PROPERTY, PLANT AND EQUIPMENT |
6. PROPERTY, PLANT AND EQUIPMENT
The tables below set out costs and accumulated
depreciation and amortization as at March 31, 2025 and December 31, 2024:
SCHEDULE OF PROPERTY,
PLANT AND EQUIPMENT
Cost | |
Land and Buildings(1) $ | | |
Equipment(1) $ | | |
Furniture and Fixtures $ | | |
Vehicles $ | | |
Computer and Software $ | | |
Total $ | |
Balance – December 31, 2023 | |
| 2,909,637 | | |
| 5,476,434 | | |
| 191,899 | | |
| 398,032 | | |
| 567,407 | | |
| 9,543,409 | |
Additions | |
| 73,049 | | |
| 1,129,567 | | |
| 30,121 | | |
| 111,629 | | |
| 6,543 | | |
| 1,350,909 | |
Foreign currency translation | |
| 86,264 | | |
| (22,306 | ) | |
| 3,857 | | |
| 11,561 | | |
| 35,317 | | |
| 114,693 | |
Balance – December 31, 2024 | |
| 3,068,950 | | |
| 6,583,695 | | |
| 225,877 | | |
| 521,222 | | |
| 609,267 | | |
| 11,009,011 | |
Balance , Cost | |
| 3,068,950 | | |
| 6,583,695 | | |
| 225,877 | | |
| 521,222 | | |
| 609,267 | | |
| 11,009,011 | |
Additions | |
| - | | |
| 45,188 | | |
| 1,139 | | |
| - | | |
| 3,706 | | |
| 50,033 | |
Additions, Cost | |
| - | | |
| 45,188 | | |
| 1,139 | | |
| - | | |
| 3,706 | | |
| 50,033 | |
Foreign currency translation | |
| 63,308 | | |
| 114,340 | | |
| 3,595 | | |
| 10,753 | | |
| 12,611 | | |
| 204,607 | |
Foreign currency translation, Cost | |
| 63,308 | | |
| 114,340 | | |
| 3,595 | | |
| 10,753 | | |
| 12,611 | | |
| 204,607 | |
Balance – March 31, 2025 | |
| 3,132,258 | | |
| 6,743,223 | | |
| 230,611 | | |
| 531,975 | | |
| 625,584 | | |
| 11,263,651 | |
Balance , Cost | |
| 3,132,258 | | |
| 6,743,223 | | |
| 230,611 | | |
| 531,975 | | |
| 625,584 | | |
| 11,263,651 | |
Accumulated Depreciation | |
Land and Buildings(1) | | |
Equipment(1) | | |
Furniture and Fixtures | | |
Vehicles | | |
Computer and Software | | |
Total | |
Balance – December 31, 2023 | |
| 170,256 | | |
| 401,409 | | |
| 19,079 | | |
| 106,083 | | |
| 145,948 | | |
| 842,775 | |
Depreciation during the year | |
| 110,535 | | |
| 1,229,847 | | |
| 14,750 | | |
| 113,688 | | |
| 162,644 | | |
| 1,631,464 | |
Foreign currency translation | |
| 2,609 | | |
| 13,358 | | |
| 750 | | |
| 4,581 | | |
| 25,069 | | |
| 46,367 | |
Balance – December 31, 2024 | |
| 283,400 | | |
| 1,644,614 | | |
| 34,579 | | |
| 224,352 | | |
| 333,661 | | |
| 2,520,606 | |
Balance Accumulated Depreciation | |
| 283,400 | | |
| 1,644,614 | | |
| 34,579 | | |
| 224,352 | | |
| 333,661 | | |
| 2,520,606 | |
Depreciation during the period | |
| 14,809 | | |
| 329,812 | | |
| 10,936 | | |
| 32,864 | | |
| 247,407 | | |
| 635,828 | |
Depreciation Accumulated Depreciation | |
| 14,809 | | |
| 329,812 | | |
| 10,936 | | |
| 32,864 | | |
| 247,407 | | |
| 635,828 | |
Foreign currency translation | |
| 6,019 | | |
| 29,982 | | |
| 764 | | |
| 5,013 | | |
| 9,771 | | |
| 51,549 | |
Foreign currency translation Accumulated Depreciation | |
| 6,019 | | |
| 29,982 | | |
| 764 | | |
| 5,013 | | |
| 9,771 | | |
| 51,549 | |
Balance – March 31, 2025 | |
| 304,228 | | |
| 2,004,408 | | |
| 46,279 | | |
| 262,229 | | |
| 590,839 | | |
| 3,207,983 | |
Balance Accumulated Depreciation | |
| 304,228 | | |
| 2,004,408 | | |
| 46,279 | | |
| 262,229 | | |
| 590,839 | | |
| 3,207,983 | |
Carrying Value | |
Land and Buildings(1) | | |
Equipment(1) | | |
Furniture and Fixtures | | |
Vehicles | | |
Computer and Software | | |
Total | |
Balance – December 31, 2024 | |
| 2,785,550 | | |
| 4,939,081 | | |
| 191,298 | | |
| 296,870 | | |
| 275,606 | | |
| 8,488,405 | |
Balance, Carrying Value | |
| 2,785,550 | | |
| 4,939,081 | | |
| 191,298 | | |
| 296,870 | | |
| 275,606 | | |
| 8,488,405 | |
Balance – March 31, 2025 | |
| 2,828,030 | | |
| 4,738,815 | | |
| 184,332 | | |
| 269,746 | | |
| 34,745 | | |
| 8,055,668 | |
Balance, Carrying Value | |
| 2,828,030 | | |
| 4,738,815 | | |
| 184,332 | | |
| 269,746 | | |
| 34,745 | | |
| 8,055,668 | |
Note:
| (1) | Land and Buildings contains the Syringa Lodge
right-of-use (“ROU”) asset and Equipment contains the drilling equipment
supply agreement ROU asset. The Company obtained full title to these assets during the year
ended December 31, 2024. |
|