XML 17 R5.htm IDEA: XBRL DOCUMENT v3.23.3
Consolidated Statements of Stockholders' Equity (Deficit) (Unaudited) - USD ($)
Common Stock [Member]
Common Class A [Member]
Common Stock [Member]
Common Class B [Member]
Additional Paid-in Capital [Member]
Receivables from Stockholder [Member]
Retained Earnings [Member]
Total
Beginning balance, value at Dec. 31, 2021 $ 946 $ 553,456 $ (60,000) $ (2,813,042) $ (2,318,640)
Beginning balance, shares at Dec. 31, 2021 9,450,900        
Net loss (393,792) (393,792)
Payments received for prior year subscription 60,000 60,000
Ending balance, value at Mar. 31, 2022 $ 946 553,456 (3,206,834) (2,652,432)
Ending balance, shares at Mar. 31, 2022 9,450,900        
Beginning balance, value at Dec. 31, 2021 $ 946 553,456 (60,000) (2,813,042) (2,318,640)
Beginning balance, shares at Dec. 31, 2021 9,450,900        
Net loss           (2,366,251)
Ending balance, value at Sep. 30, 2022 $ 1,194 $ 100 11,936,958 (5,179,293) 6,758,959
Ending balance, shares at Sep. 30, 2022 11,940,000 1,000,000        
Beginning balance, value at Mar. 31, 2022 $ 946 553,456 (3,206,834) (2,652,432)
Beginning balance, shares at Mar. 31, 2022 9,450,900        
Net loss (446,622) (446,622)
Ending balance, value at Jun. 30, 2022 $ 946 553,456 (3,653,456) (3,099,054)
Ending balance, shares at Jun. 30, 2022 9,450,900        
Net loss (1,525,837) (1,525,837)
Cancellation of Class A Common Stock $ (100)   (100)
Cancellation of Class A Common Stock, shares (1,000,000)          
Issuance of Class B Common Stock $ 100 100
Issuance of Class B Common Stock, shares   1,000,000        
Issuance of Class A Common Stock $ 348   11,383,502     11,383,750
Issuance of Class A Common Stock, shares 3,489,100          
Ending balance, value at Sep. 30, 2022 $ 1,194 $ 100 11,936,958 (5,179,293) 6,758,959
Ending balance, shares at Sep. 30, 2022 11,940,000 1,000,000        
Beginning balance, value at Dec. 31, 2022 $ 1,194 $ 100 11,936,958 (6,300,409) 5,637,843
Beginning balance, shares at Dec. 31, 2022 11,940,000 1,000,000        
Net loss (1,144,489) (1,144,489)
Ending balance, value at Mar. 31, 2023 $ 1,194 $ 100 11,936,958 (7,444,898) 4,493,354
Ending balance, shares at Mar. 31, 2023 11,940,000 1,000,000        
Beginning balance, value at Dec. 31, 2022 $ 1,194 $ 100 11,936,958 (6,300,409) 5,637,843
Beginning balance, shares at Dec. 31, 2022 11,940,000 1,000,000        
Net loss           (3,048,961)
Ending balance, value at Sep. 30, 2023 $ 1,194 $ 100 11,936,958 (9,349,370) 2,588,882
Ending balance, shares at Sep. 30, 2023 11,940,000 1,000,000        
Beginning balance, value at Mar. 31, 2023 $ 1,194 $ 100 11,936,958 (7,444,898) 4,493,354
Beginning balance, shares at Mar. 31, 2023 11,940,000 1,000,000        
Net loss (1,019,529) (1,019,529)
Ending balance, value at Jun. 30, 2023 $ 1,194 $ 100 11,936,958 (8,464,427) 3,473,825
Ending balance, shares at Jun. 30, 2023 11,940,000 1,000,000        
Net loss (884,943) (884,943)
Ending balance, value at Sep. 30, 2023 $ 1,194 $ 100 $ 11,936,958 $ (9,349,370) $ 2,588,882
Ending balance, shares at Sep. 30, 2023 11,940,000 1,000,000