XML 78 R60.htm IDEA: XBRL DOCUMENT v3.24.3
Schedule of Components of Bank Borrowings (Details)
Mar. 31, 2024
USD ($)
Feb. 28, 2024
USD ($)
Feb. 28, 2024
HKD ($)
Jan. 18, 2024
USD ($)
Jan. 18, 2024
HKD ($)
Aug. 28, 2023
USD ($)
Aug. 28, 2023
HKD ($)
May 25, 2023
USD ($)
May 25, 2023
HKD ($)
Mar. 31, 2023
USD ($)
Mar. 15, 2023
USD ($)
Mar. 15, 2023
HKD ($)
Jan. 18, 2023
USD ($)
Jan. 18, 2023
HKD ($)
Dec. 16, 2021
USD ($)
Dec. 16, 2021
HKD ($)
Jul. 13, 2021
USD ($)
Jul. 13, 2021
HKD ($)
Mar. 25, 2021
USD ($)
Mar. 25, 2021
HKD ($)
Nov. 26, 2020
USD ($)
Nov. 26, 2020
HKD ($)
Oct. 21, 2020
USD ($)
Oct. 21, 2020
HKD ($)
May 25, 2020
USD ($)
May 25, 2020
HKD ($)
Aug. 24, 2018
USD ($)
Aug. 24, 2018
HKD ($)
Short-Term Debt [Line Items]                                                        
Long term borrowings $ 6,852,233                 $ 5,322,118                                    
Less: current portion of long-term bank borrowings (3,818,453)                 (3,823,633)                                    
Non-current portion of long-term bank borrowings 3,033,780                 1,498,485                                    
The Bank of East Asia, Limited - Loan 1 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings $ 110,769 [1]     $ 110,769 $ 864,000         110,769 [1]     $ 110,769 $ 864,000                            
The Bank of East Asia, Limited - Loan 1 [Member] | Maximum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate 5.97% [1]     5.97% 5.97%               5.97% 5.97%                            
The Bank of East Asia, Limited - Loan 1 [Member] | Minimum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate 4.26% [1]     4.26% 4.26%               4.26% 4.26%                            
The Bank of East Asia, Limited - Loan 2 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2]                 256,410                                    
Interest rate [2] 5.625%                                                      
The Bank of East Asia, Limited - Loan 3 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2]                 192,308                                    
Interest rate [2] 5.84%                                                      
The Bank of East Asia, Limited - Loan 4 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2]                 192,308                                    
Interest rate [2] 5.78%                                                      
The Bank of East Asia, Limited - Loan 5 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2]                 128,205                                    
Interest rate [2] 5.625%                                                      
The Bank of East Asia, Limited - Loan 6 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2]                 256,410                                    
Interest rate [2] 5.625%                                                      
The Bank of East Asia, Limited - Loan 7 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2]                 384,615                                    
Interest rate [2] 5.625%                                                      
The Bank of East Asia, Limited - Loan 8 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2]                 192,308                                    
Interest rate [2] 5.625%                                                      
The Bank of East Asia, Limited - Loan 9 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2]                 128,205                                    
Interest rate [2] 5.74%                                                      
The Bank of East Asia, Limited - Loan 10 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2]                 64,103                                    
Interest rate [2] 5.625%                                                      
The Bank of East Asia, Limited - Loan 11 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2]                 192,308                                    
Interest rate [2] 5.625%                                                      
The Bank of East Asia, Limited - Loan 12 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2]                 141,026                                    
Interest rate [2] 5.625%                                                      
The Bank of East Asia, Limited - Loan 13 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2]                 179,487                                    
Interest rate [2] 5.625%                                                      
The Bank of East Asia, Limited - Loan 14 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2] $ 256,410                                                    
Interest rate [2] 6.64%                                                      
The Bank of East Asia, Limited - Loan 15 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2] $ 461,538                                                    
Interest rate [2] 7.03%                                                      
The Bank of East Asia, Limited - Loan 16 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2] $ 628,205                                                    
Interest rate [2] 6.64%                                                      
The Bank of East Asia, Limited - Loan 17 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2] $ 141,026                                                    
Interest rate [2] 6.68%                                                      
The Bank of East Asia, Limited - Loan 18 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2] $ 320,513                                                    
Interest rate [2] 6.72%                                                      
The Bank of East Asia, Limited - Loan 19 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2] $ 384,615                                                    
Interest rate [2] 6.60%                                                      
The Bank of East Asia, Limited - Loan 20 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [2] $ 115,385                                                    
Interest rate [2] 6.64%                                                      
The Bank of East Asia, Limited - Loan 21 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings $ 327,298 [3]         $ 666,667 $ 5,200,000     [3]                                    
Interest rate 4.775% [3]         4.775% 4.775%                                          
The Bank of East Asia, Limited - Loan 22 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings $ 327,298 [3] $ 564,103 $ 4,400,000             [3]                                    
Interest rate 4.775% [3]         4.775% 4.775%                                          
The Bank of East Asia, Limited - Loan 23 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [4] $ 562,694                                                    
Interest rate [4] 4.775%                                                      
The Bank of East Asia, Limited - Loan 24 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings $ 123,371 [5]                 $ 128,205 [5]                 $ 128,205 $ 1,000,000                
Interest rate                   3.375%                 3.625% 3.625%                
The Bank of East Asia, Limited - Loan 24 [Member] | Maximum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate [5] 3.625%                                                      
The Bank of East Asia, Limited - Loan 24 [Member] | Minimum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate [5] 3.375%                                                      
The Bank of East Asia, Limited - Loan 25 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings $ 120,011 [6]                 $ 124,116 [6]         $ 128,205 $ 1,000,000                        
Interest rate                   3.375%         3.625% 3.625%                        
The Bank of East Asia, Limited - Loan 25 [Member] | Maximum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate [6] 3.625%                                                      
The Bank of East Asia, Limited - Loan 25 [Member] | Minimum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate [6] 3.375%                                                      
The Bank of East Asia, Limited - Loan 26 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings $ 453,240 [7]                 $ 472,205 [7]                     $ 512,821 $ 4,000,000            
Interest rate                   3.375%                     3.625% 3.625%            
The Bank of East Asia, Limited - Loan 26 [Member] | Maximum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate [7] 3.625%                                                      
The Bank of East Asia, Limited - Loan 26 [Member] | Minimum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate [7] 3.375%                                                      
The Bank of East Asia, Limited - Loan 27 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings $ 384,615 [8]             $ 384,615 $ 3,000,000 [8]                                 $ 512,821 $ 4,000,000
Interest rate 3.625% [8]             3.625% 3.625%                                      
Standard Chartered Bank (Hong Kong) Limited - Loan 1 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [9]                 51,905                                    
Interest rate 4.56% [9]                                                   4.56% 4.56%
The Hongkong and Shanghai Banking Corporation Limited - Loan 1 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings $ 100,049 [10]                 $ 104,306 [10]                         $ 128,205 $ 1,000,000        
Interest rate                   3.375%                         3.625% 3.625%        
The Hongkong and Shanghai Banking Corporation Limited - Loan 1 [Member] | Maximum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate [10] 3.625%                                                      
The Hongkong and Shanghai Banking Corporation Limited - Loan 1 [Member] | Minimum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate [10] 3.375%                                                      
The Hongkong and Shanghai Banking Corporation Limited - Loan 2 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings $ 371,018 [11]                 $ 388,271 [11]                             $ 512,821 $ 4,000,000    
Interest rate                   3.375%                             3.625% 3.625%    
The Hongkong and Shanghai Banking Corporation Limited - Loan 2 [Member] | Maximum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate [11] 3.625%                                                      
The Hongkong and Shanghai Banking Corporation Limited - Loan 2 [Member] | Minimum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate [11] 3.375%                                                      
The Hongkong and Shanghai Banking Corporation Limited - Loan 3 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings $ 111,576 [12]                 $ 117,126 [12] $ 384,615 $ 3,000,000         $ 128,205 $ 1,000,000                    
Interest rate                   3.375%             3.625% 3.625%                    
The Hongkong and Shanghai Banking Corporation Limited - Loan 3 [Member] | Maximum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate [12] 3.625%                                                      
The Hongkong and Shanghai Banking Corporation Limited - Loan 3 [Member] | Minimum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate [12] 3.375%                                                      
The Hongkong and Shanghai Banking Corporation Limited - Loan 4 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [13] $ 381,598                 $ 384,615                                    
Interest rate                   3.375% 3.625% 3.625%                                
The Hongkong and Shanghai Banking Corporation Limited - Loan 4 [Member] | Maximum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate [13] 3.625%                                                      
The Hongkong and Shanghai Banking Corporation Limited - Loan 4 [Member] | Minimum [Member]                                                        
Short-Term Debt [Line Items]                                                        
Interest rate [13] 3.375%                                                      
DBS Bank (Hong Kong) Limited - Loan 1 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [14]                 $ 205,129                                    
Interest rate [14] 4.65%                                                      
DBS Bank (Hong Kong) Limited - Loan 2 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [14]                 80,770                                    
Interest rate [14] 4.43%                                                      
DBS Bank (Hong Kong) Limited - Loan 3 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [14]                 410,256                                    
Interest rate [14] 5.01%                                                      
DBS Bank (Hong Kong) Limited - Loan 4 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [14] $ 238,462                                                    
Interest rate 5.29% [14]                 4.43%                                    
DBS Bank (Hong Kong) Limited - Loan 5 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [14] $ 166,667                                                    
Interest rate [14] 5.45%                                                      
DBS Bank (Hong Kong) Limited - Loan 6 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [14] $ 205,128                                                    
Interest rate [14] 5.48%                                                      
DBS Bank (Hong Kong) Limited - Loan 7 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [14] $ 85,898                                                    
Interest rate 6.80% [14]                 5.01%                                    
DBS Bank (Hong Kong) Limited - Loan 8 [Member]                                                        
Short-Term Debt [Line Items]                                                        
Long term borrowings [15] $ 474,849                 $ 436,752                                    
Interest rate [15] 1.20%                                                      
[1] On January 18, 2024 and 2023, the Company borrowed USD110,769 (HK$864,000) as working capital for 12 months at an annual interest rate of 5.97% and 4.26% with The Bank of East Asia, Limited, respectively. The loan was secured by the insured value of life insurance policy (amounted to USD1,000,000) of the Company, accounts receivable, net of the Company and a property located in Hong Kong which held by a director of the Company.
[2] As of March 31, 2024, the Company borrowed USD2,307,692 (HK$18,000,000) (2023: USD2,307,693 (HK$18,000,000)) as working capital for one to three months at an annual interest rate ranged from 6.64% to 7.03% (2023: 5.625% to 5.84%) as revolving loans with The Bank of East Asia, Limited. The loan was secured by personal guarantees from the directors of the Company, accounts receivable, net of the Company and a property located in Hong Kong which held by a director of the Company.
[3] On August 28, 2023, the Company borrowed USD
[4] On February 28, 2024, the Company borrowed USD564,103 (HK$4,400,000) as purchase of a property for twenty years at an annual interest rate of 4.775% with The Bank of East Asia, Limited. The loan was secured by, accounts receivable, net of the Company and a property located in Hong Kong which held by the Company.
[5] On March 25, 2021, the Company borrowed USD128,205 (HK$1,000,000) as working capital for eleven years at an annual interest rate of 3.625% (2023: 3.375%) with The Bank of East Asia, Limited. The loan was secured by personal guarantee from a director of the Company.
[6] On December 16, 2021, the Company borrowed USD128,205 (HK$1,000,000) as working capital for eleven years at an annual interest rate of 3.625% (2023: 3.375%) with The Bank of East Asia, Limited. The loan was secured by personal guarantee from a director of the Company.
[7] On November 26, 2020, the Company borrowed USD512,821 (HK$4,000,000) as working capital for eleven years at an annual interest rate of 3.625% (2023: 3.375%) with The Bank of East Asia, Limited. The loan was secured by personal guarantee from a director of the Company.
[8] On May 25, 2023, the Company borrowed USD384,615 (HK$3,000,000) as working capital for ten years at an annual interest rate of 3.625% with The Bank of East Asia, Limited. The loan was secured by personal guarantee from a director of the Company.
[9] On August 24, 2018 the Company borrowed USD512,821 (HK$4,000,000) as working capital for five years at an annual interest rate of 4.56% with Standard Chartered Bank (Hong Kong) Limited. The loan was secured by personal guarantee from a director of the Company. This loan was fully repaid during the year ended March 31, 2024.
[10] On October 21, 2020 the Company borrowed USD128,205 (HK$1,000,000) as working capital for eight years at an annual interest rate of 3.625% (2023: 3.375%) with The Hongkong and Shanghai Banking Corporation Limited. The loan was secured by personal guarantee from a director of the Company.
[11] On May 25, 2020 the Company borrowed USD512,821 (HK$4,000,000) as working capital for eight years at an annual interest rate of 3.625% (2023: 3.375%) with The Hongkong and Shanghai Banking Corporation Limited. The loan was secured by personal guarantee from a director of the Company.
[12] On July 13, 2021 the Company borrowed USD128,205 (HK$1,000,000) as working capital for eight years at an annual interest rate of 3.625% (2023: 3.375%) with The Hongkong and Shanghai Banking Corporation Limited. The loan was secured by personal guarantee from a director of the Company.
[13] On March 15, 2023 the Company borrowed USD384,615 (HK$3,000,000) as working capital for ten years at an annual interest rate of 3.625% (2023: 3.375%) with The Hongkong and Shanghai Banking Corporation Limited. The loan was secured by personal guarantee from a director of the Company.
[14] As of March 31, 2024, the Company borrowed USD696,155 (HK$5,430,000) (2023: 696,155 (HK$5,430,000)) as working capital for one to four months at an annual interest rate ranged from 5.29% to 6.8% (2023: 4.43% to 5.01%) as revolving loans with DBS Bank (Hong Kong) Limited. The loan was secured by personal guarantees from a director of the Company, accounts receivable, net of the Company and two properties located in Hong Kong which are held by a related company of the Company.
[15] The amount represented bank overdrafts as of March 31, 2024 and 2023, which was secured by personal guarantees from a director of the Company, accounts receivable, net of the Company and two properties located in Hong Kong which are held by a related company of the Company.