Schedule of previously recorded and restated balances | As of September 30, 2022 As of September 30, 2022 As of September 30, 2022 As Previously Stated Restated Adjustments As Restated ASSETS Current Assets Cash $ 104.00 $ 0.00 $ 104.00 Total Current Assets 104.00 0 104.00 TOTAL ASSETS $ 104.00 $ 0.00 $ 104.00 LIABILITIES & STOCKHOLDER’S EQUITY (DEFICIT) LIABILITIES Long Term Liabilities Shareholder Loans $ 0.00 $ 6,474.00 $ 6,474.00 Total Long Term Liabilities Liabilities 0.00 6,474.00 $ 6,474.00 TOTAL LIABILITIES 0.00 6474.00 6474.00 Stockholder’s Equity (Deficit) Preferred stock, ($0.0001 par value, 20,000,000 shares authorized; none issued and outstanding.) $ 0.00 $ 0.00 $ 0.00 Common stock ($0.0001 par value, 180,000,000 shares authorized; 1,000,000 shares issued and outstanding as of September 30, 2022) 25.00 75.00 100.00 Paid in Capital 127.00 (127.00 ) 0.00 Accumulated Deficit (48.00 ) (3010.00 ) (6,470.00 ) Total Stockholder’s Equity (Deficit) 104.00 (6474.00 ) (6370.00 ) TOTAL LIABILITIES & STOCKHOLDER’S EQUITY (DEFICIT) $ 104.00 $ 0.00 $ 104.00 Three Months Ended September 30, 2022 Three Months Ended September 30, 2022 Three Months Ended September 30, 2022 Nine Months Ended September 30, 2022 As Previously Reported Restated Adjustments As Restated As Restated Revenues 0.00 0.00 0.00 0.00 Revenues $ 0.00 $ 0.00 $ 0.00 0.00 Total Revenues 0.00 0.00 0.00 Accounting Fees & Expenses 0.00 1,850.00 1,850.00 4,600.00 Bank Fees & Charges 32.00 0.00 32.00 48.00 SEC Filings & Expenses 0.00 1462.00 1462.00 1,822.00 Total General & Administrative Expenses 32.00 3,312.00 3,344.00 6,470.00 Net Earnings (Loss) $ (32.00 ) $ (3,312.00 ) $ (3344.00 ) (6,470.00 ) Basic loss per share 0.00 0.00 (0.00 (0.00 Weighted average number of common shares outstanding 1,000,000.00 1,000,000.00 1,000,000.00 Nine Months Ended September 30, 2022 Nine Months Ended September 30, 2022 Nine Months Ended September 30, 2022 CASH FLOWS FROM OPERATING ACTIVITIES: As Previously Reported Restated Adjustments As Restated Net Income (loss) $ (48.00 ) $ (6,422.00 ) $ (6,470.00 ) Changes in assets and liabilities $ 0 $ 0 $ 0 Net cash provided by (used in) operating activities $ (48.00 ) $ (6,422.00 ) $ (6,470.00 ) CASH FLOWS FROM INVESTING ACTIVITIES: Net cash provided by (used in) investing activities $ 0 $ 0 $ 0 CASH FLOWS FROM FINANCING ACTIVITIES: Issuance of Common Stock 25.00 75.00 100.00 Increase in Shareholder loans 0 6,474.00 6,474.00 Capital in Excess of Par $ 127.00 $ (127.00 ) $ 0.00 Net cash provided by (used in) financing activities $ 152.00 $ 6,447.00 $ 6,574.00 Net increase (decrease) in cash 104.00 0.00 104.00 Cash at beginning of period $ 0.00 $ 0 $ 0.00 Cash at end of period $ 104.00 $ 0 $ 104.00 NONCASH INVESTING AND FINANCING ACTIVITIES: SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: Interest paid $ 0 $ 0 $ 0 Income taxes paid $ 0 $ 0 $ 0 Common stock Shares Common stock Amount Additional Paid-in Capital Deficit Accumulated Total Balance As Of February 21, 2022 (inception) Issuance of Common Stock 1,000,000 $ 100 $ 0 - $ 100 Balance As of March 31, 2022 1,000,000 $ 100 $ 0 - $ 100 Balance As of June 30, 2022 1,000,000 $ 100 $ 0 (3,126 ) $ (3,026 ) Net Income (loss) - - - (3,344 ) (6,370 ) Balance As Of September 30, 2022 1,000,000 $ 100 $ 0 (6,474 ) $ (6,370 ) |