XML 12 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Balance Sheet (Unaudited) - USD ($)
Sep. 30, 2025
Dec. 31, 2024
Checking/Savings    
Cash $ 120,221.00 $ 3,958
Total Checking/Savings 120,221.00 3,958
Accounts Receivable 1,450,987 3,003,702
Other Current Assets    
Other Accounts Receivable 267,982 414,380
Inventories 0 0
Total Other Current Assets 267,982 414,380
Total Current Assets 1,839,190 3,422,040
Long Term Assets    
Long Term Investments 1,581,092 687,568
Property & Equipment 48,765 25,820
Goodwill 0 0
Intangible Assets 48,761,487 49,866,140
Other Assets 0 0
Deferred Long Term Asset Charges 0 0
Accumulated Amortization & Depreciation (7,712,983) (6,410,158)
Total Fixed Assets 42,678,361 44,169,371
TOTAL ASSETS 44,517,551 47,591,411
Current Liabilities    
Accounts Payable 124,089 455,989
Credit Cards 0 0
Other Current Liabilities    
Other Payables 87,622.00 227,063
Derivative Liabilities 0 0
Notes Payable 0 0
Payroll Liabilities 0 0
Related Parties Payable 0 0
Total Other Current Liabilities 87,622 227,063
Total Current Liabilities 211,711 683,053
Long-Term Liabilities    
Co-Investments 2,586,077 3,472,020
Long-Term Business Loans 0 26,383
Total Long-Term Liabilities 2,586,077 3,498,403
Total Liabilities 2,797,788 4,181,456
Equity    
Additional Paid in Capital 62,572,904 62,981,525
Capital Stock 0 0
Common Stock 227,975 83,044
Common Stock to Issue after AGM 0 0
Dividends Paid 0 0
Opening Balance Equity 0 0
Owner or member capital 0 0
Preferred Stock 47,945 38,945
Retained Earnings (21,140,081) (19,704,578)
Non-Controlling Interest 11,020 11,020
Total Equity 41,719,763 43,409,955
TOTAL LIABILITIES & EQUITY $ 44,517,551 $ 47,591,411