0001416697
false
FY
0
0
0001416697
2021-01-01
2021-12-31
0001416697
2021-06-30
0001416697
2022-04-01
0001416697
2021-12-31
0001416697
2020-12-31
0001416697
2020-01-01
2020-12-31
0001416697
2019-12-31
0001416697
us-gaap:PreferredStockMember
2019-12-31
0001416697
us-gaap:CommonStockMember
2019-12-31
0001416697
us-gaap:AdditionalPaidInCapitalMember
2019-12-31
0001416697
BLPG:StockPayableMember
2019-12-31
0001416697
us-gaap:RetainedEarningsMember
2019-12-31
0001416697
us-gaap:PreferredStockMember
2020-12-31
0001416697
us-gaap:CommonStockMember
2020-12-31
0001416697
us-gaap:AdditionalPaidInCapitalMember
2020-12-31
0001416697
BLPG:StockPayableMember
2020-12-31
0001416697
us-gaap:RetainedEarningsMember
2020-12-31
0001416697
us-gaap:PreferredStockMember
2020-01-01
2020-12-31
0001416697
us-gaap:CommonStockMember
2020-01-01
2020-12-31
0001416697
us-gaap:AdditionalPaidInCapitalMember
2020-01-01
2020-12-31
0001416697
BLPG:StockPayableMember
2020-01-01
2020-12-31
0001416697
us-gaap:RetainedEarningsMember
2020-01-01
2020-12-31
0001416697
us-gaap:PreferredStockMember
2021-01-01
2021-12-31
0001416697
us-gaap:CommonStockMember
2021-01-01
2021-12-31
0001416697
us-gaap:AdditionalPaidInCapitalMember
2021-01-01
2021-12-31
0001416697
BLPG:StockPayableMember
2021-01-01
2021-12-31
0001416697
us-gaap:RetainedEarningsMember
2021-01-01
2021-12-31
0001416697
us-gaap:PreferredStockMember
2021-12-31
0001416697
us-gaap:CommonStockMember
2021-12-31
0001416697
us-gaap:AdditionalPaidInCapitalMember
2021-12-31
0001416697
BLPG:StockPayableMember
2021-12-31
0001416697
us-gaap:RetainedEarningsMember
2021-12-31
0001416697
srt:MaximumMember
2006-09-11
0001416697
2006-09-11
0001416697
2014-05-04
2014-05-06
0001416697
2014-05-06
0001416697
2021-07-04
2021-07-06
0001416697
2021-07-06
0001416697
BLPG:OneMajorCustomersMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2021-01-01
2021-12-31
0001416697
BLPG:OneMajorCustomersMember
us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2021-01-01
2021-12-31
0001416697
BLPG:TwoMajorCustomersMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2020-01-01
2020-12-31
0001416697
BLPG:CustomerOneMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2020-01-01
2020-12-31
0001416697
BLPG:CustomerTwoMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2020-01-01
2020-12-31
0001416697
BLPG:CustomerOneMember
us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2021-01-01
2021-12-31
0001416697
BLPG:CustomerTwoMember
us-gaap:SalesRevenueNetMember
us-gaap:CustomerConcentrationRiskMember
2021-01-01
2021-12-31
0001416697
BLPG:TwoMajorCustomersMember
us-gaap:AccountsReceivableMember
us-gaap:CustomerConcentrationRiskMember
2021-01-01
2021-12-31
0001416697
BLPG:VendorMember
2021-01-01
2021-12-31
0001416697
BLPG:VendorMember
2020-01-01
2020-12-31
0001416697
us-gaap:AutomobilesMember
2021-01-01
2021-12-31
0001416697
us-gaap:FurnitureAndFixturesMember
2021-01-01
2021-12-31
0001416697
us-gaap:BuildingImprovementsMember
2021-01-01
2021-12-31
0001416697
us-gaap:FairValueInputsLevel1Member
2021-12-31
0001416697
us-gaap:FairValueInputsLevel2Member
2021-12-31
0001416697
us-gaap:FairValueInputsLevel3Member
2021-12-31
0001416697
us-gaap:FairValueInputsLevel1Member
2020-12-31
0001416697
us-gaap:FairValueInputsLevel2Member
2020-12-31
0001416697
us-gaap:FairValueInputsLevel3Member
2020-12-31
0001416697
BLPG:TransportationMember
2021-01-01
2021-12-31
0001416697
BLPG:TransportationMember
2020-01-01
2020-12-31
0001416697
BLPG:CurrencyProcessingMember
2021-01-01
2021-12-31
0001416697
BLPG:CurrencyProcessingMember
2020-01-01
2020-12-31
0001416697
BLPG:ComplianceMember
2021-01-01
2021-12-31
0001416697
BLPG:ComplianceMember
2020-01-01
2020-12-31
0001416697
BLPG:DanielSullivanMember
BLPG:IndependentContractorAgreementMember
2015-11-05
2015-11-06
0001416697
BLPG:DanielSullivanMember
BLPG:MileHighRealEstateGroupMember
2015-11-05
2015-11-06
0001416697
BLPG:UnrelatedThirdPartyMember
2016-04-12
2016-04-14
0001416697
BLPG:UnrelatedThirdPartyMember
2016-06-12
2016-06-14
0001416697
BLPG:VehicleMember
2017-07-24
2017-07-25
0001416697
BLPG:VehicleMember
2018-04-24
2018-04-25
0001416697
BLPG:VehicleMember
2018-04-25
0001416697
BLPG:VehicleMember
2018-08-15
2018-08-16
0001416697
BLPG:VehicleMember
2019-02-28
2019-03-01
0001416697
BLPG:VehicleMember
2021-03-01
0001416697
BLPG:VehicleMember
2021-05-30
2021-06-02
0001416697
BLPG:VehicleMember
2021-06-02
0001416697
BLPG:UnrelatedThirdPartyMember
us-gaap:BuildingMember
2016-10-26
2016-10-27
0001416697
us-gaap:BuildingMember
2016-10-26
2016-10-27
0001416697
us-gaap:BuildingMember
2016-10-27
0001416697
us-gaap:BuildingMember
2018-05-29
0001416697
us-gaap:BuildingMember
2018-05-28
2018-05-29
0001416697
us-gaap:BuildingMember
2019-01-22
0001416697
us-gaap:BuildingMember
2019-01-21
2019-01-22
0001416697
srt:MaximumMember
BLPG:TwentyEightThroughSixtyThreeMonthsMember
us-gaap:BuildingMember
2019-01-21
2019-01-22
0001416697
srt:MinimumMember
us-gaap:BuildingMember
2019-01-22
0001416697
srt:MaximumMember
us-gaap:BuildingMember
2019-01-22
0001416697
us-gaap:BuildingMember
2020-01-01
2020-12-31
0001416697
us-gaap:AccountingStandardsUpdate201602Member
2019-01-22
0001416697
2021-01-01
2021-09-30
0001416697
BLPG:OperatingRightOfUseAssetsMember
2021-12-31
0001416697
BLPG:CurrentOperatingLeaseLiabilitiesMember
2021-12-31
0001416697
BLPG:LongtermOperatingLeaseLiabilitiesMember
2021-12-31
0001416697
BLPG:OperatingRightOfUseAssetsMember
2020-12-31
0001416697
BLPG:CurrentOperatingLeaseLiabilitiesMember
2020-12-31
0001416697
BLPG:LongtermOperatingLeaseLiabilitiesMember
2020-12-31
0001416697
us-gaap:AutomobilesMember
2021-12-31
0001416697
us-gaap:AutomobilesMember
2020-12-31
0001416697
us-gaap:FurnitureAndFixturesMember
2021-12-31
0001416697
us-gaap:FurnitureAndFixturesMember
2020-12-31
0001416697
us-gaap:MachineryAndEquipmentMember
2021-12-31
0001416697
us-gaap:MachineryAndEquipmentMember
2020-12-31
0001416697
us-gaap:LeaseholdImprovementsMember
2021-12-31
0001416697
us-gaap:LeaseholdImprovementsMember
2020-12-31
0001416697
BLPG:NonRelatedPartiesMember
BLPG:NotesPayableTwoMember
2016-01-05
0001416697
BLPG:NonRelatedPartiesMember
BLPG:NotesPayableTwoMember
2016-01-04
2016-01-05
0001416697
BLPG:NonRelatedPartiesMember
BLPG:NotesPayableTwoMember
2021-12-31
0001416697
BLPG:NonRelatedPartyMember
BLPG:NotesPayableTwoMember
2021-12-31
0001416697
BLPG:NonRelatedPartyMember
BLPG:NotesPayableTwoMember
2020-12-31
0001416697
BLPG:HelixFundingLLCMember
2019-05-15
0001416697
BLPG:HelixFundingLLCMember
2019-05-13
2019-05-15
0001416697
BLPG:UnrelatedThirdPartyMember
us-gaap:ConvertibleNotesPayableMember
BLPG:HelixFundingLLCMember
2020-01-01
2020-12-31
0001416697
BLPG:HelixFundingLLCMember
2020-12-31
0001416697
BLPG:UnrelatedThirdPartyMember
us-gaap:ConvertibleNotesPayableMember
2017-10-18
0001416697
BLPG:UnrelatedThirdPartyMember
us-gaap:ConvertibleNotesPayableMember
2017-10-17
2017-10-18
0001416697
BLPG:UnrelatedThirdPartyMember
us-gaap:ConvertibleNotesPayableMember
2018-01-01
2018-12-31
0001416697
BLPG:UnrelatedThirdPartyMember
us-gaap:ConvertibleNotesPayableMember
2019-01-01
2019-12-31
0001416697
BLPG:UnrelatedThirdPartyMember
us-gaap:ConvertibleNotesPayableMember
2019-12-31
0001416697
BLPG:UnrelatedThirdPartyMember
us-gaap:ConvertibleNotesPayableMember
2021-12-31
0001416697
BLPG:UnrelatedThirdPartyMember
us-gaap:ConvertibleNotesPayableMember
2020-12-31
0001416697
us-gaap:ConvertibleNotesPayableMember
BLPG:SettlementAndReleaseAgreementMember
2021-05-27
2021-05-28
0001416697
BLPG:ThirtyDayAfterSigningMember
us-gaap:ConvertibleNotesPayableMember
BLPG:SettlementAndReleaseAgreementMember
2021-05-27
2021-05-28
0001416697
us-gaap:ConvertibleNotesPayableMember
BLPG:SettlementAndReleaseAgreementMember
2021-01-01
2021-12-31
0001416697
BLPG:UnrelatedThirdPartyMember
BLPG:ConvertibleNotesPayableThreeMember
2018-03-21
0001416697
BLPG:UnrelatedThirdPartyMember
BLPG:ConvertibleNotesPayableThreeMember
2018-12-31
0001416697
BLPG:UnrelatedThirdPartyMember
BLPG:ConvertibleNotesPayableThreeMember
2018-01-01
2018-12-31
0001416697
BLPG:UnrelatedThirdPartyMember
BLPG:ConvertibleNotesPayableThreeMember
2018-03-20
2018-03-21
0001416697
BLPG:UnrelatedThirdPartyMember
BLPG:ConvertibleNotesPayableThreeMember
2019-12-31
0001416697
BLPG:UnrelatedThirdPartyMember
BLPG:ConvertibleNotesPayableThreeMember
2019-01-01
2019-12-31
0001416697
BLPG:NonRelatedPartiesMember
us-gaap:ConvertibleNotesPayableMember
BLPG:CrownBridgePartnersLLCMember
2020-09-18
0001416697
BLPG:NonRelatedPartiesMember
us-gaap:ConvertibleNotesPayableMember
BLPG:CrownBridgePartnersLLCMember
2020-09-17
2020-09-18
0001416697
us-gaap:ConvertibleNotesPayableMember
BLPG:CrownBridgePartnersLLCMember
2021-02-27
2021-02-28
0001416697
BLPG:CrownBridgePartnersLLCMember
2021-02-27
2021-02-28
0001416697
BLPG:UnrelatedThirdPartyMember
BLPG:ConvertibleNotesPayableThreeMember
2021-01-01
2021-12-31
0001416697
BLPG:UnrelatedThirdPartyMember
BLPG:ConvertibleNotesPayableThreeMember
2021-12-31
0001416697
BLPG:UnrelatedThirdPartyMember
BLPG:ConvertibleNotesPayableThreeMember
2020-12-31
0001416697
BLPG:FormerOfficerAndShareholderMember
2014-07-01
2014-07-31
0001416697
BLPG:FormerOfficerAndShareholderMember
2021-12-31
0001416697
BLPG:FormerOfficerAndShareholderMember
2020-12-31
0001416697
BLPG:RelatedPartyLoanOneMember
2014-12-30
2014-12-31
0001416697
BLPG:ConvertibleNotesMember
2015-12-01
2015-12-31
0001416697
BLPG:RelatedPartyLoanOneMember
2021-01-01
2021-12-31
0001416697
BLPG:RelatedPartyLoanOneMember
2021-12-31
0001416697
BLPG:RelatedPartyLoanOneMember
2020-12-31
0001416697
BLPG:RelatedPartyLoanTwoMember
2014-12-30
2014-12-31
0001416697
BLPG:RelatedPartyLoanTwoMember
2015-01-01
2015-12-31
0001416697
BLPG:RelatedPartyLoanTwoMember
2021-12-31
0001416697
BLPG:RelatedPartyLoanTwoMember
2020-12-31
0001416697
BLPG:HypurIncMember
2021-12-31
0001416697
us-gaap:SubsequentEventMember
2022-03-02
2022-03-03
0001416697
us-gaap:SubsequentEventMember
2022-07-30
2022-07-31
0001416697
us-gaap:SubsequentEventMember
2022-07-31
0001416697
BLPG:PatrickDepariniMember
2020-01-01
2020-12-31
0001416697
BLPG:RelatedPartyLoanThreeMember
2015-11-12
2015-11-13
0001416697
BLPG:RelatedPartyLoanThreeMember
2015-11-13
0001416697
BLPG:RelatedPartyLoanThreeMember
2021-01-01
2021-12-31
0001416697
BLPG:RelatedPartyLoanThreeMember
2021-12-31
0001416697
BLPG:RelatedPartyLoanThreeMember
2020-12-31
0001416697
BLPG:ConvertibleNotesMember
2015-11-01
2015-11-30
0001416697
BLPG:ConvertibleNotesMember
2015-11-30
0001416697
BLPG:ConvertibleNotesMember
2021-01-01
2021-12-31
0001416697
BLPG:ConvertibleNotesMember
2021-09-30
0001416697
BLPG:ConvertibleNotesMember
2021-12-31
0001416697
BLPG:ConvertibleNotesMember
2020-12-31
0001416697
BLPG:ConvertiblePromissoryNoteMember
BLPG:HypurVenturesLPMember
2016-08-29
2016-09-01
0001416697
BLPG:ConvertiblePromissoryNoteOneMember
BLPG:HypurVenturesLPMember
2016-08-30
2016-09-01
0001416697
BLPG:ConvertiblePromissoryNoteOneMember
BLPG:HypurVenturesLPMember
2016-10-14
0001416697
BLPG:TenDayPeriodMember
BLPG:ConvertiblePromissoryNoteOneMember
BLPG:HypurVenturesLPMember
2016-10-14
0001416697
BLPG:ConvertiblePromissoryNoteMember
BLPG:HypurVenturesLPMember
2021-12-31
0001416697
BLPG:ConvertiblePromissoryNoteMember
BLPG:HypurVenturesLPMember
2020-12-31
0001416697
BLPG:ConvertiblePromissoryNoteOneMember
BLPG:HypurVenturesLPMember
2016-10-13
2016-10-14
0001416697
BLPG:ConvertiblePromissoryNoteOneMember
BLPG:HypurVenturesLPMember
2021-12-31
0001416697
BLPG:ConvertiblePromissoryNoteOneMember
BLPG:HypurVenturesLPMember
2020-12-31
0001416697
BLPG:RelatedPartyLoanOneMember
BLPG:HypurVenturesLPMember
2017-03-06
2017-03-07
0001416697
BLPG:RelatedPartyLoanOneMember
BLPG:HypurVenturesLPMember
2017-03-07
0001416697
BLPG:TenDayPeriodMember
BLPG:RelatedPartyLoanOneMember
BLPG:HypurVenturesLPMember
2017-03-07
0001416697
BLPG:RelatedPartyLoanOneMember
BLPG:HypurVenturesLPMember
2021-12-31
0001416697
BLPG:RelatedPartyLoanOneMember
BLPG:HypurVenturesLPMember
2020-12-31
0001416697
BLPG:CgdkLlcMember
2021-12-31
0001416697
BLPG:MkmCapitalAdvisorsMember
2021-12-31
0001416697
BLPG:MkmCapitalAdvisorsMember
2021-01-01
2021-12-31
0001416697
BLPG:MarchThirtyOneTwoThousandTwentyTwoMember
2021-01-01
2021-12-31
0001416697
BLPG:MarchThirtyOneTwoThousandTwentyTwoMember
2021-12-31
0001416697
BLPG:AprilThirtyTwoThousandTwentyTwoMember
2021-01-01
2021-12-31
0001416697
BLPG:AprilThirtyTwoThousandTwentyTwoMember
2021-12-31
0001416697
BLPG:MayThirtyOneTwoThousandTwentyTwoMember
2021-01-01
2021-12-31
0001416697
BLPG:MayThirtyOneTwoThousandTwentyTwoMember
2021-12-31
0001416697
BLPG:JuneThirtyTwoThousandTwentyTwoMember
2021-01-01
2021-12-31
0001416697
BLPG:JuneThirtyTwoThousandTwentyTwoMember
2021-12-31
0001416697
srt:MinimumMember
us-gaap:MeasurementInputExpectedTermMember
2021-01-01
2021-12-31
0001416697
srt:MaximumMember
us-gaap:MeasurementInputExpectedTermMember
2021-01-01
2021-12-31
0001416697
srt:MinimumMember
us-gaap:MeasurementInputExpectedTermMember
2020-01-01
2020-12-31
0001416697
srt:MaximumMember
us-gaap:MeasurementInputExpectedTermMember
2020-01-01
2020-12-31
0001416697
srt:MinimumMember
us-gaap:MeasurementInputOptionVolatilityMember
2021-12-31
0001416697
us-gaap:MeasurementInputOptionVolatilityMember
srt:MaximumMember
2021-12-31
0001416697
srt:MinimumMember
us-gaap:MeasurementInputOptionVolatilityMember
2020-12-31
0001416697
srt:MaximumMember
us-gaap:MeasurementInputOptionVolatilityMember
2020-12-31
0001416697
us-gaap:MeasurementInputExpectedDividendRateMember
2021-12-31
0001416697
us-gaap:MeasurementInputExpectedDividendRateMember
2020-12-31
0001416697
srt:MinimumMember
us-gaap:MeasurementInputRiskFreeInterestRateMember
2021-12-31
0001416697
srt:MaximumMember
us-gaap:MeasurementInputRiskFreeInterestRateMember
2021-12-31
0001416697
srt:MinimumMember
us-gaap:MeasurementInputRiskFreeInterestRateMember
2020-12-31
0001416697
srt:MaximumMember
us-gaap:MeasurementInputRiskFreeInterestRateMember
2020-12-31
0001416697
2014-05-05
0001416697
BLPG:CrownBridgePartnersLLCMember
2021-02-28
0001416697
BLPG:CrownBridgePartnersLLCMember
us-gaap:CommonStockMember
2021-02-27
2021-02-28
0001416697
BLPG:HypurVenturesLPMember
us-gaap:PreferredStockMember
2016-05-02
2016-05-03
0001416697
BLPG:HypurVenturesLPMember
us-gaap:PreferredStockMember
2016-05-03
0001416697
BLPG:HypurVenturesLPMember
us-gaap:PreferredStockMember
2016-05-01
2016-05-03
0001416697
BLPG:HypurVenturesLPMember
us-gaap:PreferredStockMember
2016-07-01
2016-08-31
0001416697
BLPG:HypurVenturesLPMember
us-gaap:PreferredStockMember
2016-08-31
0001416697
BLPG:HypurVenturesLPMember
us-gaap:PreferredStockMember
2021-01-01
2021-12-31
0001416697
BLPG:TaxCutsAndJobsActMember
2021-01-01
2021-12-31
0001416697
us-gaap:StateAndLocalJurisdictionMember
2021-01-01
2021-12-31
0001416697
us-gaap:StateAndLocalJurisdictionMember
2020-01-01
2020-12-31
0001416697
BLPG:FederalStatutoryMember
2021-01-01
2021-12-31
0001416697
BLPG:FederalStatutoryMember
2020-01-01
2020-12-31
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
xbrli:pure
Notes
to Consolidated Financial Statements
Note
1 – History and organization of the company
The
Company was originally organized on September 11, 2006 (Date of Inception) under the laws of the State of Nevada, as The Engraving Masters,
Inc. The Company was authorized to issue up to 100,000,000 shares of its common stock and 100,000,000 shares of preferred stock, each
with a par value of $0.001 per share.
On
March 14, 2014, the Company acquired Blue Line Protection Group, Inc., a Colorado corporation formed in February 2014 (“Blue Line
Colorado”), as a wholly-owned subsidiary of the Company. Blue Line Colorado provides protection, compliance, and financial services
to the lawful cannabis industry.
On
May 2, 2014, the Company changed its name from The Engraving Masters, Inc. to Blue Line Protection Group, Inc. (“BLPG”)
On
May 6, 2014, the Company effected a forward stock split and a pro-rata increase in its authorized common stock on a basis of 14-to-1,
whereby each shareholder received 14 newly issued shares of common stock for each 1 share held. Additionally, the authorized capital
of the Company concurrently increased to 1,400,000,000 shares of common stock. All references to share and per share amounts in the consolidated
financial statements and accompanying notes thereto have been retroactively restated to reflect the forward stock split.
On
July 6, 2021, the Company effected a reverse stock split and a pro-rata decrease in its authorized common stock on a basis of 1-for-100,
the authorized capital of the Company concurrently decreased to 14,000,000 shares of common stock. All references to share and per share
amounts in the consolidated financial statements and accompanying notes thereto have been retroactively restated to reflect the forward
stock split.
The
Company provides logistics, and compliance services for businesses engaged in the legal cannabis industry. The Company offers asset logistic
services, such as armored transportation service; including shipment protection, money escorts, asset vaulting, financial services, such
as handling transportation and storage of currency; training; and compliance services.
Note
2 – Accounting policies and procedures
Principles
of consolidation
For
the years ended December 31, 2021 and 2020, the consolidated financial statements include the accounts of Blue Line Protection Group,
Inc. (formerly The Engraving Masters, Inc.), Blue Line Advisory Services, Inc. (a Nevada corporation; “BLAS”), Blue Line
Capital, Inc. (a Colorado corporation; “Blue Line Capital”), Blue Line Protection Group (California), Inc. (a California
corporation; “Blue Line California”), Blue Line Colorado, Blue Line Protection Group Illinois, Inc. (an Illinois corporation;
“Blue Line Illinois”), BLPG, Inc. (a Nevada corporation; “Blue Line Nevada”), Blue Line Protection Group (Washington),
Inc. (a Washington corporation; “Blue Line Washington”). All significant intercompany balances and transactions have been
eliminated. BLPG and its subsidiaries are collectively referred herein to as the “Company.”
Basis
of presentation
The
financial statements present the balance sheets, statements of operations, stockholder’s equity (deficit) and cash flows of the
Company. The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the
United States of America.
The
Company has adopted December 31 as its fiscal year end.
Use
of estimates
The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the
date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ
from those estimates.
Cash
and cash equivalents
The
Company maintains a cash balance in a non-interest-bearing account that currently does not exceed federally insured limits. For the purpose
of the statements of cash flows, all highly liquid investments with an original maturity of three months or less are considered to be
cash equivalents. There were no cash equivalents as of December 31, 2021 and December 31, 2020.
Accounts
receivable
Accounts
receivable are stated at the amount the Company expects to collect from outstanding balances and do not bear interest. The Company provides
for probable uncollectible amounts through an allowance for doubtful accounts, if an allowance is deemed necessary. The allowance for
doubtful accounts is the Company’s best estimate of the amount of probable credit losses in the Company’s existing accounts
receivable; however, changes in circumstances relating to accounts receivable may result in a requirement for additional allowances in
the future. On a periodic basis, management evaluates its accounts receivable and determines the requirement for an allowance for doubtful
accounts based on its assessment of the current and collectible status of individual accounts with past due balances over 90 days. Account
balances are charged against the allowance after all collection efforts have been exhausted and the potential for recovery is considered
remote.
Allowance
for uncollectible accounts
The
Company estimates losses on receivables based on known troubled accounts, if any, and historical experience of losses incurred. There
was no allowance for doubtful customer receivables at December 31, 2021 and December 31, 2020.
Property
and equipment
Property
and equipment is recorded at cost and capitalized from the initial date of service. Expenditures for major additions and improvements
are capitalized and minor replacements, maintenance, and repairs are charged to expense as incurred. When property and equipment is retired
or otherwise disposed of, the cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is included
in the results of operations for the respective period. Depreciation is provided over the estimated useful lives of the related assets
using the straight-line method for financial statement purposes. The Company uses other depreciation methods (generally accelerated)
for tax purposes where appropriate. The estimated useful lives for significant property and equipment categories are as follows:
Schedule
of Estimated useful Lives of Property and Equipment
Automotive Vehicles | |
| 5 years | |
Furniture and Equipment | |
| 7 years | |
Buildings and Improvements | |
| 10
years | |
The
Company reviews the carrying value of property and equipment for impairment whenever events and circumstances indicate that the carrying
value of an asset may not be recoverable from the estimated future cash flows expected to result from its use and eventual disposition.
In cases where undiscounted expected future cash flows are less than the carrying value, an impairment loss is recognized equal to an
amount by which the carrying value exceeds the fair value of assets. The factors considered by management in performing this assessment
include current operating results, trends and prospects, the manner in which the property is used, and the effects of obsolescence, demand,
competition and other economic factors. Based on this assessment there was no impairment as December 31, 2021 and December 31, 2020.
Depreciation expense for the years ended December 31, 2021 and December 31, 2020 were $134,371 and $126,474 respectively.
Impairment
of long-lived assets
The
Company accounts for its long-lived assets in accordance with ASC Topic 360-10-05, “Accounting for the Impairment or Disposal of
Long-Lived Assets.” ASC Topic 360-10-05 requires that long-lived assets be reviewed for impairment whenever events or changes in
circumstances indicate that the historical cost or carrying value of an asset may no longer be appropriate. The Company assesses recoverability
of the carrying value of an asset by estimating the future net cash flows expected to result from the asset, including eventual disposition.
If the future net cash flows are less than the carrying value of the asset, an impairment loss is recorded equal to the difference between
the asset’s carrying value and its fair value or disposable value. As of December 31, 2021 and December 31, 2020, the Company
determined that none of its long-lived assets were impaired.
Concentration
of business and credit risk
The
Company has no significant off-balance sheet risks such as foreign exchange contracts, option contracts or other hedging arrangements.
The Company’s financial instruments that are exposed to concentration of credit risks consist primarily of cash. The Company maintains
its cash in bank accounts, which may at times, exceed federally insured limits.
The
Company had one major customer which generated 22%
of total revenue in the year ended December 31,
2021 and one customer comprised 35%
of the account receivable balance at December 31, 2021.
The
Company had two major customers which generated 30%, (17% and 13%) of total revenue in the year ended December 31, 2020 and two
customers (23% and 12%) comprised 35% of the account receivable balance at December 31, 2021.
Related
party transactions
FASB
ASC 850, “Related Party Disclosures” requires companies to include in their financial statements disclosures of material
related party transactions. The Company discloses all material related party transactions. Related parties are defined to include any
principal owner, director or executive officer of the Company and any immediate family members of a principal owner, director or executive
officer.
Fair
value of financial instruments
The
carrying amounts reflected in the balance sheets for cash, accounts payable and related party payables approximate the respective fair
values due to the short maturities of these items. The Company does not hold any investments that are available-for-sale.
As
required by the Fair Value Measurements and Disclosures Topic of the FASB ASC, fair value is measured based on a three-tier fair value
hierarchy, which prioritizes the inputs used in measuring fair value as follows: (Level 1) observable inputs such as quoted prices in
active markets; (Level 2) inputs, other than the quoted prices in active markets, that are observable either directly or indirectly;
and (Level 3) unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
The
three levels of the fair value hierarchy are described below:
Level
1: |
Unadjusted
quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities; |
|
|
Level
2: |
Quoted
prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term
of the asset or liability; |
|
Level
3: |
Prices
or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (supported by
little or no market activity). |
The
following table presents the derivative financial instruments, the Company’s only financial liabilities, measured and recorded
at fair value on the Company’s consolidated balance sheet on a recurring basis, and their level within the fair value hierarchy
as of December 31, 2021 and December 31, 2020:
December
31, 2021
Schedule of Fair Value of Liabilities Measured on Recurring Basis
| |
Amount | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
Embedded conversion derivative liability | |
$ | 712,784 | | |
$ | - | | |
$ | - | | |
$ | 712,784 | |
Warrant derivative liabilities | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | |
Total | |
$ | 712,784 | | |
$ | - | | |
$ | - | | |
$ | 712,784 | |
December
31, 2020
| |
Amount | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
Embedded conversion derivative liability | |
$ | 2,246,080 | | |
$ | - | | |
$ | - | | |
$ | 2,246,080 | |
Warrant derivative liabilities | |
$ | 1,565 | | |
$ | - | | |
$ | - | | |
$ | 1,565 | |
Total | |
$ | 2,247,645 | | |
$ | - | | |
$ | - | | |
$ | 2,247,645 | |
The
embedded conversion feature in the convertible debt instruments that the Company issued that became convertible qualified them as derivative
instruments since the number of shares issuable under the notes are indeterminate based on guidance in FASB ASC 815, Derivatives and
Hedging. These convertible notes tainted all other equity linked instruments including outstanding warrants and fixed rate convertible
debt on the date that the instrument became convertible. The valuation of the derivative liability of the warrants was determined through
the use of Black Scholes option-pricing model (See Note 8).
Revenue
Recognition
The
Company recognizes revenue when delivery of the promised goods or services is transferred to its customers in an amount that reflects
the consideration that the Company expects to be entitled to in exchange for those goods or services. We determine revenue recognition
through the following five steps:
|
● |
Identify
the contract with the customer; |
|
|
|
|
● |
Identify
the performance obligations in the contract; |
|
|
|
|
● |
Determine
the transaction price; |
|
|
|
|
● |
Allocate
the transaction price to the performance obligations in the contract; and |
|
|
|
|
● |
Recognize
revenue when, or as, the performance obligations are satisfied. |
We
generate substantially all our revenue from providing services to customers. The Company records revenue when the 5 steps above have
been completed.
Effective
January 1, 2018, the Company adopted ASU 2014-09, Revenue from Contracts with Customers (Topic 606), which supersedes the revenue recognition
requirements in Topic 605, Revenue Recognition, and most industry-specific revenue recognition guidance throughout the Industry Topics
of the Accounting Standards Codification. The updated guidance states that an entity should recognize revenue to depict the transfer
of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in
exchange for those goods or services. The guidance also provides for additional disclosures with respect to revenues and cash flows arising
from contracts with customers. The Company adopted the standard using the modified retrospective approach effective January 1, 2018.
The adoption of these standards did not have an impact on the Company’s Statements of Operations for the year ended December 31,
2018.
In
general, the Company’s business segmentation is aligned according to the nature and economic characteristics. Revenue is characterized
by several lines of services and typically the pricing is fixed.
Schedule of Revenue by Major Customers by Reporting Segments
Year ended December 31, |
Revenue Breakdown by Streams | |
2021 | | |
2020 | |
Service: Transportation | |
$ | 1,775,594 | | |
$ | 1,928,289 | |
Service: Currency Processing | |
$ | 2,800,377 | | |
$ | 2,111,966 | |
Service: Compliance | |
$ | 83,422 | | |
$ | 91,395 | |
Total | |
$ | 4,659,393 | | |
$ | 4,131,650 | |
Gain
on settlement of accounts payable
Represents
a $533 and $4,500 gain on settlement of payables with vendors during the years ended December 31, 2021 and 2020, respectively.
Advertising
costs
The
Company expenses all costs of advertising as incurred. Advertising expense for the years ended December 31, 2021 and December 31, 2020
amounted to $4,298 and $3,075, respectively.
General
and administrative expenses
The
significant components of general and administrative expenses consist mainly of rent and compensation.
Share-Based
Compensation
Share-based
compensation expense is recorded as a result of stock options granted in return for services rendered. Previously, the share-based payment
arrangements with employees were accounted for under ASC 718, while nonemployee share-based payments issued for goods and services are
accounted for under ASC 505-50. ASC 505-50 differs significantly from ASC 718. On June 20, 2018, the FASB issued ASU 2018-07, which simplifies
the accounting for share-based payments granted to nonemployees for goods and services. Under the ASU, most of the guidance on such payments
to nonemployees would be aligned with the requirements for share-based payments granted to employees. The Company has adopted the new
standard and has made some adjustment with regard to the share-based compensation costs. Under the ASU 2018-07, the measurement of equity-classified
nonemployee share-based payments is generally fixed on the grant date and the options are no longer revalued on each reporting date.
The expenses related to the share-based compensation are recognized on each reporting date. The amount is calculated as the difference
between total expenses incurred and the total expenses already recognized.
Cost
of Revenue
The
Company’s cost of revenue primarily consists of labor, fuel costs and items purchased by the Company specifically for the benefit
of the Company’s clients.
Basic
and Diluted Earnings per share
Net
loss per share is provided in accordance with FASB ASC 260-10, “Earnings per Share”. Basic loss per share is computed by
dividing losses available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted
income (loss) per share gives effect to all dilutive potential common shares outstanding during the period. Dilutive loss per share excludes
all potential common shares if their effect is anti-dilutive. For the periods presented all common stock equivalents were excluded from
the calculation of diluted loss per share as their effect would be anti-dilutive.
The
following is a reconciliation of the numerator and denominator used in the basic and diluted earnings per share (“EPS”) calculations
for the year ended December 31, 2021 and December 31, 2020.
Schedule of Basic and Diluted Earnings Per Share (“EPS”)
| |
Year ended
December 31, 2021 |
|
|
Year ended
December 31, 2020
| |
| |
|
|
|
|
| |
Numerator: | |
| |
|
|
|
| |
Net income / (loss) | |
$ | 1,750,589 |
|
|
$ |
(934,577 | ) |
| |
| |
|
|
|
| |
Denominator: | |
| |
|
|
|
| |
Weighted-average shares of common stock | |
| 8,457,364 |
|
|
|
8,016,204 | |
Dilutive effect of warrants | |
| - |
|
|
|
- | |
Dilutive effect of convertible instruments | |
| 3,875,500 |
|
|
|
- | |
Diluted weighted-average of common stock | |
| 12,314,864 |
|
|
|
8,016,204 | |
| |
| |
|
|
|
| |
Net income per common share from: | |
| |
|
|
|
| |
Basic | |
$ | 0.21 |
|
|
$ |
(0.12 | ) |
Diluted | |
$ | 0.14 |
|
|
$ |
(0.12 | ) |
Dividends
The
Company has not yet adopted any policy regarding payment of dividends. No dividends have been paid or declared since inception.
Income
Taxes
The
Company follows FASB Codification Topic 740-10-25 (ASC 740-10-25) for recording the provision for income taxes. Deferred tax assets and
liabilities are computed based upon the difference between the financial statement and income tax basis of assets and liabilities using
the enacted marginal tax rate applicable when the related asset or liability is expected to be realized or settled. Deferred income tax
expenses or benefits are based on the changes in the asset or liability each period. If available evidence suggests that it is more likely
than not that some portion or all of the deferred tax assets will not be realized, a valuation allowance is required to reduce the deferred
tax assets to the amount that is more likely than not to be realized. Future changes in such valuation allowance are included in the
provision for deferred income taxes in the period of change.
Deferred
income taxes may arise from temporary differences resulting from income and expense items reported for financial accounting and tax purposes
in different periods. Deferred taxes are classified as current or non-current, depending on the classification of assets and liabilities
to which they relate. Deferred taxes arising from temporary differences that are not related to an asset or liability are classified
as current or non-current depending on the periods in which the temporary differences are expected to reverse.
Recent
Pronouncements
In
February 2016, the FASB issued ASU 2016-02, Leases, which will amend current lease accounting to require lessees to recognize
(i) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis,
and (ii) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified
asset for the lease term. ASU 2016-02 does not significantly change lease accounting requirements applicable to lessors; however, certain
changes were made to align, where necessary, lessor accounting with the lessee accounting model. This standard was effective for fiscal
years beginning after December 15, 2018, including interim periods within those fiscal years. The Company elected the practical expedient
under ASU 2018-11 “Leases: Targeted Improvements” which allows the Company to apply the transition provision for Topic 842
at the Company’s adoption date instead of at the earliest comparative period presented in the financial statements. Therefore,
the Company recognized and measured leases existing at January 1, 2019 but without retrospective application. Therefore, there was no
impact recorded to beginning retained earnings or the statement of operations
The
Company evaluated all other recent accounting pronouncements issued and determined that the adoption of these pronouncements would not
have a material effect on the financial position, results of operations or cash flows of the Company.
Note
3 – Going concern
The accompanying financial statements have been prepared assuming the Company
will continue as a going concern. As shown in the accompanying financial statements, the Company accumulated deficit and had a working
capital deficit as of December 31, 2021. These conditions raise substantial doubt about the Company’s ability to continue as a going
concern.
In
order to continue as a going concern, the Company will need, among other things, additional capital resources. The Company is significantly
dependent upon its ability, and will continue to attempt, to secure additional equity and/or debt financing. There are no assurances
that the Company will be successful and without sufficient financing it would be unlikely for the Company to continue as a going concern.
The
financial statements do not include any adjustments relating to the recoverability and classification of recorded assets, or the amounts
of and classification of liabilities that might be necessary in the event the Company cannot continue in existence. These financial statements
do not include any adjustments that might arise from this uncertainty.
Note
4 – Commitments and contingencies
Contingencies
On
November 6, 2015, Daniel Sullivan sent a wage claim demand to the Company. Mr. Sullivan purports to have had an Independent Contractor
Agreement with the Company which provides he is entitled to certain compensation and to be reimbursed for Company expenses. The demand
claims unpaid compensation in the amount of $8,055 and unreimbursed expenses in the amount of $154,409. The Company denies the agreement
was ever signed. If litigation is commenced the Company will defend any claims by Mr. Sullivan.
Mile
High Real Estate Group, an entity owned by Mr. Sullivan, sent correspondence to the Company stating the Mr. Sullivan and/or Mile High
Real Estate loaned the Company either directly or directly to contractors, material suppliers or utilities for operating and building
remodeling in the amount of $98,150. Counsel for Mr. Sullivan stated that he was still compiling information. The Company is investigating
whether Mr. Sullivan and/or Mile High Real Estate Group ever made the alleged loans. The Company will defend any claims of Mile High
Real Estate Group.
On
April 14, 2016, the Company entered into an agreement with an unrelated third party to provide the Company with investor relations services.
Upon signing the agreement, the Company paid the investor relations consultant $75,000 and agreed to issue the consultant 1,500,000 shares
of its restricted common stock. The agreement required the Company to pay the consultant an additional $75,000 prior to June 14, 2016.
The Company cancelled the agreement and is of the opinion that the shares are not owed to the consultant. As of December 31, 2021 and
December 31, 2020 there was no payable recorded.
During
the year ended December 31, 2020 the Company recorded a gain of $4,500 for settlement of a vendor payable.
Finance
leases
On
July 25, 2017, the Company recorded a finance lease obligation for a leased a vehicle for $29,390. The Company agreed to make 48 monthly
payment of $621.23 including sales tax. The Company recognized this arrangement as a finance lease based on the determination that the
lease exceeded 75% of the economic life of the underlying asset. As of December 31, 2021 the lease had been fully paid.
On
April 25, 2018, the Company recorded a finance lease obligation for a leased a vehicle for $38,388. The Company made a down payment of
$7,500 and agreed to make 36 monthly payment of $976.71 including sales tax. The Company recognized this arrangement as a finance lease
based on the determination that the lease exceeded 75% of the economic life of the underlying asset. As of December 31, 2021 the lease
had been fully paid.
On
August 16, 2018, the Company recorded a finance lease obligation for a leased a vehicle for $58,476. The Company made a down payment
of $20,000 and an additional $10,000 for delivery fees, taxes and its first month payment and agreed to make 36 monthly payments of $1,165.10,
including sales tax. The Company recognized this arrangement as a finance lease based on the determination that the lease exceeded 75%
of the economic life of the underlying asset. As of December 31, 2021 the lease had been fully paid.
On
August 16, 2018, the Company recorded a finance lease obligation for a leased a vehicle for $58,476. The Company made a down payment
of $20,000 and an additional $10,000 for delivery fees, taxes and its first month payment and agreed to make 36 monthly payments of $1,165.10,
including sales tax. The Company recognized this arrangement as a finance lease based on the determination that the lease exceeded 75%
of the economic life of the underlying asset. As of December 31, 2021 the lease had been fully paid.
On
March 1, 2019, the Company recorded finance lease obligation for a leased a vehicle for $64,354. The Company made a down payment of $30,000
which included delivery fees, taxes and its first month payment and agreed to make 36 monthly payments of $1,129.76, including sales
tax. The Company recognized this arrangement as a finance lease based on the determination that the lease exceeded 75% of the economic
life of the underlying assets.
On
June 2, 2021, the Company recorded finance lease obligation for a leased a vehicle for $56,733. The Company made a down payment of $3,510
which included delivery fees, taxes and its first month payment and agreed to make 24 monthly payments of $2,765.19, including sales
tax. The Company recognized this arrangement as a finance lease based on the determination that the lease exceeded 75% of the economic
life of the underlying assets
Schedule of Future Minimum Leases Payments
Future minimum lease payments as December 31, 2021 | |
| |
| |
| |
2022 | |
$ | 29,301 | |
Thereafter | |
| 16,402 | |
Total minimum lease payments | |
$ | 45,703 | |
Operating
Leases
On
October 27, 2016 the Company sold its building located at 5765 Logan Street Denver, Colorado to an unrelated third party for $1,400,000.
The Company repaid the mortgage on the building in the amount of $677,681. After the sale, the Company leased the building from the purchaser
of the property. The lease is for an initial term of ten years, with the Company having the option to extend the term of the lease for
two additional five-year periods. The lease requires rental payments of $10,000 per month which will increase 2% annually. The Company
paid a $30,000 deposit at the inception of the lease
On
May 29, 2018 the Company leased a building located at 4328 E. Magnolia Street, Phoenix, Arizona. The lease is for an initial term of
one year, with the Company having the option to extend the term of the lease for additional four year periods. The lease requires rental
payments of $3,880 per month which will increase 2% annually. The Company paid a $4,369 deposit at the inception of the lease.
On
January 22, 2019 the Company leased a building located at 7490 Bridgewater Road, Huber Heights, Ohio. The lease is for an initial term
of 63 months. The lease requires rental payments of $3,200 per month and will increase to $3,400 between months 28 through 63. The Company
paid a $3,200 deposit at the inception of the lease. During the year ended December 31, 2020 the Company terminated the lease agreement.
The Company paid a $35,760 cancellation fee included in rent expense and recorded a gain of $8,800 on the termination of the lease.
The
Company adopted ASC 842 and recorded right of use asset and operating lease liability of $1,082,241 The Company used 12% as incremental
borrowing rate as is the average interest rate of the Company’s outstanding third party note. The lease agreement gives the Company
the option to renew it for two additional 5 year terms but the Company did not consider it likely to exercise that option. Therefore,
the Company did not include such amounts in its computations of the present value of remaining lease payment on the adoption date.
Supplemental
balance sheet information related to leases is as follows:
Schedule of Operating Leases
December
31, 2021
Operating Leases | |
Classification | |
December 31, 2021 | |
Right-of-use assets | |
Operating right of use assets | |
$ | 529,711 | |
Total | |
| |
$ | 529,711 | |
Current lease liabilities | |
Current operating lease liabilities | |
$ | 125,266 | |
Non-current lease liabilities | |
Long-term operating lease liabilities | |
$ | 440,366 | |
Total | |
| |
$ | 565,632 | |
Lease
term and discount rate were as follows:
Summary of Operating
Lease Liabilities
| |
December 31, 2021 | |
Weighted average remaining lease term (years) | |
| 3.50 | |
Weighted average discount rate | |
| 12 | % |
The
following summarizes lease expenses for the year ended December 31, 2021:
Summary
of Lease Expenses
Finance
lease expenses:
Depreciation/amortization
expense |
|
$ |
107,257 |
|
Interest
on lease liabilities |
|
|
77,121 |
|
Finance
lease expense |
|
$ |
184,378 |
|
Supplemental
disclosures of cash flow information related to leases were as follows:
Schedule of Cash Flow Information Related to Lease
|
|
December
31, 2021 |
|
Cash
paid for operating lease liabilities |
|
$ |
107,242 |
|
Operating
right of use assets obtained in exchange for operating lease liabilities |
|
$ |
- |
|
Maturities
of lease liabilities were as follows as of December 31, 2021:
Schedule of Maturities of Lease Liabilities
|
|
Operating
Leases |
|
|
|
|
|
2022 |
|
$ |
186,453 |
|
2023 |
|
$ |
158,298 |
|
2024 |
|
$ |
138,532 |
|
2025 |
|
$ |
141,302 |
|
2026 |
|
$ |
107,558 |
|
2027 |
|
|
|
|
Total |
|
$ |
732,143 |
|
Less:
Imputed interest |
|
$ |
(166,511 |
) |
Present
value of lease liabilities |
|
$ |
565,632 |
|
December
31, 2020
Note
5 – Fixed assets
Machinery
and equipment consisted of the following at:
Schedule of Machinery and Equipment
| |
December 31, 2021 | | |
December 31, 2020 | |
| |
| | |
| |
Automotive vehicles | |
$ | 485,701 | | |
$ | 398,614 | |
Furniture and equipment | |
$ | 108,265 | | |
$ | 85,435 | |
Machinery and Equipment | |
$ | 135,706 | | |
$ | 135,706 | |
Leasehold improvements | |
$ | 141,234 | | |
$ | 128,414 | |
Fixed assets, total | |
$ | 870,906 | | |
$ | 748,169 | |
Total: accumulated depreciation | |
$ | (586,130 | ) | |
$ | (451,759 | ) |
Fixed assets, net | |
$ | 284,776 | | |
$ | 296,410 | |
Depreciation
expense for the years ended December 31, 2021 and December 31, 2020 were $134,371 and $126,474 respectively.
Note
6 – Notes payable
Notes
payable to non-related parties
On
January 5, 2016, the Company borrowed $10,000 from a non-related party. The loan was due and payable on January 5, 2017 and bore interest
at 5% per annum and has a 5% per month penalty upon default. The due date was extended to January 1, 2022. During the year ended December
31, 2021 the Company repaid $10,000. The principal balance owed on this loan at December 31, 2021 and December 31, 2020 was $0 and $10,000,
respectively.
On
May 15, 2019 the Company entered in a 12% promissory loan with Helix Funding, LLC for the principle amount of $100,000. The note matures
on November 1, 2019. During the year ended December 31, 2020 the Company repaid $100,000 of principle. As of December 31, 2020 the remaining
balance on the note is $0.
Convertible
notes payable to non-related parties
On
October 18, 2017, the Company borrowed $150,000 from an unrelated third party. The Company paid $15,250 of fees associated with the loan,
which was recorded as discount and to be amortized over the term of the debt and was fully amortized as of December 31, 2018. The loan
bears interest at a rate of 10% (default interest 24%) and has a maturity date of July 16, 2018. The Holder has the option to convert
the outstanding principal and accrued interest into common stock of the Company. The conversion price is the lesser of (1) lowest trading
price during the previous 25 days prior to the note agreement or (2) 50% lowest trading price during the 25 days prior to conversion.
Covenants: The Borrower shall not, without the Holder’s consent, sell, lease or dispose of any significant portion of its assets
outside the ordinary course of business. During the year ended December 31, 2018 the Company paid $150,000 to extend the maturity date
until May 11, 2019. During the year ended December 31, 2019, the Company paid $75,000 in extension fees. The note was discounted for
a derivative (see note 8 for details) and the discount of $134,750 is being amortized over the life of the note using the effective interest
method which was fully amortized as of December 31, 2018. During the year ended December 31, 2019 the holder converted $39,478 of accrued
interest into 2,178,825 shares of common stock resulting in a loss of $61,624. As of December 31, 2021 and December 31, 2020 the balance
outstanding on the loan is $0 and $150,000, respectively. On May 28, 2021 the Company entered into a settlement and release agreement
with the borrower and agreed to pay them discuss additional amount bounded to interest expense for the settlement $400,000. The First
payment of $200,000 was due upon signing and Company agreed to make additional $100,000 payments on the 30th and 60th
day after signing. The additional $250,000 settlement was record as interest during the year ended December 31, 2021. As of December
31, 2021 accrued interest and the note balance had been repaid.
On
March 21, 2018, the Company borrowed $45,000
from an unrelated third party. The Company paid
$4,500
of fees associated with the loan and had amortized
$3,514
of the costs as of December 31, 2018. The note
bears an interest rate: 12%
(default interest lesser of 15%
or maximum permitted by law) and matures on March
21, 2019. The
conversion Feature Convertible immediately after the issuance, the Holder has the option to convert the outstanding principal and accrued
interest into common stock of the Company. The Conversion price is 55% of the lowest trading price during the 25 Trading Day periods
prior to the Conversion. Covenants: The Borrower shall not, without the Holder’s consent, sell, lease or dispose of any significant
portion of its assets outside the ordinary course of business.
The note was discounted for a derivative (see note 8 for details) and the discount of $40,500
is being amortized over the life of the note
using the effective interest method resulting in $31,623
of interest expense for the year ended December
31, 2018. During the year ended December 31, 2019 $23,223
of principle and interest were converted into
841,602
shares of common stock resulting in a loss of
$32,858.
During the year ended December 31, 2019 the Company recorded amortization expense of $9,863.
On September 18, 2020 Crown Bridge Partners, LLC converted notes payable in the principal amount of $2,980
and $500
of fees into 29,000,000
shares of common stock. No gain or loss was recorded
and conversions were made per the terms of agreement. On February 28, 2021 Crown Bridge Partners, LLC converted notes payable in the
principal amount of $9,510
and $500
of fees into 26,000,000
shares of common stock. During the year ended
December 31, 2021 the Company repaid the remaining principle balance of $9,708.
As of December 31, 2021 and December 31, 2020 there was a balance remaining on the loan of $0
and $19,218,
respectively.
During
the year ended December 31, 2021 and 2020, the Company recognized amortization expense of $0 and $8,710 of discount from derivative liabilities.
Note
7 – Notes payable – related parties
On
July 31, 2014, the Company borrowed $98,150
from an entity controlled by a former
officer and shareholder of the Company. The loan is due and payable on demand and bears no interest. As of December 31, 2021 and December
31, 2020, the principal balance owed on this loan is $98,150
and $98,150,
respectively.
As
of December 31, 2014, a related party loaned the Company $10,000, in the form of cash and expenses paid on behalf of the Company. The
loan is due January 1, 2022 and bears no interest. During the year ended December 31, 2015 the Company borrowed an additional $20,000.
During the year ended December 31, 2021 the Company repaid $30,000 of principle. As of December 31, 2021 and December 31, 2020, the principal
balance owed on this loan was $0 and $30,000, respectively.
As
of December 31, 2014, a related party loaned the Company $180,121, in the form of cash and expenses paid on behalf of the Company. The
loan is due and payable on demand and bears no interest. The Company repaid $125,500 towards this note during 2015 and as of December
31, 2021 and December 31, 2020; the principal balance owed on this loan was $54,621 and $54,621, respectively.
As
of December 31, 2021 the Company owed Hypur Inc. $688,500 plus accrued interest. The amounts owed to Hypur were represented by eight
Promissory Notes dated between September 20, 2016 and September 3, 2019. By an agreement effective January 31, 2022 the Company and Hypur
agreed to the following:
|
● |
On
March 3, 2022 the Company paid Hypur $137,500, which was applied to principal of the notes. |
|
|
|
|
● |
On
or before each date shown below, the Company will pay Hypur $12,500, which will apply to principal of the notes. |
Schedule
of Related Parties Debt Maturity
Date | |
Amount | |
| |
| |
March 31, 2022 | |
$ | 12,500 | |
| |
| | |
April 30, 2022 | |
$ | 12,500 | |
| |
| | |
May 31, 2022 | |
$ | 12,500 | |
| |
| | |
June 30, 2022 | |
$ | 12,500 | |
|
● |
On
or before July 31, 2022 the Company will pay Hypur $137,500, which will apply to principal of the notes. |
|
|
|
|
● |
All
principal amounts owed to Hypur under the Promissory Notes will bear interest at 7.5% per year between January 31, 2022 and July
31, 2022 as long as the Company is not in default under the terms of its agreement with Hypur. |
|
|
|
|
● |
If
by July 31, 2022 all payments required by the Company’s agreement with Hypur have been made in a timely fashion, Hypur will
forgive $250,000 of accrued interest owed by the Company under the Promissory Notes. |
|
|
|
|
● |
After
July 31, 2022 future payment plans will be negotiated, provided however that any principal amounts owed to Hypur under the Promissory
Notes after July 31, 2022 will not bear interest in excess of 7.5% per year with a default rate of 12% per year. |
|
|
|
|
● |
Hypur
will waive any default rights between January 31, 2022 and August 31, 2022 on a month-to-month basis so long as all payments required
by the Company’s agreement with Hypur have been made. |
During
the year ended December 31, 2020, the Company repaid Patrick Deparini $575.
Convertible
notes payable to related parties
On
November 13, 2015, the Company borrowed $25,000 from Hypur Inc., which is a related party. The loan is due and payable on November 12,
2015 and bears interest at 18% per annum. If an Event of Default remains uncured after 30 days Holder has the option to convert the outstanding
principal balance and any accrued but unpaid interest, into unrestricted $0.001 par value common stock of the Borrower. Upon default
the note bears a default rate of interest of 24% per annum as part of the default terms of this note. During the year ended December
31, 2021 the Company repaid $25,000. The principal balance owed on this loan at December 31, 2021 and December 31, 2020 was $0 and $25,000,
respectively.
In
November 2015, the Company entered into an arrangement with a related party, whereby the Company borrowed $25,000 in Convertible Notes.
The Convertible Note bears interest at a rate of 5% per annum and payable quarterly in arrears and matures twelve months from the date
of issuance, and is convertible into shares of the Company’s common stock at a per share conversion price equal $25K repayment
is for OMB to $0.025. The note was due on November 4, 2016. In December 2015 the lender loaned the Company an additional $20,000 with
same terms except that it is payable upon demand. The holder of the note has agreed to extend the default date of the note to January
1, 2022. During the year ended December 31, 2021 the Company repaid $45,000 of principal and $6,767 of accrued interest. As of December
31, 2021 and December 31, 2020, the Company owed a total of $0 and $45,000, respectively.
On
September 1, 2016, the Company entered into, an convertible promissory note with Hypur Ventures, L.P., a Delaware limited partnership
(the “Hypur Ventures”) which is a related party pursuant to which the Company to borrow $75,000. The loan was due 180 days
from the date of issuance and bears interest at 10% per annum. The note is convertible into common stock at a price of $.05 per share.
The note is mandatory redeemable into common stock if the price per share is over $.50 per share during a 10 day period. The principal
balance owed on this loan at December 31, 2021 and December 31, 2020 was $75,000 and $75,000, respectively. Upon default, the note bears
a default rate of interest of 15% per annum, and if the default has not been remedied within 30 days, the redemption price would be 150%
of the principal amount. As of December 31, 2021 and December 31, 2020, Hyper has waived the default provision until January 1, 2022.
On
October 14, 2016, the Company entered into a convertible promissory note with Hypur Ventures, L.P., a Delaware limited partnership (the
“Hypur Ventures”) and a related party, pursuant to which the Company borrowed $100,000. The loan was due 180 days from the
date of issuance and bears interest at 10% per annum. The note is convertible into common stock at a price of $.05 per share. The note
is mandatory redeemable into common stock if the price per share is over $.50 per share during a 10 day period. The principal balance
owed on this loan at December 31, 2021 and December 31, 2020 was $100,000 and $100,000, respectively. Upon default, the note bears a
default rate of interest of 15% per annum, and if the default has not been remedied within 30 days, the redemption price would be 150%
of the principal amount. As of December 31, 2021 and December 31, 2020, Hyper has waived the default provision until January 1, 2022.
On
March 7, 2017, the Company borrowed $100,000
from Hypur Ventures, L.P., a related party. The
loan is due 180 days from March 7, 2017 and bears interest at 10%
per annum. The
loan is convertible into shares of the Company’s common stock at a price of $.05
per
share. The loan will automatically convert into shares of the Company’s common stock if the price of the Company’s common
stock is over $.50
per
share during any ten-day period. The principal balance owed on this loan December 31, 2021 and December 31, 2020 was $100,000
and
$100,000
respectively.
Upon default, the note bears a default rate of interest of 15%
per annum, and if the default has not been remedied within 30 days, the redemption price would be 150%
of the principal amount. As of December 31, 2021 and December 31, 2020, Hyper has waived the default provision until January 1, 2022.
As
of December 31, 2021 the Company owed CGDK, LLC $1,185,217,
plus accrued interest of $452,246.
The amount owed to CGDK was represented by seven Promissory Notes dated between July 9, 2015 and August 6, 2018. CGDK agreed to (i) consolidate
the Promissory Notes into a new note in the principal amount of $1,185,217
and (ii) forgive the accrued interest of $452,246.
The new Promissory Note is due and payable on December 31, 2026 and bears an interest (from January 1, 2022 to the date of payment) of
5%
per year.
As of
December 31, 2021 the Company owed MKM Capital Advisors and two related entities $128,600 plus accrued interest of $70,088.08. The amount
owed to the MKM entities was represented by three Promissory Notes dated between February 6, 2015 and July 7, 2016. MKM entities agreed
to (i) consolidate the Promissory Notes into a new note in the principal amount of $128,600 and (ii) forgive the accrued interest of
$457,572. The new Promissory Note is due and payable on December 27, 2026 and bears an interest (from December 27, 2021 to the date of
payment) of 5% per year.
The Company re-measured the fair value
of derivative liabilities on December 31, 2021 and December 31, 2020. See Note 8.
Note
8 – Derivative Liability
The
Company analyzed the conversion options for derivative accounting consideration under ASC 815, Derivatives and Hedging, and determined
that an instrument should be classified as a liability when a conversion option becomes effective.
The
derivative liability in connection with the conversion feature of the convertible debt is measured using level 3 inputs.
The
change in the fair value of derivative liabilities is as follows:
Schedule of Derivative Liabilities at Fair Value
Balance - December 31, 2019 | |
$ | 1,170,060 | |
Settlement of derivatives upon conversion | |
$ | (14,327 | ) |
Debt discount from derivative liability | |
$ | 176,858 | |
Loss on change in fair value of the derivative | |
$ | 915,054 | |
Balance - December 31, 2020 | |
$ | 2,247,645 | |
Settlement of derivatives upon conversion | |
$ | (457,572 | ) |
Gain on change in fair value of the derivative | |
$ | (1,077,289 | ) |
Balance – December 31, 2021 | |
$ | 712,784 | |
The
table below shows the Black-Scholes option-pricing model inputs used by the Company to value the derivative liability at each measurement
date:
Schedule of Derivative Instruments, Black-Scholes Option-pricing Model Inputs Used
| |
| Year ended
December 31, 2021 | | |
| Year ended
December 31, 2020 | |
Expected term | |
| 0.25 – 1.09 years | | |
| 0.08 – 1.01 years | |
Expected average volatility | |
| 138.34% – 162.05 | % | |
| 291.56% – 378.27 | % |
Expected dividend yield | |
| - | | |
| - | |
Risk-free interest rate | |
| 0.06 % – 0.39 | % | |
| 0.08% – 0.15 | % |
Note
9 – Stockholders’ deficit
The
Company was originally authorized to issue 100,000,000 shares of common stock and 100,000,000 shares of preferred stock. On May 6, 2014,
the Company effected a forward stock split and a pro-rata increase in its authorized common stock on a basis of 14-to-1, whereby each
shareholder received 14 newly issued shares of common stock for each 1 share held. Additionally, the number of authorized shares increased
to 1,400,000,000 shares of common stock. All references to share and per share amounts in the consolidated financial statements and these
notes thereto have been retroactively restated to reflect the forward stock split.
On
July 6, 2021, the Company effected a reverse stock split and a pro-rata decrease in its authorized common stock on a basis of 1-for-100,
the authorized capital of the Company concurrently decreased to 14,000,000 shares of common stock. All references to share and per share
amounts in the consolidated financial statements and accompanying notes thereto have been retroactively restated to reflect the forward
stock split. The Company issued a total of 1,570 shares of common stock due to rounding on the reverse stock split.
Common
stock
On
February 28, 2021, Crown Bridge Partners, LLC converted notes payable in the principal amount of $9,510
and $500
of fees into 260,000
shares of common stock.
Preferred
stock
On
May 3, 2016, the Company entered into, an agreement with Hypur Ventures, L.P., a Delaware limited partnership (the “Hypur Ventures”)
which is a related party pursuant to which the Company sold to Hypur Ventures, in a private placement, 10,000,000 shares of the Company’s
preferred stock and 5,000,000 common stock warrants with a five year term and an exercise price of $0.10, at a purchase price of $0.05
per share for gross proceeds of $500,000. The shares of preferred stock are convertible into shares of the Company’s common stock.
The preferred stock shall have such other rights, preferences and privileges to be set forth in a certificate of designation to be filed
with the Nevada Secretary of State. The Company evaluated the convertible preferred stock under FASB ASC 470-20-30 and determined it
contained a beneficial conversion feature. The intrinsic value of the beneficial conversion feature was determined to be $114,229. The
beneficial conversion feature was fully amortized and recorded as a deemed dividend.
Between
July and August of 2016 Hypur Ventures purchased an additional 10,000,000 shares of the Company’s preferred stock and 5,000,000
common stock warrants with a five year term and an exercise price of $0.10, at a purchase price of $0.05 per share for net proceeds of
$445,000, net of legal fees of $55,000. The shares of preferred stock are convertible into shares of the Company’s common stock.
The preferred stock shall have such other rights, preferences and privileges to be set forth in a certificate of designation to be filed
with the Nevada Secretary of State. The Company evaluated the convertible preferred stock under FASB ASC 470-20-30 and determined it
does not contain a beneficial conversion feature. The intrinsic value of the beneficial conversion feature was determined to be $0. The
preferred stock is convertible at any time at the election of Hypur Ventures. The preferred stock shall automatically convert to common
stock if the closing price of the Company’s common stock equals or exceeds $.50 per share over any consecutive twenty day trading
period. The preferred stock terms include a one-time purchase price preference. No preferential dividends apply to the preferred stock.
The preferred stock attributes include weighted average anti-dilution protection, rights to appoint one director, pre-emptive rights
to purchase future offerings of securities by the Company, demand and piggy-back registration rights.
The
preferred stock is convertible at any time at the election of Hypur Ventures. The preferred stock shall automatically convert to common
stock if the closing price of the Company’s common stock equals or exceeds $.50 per share over any consecutive twenty day trading
period. The preferred stock terms include a one-time purchase price preference. No preferential dividends apply to the preferred stock.
The preferred stock attributes include weighted average anti-dilution protection, rights to appoint one director, pre-emptive rights
to purchase future offerings of securities by the Company, demand and piggy-back registration rights.
The
Company has reserved thirty million shares of common stock that may be issued upon the conversion and/or exercise of the preferred stock
and the warrants. The preferred stock sold to Hypur Ventures will be subject to the terms and conditions of the Certificate of Designation,
as well as further documentation to be drafted in accordance with the terms and conditions agreed upon between the Company and Hypur
Ventures.
Note
10 – Options and warrants
Options
All
stock options have an exercise price equal to the fair market value of the common stock on the date of grant. The fair value of each
option award is estimated using a Black-Scholes-Merton option valuation model. The Company has not paid any cash dividends on its common
stock and does not anticipate paying any cash dividends in the foreseeable future. Consequently, the Company uses an expected dividend
yield of zero in the Black-Scholes-Merton option valuation model. Volatility is an estimate based on the calculated historical volatility
of similar entities in industry, in size and in financial leverage, whose share prices are publicly available. The expected life of awards
granted represents the period of time that they are expected to be outstanding. The Company has no historical experience with which to
establish a basis for determining an expected life of these awards. Therefore, the Company only gave consideration to the contractual
terms and did not consider the vesting schedules, exercise patterns and pre-vesting and post-vesting forfeitures significant to the expected
life of the option award. The Company bases the risk-free interest rate used in the Black-Scholes-Merton option valuation model on the
implied yield currently available on U.S. Treasury issues with an equivalent remaining term equal to the expected life of the award.
All
of the options granted by the Company expired as of December 31, 2020.
The
following is a summary of the Company’s stock option activity for the year ended December 31, 2020:
Summary of Stock Option Activity
| |
Number Of Options | | |
Weighted-Average Exercise Price | |
| |
| | |
| |
Outstanding at December 31, 2019 | |
| 240,117 | | |
$ | 1.10 | |
Granted | |
| - | | |
$ | - | |
Expired | |
| (240,117 | ) | |
$ | 1.10 | |
Cancelled | |
| - | | |
$ | - | |
Outstanding at December 31, 2020 | |
| - | | |
$ | - | |
Options exercisable at December 31, 2020 | |
| - | | |
$ | - | |
No
stock options were granted during the year ended December 31, 2021.
The
following tables summarize information about stock options outstanding and exercisable at December 31, 2021 and December 31, 2020:
Schedule of Stock Options Outstanding and Exercisable Exercise Price Range
OPTIONS
OUTSTANDING AND EXERCISABLE AT DECEMBER 31, 2020 |
Range
of
Exercise Prices |
|
|
Number
of
Options
Outstanding |
|
|
Weighted-
Average
Remaining
Contractual
Life in Years |
|
|
Weighted-
Average
Exercise Price |
|
|
Number
Exercisable |
|
|
Weighted-
Average
Exercise Price |
|
$ |
- |
|
|
|
- |
|
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
- |
|
Total
stock-based compensation expense in connection with options and modified awards recognized in the consolidated statement of operations
for the years ended December 31, 2021 and 2020 was $0 and $0 respectively.
Warrants
The
following is a summary of the Company’s warrant activity for the year ended December 31, 2021:
Summary of Warrants Activity
| |
Number Of Warrants | | |
Weighted-Average Exercise Price | |
Outstanding at December 31, 2020 | |
| 100,000 | | |
$ | 1.00 | |
Granted | |
| - | | |
$ | - | |
Expired | |
| (100,000 | ) | |
$ | 1.00 | |
Cancelled | |
| - | | |
$ | - | |
Outstanding at December 31, 2021 | |
| - | | |
$ | 1.00 | |
Warrants exercisable at December 31, 2020 | |
| 100,000 | | |
$ | 1.00 | |
Warrants exercisable at December 31, 2021 | |
| - | | |
$ | - | |
The
following tables summarize information about warrants outstanding and exercisable at December 31, 2020:
Schedule of Warrants Outstanding and Exercisable Exercise Price Range
WARRANTS
OUTSTANDING AND EXERCISABLE AT DECEMBER 31, 2020 |
|
Range
of
Exercise
Prices |
|
|
Number
of
Warrants
Outstanding |
|
|
Weighted-
Average
Remaining
Contractual
Life
in
Years |
|
|
Weighted-
Average
Exercise
Price |
|
|
Number
Exercisable |
|
|
Weighted-
Average
Exercise
Price |
|
$ |
1.00 |
|
|
|
100,000 |
|
|
|
.52 |
|
|
$ |
1.00 |
|
|
|
100,000 |
|
|
$ |
1.00 |
|
Note
11 – Income taxes
On
December 22, 2017, President Trump signed into law the Tax Cuts and Jobs Act (the “TCJA”) that significantly reforms the
Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”). The TCJA, among other things, contains significant
changes to corporate taxation, including reduction of the corporate tax rate from a top marginal rate of 35% to a flat rate of 21%, effective
as of January 1, 2018; limitation of the tax deduction for interest expense; limitation of the deduction for net operating losses to
80% of current year taxable income and elimination of net operating loss carry backs, in each case, for losses arising in taxable years
beginning after December 31, 2017 (though any such tax losses may be carried forward indefinitely); modifying or repealing many business
deductions and credits, including reducing the business tax credit for certain clinical testing expenses incurred in the testing of certain
drugs for rare diseases or conditions generally referred to as “orphan drugs”; and repeal of the federal Alternative Minimum
Tax (“AMT”).
The
staff of the Securities and Exchange Commission issued Staff Accounting Bulletin No. 118 to address the application of GAAP in situations
when a registrant does not have the necessary information available, prepared or analyzed (including computations) in reasonable detail
to complete the accounting for certain income tax effects of the TCJA. In connection with the initial analysis of the impact of the TCJA,
the Company remeasured its deferred tax assets and liabilities based on the rates at which they are expected to reverse in the future,
which is generally 21%. The remeasurement of the Company’s deferred tax assets and liabilities was offset by a change in the valuation
allowance.
For
the year ended December 31, 2021 the company had an operating profit but had a net operating loss as of
December 31, 2020 that exceeded the profit and accordingly, no provision for
income taxes has been recorded. In addition, no benefit for income taxes has been recorded due to the uncertainty of the realization
of any tax assets. At December 31, 2021 and 2020, the Company had approximately $7,144,066
and $7,817,366
of federal and state net operating losses. The
net operating loss carry forwards, if not utilized, will begin to expire in 2029. The provision for income taxes consisted of the following
components for the years ended December 31:
Components
of net deferred tax assets, including a valuation allowance, are as follows at December 31:
Schedule of Components of Deferred Tax Assets
| |
2020 | | |
2019 | |
| |
December 31 | |
| |
2021 | | |
2020 | |
Deferred tax assets: | |
| | | |
| | |
Net operating loss carry forwards | |
$ | 1,500,524 | | |
$ | 1,641,647 | |
Valuation allowance | |
$ | (1,500,524 | ) | |
| (1,641,647 | ) |
Total deferred tax assets | |
$ | - | | |
$ | - | |
FASB
ASC 740, Income Taxes, requires a valuation allowance to reduce the deferred tax assets reported if, based on the weight of the
evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. After consideration of
all the evidence, both positive and negative, management has determined that a full valuation allowance of $1,500,524
and $1,641,647
against its net deferred taxes is necessary as
of December 31, 2021 and December 31, 2020, respectively. The change in valuation allowance for the years ended December 31, 2021 and
2020 is $(141,393)
and $15,096
respectively.
At
December 31, 2021 and December 31, 2020, respectively, the Company had $7,144,066 and
$7,817,366,
respectively, of U.S. net operating loss carryforwards remaining.
As
a result of certain ownership changes, the Company may be subject to an annual limitation on the utilization of its U.S. net operating
loss carryforwards pursuant to Section 382 of the Internal Revenue Code. A study to determine the effect, if any, of this change, has
not been undertaken.
Tax
returns for the years ended December 31, 2021, 2020, 2019, 2018, and 2017 are subject to examination by the Internal Revenue Service.
A
reconciliation of the Company’s income taxes to amounts calculated at the federal statutory rate is as follows for the years ended
December 31:
Schedule of Effective Income Tax Rate Reconciliation
| |
2021 | | |
2020 | |
| |
| | |
| |
Federal statutory taxes | |
| (21.00 | )% | |
| (21.00 | )% |
Change in tax rate estimate | |
| — | | |
| — | |
Change in valuation allowance | |
| 21.00 | % | |
| 21.00 | % |
| |
| — | % | |
| — | % |
The
valuation allowance for deferred tax assets as of December 31, 2021 and 2020 was $1,500,524
and $1,641,647
respectively. In assessing the recovery of
the deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets
will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income in the
periods in which those temporary differences become deductible. Management considers the scheduled reversals of future deferred tax liabilities,
projected future taxable income, and tax planning strategies in making this assessment. As a result, management determined it was more
likely than not the deferred tax assets would not be realized as of December 31, 2021 and 20 and recorded a full valuation allowance.
Reconciliation
between the statutory rate and the effective tax rate is as follows at December 31:
Note
12 – Subsequent events
The
Company has evaluated all other subsequent events from the balance sheet date through the date the financial statements were issued and
has determined there are no additional events required to be disclosed.