| Schedule of Components of Bank Borrowings |
Components
of bank and other borrowings are as follows as of March 31:
Schedule
of Components
of Bank Borrowings
| | |
| |
rate | |
|
2026 | | |
2025 | |
| | |
| |
Interest | |
|
As
of March 31, | |
| | |
| |
rate | |
|
2026 | | |
2025 | |
| | |
| |
% | |
|
USD | | |
USD | |
| | |
| |
| |
|
| | |
| |
| The Bank of East Asia, Limited
– Loan 1 | |
| (1) | |
| 4.01%
/ 5.31 | % |
|
| 110,769 | | |
| 110,769 | |
| The Bank of East Asia, Limited – Loan
2 | |
| (2) | |
| 5.0 | % |
|
| 256,410 | | |
| - | |
| The Bank of East Asia, Limited – Loan
3 | |
| (2) | |
| 5.0 | % |
|
| 64,103 | | |
| - | |
| The Bank of East Asia, Limited – Loan
4 | |
| (2) | |
| 5.685 | % |
|
| 128,205 | | |
| - | |
| The Bank of East Asia, Limited – Loan
5 | |
| (2) | |
| 5.0 | % |
|
| 128,205 | | |
| - | |
| The Bank of East Asia, Limited – Loan
6 | |
| (2) | |
| 5.0 | % |
|
| 256,410 | | |
| - | |
| The Bank of East Asia, Limited – Loan
7 | |
| (2) | |
| 5.0 | % |
|
| 512,821 | | |
| - | |
| The Bank of East Asia, Limited – Loan
8 | |
| (2) | |
| 5.0 | % |
|
| 448,718 | | |
| - | |
| The Bank of East Asia, Limited – Loan
9 | |
| (3) | |
| 5.975 | % |
|
| - | | |
| 256,410 | |
| The Bank of East Asia, Limited – Loan
10 | |
| (3) | |
| 5.905 | % |
|
| - | | |
| 128,205 | |
| The Bank of East Asia, Limited – Loan
11 | |
| (3) | |
| 6.175 | % |
|
| - | | |
| 128,205 | |
| The Bank of East Asia, Limited – Loan
12 | |
| (3) | |
| 6.075 | % |
|
| - | | |
| 256,410 | |
| The Bank of East Asia, Limited – Loan
13 | |
| (3) | |
| 5.905 | % |
|
| - | | |
| 256,410 | |
| The Bank of East Asia, Limited – Loan
14 | |
| (3) | |
| 5.955 | % |
|
| - | | |
| 576,923 | |
| The Bank of East Asia, Limited – Loan
15 | |
| (3) | |
| 6.175 | % |
|
| - | | |
| 256,410 | |
| The Bank of East Asia, Limited – Loan
16 | |
| (3) | |
| 5.975 | % |
|
| - | | |
| 448,718 | |
| The Bank of East Asia, Limited – Loan
17 | |
| (4) | |
| 3.9%
/ 4.15 | % |
|
| 304,205 | | |
| 316,531 | |
| The Bank of East Asia, Limited – Loan
18 | |
| (4) | |
| 3.9%
/ 4.15 | % |
|
| 304,205 | | |
| 316,531 | |
| The Bank of East Asia, Limited – Loan
19 | |
| (5) | |
| 3.9%
/ 4.15 | % |
|
| 524,428 | | |
| 544,881 | |
| The Bank of East Asia, Limited – Loan
20 | |
| (6) | |
| 2.75%
/ 3.0 | % |
|
| 110,343 | | |
| 112,763 | |
| The Bank of East Asia, Limited – Loan
21 | |
| (7) | |
| 2.75%
/ 3.0 | % |
|
| 108,617 | | |
| 110,738 | |
| The Bank of East Asia, Limited – Loan
22 | |
| (8) | |
| 2.75%
/ 3.0 | % |
|
| 402,946 | | |
| 412,282 | |
| The Bank of East Asia, Limited – Loan
23 | |
| (9) | |
| 2.75%
/ 3.0 | % |
|
| 347,260 | | |
| 353,646 | |
| The Hongkong and Shanghai Banking Corporation
Limited – Loan 1 | |
| (10) | |
| 2.75%
/ 3.0 | % |
|
| 89,267 | | |
| 90,498 | |
| The Hongkong and Shanghai Banking Corporation
Limited – Loan 2 | |
| (11) | |
| 2.75%
/ 3.0 | % |
|
| 327,865 | | |
| 332,782 | |
| The Hongkong and Shanghai Banking Corporation
Limited – Loan 3 | |
| (12) | |
| 2.75%
/ 3.0 | % |
|
| 102,017 | | |
| 103,245 | |
| The Hongkong and Shanghai Banking Corporation
Limited – Loan 4 | |
| (13) | |
| 2.75%
/ 3.0 | % |
|
| 284,125 | | |
| 347,555 | |
| The Hongkong and Shanghai Banking Corporation
Limited – Loan 5 | |
| (14) | |
| 2.75 | % |
|
| 3,614 | | |
| - | |
| The Hongkong and Shanghai Banking Corporation
Limited – Loan 6 | |
| (15) | |
| 2.75 | % |
|
| 11,818 | | |
| - | |
| The Hongkong and Shanghai Banking Corporation
Limited – Loan 7 | |
| (16) | |
| 2.75 | % |
|
| 19,710 | | |
| - | |
| The Hongkong and Shanghai Banking Corporation
Limited – Loan 8 | |
| (17) | |
| 2.75 | % |
|
| 27,963 | | |
| - | |
| The Hongkong and Shanghai Banking Corporation
Limited – Loan 9 | |
| (18) | |
| 3.994 | % |
|
| 999,643 | | |
| - | |
| The Hongkong and Shanghai Banking Corporation
Limited – Loan 10 | |
| (19) | |
| 3.977 | % |
|
| 432,692 | | |
| - | |
| The Hongkong and Shanghai Banking Corporation
Limited – Loan 11 | |
| (20) | |
| 3.977 | % |
|
| 520,512 | | |
| - | |
| Fusion Bank Limited - Loan 1 | |
| (21) | |
| 8 | % |
|
| 249,952 | | |
| - | |
| DBS Bank (Hong Kong) Limited – Loan 1 | |
| (22) | |
| 5.11 | % |
|
| - | | |
| 64,103 | |
| DBS Bank (Hong Kong) Limited – Loan 2 | |
| (22) | |
| 5.09 | % |
|
| - | | |
| 205,128 | |
| DBS Bank (Hong Kong) Limited – Loan 3 | |
| (22) | |
| 5.0 | % |
|
| - | | |
| 102,564 | |
| DBS Bank (Hong Kong) Limited – Loan 4 | |
| (22) | |
| 5.01 | % |
|
| - | | |
| 115,385 | |
| DBS Bank (Hong Kong) Limited – Loan 5 | |
| (22) | |
| 5.2 | % |
|
| - | | |
| 112,821 | |
| DBS Bank (Hong Kong) Limited – Loan 6 | |
| (23) | |
| 1.2%
+ HIBOR | |
|
| - | | |
| 513,688 | |
| River Square Company Limited – Loan 1 | |
| (24) | |
| 12 | % |
|
| - | | |
| 547,725 | |
| River Square Company Limited – Loan 2 | |
| (24) | |
| 12 | % |
|
| - | | |
| 505,592 | |
| Total long-term bank borrowings | |
| | |
| | |
|
| 7,076,823 | | |
| 7,626,918 | |
| | |
| | |
| | |
|
| | | |
| | |
| Less: current portion of long-term bank and
other borrowings | |
| | |
| | |
|
| (2,415,763 | ) | |
| (4,761,434 | ) |
| | |
| | |
| | |
|
| | | |
| | |
| Non-current portion of long-term bank and other
borrowings | |
| | |
| | |
|
| 4,661,060 | | |
| 2,865,484 | |
The
Group has available unutilised banking facilities of approximately USD263,000 (HKD2,051,400) as at 31 March 2026.
| (1) |
On
February 20, 2026, the Company renewed and borrowed USD110,769 (HKD864,000) as working capital for 12 months at an annual interest
rate of 4.01% with The Bank of East Asia, Limited. On February 20, 2025, the Company borrowed the same amount of loan as working
capital for 12 months at an annual interest rate of 5.31% with The Bank of East Asia, Limited. The loan was secured by the insured
value of life insurance policy (amounted to USD1,000,000) of the Company, accounts receivable, net of the Company and a property
located in Hong Kong which held by a director of the Company. |
| (2) |
As
of March 31, 2026, the Company borrowed USD1,794,872
(HKD14,000,000)
as working capital for one1 to three months at an annual interest rate ranging from 5.0% to 5.685% as revolving loans with The Bank
of East Asia, Limited. The loan is secured by personal guarantees from the directors of the Company, accounts receivable, net of
the Company and a property located in Hong Kong which held by a director of the Company. |
| |
|
| (3) |
As
of March 31, 2025, the Company borrowed USD2,307,691 (HKD18,000,000) as working capital for one1 to three months at an annual interest
rate ranging from 5.905% to 6.175% as revolving loans with The Bank of East Asia, Limited. The loan is secured by personal guarantees
from the directors of the Company, accounts receivable, net of the Company and a property located in Hong Kong which held by a director
of the Company. |
| |
|
| (4) |
On
August 28, 2023, the Company borrowed USD666,667 (HKD5,200,000) as working capital for twenty years at variable interest rate of
3.9% per annum (2025: 4.15%) with The Bank of East Asia, Limited. The loan is secured by two properties in Hong Kong that were owned
by a related company, which was wholly owned by Mr. Lam Chi Ming. |
| |
|
| (5) |
On
February 28, 2024, the Company borrowed USD564,103 (HKD4,400,000) as purchase of a property for twenty years at variable interest
rate of 3.9% per annum (2025: 4.15%) with The Bank of East Asia, Limited. The loan is secured by, accounts receivable, net of the
Company and a property located in Hong Kong which is held by the Company. |
| |
|
| (6) |
On
March 25, 2021, the Company borrowed USD128,205 (HKD1,000,000) as working capital for eleven years at variable interest rate of 2.75%
per annum (2025: 3.0%) with The Bank of East Asia, Limited. The loan is secured by personal guarantee from a director of the Company. |
| |
|
| (7) |
On
December 16, 2021, the Company borrowed USD128,205 (HKD1,000,000) as working capital for eleven years at variable interest rate of
2.75% per annum (2025: 3.0%) with The Bank of East Asia, Limited. The loan is secured by personal guarantee from a director of the
Company. |
| |
|
| (8) |
On
November 26, 2020, the Company borrowed USD512,821 (HKD4,000,000) as working capital for eleven years at variable interest rate of
2.75% per annum (2025: 3.0%) with The Bank of East Asia, Limited. The loan is secured by personal guarantee from a director of the
Company. |
| |
|
| (9) |
On
May 25, 2023, the Company borrowed USD384,615 (HKD3,000,000) as working capital for ten years at an variable interest rate of 2.75%
per annum (2025: 3.0%) with The Bank of East Asia, Limited. The loan is secured by personal guarantee from a director of the Company. |
| |
|
| (10) |
On
October 21, 2020 the Company borrowed USD128,205 (HKD1,000,000) as working capital for eight years at variable interest rate of 2.75%
per annum (2025: 3.0%) with The Hongkong and Shanghai Banking Corporation Limited. The loan is secured by personal guarantee from
a director of the Company. |
| |
|
| (11) |
On
May 25, 2020 the Company borrowed USD512,821 (HKD4,000,000) as working capital for eight years at variable interest rate of 2.75%
per annum (2025: 3.0%) with The Hongkong and Shanghai Banking Corporation Limited. The loan is secured by personal guarantee from
a director of the Company. |
| |
|
| (12) |
On
July 13, 2021 the Company borrowed USD128,205 (HKD1,000,000) as working capital for eight years at variable interest rate of 2.75%
per annum (2025: 3.0%) with The Hongkong and Shanghai Banking Corporation Limited. The loan is secured by personal guarantee from
a director of the Company. |
| |
|
| (13) |
On
March 15, 2023 the Company borrowed USD384,615 (HKD3,000,000) as working capital for ten years at variable interest rate of 2.75%
per annum (2025: 3.0%) with The Hongkong and Shanghai Banking Corporation Limited. The loan is secured by personal guarantee from
a director of the Company. |
| |
|
| (14) |
On
December 15, 2025, the Company borrowed USD3,938
(HKD30,720)
as working capital for fourteen
months at variable interest rate of 2.75%
per annum with The Hongkong and Shanghai Banking Corporation Limited. The loan is secured by personal guarantee from a director of
the Company. |
| |
|
| (15) |
On
December 15, 2025 the Company borrowed USD11,818
(HKD92,183)
as working capital for two
years at variable interest rate of 2.75%
per annum with The Hongkong and Shanghai Banking Corporation Limited. The loan is secured by personal guarantee from a director of
the Company. |
| |
|
| (16) |
On
December 15, 2025, the Company borrowed USD19,710 (HKD153,738) as working capital for three years at variable interest rate of 2.75%
per annum with The Hongkong and Shanghai Banking Corporation Limited. The loan is secured by personal guarantee from a director of
the Company. |
| |
|
| (17) |
On
December 15, 2025, the Company borrowed USD27,963 (HKD218,114) as working capital for three years at variable interest rate of 2.75%
per annum with The Hongkong and Shanghai Banking Corporation Limited. The loan is secured by personal guarantee from a director of
the Company. |
| |
|
| (18) |
On
December 15, 2025, the Company borrowed USD1,079,615 (HKD8,421,000) as working capital for five years at variable interest rate of
3.994% per annum with The Hongkong and Shanghai Banking Corporation Limited. The loan is secured by a property in Hong Kong that
is owned by a related company, which is wholly owned by Mr. Lam Chi Ming. |
| |
|
| (19) |
On
September 18, 2025, the Company borrowed USD448,718 (HKD3,500,000) as working capital for five years at variable interest rate of
3.977% per annum with The Hongkong and Shanghai Banking Corporation Limited. The loan is secured by a property in Hong Kong that
is owned by a related company, which is wholly owned by Mr. Lam Chi Ming. |
| |
|
| (20) |
On
September 18, 2025, the Company borrowed USD538,462 (HKD4,200,000) as working capital for five years at variable interest rate of
3.977% per annum with The Hongkong and Shanghai Banking Corporation Limited. The loan is secured by a property in Hong Kong that
is owned by a related company, which is wholly owned by Mr. Lam Chi Ming. |
| |
|
| (21) |
On
February 25, 2026, the Company borrowed USD256,410 (HKD2,000,000) as working capital for three years at fixed interest rate of 8%
per annum with Fusion Bank Limited. The loan is secured by personal guarantee from a director of the Company. |
| |
|
| (22) |
As
of March 31, 2025, the Company borrowed USD600,000 (HKD4,680,000) as working capital for one1 to four months at an annual interest
rate ranged from 5.0% to 5.2% as revolving loans with DBS Bank (Hong Kong) Limited. The loan is secured by personal guarantees from
a director of the Company, accounts receivable, net of the Company and two properties located in Hong Kong that were owned by a related
company, which was wholly owned by Mr. Lam Chi Ming. |
| |
|
| (23) |
The
amount represented bank overdrafts as of March 31, 2025, which is secured by personal guarantees from a director of the
Company, accounts receivable, net of the Company and two properties located in Hong Kong that were owned by a related company, which
was wholly owned by Mr. Lam Chi Ming. The maximum amount of the bank overdrafts was USD512,821 (HKD4,000,000). |
| |
|
| (24) |
On
April 30, 2024 and May 2, 2024, the Company borrowed USD1,000,000 (HKD7,800,000) and USD923,077 (HKD7,200,000) as working capital
for 12 months at an annual interest rate of 12% and 12% with River Square Company Limited, respectively. The loan is secured by accounts
receivable, net of a project of the Company and personal guarantee from a director of the Company. |
|