XML 23 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Changes in Equity
Common Stock [Member]
USD ($)
shares
Common Stock [Member]
HKD ($)
shares
Additional Paid-in Capital [Member]
USD ($)
Additional Paid-in Capital [Member]
HKD ($)
Capital Reserve [Member]
USD ($)
Capital Reserve [Member]
HKD ($)
Merger Reserve [Member]
USD ($)
Merger Reserve [Member]
HKD ($)
Retained Earnings [Member]
USD ($)
Retained Earnings [Member]
HKD ($)
USD ($)
HKD ($)
Beginning balance, value at Dec. 31, 2022     $ 500,000       $ 6,895,200   $ 7,395,200
Balance, shares at Dec. 31, 2022 | shares 32,500,000 32,500,000                    
Issuance of share capital of Vigorous     780         780
Reserves arising from reorganization under common control     (500,000)   3,200,000   (2,700,000)    
Net income (loss)           12,105,673   12,105,673
Dividend declared (Note 7)           (17,500,000)   (17,500,000)
Balance as of December 31, 2025 in US$ (Note 2(e)) at Dec. 31, 2023     780   3,200,000   (2,700,000)   1,500,873   2,001,653
Balance, shares at Dec. 31, 2023 | shares 32,500,000 32,500,000                    
Issuance of share capital of Vigorous     77,220         77,220
Reserves arising from reorganization under common control   25,350   (78,000)     52,650    
Net income (loss)           11,870,254   11,870,254
Reserves arising from reorganization under common control, shares | shares                    
Balance as of December 31, 2025 in US$ (Note 2(e)) at Dec. 31, 2024   $ 25,350     3,200,000   (2,647,350)   13,371,127   13,949,127
Balance, shares at Dec. 31, 2024 | shares 32,500,000 32,500,000                    
Net income (loss)           (23,550,966) $ (3,019,356) (23,550,966)
Issuance of ordinary shares upon initial public offering, net of issuance costs   $ 2,332   77,542,757         77,545,089
Issuance of ordinary shares upon initial public offering, shares | shares 2,990,000 2,990,000                    
Balance as of December 31, 2025 in US$ (Note 2(e)) at Dec. 31, 2025 $ 3,549 $ 27,682 $ 9,941,379 $ 77,542,757 $ 410,256 $ 3,200,000 $ (339,404) $ (2,647,350) $ (1,305,109) $ (10,179,839) $ 8,710,671 $ 67,943,250
Balance, shares at Dec. 31, 2025 | shares 35,490,000 35,490,000