XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Changes in Members' Equity (Unaudited) - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Total
Balance at Dec. 31, 2023 $ 20,000 $ 1,813,229 $ (2,082,949) $ (249,720)
Balance, shares at Dec. 31, 2023 20,000,000      
Member Distribution 10,688 10,688
Member Distribution (559,834) (559,834)
Net Income (loss) 232,472 232,472
Balance at Mar. 31, 2024 $ 20,000 1,823,917 (2,410,311) (566,394)
Balance, shares at Mar. 31, 2024 20,000,000      
Balance at Dec. 31, 2023 $ 20,000 1,813,229 (2,082,949) (249,720)
Balance, shares at Dec. 31, 2023 20,000,000      
Net Income (loss)       1,672,474
Balance at Sep. 30, 2024 $ 20,000 1,823,917 (1,245,586) 598,331
Balance, shares at Sep. 30, 2024 20,000,000      
Balance at Mar. 31, 2024 $ 20,000 1,823,917 (2,410,311) (566,394)
Balance, shares at Mar. 31, 2024 20,000,000      
Member Distribution (959,578) (959,578)
Net Income (loss) 479,534 479,534
Balance at Jun. 30, 2024 $ 20,000 1,823,917 (2,890,355) (1,046,438)
Balance, shares at Jun. 30, 2024 20,000,000      
Member Distribution 684,301 684,301
Net Income (loss) 960,468 960,468
Balance at Sep. 30, 2024 $ 20,000 1,823,917 (1,245,586) 598,331
Balance, shares at Sep. 30, 2024 20,000,000      
Balance at Dec. 31, 2024 $ 20,000 2,774,944 (1,827,554) 967,390
Balance, shares at Dec. 31, 2024 20,000,000      
Member Distribution (591,906) (591,906)
Net Income (loss) 289,774 289,774
Balance at Mar. 31, 2025 $ 20,000 2,774,944 (2,129,686) 665,258
Balance, shares at Mar. 31, 2025 20,000,000      
Balance at Dec. 31, 2024 $ 20,000 2,774,944 (1,827,554) 967,390
Balance, shares at Dec. 31, 2024 20,000,000      
Net Income (loss)       776,949
Balance at Sep. 30, 2025 $ 20,000 2,774,944 (3,405,479) (610,535)
Balance, shares at Sep. 30, 2025 20,000,000      
Balance at Mar. 31, 2025 $ 20,000 2,774,944 (2,129,686) 665,258
Balance, shares at Mar. 31, 2025 20,000,000      
Member Distribution (826,176) (826,176)
Net Income (loss) 553,841 553,841
Balance at Jun. 30, 2025 $ 20,000 2,774,944 (2,402,021) 392,923
Balance, shares at Jun. 30, 2025 20,000,000      
Member Distribution (936,792) (936,792)
Net Income (loss) (66,666) (66,666)
Balance at Sep. 30, 2025 $ 20,000 $ 2,774,944 $ (3,405,479) $ (610,535)
Balance, shares at Sep. 30, 2025 20,000,000