XML 155 R35.htm IDEA: XBRL DOCUMENT v3.24.3
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Nov. 30, 2023
Accounting Policies [Abstract]      
SCHEDULE OF PROPERTY PLANT AND EQUIPMENT

SCHEDULE OF PROPERTY PLANT AND EQUIPMENT  

Office Equipment   35 years
Furniture and Fittings   35 years
Kitchen Equipment   35 years
Operating Equipment   35 years
Leasehold Improvements   Shorter of lease life or asset life

Office Equipment   35 years
Furniture and Fittings   35 years
Kitchen Equipment   35 years
Operating Equipment   35 years
Leasehold Improvements   Shorter of lease life or asset life
 
SCHEDULE OF PRODUCT SALES AND RETURNS RELATED TO MEMBERSHIPS

SCHEDULE OF PRODUCT SALES AND RETURNS RELATED TO MEMBERSHIPS  

   Membership   Products   Total 
    Returns
    Membership   Products   Total
For the three months ended:            
September 30, 2024   $           -     $  -     $ -  
September 30, 2023   $ -     $ -     $ -  

 

   Membership   Products   Total 
    Returns
    Membership   Products   Total
For the nine months ended:            
September 30, 2024   $ -     $ -     $ -  
September 30, 2023   $ 1,184     $ -     $ 1,184  

 

   Membership   Products   Total 
   Returns 
   Membership   Products   Total 
   $   $   $ 
             
December 31, 2022   41,755    -    41,755 
December 31, 2023   -    1,183    1,183 
 
SCHEDULE OF CONTRACT ASSETS AND LIABILITIES

Below is a summary of the beginning and ending balances of the Company’s contract assets and liabilities as of September 30, 2024 and December 31, 2023.

SCHEDULE OF CONTRACT ASSETS AND LIABILITIES  

   September 30, 2024   December 31, 2023 
Prepaid Sales Commission          
           
Balances at the beginning of the period  $-   $6,839 
Movement for the period   -    (6,839)
Balances at the end of the period  $-   $- 

 

   September 30, 2024   December 31, 2023 
Deferred Revenue          
           
Balances at the beginning of the period  $-   $21,198 
Movement for the period   -    (21,198)
Balances at the end of the period  $-   $- 

Below is a summary of the beginning and ending balances of the Company’s contract assets and liabilities as of December 31, 2023 and 2022.

 

Prepaid Sales Commission  December 31, 2023   December 31, 2022 
         
Balances at the beginning of the year  $6,839   $319,649 
Movement for the year   (6,839)   (312,810)
Balances at the end of the year  $0   $6,839 

 

Deferred Revenue  December 31, 2023   December 31, 2022 
         
Balances at the beginning of the year  $21,198   $700,385 
Movement for the year   (21,198)   (679,187)
Balances at the end of the year  $0   $21,198 
 
SCHEDULE OF COST OF REVENUE

Below is a breakdown of the Company’s cost of revenue for the three and nine months ended September 30, 2024 and 2023.

 

For the three months ended:

SCHEDULE OF COST OF REVENUE  

   Total 
September 30, 2024     
      
Finished goods  $136,634 
Related shipping   330 
Handling fee   13,370 
Contractor fee   15,846 
Franchise commission   4,268 
Sales commission   - 
Depreciation   15,206
Total of Cost of revenue  $185,654 
      
September 30, 2023     
      
Finished goods  $39,568 
Related shipping   2,278 
Handling fee   6,141 
Contractor fee   7,543 
Franchise commission   5,316 
Sales commission   1,147 
Inventory written off   9,743 
Depreciation   14,699 
Total of Cost of revenue  $86,435 

 

For the nine months ended:

 

   Total 
September 30, 2024     
      
Finished goods  $342,845 
Related shipping   3,717 
Handling fee   36,847 
Contractor fee   36,067 
Franchise commission   13,768 
Depreciation   45,192 
Total of Cost of revenue  $478,436 
      
September 30, 2023     
      
Finished goods  $112,345 
Related shipping   7,075 
Handling fee   16,033 
Contractor fee   21,979 
Franchise commission   14,061 
Sales commission   13,837 
Inventory written off   9,743 
Depreciation   42,751 
Total of Cost of revenue  $237,824 

Below is a breakdown of the Company’s cost of revenue for the years ended December 31, 2023 and 2022.

 

December 31, 2023  Total 
     
Finished goods  $151,703 
Related shipping   9,346 
Handling fee   22,629 
Contractor fee   30,977 
Franchise commission   18,428 
Sales commission   13,827 
Inventory written off   30,753 
Depreciation   57,162 
Total of Cost of revenue  $334,825 
      
December 31, 2022     
      
Finished goods  $97,058 
Related shipping   10,376 
Handling fee   10,945 
Contractor fee   18,568 
Franchise commission   17,624 
Sales commission   501,483 
Depreciation   32,311 
Total of Cost of revenue  $688,365 
 
SCHEDULE OF BASIC AND DILUTED NET INCOME (LOSS) PER COMMON SHARE    

The following tables reflects the calculation of basic and diluted net income (loss) per common share:

 

   Class A   Class B 
  

For the Year Ended

November 30, 2023

 
   Class A   Class B 
Basic and diluted net income per share of common stock          
Numerator:          
Allocation of net income  $388,396   $160,477 
Denominator:          
Basic and diluted weighted average shares outstanding   5,218,670    2,156,250 
           
Basic and diluted net income per share of common stock  $0.07   $0.07 

 

 

   Class A   Class B 
  

For the Year Ended

November 30, 2022

 
   Class A   Class B 
Basic and diluted net income per share of common stock          
Numerator:          
Allocation of net income  $88,130   $25,357 
Denominator:          
Basic and diluted weighted average shares outstanding   7,478,425    2,156,250 
           
Basic and diluted net income per share of common stock  $0.01   $0.01