XML 201 R31.htm IDEA: XBRL DOCUMENT v3.25.4
Segment Information (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2025
Dec. 31, 2024
Segment Information [Abstract]    
Schedule of Segments

Key financial performance measures of the segments are as follows:

 

For the six months ended June 30,

   

2024

 

2025

 

2025

   

HKD

 

HKD

 

US$

REVENUES, NET

 

79,256,623

 

 

60,236,666

 

 

7,673,558

 

     

 

   

 

   

 

COST OF REVENUES

   

 

   

 

   

 

– Related party

 

(3,504,012

)

 

(5,385,166

)

 

(686,017

)

– External

 

(59,393,295

)

 

(29,052,173

)

 

(3,700,961

)

   

(62,897,307

)

 

(34,437,339

)

 

(4,386,978

)

Gross profit

 

16,359,316

 

 

25,799,327

 

 

3,286,580

 

     

 

   

 

   

 

EXPENSES

   

 

   

 

   

 

Selling and marketing

 

(2,045,399

)

 

(3,581,199

)

 

(456,209

)

General and administrative:

   

 

   

 

   

 

Lease expenses – Related party

 

(360,000

)

 

(360,000

)

 

(45,860

)

Depreciation

 

(276,041

)

 

(820,441

)

 

(104,516

)

Amortization

 

 

 

(1,241,642

)

 

(158,173

)

Staff cost

 

(7,743,398

)

 

(10,644,573

)

 

(1,356,014

)

Leases expenses

 

(2,110,406

)

 

(3,070,526

)

 

(391,155

)

Professional fee

 

(479,456

)

 

(2,937,417

)

 

(374,198

)

Reversal of expected credit losses

 

(267,373

)

 

2,291,797

 

 

291,952

 

Others

 

(2,590,533

)

 

(3,175,760

)

 

(404,560

)

Total expenses

 

(15,872,606

)

 

(23,539,761

)

 

(2,998,733

)

INCOME FROM OPERATION

 

486,710

 

 

2,259,566

 

 

287,847

 

     

 

   

 

   

 

OTHER INCOME (EXPENSES)

   

 

   

 

   

 

Interest income

 

49,895

 

 

 

 

 

Interest expense

 

(1,460,788

)

 

(622,140

)

 

(79,255

)

Change in a fair value of investment of a joint venture

 

 

 

33,934

 

 

4,323

 

Agency income – related party

 

2,361,596

 

 

1,248,117

 

 

158,998

 

Other income

 

 

 

18,264

 

 

2,327

 

Other expense

 

(24,805

)

 

(15,885

)

 

(2,024

)

Total other income, net

 

925,898

 

 

662,290

 

 

84,369

 

INCOME BEFORE TAX EXPENSES

 

1,412,608

 

 

2,921,856

 

 

372,216

 

INCOME TAX EXPENSES

 

 

 

(885,588

)

 

(112,815

)

NET INCOME

 

1,412,608

 

 

2,036,268

 

 

259,401

 

 

As of
December 31,
2024

 

As of June 30,
2025

   

HKD

 

HKD

 

US$

Total assets

 

135,647,692

 

 

137,766,523

 

 

17,550,100

 

Total liabilities

 

(78,821,221

)

 

(79,582,661

)

 

(10,138,048

)

Net assets

 

56,826,471

 

 

58,183,862

 

 

7,412,052

 

Key financial performance measures of the segments are as follows:

 

For the years ended December 31,

   

2023

 

2024

 

2024

   

HKD

 

HKD

 

US$

Revenues, net

 

174,202,627

 

 

235,667,734

 

 

30,339,448

 

     

 

   

 

   

 

Cost of revenues

   

 

   

 

   

 

– Related parties

 

(34,213,521

)

 

(7,915,189

)

 

(1,018,987

)

– External

 

(104,940,795

)

 

(178,307,992

)

 

(22,955,056

)

   

(139,154,316

)

 

(186,223,181

)

 

(23,974,043

)

Gross profit

 

35,048,311

 

 

49,444,553

 

 

6,365,405

 

     

 

   

 

   

 

Expenses

   

 

   

 

   

 

Selling and marketing

 

(3,132,277

)

 

(4,392,521

)

 

(565,486

)

General and administrative:

   

 

   

 

   

 

Depreciation – related party

 

(720,000

)

 

(720,000

)

 

(92,692

)

Depreciation

 

(2,540,273

)

 

(3,831,567

)

 

(493,269

)

Amortization

 

(112,049

)

 

(1,481,738

)

 

(190,756

)

Staff cost

 

(13,260,898

)

 

(18,486,483

)

 

(2,379,917

)

Professional fee

 

(2,204,622

)

 

(2,840,139

)

 

(365,634

)

Provision for expected credit losses

 

(1,383,316

)

 

(1,253,368

)

 

(161,356

)

Others

 

(2,648,351

)

 

(4,867,313

)

 

(626,610

)

Total expenses

 

(26,001,786

)

 

(37,873,129

)

 

(4,875,720

)

Income from operation

 

9,046,525

 

 

11,571,424

 

 

1,489,685

 

     

 

   

 

   

 

Other income (expenses)

   

 

   

 

   

 

Interest income

 

92,951

 

 

31,954

 

 

4,114

 

Interest expense

 

(5,759,182

)

 

(3,759,032

)

 

(483,931

)

Agency income – related party

 

2,662,034

 

 

1,170,664

 

 

150,709

 

Other income

 

326

 

 

134,230

 

 

17,280

 

Other expense

 

(302,784

)

 

 

 

 

Total other expenses, net

 

(3,306,655

)

 

(2,422,184

)

 

(311,828

)

Income before tax expenses

 

5,739,870

 

 

9,149,240

 

 

1,177,857

 

 

As of December 31,

   

2023

 

2024

 

2024

   

HKD

 

HKD

 

US$

Total assets

 

90,616,829

 

 

135,647,692

 

 

17,463,045

 

Total liabilities

 

(93,003,639

)

 

(78,821,221

)

 

(10,147,305

)

Net (liabilities) assets

 

(2,386,810

)

 

56,826,471

 

 

7,315,740