Standard | Impact on initial application | Effective date |
ISA 21 | Amendments – Lack of exchangeability | 1 January 2025 |
IFRS 1, | Amendments – Annual Improvements to IFRS | 1 January 2026 |
IFRS 7, | Accounting Standards – Volume 11 | |
IFRS 9, | ||
IFRS 10 & | ||
IAS 7 | ||
IFRS 9 & | Amendments – Classification and Measurement | 1 January 2026 |
IFRS 7 | of Financial Instruments | |
IFRS 9 & | Amendments – Contract Referencing Nature- | 1 January 2026 |
IFRS 7 | dependent Electricity | |
IFRS 18 | Presentation and Disclosure in Financial | 1 January 2027 |
Statements | ||
IFRS 19 | Subsidiaries without Public Accountability: | 1 January 2027 |
Disclosures | ||
IFRS10 & | Amendments – Sales or contribution of assets To be determined | |
IAS 28 | between an investor and its associate/joint | |
venture |
Furniture & Fixtures |
20% per annum |
Leasehold Improvement |
20% per annum |
Office Equipment |
20% per annum |
2025 |
2024 |
|
Restated |
||
HK$ |
HK$ |
|
Continuing operations |
||
IT software development and payment solutions |
9,729,150 |
9,535,253 |
Remittance and payment services |
147,289 |
754,937 |
Media production services |
4,231,771 |
1,889,013 |
14,108,210 |
12, 179 ,203 |
2025 |
2024 |
|
HK$ |
HK$ |
|
Discontinued operations |
||
Remittance and payment services |
150,000 |
850,446 |
150,000 |
850 ,446 |
|
Total |
14,258,210 |
13,029,649 |
2025 |
2024 |
|
Restated |
||
HK$ |
HK$ |
|
Continuing operations |
||
Hong Kong |
10,079,197 |
9,433,803 |
The Peoples Republic of China (“the PRC”) |
479,781 |
- |
UK |
1,589,760 |
- |
Japan |
1,947,056 |
2,189,929 |
Other countries |
12,416 |
555,470 |
14, 10 8,210 |
12,179,203 |
2025 |
2024 |
|
HK$ |
HK$ |
|
Discontinued operations |
||
Hong Kong |
150,000 |
850,446 |
150,000 |
850 ,446 |
|
Total |
14,258,210 |
13,029,649 |
2025 |
2024 |
|
HK$ |
HK$ |
|
Continuing operations |
||
Customer A |
1,681,448 |
2,189,929 |
Customer B |
1,589,760 |
- |
Customer C |
1,599,310 |
- |
Customer D |
- |
1,367,000 |
4,870,518 |
3,556 , 92 9 |
2025 |
2024 |
|
HK$ |
HK$ |
|
At 1 April |
- |
- |
Addition |
855,409 |
- |
855,4 09 |
- |
2025 |
2024 |
|
HK$ |
HK$ |
|
At 1 April |
8,424,227 |
751,716 |
Addition |
3,960,205 |
8,424,227 |
Revenue recognised |
(6,924,227) |
(751,716) |
5,460,205 |
8,424,227 |
2025 | 2024 | |
Restated | ||
HK$ | HK$ | |
Continuing operations | ||
Government subsidy (note i) | 684,457 | 110,000 |
Sundry income | 124,717 | 213,961 |
Grant income (note ii) | 4,500,000 | 9,000,000 |
Interest income | 342,350 | 596,788 |
5,651,524 | 9,9 20 ,749 | |
Discontinued operations | ||
Sundry income | 111,139 | 104,800 |
Interest income | 40 | 654 |
111,179 | 105,454 |
2025 | 2024 | |
HK$ | HK$ | |
Continuing operations | ||
Interest on bank loan | 142,481 | 175,755 |
142,481 | 175,755 |
2025 | 2024 | |
HK$ | HK$ | |
Discontinued operations | ||
Finance charges on lease liabilities | 13,817 | 32,907 |
13,817 | 32,907 |
2025 | 2024 | |
HK$ | HK$ | |
Restated | ||
Continuing operations | ||
Amortisation of intangible assets | 4,140,742 | 3,006,561 |
Depreciation | ||
- Property, plant and equipment | 129,174 | 104,058 |
Foreign exchange | 152,925 | 51,015 |
Subcontracting fees paid | 4,211,989 | 5,641,935 |
Audit fees paid to statutory auditors of the Group and the | 1,085,400 | 357,120 |
Company: | ||
Audit fees paid to the auditors of subsidiaries | 1,376,389 | 586,520 |
Non-audit services paid to the auditors of subsidiaries | ||
- Tax returns review and filing fee | 1,091 | 19,668 |
2025 | 2024 | |
HK$ | HK$ | |
Discontinued operations | ||
Depreciation | - | - |
- Property, plant and equipment | 13,382 | 11,154 |
- Right - of - use assets | 307,994 | 384,045 |
Audit services: | ||
Statutory audit–- Company | 60,685 | 63,039 |
2025 | 2024 | |
HK$ | HK$ | |
Impairment losses on intangible assets (note i) | 19,625,320 | - |
Impairment losses on loan receivables (note ii) | 3,257,981 | - |
Impairment losses on goodwill (note iii) | 759,289 | - |
23,642,590 | - |
2025 |
2024 |
|
HK$ |
HK$ |
|
Continuing operations |
||
Wages, salaries and other employee benefits |
6,815,679 |
4,907,642 |
Contributions to defined contribution plans |
280,891 |
214,147 |
Housing allowances |
2,699 |
524 |
7,099,269 |
5,122,313 |
2025 |
2024 |
|
HK$ |
HK$ |
|
Discontinued operations |
||
Wages, salaries and other employee benefits |
1,563,207 |
2,993,818 |
Contributions to defined contribution plans |
88,098 |
43,136 |
1,651,305 |
3,036,954 |
2025 |
2024 |
|
HK$ |
HK$ |
|
Continuing operations |
||
Director fees |
250,000 |
260,000 |
Other emoluments (including salary) |
1,634,167 |
1,380,000 |
1,884,167 |
1,640,000 |
2025 |
2024 |
|
HK$ |
HK$ |
|
Discontinued operations |
||
Director fees |
- |
- |
Other emoluments (including salary) |
525,000 |
1,043,561 |
2025 |
2024 |
|
HK$ |
HK$ |
|
Tax expense for the year |
188,969 |
128,762 |
2025 |
2024 |
|
HK$ |
HK$ |
|
Restated |
||
Loss before taxation |
(33,739,561) |
(36,884,932) |
Tax at applicable income tax rate |
(858,627) |
42,975 |
Tax effect of non-deductible expense |
777,380 |
269,383 |
Tax effect of non-taxable income |
(114,271) |
(124,820) |
Tax effect on temporary differences |
498,200 |
305,071 |
Tax effect of tax losses not recognised |
- |
359,313 |
Utilisation of tax losses brought forward |
- |
(687,192) |
Under provision in prior year |
6,452 |
- |
Tax reduction |
(3,000) |
(6,000) |
Tax at applicable concessionary rate |
(117,165) |
(29,968) |
Income tax expense |
188,969 |
128,762 |
2025 |
2024 |
|
HK$ |
HK$ |
|
Restated |
||
Loss attributable to equity shareholders |
(33,739,561) |
(36,884,932) |
Weighted average number of ordinary shares |
145,926,608 |
127,181,165 |
Loss per share in HK$: |
||
Basic |
||
– Continuing operations |
(21.11 cents) |
(24.62 cents) |
– Discontinued operation |
(2.01 cents) |
(4.38 cents) |
Diluted |
||
– Continuing operations |
(21.11 cents) |
(24.62 cents) |
– Discontinued operation |
(2.01cents) |
(4.38 cents) |
2025 |
2024 |
|
HK$ |
HK$ |
|
Cost and net carrying amount |
||
At 1 April |
759,289 |
- |
Additions |
- |
759,289 |
Impairment losses |
(759,289) |
- |
At 31 March |
- |
759,289 |
Development cost |
Money Lending |
Total |
|
License |
|||
HK$ |
HK$ |
HK$ |
|
Cost |
|||
At 1 April 2023 |
6,660,760 |
- |
- |
Additions |
24,979,825 |
- |
- |
At 31 March 2024 and 1 |
31,640,585 |
- |
31,640,585 |
April 202 4 (Restated) |
|||
Additions |
- |
230,000 |
230,000 |
At 31 March 2025 |
31,640,585 |
230,000 |
9,629,335 |
Accumulated |
|||
At 1 April 2023 amortisation |
475,957 |
- |
475,957 |
Amortization provided |
3,006,561 |
- |
3,006,561 |
for year |
|||
Exchange realignment |
3,609 |
3,609 |
|
At 31 March 2024 and 1 |
3,486,127 |
||
- |
3,486,127 |
||
April 2024 (Restated) |
|||
Amortization provided |
4,140,742 |
- |
4,140,742 |
for year |
|||
Impairment losses for the |
19,257,909 |
- |
19,257,909 |
year |
|||
Exchange realignment |
13,562 |
- |
13,562 |
At 31 March 2025 |
4,657,002 |
- |
4,657,002 |
Net Book Value |
|||
At 31 March 2025 |
4,742,333 |
230,000 |
4,972,333 |
At 31 March 2024 |
28,154,458 |
- |
28,154,458 |
At 31 March 2023 |
6,184,802 |
- |
6,184,802 |
Office | Leasehold | Furniture | ||
equipment | improvement | & fixtures | Total | |
HK$ | HK$ | HK$ | HK$ | |
Cost | ||||
At 1 April 2024 | 661,063 | 101,474 | 91,180 | 853,718 |
Additions | 183,075 | 46,532 | 78,370 | 307,977 |
Written off | - | - | (91,180) | (91,180) |
Exchange realignment | 1,326 | 49 | (669) | 705 |
At 31 M arch 2025 | 845,464 | 147,337 | 78,419 | 1,071,220 |
Accumulated Depreciation | ||||
At 31 March 2024 and 1 April 2024 | 362,166 | 20,295 | 14,044 | 396,505 |
Charge for the year | 99,297 | 23,472 | 6,405 | 129,174 |
Exchange realignment | 113 | (368) | 3 | (253) |
Eliminated on disposals | - | - | (14,044) | (14,044) |
At 31 M arch 2025 | 461,576 | 43,398 | 6,408 | 511,382 |
Net Book Value | ||||
At 31 March 2025 | 383,888 | 103,939 | 72,011 | 559,838 |
At 31 March 202 4 | 298,897 | 81,179 | 77,137 | 457,213 |
Lease assets | HK$ |
Cost | |
At 31 March 2024 and 1 April 2024 | 821,212 |
Disposal of a subsidiary | (821,212) |
At 31 M arch 2025 | - |
Accumulated Depreciation | |
At 31 March 2024 and 1 April 2024 | 317,258 |
Charge for the year | 307,994 |
Disposal of a subsidiary | (625,252) |
At 31 M arch 2025 | [ ● ] - |
Net Book Value | |
At 31 March 2025 | - |
At 31 March 202 4 | 503,95 5 |
2025 |
2024 |
||
Notes |
HK$ |
HK$ |
|
Equity investments listed in Hong Kong |
15(a) |
344,105 |
1,017,248 |
344,105 |
1,017,248 |
2025 |
2024 |
||
Notes |
HK$ |
HK$ |
|
Restated |
|||
Trade receivables |
16(a) |
772,471 |
2,349,282 |
Other receivables |
- |
108,544 |
|
772,471 |
2,457,826 |
||
Deposit and prepayment |
2,798,699 |
2,980,887 |
|
3,571,170 |
5,438,713 |
2025 |
2024 |
|
HK$ |
HK$ |
|
Neither past |
458,643 |
490,500 |
Overdue by: |
||
0 – 30 days |
53,328 |
931,282 |
31 – 60 days |
- |
150,000 |
61 – 90 days |
122,500 |
435,000 |
Over 90 days |
138,000 |
342,500 |
772,471 |
2,349,282 |
2025 |
2024 |
|
HK$ |
HK$ |
|
Receivables: |
||
- within one year |
3,257,981 |
- |
- in the second to fifth years inclusive |
- |
3,300,000 |
- |
3,300,000 |
|
Less: Amount shown under current assets |
- |
- |
Balance due after one year |
3,257,981 |
3,300,000 |
Less: Impairment losses |
(3,257,981) |
(42,019) |
- |
3,257,981 |
2025 | 2024 | |
HK$ | HK$ | |
Cash and bank balance | 11,775,409 | 19,318,967 |
2025 | 2024 | |
HK$ | HK$ | |
Trade payables | 302,484 | 1,751,682 |
Accrued charges and other payables | 2,637,182 | 2,215,699 |
2,939,666 | 3,967,381 | |
Contract liabilities (note 4) | 5,460,205 | 8,424,227 |
Amount due to a director | 1,202,925 | 2,097,277 |
Amount due to a shareholder | 2,538,748 | - |
12 , 14 1,544 | 14,488,885 |
2025 | 2024 | |
HK$ | HK$ | |
Bank loans - secured | 3,884,491 | 4,539,862 |
Presented by: | ||
- Carrying amount repayable on demand or within one | 134,726 | 785,841 |
year | ||
- Carrying amount repayable after one year with | 3,749,765 | 3,754,021 |
repayment on demand clause | ||
3,884,491 | 4,539,862 | |
Less: Amount shown under current liabilities | (3,884,491) | (4,539,862) |
Non - current liabilities | - | - |
2025 |
2024 |
|
HK$ |
HK$ |
|
Total minimum lease payments: |
||
Due within one year |
- |
432,300 |
Due in the second to fifth years |
- |
66,000 |
- - |
498,300 |
|
Future finance charges on lease liabilities |
- |
(20,487) |
Present value of lease liabilities |
- - |
477,81 3 |
Present value of liabilities: |
||
Due within one year |
- |
412,284 |
Due in the second to fifth years |
- |
65,529 |
- - |
477,81 3 |
|
Less: Portion due within one year included under current |
- |
(412,284) |
liabilities |
||
Portion due after one year included under non-current |
- |
65,529 |
liabilities |
2025 |
2024 |
|
HK$ |
HK$ |
|
Restated |
||
At 1 April |
5,967,000 |
- |
Liabilities component at date of issue |
- |
5,967,000 |
Interest expenses |
- |
- |
Drawdown during the year |
4,109,333 |
- |
Repayment |
(4,061,998) |
- |
Repayment through conversion into equity shares |
(5,960,000) |
- |
Exchange realignment |
(54,335) |
- |
At 31 March |
- |
5,967,000 |
Portion classified as non - current |
- |
- |
Current portion |
- |
5,967,000 |
2025 |
2024 |
|
No. of shares |
No. of shares |
|
Issued shares (nominal value of £0.01 per share) |
||
At the beginning of the reporting period |
128,534,590 |
117,034,590 |
Issue of shares |
21,875,830 |
11,500,000 |
At the end of the reporting period |
150,410,420 |
128,534,590 |
2025 |
2024 |
|
HK$ |
HK$ |
|
Issued shares: |
||
At the beginning of the reporting period |
13,535,595 |
12,411,570 |
Issue of shares |
2,186,446 |
1,124,025 |
At the end of the reporting period |
15,722,041 |
13,535,595 |
At 12 July 2023 | |
HK$ | |
Consideration | |
Cash paid | 1,000,000 |
Contingent consideration – Consideration Shares | 1,000,000 |
2,000,000 | |
Recognised amounts of identifiable assets acquired and liabilities assumed | |
Property, plant and equipment | 494,600 |
Deposits and prepayments | 36,099 |
Trade and other receivables | 1,047,000 |
Cash and cash equivalents | 454,174 |
Trade and other payables | (791,162) |
Net assets of Mr. Meal Group | 1,240,711 |
Goodwill arising on acquisition | 759,289 |
Net cash outflow arising on the acquisition: | |
HK$ | |
Cash consideration paid | (1,000,000) |
Cash and cash equivalents acquired | 454,174 |
(545,826) |
HK$ | |
Initial recognition on 12 July 2023 | 1,000,000 |
Fair value changes | (874,478) |
Exchange realignments | (55,036) |
At 31 March 2024 | 70,486 |
Fair value changes | (60,651) |
Exchange realignments | 845 |
At 31 March 2025 | 10,680 |
2025 |
2024 |
|
HK$ |
HK$ |
|
Restated |
||
Financial assets |
||
Financial assets at fair value |
||
- Financial assets at FVPL |
344,105 |
1,107,248 |
Financial assets at amortised costs |
||
- Trade receivables |
772,471 |
2,349,282 |
- Contract assets |
855,410 |
- |
- Other receivables |
- |
108,544 |
- Deposit and prepayment |
1,325,157 |
1,682,543 |
- Cash and cash equivalents |
11,775,409 |
19,318,967 |
15,702,552 |
24,566, 584 |
2025 |
2024 |
|
HK$ |
HK$ |
|
Financial liabilities |
||
Financial liabilities at amortised cost |
||
- Trade payables |
302,484 |
1,751,682 |
- Contract liabilities |
5,460,205 |
8,424,227 |
- Amount due to a director |
1,202,925 |
2,097,277 |
- Amount due to a shareholder |
2,538,748 |
- |
- Lease liabilities |
- |
412,284 |
- Borrowings |
3,884,491 |
4,539,862 |
- Tax payable |
294,939 |
111,030 |
- Convertible loan note |
- |
5,967,000 |
13, 683 , 792 |
23,303,362 |
2025 |
2024 |
|||
Assets |
Liabilities |
Assets |
Liabilities |
|
HK$ |
HK$ |
HK$ |
HK$ |
|
GBP |
3,302,669 |
4,817,368 |
32,676,769 |
7,430,057 |
SGD |
- |
515,439 |
1,198,306 |
809,117 |
MYR |
377,551 |
153,729 |
208,011 |
13,441 |
RMB |
520,514 |
91,406 |
265,004 |
52,537 |
4,200,733 |
5,577,942 |
34,348,091 |
8,305,152 |
Total |
|||||
Within |
Over 1 year |
contractual |
|||
Carrying |
1 year or |
but within |
undiscounted |
||
amount |
on demand |
5 years |
Over 5 years |
cash flow |
|
HK$ |
HK$ |
HK$ |
HK$ |
HK$ |
|
202 5 |
|||||
- Trade and other payables |
2,939,666 |
2,939,666 |
- |
- |
2,939,666 |
- Amount due to a director |
1,202,925 |
1,202,925 |
- |
- |
1,202,925 |
- Amount due to a shareholder |
2,538,748 |
2,538,748 |
- |
- |
2,538,748 |
- Bank borrowings |
3,884,491 |
4,254,546 |
- |
- |
4,254, 546 |
10,565,830 |
10,935,885 |
- |
- |
10,935,885 |
|
2024 (restated) |
|||||
- Trade and other payables |
3,967,381 |
3,967,381 |
- |
- |
3,967,381 |
- Amount due to a director |
2,097,277 |
2,097,277 |
- |
- |
2,097,277 |
- Lease liabilities |
477,812 |
432,300 |
66,000 |
- |
498,300 |
- Bank borrowings |
4,539,862 |
4,999,680 |
- |
- |
4,999,680 |
- Convertible loan note |
5,410,507 |
5,410,507 |
- |
- |
5,410,507 |
46,485,278 |
42,837,344 |
66,000 |
- |
46,965,584 |
1 April 2024 to 21 | 1 April 2023 to | |
November 2024 | 31 March 2024 | |
HK$ | HK$ | |
Loss from the discontinued operations for the year | (2,657,442) | (4,295,163) |
Gain on de-consolidation of a subsidiary | ||
513,061 | - | |
(2,144,381) | (4,295,163) |
1 April 2024 to 21 | 1 April 2023 to 31 | |
November 2024 | March 2024 | |
HK$ | HK$ | |
Revenue | 150,000 | 850,446 |
Cost of sales | (1,098,274) | - |
Gross (loss)/profit | (948,274) | 850,446 |
Other income | 110,894 | 105,290 |
Subcontracting fee paid | - | (35,286) |
Staff costs | (1,072,500) | (2,275,500) |
Other operating expenses | (412,370) | (2,512,007) |
Depreciation on property, plant and equipment and right-of- | ||
use assets | (321,376) | (395,199) |
Operating loss | (2,643,625) | (4,262,256) |
Finance charges | (13,817) | (32,907) |
Loss before income tax | (2,657,442) | (4,295,163) |
Income tax | - | - |
Loss for the year | (2,657,442) | (4,295,163) |
1 April 2024 to 10 | 1 April 2023 to | |
March 2025 | 31 March 2024 | |
HK$ | HK$ | |
Proft/(Loss) from the discontinued operations for the year | 617,198 | (1,022,674) |
617,198 | (1,022,674) |
1 April 2024 to 10 | 1 April 2023 to 31 | |
March 2025 | March 2024 | |
HK$ | HK$ | |
Revenue | - | - |
Gross profit | - | - |
Other income | 779,924 | - |
Staff costs | - | (677,387) |
Other operating expenses | (136,996) | (365,295) |
Operating loss | 642,928 | (1,042,682) |
Exchange difference | (25,729) | 20,008 |
Profit/(Loss) before income tax | 617,198 | (1,022,674) |
Income tax | - | - |
Profit/(Loss) for the year | 617,198 | (1,022,674) |
1 April 2024 to 30 | 1 April 2023 to | |
Mach 2025 | 31 March 2024 | |
HK$ | HK$ | |
Loss from the discontinued operations for the year | (892,518) | (250,197) |
(892,518) | (250,197) |
1 April 2024 to | 1 April 2023 to | |
30 Mach 2025 | 31 March 2024 | |
HK$ | HK$ | |
Revenue | - | - |
Gross profit | - | - |
Other income | 34 | 164 |
Staff costs | (578,805) | (84,067) |
Other operating expenses | (315,854) | (167,645) |
Operating loss | (894,625) | (251,549) |
Exchange difference | 2,107 | 1,352 |
Loss before income tax | (892,518) | (250,197) |
Income tax | - | - |
Loss for the year | (892,518) | (250,197) |
Converti | Reclassifica | |||||
As previously | Intangible | ble loan | Share | tion of | ||
reported | assets | note | premium | accounts | Restated | |
31 March | 31 March | 31 March | 31 March | 31 March | 1 April | |
2023 | 2023 | 2023 | 2023 | 2023 | 2023 | |
HK$ | HK$ | HK$ | HK$ | HK$ | HK$ | |
ASSETS | Note 34.1 | |||||
Non - current assets | ||||||
Intangible assets | 6,184,803 | - | - | - | - | 6,184,803 |
Property, plant and | ||||||
equipment | 61,057 | - | - | - | - | 61,057 |
Right - of - use assets | 204,684 | - | - | - | - | 204,684 |
Financial assets at | ||||||
FVPL | - | - | - | - | 1,041,064 | 1,041,064 |
6,450,544 | - | - | - | 1,041,064 | 7,491,608 | |
Current assets | ||||||
Financial assets at | ||||||
FVPL | 1,041,064 | - | - | - | (1,041,064) | - |
Deposit and | ||||||
prepayments | 3,788,412 | - | - | - | - | 3,788,412 |
Trade and other | ||||||
receivables | 17,698,025 | - | - | - | - | 17,698,025 |
Loan receivables | 294,500 | - | - | - | - | 294,500 |
Cash and cash | ||||||
equivalents | 9,548,364 | - | - | - | - | 9,548,364 |
32,370,365 | - | - | - | - | 31,329,301 | |
Current liabilities | ||||||
Trade and other | ||||||
payables | 2,288,347 | - | - | - | - | 2,288,347 |
Borrowings | 5,299,556 | - | - | - | - | 5,299,556 |
Lease liabilities | 135,711 | - | - | - | - | 135,711 |
7,723,614 | - | - | - | - | 7,723,614 | |
Net current assets | 24,646,751 | - | - | - | - | 24,646,751 |
Non - current | ||||||
liabilities | ||||||
Lease liabilities | 65,143 | - | - | - | - | 65,143 |
65,143 | - | - | - | - | 65,143 | |
Net assets | 31,032,152 | - | - | - | - | 31,032,152 |
EQUITY | ||||||
Share capital | 28,801,920 | - | - | (16,390,350) | - | 12,411,570 |
Share premium (note | ||||||
34.1) | 16,576,592 | - | - | 15,446,819 | - | 32,023,411 |
Group reorganisation | ||||||
reserve | 589,836 | - | - | - | - | 589,836 |
Translation reserve | (271,224) | - | - | - | 271,224 | - |
Accumulated losses | (14,664,972) | - | - | 943,531 | (271,224) | (13, 992 , 665 ) |
Total equity | 31,032,152 | - | - | - | - | 31,032,152 |
As previously | Intangible | Convertible | Share | Reclassificatio | ||
reported | assets | loan note | premium | n of accounts | Restated | |
31 March | 31 March | 31 March | 31 March | 31 March | 1 April | |
2024 | 2024 | 2024 | 2024 | 2024 | 2024 | |
HK$ | HK$ | HK$ | HK$ | HK$ | HK$ | |
Note 34.2 | Note 34.3 | Note 34. 1 | Note 34. 4 | |||
ASSETS | ||||||
Non - current assets | ||||||
Goodwill | 759,289 | - | - | - | - | 759,289 |
Loan receivables | 3,257,981 | - | - | - | - | 3,257,981 |
Intangible assets | 23,513,372 | 4, 641 ,086 | - | - | - | 28, 154 ,458 |
Property, plant and | ||||||
equipment | 457,213 | - | - | - | - | 457,213 |
Financial asset - Fair value | ||||||
through profit or loss | ||||||
(Note 34.6) | - | - | - | - | 1,017,248 | 1,017,248 |
Right - of - use assets | 503,955 | - | - | - | - | 503,955 |
2 8 , 491 , 810 | 4, 641 ,086 | - | - | 1,017,428 | 34, 150 ,144 | |
Current assets | ||||||
Financial asset - Fair value | ||||||
through profit or loss | ||||||
(Note 34.6) | 1,017,248 | - | - | - | (1,017,248) | - |
Deposit and | ||||||
prepayments | 2,980,887 | - | - | - | - | 2,980,887 |
Trade and other | ||||||
receivables | 34,862,948 | - | (32,405,122) | - | - | 2,457,827 |
Cash and cash equivalents | 19,318,967 | - | - | - | - | 19,318,967 |
5 8 , 180 , 050 | - | (32,405, 12 2 ) | - | (1,017,428) | 24,757, 680 | |
Current liabilities | ||||||
Trade and other payables | 3,967,381 | - | - | - | - | 3,967,381 |
Contract liabilities | 8,424,227 | - | - | - | - | 8,424,227 |
Amount due to a director | 2,097,277 | - | - | - | - | 2,097,277 |
Borrowings | 4,539,862 | - | - | - | - | 4,539,862 |
Lease liabilities | 412,284 | - | - | - | - | 412,284 |
Convertible loan note | 35,402,946 | - | (29,435,946) | - | - | 5,967,000 |
Tax payables | 111,030 | - | - | - | - | 111,030 |
54,955,007 | - | (29,435,946) | - | - | 25,519,061 | |
Non - current liabilities | ||||||
Lease liabilities | 65,529 | - | - | - | - | 65,529 |
Contingent consideration | ||||||
– consideration share | 70,486 | - | - | - | - | 70,486 |
136,015 | - | - | - | - | 136,015 | |
Net assets | 31,580,838 | 4,641,086 | (2,969,17 6 ) | - | - | 33,252,748 |
EQUITY | ||||||
Share capital | 29,925,945 | - | - | ( 16,390,35 0) | - | 13,535,595 |
Share premium | 49,329,087 | 5,041,350 | - | 14,492,024 | 68,862,461 | |
Group reorganisation | ||||||
reserve | 589,836 | - | - | - | - | 589,836 |
Convertible loan note | ||||||
reserve | 2,957,651 | - | (2,957,651) | - | - | - |
Translation reserve | 323,731 | ( 105,217 ) | (11 ,525 ) | (290,555) | - | (83,566) |
Accumulated losses | (51,545,412) | (295,047) | - | 2,188,881 | - | ( 49,651,578 ) |
Total equity | 31,580,838 | 4,641,086 | (2,969,176) | - | - | 33,252,748 |
As previously | Convertible | Share | Reclassification | |||
reported | Intangible assets | loan note | premium | of accounts | Restated | |
2024 | 2024 | 2024 | 2024 | 2024 | 2024 | |
HK$ | HK$ | HK$ | HK$ | HK$ | HK$ | |
Note 34.2 | Note 34.3 | Note 34. 1 | Note 34. 4 | |||
Continuing operations | ||||||
Revenue | 21,179,203 | - | - | - | (9,000,000) | 12,179,203 |
Cost of sales | (87,228) | - | - | - | - | (87,228) |
Gross profit | 21,091,975 | - | - | - | (9,000,000) | 12,091,975 |
Other income | 920,749 | - | - | - | 9,000,000 | 9,920,749 |
Subcontracting fee paid | (5,641,935) | - | - | - | - | (5,641,935) |
Staff costs | (5,382,313) | - | - | - | - | (5,382,313) |
Other operating expenses | (6,522,095) | - | - | - | - | (6,252,900) |
Depreciation on property, plant | ||||||
and equipment and right-of- | ||||||
use assets and amortisation of | ||||||
intangible assets | (2,815,572) | (295,047) | - | - | - | (3,110,619) |
Operating profit/(loss) | 1,650,80 9 | (295,047) | - | - | - | 1,624,957 |
Fair value gain on contingent | ||||||
consideration – | ||||||
consideration shares | 874,478 | - | - | - | - | 874,478 |
Fair value loss on financial | ||||||
assets at FVPL | (33,511,816) | - | - | - | - | (33,511,816) |
Finance charges | (175,755) | - | - | - | - | (175,755) |
Loss before income tax | (3 1 , 1 62 , 28 4 ) | (295,047) | - | - | - | (31,188,137) |
Income tax expense | (128,762) | - | - | - | - | (128,762) |
Loss for the period from | ||||||
continuing operations | (31,291,047) | (295,047) | - | - | - | (31,316,899) |
Discontinued operations | ||||||
Loss for the period from | ||||||
discontinued operations | (5,568589,034) | - | - | - | - | (5,568,034) |
Loss for the year | (36,880,440) | (295,047) | - | - | - | (36,697,274) |