XML 39 R29.htm IDEA: XBRL DOCUMENT v3.23.2
OPERATING LEASE (Tables)
6 Months Ended
Jun. 30, 2023
Defined Benefit Plan Disclosure [Line Items]  
SCHEDULE OF DETAILS OF LEASE TERM

The details lease terms are shown as followings:

 

Lease agreement  Expiry Date  Original Lease Term  The Remaining Lease Term
1st Beijing office rent  Dec 9, 2023  2.67 years  0.42 year
2nd Changsha office rent, related party  Aug 1, 2023  1 year  0.08 year
3rd Beijing office rent, related party  Dec 31, 2023  1 year  0.50 year
4th Changsha office rent, related party  Dec 31, 2024  2 years  1.50 years

SCHEDULE OF LEASE COST AND OTHER INFORMATION RELATED TO OPERATING LEASES RELATED PARTY

For the six months ended June 30, 2023 and 2022, the Company has incurred non-related party’s rent expenses solely for the office premises on a monthly basis as follows:

 

   2023   2022 
   Six months ended June 30, 
   2023   2022 
   (Unaudited)   (Unaudited) 
Lease Cost, non-related party          
Operating lease cost (included in general and administration in the Company’s unaudited condensed statement of operations)  $87,722   $93,783 
           
Other Information, non-related party          
Cash paid for amounts included in the measurement of lease liabilities  $90,275   $96,513 
Weighted average remaining lease term – operating leases (in years)   0.42    1.42 
Average discount rate – operating leases   4.35%   4.35%
SCHEDULE OF SUPPLEMENTAL BALANCE SHEET INFORMATION RELATED TO LEASES RELATED PARTY

The supplemental balance sheet information related to non-related party’s leases as of June 30, 2023 and December 31, 2022 is as follows:

 

   June 30, 2023   December 31, 2022 
   As of 
   June 30, 2023   December 31, 2022 
   (Unaudited)   (Audited) 
Operating leases, non-related party          
Operating right-of-use assets, non-related party  $96,393   $181,520 
Total operating right-of-use assets, non-related party  $96,393   $181,520 
           
Operating lease liabilities, non-related party - current portion  $64,917   $156,015 
Total operating lease liabilities, non-related party  $64,917   $156,015 
SCHEDULE OF MATURITIES OF LEASE LIABILITIES RELATED PARTY

Maturities of the Company’s lease liabilities of non-related party are as follows:

 

Period ending June 30,    
2023 (non-related party)  $65,580 
2024 (non-related party)   - 
Total lease payments (non-related party)   65,580 
Less: Imputed interest/present value discount   (663)
Present value of lease liabilities (non-related party)  $64,917 
Related Party [Member]  
Defined Benefit Plan Disclosure [Line Items]  
SCHEDULE OF LEASE COST AND OTHER INFORMATION RELATED TO OPERATING LEASES RELATED PARTY

For the six months ended June 30, 2023 and 2022, the Company has incurred related party’s rent expenses solely for the office premises on a monthly basis as follows:

 

   2023   2022 
   Six months ended June 30, 
   2023   2022 
   (Unaudited)   (Unaudited) 
Lease Cost, related party          
Operating lease cost (included in general and administration in the Company’s unaudited condensed statement of operations)  $8,244   $         - 
           
Other Information, related party          
Cash paid for amounts included in the measurement of lease liabilities  $-   $- 
Weighted average remaining lease term – operating leases (in years)   1.50    - 
Average discount rate – operating leases   4.35%   - 
SCHEDULE OF SUPPLEMENTAL BALANCE SHEET INFORMATION RELATED TO LEASES RELATED PARTY

The supplemental balance sheet information related to related party’s leases as of June 30, 2023 and December 31, 2022 is as follows:

 

   June 30, 2023   December 31, 2022 
   As of 
   June 30, 2023   December 31, 2022 
   (Unaudited)   (Unaudited) 
Operating leases, related party          
Operating right-of-use assets, related party  $31,366   $      - 
Total operating right-of-use assets, related party  $31,366   $- 
           
Operating lease liabilities, related party - current portion  $31,501   $- 
Operating lease liabilities, related party – non-current portion   10,683      
Total operating lease liabilities, related party  $42,184   $- 
SCHEDULE OF MATURITIES OF LEASE LIABILITIES RELATED PARTY

Maturities of the Company’s lease liabilities of related party are as follows:

 

Period ending June 30,    
2023 (related party)  $32,457 
2024 (related party)   10,819 
Total lease payments (related party)   43,276 
Less: Imputed interest/present value discount   (1,092)
Present value of lease liabilities (related party)  $42,184