XML 120 R46.htm IDEA: XBRL DOCUMENT v3.25.1
NOTES PAYABLE (Details Narrative) - USD ($)
12 Months Ended
Jun. 03, 2024
Jan. 24, 2024
Dec. 26, 2023
Dec. 25, 2023
Dec. 22, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 22, 2024
Short-Term Debt [Line Items]                
Loan payable           $ 133,980    
Cash proceeds           45,000 $ 614,300  
Debt instrument, description   The fair value of the embedded redemption derivative liability within the promissory notes was calculated using a Probability Weighted Expected Return valuation methodology, considering the likelihood of occurrence. The model used a discount rate of 15% and assumptions of an 80% probability related to likelihood of the Company completing an IPO. Subsequent changes in the fair value of the redemption features were measured each reporting period and recognized in the statement of operations. The OID and issuance costs for the promissory notes, along with the fair value of the embedded redemption derivative liability, were collectively recorded as a debt discount. The debt discount is be amortized to interest expense over the respective term of the notes using the effective interest method.            
Fair value of common stock $ 214,949              
Share price $ 2.66              
Loss on extinguishment of debt $ 38,889         (38,889)  
Net debt discount           8,399    
Promissory Notes [Member]                
Short-Term Debt [Line Items]                
Repayments of debt $ 463,534              
Initial public offering sale of share $ 5.50              
Shares of restricted stock 80,808              
Securities Purchase Agreement [Member]                
Short-Term Debt [Line Items]                
Original issue discount   10.00%     10.00%      
Loan payable   $ 55,556     $ 350,000      
Cash proceeds   $ 45,000     $ 295,000      
Debt instrument interest rate stated percentage   10.00%           10.00%
Promissory Note Agreements [Member]                
Short-Term Debt [Line Items]                
Debt instrument interest rate stated percentage 10.00%              
Loan Agreement [Member]                
Short-Term Debt [Line Items]                
Loan payable           14,848    
Other loans payable     $ 285,573 $ 79,975        
Cash proceeds from other loans payable     $ 249,300 $ 70,000        
Loan maturity     Jun. 26, 2025 Jun. 25, 2025        
Debt discount     $ 36,273 $ 9,975        
Effective interest rate     15.00% 25.60%        
Net debt discount           $ 1,152