| Schedule of Property, Plant and Equipment |
Schedule
of Property, Plant and Equipment
| | |
Leasehold | | |
Plant and | | |
Office | | |
Motor | | |
| |
| | |
improvements | | |
machinery | | |
equipment | | |
vehicle | | |
Total | |
| | |
HK$ | | |
HK$ | | |
HK$ | | |
HK$ | | |
HK$ | |
| | |
| | |
| | |
| | |
| | |
| |
| Cost | |
| | | |
| | | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| January 1, 2024 | |
| 131,947,758 | | |
| 23,592,372 | | |
| 2,021,817 | | |
| - | | |
| 157,561,947 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Additions | |
| 6,451,975 | | |
| 1,137,141 | | |
| 264,025 | | |
| 20,000 | | |
| 7,873,141 | |
| Written off | |
| (3,934,125 | ) | |
| (924,330 | ) | |
| (65,283 | ) | |
| - | | |
| (4,923,738 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| December 31, 2024 | |
| 134,465,608 | | |
| 23,805,183 | | |
| 2,220,559 | | |
| 20,000 | | |
| 160,511,350 | |
| Cost beginning | |
| 134,465,608 | | |
| 23,805,183 | | |
| 2,220,559 | | |
| 20,000 | | |
| 160,511,350 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Additions | |
| 4,950,503 | | |
| 490,758 | | |
| 134,405 | | |
| 30,000 | | |
| 5,605,666 | |
| Disposal | |
| - | | |
| (116,219 | ) | |
| (8,818 | ) | |
| - | | |
| (125,037 | ) |
| Written off | |
| - | | |
| (316,793 | ) | |
| (131,183 | ) | |
| - | | |
| (447,976 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| December 31, 2025 | |
| 139,416,111 | | |
| 23,862,929 | | |
| 2,214,963 | | |
| 50,000 | | |
| 165,544,003 | |
| Cost ending | |
| 139,416,111 | | |
| 23,862,929 | | |
| 2,214,963 | | |
| 50,000 | | |
| 165,544,003 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Accumulated depreciation | |
| | | |
| | | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| January 1, 2024 | |
| 63,171,268 | | |
| 11,852,964 | | |
| 789,407 | | |
| - | | |
| 75,813,639 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Charge for the year | |
| 28,956,777 | | |
| 4,671,570 | | |
| 408,508 | | |
| 2,000 | | |
| 34,038,855 | |
| Written off | |
| (3,634,261 | ) | |
| (717,381 | ) | |
| (45,817 | ) | |
| - | | |
| (4,397,459 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| December 31, 2024 | |
| 88,493,784 | | |
| 15,807,153 | | |
| 1,152,098 | | |
| 2,000 | | |
| 105,455,035 | |
| Accumulated depreciation,
beginning | |
| 88,493,784 | | |
| 15,807,153 | | |
| 1,152,098 | | |
| 2,000 | | |
| 105,455,035 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Charge for the year | |
| 23,260,951 | | |
| 3,965,785 | | |
| 390,621 | | |
| 9,000 | | |
| 27,626,357 | |
| Disposal | |
| - | | |
| (53,725 | ) | |
| (8,378 | ) | |
| - | | |
| (62,103 | ) |
| Written off | |
| - | | |
| (255,006 | ) | |
| (72,167 | ) | |
| - | | |
| (327,173 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| December 31, 2025 | |
| 111,754,735 | | |
| 19,464,207 | | |
| 1,462,174 | | |
| 11,000 | | |
| 132,692,116 | |
| Accumulated depreciation, ending | |
| 111,754,735 | | |
| 19,464,207 | | |
| 1,462,174 | | |
| 11,000 | | |
| 132,692,116 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Impairment | |
| | | |
| | | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| January 1, 2024 | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Provision |
|
|
4,549,381 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,549,381 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| December 31, 2024 |
|
|
4,549,381 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4,549,381 |
|
| Impairment, beginning balance | |
| 4,549,381 | | |
| - | | |
| - | | |
| - | | |
| 4,549,381 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Provision | |
| 1,877,371 | | |
| - | | |
| - | | |
| - | | |
| 1,877,371 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| December 31, 2025 | |
| 6,426,752 | | |
| - | | |
| - | | |
| - | | |
| 6,426,752 | |
| Impairment, ending balance | |
| 6,426,752 | | |
| - | | |
| - | | |
| - | | |
| 6,426,752 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net carrying amount | |
| | | |
| | | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| December 31, 2025 | |
| 21,234,624 | | |
| 4,398,723 | | |
| 752,788 | | |
| 39,000 | | |
| 26,425,135 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| December 31, 2024 | |
| 41,422,443 | | |
| 7,998,030 | | |
| 1,068,461 | | |
| 18,000 | | |
| 50,506,934 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net carrying amount (US$) | |
| | | |
| | | |
| | | |
| | | |
| | |
| December 31, 2025 | |
| 2,728,229 | | |
| 565,149 | | |
| 96,718 | | |
| 5,011 | | |
| 3,395,107 | |
| Net carrying amount | |
| 2,728,229 | | |
| 565,149 | | |
| 96,718 | | |
| 5,011 | | |
| 3,395,107 | |
|