Document and Entity Information
Document and Entity Information - shares | 6 Months Ended | |
Jun. 30, 2020 | Jul. 26, 2020 | |
Details | ||
Registrant CIK | 0001543652 | |
Fiscal Year End | --12-31 | |
Registrant Name | Free Flow Inc. | |
SEC Form | 10-Q | |
Period End date | Jun. 30, 2020 | |
Tax Identification Number (TIN) | 45-3838831 | |
Number of common stock shares outstanding | 26,221,000 | |
Filer Category | Non-accelerated Filer | |
Current with reporting | Yes | |
Interactive Data Current | Yes | |
Shell Company | false | |
Small Business | true | |
Emerging Growth Company | false | |
Document Quarterly Report | true | |
Entity File Number | 000-54868 | |
Entity Incorporation, State or Country Code | DE | |
Entity Address, Address Line One | 6269 Caledon Road | |
Entity Address, City or Town | King George | |
Entity Address, State or Province | VA | |
Entity Address, Postal Zip Code | 22485 | |
Entity Address, Address Description | Address of Principal Executive Offices | |
City Area Code | 703 | |
Local Phone Number | 789-3344 | |
Phone Fax Number Description | Registrant’s Telephone Number | |
Amendment Flag | false | |
Document Fiscal Year Focus | 2020 | |
Document Fiscal Period Focus | Q2 | |
Document Transition Report | false |
Balance Sheet
Balance Sheet - USD ($) | Jun. 30, 2020 | Mar. 31, 2019 |
Current Assets | ||
Cash | $ 178,887 | $ 7,226 |
Trade Receivables - current | 150,409 | 107,091 |
Rounding off the decimals - error | (2) | |
Intra-company | 7,229 | 6,073 |
Advances for Inventory Purchases | 61,817 | |
Inventory | 859,706 | 776,588 |
TOTAL CURRENT ASSETS | 1,258,048 | 896,976 |
Fixed Assets | ||
Land and Building, net of depreciation | 779,153 | 776,704 |
Allowance for Depreciation | (90,230) | (90,230) |
TOTAL FIXED ASSETS | 688,923 | 686,474 |
Other Assets | ||
Delivery Trucks, after depreciation allowance | 3,500 | 3,500 |
Allowance for Depreciation | (2,895) | (2,895) |
Furniture | 100 | 100 |
Equipment and Delivery Trucks, after depreciation allowance | 35,000 | 35,000 |
Allowance for Depreciation | (11,032) | (11,032) |
TOTAL OTHER ASSETS | 24,673 | 24,673 |
TOTAL ASSETS | 1,971,644 | 1,608,123 |
Current Liabilities | ||
Accounts Payable | 11,970 | 11,687 |
Notes Payable - Related Parties | 10,318 | 10,343 |
TOTAL CURRENT LIABILITIES | 22,288 | 22,030 |
Long Term Liabilities | ||
Revolving Line of Creidt - $350,000 amount drawn | 340,512 | 311,012 |
PayPal Advance | 60,206 | 10,857 |
Loan - secured | 1,067,830 | 889,340 |
TOTAL LONG TERM LIABILITIES | 1,468,548 | 1,211,209 |
Total Liabilities | 1,490,836 | 1,233,239 |
TOTAL LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT) | 1,971,644 | 1,608,123 |
Stockholders' Equity Attributable to Parent | ||
Common stock, ($0.0001) par value, 100,000,000 shares authorized and 26,200,000 shares issued and outstanding as of December 31, 2018 26,221,000 and 26,200,000 issued as on Dec. 31, 2019 and 2018 respectively | 2,622 | 2,620 |
Additional Paid in capital | 131,033 | 131,033 |
Current Period Profit (Loss) | 105,923 | |
(Accumulated Deficit) / Net worth | (559,705) | (559,705) |
TOTAL STOCKHOLDERS' EQUITY / (DEFICIT) | (320,127) | (426,051) |
Series B Preferred Stock | ||
Stockholders' Equity Attributable to Parent | ||
Redeemable Preferred Stock | 330,000 | 330,000 |
Series C Preferred Stock | ||
Stockholders' Equity Attributable to Parent | ||
Redeemable Preferred Stock | 470,935 | 470,935 |
Preferred Class A | ||
Stockholders' Equity Attributable to Parent | ||
Preferred Stock Value | $ 1 | $ 1 |
Balance Sheet - Parenthetical
Balance Sheet - Parenthetical - $ / shares | Jun. 30, 2020 | Dec. 31, 2019 |
Preferred Stock, Par or Stated Value Per Share | $ 0.0001 | |
Common Stock, Par or Stated Value Per Share | $ 0.0001 | $ 0.0001 |
Common Stock, Shares Authorized | 100,000,000 | 100,000,000 |
Common Stock, Shares, Issued | 26,221,000 | 26,200,000 |
Common Stock, Shares, Outstanding | 26,221,000 | 26,200,000 |
Series B Preferred Stock | ||
Redeemable Preferred Stock, Shares Authorized | 500,000 | 500,000 |
Redeemable Preferred Stock, Shares Issued | 330,000 | 0 |
Redeemable Preferred Stock, Shares Outstanding | 330,000 | 0 |
Series C Preferred Stock | ||
Redeemable Preferred Stock, Shares Authorized | 500,000 | 500,000 |
Redeemable Preferred Stock, Shares Issued | 470,935 | 0 |
Redeemable Preferred Stock, Shares Outstanding | 470,935 | 0 |
Preferred Class A | ||
Preferred Stock, Par or Stated Value Per Share | $ 0.0001 | $ 0.0001 |
Preferred Stock, Shares Authorized | 20,000,000 | 20,000,000 |
Preferred Stock, Shares Issued | 10,000 | 10,000 |
Statements of Operations
Statements of Operations - USD ($) | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2020 | Jun. 30, 2019 | Jun. 30, 2020 | Jun. 30, 2019 | |
Consolidated Statement of Operations | ||||
Revenues | $ 164,401 | $ 58,784 | $ 280,780 | $ 147,569 |
TOTAL REVENUES | 164,401 | 58,784 | 280,780 | 147,569 |
COST OF GOODS SOLD | 57,775 | 24,772 | 91,397 | 69,283 |
GROSS PROFIT | 106,626 | 34,012 | 189,383 | 78,286 |
GENERAL & ADMINISTRATIVE EXPENSES | ||||
Administrative expenses | 13,536 | 41,186 | 29,117 | 103,750 |
Professional fees | 7,796 | 2,865 | 14,959 | 25,363 |
Selling expenses | 7,842 | 6,812 | 17,203 | 15,263 |
Financial Expenses | 904 | 17,554 | 23,031 | 39,432 |
TOTAL GENERAL & ADMINISTRATIVE EXPENSES | 30,078 | 68,418 | 84,311 | 183,808 |
PROFIT (LOSS) FROM OPERATION | 76,548 | (34,405) | 105,072 | (105,522) |
NET INCOME (LOSS) | $ 79,858 | $ (34,405) | $ 105,072 | $ (105,522) |
BASIC EARNING PER SHARE | $ 0.0030 | $ 0.0100 | $ 0.0040 | $ (0.0040) |
COMMON SHARES OUTSTANDING | 26,200,000 | 26,200,000 | 26,221,000 | 26,221,000 |
Consolidated Statements of Shar
Consolidated Statements of Shareholders' Deficit - 6 months ended Jun. 30, 2020 - USD ($) | Common Stock | Preferred Stock | Additional Paid-in Capital | Retained Earnings | Total |
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest, Beginning Balance at Dec. 31, 2019 | $ 2,622 | $ 1 | $ 131,033 | $ (559,705) | $ (426,051) |
Shares, Outstanding, Beginning Balance at Dec. 31, 2019 | 26,221,000 | 10,000 | |||
NET INCOME (LOSS) | $ 105,072 | 105,072 | |||
Stockholders' Equity, Including Portion Attributable to Noncontrolling Interest, Ending Balance at Jun. 30, 2020 | $ (320,127) |
Statements of Cash Flow
Statements of Cash Flow - USD ($) | 6 Months Ended | |
Jun. 30, 2020 | Jun. 30, 2019 | |
Net Cash Provided by (Used in) Operating Activities | ||
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | $ 105,923 | $ (105,522) |
(Increase) in Other Assets - | (2,449) | |
(Increase) Decrease in Prepaid Expenses | (43,319) | |
Increase (Decrease) in Intercompany | (1,156) | |
(Increase) Advance for Inventory Purchases | (61,817) | (24,286) |
Increase (Decrease) in Accounts due to figure roundoff | 282 | |
Increase (Decrease) in Accounts Payable | 1 | |
(Increase) Trade Receivables | (333) | |
(Increase) Decrease in Inventory | (83,118) | (111,101) |
NET CASH USED IN OPERATING ACTIVITIES | (85,653) | (241,242) |
CASH FLOW FROM FINANCING ACTIVITIES | ||
Proceeds from notes payable - related parties | (25) | 7,515 |
Proceeds from Subscription not yet accepted | 2,000 | |
Proceeds from Loan from River Valley Bank | 29,500 | 246,777 |
Proceeds from Loan from PayPal | 49,349 | |
Proceeds from Loan from SBA | 178,490 | |
(Increase) in Fixed Assets - Land, Building | (3,002) | |
Proceeds from sale of shares | 14,490 | |
Proceeds from Accounts Payable - trade (Decrease in Accounts Payable) | 1,255 | |
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES | 257,314 | 269,035 |
NET INCREASE (DECREASE) IN CASH | 171,661 | 27,793 |
CASH AT BEGINNING PERIOD | 7,226 | 19,115 |
CASH AT END PERIOD | $ 178,887 | $ 46,908 |
NOTE 1 - BASIS OF PRESENTATION
NOTE 1 - BASIS OF PRESENTATION | 6 Months Ended |
Jun. 30, 2020 | |
Notes | |
NOTE 1 - BASIS OF PRESENTATION | NOTE 1 – BASIS OF PRESENTATION The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial statements and with the instructions to Form 10-Q and Article 10 of Regulation S-X of the United States Securities and Exchange Commission (“SEC”). Accordingly, they do not contain all information and footnotes required by accounting principles generally accepted in the United States of America for annual financial statements. In the opinion of the Company’s management, the accompanying unaudited consolidated financial statements contain all the adjustments necessary (consisting only of normal recurring accruals) to present the financial position of the Company as of June 30, 2020 and the results of operations and cash flows for the periods presented. The results of operations for the six months ended June 30, 2020 are not necessarily indicative of the operating results for the full fiscal year or any future period. These unaudited consolidated financial statements should be read in conjunction with the financial statements and related notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2019 filed with the SEC on April 29, 2020. |
NOTE 2 - GOING CONCERN
NOTE 2 - GOING CONCERN | 6 Months Ended |
Jun. 30, 2020 | |
Notes | |
NOTE 2 - GOING CONCERN | NOTE 2 GOING CONCERN The Company’s financial statements are prepared using generally accepted accounting principles in the United States of America applicable to a going concern which contemplates the realization of assets and liquidation of liabilities in the normal course of business. The Company has established itself as a stable ongoing business entity with established revenues and / or sufficient reserves to cover its operating costs and allow it to continue as a going concern. However, the ability of the Company to continue as a going concern is also dependent on the Company obtaining adequate Sales so that the Company can liquidate its inventories and continue as a going business. In order to continue as a going concern, the Company will need, among other things, Sales of its product lines. Management has obtained such sales through Internet sales and marketing companies who specialize in promotion of such businesses. Management has obtained working capital line of credit from its commercial bank to meet its minimal operating expense and is expecting that cash flow from sales will soon be available to augment the operating capital needs. However, management cannot provide an assurance that the Company will be successful in accomplishing any of its plans. The ability of the Company to continue as a going concern is dependent upon its ability to successfully accomplish the plans described in the preceding paragraph and eventually fulfill the purchase orders to attain profitable operations. The accompanying financial statements do not include any adjustments that might be necessary if the Company is unable to continue as a going concern. |
NOTE 3 - INCORPORATION OF SUBSI
NOTE 3 - INCORPORATION OF SUBSIDIARY | 6 Months Ended |
Jun. 30, 2020 | |
Notes | |
NOTE 3 - INCORPORATION OF SUBSIDIARY | NOTE 3 – INCORPORATION OF SUBSIDIARY In February 2015, the company incorporated a subsidiary, Promedaff, Inc. and purchased a skin care product line and formulations for $2,000,000 against a promissory note. An e commerce platform was set up for sales and marketing. The efforts did not bear any success and the entire inventory was sold through the Seller and the Promissory Note was cancelled and marked “VOID”. The name of this entity was changed to Motors & Metals, Inc. and had remained inactive but was in good standing, until it received a letter of intent from an overseas buyer willing to enter a long term contract to purchase shredded steal derived from automobile other scrap metals. Thus Motors & Metals, Inc. has embarked upon substituting its automobile crushing and shredding business to only shredding of automobiles and and other metals to recover ferrous metals. Proposals form renowned manufacturers of auto shredding equipment have been received and are being evaluated to determine the most suitable and competitive supplier. The initial plan is laid out to have an output of 3,000 to 5,000 tons of shredded steel per month. As was reported in 10Qs for the earlier quarters as well as in 10Ks for the Annual reports, on February 4, 2016 the company incorporated another subsidiary in the State of Virginia under the name JK Sales, Corp. (on December 7, 2017 the name was changed to Accurate Auto Parts, Inc.) and has since remained in the business of buying end of life and salvage vehicles and selling auto parts. On April 17, 2018 the company incorporated in Virginia, another subsidiary named Accurate Investments, Inc. with the objectives of acquiring real estate property, and has remained dormant until any business is transacted. On January 4, 2017 a subsidiary named City Autos, Corp. was incorporated in the Commonwealth of Virginia which remained dormant until July 21, 2020 whereby a business license has been obtained and City Auto is preparing to start business of auto “Lease – Rent To Own”. The premises were already zoned for use as an Auto Dealership, and there existed a used car deanship operated by the former owners. City Autos is preparing to obtain a dealership license from the State and expects to start with a 50 cars fleet to Lease – Rent to own. |
NOTE 4 - RELATED PARTY
NOTE 4 - RELATED PARTY | 6 Months Ended |
Jun. 30, 2020 | |
Notes | |
NOTE 4 - RELATED PARTY | NOTE 4 – RELATED PARTY As of December 31, 2019, the Company had a note payable in the amount of $10,343 to Redfield Holdings, Ltd. a related party. During the six months ended the Company debited an additional $25 thus owing a total sum of $10,318 as of June 30, 2020. The note is unsecured and does not bear any interest and has a maturity date of December 30, 2021. |
NOTE 5 - CAPITAL STOCK
NOTE 5 - CAPITAL STOCK | 6 Months Ended |
Jun. 30, 2020 | |
Notes | |
NOTE 5 - CAPITAL STOCK | NOTE 5 – CAPITAL STOCK The Company has authorized 100,000,000 shares of common shares with a par value of $0.0001 per shares and 20,000,000 shares of preferred stock, with a par value of $0.0001 per shares. Pursuant to the resolution of the shareholders meeting held on March 30, 2015 the Company designated 500,000 shares of the preferred authorized shares as preferred shares – Series “B” shares. The preferred shares – Series “B” were assigned the following preferences: a) b) c) d) e) On December 31, 2014 the Company had a Note outstanding in the principal amount of $330,000 plus interest payable to GS Pharmaceuticals, Inc. By mutual consent this note and accrued interest was converted to 330,000 preferred shares – Series “B”. On March 31, 2015 an amount of $58,000 was subscribed by Redfield Holdings, Ltd. by cancellation of a Note against the issuance of 9,700 shares of preferred shares – Series “A”. These shares were issued to Redfield Holding, Ltd. thus making a total of entire designated preferred shares – Series “A” shares to Redfield Holdings, Ltd. Each share of preferred shares – Series “A” carries voting right equal to 10,000 common shares. On June 30, 2017 total preferred shares issued and outstanding are 10,000 Series “A” and 330,000 Series “B”. January 1, 2019, by consent of the related party note holder i.e., by Redfield Holdings, Ltd. the debt for a sum of $470,935 was converted to Preferred Shares Series “C” to be described as Mezzanine Equity in its subsidiary, namely Accurate Auto Parts, Inc. The total number of shares classified as Preferred Shares Series “C” are 500,000. On April 2, 2019, in a private transaction the Company accepted a sum of $14,490.00 against issuance of 21,000 restricted Common shares of the Company. Thus the total common shares issued and outstanding as on June 30, 2019 stood at 26,221,000. |
NOTE 6 - SUBSEQUENT EVENTS
NOTE 6 - SUBSEQUENT EVENTS | 6 Months Ended |
Jun. 30, 2020 | |
Notes | |
NOTE 6 - SUBSEQUENT EVENTS | NOTE 6 – SUBSEQUENT EVENT None. |
NOTE 3 - INCORPORATION OF SUB_2
NOTE 3 - INCORPORATION OF SUBSIDIARY (Details) | 1 Months Ended |
Feb. 28, 2015USD ($) | |
Promedaff, Inc. | |
Payments to Acquire Businesses, Gross | $ 2,000,000 |
NOTE 4 - RELATED PARTY (Details
NOTE 4 - RELATED PARTY (Details) - USD ($) | 6 Months Ended | ||
Jun. 30, 2020 | Dec. 31, 2019 | Mar. 31, 2019 | |
Details | |||
Notes Payable - Related Parties | $ 10,318 | $ 10,343 | $ 10,343 |
Debt Instrument, Maturity Date | Dec. 30, 2021 |
NOTE 5 - CAPITAL STOCK (Details
NOTE 5 - CAPITAL STOCK (Details) - USD ($) | Apr. 02, 2019 | Dec. 31, 2014 | Mar. 31, 2015 | Jun. 30, 2020 | Jun. 30, 2019 | Dec. 31, 2019 |
Common Stock, Shares Authorized | 100,000,000 | 100,000,000 | ||||
Common Stock, Par or Stated Value Per Share | $ 0.0001 | $ 0.0001 | ||||
Preferred Stock, Par or Stated Value Per Share | $ 0.0001 | |||||
Debt Conversion, Converted Instrument, Amount | $ 470,935 | |||||
Debt Conversion, Converted Instrument, Shares Issued | 500,000 | |||||
Proceeds from sale of shares | $ 14,490 | $ 14,490 | ||||
Restricted common stock issued | 21,000 | |||||
Redfield Holdings, Ltd | ||||||
Preferred Stock, Voting Rights | Each share of preferred shares – Series “A” carries voting right equal to 10,000 common shares | |||||
Convertible Notes Payable | Redfield Holdings, Ltd | ||||||
Amount Subscribed By Related Party Against Cancellation Of Note | $ 58,000 | |||||
GS Pharmaceuticals, Inc. | ||||||
Principal amount of note outstanding | $ 330,000 | |||||
Preferred Class A | ||||||
Preferred Stock, Shares Authorized | 20,000,000 | 20,000,000 | ||||
Preferred Stock, Par or Stated Value Per Share | $ 0.0001 | $ 0.0001 | ||||
Preferred Stock, Shares Issued | 10,000 | 10,000 | ||||
Preferred Stock, Shares Outstanding | 10,000 | |||||
Series B Preferred Stock | ||||||
Redeemable Preferred Stock, Shares Authorized | 500,000 | 500,000 | ||||
Redeemable Preferred Stock, Shares Issued | 330,000 | 0 | ||||
Redeemable Preferred Stock, Shares Outstanding | 330,000 | 0 | ||||
Series B Preferred Stock | GS Pharmaceuticals, Inc. | ||||||
Preferred shares issued upon conversion of debt | 330,000 |
Uncategorized Items - fflo-2020
Label | Element | Value |
Preferred Stock | ||
TOTAL STOCKHOLDERS' EQUITY / (DEFICIT) | us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | $ 1 |
Shares, Outstanding, Beginning Balance | us-gaap_SharesOutstanding | 10,000 |
Additional Paid-in Capital | ||
TOTAL STOCKHOLDERS' EQUITY / (DEFICIT) | us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | $ 131,033 |
Retained Earnings | ||
TOTAL STOCKHOLDERS' EQUITY / (DEFICIT) | us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | (454,633) |
Common Stock | ||
TOTAL STOCKHOLDERS' EQUITY / (DEFICIT) | us-gaap_StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | $ 2,620 |
Shares, Outstanding, Beginning Balance | us-gaap_SharesOutstanding | 26,221,000 |