Intangible Assets, Net (Tables)
|
12 Months Ended |
Dec. 31, 2024 |
Intangible Assets, Net [Abstract] |
|
Schedule of Intangible Assets, Net |
| |
2024 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| |
Acquisition cost | |
Ps. | 1,891,360 | | |
| 1,883,780 | | |
| 1,878,269 | |
Accumulated depreciation | |
| (321,137 | ) | |
| (233,827 | ) | |
| (134,387 | ) |
| |
| | | |
| | | |
| | |
| |
Ps. | 1,570,223 | | |
| 1,649,953 | | |
| 1,743,882 | |
|
Schedule of Intangible Assets Acquisition Cost |
Acquisition cost: | |
As of
December 31,
2023 | | |
Additions | | |
Disposals | | |
Foreign
currency
translation | | |
As
of
December 31,
2024 | |
| |
| | |
| | |
| | |
| | |
| |
Brand | |
Ps. | 1,102,106 | | |
| - | | |
| - | | |
| - | | |
| 1,102,106 | |
Customer relationships | |
| 617,808 | | |
| - | | |
| - | | |
| - | | |
| 617,808 | |
Software | |
| 158,242 | | |
| 7,478 | | |
| - | | |
| - | | |
| 165,720 | |
Brands and logo rights | |
| 5,624 | | |
| 102 | | |
| - | | |
| - | | |
| 5,726 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Ps. | 1,883,780 | | |
| 7,580 | | |
| - | | |
| - | | |
| 1,891,360 | |
Acquisition cost: | |
As of
December 31, 2022 | | |
Additions | | |
Disposals | | |
Foreign
currency
translation | | |
As
of
December 31,
2023 | |
| |
| | |
| | |
| | |
| | |
| |
Brand | |
Ps. | 1,102,106 | | |
| - | | |
| - | | |
| - | | |
| 1,102,106 | |
Customer relationships | |
| 617,808 | | |
| - | | |
| - | | |
| - | | |
| 617,808 | |
Software | |
| 152,783 | | |
| 5,459 | | |
| - | | |
| - | | |
| 158,242 | |
Brands and logo rights | |
| 5,572 | | |
| 52 | | |
| - | | |
| - | | |
| 5,624 | |
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Ps. | 1,878,269 | | |
| 5,511 | | |
| - | | |
| - | | |
| 1,883,780 | |
Acquisition cost: | |
As of
January 1,
2022 | | |
Subsidiaries’
Acquisitions | | |
Additions | | |
Disposals | | |
Foreign
currency
translation | | |
As
of
December 31,
2022 | |
| |
| | |
| | |
| | |
| | |
| | |
| |
Brand | |
Ps. | 253,000 | | |
| 840,616 | | |
| 9,493 | | |
| - | | |
| (1,003 | ) | |
| 1,102,106 | |
Customer relationships | |
| 64,000 | | |
| 553,808 | | |
| - | | |
| - | | |
| - | | |
| 617,808 | |
Software | |
| 111,340 | | |
| - | | |
| 41,443 | | |
| - | | |
| - | | |
| 152,783 | |
Brands and logo rights | |
| 5,463 | | |
| - | | |
| 109 | | |
| - | | |
| - | | |
| 5,572 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Ps. | 433,803 | | |
| 1,394,424 | | |
| 51,045 | | |
| - | | |
| (1,003 | ) | |
| 1,878,269 | |
|
Schedule of Intangible Assets Accumulated Amortization |
Accumulated amortization: | |
As of
December 31, 2023 | | |
Amortization
expense | | |
Disposals | | |
Foreign
currency
translation | | |
As of
December 31,
2024 | |
| |
| | |
| | |
| | |
| | |
| |
Customer relationships | |
Ps. | (142,146 | ) | |
| (52,451 | ) | |
| - | | |
| 3,743 | | |
| (190,854 | ) |
Software | |
| (86,522 | ) | |
| (38,517 | ) | |
| - | | |
| - | | |
| (125,039 | ) |
Brands and logo rights | |
| (5,159 | ) | |
| (85 | ) | |
| - | | |
| - | | |
| (5,244 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Ps. | (233,827 | ) | |
| (91,053 | ) | |
| - | | |
| 3,743 | | |
| (321,137 | ) |
Accumulated amortization: | |
As of
December 31, 2022 | | |
Amortization
expense | | |
Disposals | | |
Foreign
currency
translation | | |
As of December 31,
2023 | |
| |
| | |
| | |
| | |
| | |
| |
Customer relationships | |
Ps. | (84,145 | ) | |
| (52,551 | ) | |
| - | | |
| (5,450 | ) | |
| (142,146 | ) |
Software | |
| (45,159 | ) | |
| (41,363 | ) | |
| - | | |
| - | | |
| (86,522 | ) |
Brands and logo rights | |
| (5,083 | ) | |
| (76 | ) | |
| - | | |
| - | | |
| (5,159 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Ps. | (134,387 | ) | |
| (93,990 | ) | |
| - | | |
| (5,450 | ) | |
| (233,827 | ) |
Accumulated amortization: | |
As of
January 1,
2022 | | |
Amortization
expense | | |
Disposals | | |
Foreign
currency
translation | | |
As of
December 31,
2022 | |
| |
| | |
| | |
| | |
| | |
| |
Customer relationships | |
Ps. | (43,733) | | |
| (40,412 | ) | |
| - | | |
| - | | |
| (84,145 | ) |
Software | |
| (15,473 | ) | |
| (29,686 | ) | |
| - | | |
| - | | |
| (45,159 | ) |
Brands and logo rights | |
| (4,837 | ) | |
| (246 | ) | |
| - | | |
| - | | |
| (5,083 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Ps. | (64,043 | ) | |
| (70,344 | ) | |
| - | | |
| - | | |
| (134,387 | ) |
|
Schedule of Customers Relationships Balance |
The customers relationships balance
of the Group is described below:
| |
As of December 31: | |
| |
2024 | | |
2023 | | |
2022 | |
| |
| | |
| | |
| |
Betterware | |
Ps. | 1,067 | | |
| 7,467 | | |
| 13,867 | |
Jafra Mexico | |
| 425,887 | | |
| 468,195 | | |
| 519,796 | |
Total of customers relationships | |
Ps. | 426,954 | | |
| 475,662 | | |
| 533,663 | |
|