XML 12 R5.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDER'S EQUITY (Unaudited) - USD ($)
Total
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Additional Paid-In Capital
Retained Earnings
Beginning Balance at Dec. 31, 2023 $ 6,690,112 $ 364 $ 400 $ 32,523 $ 6,656,825
Beginning balance, Shares at Dec. 31, 2023   3,640,000 4,000,000    
Distributions (50,434)       (50,434)
Contributions 0        
Imputed Interest 8,299     8,299  
Net Income 113,395       113,395
Ending Balance at Mar. 31, 2024 6,753,073 $ 364 $ 400 40,822 6,719,786
Ending balance, Shares at Mar. 31, 2024   3,640,000 4,000,000    
Beginning Balance at Dec. 31, 2024 6,329,759 $ 400 $ 400 425,136 5,903,823
Beginning balance, Shares at Dec. 31, 2024   4,000,000 4,000,000    
Distributions 0        
Contributions 1,000        
Contributions         1,000
Proceeds from Issuance of Common stock, net 4,667,636 $ 125   4,667,511  
Proceeds from Issuance of Common stock, net, Shares   1,250,000      
Net Income 30,307       30,307
Ending Balance at Mar. 31, 2025 $ 11,028,702 $ 525 $ 400 $ 5,092,647 $ 5,935,130
Ending balance, Shares at Mar. 31, 2025   5,250,000 4,000,000