XML 172 R61.htm IDEA: XBRL DOCUMENT v3.25.1
SUMMARY OF IMPACT OF CORRECTIONS BASED ON CHANGE IN PRESENTATION CURRENCY (Details)
 12 Months Ended
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2023
SGD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2022
SGD ($)
Dec. 31, 2023
SGD ($)
Dec. 31, 2021
USD ($)
 [1]
Current assets:              
Cash and cash equivalents $ 3,442,259 $ 1,366,231       $ 1,802,469  
Accounts receivables, net 216,536 113,395       149,602  
Inventories, net 601,900 674,529       889,907  
Deposit, prepayments and other receivables 883,227 689,562       909,738  
Total current assets 5,146,822 3,780,589       4,987,732  
Non-current assets:              
Plant and equipment, net 220,603 225,565       297,587  
Right-of-use assets, net 3,250,835 3,111,037       4,100,541  
Total non-current assets 3,471,438 3,336,602       4,398,128  
TOTAL ASSETS 8,618,260 7,117,191       9,385,860  
Current liabilities:              
Accounts payable 267,792 993,547       1,310,787  
Customer deposits 696,538 846,937       1,117,364  
Accrued liabilities and other payables 498,027 216,596       285,756  
Lease liabilities 1,437,055 1,237,165       1,632,192  
Total current liabilities 2,899,412 3,294,245       4,346,099  
Long-term liabilities:              
Other payables 98,875 94,810       125,083  
Lease liabilities 2,176,061 2,129,237       2,809,102  
Total long-term liabilities 2,274,936 2,224,047       2,934,185  
Total long-term liabilities 5,174,348 5,518,292       7,280,284  
Commitments and contingencies      
Shareholders’ equity              
Ordinary share 1,469 1,325       1,747  
Additional paid-in capital 32,250,867 28,696,900       38,798,253  
Accumulated other comprehensive loss (3,444,552) (3,401,649)       (4,666,758)  
Accumulated losses (25,363,872) (23,697,677)       (32,027,666)  
Total shareholders' equity 3,443,912 1,598,899   1,332,932   2,105,576 $ 490,679
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY 8,618,260 7,117,191       9,385,860  
Revenues, net 4,173,028 5,072,320 $ 6,811,111 5,973,083 $ 8,235,089    
Cost of goods sold (1,426,329) (1,436,172) (1,928,492) (2,260,821) (3,116,993)    
Gross profit 2,746,699 3,636,148 4,882,619 3,712,262 5,118,096    
Operating expenses:              
Sales and distribution expenses (1,866,300) (2,292,629) (3,078,543) (1,993,168) (2,747,981)    
General and administrative expenses (2,669,337) (1,133,060) (1,521,472) (976,200) (1,345,886)    
Total operating expenses (4,535,637) (3,425,689) (4,600,015) (2,969,368) (4,093,867)    
Income from operations (1,788,938) 210,459 282,604 742,894 1,024,229    
Other income:              
Interest income 6,132 8,234      
Government subsidies 15,552 8,564 11,500 57,084 78,702    
Sundry income 107,191 12,344 16,575 14,749 20,334    
Total other income, net 122,743 27,040 36,309 71,833 99,036    
Income before income taxes (1,666,195) 237,499 318,913 814,727 1,123,265    
Income tax expense    
Net (income) loss for the year (1,666,195) 237,499 318,913 814,727 1,123,265    
Related Party [Member]              
Current assets:              
Amount due from related parties 2,900 383,321       505,716  
Former Shareholder [Member]              
Current assets:              
Amount due from related parties 553,551       $ 730,300  
Foreign Currency Translation [Member]              
Current assets:              
Cash and cash equivalents   (436,238)          
Accounts receivables, net   (36,207)          
Inventories, net   (215,378)          
Deposit, prepayments and other receivables   (220,176)          
Total current assets   (1,207,143)          
Non-current assets:              
Plant and equipment, net   (72,022)          
Right-of-use assets, net   (989,504)          
Total non-current assets   (1,061,526)          
TOTAL ASSETS   (2,268,669)          
Current liabilities:              
Accounts payable   (317,240)          
Customer deposits   (270,427)          
Accrued liabilities and other payables   (69,160)          
Lease liabilities   (395,027)          
Total current liabilities   (1,051,854)          
Long-term liabilities:              
Other payables   (30,273)          
Lease liabilities   (679,865)          
Total long-term liabilities   (710,138)          
Total long-term liabilities   (1,761,992)          
Commitments and contingencies            
Shareholders’ equity              
Ordinary share   (422)          
Additional paid-in capital   (10,101,353)          
Accumulated other comprehensive loss   1,265,109          
Accumulated losses   8,329,989          
Total shareholders' equity   (506,677)          
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY   (2,268,669)          
Revenues, net   (1,738,791)   (2,262,006)      
Cost of goods sold   492,320   856,172      
Gross profit   (1,246,471)   (1,405,834)      
Operating expenses:              
Sales and distribution expenses   785,914 700 754,813    
General and administrative expenses   388,412 77,488 369,686 9,923    
Total operating expenses   1,174,326 78,188 1,124,499 9,923    
Income from operations   (72,145) 78,188 (281,335) 9,923    
Other income:              
Interest income   (2,102) 8,234        
Government subsidies   (2,936) 11,500 (21,618) 78,702    
Sundry income   (4,231) (97,922) (5,585) (88,625)    
Total other income, net   (9,269) (78,188) (27,203) (9,923)    
Income before income taxes   (81,414) (308,538)    
Income tax expense          
Net (income) loss for the year   (81,414)   $ (308,538)      
Foreign Currency Translation [Member] | Related Party [Member]              
Current assets:              
Amount due from related parties   (122,395)          
Foreign Currency Translation [Member] | Former Shareholder [Member]              
Current assets:              
Amount due from related parties   $ (176,749)          
[1] The shares amounts are presented on a retroactive basis.