Display panels and CMS |
30% - 33.33% |
Computer equipment |
30% - 33.33% |
Furniture’s and fixtures |
30% - 33.33% |
Leasehold improvements |
30% - 50% |
Group | Group | Company | Company | |
2025 | 2024 | 2025 | 2024 | |
HK$’000 | HK$’000 | HK$’000 | HK$’000 | |
Revenue | ||||
Digital marketing income | 3,773 | 3,431 | - | - |
Other | - | - | - | - |
3,773 | 3,431 | - | - | |
Other income | ||||
Sundry income | - | 7 | - | - |
- | 7 | - | - |
Group | Group | Company | Company | |
2025 | 2024 | 2025 | 2024 | |
HK$’000 | HK$’000 | HK$’000 | HK$’000 | |
Finance costs | ||||
Interest expense on lease liabilities | - | 6 | - | - |
- | 6 | - | - |
Group | Group | Company | Company | |
2025 | 2024 | 2025 | 2024 | |
HK$’000 | HK$’000 | HK$’000 | HK$’000 | |
Audit fees | 1,109 | 843 | 984 | 719 |
Depreciation and amortisation | 6 | 536 | - | - |
Legal and professional fee | 622 | 546 | 459 | 519 |
Office rental | 644 | 94 | - | - |
Overseas travelling | 70 | 71 | - | - |
Other | 764 | 896 | 34 | 27 |
Director’s fees and emoluments | - | 1,202 | 614 | 599 |
Wages and Salaries | 2,466 | 2,106 | - | - |
5,681 | 6,294 | 2,091 | 1,864 |
Employee numbers | No. | No. | No. | No. |
Management | 3 | 3 | 2 | 2 |
Operations | 6 | 8 | - | - |
9 | 11 | 2 | 2 |
Group | Group | Company | Company | |
2025 | 2024 | 2025 | 2024 | |
HK$’000 | HK$’000 | HK$’000 | HK$’000 | |
Loss before tax | (4,899) | (6,638) | (2,091) | (1,826) |
Notional tax on loss before taxation, calculated at | ||||
the rates applicable to loss in the countries | (940) | (1,141) | (397) | (347) |
concerned | ||||
Tax effect on unrecognised tax loss | 940 | 1,141 | 397 | 347 |
Actual tax expenses | - | - | - | - |
Group |
Group |
Company |
Company |
|
2025 |
2024 |
2025 |
2024 |
|
HK$’000 |
HK$’000 |
HK$’000 |
HK$’000 |
|
Loss attributable to equity holder of parent |
||||
company |
(4,833) |
(6,226) |
(2,091) |
(1,826) |
Weighted average number of shares |
96,287,079 |
96,287,079 |
96,287,079 |
96,287,079 |
Basic and diluted loss per share HK$ |
(0.05) |
(0.06) |
(0.02) |
(0.02) |
Displays |
Furniture, |
||||
panels and |
Computer |
fixtures & |
Leasehold |
Total |
|
CMS |
equipment |
equipment |
improvement |
||
HK$’000 |
HK$’000 |
HK$’000 |
HK$’000 |
HK$’000 |
|
Cost |
|||||
At 31 December 2023 |
16,467 |
330 |
343 |
252 |
17,392 |
Additions during the year 2024 |
- |
- |
- |
- |
- |
At 31 December 2024 |
16,467 |
330 |
343 |
252 |
17,392 |
Additions during the year 2025 |
- |
- |
- |
- |
- |
At 31 December 2025 |
16,467 |
330 |
343 |
252 |
17,392 |
Accumulated depreciation |
|||||
At 31 December 2023 |
16,467 |
310 |
343 |
252 |
17,372 |
Charge for the year 2024 |
- |
9 |
- |
- |
9 |
At 31 December 2024 |
16,467 |
319 |
343 |
252 |
17,381 |
Charge for the year 2025 |
- |
6 |
- |
- |
6 |
At 31 December 2025 |
16,467 |
325 |
343 |
252 |
17,387 |
Net carrying amount |
|||||
At 31 December 2025 |
- |
5 |
- |
- |
5 |
At 31 December 2024 |
- |
11 |
- |
- |
11 |
Group | Group | Company | Company | |
2025 | 2024 | 2025 | 2024 | |
HK$’000 | HK$’000 | HK$’000 | HK$’000 | |
Deposits and prepayments | 179 | 192 | 66 | 71 |
Trade receivables | 303 | 213 | - | - |
482 | 405 | 66 | 71 |
Company | 2025 | 2024 |
HK$’000 | HK$’000 | |
At 31 December | 15,298 | 15,298 |
─────── | ─────── | |
Impairment | ||
At 1 January | (15,298) | (15,677) |
Loans recovery from subsidiaries | - | 38 |
Exchange Rate Difference | - | 341 |
─────── | ─────── | |
At 31 December | (15,298) | (15,298) |
─────── | ─────── | |
Net Carrying Amount | - | - |
Group | Group | Company | Company | |
2025 | 2024 | 2025 | 2024 | |
Cash and cash equivalents | HK$’000 | HK$’000 | HK$’000 | HK$’000 |
Cash at bank and in hand | 183 | 11 | 3 | 4 |
183 | 11 | 3 | 4 |
Group | Group | Company | Company | |
2025 | 2024 | 2025 | 2024 | |
HK$’000 | HK$’000 | HK$’000 | HK$’000 | |
Trade payables | 4,920 | 4,397 | - | - |
Accruals | 4,487 | 5,060 | 1,678 | 1,240 |
Other payables | 3,164 | 1,453 | - | - |
Total trade and other payables | 12,571 | 10,910 | 1,678 | 1,240 |
2025 |
2024 |
|
Original term of loan in years |
2 |
2 |
Annual interest rate for equivalent non- |
12% |
12% |
convertible |
||
Convertible loan note amount |
£673,104 |
£673,104 |
Liability value of the compound financial |
£536,594 |
£536,594 |
instruments |
||
Present value of principal at HKD |
HKD5,615,338 |
HKD5,231,503 |
Group |
Group |
Company |
Company |
|
2025 |
2024 |
2025 |
2024 |
|
Non-current |
HK$’000 |
HK$’000 |
HK$’000 |
HK$’000 |
Shareholder's loan at amortised cost |
1,025 |
953 |
1,025 |
953 |
Current |
||||
Shareholder's loan at amortised cost |
21,387 |
21,387 |
- |
- |
Allotted, called |
Number of |
Share Capital |
Share |
Share |
Share Premium |
up and fully |
shares |
Capital |
Premium |
||
paid ordinary |
|||||
shares of £10p |
|||||
each |
|||||
£ |
HK$ |
£ |
HK$ |
||
Balance at 31 |
96,287,079 |
9,628,708 |
96,017,186 |
4,422,954 |
44,105,565 |
December 2025 |
|||||
and 31 |
|||||
December 2024 |
Group |
Group |
Company |
Company |
|
2025 |
2024 |
2025 |
2024 |
|
Financial Assets |
HK$’000 |
HK$’000 |
HK$’000 |
HK$’000 |
Trade receivables |
303 |
213 |
- |
- |
Cash and cash equivalents |
183 |
11 |
3 |
4 |
Total |
486 |
224 |
3 |
4 |
Group |
Group |
Company |
Company |
|
2025 |
2024 |
2025 |
2024 |
|
Financial liabilities at amortised cost |
HK$’000 |
HK$’000 |
HK$’000 |
HK$’000 |
Trade and other payables |
12,571 |
10,910 |
1,678 |
1,240 |
Shareholders' loan |
22,412 |
22,340 |
1,025 |
953 |
Convertible loans |
5,615 |
5,232 |
5,615 |
5,232 |
Amount due to a director |
17,764 |
13,525 |
6,159 |
4,035 |
Financial liabilities at amortised cost |
58,362 |
52,007 |
14,477 |
11,460 |
Within 12 |
Later than 1 year |
||
The Group |
months |
but not 5 years |
Carrying amount |
As at 31 December 2025 |
|||
Trade and other payables |
12,571 |
- |
12,571 |
Shareholders' loan – current |
21,387 |
- |
21,387 |
Convertible loans |
5,615 |
- |
5,615 |
Shareholders’ loan – non-current |
- |
1,025 |
1,025 |
Amount due to Director |
17,764 |
- |
17,764 |
57,337 |
1,025 |
58,362 |
|
As at 31 December 2024 |
|||
Trade and other payables |
10,910 |
- |
14,039 |
Shareholders' loan – current |
21,387 |
- |
21,387 |
Convertible loans |
- |
5,232 |
5,232 |
Shareholders’ loan – non-current |
- |
953 |
953 |
Amount due to Director |
13,525 |
- |
13,525 |
45,822 |
6,185 |
52,007 |
|
The Company |
|||
As at 31 December 2025 |
|||
Trade and other payables |
1,678 |
- |
1,678 |
Convertible loans |
5,615 |
- |
5,615 |
Shareholders' loan – non-current |
- |
1,025 |
1,025 |
Amount due to Director |
6,159 |
- |
6,159 |
13,452 |
1,025 |
14,477 |
|
As at 31 December 2024 |
|||
Trade and other payables |
1,240 |
- |
1,240 |
Convertible loans |
- |
5,232 |
5,232 |
Shareholders' loan – non-current |
- |
953 |
953 |
Amount due to Director |
4,035 |
- |
4,035 |
5,275 |
6,185 |
11,460 |
| Proportion of ownership interest | ||||||
Particulars of | ||||||
Place of | issued and | The Group’s | Held by | |||
incorporation | paid-up | effective | the | Held by the | ||
Name of GVMH PLC | / operation | capital | interest | Company | subsidiary | Principal activities |
BVI/Hong | Investment | |||||
GVC Holdings Ltd | Kong | US$10,862 | 100% | 100% | - | holdings |
Founding | ||||||
Technology (Int'l) | Hong Kong | HK$10,000 | 70.0% | - | 70% | Dormant |
Ltd | ||||||
Grand Vision Media | ||||||
| Limited | Hong Kong | HK$1,000,000 | 100% | - | 100% | Advertising |
Grand Vision Media | 3D panel | |||||
| Network Limited | Hong Kong | HK$7,824,268 | 100.0% | - | 100% | advertising |
Ying Interactive | Social Media | |||||
Marketing Services | Hong Kong | HK$4,900,000 | 55.0% | 55% | - | Marketing |
Ltd | ||||||
| Shanghai Hongshi | 3D panel | |||||
Culture Media Co., | PRC | RBM5,874,000 | 100.0% | - | 100% | advertising |
| Ltd | ||||||