XML 175 R5.htm IDEA: XBRL DOCUMENT v3.25.4
Unaudited Interim Condensed Statements of Changes of Shareholders’ Equity
Ordinary shares
Class A
HKD ($)
shares
Ordinary shares
Class A
USD ($)
shares
Ordinary shares
Class B
HKD ($)
shares
Ordinary shares
Class B
USD ($)
shares
Ordinary shares
HKD ($)
shares
Ordinary shares
USD ($)
shares
Addition Paid-in capital
HKD ($)
Addition Paid-in capital
USD ($)
Accumulated other comprehensive (losses) income
HKD ($)
Accumulated other comprehensive (losses) income
USD ($)
Accumulated losses
HKD ($)
Accumulated losses
USD ($)
HKD ($)
USD ($)
BALANCE (in Dollars)         $ 8,775   $ 91,225   $ 1,970,738   $ (62,746,334)   $ (60,675,596)  
BALANCE at Dec. 31, 2022         $ 8,775   91,225   1,970,738   (62,746,334)   (60,675,596)  
BALANCE (in Shares) at Dec. 31, 2022 | shares [1]         18,000,000 18,000,000                
Net income               4,414,733   4,414,733  
Forgiveness of related party balance           55,000,000       55,000,000  
Foreign currency translation             (1,125,947)     (1,125,947)  
BALANCE at Dec. 31, 2023 $ 7,312   $ 1,463   $ 8,775   55,091,225   844,791   (58,331,601)   (2,386,810)  
BALANCE (in Shares) at Dec. 31, 2023 | shares 3,000,000 [2] 3,000,000 [2] 600,000 [2] 600,000 [2] 18,000,000 [1] 18,000,000 [1]                
BALANCE (in Dollars) $ 7,312   $ 1,463   $ 8,775   55,091,225   844,791   (58,331,601)   (2,386,810)  
Net income             1,412,608   1,412,608  
Proceeds from initial public offering $ 1,131         50,994,645       50,995,776  
Proceeds from initial public offering (in Shares) | shares [2] 464,000 464,000                    
Foreign currency translation           118,704     118,704  
BALANCE at Jun. 30, 2024 $ 8,443   $ 1,463       106,085,870   963,495   (56,918,993)   50,140,278  
BALANCE (in Shares) at Jun. 30, 2024 | shares [2] 3,464,000 3,464,000 600,000 600,000                    
BALANCE at Dec. 31, 2023 $ 7,312   $ 1,463   $ 8,775   55,091,225   844,791   (58,331,601)   (2,386,810)  
BALANCE (in Shares) at Dec. 31, 2023 | shares 3,000,000 [2] 3,000,000 [2] 600,000 [2] 600,000 [2] 18,000,000 [1] 18,000,000 [1]                
Net income               8,063,331   8,063,331 $ 1,038,059
Proceeds from initial public offering         $ 1,131   50,994,645       50,995,776  
Proceeds from initial public offering (in Shares) | shares [1]         2,320,000 2,320,000                
Foreign currency translation             154,174     154,174 19,848
BALANCE at Dec. 31, 2024 $ 8,443   $ 1,463   $ 9,906 $ 1,275 106,085,870 $ 13,657,308 998,965 $ 128,605 (50,268,270) $ (6,471,448) 56,826,471 7,315,740
BALANCE (in Shares) at Dec. 31, 2024 | shares 3,464,000 [2] 3,464,000 [2] 600,000 [2] 600,000 [2] 20,320,000 [1] 20,320,000 [1]                
BALANCE (in Dollars) $ 8,443   $ 1,463       106,085,870   963,495   (56,918,993)   50,140,278  
BALANCE (in Dollars) 8,443   1,463   $ 9,906 $ 1,275 106,085,870 13,657,308 998,965 128,605 (50,268,270) (6,471,448) 56,826,471 7,315,740
Net income             2,036,268   2,036,268 259,401
Foreign currency translation           (678,877)     (678,877) (86,482)
BALANCE at Jun. 30, 2025 $ 8,443 $ 1,076 $ 1,463 $ 186     106,085,870 13,514,296 320,088 40,776 (48,232,002) (6,144,282) 58,183,862 7,412,052
BALANCE (in Shares) at Jun. 30, 2025 | shares [2] 3,464,000 3,464,000 600,000 600,000                    
BALANCE (in Dollars) $ 8,443 $ 1,076 $ 1,463 $ 186     $ 106,085,870 $ 13,514,296 $ 320,088 $ 40,776 $ (48,232,002) $ (6,144,282) $ 58,183,862 $ 7,412,052
[1] 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.
[2] Giving retroactive effect to (i) a share re-classification to 780,000,000 Class A ordinary shares and 20,000,000 Class B ordinary shares on March 3, 2025 and (ii) share consolidation of 5 to 1 on June 16, 2025.