XML 14 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2020 $ 99 $ 2,905 $ 2,639,051 $ 1,041,757 $ 3,683,812
Beginning balance, shares at Dec. 31, 2020 99,000 2,905,016      
Options issued for services     8,667   8,667
Distributions (preferred shares)       (17,325) (17,325)
Net income 180,254 180,254
Ending balance, value at Mar. 31, 2021 $ 99 $ 2,905 2,647,718 1,204,686 3,855,408
Ending balance, shares at Mar. 31, 2021 99,000 2,905,016      
Options issued for services     8,667   8,667
Warrants issued for services     9,275   9,275
Distributions (preferred shares)       (17,325) (17,325)
Net income 155,973 155,973
Ending balance, value at Jun. 30, 2021 $ 99 $ 2,905 2,665,660 1,343,334 4,011,998
Ending balance, shares at Jun. 30, 2021 99,000 2,905,016      
Options issued for services     8,668   8,668
Distributions (preferred shares)       (17,325) (17,325)
Net income 297,763 297,763
Ending balance, value at Sep. 30, 2021 $ 99 $ 2,905 2,674,328 1,623,772 4,301,104
Ending balance, shares at Sep. 30, 2021 99,000 2,905,016      
Beginning balance, value at Dec. 31, 2021 $ 99 $ 2,905 2,682,995 1,848,780 4,534,779
Beginning balance, shares at Dec. 31, 2021 99,000 2,905,016      
Series A Convertible Preferred Stock issued in exchange for note payable $ 2   19,998   20,000
Series A Convertible Preferred Stock issued in exchange for note payable, shares 2,000        
Options issued for services     5,778   5,778
Distributions (preferred shares)       (17,325) (17,325)
Net income 225,065 225,065
Ending balance, value at Mar. 31, 2022 $ 101 $ 2,905 2,708,771 2,056,520 4,768,297
Ending balance, shares at Mar. 31, 2022 101,000 2,905,016      
Series A Convertible Preferred Stock issued for cash $ 40   399,960   400,000
Series A Convertible Preferred Stock issued for cash, shares 40,000        
Series A Convertible Preferred Stock issued in exchange for note payable $ 25   249,975   250,000
Series A Convertible Preferred Stock issued in exchange for note payable, shares 25,000        
Warrants issued for services     10,800   10,800
Distributions (preferred shares)       (17,558) (17,558)
Net income 185,353 185,353
Ending balance, value at Jun. 30, 2022 $ 166 $ 2,905 3,369,506 2,224,315 5,596,892
Ending balance, shares at Jun. 30, 2022 166,000 2,905,016      
Options issued for services     7,050   7,050
Paid-in capital     45   45
Distributions (preferred shares)       (25,258) (25,258)
Net income 154,725 154,725
Ending balance, value at Sep. 30, 2022 $ 166 $ 2,905 $ 3,376,601 $ 2,353,782 $ 5,733,454
Ending balance, shares at Sep. 30, 2022 166,000 2,905,016