XML 69 R48.htm IDEA: XBRL DOCUMENT v3.26.1
Taxes (Tables)
12 Months Ended
Dec. 31, 2025
Taxes [Abstract]  
Schedule of Provision for Income Taxes

Significant components of the provision for income taxes are as follows:

 

   For the years ended December 31, 
   2023   2024   2025   2025 
   HKD   HKD   HKD   US$ 
Current:                
Hong Kong   928,973    348,835    
    
 
The UK   388,288    
    310,430    39,883 
                     
Deferred:                    
Hong Kong   7,876    (206,806)   134,213    17,244 
The UK   
    943,880    1,001,988    128,736 
Total provision for income taxes   1,325,137    1,085,909    1,446,631    185,863 
Schedule of Reconciles Cayman Islands Statutory Rates

The following table reconciles Hong Kong statutory rates to the effective tax rate:

 

   For the years ended December 31, 
   2023   2024   2025 
   HKD       HKD       HKD   US$     
Income before tax   5,739,870         9,149,240         1,778,310    228,478      
Income tax rate in the Cayman Islands, permanent tax holiday   
    
    
    
    
    
    
 
Hong Kong statutory income tax rate   947,079    16.5%   1,509,625    16.5%   293,421    37,699    16.5%
Effect of different tax rates   120,537    2.1%   1,383,890    15.1%   699,819    89,912    39.4%
Income not taxable (a)   
    
    (4,219)   
    (367,658)   (47,237)   (20.7)%
Expense not deductible   401,791    7.0%   164,216    1.8%   18,259    2,346    1.0%
Temporary not recognized   22,959    0.4%   52,472    0.6%   1,921,169    246,832    108.0%
Utilization of tax loss   
    
    (1,849,075)   (20.2)%   (1,621,122)   (208,282)   (91.2)%
Under provision of tax in prior years   
    
    
    
    502,743    64,593    28.3%
Tax concession   (167,229)   (2.9)%   (171,000)   (1.9)%   
    
    
 
Effective tax rate   1,325,137    23.1%   1,085,909    11.9%   1,446,631    185,863    81.3%

 

(a)The amount for the year ended December 31, 2025 is fully represented to reversal of expected credit losses of HKD2,228,229.
Schedule of Deferred Tax Assets (Liabilities)

Deferred tax assets (liabilities) as of December 31, 2024 and 2025 consisted of the following:

 

   As of December 31, 
   2024   2025   2025 
   HKD   HKD   US$ 
Deferred tax assets:            
Tax loss   2,456,246    1,173,027    150,711 
Allowance for expected credit losses   440,251    72,592    9,327 
Total deferred tax assets   2,896,497    1,245,619    160,038 
Valuation allowance   (2,689,691)   (1,173,027)   (150,711)
Deferred tax assets, net of valuation allowance   206,806    72,592    9,327 
                
Deferred tax liabilities:               
Depreciation   (920,142)   (2,014,423)   (258,813)
Total deferred tax liabilities   (920,142)   (2,014,423)   (258,813)