XML 21 R5.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Consolidated Statements Of Changes In Stockholder's Equity - USD ($)
Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
Loan To Stockholder [Member]
Subscription Receivable [Member]
Total
Balances at Dec. 31, 2021 $ 4 $ 240,848 $ 15,615,868 $ (5,505,957) $ (176,071) $ 10,174,692
Balance, shares at Dec. 31, 2021 3,499          
Retroactive application of recapitalization $ 3,156 (3,156)
Retroactive application of recapitalization, shares 31,596,501          
Distributions (5,962,798) 5,505,957 176,071 (280,770)
Net Income (loss) (434,569) (434,569)
Balances at Dec. 31, 2022 $ 3,160 237,692 9,218,501 9,459,353
Balance, shares at Dec. 31, 2022 31,600,000          
Distributions (62,065) (62,065)
Net Income (loss) 1,976,433 1,976,433
Reverse capitalization, net of transaction costs (See Note 3) $ 509 1,689,512 1,690,021
Reverse capitalization, net of transaction, shares 5,088,266          
Balances at Dec. 31, 2023 $ 3,669 $ 1,927,204 $ 11,132,869 $ 13,063,742
Balance, shares at Dec. 31, 2023 36,688,266