XML 45 R35.htm IDEA: XBRL DOCUMENT v3.21.2
INVESTMENTS (Tables)
9 Months Ended
Sep. 30, 2021
Enp Peru Investments Llc [Member]  
SCHEDULE OF EQUITY METHOD INVESTMENT

 

      
Balance, December 31, 2019  $11,387 
Return of equity   (9,063)
Gain in equity method investment   1,498 
Additional payments     2,518,684  
Balance, December 31, 2020   3,822 
Balance, December 31, 2020   3,822 
Return of equity   (3,822)
Gain in equity method investment   - 
Balance, September 30, 2021  $- 
SUMMARY OF PROFIT AND LOSS INFORMATION RELATED TO EQUITY ACCOUNTED INVESTMENT

Summarized profit and loss information related to the equity accounted investment is as follows for the full year:

 

   2020 
     
Net sales  $295,800 
Net income  $2,996 
Enp Realty LLC [Member]  
SCHEDULE OF EQUITY METHOD INVESTMENT

A summary of the Company’s investment follows:

 

      
Balance, December 31, 2019  $63,165 
Investment eliminated upon consolidation   (63,165)
Balance, December 31, 2020 and September 30, 2021  $- 
SUMMARY OF PROFIT AND LOSS INFORMATION RELATED TO EQUITY ACCOUNTED INVESTMENT

Summarized profit and loss information related to the equity accounted investment is as follows for the full year:

 

    2019  
       
Net sales   $ 75,870  
Net income   $ 34,200  
SCHEDULE OF FAIR VALUES OF ASSETS ACQUIRED AND LIABILITIES ASSUMPTION

 

      
Investment eliminated upon consolidation  $63,165 
      
Assets acquired:     
Cash   13,419 
Building   630,000 
Land   85,000 
Liabilities assumed:     
Accounts payable   (15,797)
Long term debt   (450,000)
Deferred income tax liability   (66,116)
Total identifiable net assets:   196,506 
Gain on acquisition of ENP Realty  $133,341 
Florida Based LLC [Member]  
SCHEDULE OF EQUITY METHOD INVESTMENT

 

         
Balance, December 31, 2019   $ 1,141,033  
Additional payments     2,518,684  
Gain in equity method investment     809,342  
Return of equity     (896,714 )
Balance, December 31, 2020     3,572,345  
Gain in equity method investment     468,003  
Return of equity     (225,000 )
Balance, September 30, 2021   $ 3,815,348  
SUMMARY OF PROFIT AND LOSS INFORMATION RELATED TO EQUITY ACCOUNTED INVESTMENT

 

   Nine months ended
September 30, 2021
   Nine months ended
September 30, 2020
 
         
Net sales  $7,103,337   $8,024,786 
Gross profit   2,630,168    3,251,607 
Net income  936,005   $1,164,174 

 

During the nine months ended September 30, 2021, the Company had sales of $4,428,663 (2020 - $4,773,970) to the Florida Based LLC, of which $443,169 is included within Accounts Receivable as at September 30, 2021 (2020 - $1,186,839).

Lygos Inc [Member]  
SCHEDULE OF EQUITY METHOD INVESTMENT

 

      
Balance, January 1, 2020  $- 
Acquisition   500,000 
Additional payment   - 
Balance, December 31, 2020    500,000 
Additional payment   500,000 
Balance, September 30, 2021  $1,000,000