| Schedule of revenues by source and by geographic region |
| | | | | | | | | | | | | | | | | | For the Year Ended December 31, 2025 | | | UK | | PRC | | Cayman | | Elimination | | Consolidated | Revenue | | | | | | | | | | | | | | | | Hospitality | | $ | 529,638 | | $ | — | | $ | — | | $ | (439,974) | | $ | 89,664 | Real estate agent | | | — | | | — | | | — | | | — | | | — | Total revenue | | | 529,638 | | | — | | | — | | | (439,974) | | | 89,664 | Payroll and payroll taxes | | | (104,205) | | | — | | | (128,599) | | | — | | | (232,804) | Professional fees | | | (5,080) | | | (30,175) | | | (722,209) | | | 1 | | | (757,463) | Other G&A expenses | | | (696,900) | | | (4,504) | | | (8,305) | | | 439,974 | | | (269,735) | Loss from operations | | | (276,547) | | | (34,679) | | | (859,113) | | | 1 | | | (1,170,338) | Other income (expenses) | | | (92,866) | | | 174,792 | | | 1,047,091 | | | — | | | 1,129,017 | Income tax | | | — | | | — | | | — | | | — | | | — | Net income (loss) | | $ | (369,413) | | $ | 140,113 | | $ | 187,978 | | $ | 1 | | $ | (41,321) |
| | | | | | | | | | | | | | | | | | For the Year Ended December 31, 2024 | | | UK | | PRC | | Cayman | | Elimination | | Consolidated | Revenue | | | | | | | | | | | | | | | | Hospitality | | $ | 474,627 | | $ | — | | | | | $ | (426,252) | | $ | 48,375 | Real estate agent | | | — | | | — | | | — | | | — | | | — | Total revenue | | | 474,627 | | | — | | | — | | | (426,252) | | | 48,375 | Payroll and payroll taxes | | | (69,916) | | | (86,105) | | | (1,636,059) | | | — | | | (1,792,080) | Professional fees | | | (17,133) | | | (392,663) | | | (44,050) | | | | | | (453,846) | Other G&A expenses | | | (669,806) | | | (167,956) | | | (180,855) | | | 426,253 | | | (592,364) | Loss from operations | | | (282,228) | | | (646,724) | | | (1,860,964) | | | 1 | | | (2,789,915) | Other income (expenses) | | | 80,603 | | | 13,382 | | | (493,274) | | | (1) | | | (399,290) | Income tax | | | — | | | — | | | — | | | — | | | — | Net income (loss) | | $ | (201,625) | | $ | (633,342) | | $ | (2,354,238) | | $ | — | | $ | (3,189,205) |
| | | | | | | | | | | | | | | | | | For the Year Ended December 31, 2023 | | | UK | | PRC | | Cayman | | Elimination | | Consolidated | Revenue | | | | | | | | | | | | | | | | Hospitality | | $ | 517,761 | | $ | — | | $ | — | | $ | (414,852) | | $ | 102,909 | Real estate agent | | | — | | | 41,954 | | | — | | | — | | | 41,954 | Total revenue | | | 517,761 | | | 41,954 | | | — | | | (414,852) | | | 144,863 | Payroll and payroll taxes | | | (85,286) | | | (486,954) | | | | | | — | | | (572,240) | Professional fees | | | (80,343) | | | (439,237) | | | (6,045) | | | — | | | (525,625) | Other G&A expenses | | | (744,796) | | | 86,251 | | | (127,462) | | | 414,852 | | | (371,155) | Loss from operations | | | (392,664) | | | (797,986) | | | (133,507) | | | — | | | (1,324,157) | Other income (expenses) | | | 33,757 | | | 140,789 | | | — | | | | | | 174,546 | Income tax | | | — | | | (10,835) | | | — | | | — | | | (10,835) | Net income (loss) | | $ | (358,907) | | $ | (668,032) | | $ | (133,507) | | $ | — | | $ | (1,160,446) |
|