Annual report pursuant to Section 13 and 15(d)

Non-Controlling Interests

v3.8.0.1
Non-Controlling Interests
12 Months Ended
Dec. 31, 2017
Noncontrolling Interest [Abstract]  
Non-Controlling Interests

16. NON-CONTROLLING INTERESTS

 

The Company’s consolidated financial statements include the accounts of entities where the Company has operating control but may own less than 100% of the equity interest in the LLC or other entity. A significant element of the Company’s plans to finance growth is through the use of partnerships where private investors contribute all or substantially all of the capital required to open its Little Big Burger restaurants in return for an ownership interest in the LLC and an economic interest in the net income of the restaurant location. The Company manages the operations of the restaurant in return for a management fee and an economic interest in the net income of the restaurant location. While terms may vary by LLC, the investor generally contributes between $250,000 and $350,000 per location and is entitled to 80% of the net income of the LLC until such time as the investor recoups the initial investment at which time the investor return on net income changes from 80% to 50%, (and in certain cases to 20%, of net income). The Company contributes the intellectual property and management related to operating a Little Big Burger, manages the construction, opening and ongoing operations of the store in return for a 5% management fee and 20% of net income until such time as the investor recoups the initial investment at which time the Company return on net income changes from 20% to 50%, (and in certain cases to 80%, of net income).

 

In addition to the Little Big Burger LLC’s referred to above, the Company holds less than a 100% interest in its Just Fresh subsidiaries and several of its consolidated legal entities in South Africa.

 

The accounts of these partnerships are included in the consolidated accounts of the Company and intercompany transactions, including management fees and intercompany loans and advances, are eliminated in consolidation. The carrying amount of the Company’s interest in subsidiaries where it owns less than 100% is adjusted quarterly based on the Company’s ownership of the net assets of each entity.

 

The carrying amount of assets and liabilities of consolidated subsidiaries with non-controlling interests are as follows (refer to Footnote 1 Organization for details of the Company’s ownership percentages for each entity):

 

December 31, 2017   LBB Hassalo LLC     LBB Platform LLC     LBB Progress Ridge LLC     LBB Green Lake LLC     American Burger Prosperity, LLC (DBA LBB Propserity)     LBB Wallingford LLC     LBB Capitol Hill LLC     LBB Rea Farms LLC  
Cash   $ 8,012     $ 9,953     $ 19,819     $ 235     $ 1,917     $ 27     $ 170     $ 1,440  
Accounts receivable     837       2,166       234       -       87       -       -       -  
Inventory     5,444       7,219       6,237       -       5,596       -       -       -  
Property, plant and equipment     269,350       211,055       283,666       500       385,404       3,000       7,348       -  
Goodwill and intangible assets     -       -                                                  
Other assets     4,470       5,447       7,910       4,332       5,000       10,840       15,259       4,520  
Due from (to) Chanticleer and affiliates     30,381       115,988       96,388       54,101       (125,162 )     87,937       58,163       18,873  
Total Assets     318,494       351,828       414,254       59,168       272,842       101,804       80,940       24,833  
                                                                 
Accounts payable and accrued liabilites     22,905       28,384       25,956       500       40,575       10,558       7,348       -  
Debt                                                                
Deferred rent     85,076       75,149       107,875       -       47,550       -       -       -  
Total Liabilties     107,981       103,533       133,831       500       88,125       10,558       7,348       -  
                                                                 
Net Book Value attribuable to Chanticleer and affiliates     168,411       198,637       140,211       29,334       92,359       45,623       36,796       12,417  
Net Book Value attribuable to Non-Controlling Interest     42,103       49,659       140,211       29,334       92,359       45,623       36,796       12,417  
Net Book Value   $ 210,514     $ 248,296     $ 280,422     $ 58,668     $ 184,718     $ 91,246     $ 73,592     $ 24,834  

 

December 31, 2017   LBB Multnomah Village LLC     JF Restaurants, LLC     DINE OUT     Hooters Emperors Palace (PTY) Ltd     Hooters on the Buzz (PTY) Ltd.     Hooters Umhlang (Pty) Ltd.     Hooters Wings Mgmt Company     Total  
Cash   $ 200     $ (5,231 )   $ -     $ 31,818     $ 926     $ 9,992     $ 148,227     $ 227,505  
Accounts receivable     -       6,110       -       13,501       -       -       8,557       31,492  
Inventory     -       57,840       -       27,080       20,640       22,329       -       152,385  
Property, plant and equipment     -       334,818       -       100,492       95,716       61,794       4,041       1,757,184  
Goodwill and intangible assets             1,101,751       -       40,827       30,115       29,888       -       1,202,581  
Other assets     12,705       33,888       -       27,965       170       6,939       -       139,445  
Due from (to) Chanticleer and affiliates     12,095       (155,637 )     (32,183 )     1,034,034       (256,573 )     188,310       (512,662 )     614,053  
Total Assets     25,000       1,373,539       (32,183 )     1,275,717       (109,006 )     319,252       (351,837 )     4,124,643  
                                                              -  
Accounts payable and accrued liabilites     39       603,698       -       525,151       230,209       135,283       30,834       1,661,440  
Debt                                     56,569       -               56,569  
Deferred rent     -       16,602       -       15,732       33,178       25,760       -       406,922  
Total Liabilties     39       620,300       -       540,883       319,956       161,043       30,834       2,124,931  
                                                              0  
Net Book Value attribuable to Chanticleer and affiliates     12,481       424,676       (28,643 )     646,654       (407,514 )     142,388       (296,570 )     1,217,260  
Net Book Value attribuable to Non-Controlling Interest     12,481       328,562       (3,540 )     88,180       (21,448 )     15,821       (86,101 )     782,457  
Net Book Value   $ 24,962     $ 753,238     $ (32,183 )   $ 734,834     $ (428,962 )   $ 158,209     $ (382,671 )   $ 1,999,711  

 

December 31, 2016   LBB Hassalo LLC     LBB Platform LLC     LBB Progress Ridge LLC     LBB Green Lake LLC     American Burger Prosperity, LLC (DBA LBB Propserity)     LBB Wallingford LLC     LBB Capitol Hill LLC     LBB Rea Farms LLC  
Cash   $ 1,809     $ 1,145     $ 1,210     $ 906     $ -     $ -     $ -     $ -  
Accounts receivable     -       -       -       -       -       -       -       -  
Inventory     -       -       -       -       -       -       -       -  
Property, plant and equipment     249,543       108,333       143,950       -       -       -       -       -  
Goodwill and intangible assets     -       -       -       -       -       -       -       -  
Other assets     4,370       5,447       7,910       4,332       -       -       -       -  
Due from (to) Chanticleer and affiliates     (21,627 )     119,068       7,845       94,532       -       -       -       -  
Total Assets     234,095       233,993       160,915       99,770       -       -       -       -  
                                                                 
Accounts payable and accrued liabilites     81,849       59,418       75,079       -       -       -       -       -  
Debt                                                                
Deferred rent     -       -       -       -       -       -       -       -  
Total Liabilties     81,849       59,418       75,079       -       -       -       -       -  
                                                                 
Net Book Value attribuable to Chanticleer and affiliates     121,796       139,660       42,918       49,885       -       -       -       -  
Net Book Value attribuable to Non-Controlling Interest     30,449       34,915       42,918       49,885       -       -       -       -  
Net Book Value   $ 152,245     $ 174,575     $ 85,836     $ 99,770     $ -     $ -     $ -     $ -  

 

December 31, 2016   LBB Multnomah Village LLC     JF Restaurants, LLC     DINE OUT     Hooters Emperors Palace (PTY) Ltd     Hooters on the Buzz (PTY) Ltd.     Hooters Umhlang (Pty) Ltd.     Hooters Wings Mgmt Company     Total  
Cash   $ -     $ 12,817     $ -     $ 13,861     $ 686     $ 7,921     $ 2,181     $ 42,536  
Accounts receivable     -       9,235       -       21,360       -       -       11,285       41,880  
Inventory     -       76,793       -       20,082       18,752       27,658       -       143,285  
Property, plant and equipment     -       515,327       -       118,382       119,783       71,954       1,725       1,328,997  
Goodwill and intangible assets     -       1,202,751       -       39,472       29,381       29,267       826,663       2,127,534  
Other assets     -       37,607       -       25,255       153       6,266       -       91,340  
Due from (to) Chanticleer and affiliates     -       19,958       (32,183 )     821,452       (275,433 )     136,835       (500,934 )     369,513  
Total Assets     -       1,874,488       (32,183 )     1,059,864       (106,678 )     279,901       340,920       4,145,083  
                                                                 
Accounts payable and accrued liabilites     -       606,514       -       435,585       214,388       115,703       58,512       1,647,048  
Debt     -       -       -       -       46,170       -       218,448       264,618  
Deferred rent     -       1,194       -       (828 )     18,286       23,229       -       41,881  
Total Liabilties     -       607,708       -       434,757       278,844       138,932       276,960       1,953,547  
                                                                 
Net Book Value attribuable to Chanticleer and affiliates     -       714,210       (28,643 )     550,094       (366,246 )     126,872       49,569       1,400,115  
Net Book Value attribuable to Non-Controlling Interest     -       552,568       (3,540 )     75,013       (19,276 )     14,097       14,391       791,420  
Net Book Value   $ -     $ 1,266,778     $ (32,183 )   $ 625,107     $ (385,522 )   $ 140,969     $ 63,960     $ 2,191,535