Annual and transition report of foreign private issuers [Sections 13 or 15(d)]

PROPERTY AND EQUIPMENT

v3.25.1
PROPERTY AND EQUIPMENT
12 Months Ended
Dec. 31, 2024
Notes and other explanatory information [abstract]  
PROPERTY AND EQUIPMENT

NOTE 11 — PROPERTY AND EQUIPMENT

 

Property and equipment consist of the following as of December 31, 2024, and 2023:

 

    Cost     Accumulated Depreciation     Value
as of December 31 2024
    Cost     Accumulated Depreciation     Impairment     ERL spin off     Value
as of December 31 2023
 
Land   $     $     $       1,486,718     $     $ (1,486,718 )     (1,495 )   $  
Buildings     71,034             71,034       4,541,374       (1,289,314 )     (3,252,060 )            
Leasehold property                       5,136,738       (2,999,931 )     (2,134,654 )           2,153  
Plant and machinery                       149,422       (92,197 )     (55,690 )     (1,535 )      
Furniture and fixtures     112,467       (103,146 )     9,321       662,706       (390,985 )     (108,736 )     (15,661 )     147,324  
Motor vehicles     134,180       (113,614 )     20,566       400,756       (334,662 )     (12,808 )     (20,025 )     33,261  
Office equipment     41,809       (23,828 )     17,981       100,106       (44,350 )     (7,975 )     (367 )     47,414  
IT equipment     228,362       (207,417 )     20,945       143,141       (113,795 )     (3,589 )     (18,039 )     7,718  
Computer equipment     216,350       (211,981 )     4,369       62,689       (45,343 )           8,810       26,156  
Programs and textbooks     232,510       (222,331 )     10,179       16,594       (4,761 )                 11,833  
Spa equipment, curtains, crockery, glassware, and linen     317,438       (170,302 )     147,136       541,425       (253,873 )     (45,274 )     (61,386 )     180,892  
    $ 1,354,150     $ (1,052,619 )   $ 301,531     $ 13,243,164     $ (5,569,211 )   $ (7,107,504 )     (109,698 )   $ 456,751  

 

 

Reconciliation of property and equipment — 2024

 

    Opening Balance as of January 1, 2024     Adjustment     Additions     Disposals     Translation     Depreciation     Closing Balance as of December 31, 2024  
Land   $     $     $     $     $     $   (1,495) $  
Buildings           140,132             (61,400 )     (7,698 )           71,034  
Leasehold property     2,153                   (2,153 )                  
Plant and machinery                                          
Furniture and fixtures     147,324       (140,132 )           (5,015 )     7,380       (236 )     9,321  
Motor vehicles     33,261                         (3,128 )     (9,567 )     20,566  
Office equipment     47,414                   (27,340 )     (2,093 )           17,981  
IT equipment     7,718       16,999             (5,727 )     11,454       (9,499 )     20,945  
Computer equipment     26,156       (16,999 )     7,003       (1,725 )     (6,207 )     (3,861 )     4,369  
Programs and textbooks     11,833                         (1,654 )           10,179  
Spa equipment, curtains, crockery,
Glassware and linen
    180,892                   (6,913 )     (26,843 )           147,136  
    $ 456,751     $     $ 7,003     $ (110,271 )   $ 28,789     $ (23,163 )   $ 301,531  

 

Reconciliation of property and equipment — 2023

 

    Opening Balance as of January 1, 2023     Additions     Disposals     Translation     Depreciation     ERL Spin off     Closing Balance as of December 31, 2023  
Land   $     $ 1,495     $     $     $     $ (1,495 )   $  
Buildings                                   -        
Leasehold property     2,153                               -       2,153  
Plant and machinery           1,535                         (1,535 )      
Furniture and fixtures     152,837       19,692       (4,032 )           (5,512 )     (15,661 )     147,324  
Motor vehicles     51,842       25,101       (5,076 )     (3,912 )     (14,670 )     (20,025 )     33,261  
Office equipment     62,038       367                   (14,624 )     (367 )     47,414  
IT equipment     24,716       1,041                         (18,039 )     7,718  
Computer equipment     38,881       20,438       (11,410 )           (30,563 )     8,810       26,156  
Programs and textbooks     16,594                         (4,761 )     -       11,833  
Spa equipment, curtains, crockery,     214,070       61,385             (7,940 )     (25,237 )     (61,386 )     180,892  
glassware and linen                                                        
    $ 563,131     $ 131,054     $ (20,518 )   $ (11,852 )   $ (95,367 )   $ (109,697 )   $ 456,751