XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.3
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY (UNAUDITED) - USD ($)
Total
Common Stock
Preferred Stock
Additional Paid-In Capital
Retained Earnings (Accumulated Deficit)
Balance, shares at Dec. 31, 2022   6,890,281      
Balance, amount at Dec. 31, 2022 $ 9,671,851 $ 68,903 $ 0 $ 12,369,697 $ (2,766,749)
Shares Issued for Services, shares   770      
Shares Issued for Services, amount 5,000 $ 8   4,992  
Net Loss (280,660)       (280,660)
Balance, shares at Mar. 31, 2023   6,891,051      
Balance, amount at Mar. 31, 2023 9,396,191 $ 68,911   12,374,690 (3,047,409)
Balance, shares at Dec. 31, 2022   6,890,281      
Balance, amount at Dec. 31, 2022 9,671,851 $ 68,903 $ 0 12,369,697 (2,766,749)
Net Loss (804,302)        
Balance, shares at Sep. 30, 2023   6,891,051      
Balance, amount at Sep. 30, 2023 8,903,318 $ 68,880   12,405,490 (3,571,052)
Balance, shares at Mar. 31, 2023   6,891,051      
Balance, amount at Mar. 31, 2023 9,396,191 $ 68,911   12,374,690 (3,047,409)
Net Loss (272,319)       (272,319)
Warrants Issued with Convertible Notes 30,770     30,770  
Balance, shares at Jun. 30, 2023   6,891,051      
Balance, amount at Jun. 30, 2023 9,154,642 $ 68,911   12,405,459 (3,319,728)
Net Loss (251,324)       (251,324)
Warrants Issued with Convertible Notes 0 $ 31   31  
Balance, shares at Sep. 30, 2023   6,891,051      
Balance, amount at Sep. 30, 2023 8,903,318 $ 68,880   12,405,490 (3,571,052)
Balance, shares at Dec. 31, 2023   14,270,761      
Balance, amount at Dec. 31, 2023 11,113,880 $ 1,427   9,766,604 1,345,849
Net Loss 138,933       138,933
Shares Issued for Purchase of Debt, shares   233,334      
Shares Issued for Purchase of Debt, amount 350,000 $ 23   349,977  
Balance, shares at Mar. 31, 2024   14,504,095      
Balance, amount at Mar. 31, 2024 11,602,813 $ 1,450   10,116,581 1,484,782
Balance, shares at Dec. 31, 2023   14,270,761      
Balance, amount at Dec. 31, 2023 11,113,880 $ 1,427   9,766,604 1,345,849
Net Loss (82,400)        
Balance, shares at Sep. 30, 2024   14,932,918 1,506,219    
Balance, amount at Sep. 30, 2024 13,549,010 $ 1,493 $ 1,506,219 10,777,850 1,263,448
Balance, shares at Mar. 31, 2024   14,504,095      
Balance, amount at Mar. 31, 2024 11,602,813 $ 1,450   10,116,581 1,484,782
Net Loss (108,863)       (108,863)
Shares Issued for Purchase of Debt, shares   460,000      
Shares Issued for Purchase of Debt, amount 690,000 $ 46   689,954  
Share Buyback, shares   9,591      
Share Buyback, amount (9,593) $ 1   (9,592)  
Balance, shares at Jun. 30, 2024   14,954,504      
Balance, amount at Jun. 30, 2024 12,174,358 $ 1,495   10,796,943 1,375,919
Shares Issued for Services, shares     396,166    
Shares Issued for Services, amount 396,166   $ 396,166    
Net Loss (112,471)       (112,471)
Shares Issued for Purchase of Debt, shares     1,110,053    
Shares Issued for Purchase of Debt, amount 1,110,053   $ 1,110,053    
Share Buyback, shares   (21,586)      
Share Buyback, amount (19,095) $ (2)   (19,093)  
Balance, shares at Sep. 30, 2024   14,932,918 1,506,219    
Balance, amount at Sep. 30, 2024 $ 13,549,010 $ 1,493 $ 1,506,219 $ 10,777,850 $ 1,263,448