wage demands, accompanied by incentive compensation requested by crew members, are increasing vessel operating expenses. The impact of global inflation has also added to these increases. Additionally, smaller contract durations are requested and timely changes in ports, increasing the costs of changing crews and the costs and volume of such logistics.

 

To address these issues, we are implementing short and long-term strategies based on proactive scheduling and recruitment, with the help of our cloud-based system and intelligent metrics that have been developed in-house to monitor the “trends and fashions” of the maritime industry. Our goal is to build new pools of seafarers by accelerating promotions, cadetship programs, and the employment of more cadets onboard. These cadets are scheduled to be promoted to junior officers in the near future, generating a new breed of officers to address the global shortage and maintain crews at reasonable costs. We have also developed interactive screens through HTML5 links to communicate with seafarers and to keep crews updated, monitor their welfare and provide better services to them. We also proceed to regular updates of our cloud-based system to elevate logistics intelligence, allowing us to handle growth and recruitment volumes more efficiently. While we believe that these actions will help address many of these issues, if we are unable to effectively do so, the shortage of crew members and significant increase in expenses could have a materially adverse impact on our business.

 

COVID-19

 

The future outbreak of COVID-19 may negatively impact our business, results of operations and financial condition.

 

In December 2019, a novel strain of coronavirus was reported to have surfaced in Wuhan, China, which at such time continued to spread throughout China and other parts of the world, including the United States. On January 30, 2020, the World Health Organization declared the outbreak of the coronavirus disease (COVID-19) a “Public Health Emergency of International Concern.” On January 31, 2020, U.S. Health and Human Services Secretary Alex M. Azar II declared a public health emergency for the United States to aid the U.S. healthcare community in responding to COVID-19, and on March 11, 2020 the World Health Organization characterized the outbreak as a “pandemic”. The significant outbreak of COVID-19 resulted in a widespread health crisis that adversely affected the economies and financial markets worldwide; the future outbreak of COVID-19 would adversely affect our business, results of operations and financial condition.

 

The future outbreak of the COVID-19 may adversely affect our shipping industry related customers and have an adverse effect on our results of operations.

 

The risks associated with any future outbreak of COVID-19 would adversely affect our revenues due to health concerns by patrons of the shipping industry and government restrictions upon the airline and shipping industry. Risks related to a future epidemic, pandemic, or other health crisis, such as COVID-19, could negatively impact our results of operations. The ultimate extent of the impact of any epidemic, pandemic or other health crisis our business, financial condition and results of operations will depend on future developments, which are highly uncertain and cannot be predicted, including future information that may emerge concerning the severity of such future epidemic, pandemic or other health crisis and actions taken to contain or prevent their further spread, among others. These and other potential impacts of a future epidemic, pandemic, or other health crisis, such as COVID-19, could therefore materially and adversely affect our business, financial condition, and results of operations.

 

14

 

 

Future Operations

 

In order to meet business goals, we must (a) execute efficiently our current business of crew management; and (b) continue to focus on new business development in order to acquire new agreements.

 

In order to raise sufficient funds to implement our business plan, we may have to find alternative sources of funds, from a public offering, a private placement of securities, or loans from third parties (such as banks or other institutional lenders). Equity financing could result in additional dilution to then existing shareholders. If we are unable to meet our needs for cash from either the money that we raise from private placements, or possible alternative sources, then we may be unable to continue to maintain, develop or expand our operations.

 

We generated revenues of $572,709 and $632,251 for the three-month period ended March 31, 2024, and March 31, 2023 reflecting decreased revenues of $59,542. The $59,542 decrease came as a result of lower crew management and agency fees. We have managed to turn profitable presenting a Net Profit of $77,113 for the three-month period ended March 31, 2024, compared to a Net Loss of $8,410 for the three-month period ended March 31, 2023.

 

During the last 12 months, we have undergone material cost-saving efforts to improve its potential profitability and increase its cash flow. For example, our professional fees have decreased from $54,408 for the three-month period ended March 31, 2023, to $49,812, for the three-month period ended March 31, 2024, representing a decrease of 8.5%.

 

Our payroll is a material expense, which we focused on during the last three financial quarters. Recent improvements lead to a decrease of Salaries from $362,941 for the three-month period ended March 31, 2023, to $250,619 for the three-month period ended March 31, 2024, representing a decrease of $112,322 or 31.0%.

 

Our goal is to continue improving its profitability over future quarters through targeted cost savings initiatives and revenue enhancement measures. Consistent with our cost savings measures, on May 13, 2024, our Vice President Stavros Galanakis and our Chief Operating & Technology Officer, Christodoulos Tzoutzakis have agreed to reduce their salaries from $5,000 per month to $2,000 per month.

 

Results of Operations

 

Revenues

 

For the three-month periods ended March 31, 2024, and March 31, 2023, we generated $572,709 and $632,251 in total revenue, respectively, representing a decrease in total revenue of $59,542 between the two periods, or 9.4%. The decrease in total revenue between these two periods is primarily due to a decrease in crew management clients.

 

15

 

 

Operating Expenses

 

For the three-month periods ended March 31, 2024, and March 31, 2023, we incurred $372,948 and $504,742, respectively in total operating expenses, representing a decrease in total operating expenses between the two periods of $131,794, or 26.1%. The decrease in operating expenses in 2023 is primarily due to a decrease of $112,322 (31.0%) in salaries, as a result of the cost saving initiatives undertaken by the Company.

 

Net Loss and Gross Profit

 

For the three-month periods ended March 31, 2024, and March 31, 2023, we incurred a net profit of $77,113, after provision for income taxes, and a net loss of $8,410, after provision for income taxes, respectively, representing an increase in net profit of $85,523 between the two periods. This increase in net profit is attributable to the decreased operating expenses described above.

 

Liquidity, Capital Resources, and Off-Balance Sheet Arrangements

 

Liquidity is the ability of an enterprise to generate adequate amounts of cash to meet its needs for cash requirements. We had a working capital surplus during the three-month periods ended March 31, 2024 of $132,363 compared to the surplus of $42,454 for the year ended December 31, 2023, which is calculated as current assets minus current liabilities.

 

Cash flows for the three-month period ended March 31, 2024 and March 31, 2023

 

Net cash outflow provided by operating activities was $274,401 for the three-month period ended March 31,2024, compared to an outflow of $39,909 during the same period in 2023. This change was mainly attributable to the cash receivable from our customers and payable to our suppliers.

 

Net cash flow used in investing activities was $4,689, mainly deriving from the purchase of office equipment, and $4,028 for the three-month periods ended March 31,2024 and March 31,2023, respectively.

 

Net cash used for financing activities was $0, for the three-month periods ended March 31,2024 and March 31,2023, respectively.

 

16

 

 

Cash Requirements

 

We believe our cash and cash equivalents, together with anticipated cash flow from operations will be sufficient to meet our working capital, and capital expenditure requirements for at least the next twelve months. We will require additional capital to implement our business development and fund our operations. In the event that our plans or assumptions change, we may need to raise additional capital sooner than expected.

 

Since the commencement of our crew management business, we have funded our operations primarily through equity financings. We expect that we will continue to fund our business through equity and debt financing, either alone or through strategic alliances. Additional funding may be unavailable on favorable terms, if at all, which could harm our business plans, financial condition and operating results. We intend to continue to fund our business by way of equity or debt financing along with revenues to support us. If we raise additional capital through the issuance of equity or convertible debt securities, the percentage ownership held by our existing shareholders will be reduced and those shareholders may experience significant dilution. In addition, new securities may contain certain rights, preferences or privileges that are senior to those of our common stock.

 

Off-Balance Sheet Arrangements

 

We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that is material to our stockholders.

 

Contractual Obligations

 

On July 10, 2020, the Company entered into a rental lease agreement with the wife of Mr. Stavros Galanakis for its subsidiary in Vari, Greece. The term of the lease is from July 10, 2020, to December 31, 2021, with a fixed monthly rental payment. of 5,000€. Then on April 1, 2021, the rental lease agreement was modified with the new term beginning as of April 1, 2021, and ending on December 31, 2022, with a fixed monthly rental payment of 3,500€.

 

Then on October 1, 2021, the Company entered into a second lease agreement with the wife of Mr. Stavros Galanakis for its new subsidiary in Vari, Greece for Ultra Ship Management. The term of the lease is from October 1, 2021, to December 31, 2024, with a fixed monthly rental of 1,000€.

 

In January 2023, the Company renewed the office lease for its subsidiary in Vari, Greece. The Company accounted for its new lease as an operating lease under the guidance of Topic 872. The new lease is 3,500€ per month, with no annual increase during the 8-year term. The Company used an incremental borrowing rate of 4.92% based on the average interest rate of corporate loans in Greece from the Bank of Greece. At the lease inception the company recorded a Right of Use Asset of $291,467 and a corresponding Lease Liability of $291,467.

 

17

 

 

Total future minimum payments required under the lease agreements are as follows:

 

   ELVG Hellas   Ultra
Mgmt
   Total 
   Amount   Amount 
2024   34,054    6,486    40,540 
2025   45,405         45,405 
2026   45,405         45,405 
2027   45,405         45,405 
2028   45,405         45,405 
Thereafter   90,810         90,810 
Total undiscounted minimum future lease payments   306,484    6,486    312,971 
Less Imputed interest   (51,100)   (179)   (51,280)
Present value of operating lease liabilities   255,384    6,307    261,691 
Disclosed as:               
Current portion   32,840    6,307    39,147 
Non-current portion   222,544    -    222,544 

 

The Company recorded rent expenses of $14,662 and $14,489 for the three months period ended March 31, 2024, and 2023, respectively.

 

Outlook

 

The shipping industry and especially the crew management segments will likely continue to face increasing pressures due to the war in Ukraine. According to the International Chamber of Shipping (the “ICS”), which represents approximately 80% of the worlds’ merchant fleet, Ukrainian and Russian seafarers make up 14.5% of the global shipping workforce.

 

Our management team is assessing alternative plans to mitigate potential challenges arising from the ongoing war in Ukraine, among other things.

 

Lack of qualified seafarers has led to increased competition among crewing and shipping companies not only revolving around retaining current crew members, but also involving the strategic challenge of finding and attracting new, qualified seafarers. Traditional recruitment methods may no longer be as effective, and companies will need to invest more resources in recruitment campaigns, including attending job fairs, forming partnerships with maritime academies, and leveraging digital platforms for wider reach. However, this might intensify the financial pressure on crewing companies and lead to thinner profitability margins. Ultimately, this underscores the importance of innovative recruitment and retention strategies in an era of limited seafarer supply.

 

Further to the above, the demand for our services depends on the demand for maritime shipping services which are subject to normal economic cycles affecting the general economy, including the effect of increased inflation. Inflationary pressures may result to important increases to our operating costs that we may not be able to fully transfer to our clients thus affecting our profitability. Additionally, increase in operating costs of our clients may lead to delays in payments for our services and accumulation of bad debt, although we closely monitor their credit behavior to avoid such incidents. Additionally, significant deteriorations of economic conditions over a prolonged period could produce a material adverse effect on the demand for our services.

 

The ongoing conflict in Israel may influence the wider macroeconomic environment, but it is unlikely to substantially impact our operations, given that the majority of our seafarers are not from the affected region and none of our clients are based there.

 

18

 

 

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not applicable.

 

ITEM 4. CONTROLS AND PROCEDURES

 

Disclosure Controls and Procedure

 

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports, filed under the Securities Exchange Act of 1934, as amended (“Exchange Act”), is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure.

 

Framework used by Management to Evaluate the Effectiveness of Internal Control over Financial Reporting

 

As required by Section 404 of the Sarbanes-Oxley Act of 2002 and the related rule of the SEC, management assessed the effectiveness of our internal control over financial reporting using the Internal Control-Integrated Framework (2013) developed by the Committee of Sponsoring Organizations of the Treadway Commission. Based on this assessment and for the reasons described below, management concluded that our internal control over financial reporting was not effective as of March 31, 2024.

 

Management’s Report on Internal Control over Financial Reporting

 

Our management is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rule 13a-15(f) under the Exchange Act. This rule defines internal control over financial reporting as a process designed by, or under the supervision of, the Company’s Chief Executive Officer and Chief Financial Officer, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with U.S. GAAP. Our internal control over financial reporting includes those policies and procedures that:

 

Refer to the upkeep of records which, with reasonable detail, accurately and fairly reflect our transactions and dispositions;

 

Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with U.S. GAAP, and that our receipts and expenditures are being made only in accordance with authorizations of management and directors of the Company;

 

Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of our assets that could have a material effect on the financial statements;

 

Provide reasonable assurance that any unauthorized cash transactions are detected and prevented; and

 

Provide reasonable assurance, that potential erroneous accounting entries are identified and corrected on a timely manner.

 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. In addition, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

 

19

 

 

Evaluation of Disclosure Controls and Procedures

 

In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable and not absolute assurance of achieving the desired control objectives. In reaching a reasonable level of assurance, management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures. In addition, the design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, a control may become inadequate because of changes in conditions or the degree of compliance with policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.

 

As required by the SEC Rules 13a-15(b) and 15d-15(b), we carried out an evaluation under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based on the foregoing, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were not effective at the reasonable assurance level due to material weaknesses in internal controls over financial reporting (as described below).

 

Deficiencies and Significant Deficiencies

 

A material weakness is a deficiency, or a combination of deficiencies, within the meaning of Public Company Accounting Oversight Board (“PCAOB”) Audit Standard No. 5, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely basis. Management has identified the following material weaknesses which have caused management to conclude that as of March 31, 2024, our internal controls over financial reporting were not effective at the reasonable assurance level:

 

1.We do not have sufficient written documentation of our internal control policies and procedures. Written documentation of key internal controls over financial reporting is a requirement of the Sarbanes-Oxley Act which is applicable to us for the period ended March 31, 2024. Management evaluated the impact of our failure to have sufficient written documentation of our internal controls and procedures on our assessment of our disclosure controls and procedures and has concluded that the control deficiency that resulted represented a material weakness.

 

2.We do not have sufficient resources in our accounting function, which restricts the Company’s ability to gather, analyze and properly review information related to financial reporting in a timely manner. In addition, due to our size and nature, segregation of all conflicting duties may not always be possible and may not be economically feasible. However, to the extent possible, the initiation of transactions, the custody of assets and the recording of transactions should be performed by separate individuals. Management evaluated the impact of our failure to have segregation of duties on our assessment of our disclosure controls and procedures and has concluded that the control deficiency that resulted represented a material weakness.

 

We have taken steps to remediate some of the weaknesses described above and we are in discussions with the risk advisory departments of reputable accounting firms to assist us in the COSO framework documentation and testing of the internal controls. We intend to continue to address these weaknesses as resources permit, including the employment of new qualified employees.

  

Remediation of Deficiencies and Significant Deficiencies

 

To address these material weaknesses, management engaged financial consultants, performed additional analyses and other procedures to ensure that the financial statements included herein fairly present, in all material respects, our financial position, results of operations and cash flows for the periods presented.

 

Additionally, we will continue to establish and implement proper processes and systems to remediate the deficiencies we have had, including preventive controls with the segregation of duties on main areas such as payroll, billing, cash recording, and IT control and detective controls involving account reconciliations on a monthly basis.

 

Changes in internal control over financial reporting

 

There were no changes in our internal control over financial reporting during the period ended March 31, 2024, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

20

 

 

PART II - OTHER INFORMATION

 

ITEM 1. LEGAL PROCEEDINGS 

 

We know of no material, existing or pending legal proceedings against us, nor are we involved as a plaintiff in any material proceeding or pending litigation. There are no proceedings in which any of our directors, officers or affiliates, or any registered or beneficial shareholder, is an adverse party or has a material interest adverse to our interest.

 

ITEM 1A. RISK FACTORS 

 

As a Smaller Reporting Company, we are not required to disclose risk factors.

 

Item 1B. Unresolved Staff Comments

 

None.

 

Item 1C. Cybersecurity

 

Risk management and strategy

 

Our Company is committed to continuously assessing cybersecurity risks, including the prevention, detection, and response to unauthorized actions within our information systems that may compromise the confidentiality, integrity, or availability of our data or systems. We are using Layer 7 firewall solutions which monitor all kind of web traffic and any kind of data leaks which may occur as well as a centralized automatic antivirus/antimalware/patch system in order to make sure that all servers and clients hold the latest patches in order to avoid security breaches. The Company has developed its own internal cloud system to avoid dependence on external parties and its email server is hosted on this cloud system therefore is not relying to third party solutions that may have a negative impact on security and reliability of data. The Company’s data are stored daily on high quality magnetic tapes to ensure recovery in case of a serious malfunction. On a monthly basis, all the tapes are being transferred to a fireproof safe location and are replaced with new tapes.

 

As we grow, we plan to refine our cybersecurity strategy in line with global best practices and standards. Importantly, our Board receives regular updates from our Company’s Chief Operating & Technology Officer, Christodoulos Tzoutzakis, regarding potential cybersecurity risks and monitors these risks closely. All potential incidents, regardless of their materiality, are required to be reported immediately to the Board. To date, our proactive risk management has allowed us to navigate cybersecurity challenges without material impairment to our operations or financial condition.

  

Governance

 

Acknowledging the critical importance of cybersecurity, our management and Board are dedicated to maintaining the trust and confidence of our business partners and employees. This includes managing cybersecurity risks as an integral component of our overall risk management framework. While cybersecurity responsibility is shared across all employees, our Board plays a pivotal role in the oversight of our risk management processes, including cybersecurity threats. Our executive officers manage the day-to-day material risks we face, adopting a cross-functional approach to address cybersecurity risks by identifying, preventing, and mitigating cybersecurity threats and effectively responding to incidents when they occur. 

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

There were no sales of unregistered equity securities during the third quarter of 2024.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

None.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

Not applicable.

 

ITEM 5. OTHER INFORMATION

 

None.

 

21

 

 

ITEM 6. EXHIBITS

 

Exhibit No.   Description of Exhibit
31.1*   Certification of Principal Executive Officer Pursuant to Rule 13a-14(a) and Rule 15d-14(a) Under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act Of 2002.
     
32.1*   Certification of Principal Executive Officer Pursuant to U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act Of 2002.
     
101.INS*   INLINE XBRL INSTANCE DOCUMENT.
     
101.SCH*   INLINE XBRL TAXONOMY EXTENSION SCHEMA DOCUMENT.
     
101.CAL*   INLINE XBRL TAXONOMY EXTENSION CALCULATION LINKBASE DOCUMENT.
     
101.DEF*   INLINE XBRL TAXONOMY EXTENSION DEFINITION LINKBASE DOCUMENT.
     
101.LAB*   INLINE XBRL TAXONOMY EXTENSION LABEL LINKBASE DOCUMENT.
     
101.PRE*   INLINE XBRL TAXONOMY EXTENSION PRESENTATION LINKBASE DOCUMENT.
     
104   Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

 

* Filed herewith.

 

22

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

  ELVICTOR GROUP, INC.
     
Dated: May 15, 2024 By: /s/ Konstantinos Galanakis
    Konstantinos Galanakis
    Chief Executive and Financial Officer
(Principal Executive Officer)

 

 

23

 

 

 

NONE 0 0 414448757 414448757 false --12-31 Q1 0001741489 0001741489 2024-01-01 2024-03-31 0001741489 2024-05-13 0001741489 2024-03-31 0001741489 2023-12-31 0001741489 us-gaap:RelatedPartyMember 2024-03-31 0001741489 us-gaap:RelatedPartyMember 2023-12-31 0001741489 2023-01-01 2023-03-31 0001741489 us-gaap:RelatedPartyMember 2024-01-01 2024-03-31 0001741489 us-gaap:RelatedPartyMember 2023-01-01 2023-03-31 0001741489 2022-12-31 0001741489 2023-03-31 0001741489 us-gaap:CommonStockMember 2023-12-31 0001741489 us-gaap:PreferredStockMember 2023-12-31 0001741489 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001741489 us-gaap:RetainedEarningsUnappropriatedMember 2023-12-31 0001741489 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001741489 us-gaap:PreferredStockMember 2024-01-01 2024-03-31 0001741489 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001741489 us-gaap:RetainedEarningsUnappropriatedMember 2024-01-01 2024-03-31 0001741489 us-gaap:CommonStockMember 2024-03-31 0001741489 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001741489 us-gaap:RetainedEarningsUnappropriatedMember 2024-03-31 0001741489 us-gaap:CommonStockMember 2022-12-31 0001741489 us-gaap:PreferredStockMember 2022-12-31 0001741489 us-gaap:AdditionalPaidInCapitalMember 2022-12-31 0001741489 us-gaap:RetainedEarningsUnappropriatedMember 2022-12-31 0001741489 us-gaap:CommonStockMember 2023-01-01 2023-03-31 0001741489 us-gaap:PreferredStockMember 2023-01-01 2023-03-31 0001741489 us-gaap:AdditionalPaidInCapitalMember 2023-01-01 2023-03-31 0001741489 us-gaap:RetainedEarningsUnappropriatedMember 2023-01-01 2023-03-31 0001741489 us-gaap:CommonStockMember 2023-03-31 0001741489 us-gaap:PreferredStockMember 2023-03-31 0001741489 us-gaap:AdditionalPaidInCapitalMember 2023-03-31 0001741489 us-gaap:RetainedEarningsUnappropriatedMember 2023-03-31 0001741489 elvg:LicenseSoftwareMember 2021-11-15 0001741489 elvg:LicenseSoftwareMember 2021-11-01 2021-11-15 0001741489 us-gaap:CommonStockMember 2022-01-03 0001741489 2023-01-01 2023-12-31 0001741489 elvg:SoftwarePlatformMember 2024-03-31 0001741489 elvg:SoftwarePlatformMember 2023-12-31 0001741489 us-gaap:ComputerSoftwareIntangibleAssetMember 2024-03-31 0001741489 us-gaap:ComputerSoftwareIntangibleAssetMember 2023-12-31 0001741489 elvg:ElvictorCrewManagementServicesLtdMember 2024-01-01 2024-03-31 0001741489 elvg:ElvictorCrewManagementLtdCyprusMember 2024-03-31 0001741489 elvg:ElvictorCrewManagementServiceLtdMember 2024-03-31 0001741489 elvg:ElvictorCrewManagementServiceLtdMember 2023-12-31 0001741489 elvg:QualshipGeorgiaLtdMember 2024-03-31 0001741489 elvg:QualshipGeorgiaLtdMember 2023-12-31 0001741489 elvg:ElvictorOdessaMember us-gaap:RelatedPartyMember 2024-01-01 2024-03-31 0001741489 elvg:ElvictorOdessaMember 2024-03-31 0001741489 elvg:ElvictorOdessaMember 2023-12-31 0001741489 2020-07-10 2021-12-31 0001741489 2021-04-01 2022-12-31 0001741489 srt:ScenarioForecastMember 2021-10-01 2024-12-31 0001741489 country:GR 2023-01-31 2023-01-31 0001741489 2023-01-31 0001741489 country:GR 2024-01-01 2024-03-31 0001741489 elvg:ELVGHellasMember 2024-03-31 0001741489 elvg:UltraMgmtMember 2024-03-31 0001741489 us-gaap:LeaseAgreementsMember 2024-03-31 0001741489 us-gaap:CommonStockMember 2021-02-05 0001741489 elvg:KonstantinosGalanakisMember us-gaap:SeriesAPreferredStockMember 2020-07-07 0001741489 elvg:StavrosGalanakisMember us-gaap:SeriesAPreferredStockMember 2020-07-07 0001741489 us-gaap:SeriesAPreferredStockMember 2020-07-01 2020-07-07 0001741489 2020-07-01 2020-07-07 0001741489 us-gaap:SeriesAPreferredStockMember 2021-04-08 0001741489 elvg:KonstantinosGalanakiMember 2024-01-01 2024-03-31 0001741489 elvg:StavrosGalanakiMember 2024-01-01 2024-03-31 0001741489 elvg:TheofanisAnastasiadiMember 2024-01-01 2024-03-31 0001741489 us-gaap:ConvertibleDebtMember 2021-02-05 0001741489 2021-02-05 0001741489 us-gaap:SeriesAPreferredStockMember us-gaap:CommonStockMember 2021-04-08 0001741489 elvg:KonstantinosGalanakiMember 2021-04-08 2021-04-08 0001741489 elvg:StavrosGalanakiMember 2021-04-08 2021-04-08 0001741489 elvg:TheofanisAnastasiadiMember 2021-04-08 2021-04-08 0001741489 us-gaap:SeriesAPreferredStockMember 2024-03-31 0001741489 us-gaap:CommonStockMember 2021-12-31 0001741489 2021-01-01 2021-12-31 0001741489 2022-01-19 2022-01-19 0001741489 elvg:DirectorsAndFormerDirectorsMember 2022-01-19 2022-01-19 0001741489 2019-10-01 2019-10-07 0001741489 2021-04-08 2021-04-08 0001741489 2023-01-01 0001741489 2021-10-01 xbrli:shares iso4217:USD iso4217:USD xbrli:shares iso4217:EUR xbrli:pure

Exhibit 31.1

 

CERTIFICATION OF THE PRINCIPAL EXECUTIVE OFFICER

PURSUANT TO RULE 13a-14(a) AND RULE 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934,
AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

 

I, Konstantinos Galanakis, Chief Executive and Financial Officer of Elvictor Group, Inc., certify that:

 

1.I have reviewed this quarterly report on Form 10-Q of Elvictor Group, Inc.;

 

2.Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

 

3.Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

 

4.The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

 

a)Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 

b)Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

 

c)Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

 

d)Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s third fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

 

5.The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors:

 

a)All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

 

b)Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

 

Date: May 15, 2024 /s/ Konstantinos Galanakis
  Konstantinos Galanakis
  Chief Executive and Financial Officer

 

 

 

Exhibit 32.1

 

CERTIFICATION OF THE PRINCIPAL EXECUTIVE OFFICER

PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

 

In connection with the Quarterly Report of Elvictor Group, Inc. (the “Company”) on Form 10-Q for the quarterly period ended March 31, 2024, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Konstantinos Galanakis, Chief Executive and Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

 

1.The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

 

2.To my knowledge, the information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company for the period covered by this Report.

 

Date: May 15, 2024 /s/ Konstantinos Galanakis
  Konstantinos Galanakis
  Chief Executive and Financial Officer

  

 

v3.24.1.1.u2
Cover - shares
3 Months Ended
Mar. 31, 2024
May 13, 2024
Document Information [Line Items]    
Document Type 10-Q  
Document Quarterly Report true  
Document Transition Report false  
Entity Interactive Data Current Yes  
Amendment Flag false  
Document Period End Date Mar. 31, 2024  
Document Fiscal Year Focus 2024  
Document Fiscal Period Focus Q1  
Entity Information [Line Items]    
Entity Registrant Name ELVICTOR GROUP, INC.  
Entity Central Index Key 0001741489  
Entity File Number 333-225239  
Entity Tax Identification Number 82-3296328  
Entity Incorporation, State or Country Code NV  
Current Fiscal Year End Date --12-31  
Entity Current Reporting Status Yes  
Entity Shell Company false  
Entity Filer Category Non-accelerated Filer  
Entity Small Business true  
Entity Emerging Growth Company false  
Entity Contact Personnel [Line Items]    
Entity Address, Address Line One Vassileos Constantinou 79  
Entity Address, Address Line Two Vari  
Entity Address, City or Town Attiki  
Entity Address, Country GR  
Entity Address, Postal Zip Code 16672  
Entity Phone Fax Numbers [Line Items]    
City Area Code (877)  
Local Phone Number 374-4196  
Entity Listings [Line Items]    
Title of 12(b) Security Common Stock  
Trading Symbol ELVG  
Security Exchange Name NONE  
Entity Common Stock, Shares Outstanding   414,448,757
v3.24.1.1.u2
Unaudited Condensed Consolidated Balance Sheets - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Current Assets    
Cash $ 420,256 $ 699,346
Accounts Receivable 568,780 369,904
Other Receivables 27,888 37,857
Prepaid expenses and other current assets 102,488 138,482
Total Current Assets 1,452,816 1,664,493
Non-current Assets    
Intangible Assets, Net 121,603 130,266
Office Equipment, net 13,865 14,358
Total Non-current Assets 397,158 423,342
Total Assets 1,849,974 2,087,835
Current Liabilities    
Accounts Payable 28,433 32,312
Trade Accounts Payable 239,634 152,461
Other Payables 484,033 861,878
Accrued and Other Liabilities 270,079 247,926
Total Current Liabilities 1,320,453 1,622,039
Long-term Liabilities    
Total Long-term Liabilities 222,544 235,932
Total Liabilities 1,542,997 1,857,971
Stockholders’ Equity    
Common stock, par value $0.0001; 700,000,000 common shares authorized; 414,448,757 common shares issued and outstanding both at March 31, 2024 and December 31, 2023 41,445 41,445
Additional paid in capital 45,050,884 45,050,884
Accumulated deficit (44,785,352) (44,862,465)
Total Stockholders’ Equity 306,977 229,864
Accumulated Other/Comprehensive Income/Loss
Total Liabilities and Stockholders’ Equity 1,849,974 2,087,835
Related Party    
Current Assets    
Other Receivables - Related Party 333,404 418,904
Non-current Assets    
ROU Asset - Related Party 261,690 278,718
Current Liabilities    
Trade Accounts Payable - Related Parties 189,892 194,481
Lease Liability - Current - Related Parties 39,146 42,786
Due to related party 69,236 90,195
Long-term Liabilities    
Lease Liability - Non-Current - Related Parties $ 222,544 $ 235,932
v3.24.1.1.u2
Unaudited Condensed Consolidated Balance Sheets (Parentheticals) - $ / shares
Mar. 31, 2024
Dec. 31, 2023
Statement of Financial Position [Abstract]    
Common stock, par value (in Dollars per share) $ 0.0001 $ 0.0001
Common stock, shares authorized 700,000,000 700,000,000
Common stock, shares issued 414,448,757 414,448,757
Common stock, shares outstanding 414,448,757 414,448,757
v3.24.1.1.u2
Unaudited Condensed Consolidated Statements of Operations - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Income Statement [Abstract]    
Gross Revenue $ 441,326 $ 512,321
Net Revenue 131,383 119,930
Total Revenue 572,709 632,251
Less: Cost of Revenue 110,603 109,956
Cost of Revenue - Related Party 16,460 19,040
Total Cost of Revenue 127,063 128,996
Gross Profit 445,646 503,255
Operating expenses    
Professional fees 49,812 54,408
Salaries 250,619 362,941
Rent - Related Party 14,662 14,489
Depreciation and Amortization 13,848 12,909
Other general and administrative costs 44,007 59,995
Total operating expenses 372,948 504,742
Profit/(Loss) from operations 72,698 (1,487)
Foreign Currency Translation Adjustment 4,359 (6,923)
Other Income 56
Total other income (expense) 4,415 (6,923)
Net Income/(Loss) before income tax 77,113 (8,410)
Provision for income taxes (benefit)
Net Income/(Loss) $ 77,113 $ (8,410)
Net Income/(Loss) Per Common Stock    
Basic (in Dollars per share) $ 0 $ 0
Weighted-average number of shares of common stock outstanding    
Basic (in Shares) 414,448,757 414,448,757
v3.24.1.1.u2
Unaudited Condensed Consolidated Statements of Operations (Parentheticals) - $ / shares
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Income Statement [Abstract]    
Diluted $ 0 $ 0
Diluted 414,448,757 414,448,757
v3.24.1.1.u2
Unaudited Condensed Consolidated Statements of Cash Flows - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Cash Flows from Operating Activities    
Net Income/(Loss ) $ 77,113 $ (8,410)
Adjustments to reconcile net income/(loss) to net cash used in operating activities    
Depreciation 2,873 2,553
Amortization 10,975 10,356
Amortization of ROU Asset 39,029
Shares Issued for Services
Changes in assets and liabilities    
Accounts Receivable (198,877) (244,395)
Other Receivables 9,969 (11,858)
Prepaid expenses and other current assets 35,992 (56,596)
Accounts Payable (3,879) (17,784)
Trade Accounts Payable 87,173 (84,417)
Other Payables (377,845) 290,431
Accrued and Other Liabilities 22,153 61,675
Lease Liability (39,029)
Due to related party (20,959) (8,712)
Net cash used in operating activities (274,401) (39,909)
Cash Flows from Investing Activities    
Office Equipment (2,380) (4,028)
Software (2,309)
Net cash used in investing activities (4,689) (4,028)
Net Decrease in Cash (279,090) (43,937)
Cash at beginning of period 699,346 503,981
Cash at end of period 420,256 460,044
Cash paid for:    
Income Taxes
Supplemental Non-Cash Investing and Financing Transactions    
Right-of-use assets obtained in exchange for operating lease obligations 288,317
Related Party    
Changes in assets and liabilities    
Other Receivables - Related Party 85,500 (39,500)
Trade Accounts Payable - Related Party $ (4,589) $ 66,748
v3.24.1.1.u2
Unaudited Condensed Statements of the Changes in Stockholders’ Equity - USD ($)
Common Stock
Preferred Stock
Additional Paid-in Capital
Accumulated Deficit
Total
Balance at Dec. 31, 2022 $ 41,445 $ 45,050,884 $ (44,639,738) $ 452,591
Balance (in Shares) at Dec. 31, 2022 414,448,757      
Net Income(loss) (8,410) (8,410)
Balance at Mar. 31, 2023 $ 41,445 45,050,884 (44,648,148) 444,181
Balance (in Shares) at Mar. 31, 2023 414,448,757      
Balance at Dec. 31, 2023 $ 41,445 45,050,884 (44,862,465) 229,864
Balance (in Shares) at Dec. 31, 2023 414,448,757        
Net Income(loss) 77,113 77,113
Balance at Mar. 31, 2024 $ 41,445   $ 45,050,884 $ (44,785,352) $ 306,977
Balance (in Shares) at Mar. 31, 2024 414,448,757        
v3.24.1.1.u2
Description of Business
3 Months Ended
Mar. 31, 2024
Description of Business [Abstract]  
DESCRIPTION OF BUSINESS

NOTE 1 – DESCRIPTION OF BUSINESS

 

Elvictor Group, Inc., formerly known as Thenablers, Inc. (“Elvictor Group, Inc.” or the “Company”), was incorporated in the State of Nevada on November 3, 2017. With the change to the Elvictor name came the addition of the brand and a new team in crew management in the shipping industry. The new management team comes from Elvictor (the Greece-based private entity founded in 1977, which is the predecessor to the company whose business became a part of the business of Thenablers in 2019, the “Elvictor Greece”) that has been active across various value-adding activities of the shipping sector, such as ship management, technical management, crewing & crew management. The Company’s professional core of activities includes crew management, training and the creation of in-house software related to crew and ship matters, for the amelioration of all its operations, facilitating both its employees and those that depend on them. The Company aims to broaden its scope of activities, expanding on to new areas, while refining the existing ones. Placing prime importance on digitalization, the Company plans on the extensive use of Artificial Intelligence, through the application of Machine and Deep Learning, in concert with the integration of a wide array of cloud systems. The Company’s strategic growth on a horizontal and vertical manner throughout the shipping industry will be reinforced with technologically adept tools, containing know-how and experience. Working on a technologically oriented path, the Company is flexible and open to other avenues of international business for the successful and profitable diversification of its portfolio.

 

On December 13, 2019, the Company filed a Certificate of Amendment with the Nevada Secretary of State to change its name from “Thenablers, Inc.” to “Elvictor Group, Inc.” (the “Name Change”), to better reflect its new business interests. On February 25, 2020, FINRA approved the Name Change and the Company’s new stock symbol, “ELVG”.

 

As of July 10, 2020, the Company founded Elvictor Group Hellas Single Member S.A., a subsidiary in Vari, Greece, to assist the management in facilitating the Company’s operations. Additionally, the Company purchased Ultra Ship Management, a Marshall Islands company that became the Company’s subsidiary in Vari, Greece and is licensed to provide ship management services.

 

In January 2022, the Company established its fully owned subsidiary, ELVG Crew Management Ltd, incorporated in Cyprus, to facilitate its crew management operations.

v3.24.1.1.u2
Summary of Significant Accounting and Beneficial Conversion Features Policies
3 Months Ended
Mar. 31, 2024
Summary of Significant Accounting and Beneficial Conversion Features Policies [Abstract]  
SUMMARY OF SIGNIFICANT ACCOUNTING AND BENEFICIAL CONVERSION FEATURES POLICIES

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING AND BENEFICIAL CONVERSION FEATURES POLICIES

 

Basis of Presentation

 

The accompanying Unaudited condensed consolidated financial statements (“financial statements”) have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) and have been consistently applied. Certain information and footnote disclosures normally included in financial statements presented in accordance with GAAP, but which are not required for interim reporting purposes, have been omitted. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary to present fairly the financial position as of March 31, 2024, and the results of operations and cash flows for the interim periods ended March 31, 2024, and 2023, have been included. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the year ended December 31, 2023, included in the Company’s Annual Report on Form 10-K, as filed with the Securities and Exchange Commission on March 31, 2024. Operating results for the three months ended March 31, 2024, are not necessarily indicative of the results that may be expected for the full year ending December 31, 2024.

 

Principles of Consolidation

 

The unaudited condensed consolidated financial statements incorporate the assets and liabilities of all entities controlled by Elvictor Group, Inc as of March 31, 2024, and the results of the controlled subsidiaries in Vari Greece, the Marshall Islands and Cyprus for the three months then ended. Elvictor Group, Inc and its subsidiaries together are referred to in this financial report as the unaudited condensed consolidated entity. The effects of all transactions between entities in the unaudited condensed consolidated entity are eliminated in full. The unaudited condensed consolidated financial statements of subsidiaries are prepared for the same reporting period as the parent entity, using consistent accounting policies.

 

Accounting Basis

 

The Company uses the accrual basis of accounting and accounting principles generally accepted in the United States of America (“GAAP”). The Company has adopted a December 31 fiscal year end.

 

Use of Estimates

 

The preparation of unaudited condensed consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, revenue and expenses and disclosure of contingent assets and liabilities at the date the unaudited condensed consolidated financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Cash and Cash Equivalents

 

The company considers all cash on hand and in banks, certificates of deposit and other highly liquid investments with maturities of a year or less, when purchased, to be cash and cash equivalents.

 

Accounts Receivable and Allowance for Doubtful Accounts

 

For the Three Months Ended March 31, 2024, the Company has operations of crew manning and management and has accounts receivable due from its customers in the shipping industry. Contracts receivable from crew manning in the shipping industry are based on contracted prices. The Company provides an allowance for doubtful collections, which is based upon a review of outstanding receivables, historical collection information, individual credit evaluation and specific circumstances of the customer, and existing economic conditions. The Company does not have an allowance for doubtful accounts as of March 31, 2024. Normal contracts receivable is due 30 days after the issuance of the invoice, normally at the month’s end. Receivables past due more than 120 days are considered delinquent and they are included in the provision for doubtful account. There is no interest charged on past due accounts.

 

Property and Equipment

 

Property and equipment are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The office equipment is depreciated over 3 years.

 

Intangible Assets

 

Intangible assets acquired are initially recognized at their fair value on the acquisition date. Subsequent to initial recognition, intangible assets are reported at cost less accumulated amortization and accumulated impairment losses, if any. These assets are being amortized over their useful life of five years.

 

Fair Value of Financial Instruments

 

The Company’s financial instruments consist of cash and cash equivalents. The carrying amount of these financial instruments approximates fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed in these unaudited condensed consolidated financial statements.

 

Income Taxes

 

Income taxes are computed using the asset and liability method. Under the asset and liability method, deferred income tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities and are measured using the currently enacted tax rates and laws. A valuation allowance is provided for the amount of deferred tax assets that, based on available evidence, are not expected to be realized.

 

Revenue Recognition

 

The Company recognizes revenue in accordance with FASB ASC 606 upon the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Revenue recognized from contracts with customers is disclosed separately from other sources of revenue. ASC 606 includes guidance on when revenue should be recognized on a Gross (Principal) or Net (Agent) basis.

 

Most of the Company’s revenues are recognized primarily under long-term contracts, including those for which revenues are based on either a fixed price, or cost-plus-fee basis, and primarily as performance obligations are satisfied. Professional services and other ancillary services are delivered, generally on a monthly basis and are separate and distinct deliverables. The Company’s performance obligation is generally satisfied on a monthly basis when its agency and related services are delivered.

 

The Company has the performance obligation to provide a crew for its customers, the shipping companies, and their ship managers. The Company utilizes its proprietary crew management platform to deliver crew management services to the ship owners. This crew management service is a monthly obligation that starts with the first stage of recruitment, to their transfer of crew to the vessel and continues to monitor the crew during the course of the contract until they disembark.

 

Revenue from crew manning services, agency fees and recruiting fees where Elvictor acts as a principal is recognized as gross revenue. When the company is acting as an agent, revenue is recognized as net revenue in the accounting period in which the services are rendered. Such revenues are from Allotment fees, communication, training fees, covid-19 fees, and other sundry fees. For all fixed-price contracts, revenue is recognized based on the actual service provided to the end of the reporting period. The accounting treatment for the reporting of revenues may vary materially between whether the revenue is reported on a Principal (Gross) or an Agent (Net) basis.

 

Stock-Based Compensation

 

The measurement and recognition of stock - based compensation expense is based on estimated fair values for all share-based awards made to employees and directors, including stock options and for non-employee equity transactions as per ASC 718 rules.

 

For transactions in which we obtain certain services of employees, directors, and consultants in exchange for an award of equity instruments, we measure the cost of the services based on the grant date fair value of the award. We recognize the cost over the vesting period.

 

Basic Income/(Loss) Per Share

 

Basic income per share is calculated by dividing the Company’s net income/(loss) applicable to common shareholders by the weighted average number of common shares during the period. Diluted earnings per share is calculated by dividing the Company’s net income available to common shareholders by the diluted weighted average number of shares outstanding during the year. The diluted weighted average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. There are no such common stock equivalents outstanding as of March 31, 2024.

 

Recent Accounting Pronouncements

 

From time to time, the Financial Accounting Standards Board (the “FASB”) or other standards setting bodies issue new accounting pronouncements. The FASB issues updates to new accounting pronouncements through the issuance of an Accounting Standards Update (“ASU”). Unless otherwise discussed, the Company believes that the impact of recently issued guidance, whether adopted or to be adopted in the future, is not expected to have a material impact on the Company’s unaudited condensed consolidated financial statements upon adoption. 

 

Foreign Currency Translation

 

The Company considers the U.S. dollar to be its functional currency as it is the currency of the primary economic environment in which the Company operates. Accordingly, monetary assets and liabilities denominated in foreign currencies are translated into U.S. dollars at the exchange rate in effect at the balance sheet date and non-monetary assets and liabilities are translated at the exchange rates in effect at the time of acquisition or issue. Revenues and expenses are translated at rates approximating the exchange rates in effect at the time of the transactions. All exchange gains and losses are included in operations.

 

Subsequent Events

 

The Company has analyzed the transactions from March 31, 2024, to the date these unaudited condensed consolidated financial statements were issued for subsequent event disclosure purposes.

v3.24.1.1.u2
Receivables
3 Months Ended
Mar. 31, 2024
Receivables [Abstract]  
RECEIVABLES

NOTE 3 – RECEIVABLES

 

Trade receivables are amounts due from customers for services performed in the ordinary course of business.

 

Other receivables are mainly for the payments of items such as Home Allotments and Cash Advances to the crews where the Company collects funds from the shipping companies and then facilitates the payments to the crew on their behalf.

 

As of March 31, 2024, the Company has trade accounts receivable of $568,780, Other Receivables of $27,888, and Other Receivables from Related Parties of $333,404.

v3.24.1.1.u2
Intangible Assets
3 Months Ended
Mar. 31, 2024
Intangible Assets [Abstract]  
INTANGIBLE ASSETS

NOTE 4 – INTANGIBLE ASSETS

 

As of March 31, 2024, and December 31, 2023, Intangible assets consisted of the following:

 

   Useful life  March 31,
2024
   December 31,
2023
 
At cost:             
Software platform  5 years  $210,000   $210,000 
Software Programs  3 years   7,688    5,378 
              
Less: accumulated amortization      (96,085)   (85,112)
      $121,603   $130,266 

 

On November 15, 2021, the Company entered into a subscription agreement with Seatrix Software Production Single Member S.A, a related party company, to issue 7,000,000 restricted common shares for the purchase of license software, equal to the aggregate of $210,000 at the stated value of $0.03 per share. Under this agreement, Seatrix grants the Company an exclusive and non-transferable license to use their artificial intelligence software managing shipping crews beginning on the January 1, 2022 Effective Date.

 

The value of each common share was stated at $0.03, the FMV that the shares were trading as of January 3, 2022. The total value of $210,000 was amortized over its useful life of 5 years and the amortization began on January 1, 2022. Intangible assets are measured initially at cost. After initial recognition, an entity usually measures an intangible asset at cost less accumulated amortization. 

 

Additionally, the Company has acquired software programs with a total cost of $7,688 as of March 31, 2024.

 

Amortization of intangible assets attributable to future periods is as follows:

 

Schedule of Amortization of intangible assets

 

Year ending December 31:  Amount 
2024  $35,559 
2025   44,540 
2026   43,374 
2027   131 
   $121,603 

 

The amortization of Intangible assets was $96,085 and $85,112 as of March 31, 2024, and December 31, 2023, respectively.

v3.24.1.1.u2
Related Party Transactions
3 Months Ended
Mar. 31, 2024
Related Party Transactions [Abstract]  
RELATED PARTY TRANSACTIONS

NOTE 5 – RELATED PARTY TRANSACTIONS

 

The Company has related party transactions with companies that are owned or controlled by either Stavros Galanakis, the Vice-President and Chairman of the Board of Directors and Konstantinos Galanakis, the Company’s Chief Executive Officer/Director.

 

The Company entered into an agreement in October 2020 with related party, Elvictor Crew Management Services Ltd (“Elvictor Crew”, in Cyprus to provide human resources services and to perform the running and management of the Company’s contracts with third parties and provide key personnel for these services. However, this agreement was terminated in the first quarter of 2022 since the formation of the new wholly owned Cypriot subsidiary, (NAME). A total amount of $0 has been expensed for the related party Elvictor Crew as of March 31, 2024, for the cost of services sold, included in the Cost of Revenue- Related Party. As of March 31, 2024, the Company has other receivables - related party of $333,404 from Elvictor Crew Management Ltd Cyprus compared to $418,904 as of December 31, 2023.

 

On September 11, 2020, the Company entered into a Manning Agency Agreement with Elvictor Crew Management Service Ltd in Georgia. During the period ended March 31, 2024, the latter provided $53,787 of manning services to the Company, included in the Cost of Revenue – Related Party and Net Revenue, while as of March 31, 2024, the Company had a liability of $103,592 compared to a liability of $112,801 as of December 31, 2023.

 

On September 1, 2020, the Company signed an agreement with Qualship Georgia Ltd for the latter to provide training of the qualified personnel. For the Three Months Ended March 31, 2024, we incurred $24,127 in Cost of Goods Sold that offset Net Revenue, and the amount due to Qualship Georgia as of March 31, 2024, was $86,300 included under Trade Accounts Payable – Related Party compared to an amount equal to $81,860 as of December 31, 2023.

 

On September 11, 2020, the Company entered into a Manning Agency Agreement with Elvictor Odessa. During the period ended March 31, 2024, the latter provided $3,970 of manning services to the Company, included in the Cost of Revenue – Related Party and Net Revenue, and amount due to Elvictor Odessa as of March 31, 2024, was $0 included under Trade Accounts Payable – Related Party compared to an amount equal to $0 as of December 31, 2023.

 

As disclosed in Note 4 above, the Company entered into an agreement with Seatrix Software Production Single Member S.A. to provide software development services. For the Three Months Ended March 31, 2024, the Company has a balance of $0 due which was equal to the $0 balance as of December 31, 2023.

v3.24.1.1.u2
Leases
3 Months Ended
Mar. 31, 2024
Leases [Abstract]  
LEASES

NOTE 6 – LEASES

 

On July 10, 2020, the Company entered into a rental lease agreement with the wife of Stavros Galanakis for its subsidiary in Vari, Greece, Ultra Ship Management. The term of the lease is from July 10, 2020, to December 31, 2021, with a fixed monthly rental payment of 5,000€. Then on April 1, 2021, the rental lease agreement was modified with the new term beginning as of April 1, 2021, and ending on December 31, 2022, with a fixed monthly rental payment of 3,500€.

 

Then on October 1, 2021, the Company entered into a second lease agreement with the wife of Stavros Galanakis for its new subsidiary in Vari, Greece for Ultra Ship Management. The term of the lease is from October 1, 2021, to December 31, 2024, with a fixed monthly rental of 1,000€.

 

In January 2023, the Company renewed the office lease for its subsidiary in Vari, Greece. The Company accounted for its new lease as an operating lease under the guidance of Topic 872. The new lease is 3,500€ per month, with no annual increase during the 8-year term. The Company used an incremental borrowing rate of 4.92% based on the average interest rate of corporate loans in Greece from the Bank of Greece. At the lease inception, the Company recorded a Right of Use Asset of $291,467 and a corresponding Lease Liability of $291,467.

 

Total future minimum payments required under the lease agreements are as follows:

 

   ELVG Hellas   Ultra Mgmt   Total 
   Amount   Amount 
2024  $34,054   $6,486   $40,540 
2025   45,405         45,405 
2026   45,405         45,405 
2027   45,405         45,405 
2028   45,405         45,405 
Thereafter   90,810         90,810 
Total undiscounted minimum future lease payments   306,484    6,486    312,971 
Less Imputed interest   (51,100)   (179)   (51,280)
Present value of operating lease liabilities  $255,384   $6,307   $261,691 
Disclosed as:               
Current portion   32,840    6,307    39,147 
Non-current portion  $222,544   $
-
   $222,544 

 

The Company recorded rent expenses of $14,662 and $14,489 for the Three Months Ended March 31, 2024, and 2023, respectively.

v3.24.1.1.u2
Other Payables
3 Months Ended
Mar. 31, 2024
Other Payables [Abstract]  
OTHER PAYABLES

NOTE 7 - OTHER PAYABLES

 

As part of one of the services in the manning of a crew provided by the Company to the shipping companies is the Company making bank transfers of the wages to the crew, on the customer’s behalf. The shipping companies transfer the funds to the Company’s bank account and then the Company makes each payment to the indicated crew. In its capacity, the Company will show the balance of the funds received and not yet transferred to the crew as Other Payables on the Balance Sheet. The amount of Other Payables was $484,033 as of March 31, 2024, compared to $861,878 as of December 31, 2023.

v3.24.1.1.u2
Stockholders' Equity
3 Months Ended
Mar. 31, 2024
Stockholders' Equity [Abstract]  
STOCKHOLDERS' EQUITY

NOTE 8 – STOCKHOLDERS’ EQUITY

 

Issuance of Common Stock

 

The Company has 700,000,000, ($0.0001 par value) authorized shares of common stock. On March 31, 2024, there were 414,448,757 common shares issued and outstanding, respectively.

 

On February 5, 2021, the Company issued 3,668,419 shares of common stock for convertible notes payable of $405,725.

 

On July 7, 2020 the Company entered into a Settlement Agreement and Release with the holders of the Series A Preferred Stock, Konstantinos Galanakis and Stavros Galanakis, having 46,702,857 and 33,297,143 shares each, respectively (the “Preferred Holders”), whereby the Preferred Holders agreed to cancel all shares of Series A Preferred in exchange for 95% of the common stock held as an aggregate of the holdings of the founding shareholders plus the shares to be issued to the Preferred Holders the earliest of a) the Company showing pro forma 12 month revenues in excess of $3,000,000; b) the successful raising of funds through equity or debt in excess of $10,000,000; or 9 months from the date of execution (the “Settlement Agreement”). The Settlement Agreement is further conditioned upon the execution of a non-compete agreement between the Company and the Preferred Holders preventing them from competing in crew and ship management. In conjunction therewith, on April 8, 2021, the Company issued 375,459,000 common stock shares to the holders of the Series A Preferred Stock pursuant to the July 7, 2020 Settlement Agreement, and further to the conversion of those preferred stock shares to common stock shares. Specifically, 217,310,305 restricted common stock shares were issued to Konstantinos Galanakis, 156,271,400 restricted common stock shares were issued to Stavros Galanakis, and 1,877,295 restricted common stock shares were issued to Theofanis Anastasiadis. As a result, there were no shares of Series A Preferred Stock issued and outstanding as of March 31, 2024 and as of December 31, 2023.

 

On February 5, 2021, the Company issued 3,668,419 shares of common stock for convertible notes payable of $405,725.

 

On April 8, 2021, the Company issued 375,459,000 restricted common stock shares to the holders of the Series A Preferred Stock pursuant to the July 7, 2020 Settlement Agreement, Specifically, 217,310,305 restricted common stock shares were issued to Konstantinos Galanakis, 156,271,400 restricted common stock were issued to Stavros Galanakis, and 1,877,295 restricted common stock shares were issued to Theofanis Anastasiadis.  As a result, there are no shares of Series A Preferred Stock issued and outstanding as of March 31, 2024.

 

Additionally, for the year ended December 31, 2021, the Company issued 1,016,665 shares of common stock for cash proceeds of $111,833.  

 

On January 19, 2022, the Company issued 7,000,000 restricted shares of common stock with a value of $210,000 to Seatrix Software Production Single Member S.A., a Company owned and controlled by Konstantinos Galanakis, pursuant to the November 15, 2021 Software License Agreement for the exclusive and non-transferable license to use the Licensor’s artificial intelligence software in connection with the managing of shipping crews.

 

On January 19, 2022, the Company issued an aggregate of 900,000 shares of Common Stock with a value equal to $38,700 at the time to certain directors and former directors for past services provided to the Company.

 

Issuance of Preferred Stock

 

On October 7, 2019, the Company entered into four separate “Series A Convertible Preferred Stock Purchase Agreements” for 80,000,000 shares of a newly designated Series A Preferred Stock, in exchange for an aggregate purchase price of $30,000.00 pursuant to Regulation S of the Securities Act of 1933, as amended. These agreements provide that these shares cannot be converted for one year after they were issued. The shares were automatically converted into 375,459,000 Common Stock shares on April 8, 2021, which was 18 months after their issuance. As a result, there are no shares of Series A Preferred Stock issued and outstanding as of March 31, 2024.

v3.24.1.1.u2
Commitments and Contingencies
3 Months Ended
Mar. 31, 2024
Commitments and Contingencies [Abstract]  
COMMITMENTS AND CONTINGENCIES

NOTE 9 – COMMITMENTS AND CONTINGENCIES

 

The Company entered in a long-term rental lease agreement for offices of its subsidiary branch in Vari, Greece for the period commencing from July 10, 2020, through December 31, 2021, in the amount of 5,000€ per month, the first month July was adjusted for the shortened period. The lessor, Aikaterini Galanakis, is the wife of the Company’s president, Stavros Galanakis.

 

Then as of April 1, 2021, the Company terminated the lease and entered into a new lease for the period commencing from April 1, 2021, to December 31, 2022, with an amount of 3,500€ per month. This specific lease was renewed for an 8-year term commencing on January 1, 2023 and terminating on December 31, 2030.

 

On October 1, 2021, the Company entered into a second lease agreement with the wife of Stavros Galanakis for its new subsidiary, Ultra Ship Management, in Vari, Greece. The term of the lease is from October 1, 2021 to December 31, 2024, with a fixed monthly rental of 1,000€.

v3.24.1.1.u2
Income Taxes
3 Months Ended
Mar. 31, 2024
Income Taxes [Abstract]  
INCOME TAXES

NOTE 10 – INCOME TAXES

 

The Company’s has an overall net loss and as a result there exists doubt as to the ultimate realization of the deferred tax assets. Accordingly, a valuation allowance equal to the total deferred tax assets has been recorded.

 

The Company had federal net operating loss carry forwards for tax purposes of approximately $1,118,000 on December 31, 2023, and approximately $1,050,000 on March 31, 2024, which may be available to offset future taxable income. Utilization of the net operating loss carry forwards may be subject to substantial annual limitations due to the ownership change limitations provided by Section 381 of the Internal Revenue Code of 1986, as amended. The annual limitation may result in the expiration of net operating loss carry forwards before utilization.

 

Net deferred tax assets consist of the following components as of March 31, 2024, and December 31, 2023

 

   2024   2023 
         
Deferred tax assets:        
NOL Carryover  $221,243   $190,664 
           
Sub Total  $221,243   $190,664 
Valuation Allowance  $(221,243)  $(190,664)
Net Deferred Tax Asset  $
-
   $
-
 

 

The provision for income taxes consists of the following for the subsidiaries in Greece and Cyprus:

 

   March 31,   December 31, 
   2024   2023 
Current:        
Federal  $
     -
   $
-
 
State   
-
    
-
 
Foreign - Current   
-
    29,621 
Foreign - Prior Year   
-
    2,285 
Total current tax provision  $
-
   $31,906 
Deferred:          
Federal   
-
    
-
 
State   
-
    
-
 
Foreign   
-
    
-
 
Total deferred benefit   
-
    
-
 
Total provision (benefit) for income tax  $
-
   $31,906 
v3.24.1.1.u2
Subsequent Event
3 Months Ended
Mar. 31, 2024
Subsequent Events [Abstract]  
SUBSEQUENT EVENT

NOTE 11 – SUBSEQUENT EVENT

 

The Company has analyzed its operations subsequent to March 31, 2024, through the date of this filing of these unaudited condensed consolidated financial statements and has determined that there are no material subsequent events to these unaudited condensed consolidated financial statements.

v3.24.1.1.u2
Pay vs Performance Disclosure - USD ($)
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Pay vs Performance Disclosure    
Net Income (Loss) $ 77,113 $ (8,410)
v3.24.1.1.u2
Insider Trading Arrangements
3 Months Ended
Mar. 31, 2024
Trading Arrangements, by Individual  
Rule 10b5-1 Arrangement Adopted false
Non-Rule 10b5-1 Arrangement Adopted false
Rule 10b5-1 Arrangement Terminated false
Non-Rule 10b5-1 Arrangement Terminated false
v3.24.1.1.u2
Accounting Policies, by Policy (Policies)
3 Months Ended
Mar. 31, 2024
Summary of Significant Accounting and Beneficial Conversion Features Policies [Abstract]  
Basis of Presentation

Basis of Presentation

The accompanying Unaudited condensed consolidated financial statements (“financial statements”) have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) and have been consistently applied. Certain information and footnote disclosures normally included in financial statements presented in accordance with GAAP, but which are not required for interim reporting purposes, have been omitted. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary to present fairly the financial position as of March 31, 2024, and the results of operations and cash flows for the interim periods ended March 31, 2024, and 2023, have been included. These unaudited condensed consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the year ended December 31, 2023, included in the Company’s Annual Report on Form 10-K, as filed with the Securities and Exchange Commission on March 31, 2024. Operating results for the three months ended March 31, 2024, are not necessarily indicative of the results that may be expected for the full year ending December 31, 2024.

Principles of Consolidation

Principles of Consolidation

The unaudited condensed consolidated financial statements incorporate the assets and liabilities of all entities controlled by Elvictor Group, Inc as of March 31, 2024, and the results of the controlled subsidiaries in Vari Greece, the Marshall Islands and Cyprus for the three months then ended. Elvictor Group, Inc and its subsidiaries together are referred to in this financial report as the unaudited condensed consolidated entity. The effects of all transactions between entities in the unaudited condensed consolidated entity are eliminated in full. The unaudited condensed consolidated financial statements of subsidiaries are prepared for the same reporting period as the parent entity, using consistent accounting policies.

 

Accounting Basis

Accounting Basis

The Company uses the accrual basis of accounting and accounting principles generally accepted in the United States of America (“GAAP”). The Company has adopted a December 31 fiscal year end.

Use of Estimates

Use of Estimates

The preparation of unaudited condensed consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, revenue and expenses and disclosure of contingent assets and liabilities at the date the unaudited condensed consolidated financial statements and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Cash and Cash Equivalents

Cash and Cash Equivalents

The company considers all cash on hand and in banks, certificates of deposit and other highly liquid investments with maturities of a year or less, when purchased, to be cash and cash equivalents.

Accounts Receivable and Allowance for Doubtful Accounts

Accounts Receivable and Allowance for Doubtful Accounts

For the Three Months Ended March 31, 2024, the Company has operations of crew manning and management and has accounts receivable due from its customers in the shipping industry. Contracts receivable from crew manning in the shipping industry are based on contracted prices. The Company provides an allowance for doubtful collections, which is based upon a review of outstanding receivables, historical collection information, individual credit evaluation and specific circumstances of the customer, and existing economic conditions. The Company does not have an allowance for doubtful accounts as of March 31, 2024. Normal contracts receivable is due 30 days after the issuance of the invoice, normally at the month’s end. Receivables past due more than 120 days are considered delinquent and they are included in the provision for doubtful account. There is no interest charged on past due accounts.

Property and Equipment

Property and Equipment

Property and equipment are stated at cost. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. The office equipment is depreciated over 3 years.

Intangible Assets

Intangible Assets

Intangible assets acquired are initially recognized at their fair value on the acquisition date. Subsequent to initial recognition, intangible assets are reported at cost less accumulated amortization and accumulated impairment losses, if any. These assets are being amortized over their useful life of five years.

Fair Value of Financial Instruments

Fair Value of Financial Instruments

The Company’s financial instruments consist of cash and cash equivalents. The carrying amount of these financial instruments approximates fair value due either to length of maturity or interest rates that approximate prevailing market rates unless otherwise disclosed in these unaudited condensed consolidated financial statements.

Income Taxes

Income Taxes

Income taxes are computed using the asset and liability method. Under the asset and liability method, deferred income tax assets and liabilities are determined based on the differences between the financial reporting and tax bases of assets and liabilities and are measured using the currently enacted tax rates and laws. A valuation allowance is provided for the amount of deferred tax assets that, based on available evidence, are not expected to be realized.

Revenue Recognition

Revenue Recognition

The Company recognizes revenue in accordance with FASB ASC 606 upon the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Revenue recognized from contracts with customers is disclosed separately from other sources of revenue. ASC 606 includes guidance on when revenue should be recognized on a Gross (Principal) or Net (Agent) basis.

Most of the Company’s revenues are recognized primarily under long-term contracts, including those for which revenues are based on either a fixed price, or cost-plus-fee basis, and primarily as performance obligations are satisfied. Professional services and other ancillary services are delivered, generally on a monthly basis and are separate and distinct deliverables. The Company’s performance obligation is generally satisfied on a monthly basis when its agency and related services are delivered.

 

The Company has the performance obligation to provide a crew for its customers, the shipping companies, and their ship managers. The Company utilizes its proprietary crew management platform to deliver crew management services to the ship owners. This crew management service is a monthly obligation that starts with the first stage of recruitment, to their transfer of crew to the vessel and continues to monitor the crew during the course of the contract until they disembark.

Revenue from crew manning services, agency fees and recruiting fees where Elvictor acts as a principal is recognized as gross revenue. When the company is acting as an agent, revenue is recognized as net revenue in the accounting period in which the services are rendered. Such revenues are from Allotment fees, communication, training fees, covid-19 fees, and other sundry fees. For all fixed-price contracts, revenue is recognized based on the actual service provided to the end of the reporting period. The accounting treatment for the reporting of revenues may vary materially between whether the revenue is reported on a Principal (Gross) or an Agent (Net) basis.

Stock-Based Compensation

Stock-Based Compensation

The measurement and recognition of stock - based compensation expense is based on estimated fair values for all share-based awards made to employees and directors, including stock options and for non-employee equity transactions as per ASC 718 rules.

For transactions in which we obtain certain services of employees, directors, and consultants in exchange for an award of equity instruments, we measure the cost of the services based on the grant date fair value of the award. We recognize the cost over the vesting period.

Basic Income/(Loss) Per Share

Basic Income/(Loss) Per Share

Basic income per share is calculated by dividing the Company’s net income/(loss) applicable to common shareholders by the weighted average number of common shares during the period. Diluted earnings per share is calculated by dividing the Company’s net income available to common shareholders by the diluted weighted average number of shares outstanding during the year. The diluted weighted average number of shares outstanding is the basic weighted number of shares adjusted for any potentially dilutive debt or equity. There are no such common stock equivalents outstanding as of March 31, 2024.

Recent Accounting Pronouncements

Recent Accounting Pronouncements

From time to time, the Financial Accounting Standards Board (the “FASB”) or other standards setting bodies issue new accounting pronouncements. The FASB issues updates to new accounting pronouncements through the issuance of an Accounting Standards Update (“ASU”). Unless otherwise discussed, the Company believes that the impact of recently issued guidance, whether adopted or to be adopted in the future, is not expected to have a material impact on the Company’s unaudited condensed consolidated financial statements upon adoption. 

Foreign Currency Translation

Foreign Currency Translation

The Company considers the U.S. dollar to be its functional currency as it is the currency of the primary economic environment in which the Company operates. Accordingly, monetary assets and liabilities denominated in foreign currencies are translated into U.S. dollars at the exchange rate in effect at the balance sheet date and non-monetary assets and liabilities are translated at the exchange rates in effect at the time of acquisition or issue. Revenues and expenses are translated at rates approximating the exchange rates in effect at the time of the transactions. All exchange gains and losses are included in operations.

Subsequent Events

Subsequent Events

The Company has analyzed the transactions from March 31, 2024, to the date these unaudited condensed consolidated financial statements were issued for subsequent event disclosure purposes.

v3.24.1.1.u2
Intangible Assets (Tables)
3 Months Ended
Mar. 31, 2024
Intangible Assets [Abstract]  
Schedule of Intangible Assets As of March 31, 2024, and December 31, 2023, Intangible assets consisted of the following:
   Useful life  March 31,
2024
   December 31,
2023
 
At cost:             
Software platform  5 years  $210,000   $210,000 
Software Programs  3 years   7,688    5,378 
              
Less: accumulated amortization      (96,085)   (85,112)
      $121,603   $130,266 
Schedule of Amortization of intangible assets Schedule of Amortization of intangible assets
Year ending December 31:  Amount 
2024  $35,559 
2025   44,540 
2026   43,374 
2027   131 
   $121,603 
v3.24.1.1.u2
Leases (Tables)
3 Months Ended
Mar. 31, 2024
Leases [Abstract]  
Schedule of Lease Agreements Total future minimum payments required under the lease agreements are as follows:
   ELVG Hellas   Ultra Mgmt   Total 
   Amount   Amount 
2024  $34,054   $6,486   $40,540 
2025   45,405         45,405 
2026   45,405         45,405 
2027   45,405         45,405 
2028   45,405         45,405 
Thereafter   90,810         90,810 
Total undiscounted minimum future lease payments   306,484    6,486    312,971 
Less Imputed interest   (51,100)   (179)   (51,280)
Present value of operating lease liabilities  $255,384   $6,307   $261,691 
Disclosed as:               
Current portion   32,840    6,307    39,147 
Non-current portion  $222,544   $
-
   $222,544 
v3.24.1.1.u2
Income Taxes (Tables)
3 Months Ended
Mar. 31, 2024
Income Taxes [Abstract]  
Schedule of Net Deferred Tax Assets Net deferred tax assets consist of the following components as of March 31, 2024, and December 31, 2023
   2024   2023 
         
Deferred tax assets:        
NOL Carryover  $221,243   $190,664 
           
Sub Total  $221,243   $190,664 
Valuation Allowance  $(221,243)  $(190,664)
Net Deferred Tax Asset  $
-
   $
-
 
Schedule of Provision for Income Taxes The provision for income taxes consists of the following for the subsidiaries in Greece and Cyprus:
   March 31,   December 31, 
   2024   2023 
Current:        
Federal  $
     -
   $
-
 
State   
-
    
-
 
Foreign - Current   
-
    29,621 
Foreign - Prior Year   
-
    2,285 
Total current tax provision  $
-
   $31,906 
Deferred:          
Federal   
-
    
-
 
State   
-
    
-
 
Foreign   
-
    
-
 
Total deferred benefit   
-
    
-
 
Total provision (benefit) for income tax  $
-
   $31,906 
v3.24.1.1.u2
Summary of Significant Accounting and Beneficial Conversion Features Policies (Details)
Mar. 31, 2024
Summary of Significant Accounting and Beneficial Conversion Features Policies [Abstract]  
Office equipment is depreciated 3 years
Amortized useful life 5 years
v3.24.1.1.u2
Receivables (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Receivables [Line Items]    
Accounts receivable $ 568,780 $ 369,904
Other receivables 27,888 37,857
Related Party [Member]    
Receivables [Line Items]    
Other receivables $ 333,404 $ 418,904
v3.24.1.1.u2
Intangible Assets (Details) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Jan. 19, 2022
Nov. 15, 2021
Mar. 31, 2024
Dec. 31, 2023
Jan. 03, 2022
Intangible Assets [Line Items]          
Restricted common share value $ 210,000        
Stated value (in Dollars per share)     $ 0.0001 $ 0.0001  
Total value of amortized     $ 210,000    
Amortized over life     5 years    
Software programs total cost     $ 7,688    
Amortization of Intangible assets     $ 96,085 $ 85,112  
License Software [Member]          
Intangible Assets [Line Items]          
Issued of restricted common shares (in Shares)   7,000,000      
Restricted common share value   $ 210,000      
Stated value (in Dollars per share)   $ 0.03      
Common Stock [Member]          
Intangible Assets [Line Items]          
Stated value (in Dollars per share)         $ 0.03
v3.24.1.1.u2
Intangible Assets (Details) - Schedule of Intangible Assets - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Schedule of Intangible Assets [Line Items]    
Less: accumulated amortization $ (96,085) $ (85,112)
Intangible Assets $ 121,603 130,266
Software platform [Member]    
Schedule of Intangible Assets [Line Items]    
Intangible Assets, useful life 5 years  
Intangible Assets, gross $ 210,000 210,000
Software programs [Member]    
Schedule of Intangible Assets [Line Items]    
Intangible Assets, useful life 3 years  
Intangible Assets, gross $ 7,688 $ 5,378
v3.24.1.1.u2
Intangible Assets (Details) - Schedule of Amortization of Intangible Assets - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Schedule of Amortization of Intangible Assets [Abstract]    
2024 $ 35,559  
2025 44,540  
2026 43,374  
2027 131  
Amortization of intangible assets $ 121,603 $ 130,266
v3.24.1.1.u2
Related Party Transactions (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Dec. 31, 2023
Related Party Transactions [Line Items]    
Balance due $ 0 $ 0
Related Party [Member]    
Related Party Transactions [Line Items]    
Other receivables 333,404 418,904
Cost of revenue 53,787  
Cost of goods sold 24,127  
Elvictor Crew Management Services Ltd [Member]    
Related Party Transactions [Line Items]    
Expensed related party 0  
Elvictor Crew Management Ltd Cyprus [Member]    
Related Party Transactions [Line Items]    
Other receivables 333,404  
Elvictor Crew Management Service Ltd [Member]    
Related Party Transactions [Line Items]    
Liability 103,592 112,801
Qualship Georgia Ltd [Member]    
Related Party Transactions [Line Items]    
Trade accounts payable related party 86,300 81,860
Elvictor Odessa [Member]    
Related Party Transactions [Line Items]    
Trade accounts payable related party 0 $ 0
Elvictor Odessa [Member] | Related Party [Member]    
Related Party Transactions [Line Items]    
Cost of revenue $ 3,970  
v3.24.1.1.u2
Leases (Details)
3 Months Ended 18 Months Ended 21 Months Ended 39 Months Ended
Jan. 31, 2023
EUR (€)
Mar. 31, 2024
USD ($)
Mar. 31, 2023
USD ($)
Dec. 31, 2021
EUR (€)
Dec. 31, 2022
EUR (€)
Dec. 31, 2024
EUR (€)
Leases [Line Items]            
Rental payment | €       € 5,000 € 3,500  
Lease cost   $ 14,662 $ 14,489      
Lease term 8 years          
Incremental borrowing rate   4.92%        
Lease liability   $ 288,317      
Greece [Member]            
Leases [Line Items]            
Lease cost | € € 3,500          
Right of use assets lease liability   291,467        
Lease liability   $ 291,467        
Forecast [Member]            
Leases [Line Items]            
Rental payment | €           € 1,000
v3.24.1.1.u2
Leases (Details) - Schedule of Lease Agreements
Mar. 31, 2024
USD ($)
ELVG Hellas [Member]  
Schedule of Lease Agreements [Line Items]  
2024 $ 34,054
2025 45,405
2026 45,405
2027 45,405
2028 45,405
Thereafter 90,810
Total undiscounted minimum future lease payments 306,484
Less Imputed interest (51,100)
Present value of operating lease liabilities 255,384
Current portion 32,840
Non-current portion 222,544
Ultra Mgmt [Member]  
Schedule of Lease Agreements [Line Items]  
2024 6,486
Total undiscounted minimum future lease payments 6,486
Less Imputed interest (179)
Present value of operating lease liabilities 6,307
Current portion 6,307
Non-current portion
Lease Agreements [Member]  
Schedule of Lease Agreements [Line Items]  
2024 40,540
2025 45,405
2026 45,405
2027 45,405
2028 45,405
Thereafter 90,810
Total undiscounted minimum future lease payments 312,971
Less Imputed interest (51,280)
Present value of operating lease liabilities 261,691
Current portion 39,147
Non-current portion $ 222,544
v3.24.1.1.u2
Other Payables (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Other Payables [Abstract]    
Other payables $ 484,033 $ 861,878
v3.24.1.1.u2
Stockholders' Equity (Details) - USD ($)
3 Months Ended 12 Months Ended
Jan. 19, 2022
Apr. 08, 2021
Jul. 07, 2020
Oct. 07, 2019
Mar. 31, 2024
Dec. 31, 2021
Dec. 31, 2023
Feb. 05, 2021
Stockholders' Equity [Line Items]                
Common stock, shares authorized         700,000,000   700,000,000  
Common stock, par value (in Dollars per share)         $ 0.0001   $ 0.0001  
Common shares issued         414,448,757   414,448,757  
Common shares outstanding         414,448,757   414,448,757  
Convertible notes payable (in Dollars)               $ 405,725
Revenues (in Dollars)     $ 3,000,000          
Debt excess (in Dollars)     $ 10,000,000          
Converted shares   375,459,000            
Restricted common stock 7,000,000              
Cash proceeds (in Dollars)           $ 111,833    
Restricted share of common stock, value (in Dollars) $ 210,000              
Purchase agreements shares       80,000,000        
Aggregate purchase price (in Dollars)       $ 30,000        
Common Stock [Member]                
Stockholders' Equity [Line Items]                
Common shares issued           1,016,665   3,668,419
Convertible notes payable (in Dollars)               $ 405,725
Konstantinos Galanakis [Member]                
Stockholders' Equity [Line Items]                
Converted shares         217,310,305      
Restricted common stock   217,310,305            
Stavros Galanakis [Member]                
Stockholders' Equity [Line Items]                
Converted shares         156,271,400      
Restricted common stock   156,271,400            
Theofanis Anastasiadis [Member]                
Stockholders' Equity [Line Items]                
Converted shares         1,877,295      
Restricted common stock   1,877,295            
Convertible Debt [Member]                
Stockholders' Equity [Line Items]                
Common shares issued               3,668,419
Directors and former directors [Member]                
Stockholders' Equity [Line Items]                
Aggregate shares 900,000              
Shares issued for services (in Dollars) $ 38,700              
Series A Preferred Stock [Member]                
Stockholders' Equity [Line Items]                
Common shares issued   375,459,000            
Preferred stock, issued              
Series A preferred exchange percentage     95.00%          
Preferred stock, outstanding              
Series A Preferred Stock [Member] | Common Stock [Member]                
Stockholders' Equity [Line Items]                
Common shares issued   375,459,000            
Series A Preferred Stock [Member] | Konstantinos Galanakis [Member]                
Stockholders' Equity [Line Items]                
Preferred stock, issued     46,702,857          
Series A Preferred Stock [Member] | Stavros Galanakis [Member]                
Stockholders' Equity [Line Items]                
Preferred stock, issued     33,297,143          
v3.24.1.1.u2
Commitments and Contingencies (Details) - EUR (€)
18 Months Ended 21 Months Ended
Dec. 31, 2021
Dec. 31, 2022
Jan. 01, 2023
Oct. 01, 2021
Commitments and Contingencies [Abstract]        
New lease € 5,000 € 3,500    
Lease renewed term     8 years  
Rental expense       € 1,000
v3.24.1.1.u2
Income Taxes (Details) - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Income Taxes [Abstract]    
Operating loss carry forwards $ 1,050,000 $ 1,118,000
v3.24.1.1.u2
Income Taxes (Details) - Schedule of Net Deferred Tax Assets - USD ($)
Mar. 31, 2024
Dec. 31, 2023
Deferred tax assets:    
NOL Carryover $ 221,243 $ 190,664
Sub Total 221,243 190,664
Valuation Allowance (221,243) (190,664)
Net Deferred Tax Asset
v3.24.1.1.u2
Income Taxes (Details) - Schedule of Provision for Income Taxes - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Current:      
Federal  
State  
Foreign - Current   29,621
Foreign - Prior Year   2,285
Total current tax provision   31,906
Deferred:      
Federal  
State  
Foreign  
Total deferred benefit  
Total provision (benefit) for income tax $ 31,906

Elvictor (PK) (USOTC:ELVG)
Historical Stock Chart
From Nov 2024 to Dec 2024 Click Here for more Elvictor (PK) Charts.
Elvictor (PK) (USOTC:ELVG)
Historical Stock Chart
From Dec 2023 to Dec 2024 Click Here for more Elvictor (PK) Charts.