v3.26.1
Consolidated Statements of Cash Flows
12 Months Ended
Dec. 31, 2025
HKD ($)
Dec. 31, 2025
USD ($)
Dec. 31, 2024
HKD ($)
Dec. 31, 2023
HKD ($)
Cash flows from operating activities        
Net income $ 5,277,360 $ 678,036 $ 6,402,883 $ 7,782,850
Adjustments to reconcile net income to net cash provided by operating activities        
Depreciation – property and equipment 382,243 49,111 706,691 1,167,514
Provision for expected credit losses 759,752 97,613 1,197,330 2,908,913
Gain on disposal of plant and equipment (9,000) (1,156)
(Reversal) provision for unused annual leave 82,056 10,543 (23,325) (67,843)
(Reversal) provision for long service payment 436,391 56,068 (1,029,501) (2,624,862)
Deferred tax expenses (credit) (91,278) (11,727) 1,220,451 1,500,878
Changes in operating assets and liabilities        
Accounts receivable (4,481,058) (575,727) 9,493,529 (2,018,707)
Rental and utility deposits, prepayments and other current assets (5,715,755) (734,361) (3,960,807) (820,527)
Accounts payable 2,197,603 282,348 (4,249,224) (77,052)
Contract liabilities 4,759,475 611,498 823,777 796,743
Advances from customers 5,361,398 688,833 201,000 24,475
Accruals and other payables 786,130 101,002 (4,570,471) (1,891,701)
Income tax (payable) recoverable 1,791,028 230,112 768,471 (1,203,516)
Net cash generated from operating activities 11,536,345 1,482,193 6,980,804 5,477,165
Cash flows from investing activities        
Purchase of property and equipment (717,341) (92,164) (134,709) (191,005)
Proceed from disposal of property, plant and equipment 9,000 1,156
Net cash used in investing activities (708,341) (91,008) (134,709) (191,005)
Cash flows from financing activities        
Proceed of bank loan 9,000,000
Proceeds from IPO, net 45,131,640 5,798,522
Repayment of bank loan (790,040) (101,505) (128,738) (20,800,000)
Repayment from related parties 5,619,125
Advance from related parties 16,460,422
Repayment to related parties (10,587,781) (1,360,320) (4,901,426)
Deferred initial public offering (“IPO”) cost (3,648,914) (468,813) (2,696,953) (1,598,424)
Net cash provided by (used in) financing activities 30,104,905 3,867,884 (7,727,117) 8,681,123
Net change in cash and cash equivalent 40,932,909 5,259,069 (881,022) 13,967,283
Effect of changes in foreign exchange rate (70,705) (9,085) (24,181) (63,277)
Cash and cash equivalent at the beginning of the year 13,846,932 1,779,057 14,752,135 848,129
Cash and cash equivalent at the end of the year 54,709,136 7,029,041 13,846,932 14,752,135
Supplementary cash flow information        
Interest received 391,825 50,342 31,523 33,332
Interest paid (250,943) (32,241) (316,717) (254,406)
Income tax (paid) refund 71,841 9,230 (140,682) (1,203,516)
Supplementary schedule of non-cash investing activities        
Initial recognition of operating lease liabilities related to right-of-use-assets $ 22,934,609 $ 2,946,643 $ 5,308,803 $ 1,564,098