| Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 |
---|
Net income (loss) | -212,564 | -220,128 | -370,473 | -577,257 | -178,800 | 42,863 | -114,286 |
---|
Depreciation and amortization | - | - | - | - | 100,027 | 117,653 | 208,611 |
---|
Imputed interest | - | - | - | - | - | 33,199 | 46,226 |
---|
Cummulative preferred stock dividends payable | - | - | - | - | - | - | 46,440 |
---|
Other current assets | - | - | - | - | 14,825 | -18,030 | - |
---|
Prepaid expenses | -502 | -998 | - | - | -4,881 | -3,865 | - |
---|
Security deposits | - | 1,901 | 19,700 | 25,290 | 85,089 | 55,851 | -183 |
---|
Accrued expenses | - | - | - | - | - | - | 9,415 |
---|
Accounts payable | 25,820 | 4,225 | -29,923 | 3,891 | 4,209 | -7,850 | -2,373 |
---|
Security deposits payable | - | - | - | - | - | - | 47,485 |
---|
Net cash provided by operating activities | -182,842 | -163,449 | -119,832 | -71,038 | 53,847 | 280,821 | 241,335 |
---|
Purchase of property and equipment | - | - | - | 67,974 | 256,888 | 487,927 | 559,903 |
---|
Net cash used in investing activities | - | 21,819 | -31,544 | -67,974 | -256,888 | -487,927 | -559,903 |
---|
Repayments on related party advances | - | - | - | - | - | 18,229 | - |
---|
Proceeds received from mortgages payable | - | - | - | - | - | - | 785,537 |
---|
Repayments on mortgages payable | - | - | - | - | - | - | 588,639 |
---|
Proceeds received from the sale of preferred stock | 10,400 | - | 40,000 | - | - | - | 10,000 |
---|
Net cash provided by financing activities | 164,400 | 150,165 | 141,698 | 285,500 | 202,112 | 266,180 | 206,898 |
---|
NET CHANGE IN CASH AND CASH EQUIVALENTS | - | - | -9,678 | 146,488 | -929 | 59,074 | -111,670 |
---|
Interest paid | - | - | - | - | 445,796 | 638,537 | 869,568 |
---|
Income taxes paid | - | - | - | - | - | - | 63,707 |
---|
Acquisitions of assets financed through debt | - | - | - | - | - | - | 3 |
---|