Green Globe International, Inc.
Incorporated in Delaware - November 12, 1999
Consolidated Financial Statements
Incorporating Hempacco Co., Inc. on a fully consolidated basis
For the 9 Months Ended
September 30, 2021
Unaudited Statements issued and prepared by Management
Green Globe International, Inc.
Incorporating: Hempacco Co., Inc. on a fully consolidated basis
Consolidated Financial Statements
(Unaudited)
Table of Contents
Balance Sheets as of September 30, 2021 and December 31, 2020. | 3 |
Statements of Operations for the 9 Months ended September 30, 2021 and 2020 | 4 |
Statement of Changes in Stockholders Equity for the nine months ended September 30, 2021 | 5 |
Statements of Cash Flows for the 9 Months ended September 30, 2021 and 2020 | 6 |
Notes to the Financial Statements | 7 - 20 |
The accompanying notes are an integral part of these financial Statements
Page 2 of 20
Green Globe International, Inc.
Incorporating Hempacco Co., Inc. on a fully consolidated basis
CONSOLIDATED BALANCE SHEETS
(Unaudited) | |||||||
ASSETS | September 30 | December 31, | |||||
Current Assets | 2021 | 2020 | |||||
Cash & Cash Equivalents | $ | 111,523 | $ | 500 | |||
Accounts Receivable - Related Parties | 147,466 | 5,587 | |||||
Accounts Receivable | 113,359 | 10,390 | |||||
Less: Receivables Impairment Allowance | (34,066) | (10,290) | |||||
Inventory at Cost: Less obsolescence Allowance | 170,726 | 92,699 | |||||
Deposits & Prepayments | 3,958 | 2,576 | |||||
Total Current Assets | 512,965 | 101,462 | |||||
Property and Equipment | |||||||
Leasehold Improvements | 12,431 | 12,431 | |||||
Furniture, Fixtures & Equipment | 5,086,817 | 5,067,730 | |||||
Accumulated Depreciation | (148,076) | (74,852) | |||||
Total Property and Equipment | 4,951,172 | 5,005,309 | |||||
Other Assets | |||||||
Operating Lease - Right of Use Asset | 659,319 | 642,752 | |||||
Right of Use Assets - Accumulated Amortization | (164,471) | (91,629) | |||||
Total Other assets | 494,848 | 551,123 | |||||
Total Assets | $ | 5,958,985 | $ | 5,657,894 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current Liabilities | |||||||
Accounts Payable & Accrued Expenses | $ | 124,089 | $ | 70,828 | |||
Accounts Payable - Related Parties | 89,134 | 425,817 | |||||
Customer Prepaid Invoices & Deposits | 675,875 | 756,971 | |||||
Loans Payable - Related Parties | 24,600 | 26,600 | |||||
Other Short Term Loans & Equipment Loan | 1,843,328 | 1,554,535 | |||||
Operating Lease - Right of Use Liability - Short Term Portion | 101,423 | 97,010 | |||||
Total Current Liabilities | 2,858,449 | 2,931,761 | |||||
Long Term Liabilities | |||||||
Accrued Interest on Long Term Notes | 11,968 | 3,590 | |||||
Long Term Promissory Notes Payable | 500,000 | 25,000 | |||||
Long Term Promissory Notes Payable - Related Parties | - | 11,500 | |||||
Right of Use Liability - Straight-Line Rent Rule - Deferred Rent | 13,710 | 9,362 | |||||
Right of Use Liability - Long Term Portion | 393,425 | 454,113 | |||||
Total Long Term Liabilities | 919,103 | 503,565 | |||||
Total Liabilities | 3,777,552 | 3,435,326 | |||||
Stockholders' Equity | |||||||
Common stock, $.0001 par value; 75,000,000,000 | shares authorized. 54,547,648,356 issued and | ||||||
54,220,148,356 outstanding as of September 30, 2021, and 3,700,640,356 shares issued and | |||||||
outstanding as of December 31, 2020. | |||||||
Common Stock Issued | 5,454,764 | 84,780 | |||||
Preferred stock, $.01 par value; 20,006,300 shares authorized. 0 and 6,300 shares issued and | 2,000,001 | 3,638,357 | |||||
outstanding as of September 30, 2021 and December 31, 2020. | |||||||
Additional Paid in Capital | 13,138,684 | 102,220 | |||||
Accumulated Deficit | (18,412,015) | (1,602,789) | |||||
Total Stockholders' Equity | 2,181,433 | 2,222,568 | |||||
Total Liabilities and Stockholders' Equity | $ | 5,958,985 | $ | 5,657,894 | |||
The accompanying notes are an integral part of these Consolidated Financial Statements
Page 3 of 20
Green Globe International, Inc.
Incorporating Hempacco Co., Inc. on a fully consolidated basis
CONSOLIDATED STATEMENT OF OPERATIONS
(Unaudited)
For the Three Months ended | For the Nine Months Ended | |||||||||||
30-Sep-21 | 30-Sep-20 | 30-Sep-21 | 30-Sep-20 | |||||||||
Revenue | ||||||||||||
Sale of Materials | $ | 218,166 | $ | 8,755 | $ | 542,728 | $ | 177,255 | ||||
Sale of Materials - Related Parties | 95,517 | 8,661 | 95,517 | 18,361 | ||||||||
White Label Production & Consulting | 111,488 | 23,504 | 272,763 | 81,855 | ||||||||
Total Revenue | 425,170 | 40,920 | 911,007 | 277,471 | ||||||||
Cost of Goods Sold | 314,857 | 723,358 | 613,784 | 827,572 | ||||||||
Gross Profit from Operations | 110,313 | (682,438) | 297,223 | (550,101) | ||||||||
Expenses | ||||||||||||
General & Administrative | 484,092 | 199,184 | 852,906 | 166,819 | ||||||||
General & Administrative - Related Parties | 60,000 | - | 403,973 | 335,691 | ||||||||
Sales & Marketing | 35,115 | - | 97,938 | 17,252 | ||||||||
Research & Development | - | - | - | - | ||||||||
- | ||||||||||||
Total Expenses | 579,207 | 199,184 | 1,354,816 | 519,762 | ||||||||
Operating Loss | (468,894) | (881,622) | (1,057,593) | (1,069,863) | ||||||||
Other Income / (Expenses) | ||||||||||||
Depreciation & Amortization | (902) | - | (2,140) | - | ||||||||
Interest expense | (43,791) | (79,814) | (253,786) | (129,485) | ||||||||
Profit / (Loss) on Disposal of Assets | 1,145 | - | 54,698 | - | ||||||||
Other Expenses | (29,469) | 6 | (79,493) | (32) | ||||||||
Total other income / (expenses) | (73,016) | (79,808) | (280,721) | (129,517) | ||||||||
Net Loss | $ | (541,911) | $ | (961,430) | $ | (1,338,315) | (1,199,380) | |||||
PER SHARE DATA: | ||||||||||||
Basic & Dilutive Income / (Loss) per common share | ($0.00) | ($0.11) | ($0.00) | ($0.14) | ||||||||
Weighted average & contingently issuable shares outstanding | 74,220,898,356 | 8,433,029 | 74,220,898,356 | 8,433,029 | ||||||||
The accompanying notes are an integral part of these financial statements
Page 4 of 20
Green Globe International, Inc.
Incorporating Hempacco Co., Inc. on a fully consolidated basis
STATEMENT OF STOCKHOLDERS EQUITY
(Unaudited)
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021 | Common | Stock $ | Preferred | Stock $ | Additional | Retained | Stockholders' | |||||||||||||
Shares | Amnt @ Par | Shares | Amnt @ Par | Paid in Capital | Deficit | Equity | ||||||||||||||
Balances - December 31, 2020 | 3,700,640,356 | $ | 370,063 | 6,300 | $ | 1 | $ | 13,138,683 | $ | (13,574,937) | $ | (66,190) | ||||||||
Issuance of Shares for Acquisition of Hempacco - 5-21-2021 | 70,312,160,174 | $ | 7,031,216 | - | $ | - | $ | - | $ | - | $ | 7,031,216 | ||||||||
Issuance of License Fee to Old Belt Extracts - 6-21-2021 | 4,347,826 | $ | 435 | - | $ | - | $ | - | $ | - | $ | 435 | ||||||||
GGII Net Profit for 6 Month Period ended June 30, 2021: | - | $ | - | - | $ | - | $ | - | $ | 28,689 | $ | 28,689 | ||||||||
UST Mexico - Conversion of Common to Pref - 6-27-2021 | (20,000,000,000) | $ | (2,000,000) | 20,000,000,000 | $ | 2,000,000 | $ | - | ||||||||||||
Balances - June 30, 2021 | 54,017,148,356 | - | 5,401,714 | - | 20,000,006,300 | - | 2,000,001 | - | 13,138,683 | (13,546,248) | - | 6,994,150 | ||||||||
Loss of Goodwill on Consolidation with Hempacco - June 9, 2021 | $ | (4,286,889) | $ | (4,286,889) | ||||||||||||||||
Adjustment to Acc. Deficit as of - December 31, 2020** | $ | (1,610) | $ | (1,610) | ||||||||||||||||
Hempacco Net Losses 6-10-21 through 6-30-20 | $ | (35,358) | $ | (35,358) | ||||||||||||||||
Cancellation of 100 Preferred Shares Series A on consolidation | (100) | $ | (0) | $ | (0) | |||||||||||||||
Fischer Notes Settlement | 200,000,000 | $ | 20,000 | $ | 20,000 | |||||||||||||||
EMC2 Capital - Loan Inducement (BCF) | 1,000,000 | $ | 100 | $ | 100 | |||||||||||||||
First Fire Global - Loan Inducement (BCF) | 2,000,000 | $ | 200 | $ | 200 | |||||||||||||||
GGII Warrant Reserve Issues (see NOTE below) | 327,500,000 | $ | 32,750 | $ | 32,750 | |||||||||||||||
Net Loss for 3 Month Period ended September 30, 2021: - GGII | - | $ | - | - | $ | - | $ | - | $ | (170,301) | $ | (170,301) | ||||||||
Net Loss for 3 Month Period ended September 30, 2021: - Hempacco | $ | (371,610) | $ | (371,610) | ||||||||||||||||
Balances - September 30, 2021 | 54,547,648,356 | $ | 5,454,764 | $ 20,000,006,200 | $ | 2,000,001 | $ | 13,138,683 | $ | (18,412,015) | $ | 2,181,432 | ||||||||
** 1,602,789 - 1,601,179 = 1,610 | ||||||||||||||||||||
NOTE | ||||||||||||||||||||
Issued as Reserve for Warrants - NOT OUTSTANDING | 65,500,000 | $ | 6,550 | |||||||||||||||||
EMC2 Capital | ||||||||||||||||||||
First Fire Global | 131,000,000 | $ | 13,100 | |||||||||||||||||
JSJ Investments | 131,000,000 | $ | 13,100 | |||||||||||||||||
Total Shares Outstanding: | 327,500,000 | $ | 32,750 | |||||||||||||||||
54,220,148,356 | ||||||||||||||||||||
THE HEMPACCO CO., INC. | STATEMENT OF STOCKHOLDERS EQUITY - FOR PRIOR YEAR COMPARISON | |||||||||||||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021 | Common | Stock $ | Preferred | Stock $ | Additional | Accumulated | Stockholders' | |||||||||||||
Shares | Amnt @ Par | Shares | Amnt @ Par | Paid in Capital | Deficit | Equity | ||||||||||||||
Balances - December 31, 2020 | 8,478,000 | $ | 84,780 | 8,000,000 | $ | 3,638,357 | $ | 102,220 | $ | (1,602,789) | $ | 2,222,568 | ||||||||
Convertible Notes Converted to Common Stock | 535,052 | 5,350 | - | - | 529,703 | - | 535,053 | |||||||||||||
Shares issued for Consulting Services | 100,000 | 1,000 | 99,000 | 100,000 | ||||||||||||||||
Dividend on Preferred Stock | - | - | 757,479 | - | (757,479) | - | (757,479) | |||||||||||||
Related Party Accounts Payable Converted to Common Stock | 525,000 | 5,250 | - | - | 519,750 | - | 525,000 | |||||||||||||
Preferred Stock Converted to Common Stock | 8,757,479 | 87,575 | (8,757,479) | (3,638,357) | 4,308,262 | - | 757,480 | |||||||||||||
Discount on Promissory Note Due to Issuance of Warrants | - | - | - | - | 149,831 | - | 149,831 | |||||||||||||
Reduction of Par Value of Common Stock | - | (165,559) | - | - | 165,559 | - | - | |||||||||||||
Net Loss: 9 Months Ended September 30, 2021 | - | - | - | - | - | (1,196,703) | (1,196,703) | |||||||||||||
Balances - September 30, 2021 | 18,395,531 | 18,396 | 0 | 0 | 5,116,846 | (2,799,492) | 2,335,750 | |||||||||||||
The accompanying notes are an integral part of these financial statements Page 5 of 20
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Green Globe International Inc. published this content on 25 January 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 25 January 2022 18:26:02 UTC.