Non-Controlling Interests |
15. 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 and 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 and
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
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, 2018 |
|
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 |
|
$ |
13,690 |
|
|
$ |
22,363 |
|
|
$ |
21,790 |
|
|
$ |
588 |
|
|
$ |
8,095 |
|
|
$ |
9,238 |
|
|
$ |
3,800 |
|
|
$ |
4,306 |
|
Accounts receivable |
|
|
165 |
|
|
|
(17 |
) |
|
|
3,652 |
|
|
|
- |
|
|
|
1,777 |
|
|
|
1,896 |
|
|
|
- |
|
|
|
209 |
|
Inventory |
|
|
4,682 |
|
|
|
3,213 |
|
|
|
5,781 |
|
|
|
- |
|
|
|
3,261 |
|
|
|
3,265 |
|
|
|
- |
|
|
|
4,965 |
|
Property, plant and equipment |
|
|
249,902 |
|
|
|
190,017 |
|
|
|
252,322 |
|
|
|
144,953 |
|
|
|
353,907 |
|
|
|
539,713 |
|
|
|
408,644 |
|
|
|
398,497 |
|
Goodwill and intangible assets |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Other assets |
|
|
4,320 |
|
|
|
5,447 |
|
|
|
10,364 |
|
|
|
4,332 |
|
|
|
5,000 |
|
|
|
10,840 |
|
|
|
15,259 |
|
|
|
4,520 |
|
Due from (to) Chanticleer and affiliates |
|
|
118,500 |
|
|
|
173,600 |
|
|
|
132,844 |
|
|
|
(28,829 |
) |
|
|
(205,782 |
) |
|
|
(291,452 |
) |
|
|
(190,138 |
) |
|
|
(81,037 |
) |
Total Assets |
|
|
391,259 |
|
|
|
394,623 |
|
|
|
426,753 |
|
|
|
121,045 |
|
|
|
166,258 |
|
|
|
273,500 |
|
|
|
237,566 |
|
|
|
331,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilites |
|
|
59,373 |
|
|
|
45,537 |
|
|
|
62,441 |
|
|
|
128,945 |
|
|
|
31,875 |
|
|
|
71,928 |
|
|
|
151,585 |
|
|
|
132,760 |
|
Debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Deferred rent |
|
|
80,323 |
|
|
|
74,430 |
|
|
|
105,326 |
|
|
|
4,279 |
|
|
|
45,750 |
|
|
|
105,503 |
|
|
|
32,310 |
|
|
|
730 |
|
Total Liabilties |
|
|
139,696 |
|
|
|
119,966 |
|
|
|
167,766 |
|
|
|
133,225 |
|
|
|
77,625 |
|
|
|
177,431 |
|
|
|
183,896 |
|
|
|
133,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Book Value attribuable to Chanticleer and affiliates |
|
|
201,251 |
|
|
|
219,726 |
|
|
|
129,493 |
|
|
|
(6,090 |
) |
|
|
44,316 |
|
|
|
48,035 |
|
|
|
26,835 |
|
|
|
98,986 |
|
Net Book Value attribuable to Non-Controlling Interest |
|
|
50,313 |
|
|
|
54,931 |
|
|
|
129,493 |
|
|
|
(6,090 |
) |
|
|
44,316 |
|
|
|
48,035 |
|
|
|
26,835 |
|
|
|
98,986 |
|
Net Book Value |
|
$ |
251,563 |
|
|
$ |
274,657 |
|
|
$ |
258,987 |
|
|
$ |
(12,180 |
) |
|
$ |
88,633 |
|
|
$ |
96,069 |
|
|
$ |
53,670 |
|
|
$ |
197,971 |
|
December 31, 2018 |
|
LBB Multnomah Village LLC |
|
|
LBB Magnolia 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 |
|
$ |
8,106 |
|
|
$ |
4,850 |
|
|
$ |
29,668 |
|
|
$ |
- |
|
|
$ |
56,868 |
|
|
$ |
313 |
|
|
$ |
14,400 |
|
|
$ |
3,372 |
|
|
$ |
201,448 |
|
Accounts receivable |
|
|
2,801 |
|
|
|
259 |
|
|
|
14,806 |
|
|
|
- |
|
|
|
6,586 |
|
|
|
- |
|
|
|
1,585 |
|
|
|
38,907 |
|
|
|
72,627 |
|
Inventory |
|
|
3,588 |
|
|
|
4,110 |
|
|
|
34,467 |
|
|
|
- |
|
|
|
21,033 |
|
|
|
27,048 |
|
|
|
22,171 |
|
|
|
- |
|
|
|
137,584 |
|
Property, plant and equipment |
|
|
297,430 |
|
|
|
272,996 |
|
|
|
226,818 |
|
|
|
- |
|
|
|
64,130 |
|
|
|
52,775 |
|
|
|
39,578 |
|
|
|
3,465 |
|
|
|
3,495,149 |
|
Goodwill and intangible assets |
|
|
- |
|
|
|
- |
|
|
|
1,000,751 |
|
|
|
- |
|
|
|
32,535 |
|
|
|
23,746 |
|
|
|
23,465 |
|
|
|
- |
|
|
|
1,080,498 |
|
Other assets |
|
|
10,483 |
|
|
|
12,620 |
|
|
|
24,670 |
|
|
|
- |
|
|
|
23,978 |
|
|
|
3,988 |
|
|
|
5,949 |
|
|
|
- |
|
|
|
141,769 |
|
Due from (to) Chanticleer and affiliates |
|
|
72,085 |
|
|
|
46,660 |
|
|
|
(299,797 |
) |
|
|
(32,183 |
) |
|
|
855,758 |
|
|
|
(232,167 |
) |
|
|
93,052 |
|
|
|
(325,075 |
) |
|
|
(193,959 |
) |
Total Assets |
|
|
394,493 |
|
|
|
341,495 |
|
|
|
1,031,384 |
|
|
|
(32,183 |
) |
|
|
1,060,889 |
|
|
|
(124,298 |
) |
|
|
200,200 |
|
|
|
(279,331 |
) |
|
|
4,935,115 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilites |
|
|
50,138 |
|
|
|
20,685 |
|
|
|
631,341 |
|
|
|
- |
|
|
|
418,980 |
|
|
|
198,817 |
|
|
|
55,320 |
|
|
|
17,564 |
|
|
|
2,077,288 |
|
Debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
32,477 |
|
|
|
- |
|
|
|
- |
|
|
|
32,477 |
|
Deferred rent |
|
|
122,360 |
|
|
|
98,776 |
|
|
|
20,455 |
|
|
|
- |
|
|
|
18,423 |
|
|
|
30,178 |
|
|
|
14,045 |
|
|
|
22,191 |
|
|
|
775,079 |
|
Total Liabilties |
|
|
172,498 |
|
|
|
119,461 |
|
|
|
651,796 |
|
|
|
- |
|
|
|
437,403 |
|
|
|
261,472 |
|
|
|
69,365 |
|
|
|
39,755 |
|
|
|
2,884,844 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Book Value attribuable to Chanticleer and affiliates |
|
|
110,998 |
|
|
|
111,017 |
|
|
|
214,664 |
|
|
|
(28,643 |
) |
|
|
548,668 |
|
|
|
(366,481 |
) |
|
|
117,752 |
|
|
|
(247,292 |
) |
|
|
1,223,234 |
|
Net Book Value attribuable to Non-Controlling Interest |
|
|
110,998 |
|
|
|
111,017 |
|
|
|
164,924 |
|
|
|
(3,540 |
) |
|
|
74,818 |
|
|
|
(19,288 |
) |
|
|
13,084 |
|
|
|
(71,794 |
) |
|
|
827,037 |
|
Net Book Value |
|
$ |
221,996 |
|
|
$ |
222,034 |
|
|
$ |
379,588 |
|
|
$ |
(32,183 |
) |
|
$ |
623,486 |
|
|
$ |
(385,769 |
) |
|
$ |
130,836 |
|
|
$ |
(319,086 |
) |
|
$ |
2,050,271 |
|
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 |
|
|
|
414,253 |
|
|
|
59,167 |
|
|
|
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 |
|
|
|
103,532 |
|
|
|
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 |
|
$ |
210,513 |
|
|
$ |
248,296 |
|
|
$ |
280,421 |
|
|
$ |
58,667 |
|
|
$ |
184,717 |
|
|
$ |
91,246 |
|
|
$ |
73,592 |
|
|
$ |
24,833 |
|
December 31, 2017 |
|
LBB Multnomah Village LLC |
|
|
LBB Magnolia 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 |
|
|
|
- |
|
|
|
152,384 |
|
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 |
) |
|
|
4,124,644 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
- |
|
|
|
620,301 |
|
|
|
- |
|
|
|
540,883 |
|
|
|
319,956 |
|
|
|
161,043 |
|
|
|
30,834 |
|
|
|
2,124,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Book Value attribuable to Chanticleer and affiliates |
|
|
12,481 |
|
|
|
- |
|
|
|
424,678 |
|
|
|
(28,643 |
) |
|
|
646,654 |
|
|
|
(407,514 |
) |
|
|
142,388 |
|
|
|
(296,570 |
) |
|
|
1,217,259 |
|
Net Book Value attribuable to Non-Controlling Interest |
|
|
12,481 |
|
|
|
- |
|
|
|
328,561 |
|
|
|
(3,540 |
) |
|
|
88,180 |
|
|
|
(21,448 |
) |
|
|
15,821 |
|
|
|
(86,101 |
) |
|
|
782,453 |
|
Net Book Value |
|
$ |
24,961 |
|
|
$ |
- |
|
|
$ |
753,238 |
|
|
$ |
(32,183 |
) |
|
$ |
734,834 |
|
|
$ |
(428,962 |
) |
|
$ |
158,209 |
|
|
$ |
(382,671 |
) |
|
$ |
1,999,713 |
|
|