| SCHEDULE OF PROPERTY, PLANT AND EQUIPMENT |
SCHEDULE OF PROPERTY, PLANT AND EQUIPMENT
| | |
Computer
Equipment | | |
Furniture
and Equipment | | |
Leasehold Improvements | | |
Vehicles | | |
Total | |
| Cost | |
| | | |
| | | |
| | | |
| | | |
| | |
| Balance at December 31, 2024 | |
$ | 130,328 | | |
$ | 997,416 | | |
$ | 88,889 | | |
$ | 60,343 | | |
$ | 1,276,976 | |
| Additions | |
| 62,145 | | |
| 908,221 | | |
| 1,300 | | |
| - | | |
| 971,666 | |
| Disposals | |
| (28,031 | ) | |
| (135,046 | ) | |
| (38,266 | ) | |
| - | | |
| (201,343 | ) |
| Balance at December 31, 2025 | |
| 164,442 | | |
$ | 1,770,591 | | |
$ | 51,923 | | |
$ | 60,343 | | |
$ | 2,047,299 | |
| Property, plant and equipment, beginning balance | |
| 164,442 | | |
$ | 1,770,591 | | |
$ | 51,923 | | |
$ | 60,343 | | |
$ | 2,047,299 | |
| Additions | |
| 138,057 | | |
| 557,744 | | |
| 9,540 | | |
| - | | |
| 705,341 | |
| Disposals | |
| (17,837 | ) | |
| (165,940 | ) | |
| - | | |
| - | | |
| (183,777 | ) |
| Foreign
exchange | |
| 159 | | |
| 21,076 | | |
| - | | |
| - | | |
| 21,235 | |
| Balance at June 30, 2026 | |
$ | 284,821 | | |
| 2,183,471 | | |
| 61,463 | | |
| 60,343 | | |
| 2,590,098 | |
| Property, plant
and equipment, ending balance | |
$ | 284,821 | | |
| 2,183,471 | | |
| 61,463 | | |
| 60,343 | | |
| 2,590,098 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Accumulated depreciation | |
| | | |
| | | |
| | | |
| | | |
| | |
| Balance at December 31, 2024 | |
$ | 92,676 | | |
$ | 591,603 | | |
$ | 24,635 | | |
$ | 38,520 | | |
$ | 747,434 | |
| Charge for the year | |
| 41,903 | | |
| 205,491 | | |
| 12,568 | | |
| 6,546 | | |
| 266,508 | |
| Disposals | |
| (24,246 | ) | |
| (121,765 | ) | |
| (12,706 | ) | |
| - | | |
| (158,717 | ) |
| Balance at December 31, 2025 | |
| 110,333 | | |
| 675,329 | | |
| 24,497 | | |
| 45,066 | | |
| 855,225 | |
| Accumulated depreciation, beginning balance | |
| 110,333 | | |
| 675,329 | | |
| 24,497 | | |
| 45,066 | | |
| 855,225 | |
| Charge for the period | |
| 25,233 | | |
| 180,175 | | |
| 5,702 | | |
| 2,293 | | |
| 213,403 | |
| Disposals | |
| (17,197 | ) | |
| (147,452 | ) | |
| - | | |
| - | | |
| (164,649 | ) |
| Foreign
exchange | |
| 10 | | |
| 1,058 | | |
| - | | |
| - | | |
| 1,068 | |
| Balance at June 30, 2026 | |
$ | 118,379 | | |
| 709,110 | | |
| 30,199 | | |
| 47,359 | | |
| 905,047 | |
| Accumulated
depreciation, ending balance | |
$ | 118,379 | | |
| 709,110 | | |
| 30,199 | | |
| 47,359 | | |
| 905,047 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net book value: | |
| | | |
| | | |
| | | |
| | | |
| | |
| December 31, 2025 | |
$ | 54,109 | | |
$ | 1,095,262 | | |
$ | 27,426 | | |
$ | 15,277 | | |
$ | 1,192,074 | |
| June 30, 2026 | |
$ | 166,442 | | |
| 1,474,361 | | |
| 31,264 | | |
| 12,984 | | |
| 1,685,051 | |
| Net book value | |
$ | 166,442 | | |
| 1,474,361 | | |
| 31,264 | | |
| 12,984 | | |
| 1,685,051 | |
|