Exhibit 99.19
Entity 15
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
(Incorporated in Hong Kong with limited liability)
Report and Condensed Financial Statements
For the ten months ended 31 October 2022
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
REPORTS AND CONDENSED FINANCIAL STATEMENTS
FOR THE TEN MONTHS ENDED 31 OCTOBER 2022
CONTENTS
Pages | |
Independent Review Report | 1 - 2 |
Condensed Statement of Profit or Loss and Other Comprehensive Income | 3 |
Condensed Statement of Financial Position | 4 |
Condensed Statement of Changes in Equity | 5 |
Condensed Statement of Cash Flows | 6 |
Notes to the Condensed Financial Statements | 7-12 |
Appendices (For management information only) | |
Detailed Income Statement | i |
Overhead Expenses | ii |
1 |
TO THE BOARD OF DIRECTORS OF
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
(Incorporated in Hong Kong with limited liability)
Introduction
We have reviewed the interim financial information set out on pages 3 to 12 which comprises the condensed statement of financial position of the Company as at 31 October 2022 and the related condensed statement of profit or loss and other comprehensive income, condensed statement of changes in equity and condensed statement of cash flows for the ten-month period then ended, and a summary of significant accounting policies and other explanatory notes. The preparation of a report on interim financial information to be in compliance with the relevant provisions thereof, International Accounting Standard 34 “Interim Financial Reporting” (“IAS 34”) and Hong Kong Accounting Standard 34 “Interim Financial Reporting” (“HKAS 34”) issued by the International Accounting Standards Board (“IASB”) and Hong Kong Institute of Certified Public Accountants (the “HKICPA”) respectively. The directors are responsible for the preparation and presentation of this interim financial information in accordance with IAS/HKAS 34. Our responsibility is to express a conclusion on this interim financial information based on our review and to report our conclusion solely to you, as a body, in accordance with our agreed terms of engagement, and for no other purpose. We do not assume responsibility towards or accept liability to any other person for the contents of this report.
Scope of Review
We conducted our review in accordance with Hong Kong Standard on Review Engagements 2410 “Review of Interim Financial Information Performed by the Independent Auditor of the Entity” issued by the HKICPA. A review of interim financial information consists of making inquires, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Hong Kong Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
2 |
INDEPENDENT REVIEW REPORT
TO THE BOARD OF DIRECTORS OF
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
(Incorporated in Hong Kong with limited liability)
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the interim financial information is not prepared, in all material respects, in accordance with IAS/HKAS 34.
/s/ RSM Hong Kong
Certified Public Accountants
29th Floor, Lee Garden Two
28 Yun Ping Road, Causeway Bay
Hong Kong
14 February 2023
3 |
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
CONDENSED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
FOR THE TEN MONTHS ENDED 31 OCTOBER 2022
(Expressed in United States dollars)
Unaudited Ten months ended 31 October | ||||||||||||
Note | 2022 | 2021 | ||||||||||
USD | USD | |||||||||||
Revenue | 3 | 20,009,272 | 24,108,197 | |||||||||
Freight costs | (17,043,457 | ) | (17,854,304 | ) | ||||||||
Gross profit | 2,965,815 | 6,253,893 | ||||||||||
Other income | 4 | 2,351,202 | 2,003,108 | |||||||||
Other gains and losses | 5 | (131,197 | ) | (53,635 | ) | |||||||
Administrative expenses | (2,866,900 | ) | (2,861,515 | ) | ||||||||
Other operating expenses | (682,982 | ) | (883,738 | ) | ||||||||
Profit from operations | 1,635,938 | 4,458,113 | ||||||||||
Finance costs | (105,331 | ) | (355,321 | ) | ||||||||
Profit before taxation | 6 | 1,530,607 | 4,102,792 | |||||||||
Income tax expense | 7 | (73,846 | ) | - | ||||||||
Profit for the period | 1,456,761 | 4,102,792 | ||||||||||
Other comprehensive income for the period, net of tax | - | - | ||||||||||
Total comprehensive income for the period | 1,456,761 | 4,102,792 |
4 |
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
CONDENSED STATEMENT OF FINANCIAL POSITION
AT 31 OCTOBER 2022
(Expressed in United States dollars)
Note | Unaudited 31 October 2022 | Audited 31 December 2021 | ||||||||||
USD | USD | |||||||||||
Non-current assets | ||||||||||||
Property and equipment | 8 | 202,461 | 275,226 | |||||||||
Right-of-use assets | 9 | 483,629 | 879,266 | |||||||||
Investment in subsidiaries | 2,379,100 | 2,379,100 | ||||||||||
Investment in an associate | 64,103 | 64,103 | ||||||||||
Deferred tax assets | - | 73,846 | ||||||||||
3,129,293 | 3,671,541 | |||||||||||
Current assets | ||||||||||||
Trade receivables | 10 | 3,817,474 | 9,789,615 | |||||||||
Prepayments, deposits and other receivables | 246,273 | 290,043 | ||||||||||
Amounts due from related parties | 11 | 36,377 | 21,808 | |||||||||
Pledged bank deposits | 2,422,656 | 2,479,144 | ||||||||||
Cash at bank and on hand | 2,398,917 | 4,590,327 | ||||||||||
8,921,697 | 17,170,937 | |||||||||||
Current liabilities | ||||||||||||
Trade payables | 12 | 9,783,616 | 10,471,881 | |||||||||
Other payables and accrued expenses | 1,034,517 | 779,861 | ||||||||||
Amounts due to related parties | 11 | 548,030 | 2,710,190 | |||||||||
Bank loans and overdrafts | 4,487 | 6,064,464 | ||||||||||
Lease liabilities | 360,481 | 524,208 | ||||||||||
11,731,131 | 20,550,604 | |||||||||||
Net current liabilities | (2,809,434 | ) | (3,379,667 | ) | ||||||||
Total assets less current liabilities | 319,859 | 291,874 | ||||||||||
Non-current liabilities | ||||||||||||
Bank loans and overdrafts | - | 109,209 | ||||||||||
Lease liabilities | 116,155 | 390,850 | ||||||||||
116,155 | 500,059 | |||||||||||
NET ASSETS/(LIABILITIES) | 203,704 | (208,185 | ) | |||||||||
Capital and reserve | ||||||||||||
Share capital | 13 | 128,205 | 128,205 | |||||||||
Reserves | 75,499 | (336,390 | ) | |||||||||
TOTAL EQUITY/(CAPITAL DEFICIENCY) | 203,704 | (208,185 | ) |
Approved by the Board of Directors on 14 February 2023 and are signed on its behalf by:
Lee Chi Tak, Richard | Lee Man Bun, Patrick |
5 |
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
CONDENSED STATEMENT OF CHANGES IN EQUITY
FOR THE TEN MONTHS ENDED 31 OCTOBER 2022
(Expressed in United States dollars)
Unaudited | ||||||||||||||||
Note | Share capital | (Accumulated losses)/ Retained profits | Total | |||||||||||||
USD | USD | USD | ||||||||||||||
Balance at 1 January 2021 | 128,205 | (5,056,342 | ) | (4,928,137 | ) | |||||||||||
Total comprehensive income for the period | - | 4,102,792 | 4,102,792 | |||||||||||||
At 31 October 2021 | 128,205 | (953,550 | ) | (825,345 | ) | |||||||||||
Balance 1 January 2022 | 128,205 | (336,390 | ) | (208,185 | ) | |||||||||||
Total comprehensive income for the period | - | 1,456,761 | 1,456,761 | |||||||||||||
Dividends paid | 13(b) | - | (1,044,872 | ) | (1,044,872 | ) | ||||||||||
Balance at 31 October 2022 | 128,205 | 75,499 | 203,704 |
6 |
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
CONDENSED STATEMENT OF CASH FLOWS
FOR THE TEN MONTHS ENDED 31 OCTOBER 2022
(Expressed in United States dollars)
Unaudited | ||||||||||||
Ten months ended 31 October | ||||||||||||
Note | 2022 | 2021 | ||||||||||
USD | USD | |||||||||||
Operating activities | ||||||||||||
Profit before taxation | 1,530,607 | 4,102,792 | ||||||||||
Adjustments for: | ||||||||||||
- Depreciation of property and equipment | 6(c) | 72,765 | 74,290 | |||||||||
- Depreciation of right-of-use assets | 6(c) | 395,637 | 238,392 | |||||||||
- Finance costs | 6(a) | 105,331 | 355,321 | |||||||||
- Interest income | 4 | (4,706 | ) | (26,400 | ) | |||||||
Operating profit before changes in working capital | 2,099,634 | 4,744,395 | ||||||||||
Decrease/(increase) in trade receivables | 5,972,141 | (5,401,961 | ) | |||||||||
Decrease/(increase) in prepayments, deposits and other receivables | 43,770 | (242,783 | ) | |||||||||
(Increase)/decrease in amounts due from related parties | (14,569 | ) | 2,053,436 | |||||||||
(Decrease)/increase in trade payables | (688,265 | ) | 2,053,801 | |||||||||
Increase in other payables and accrued expenses | 254,656 | 1,243,940 | ||||||||||
(Decrease)/increase in amount due to related parties | (2,162,160 | ) | 13,603,915 | |||||||||
Cash generated from operations | 5,505,207 | 18,054,743 | ||||||||||
Interests paid | (90,439 | ) | (340,997 | ) | ||||||||
Interest on lease liabilities | (14,892 | ) | (14,324 | ) | ||||||||
Net cash generated from operating activities | 5,399,876 | 17,699,422 | ||||||||||
Investing activities | ||||||||||||
Redemption in investments | - | 1,928,298 | ||||||||||
Decrease/(increase) in pledged bank deposits | 56,488 | (15,011,861 | ) | |||||||||
Purchase of property and equipment | - | (33,119 | ) | |||||||||
Interest received | 4 | 4,706 | 26,400 | |||||||||
Net cash generated from/(used in) investing activities | 61,194 | (13,090,282 | ) | |||||||||
Financing activities | ||||||||||||
Proceeds from new bank loans | 11,886,372 | 28,778,891 | ||||||||||
Repayment of bank loans | (17,966,480 | ) | (27,726,349 | ) | ||||||||
Dividend paid | (1,044,872 | ) | - | |||||||||
Principal elements of lease payments | (438,422 | ) | (213,322 | ) | ||||||||
Net cash (used in)/generated from financing activities | (7,563,402 | ) | 839,220 | |||||||||
Net (decrease)/increase in cash and cash equivalents | (2,102,332 | ) | 5,448,360 | |||||||||
Cash and cash equivalents at 1 January | 4,501,249 | (5,919,371 | ) | |||||||||
Cash and cash equivalents at 31 October | 2,398,917 | (471,011 | ) |
7 |
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
FOR THE TEN MONTHS ENDED 31 OCTOBER 2022
(Expressed in United States dollars)
1. | BASIS OF PREPARATION |
These condensed financial statements have been prepared in accordance with International Accounting Standard 34 “Interim Financial Reporting” and Hong Kong Accounting Standard 34 “Interim Financial Reporting” issued by the International Accounting Standards Board (“IASB”) and the Hong Kong Institute of Certified Public Accountants (the “HKICPA”) respectively.
These condensed financial statements should be read in conjunction with the 2021 annual financial statements. The accounting policies (including the significant judgements made by management in applying the Company’s accounting policies and the key sources of estimation uncertainty) and methods of computation used in the preparation of these condensed financial statements are consistent with those used in the annual financial statements for the year ended 31 December 2021.
As Hong Kong dollars (“HKD”) is pegged to United States dollar (“USD”), the management of the Company used the exchange rate of USD1:HKD7.8 for the translation of presentation currency from HKD to USD.
2. | ADOPTION OF NEW AND REVISED INTERNATIONAL / HONG KONG FINANCIAL REPORTING STANDARDS |
The accounting policies applied in these condensed financial statements are the same as those applied in the Company’s financial statements as at and for the year ended 31 December 2021. In the current period, the Company has adopted all the new and revised International Financial Reporting Standards and Hong Kong Financial Reporting Standards issued by IASB and the HKICPA respectively that are relevant to its operations and effective for its accounting year beginning on 1 January 2022 but they do not have a material effect on the Company’s financial statements.
A number of new standards and amendments to standards are effective for annual periods beginning after 1 January 2022 and earlier application is permitted. The Company has not early adopted any of the forthcoming new or amended standards in preparing these condensed interim financial statements.
3. | REVENUE |
The principal activities of the Company are investment holding and the provision of air and ocean freight forwarding services.
Revenue represents gross invoiced freight income for the year and recognised at a point in time for the period.
8 |
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
FOR THE TEN MONTHS ENDED 31 OCTOBER 2022
(Expressed in United States dollars)
4. | OTHER INCOME |
Ten months ended 31 October | ||||||||
2022 | 2021 | |||||||
USD | USD | |||||||
(Unaudited) | (Unaudited) | |||||||
Bank interest income | 4,706 | 10,230 | ||||||
Dividend income | 1,044,872 | 501,326 | ||||||
Government grants | 144,616 | 78,897 | ||||||
Loan interest income | - | 16,170 | ||||||
Management fee income | 1,089,439 | 1,301,558 | ||||||
Rental income | 1,026 | 10,256 | ||||||
Other income | 66,543 | 84,671 | ||||||
2,351,202 | 2,003,108 |
5. | OTHER GAINS AND LOSSES |
Ten months ended 31 October | ||||||||
2022 | 2021 | |||||||
USD | USD | |||||||
(Unaudited) | (Unaudited) | |||||||
Net foreign exchange losses | (131,205 | ) | (53,635 | ) | ||||
Others | 8 | - | ||||||
(131,197 | ) | (53,635 | ) |
9 |
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
FOR THE TEN MONTHS ENDED 31 OCTOBER 2022
(Expressed in United States dollars)
6. | LOSS BEFORE TAXATION |
Loss before taxation is arrived at after charging:
Ten months ended 31 October |
||||||||
2022 | 2021 | |||||||
USD | USD | |||||||
(Unaudited) |
(Unaudited) |
|||||||
(a) Finance costs: | ||||||||
Interest expense on lease liabilities | 14,892 | 14,324 | ||||||
Interest on bank loans and overdrafts | 90,439 | 340,997 | ||||||
105,331 | 355,321 | |||||||
(b) Staff costs (including directors’ remuneration) | ||||||||
Salaries, allowances and other benefits | 1,965,007 | 1,894,203 | ||||||
Contribution to defined contribution retirement plan | 74,687 | 72,605 | ||||||
Salaries and allowances | 2,039,694 | 1,966,808 | ||||||
(c) Other item: | ||||||||
Depreciation of property and equipment | 72,765 | 74,290 | ||||||
Depreciation of right-of-use assets | 395,637 | 238,392 | ||||||
Operating lease rentals | - | 135,341 | ||||||
- property rentals | 67,178 | 47,025 | ||||||
- director quarter | 67,178 | 182,366 |
7. | INCOME TAX EXPENSE |
Ten months ended | ||||||||
31 October | ||||||||
2022 | 2021 | |||||||
USD | USD | |||||||
(Unaudited) | (Unaudited) | |||||||
Deferred tax | 73,846 | - |
10 |
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
FOR THE TEN MONTHS ENDED 31 OCTOBER 2022
(Expressed in United States dollars)
8. | PROPERTY AND EQUIPMENT |
No property and equipment was acquired by the Company during the ten months ended 31 October 2022 (2021: USD33,119).
9. | RIGHT-OF-USE ASSETS |
No new lease agreement entered by the Company during the ten months ended 31 October 2022.
10. | TRADE RECEIVABLES |
All trade receivables are expected to be recovered within one year.
Trade receivables represented by:
31 October 2022 | 31 December 2021 | |||||||
USD | USD | |||||||
(Unaudited) | (Audited) | |||||||
- Third parties | 1,482,333 | 3,763,687 | ||||||
- Subsidiary | 12,828 | 21,655 | ||||||
- Associate | 22,678 | 806,110 | ||||||
- Immediate holding company | 23,565 | - | ||||||
- Fellow subsidiaries | 34,231 | 2,396,100 | ||||||
- Related companies | 2,241,839 | 2,802,063 | ||||||
3,817,474 | 9,789,615 |
11. | AMOUNTS DUE FROM/TO RELATED PARTIES |
31 October 2022 | 31 December 2021 | |||||||
USD | USD | |||||||
(Unaudited) | (Audited) | |||||||
Amounts due from related parties | ||||||||
- Immediate holding company | 36,325 | - | ||||||
- Associate | - | 21,593 | ||||||
- Director | 52 | 215 | ||||||
36,377 | 21,808 | |||||||
Amounts due to related parties | ||||||||
- Immediate holding company | - | 2,399,522 | ||||||
- Related company | 548,030 | 310,668 | ||||||
548,030 | 2,710,190 |
The balances with related parties are unsecured, interest-free and have no fixed terms of repayment.
11 |
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
FOR THE TEN MONTHS ENDED 31 OCTOBER 2022
(Expressed in United States dollars)
12. | TRADE PAYABLES |
Trade payables are expected to be settled within one year.
Trade payables represented by:
31 October | 31 December | |||||||
2022 | 2021 | |||||||
USD | USD | |||||||
(Unaudited) | (Audited) | |||||||
Trade payables | ||||||||
- Third parties | 1,207,855 | 5,271,836 | ||||||
- Associate | 15,950 | 125,761 | ||||||
- Fellow subsidiaries | 7,494,235 | 4,855,263 | ||||||
- Related companies | 1,040,036 | 182,110 | ||||||
- Immediate holding company | 25,540 | 36,911 | ||||||
9,783,616 | 10,471,881 |
13. | CAPITAL, RESERVES AND DIVIDENDS |
(a) Share capital
31 October 2022 | 31 December 2021 | |||||||||||||||
Number of shares | Amount | Number of shares | Amount | |||||||||||||
HKD (Unaudited) | HKD (Unaudited) | |||||||||||||||
Ordinary share, issued and fully paid | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | ||||||||||||
Equivalent to | USD | 128,205 | USD | 128,205 |
(b) Dividends
The directors have declared the following dividends during the period:
Ten months ended 31 October | ||||||||
2022 | 2021 | |||||||
USD | USD | |||||||
(Unaudited) | (Unaudited) | |||||||
2022 interim dividend of USD0.77 per ordinary share declared on 23 August 2022 | 769,231 | - | ||||||
2022 interim dividend of USD0.28 per ordinary share declared on 30 September 2022 | 275,641 | - | ||||||
1,044,872 | - |
12 |
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
FOR THE TEN MONTHS ENDED 31 OCTOBER 2022
(Expressed in United States dollars)
14. | MATERIAL RELATED PARTY TRANSACTIONS |
During the period, the Company entered into the following material related party transactions:
Ten months ended 31 October | ||||||||
2022 | 2021 | |||||||
USD | USD | |||||||
(Unaudited) | (Unaudited) | |||||||
Immediate holding company | ||||||||
Management income received | 1,070,208 | 1,282,324 | ||||||
Management fee paid | 314,626 | 434,312 | ||||||
Corporate fee paid | 69,300 | 50,249 | ||||||
Dividend paid | 1,044,872 | - | ||||||
Sundry income received | 50,388 | 49,976 | ||||||
Freight charges paid | 7,246 | 9,095 | ||||||
Fellow subsidiaries | ||||||||
Freight income received | 1,458,689 | 230,126 | ||||||
Freight charges paid | 345,340 | 98,279 | ||||||
Loan interest income received | - | 16,170 | ||||||
Office support services expenses paid | - | 16,903 | ||||||
Subsidiaries | ||||||||
Dividend income | - | 501,326 | ||||||
Freight income received | 4,621 | 364,181 | ||||||
Freight charges paid | 3,741 | 207,479 | ||||||
Management income received | - | 9,615 | ||||||
Rental income received | - | 5,128 | ||||||
Associate | ||||||||
Dividend income | 1,044,872 | - | ||||||
Freight income received | 153,554 | 1,960,444 | ||||||
Freight charges paid | 152,757 | 311,493 | ||||||
Management income received | 19,231 | 9,615 | ||||||
Rental income received | 1,026 | 5,128 | ||||||
Related parties | ||||||||
Freight income received | 7,536,818 | 9,375,725 | ||||||
Freight charges paid | 221,409 | 2,231,349 | ||||||
Rent paid | 67,178 | 227,230 |
Balances with related parties are disclosed in the condensed statement of financial position and in notes 10, 11 and 12 to the condensed financial statements.
15. | APPROVAL OF FINANCIAL STATEMENTS |
The interim financial statements were approved and authorised for issue by the Board of Directors on 14 February 2023.
Appendix i |
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
FOR THE TEN MONTHS ENDED 31 OCTOBER 2022
(Expressed in United States dollars)
(For Management Information Only)
Ten months ended 31 October | ||||||||
2022 | 2021 | |||||||
USD | USD | |||||||
(Unaudited) | (Unaudited) | |||||||
FREIGHT INCOME | 20,009,272 | 24,108,197 | ||||||
Freight costs (Appendix ii) | (17,043,457 | ) | (17,854,304 | ) | ||||
GROSS PROFIT | 2,965,815 | 6,253,893 | ||||||
OTHER INCOME | ||||||||
Bank interest income | 4,706 | 10,230 | ||||||
Dividend income | 1,044,872 | 501,326 | ||||||
Government grants | 144,616 | 78,897 | ||||||
Loan interest income | - | 16,170 | ||||||
Management income | 1,089,439 | 1,301,558 | ||||||
Rental income | 1,026 | 10,256 | ||||||
Sundry income | 66,543 | 84,671 | ||||||
2,351,202 | 2,003,108 | |||||||
OTHER GAINS AND LOSSES | ||||||||
Net exchange losses | (131,205 | ) | (53,635 | ) | ||||
Others | 8 | - | ||||||
(131,197 | ) | (53,635 | ) | |||||
EXPENDITURE (APPENDIX ii) | ||||||||
Administrative expenses | (2,866,900 | ) | (2,861,515 | ) | ||||
Other operating expenses | (682,982 | ) | (883,738 | ) | ||||
(3,549,882 | ) | (3,745,253 | ) | |||||
OPERATING PROFIT | 1,635,938 | 4,458,113 | ||||||
Finance costs (Appendix ii) | (105,331 | ) | (355,321 | ) | ||||
PROFIT BEFORE TAXATION | 1,530,607 | 4,102,792 |
Appendix ii |
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
FOR THE TEN MONTHS ENDED 31 OCTOBER 2022
(Expressed in United States dollars)
(For Management Information Only)
Ten months ended 31 October | ||||||||
2022 | 2021 | |||||||
USD | USD | |||||||
(Unaudited) | (Unaudited) | |||||||
FREIGHT COSTS | ||||||||
Agency fees | 129,181 | 31,971 | ||||||
Freight and handling charges | 16,914,276 | 17,822,333 | ||||||
17,043,457 | 17,854,304 | |||||||
ADMINISTRATIVE EXPENSES | ||||||||
Distribution costs | ||||||||
Advertisement and promotion | 1,366 | 1,432 | ||||||
Staff commission | 195,903 | 288,597 | ||||||
Motor vehicles expenses | 32,320 | 34,577 | ||||||
Telephone, facsimile and internet | 25,302 | 25,384 | ||||||
254,891 | 349,990 | |||||||
Staff | ||||||||
Directors’ remuneration | 311,907 | 230,954 | ||||||
Provident fund contributions | 74,687 | 72,605 | ||||||
Recruitment expenses | 1,639,389 | 1,636,727 | ||||||
Salaries and bonuses | 12,589 | 24,839 | ||||||
Staff welfare benefits | 2,039,694 | 1,966,808 | ||||||
Premises | ||||||||
Building management fee | 48,625 | 45,959 | ||||||
Computer expenses | 34,178 | 20,604 | ||||||
Depreciation of right-of-use assets | 395,637 | 238,392 | ||||||
Office cleaning expenses | 13,843 | 8,974 | ||||||
Office support services | - | 16,903 | ||||||
Rent and rates expenses - office | 18,718 | 158,767 | ||||||
Rent and rates expenses - storage | 2,982 | 3,771 | ||||||
Repairs and maintenance expenses | 37,190 | 28,428 | ||||||
Utility electricity and water | 21,142 | 22,919 | ||||||
572,315 | 544,717 | |||||||
2,866,900 | 2,861,515 |
Appendix ii (cont’d) |
UNIQUE LOGISTICS INTERNATIONAL (H.K.) LIMITED
OVERHEAD EXPENSES
FOR THE TEN MONTHS ENDED 31 OCTOBER 2022
(Expressed in United States dollars)
(For Management Information Only)
Ten months ended 31 October | ||||||||
2022 | 2021 | |||||||
USD | USD | |||||||
(Unaudited) | (Unaudited) | |||||||
OTHER OPERATING EXPENSES | ||||||||
Communications | ||||||||
Postage and courier charges | 3,182 | 3,258 | ||||||
Printing and stationery | 23,038 | 21,346 | ||||||
26,220 | 24,604 | |||||||
Financial and other expenses | ||||||||
Auditor’s remuneration | 12,974 | 12,974 | ||||||
Bank charges | 102,522 | 182,642 | ||||||
Business registration fee | 64 | 64 | ||||||
Corporate fee | 69,300 | 50,249 | ||||||
Depreciation of property and equipment | 72,765 | 74,290 | ||||||
Dues & subscription | 11,708 | 14,633 | ||||||
General expenses | 15,254 | 3,702 | ||||||
Insurance | (3,328 | ) | (12,874 | ) | ||||
Legal and professional fees | 34,150 | 43,956 | ||||||
Management fee | 314,626 | 434,312 | ||||||
Stamp duty | - | 967 | ||||||
Withholding expense | - | 25,066 | ||||||
630,035 | 829,981 | |||||||
Travelling and entertainment | ||||||||
Entertainment | 10,332 | 11,070 | ||||||
Travelling - local | 16,395 | 18,083 | ||||||
26,727 | 29,153 | |||||||
682,982 | 883,738 | |||||||
FINANCE COSTS | ||||||||
Interest expense on lease liabilities | 14,892 | 14,324 | ||||||
Interest on bank loans and overdrafts | 90,439 | 340,997 | ||||||
105,331 | 355,321 |