| Schedule of Property, Plant and Equipment |
Schedule
of Property, Plant and Equipment
| | |
Right-of-use assets | | |
Leasehold improvements | | |
Other Equipment | | |
Motor Vehicles | | |
Furniture | | |
Total | |
| Cost | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| As at December 31, 2023 | |
$ | 202,790 | | |
$ | 208,913 | | |
$ | 358,889 | | |
$ | 362,181 | | |
$ | 67,122 | | |
$ | 1,199,895 | |
| Additions | |
| - | | |
| - | | |
| - | | |
| - | | |
| 15,309 | | |
| 15,309 | |
| Modifications | |
| (46,120 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| (46,120 | ) |
| Disposals | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Currency translation adjustment | |
| (26,099 | ) | |
| (29,292 | ) | |
| (57,820 | ) | |
| (57,543 | ) | |
| (9,533 | ) | |
| (180,287 | ) |
| Impact of hyperinflation | |
| 64,071 | | |
| 66,407 | | |
| 133,966 | | |
| 135,194 | | |
| 19,916 | | |
| 419,554 | |
| As at December 31, 2024 | |
$ | 194,642 | | |
$ | 246,028 | | |
$ | 435,035 | | |
$ | 439,832 | | |
$ | 92,814 | | |
$ | 1,408,351 | |
| Additions | |
| - | | |
| 12,401 | | |
| - | | |
| - | | |
| 275 | | |
| 12,676 | |
| Disposals | |
| (228,480 | ) | |
| - | | |
| - | | |
| (516,297 | ) | |
| - | | |
| (744,777 | ) |
| Currency translation adjustment | |
| (4,298 | ) | |
| (39,411 | ) | |
| (76,814 | ) | |
| (35,462 | ) | |
| (13,606 | ) | |
| (169,591 | ) |
| Impact of hyperinflation | |
| 50,920 | | |
| 55,746 | | |
| 110,910 | | |
| 111,927 | | |
| 19,344 | | |
| 348,847 | |
| As at December 31, 2025 | |
$ | 12,784 | | |
$ | 274,764 | | |
$ | 469,131 | | |
$ | - | | |
$ | 98,827 | | |
$ | 855,506 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Accumulated depreciation | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| As at December 31, 2023 | |
$ | 68,772 | | |
$ | 144,686 | | |
$ | 99,179 | | |
$ | 148,016 | | |
$ | 18,692 | | |
$ | 479,345 | |
| Depreciation | |
| 14,230 | | |
| 10,706 | | |
| 28,837 | | |
| 22,513 | | |
| 11,122 | | |
| 87,408 | |
| Currency translation adjustment | |
| (10,927 | ) | |
| (21,650 | ) | |
| (15,758 | ) | |
| (23,517 | ) | |
| (2,189 | ) | |
| (74,041 | ) |
| Impact of hyperinflation | |
| 25,671 | | |
| 50,869 | | |
| 37,022 | | |
| 55,251 | | |
| 5,143 | | |
| 173,956 | |
| As at December 31, 2024 | |
$ | 97,746 | | |
$ | 184,611 | | |
$ | 149,280 | | |
$ | 202,263 | | |
$ | 32,768 | | |
$ | 666,668 | |
| Beginning Balance | |
$ | 97,746 | | |
$ | 184,611 | | |
$ | 149,280 | | |
$ | 202,263 | | |
$ | 32,768 | | |
$ | 666,668 | |
| Depreciation | |
| 15,216 | | |
| 10,947 | | |
| 21,382 | | |
| 8,860 | | |
| 8,384 | | |
| 64,789 | |
| Disposals | |
| (107,824 | ) | |
| - | | |
| - | | |
| (226,946 | ) | |
| - | | |
| (334,770 | ) |
| Currency translation adjustment | |
| (17,228 | ) | |
| (30,495 | ) | |
| (26,309 | ) | |
| (35,648 | ) | |
| (5,556 | ) | |
| (115,236 | ) |
| Impact of hyperinflation | |
| 24,874 | | |
| 43,562 | | |
| 37,988 | | |
| 51,471 | | |
| 6,229 | | |
| 164,124 | |
| As at December 31, 2025 | |
$ | 12,784 | | |
$ | 208,625 | | |
$ | 182,341 | | |
$ | - | | |
$ | 41,825 | | |
$ | 445,575 | |
| Ending Balance | |
$ | 12,784 | | |
$ | 208,625 | | |
$ | 182,341 | | |
$ | - | | |
$ | 41,825 | | |
$ | 445,575 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net Book Value | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| As at December 31, 2024 | |
$ | 96,896 | | |
$ | 61,417 | | |
$ | 285,755 | | |
$ | 237,569 | | |
$ | 60,046 | | |
$ | 741,683 | |
| As at December 31, 2025 | |
$ | - | | |
$ | 66,139 | | |
$ | 286,790 | | |
$ | - | | |
$ | 57,002 | | |
$ | 409,931 | |
| Net Book Value | |
$ | - | | |
$ | 66,139 | | |
$ | 286,790 | | |
$ | - | | |
$ | 57,002 | | |
$ | 409,931 | |
|