v3.20.2
Acquisition of Cheshire Trafford (U.K.) Limited (Tables)
6 Months Ended
Jun. 30, 2020
Business Combinations [Abstract]  
Schedule of Fair Value of Purchase Consideration

Total fair value of the purchase consideration is as follows:

 

    Fair Value  
Cash payment   $ 175,710  
Fair value of contingent consideration     284,298  
Total Fair Value of Purchase Consideration   $ 460,008  
Schedule of Fair Value of Assets Acquired and Liabilities Assumed

Below table depicts the allocation of fair value of the purchase consideration to the fair value of the net assets of Cheshire Trafford at the acquisition date:

 

Assets acquired   Fair Value  
Cash   $ 4,743  
Accounts receivable – net     6,555  
Intangibles – customer list     342,194  
Goodwill     142,924  
Property and equipment, net     614  
      497,030  
Liabilities assumed        
Accounts payable and accrued liabilities     4,012  
Due to director of Cheshire Trafford     33,010  
      (37,022 )
Purchase consideration allocated   $ 460,008  
Schedule of Intangible Assets Net Book Value

This intangible asset is amortized on a straight line basis over a life of 15 years which is the average service duration of a customer that has invested with Cheshire Trafford.

 

 

Estimated life of intangibles   15 years  
       
Fair value of customer list intangible asset at date of acquisition   $ 485,118  
Fair value adjustment at December 31, 2018     (142,924 )
Adjusted fair value of customer list intangible asset at December 31, 2018   $ 342,194  
Amortization charge for 5 months ended December 31, 2018     (9,505 )
Net Book Value at December 31, 2018   $ 332,689  
Amortization charge for the period     (22,813 )
Net Book Value at December 31, 2019   $ 309,876  
Amortization charge for the period     (11,407 )
Net Book Value at June 30, 2020   $ 298,469