XML 17 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Changes in Stockholders' Deficiency - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Balance $ (11,994,876) $ (10,147,051)
Shares acquired from ESOP
Common stock to be issued in connection with notes payable - related parties   98,000
Stock-based compensation 546,400 11,480
Dividends (101,600) (101,600)
Net loss (1,409,827) (1,855,705)
Common stock to be issued in connection with notes payable - related parties 70,000  
Common stock to be issued in connection with notes payable - others 27,200  
Balances (12,862,703) (11,994,876)
Preferred Stock [Member]    
Balance $ 20,860 $ 20,860
Beginning balance, shares 2,086,000 2,086,000
Shares acquired from ESOP
Shares acquired from ESOP, shares
Common stock to be issued in connection with notes payable - related parties  
Stock-based compensation
Dividends
Net loss
Common stock to be issued in connection with notes payable - related parties  
Common stock to be issued in connection with notes payable - others  
Balances $ 20,860 $ 20,860
Ending balance, shares 2,086,000 2,086,000
Common Stock [Member]    
Balance $ 39,052 $ 39,052
Beginning balance, shares 39,052,472 39,052,472
Shares acquired from ESOP
Common stock to be issued in connection with notes payable - related parties  
Stock-based compensation
Dividends
Net loss
Common stock to be issued in connection with notes payable - related parties  
Common stock to be issued in connection with notes payable - others  
Balances $ 39,052 $ 39,052
Ending balance, shares 39,052,472 39,052,472
Additional Paid-in Capital [Member]    
Balance $ 36,122,078 $ 36,100,973
Shares acquired from ESOP (101,898) (88,375)
Common stock to be issued in connection with notes payable - related parties   98,000
Stock-based compensation 546,400 11,480
Dividends
Net loss
Common stock to be issued in connection with notes payable - related parties 70,000  
Common stock to be issued in connection with notes payable - others 27,200  
Balances 36,663,780 36,122,078
Unearned ESOP [Member]    
Balance $ (2,609,264) $ (2,727,866)
Beginning balance, shares 1,750,010 1,829,555
Shares acquired from ESOP $ 118,602 $ 118,602
Shares acquired from ESOP, shares (79,545) (79,545)
Common stock to be issued in connection with notes payable - related parties  
Stock-based compensation
Dividends
Net loss
Common stock to be issued in connection with notes payable - related parties  
Common stock to be issued in connection with notes payable - others  
Balances $ (2,490,662) $ (2,609,264)
Ending balance, shares 1,670,465 1,750,010
Retained Earnings [Member]    
Balance $ (45,351,375) $ (43,394,070)
Shares acquired from ESOP
Common stock to be issued in connection with notes payable - related parties  
Stock-based compensation
Dividends (101,600) (101,600)
Net loss (1,409,827) (1,855,705)
Common stock to be issued in connection with notes payable - related parties  
Common stock to be issued in connection with notes payable - others  
Balances (46,862,802) (45,351,375)
Treasury Stock, Common [Member]    
Balance $ (216,227) $ (186,000)
Beginning balance, shares 1,004,886 925,341
Shares acquired from ESOP $ (16,704) $ (30,227)
Shares acquired from ESOP, shares 79,545 79,545
Common stock to be issued in connection with notes payable - related parties  
Stock-based compensation
Dividends
Net loss
Common stock to be issued in connection with notes payable - related parties  
Common stock to be issued in connection with notes payable - others  
Balances $ (232,931) $ (216,227)
Ending balance, shares 1,084,431 1,004,886