v3.26.1
Parent Company Only Financial Information
12 Months Ended
Dec. 31, 2025
Parent Company Only Financial Information [Abstract]  
PARENT COMPANY ONLY FINANCIAL INFORMATION

SCHEDULE I — PARENT COMPANY ONLY FINANCIAL INFORMATION

 

The following presents condensed financial information of Samfine Creation Holdings Group Limited.

 

Condensed Balance Sheet

 

   As at December 31, 
   2024   2025   2025 
   HK$   HK$   US$ 
             
Current Assets            
Cash and cash equivalents   18,940,834    14,243,714    1,830,035 
Prepayments   28,391,667    14,288,478    1,835,787 
Amount due from shareholder   8,775    8,775    1,127 
Amount due from a subsidiary   811,032    3,962,718    509,130 
    48,152,308    32,503,685    4,176,079 
Non-Current Assets               
Interests in a subsidiary   8    8    1 
Total Assets   48,152,316    32,503,693    4,176,080 
                
Liabilities and Shareholders’ Equity               
Current Liabilities               
Accruals   155,240    
    
 
Amount due to a subsidiary   8    
    
 
Amount due to a director   79,834    
    
 
Total Liabilities   235,082    
    
 
                
COMMITMENTS AND CONTINGENCIES (Note 21)               
                
Shareholders’ Equity               
Ordinary shares: US$0.0000625 par value, 800,000,000 shares authorized as of December 31, 2023 and 2024, 18,000,000 and 20,300,000 shares issued and outstanding as of December 31, 2023 and 2024, respectively
   9,889    
    
 
Class A Ordinary shares: US$0.0000625 par value, 791,000,000 shares authorized, 11,300,000 shares issued and outstanding as of December 31, 2025
   
    5,505    707 
Class B Ordinary shares: US$0.0000625 par value, 9,000,000 shares authorized, 9,000,000 shares issued and outstanding as of December 31, 2025
   
    4,384    563 
Additional paid-in capital   53,156,555    53,156,555    6,829,565 
Accumulated losses   (5,249,210)   (20,662,751)   (2,654,755)
Total Shareholders’ Equity   47,917,234    32,503,693    4,176,080 
Total Liabilities and Shareholders’ Equity   48,152,316    32,503,693    4,176,080 

Condensed Statement of Operations and Comprehensive Loss

 

   Years Ended December 31, 
   2023   2024   2025   2025 
   HK$   HK$   HK$   US$ 
                 
REVENUE   
    
    3,600,000    462,529 
OPERATING EXPENSES                    
Selling and marketing   
    (3,651,333)   (6,500,000)   (835,121)
General and administrative   (42,105)   (1,212,760)   (12,519,177)   (1,608,466)
                     
LOSS FROM OPERATION   (42,105)   (4,864,093)   (15,419,177)   (1,981,058)
                     
OTHER EXPENSES, NET   
 
    
 
           
Interest income   
    22,990    30,110    3,869 
Other losses, net   
    (336,005)   (24,474)   (3,146)
Total other (expenses) income, net   
    (313,015)   5,636    723 
LOSS BEFORE INCOME TAX   (42,105)   (5,177,108)   (15,413,541)   (1,980,335)
INCOME TAX EXPENSE   
    
    
    
 
NET LOSS   (42,105)   (5,177,108)   (15,413,541)   (1,980,335)

Condensed Statement of Cash Flows

 

   Years ended December 31, 
   2023   2024   2025   2025 
   HK$   HK$   HK$   US$ 
Cash flows from operating activities                
Net Loss   (42,105)   (5,177,108)   (15,413,541)   (1,980,335)
Changes in operating assets and liabilities                    
Prepayments   
    (28,391,667)   14,103,189    1,811,981 
Accruals   
    155,240    (155,240)   (19,945)
Net cash used in operating activities   (42,105)   (33,413,535)   (1,465,592)   (188,299)
Cash flows from investing activities                    
Advance to a subsidiary   
    (811,032)   (3,151,686)   (404,929)
Net cash used in investing activities        (811,032)   (3,151,686)   (404,929)
Cash flows from financing activities                    
Net proceeds from issue of ordinary shares   
    53,157,669    
    
 
Repayment from a subsidiary   
    
    (8)   (1)
Advances from / (repayment to) a director   42,105    7,732    (79,834)   (10,258)
Net cash generated from financing activities   42,105    53,165,401    (79,842)   (10,259)
Net increase / (decrease) in cash and cash equivalents   
    18,940,834    (4,697,120)   (603,487)
Cash and cash equivalents at the beginning of the year   
    
    18,940,834    2,433,522 
Cash and cash equivalents at the end of the year   
    18,940,834    14,243,714    1,830,035 
                     
Supplementary cash flow information                    
Interest received   
    22,990    30,110    3,869 

 

(i) Basis of presentation

 

The Company was incorporated under the laws of the Cayman Islands as an exempted company with limited liability on January 20, 2022 and as a holding company.

 

On January 13, 2022, New Achiever Ventures Limited was incorporated in the British Virgin Islands as a limited liability company. On January 20, 2022, one share was allotted and issued to the Company, following which New Achiever Ventures Limited is wholly-owned by the Company.

 

In the condensed parent company only financial statements, the Company’s investment in New Achiever Ventures Limited is stated at cost plus equity in undistributed earnings of New Achiever Ventures Limited since the date of acquisition. The Company’s share of net loss of New Achiever Ventures Limited is included in condensed statements of comprehensive loss using the equity method. These condensed parent company only financial statements should be read in connection with the consolidated financial statements and notes thereto.

 

The condensed parent company only financial statements are presented as if the incorporation of the Company and its acquisition of New Achiever Ventures Limited had taken place at January 1, 2022 and throughout the period as at the date before the Group Reorganization.

(ii) Restricted Net Assets

 

Schedule I of Rule 5-04 of Regulation S-X requires the condensed financial information of registrant shall be filed when the restricted net assets of consolidated subsidiaries exceed 25 percent of consolidated net assets as of the end of the most recently completed fiscal year. For purposes of the above test, restricted net assets of consolidated subsidiaries shall mean that amount of the registrant’s proportionate share of net assets of consolidated subsidiaries (after intercompany eliminations) which as of the end of the most recent fiscal year may not be transferred to the parent company by subsidiaries in the form of loans, advances or cash dividends without the consent of a third party (i.e., lender, regulatory agency, foreign government, etc.).

 

The condensed parent company only financial statements have to be prepared in accordance with Rule 12-04, Schedule I of Regulation S-X if the restricted net assets of the subsidiaries of Samfine Creation Holdings Group Limited exceed 25% of the consolidated net assets of Samfine Creation Holdings Group Limited. The ability of our Chinese operating subsidiaries to pay dividends may be restricted due to the foreign exchange control policies and availability of cash balances of the Chinese operating subsidiaries. Because a significant portion of the our operations and revenue are conducted and generated in China, a significant portion of the revenue being earned and currency received are denominated in RMB. RMB is subject to the exchange control regulation in China, and, as a result, we may be unable to distribute any dividends outside of China due to PRC exchange control regulations that restrict our ability to convert RMB into US Dollars. Whilst the restricted net assets of the subsidiaries of Samfine Creation Holdings Group Limited does not exceed 25% of the consolidated net assets of Samfine Creation Holdings Group Limited, the above condensed parent company only financial information of Samfine Creation Holdings Group Limited is presented for the supplementary reference.

 

As of December 31, 2024 and 2025, there were no material contingencies, significant provisions of long-term obligations, mandatory dividend or redemption requirements of redeemable stocks or guarantees of the Company, except for those which have been separately disclosed in the Consolidated Financial Statements, if any.