XML 36 R28.htm IDEA: XBRL DOCUMENT v3.23.3
Summary of Significant Accounting Policies (Tables)
9 Months Ended
Sep. 30, 2023
Accounting Policies [Abstract]  
Schedule of fair value, assets and liabilities measured on recurring basis
               
Description   Fair Value
As of
September 30, 2023
  Fair Value Measurements at
September 30, 2023
Using Fair Value Hierarchy
        Level 1   Level 2   Level 3
Conversion feature on convertible notes   $ 13,484,634     $     $ 13,484,634     $  

 

Description   Fair Value
As of
December 31, 2022
  Fair Value Measurements at
December 31, 2022
Using Fair Value Hierarchy
        Level 1   Level 2   Level 3
Conversion feature on convertible notes   $ 1,714,143     $     $ 1,714,143     $  
Schedule condensed financial statements
     
Assets of consolidated variable interest entity (“VIE”) included in the consolidated balance sheets as of June 30, 2023 (after elimination of intercompany transactions and balances) consist of:   
Current assets:     
Cash and equivalents  $41,077 
 Accounts Receivable   35,536 
Inventory   12,860 
Other current asset   452 
Total current assets  $89,925 
      
Liabilities of consolidated VIE included in the consolidated balance sheets above (after elimination of intercompany transactions and balances) consist of:     
Current liabilities     
Total current liabilities  $169,279 
      
Statements of operations of consolidated VIE included in the consolidated statements of operations above (after elimination of intercompany transactions and balances) consist of:     
Statements of operations     
 Sales  $349,204 
 Cost of goods sold   324,918 
 Gross profit   (24,286)
 General and administrative expenses   62,671 
Net Income  $(38,385)

 

Assets of consolidated variable interest entity (“VIE”) included in the consolidated balance sheets as of December 31, 2022 (after elimination of intercompany transactions and balances) consist of:   
Current assets:     
Cash and equivalents  $93,581 
Inventory   11,569 
Due From related party   20,270 
Total current assets  $125,420 
      
Liabilities of consolidated VIE included in the consolidated balance sheets above (after elimination of intercompany transactions and balances) consist of:     
Current liabilities     
Total current liabilities  $94,496 
      
Statements of operations of consolidated VIE included in the consolidated statements of operations above (after elimination of intercompany transactions and balances) consist of:     
Statements of operations     
 Sales  $1,107,555 
 Cost of goods sold   817,754 
 Gross profit   289,801 
 General and administrative expenses   330,647 
Net Loss  $40,846 
Schedule of anti dilutive securities excluded from computation earnings per share
          
   September 30,  December 31,
   2023  2022
Series B preferred stock   45,000    45,000 
Series C preferred stock   700    700 
Series H preferred stock   20,000    20,000 
Series I preferred stock   1,000     
Warrants   70,770    70,770 
Convertible notes   78,364,606,196    3,949,223,831 
Total   78,364,743,666    3,949,360,301