XML 73 R46.htm IDEA: XBRL DOCUMENT v3.25.0.1
SCHEDULE OF BALANCE SHEET (Details) - USD ($)
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Current Assets:                  
Cash $ 15,630     $ 56,222       $ 374,091  
Draws against commissions 241,988     208,344       175,103  
Loan receivable             12,500  
Due from related parties               482,550  
Total Current Assets 490,918     449,566       1,044,244  
Property and equipment, net     15,971       41,872  
Related party loan                
Total Current Assets 767,533     783,651       1,086,116  
Current Liabilities:                  
Accounts payable and accruals 58,821     74,318       44,786  
Total Current Liabilities 249,408     229,992       92,376  
Loan payable, net of current portion 139,362     139,362       140,117  
Total Liabilities 686,193     666,883       232,493  
Stockholders’ Deficit:                  
Common stock 1,000     1,000       101 [1]  
Additional paid-in capital 2,804,236     2,804,236       426,500  
Accumulated deficit (2,723,896)     (2,688,468)       427,022  
Total stockholders’ equity 81,340 $ 531,855 $ 50,992 116,768 $ 880,633 $ 659,552 $ 515,152 853,623 $ (100,659)
Total Liabilities and Stockholders’ Equity 767,533     783,651       1,086,116  
Nonrelated Party [Member]                  
Current Liabilities:                  
Loan payable – related party 10,638     10,638       7,590  
Related Party [Member]                  
Current Assets:                  
Due from related parties                
Current Liabilities:                  
Loan payable – related party $ 110,000     $ 90,000       40,000  
Previously Reported [Member]                  
Current Assets:                  
Cash               374,091  
Draws against commissions               212,323  
Loan receivable               12,500  
Due from related parties               510,468  
Total Current Assets               1,109,382  
Property and equipment, net               41,872  
Related party loan               155,000  
Total Current Assets               1,306,254  
Current Liabilities:                  
Accounts payable and accruals               82,131  
Total Current Liabilities               229,838  
Loan payable, net of current portion                
Total Liabilities               229,838  
Stockholders’ Deficit:                  
Common stock [1]                
Additional paid-in capital               616,306  
Accumulated deficit               460,110  
Total stockholders’ equity               1,079,416  
Total Liabilities and Stockholders’ Equity               1,306,254  
Previously Reported [Member] | Nonrelated Party [Member]                  
Current Liabilities:                  
Loan payable – related party               147,707  
Previously Reported [Member] | Related Party [Member]                  
Current Liabilities:                  
Loan payable – related party                
Revision of Prior Period, Reclassification, Adjustment [Member]                  
Current Assets:                  
Cash                
Draws against commissions               (37,220)  
Loan receivable                
Due from related parties               (27,918)  
Total Current Assets               (65,138)  
Property and equipment, net                
Related party loan               (155,000)  
Total Current Assets               (220,138)  
Current Liabilities:                  
Accounts payable and accruals               (37,345)  
Total Current Liabilities               (137,462)  
Loan payable, net of current portion               140,117  
Total Liabilities               2,655  
Stockholders’ Deficit:                  
Common stock [1]               101  
Additional paid-in capital               (189,806)  
Accumulated deficit               (33,088)  
Total stockholders’ equity               (222,793)  
Total Liabilities and Stockholders’ Equity               (220,138)  
Revision of Prior Period, Reclassification, Adjustment [Member] | Nonrelated Party [Member]                  
Current Liabilities:                  
Loan payable – related party               (140,117)  
Revision of Prior Period, Reclassification, Adjustment [Member] | Related Party [Member]                  
Current Liabilities:                  
Loan payable – related party               $ 40,000  
[1] Specifically related to reverse acquisition accounting.