| SCHEDULE OF INCOME TAX EXPENSE |
The
income tax expense can be reconciled to the loss before tax per the consolidated statement of loss and comprehensive loss as follows:
SCHEDULE
OF INCOME TAX EXPENSE
| |
|
2026 |
| |
2025 | | |
2024 | |
| |
|
HK$
|
| |
HK$ | | |
HK$ | |
| |
|
|
|
| |
| | |
| |
| Loss for the period before income tax |
|
|
(13,113,273 |
) | |
| (5,982,220 | ) | |
| (7,921,940 | ) |
| |
|
|
|
| |
| | | |
| | |
| Tax at the domestic income tax rate of 16.5% |
|
|
(2,163,690 |
) | |
| (987,066 | ) | |
| (1,307,120 | ) |
| Tax effect of income not taxable for tax purpose |
|
|
(16,819 |
) | |
| (2,790 | ) | |
| (5,155 | ) |
| Tax effect of expenses not deductible |
|
|
1,378,496 |
| |
| 902,707 | | |
| 594,476 | |
| Tax effect of change in valuation allowance |
|
|
802,013 |
| |
| 87,149 | | |
| 717,799 | |
| |
|
|
|
| |
| | | |
| | |
| Income tax expense |
|
|
- |
| |
| - | | |
| - | |
|
| SUMMARY OF SIGNIFICANT COMPONENTS OF DEFERRED TAX ASSETS AND LIABILITIES |
SUMMARY OF SIGNIFICANT COMPONENTS OF DEFERRED TAX ASSETS AND LIABILITIES
| |
|
2026 |
| |
2025 | | |
2024 | |
| |
|
HK$ |
| |
HK$ | | |
HK$ | |
| |
|
|
|
| |
| | |
| |
| Deferred Tax Assets: |
|
|
|
| |
| | | |
| | |
| Net operating loss carryforwards |
|
|
6,994,679 |
| |
| 6,758,225 | | |
| 7,240,421 | |
| |
|
|
|
| |
| | | |
| | |
| Gross deferred tax assets |
|
|
6,994,679 |
| |
| 6,758,225 | | |
| 7,240,421 | |
| Valuation Allowance |
|
|
(5,174,215 |
) | |
| (4,372,203 | ) | |
| (4,285,053 | ) |
| |
|
|
|
| |
| | | |
| | |
| Deferred tax assets, net of valuation allowance |
|
|
1,820,464 |
| |
| 2,386,022 | | |
| 2,955,368 | |
| |
|
|
|
| |
| | | |
| | |
| Deferred tax liabilities: |
|
|
|
| |
| | | |
| | |
| Property and equipment |
|
|
(1,820,464 |
) | |
| (2,386,022 | ) | |
| (2,955,368 | ) |
| |
|
|
|
| |
| | | |
| | |
| Deferred Tax Liabilities |
|
|
(1,820,464 |
) | |
| (2,386,022 | ) | |
| (2,955,368 | ) |
| |
|
|
|
| |
| | | |
| | |
| Deferred tax assets (liabilities), net |
|
|
- |
| |
| - | | |
| - | |
|