XML 72 R48.htm IDEA: XBRL DOCUMENT v3.25.1
Parent Only Financial Information (Tables)
12 Months Ended
Dec. 31, 2024
Parent Only Financial Information [Abstract]  
Schedule of Condensed Balance Sheets

Condensed balance sheets

 

   As of December 31, 
   2023   2024   2024 
   HKD   HKD   US$ 
Current assets            
Amount due from the shareholder   8,775    
    
 
Amount due from subsidiaries   
    35,644,714    4,588,838 
Cash and cash equivalents   
    15,851    2,041 
    8,775    35,660,565    4,590,879 
Non-current assets               
Intangible assets   
    13,541,442    1,743,301 
Interests in a subsidiary   780    780    100 
    780    13,542,222    1,743,401 
                
Total assets   9,555    49,202,787    6,334,280 
                
Liabilities and shareholders’ (deficit) equity               
Current liabilities               
Accrual   
    1,087,478    140,000 
Amounts due to a subsidiary   149,867    
    
 
Total liabilities   149,867    1,087,478    140,000 
                
Shareholders’ (deficit) equity               
Ordinary shares (par value $0.0000625 per share; 780,000,000 Class A ordinary shares authorized, 15,000,000 Class A ordinary shares issued and outstanding as of December 31, 2023 and 17,320,000 Class A ordinary shares issued and outstanding as of December 31, 2024; 20,000,000 Class B ordinary shares authorized, 3,000,000 Class B ordinary shares issued and outstanding as of December 31, 2023 and 2024)*   8,775    9,906    1,275 
Additional paid-up capital   
    50,994,645    6,564,961 
Accumulated losses   (149,087)   (2,889,242)   (371,956)
Total shareholders’ (deficit) equity   (140,312)   48,115,309    6,194,280 
Total liabilities and shareholders’ (deficit) equity   9,555    49,202,787    6,334,280 

 

*Giving retroactive effect to (i) all the 11,250,000 shares issued and outstanding for a share split at a ratio of 1-to-1.6 on July 14, 2023; and (ii) a share re-classification to Class A ordinary shares and Class B ordinary shares on March 3, 2025.
Schedule of Condensed Statements of Loss

Condensed statements of loss

 

   For the years ended December 31, 
   2022   2023   2024   2024 
   HKD   HKD   HKD   US$ 
Operating expenses                
Amortization   
    
    1,481,738    190,756 
Professional fee   
    
    1,087,478    140,000 
Other general and administrative expenses   42,000    77,088    170,939    22,007 
Total operating expenses   42,000    77,088    2,740,155    352,763 
Loss before income taxes   (42,000)   (77,088)   (2,740,155)   (352,763)
Income taxes   
    
    
    
 
Net loss   (42,000)   (77,088)   (2,740,155)   (352,763)
Schedule of Condensed statements of cash flows

Condensed statements of cash flows

 

   For the years ended December 31, 
   2022   2023   2024   2024 
   HKD   HKD   HKD   US$ 
Cash flows from operating activities                
Net loss   (42,000)   (77,088)   (2,740,155)   (352,763)
Adjustments to reconcile net loss to net cash used in operating activities                    
Amortization of intangible assets   
    
    1,481,738    190,756 
Changes in operating liability                    
Accrual   
    
    1,087,478    140,000 
Cash used in operating activities   (42,000)   (77,088)   (170,939)   (22,007)
                     
Cash flows from investing activities                    
Purchase of intangible assets   
    
    (15,023,180)   (1,934,058)
Advance to subsidiaries   
    
    (50,440,589)   (6,493,632)
Cash used in investing activities   
    
    (65,463,769)   (8,427,690)
                     
Cash flows from financing activities                    
Proceeds from initial public offerings   
    
    65,641,784    8,450,608 
Advanced from the shareholder   
    
    8,775    1,130 
Amount due to a related party   42,000    77,088    
    
 
Cash generated from financing activities   42,000    77,088    65,650,559    8,451,738 
Net increase in cash and cash equivalents   
    
    15,851    2,041 
Cash and cash equivalents at the beginning of the year   
    
    
    
 
Cash and cash equivalents at the end of the year   
    
    15,851    2,041