Property, plant and equipment | 10. Property, plant and equipment Schedule of property, plant and equipment Leasehold land and buildings Plant and equipment Machineries Renovation Motor vehicles Furniture and fittings Total Unaudited Leasehold land and buildings Plant and equipment Machineries Renovation Motor vehicles Furniture and fittings Total US$ US$ US$ US$ US$ US$ US$ 2024 Beginning of financial period Cost - 4,960,307 1,213,687 490,239 694,591 131,973 7,490,797 Valuation 19,264,346 - - - - - 19,264,346 Beginning of financial period 19,264,346 4,960,307 1,213,687 490,239 694,591 131,973 26,755,143 Additions - 38,570 - - - 127 38,697 End of financial period 19,264,346 4,998,877 1,213,687 490,239 694,591 132,100 26,793,840 Accumulated depreciation Beginning of financial year 732,355 2,103,927 974,802 487,530 543,149 127,015 4,968,778 Depreciation charge 459,252 249,964 48,935 301 22,187 755 781,394 End of financial period 1,191,607 2,353,891 1,023,737 487,831 565,336 127,770 5,750,172 Net book value End of financial period 18,072,739 2,644,986 189,950 2,408 129,255 4,330 21,043,668 ESGL Holdings Limited Notes to the Consolidated Financial Statements for Financial Periods ended June 30, 2024 and 2023 10. Property, plant and equipment (continued) Leasehold land and buildings Plant and equipment Machineries Renovation Motor vehicles Furniture and fittings Total US$ US$ US$ US$ US$ US$ US$ 2023 Beginning of financial year Cost - 4,385,903 1,213,687 487,229 692,142 127,487 6,906,448 Valuation 19,828,888 19,828,888 Beginning of financial year 19,828,888 4,385,903 1,213,687 487,229 692,142 127,487 26,735,336 Beginning balance 19,828,888 4,385,903 1,213,687 487,229 692,142 127,487 26,735,336 Additions - 580,125 - 3,010 63,423 4,486 651,044 Disposal - (5,721 ) - - (60,974 ) - (66,695 ) Lease modifications 8,230 - - - - - 8,230 Revaluation (910,055 ) - - - - - (910,055 ) Exchange difference 337,283 - - - - - 337,283 End of financial year 19,264,346 4,960,307 1,213,687 490,239 694,591 131,973 26,755,143 Ending balance 19,264,346 4,960,307 1,213,687 490,239 694,591 131,973 26,755,143 Accumulated depreciation Beginning of financial year 523,495 1,689,985 874,266 486,040 545,593 122,674 4,242,053 Beginning balance 523,495 1,689,985 874,266 486,040 545,593 122,674 4,242,053 Depreciation charge 932,231 416,516 100,536 1,490 46,695 4,341 1,501,809 Disposal - (2,574 ) - - (49,139 ) - (51,713 ) Revaluation (723,371 ) - - - - - (723,371 ) End of financial year 732,355 2,103,927 974,802 487,530 543,149 127,015 4,968,778 Ending balance 732,355 2,103,927 974,802 487,530 543,149 127,015 4,968,778 Net book value End of financial year 18,531,991 2,856,380 238,885 2,709 151,442 4,958 21,786,365 Ending balance 18,531,991 2,856,380 238,885 2,709 151,442 4,958 21,786,365 ESGL Holdings Limited Notes to the Consolidated Financial Statements for Financial Periods ended June 30, 2024 and 2023 | 10. Property, plant and equipment Schedule of property, plant and equipment Leasehold Plant and Machineries Renovation Motor Furniture Total US$ US$ US$ US$ US$ US$ US$ 2023 Cost Beginning of financial year 19,828,888 4,385,903 1,213,687 487,229 692,142 127,487 26,735,336 Additions - 580,125 - 3,010 63,423 4,486 651,044 Depreciation charge - Disposal - (5,721 ) - - (60,974 ) - (66,695 ) Lease modifications 8,230 - - - - - 8,230 Revaluation (910,055 ) - - - - - (910,055 ) Exchange difference 337,283 - - - - - 337,283 End of financial year 19,264,346 4,960,307 1,213,687 490,239 694,591 131,973 26,755,143 Accumulated depreciation Beginning of financial year 523,495 1,689,985 874,266 486,040 545,593 122,674 4,242,053 Depreciation charge 932,231 416,516 100,536 1,490 46,695 4,341 1,501,809 Disposal - (2,574 ) - - (49,139 ) - (51,713 ) Revaluation (723,371 ) - - - - - (723,371 ) End of financial year 732,355 2,103,927 974,802 487,530 543,149 127,015 4,968,778 Net book value End of financial year 18,531,991 2,856,380 238,885 2,709 151,442 4,958 21,786,365 ESGL Holdings Limited Notes to the Consolidated Financial Statements for Financial Years ended December 31, 2023 and 2022 10. Property, plant and equipment, net (continued) Leasehold Plant and Machineries Renovation Motor Furniture Total US$ US$ US$ US$ US$ US$ US$ 2022 Cost Beginning of financial year 11,414,034 3,898,326 1,213,687 487,229 684,093 127,487 17,824,856 Additions - 487,577 - - 15,100 - 502,677 Disposal (7,051 ) (7,051 ) Lease modifications 1,296,818 - - - - 1,296,818 Revaluation 7,065,299 - 7,065,299 Exchange difference 52,737 - - - - - 52,737 End of financial year 19,828,888 4,385,903 1,213,687 487,229 692,142 127,487 26,735,336 Accumulated depreciation Beginning of financial year 348,207 1,315,480 772,407 478,565 506,219 115,387 3,536,265 Beginning Balance 348,207 1,315,480 772,407 478,565 506,219 115,387 3,536,265 Depreciation charge 1,126,858 374,505 101,859 7,475 43,419 7,287 1,661,403 Disposal - - - - (4,045 ) - (4,045 ) Revaluation (951,570 ) - - - - - (951,570 ) End of financial year 523,495 1,689,985 874,266 486,040 545,593 122,674 4,242,053 Ending Balance 523,495 1,689,985 874,266 486,040 545,593 122,674 4,242,053 Net book value End of financial year 19,305,393 2,695,918 339,421 1,189 146,549 4,813 22,493,283 Ending Balance 19,305,393 2,695,918 339,421 1,189 146,549 4,813 22,493,283 Right-of-use assets acquired under leasing arrangements are presented together with the owned assets of the same class. Details of such leased assets are disclosed in Note 15. During the financial year, leasehold land and buildings with carrying amount of approximately US$ 16,532,686 17,105,459 ESGL Holdings Limited Notes to the Consolidated Financial Statements for Financial Years ended December 31, 2023 and 2022 10. Property, plant and equipment, net (continued) Fair value hierarchy Independent valuations were performed by the valuers, CKS Property Consultants Pte Ltd and GB Global Pte Ltd to determine the fair value of leasehold land and buildings as at December 31, 2023 and 2022, respectively. The revaluation surplus net of applicable deferred income taxes was credited to revaluation reserve. The following table presents the fair value measurement hierarchy of the Group’s leasehold land and buildings carried at fair value:- Schedule of fair value measurement hierarchy of leasehold land and buildings December 31, 2023 (Level 1) (Level 2) (Level 3) Fair value measurements as at December 31, 2023 categorized into Quoted prices in Significant Significant active markets for other observable unobservable Fair value at identical assets inputs inputs December 31, 2023 (Level 1) (Level 2) (Level 3) US$ US$ US$ US$ Recurring fair value measurement Leasehold land and buildings: - Industrial – Singapore 16,532,686 - - 16,532,686 December 31, 2022 (Level 1) (Level 2) (Level 3) Fair value measurements as at December 31, 2022 categorized into Quoted prices in active markets for Significant Significant Fair value at identical assets observable inputs unobservable December 31, 2022 (Level 1) (Level 2) (Level 3) US$ US$ US$ US$ Recurring fair value measurement Leasehold land and buildings: - Industrial - Singapore 17,105,459 - - 17,105,459 Assets, at fair value 17,105,459 - - 17,105,459 During the years ended December 31, 2023 and 2022, there were no transfers between Level 1 and Level 2, or transfers into or out of Level 3. ESGL Holdings Limited Notes to the Consolidated Financial Statements for Financial Years ended December 31, 2023 and 2022 10. Property, plant and equipment, net (continued) Reconciliation of fair value measurements categorized within Level 3 of the fair value hierarchy:- Schedule of reconciliation of fair value measurements Leasehold land and buildings US$ Carrying amount at December 31, 2022 17,105,459 Depreciation charge on revaluation of properties held for own use (723,371 ) Net gain from a fair value adjustment recognized in the consolidated statement of profit or loss and other comprehensive income 150,598 Net gain from a fair value adjustment recognized in the consolidated statement of profit or loss and other comprehensive income 150,598 Carrying amount at December 31, 2023 16,532,686 Valuation techniques There has been no change from the valuation techniques used in the financial years ended December 31, 2023 and 2022. For all leasehold land and buildings, the valuation was determined using a market comparison approach. The fair value of leasehold land and buildings is based on prices for recent market transactions in similar properties and adjusted to reflect the conditions and locations of the Group’s properties. The significant input into this valuation approach is price per square foot, which has been adjusted to reflect the location, size, tenure, age and condition, standard of finishes, use, facilities provided, date of transaction and the prevailing economic conditions. Below is a summary of the valuation techniques used and the key inputs to the valuation of leasehold land and buildings:- Schedule of valuation techniques used and key inputs to valuation of leasehold land and buildings Valuation techniques Significant unobservable inputs Range or weighted average 2023 2022 Leasehold land and buildings in Singapore Market comparison approach Price per square foot US$ 113 US$ 396 per square foot US$ 67 141 The fair value measurements are based on the above leasehold land and buildings’ highest and best use, which does not differ from their actual use. Had the Group’s leasehold land and buildings been carried at cost less accumulated depreciation, the carrying amount of the Group’s leasehold land and buildings as at December 31, 2023 and 2022 would have been approximately US$ 3,645,289 4,118,381 ESGL Holdings Limited Notes to the Consolidated Financial Statements for Financial Years ended December 31, 2023 and 2022 |