XML 43 R35.htm IDEA: XBRL DOCUMENT v3.23.1
Acquisition of subsidiaries (Tables)
12 Months Ended
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of assets acquired and liabilities assumed

     
    Amount
Consideration        
Cash   $ 50,000  
100,000,000 shares of common stock at fair market value     410,000  
Total purchase consideration   $ 460,000  
Recognized amounts of identifiable assets acquired and liabilities assumed        
Cash   $ 60,324  
Other Current assets     198,133  
Property, plant and equipment     130,234  
Right of use asset     1,772,560  
Intangibles     1,789,903  
 Total assets     3,951,154  
Less: liabilities assumed        
Current liabilities assumed     (50,040 )
Intercompany advance     (1,140,985 )
Operating lease liabilities assumed     (1,836,151 )
Imputed Deferred taxation on identifiable intangible acquired     (310,645 )
 Total liabilities     (3,337,821 )
Net identifiable assets acquired and liabilities assumed     613,333  
Fair value of non-controlling interest     (153,333 )
 Total   $ 460,000  
Schedule of revenue and earnings

Schedule of revenue and earnings

    Revenue   Earnings
         
Actual from January 1, 2022 to December 31, 2022   $ 4,411,546     $ 189,231  
                 
2021 Supplemental pro forma from January 1, 2021 to December 31, 2021   $ 3,024,297     $ (1,965,484 )