Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidated Statement of Changes in Stockholders' Deficit (Unaudited)

v3.21.2
Condensed Consolidated Statement of Changes in Stockholders' Deficit (Unaudited) - USD ($)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Common Stock Subscribed [Member]
Stock Subscription Receivable [Member]
Retained Earnings [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2019 $ 62,600 $ 22,651,100 $ 25,000 $ (25,000) $ (26,964,300) $ (2,026,700) $ (6,277,300)
Balance, shares at Dec. 31, 2019 62,591,100            
Issuance of common stock upon debt penalty $ 300 32,800 33,100
Issuance of common stock upon debt penalty,shares   352,500            
Stock-based compensation 8,300 8,300
Allocated value of common stock and warrants related to debt 5,500 5,500
Net income (loss) (626,100) (27,300) (653,400)
Balance at Mar. 31, 2020 $ 62,900 22,697,700 25,000 (25,000) (27,590,400) (2,054,000) (6,883,800)
Balance, shares at Mar. 31, 2020 62,943,600            
Balance at Dec. 31, 2019 $ 62,600 22,651,100 25,000 (25,000) (26,964,300) (2,026,700) (6,277,300)
Balance, shares at Dec. 31, 2019 62,591,100            
Net income (loss)               (1,910,300)
Balance at Sep. 30, 2020 $ 64,500 22,825,600 25,000 (25,000) (28,778,600) (2,122,700) (8,011,200)
Balance, shares at Sep. 30, 2020 64,498,600            
Balance at Mar. 31, 2020 $ 62,900 22,697,700 25,000 (25,000) (27,590,400) (2,054,000) (6,883,800)
Balance, shares at Mar. 31, 2020 62,943,600            
Issuance of common stock upon debt penalty $ 400 41,200 41,600
Issuance of common stock upon debt penalty,shares   390,000            
Stock-based compensation 1,200 1,200
Net income (loss) (563,200) (38,000) (601,200)
Balance at Jun. 30, 2020 $ 63,300 22,740,100 25,000 (25,000) (28,153,600) (2,092,000) (7,442,200)
Balance, shares at Jun. 30, 2020 63,333,600            
Issuance of common stock upon debt penalty $ 400 50,300 50,700
Issuance of common stock upon debt penalty,shares   390,000            
Stock-based compensation 4,700 4,700
Allocated value of common stock and warrants related to debt $ 800 30,500 31,300
Allocated value of common stock and warrants related to debt, shares   775,000            
Net income (loss) (625,000) (30,700) (655,700)
Balance at Sep. 30, 2020 $ 64,500 22,825,600 25,000 (25,000) (28,778,600) (2,122,700) (8,011,200)
Balance, shares at Sep. 30, 2020 64,498,600            
Balance at Dec. 31, 2020 $ 65,100 22,961,200 25,000 (25,000) (29,693,700) (2,061,400) (8,728,800) [1]
Balance, shares at Dec. 31, 2020 65,088,600            
Issuance of common stock upon debt penalty
Stock-based compensation 4,700 4,700
Allocated value of common stock and warrants related to debt
Net income (loss) (317,600) (12,900) (330,500)
Balance at Mar. 31, 2021 $ 65,100 22,965,900 25,000 (25,000) (30,011,300) (2,074,300) (9,054,600)
Balance, shares at Mar. 31, 2021 65,088,600            
Balance at Dec. 31, 2020 $ 65,100 22,961,200 25,000 (25,000) (29,693,700) (2,061,400) (8,728,800) [1]
Balance, shares at Dec. 31, 2020 65,088,600            
Net income (loss)               995,000
Balance at Sep. 30, 2021 $ 65,100 22,973,800 25,000 (25,000) (28,908,600) (1,851,500) (7,721,200)
Balance, shares at Sep. 30, 2021 65,088,600            
Balance at Mar. 31, 2021 $ 65,100 22,965,900 25,000 (25,000) (30,011,300) (2,074,300) (9,054,600)
Balance, shares at Mar. 31, 2021 65,088,600            
Issuance of common stock upon debt penalty
Stock-based compensation 4,800 4,800
Net income (loss) (611,600) (28,200) (639,800)
Balance at Jun. 30, 2021 $ 65,100 22,970,700 25,000 (25,000) (30,622,900) (2,102,500) (9,689,600)
Balance, shares at Jun. 30, 2021 65,088,600            
Stock-based compensation 3,100 3,100
Allocated value of common stock and warrants related to debt
Net income (loss) 1,714,300 251,000 1,965,300
Balance at Sep. 30, 2021 $ 65,100 $ 22,973,800 $ 25,000 $ (25,000) $ (28,908,600) $ (1,851,500) $ (7,721,200)
Balance, shares at Sep. 30, 2021 65,088,600            
[1] These numbers were derived from the audited financial statements for the year ended December 31, 2020.