| Borrowings |
Schedule
of borrowings
| | |
April 30, 2025 | | |
April 30, 2026 | | |
April 30, 2026 | |
| | |
SGD | | |
SGD | | |
USD | |
| Borrowings: | |
| | | |
| | | |
| | |
| Bank borrowings, secured | |
| 1,827,409 | | |
| 1,484,569 | | |
| 1,165,465 | |
| Lease liabilities | |
| 509,455 | | |
| 549,608 | | |
| 431,471 | |
| Borrowings | |
| 2,336,864 | | |
| 2,034,177 | | |
| 1,596,936 | |
| | |
| | | |
| | | |
| | |
| Current | |
| 500,982 | | |
| 470,099 | | |
| 369,052 | |
| Non-current | |
| 1,835,882 | | |
| 1,564,078 | | |
| 1,227,884 | |
| Borrowings | |
| 2,336,864 | | |
| 2,034,177 | | |
| 1,596,936 | |
Bank
borrowings are comprised of the following:
Schedule of bank borrowings comprised
| Type | |
Principal amount | |
Maturities | |
Interest rate | |
Current | | |
Non-current | | |
Total | | |
Total | |
| April 30, 2026 | |
| |
| |
| |
SGD | | |
SGD | | |
SGD | | |
USD | |
| Working capital loan | |
SGD400,000 | |
October 2028 | |
7.75% per annum | |
| 82,746 | | |
| 143,231 | | |
| 225,977 | | |
| 177,404 | |
| Insurance premium loan | |
USD169,000 | |
October 2033 | |
1.5% above USD COF 3 months | |
| 19,057 | | |
| 159,751 | | |
| 178,808 | | |
| 140,374 | |
| Insurance premium loan | |
USD111,999 | |
December 2028 | |
0.8% per annum above the bank’s prevailing USD Cost of Funds as determined by the bank | |
| - | | |
| 143,472 | | |
| 143,472 | | |
| 112,633 | |
| Working capital loan | |
SGD1,000,000 | |
January 2030 | |
7.75% per annum | |
| 188,642 | | |
| 603,178 | | |
| 791,820 | | |
| 621,620 | |
| Invoice financing | |
SGD141,700 | |
May 2026 | |
7.00% per annum | |
| 144,492 | | |
| - | | |
| 144,492 | | |
| 113,434 | |
| | |
| |
| |
| |
| 434,937 | | |
| 1,049,632 | | |
| 1,484,569 | | |
| 1,165,465 | |
| Type | |
Principal amount | |
Maturities | |
Interest rate | |
Current | | |
Non-current | | |
Total | | |
Total | |
| April 30, 2025 | |
| |
| |
| |
SGD | | |
SGD | | |
SGD | | |
USD | |
| Working capital loan | |
SGD1,000,000 | |
May 2025 | |
2.25% per annum | |
| 16,866 | | |
| - | | |
| 16,866 | | |
| 13,241 | |
| Working capital loan | |
SGD400,000 | |
October 2028 | |
7.75% per annum | |
| 76,594 | | |
| 225,977 | | |
| 302,571 | | |
| 237,534 | |
| Insurance premium loan | |
USD169,000 | |
October 2033 | |
1.5% above USD COF 3 months | |
| 18,547 | | |
| 182,392 | | |
| 200,939 | | |
| 157,748 | |
| Insurance premium loan | |
USD111,999 | |
December 2028 | |
0.8% per annum above the bank’s prevailing USD Cost of Funds as determined by the bank | |
| - | | |
| 146,461 | | |
| 146,461 | | |
| 114,980 | |
| Working capital loan | |
SGD600,000 | |
May 2025 | |
2.25% per annum | |
| 10,117 | | |
| - | | |
| 10,117 | | |
| 7,942 | |
| Working capital loan | |
SGD1,000,000 | |
January 2030 | |
7.75% per annum | |
| 174,618 | | |
| 791,822 | | |
| 966,440 | | |
| 758,706 | |
| Invoice financing | |
SGD181,568 | |
June 2025 | |
7.00% per annum | |
| 184,015 | | |
| - | | |
| 184,015 | | |
| 144,461 | |
| | |
| |
| |
| |
| 480,757 | | |
| 1,346,652 | | |
| 1,827,409 | | |
| 1,434,612 | |
MAGNITUDE
INTERNATIONAL LTD AND ITS SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
| 13. |
Borrowings
(Continued) |
For
the years ended April 30, 2025 and 2026, the effective interest rate of the Group’s bank borrowings ranged from 2.25% to 7.75%
and 2.75% to 7.70%, respectively.
At
the end of the financial year, the Group’s bank borrowings are secured by:
| |
(i) |
legal
assignment of life insurance policies executed by the Group in respect of the name of the director (Note 5); and |
| |
(ii) |
guarantees
and indemnity for all monies by a director of the Group. |
Lease
liabilities
As
a lessee
The
Group has lease contracts related to leasehold property loan with a bank, arranged at floating interest rates. The interest rate implicit
in the leases is 2.75% (2025: 3.38%) per annum.
During
the financial year ended April 30, 2026, the Company obtained motor vehicle financing under hire purchase.
| |
(a) |
Carrying
amounts of right-of-use assets presented within property, plant and equipment: |
Schedule of carrying amounts of
right of use assets presented within property, plant and equipment
| | |
Leasehold property | | |
Motor vehicles | | |
Total | | |
Total | |
| | |
SGD | | |
SGD | | |
SGD | | |
USD | |
| | |
| | |
| | |
| | |
| |
| At May 1, 2024 | |
| 589,002 | | |
| 27,771 | | |
| 616,773 | | |
| 484,199 | |
| Depreciation | |
| (19,854 | ) | |
| (10,237 | ) | |
| (30,091 | ) | |
| (23,623 | ) |
| Disposal | |
| - | | |
| (1,369 | ) | |
| (1,369 | ) | |
| (1,075 | ) |
| At April 30, 2025 | |
| 569,148 | | |
| 16,165 | | |
| 585,313 | | |
| 459,501 | |
| Balance | |
| 569,148 | | |
| 16,165 | | |
| 585,313 | | |
| 459,501 | |
| Addition | |
| - | | |
| 75,000 | | |
| 75,000 | | |
| 58,879 | |
| Depreciation | |
| (19,854 | ) | |
| (21,287 | ) | |
| (41,141 | ) | |
| (32,298 | ) |
| At April 30, 2026 | |
| 549,294 | | |
| 69,878 | | |
| 619,172 | | |
| 486,082 | |
| Balance | |
| 549,294 | | |
| 69,878 | | |
| 619,172 | | |
| 486,082 | |
The
carrying amounts of lease liabilities as of April 30, 2025 and 2026 are SGD509,455 and SGD549,608 respectively. The movements during
the years are disclosed in consolidated statements of cash flows.
At
the end of the financial year, the Group’s leasehold property loan is secured by mortgage over the Group’s leasehold property
(Note 4).
Details
of the lease liabilities are as follows:
Schedule
of lease liabilities
Type April 30, 2025 | |
Principal amount | |
Maturities | |
Interest rate | |
Current | | |
Non-current | | |
Total | | |
Total | |
| | |
| |
| |
| |
SGD | | |
SGD | | |
SGD | | |
USD | |
| Property loan | |
SGD612,000 | |
August 2044 | |
At the bank’s prevailing CPL Board Rate with monthly rests | |
| 20,225 | | |
| 489,230 | | |
| 509,455 | | |
| 399,949 | |
MAGNITUDE
INTERNATIONAL LTD AND ITS SUBSIDIARIES
NOTES
TO THE CONSOLIDATED FINANCIAL STATEMENTS
| 13. |
Borrowings
(Continued) |
Lease
liabilities (Continued)
| |
(b) |
Lease
liabilities (Continued) |
Details
of the lease liabilities are as follows: (Continued)
Type April 30, 2026 | |
Principal amount | |
Maturities | |
Interest rate | |
Current | | |
Non-current | | |
Total | | |
Total | |
| | |
| |
| |
| |
SGD | | |
SGD | | |
SGD | | |
USD | |
| Property loan | |
SGD612,000 | |
August 2044 | |
At the bank’s prevailing CPL Board Rate with monthly rests | |
| 20,621 | | |
| 468,609 | | |
| 489,230 | | |
| 384,071 | |
| Hire purchase | |
SGD70,538 | |
February 2030 | |
3.68% per annum | |
| 14,541 | | |
| 45,837 | | |
| 60,378 | | |
| 47,400 | |
| | |
| |
| |
| |
| 35,162 | | |
| 514,446 | | |
| 549,608 | | |
| 431,471 | |
| |
(c) |
Amounts
relating to leases recognized in profit or loss |
Schedule of amounts related to
lease recognized in profit or loss
| | |
April 30, 2024 | | |
April 30, 2025 | | |
April 30, 2026 | | |
April 30, 2026 | |
| | |
SGD | | |
SGD | | |
SGD | | |
USD | |
| | |
| | |
| | |
| | |
| |
| Expense relating to short-term leases (included in cost of sales) | |
| 26,320 | | |
| 205,465 | | |
| 452,192 | | |
| 354,995 | |
| Depreciation of leasehold property and motor vehicles | |
| 38,286 | | |
| 30,091 | | |
| 41,141 | | |
| 32,298 | |
| Interest expense on lease liabilities | |
| 15,470 | | |
| 17,457 | | |
| 17,226 | | |
| 13,523 | |
| Lease cost | |
| 80,076 | | |
| 253,013 | | |
| 510,559 | | |
| 400,816 | |
For
the years ended April 30, 2024, 2025 and 2026, the Group had total cash outflows for leases of SGD58,226, SGD242,052 and SGD499,803 respectively.
|