General form of registration statement for all companies including face-amount certificate companies

Consolidated Balance Sheets

v3.21.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2020
Dec. 31, 2019
Current Assets:    
Cash $ 583,325 $ 2,192,870
Accounts receivable, net 190,556 137,338
Inventory, net 42,496 62,933
Prepaid expenses 91,253 46,971
Deposit - current portion 100,000 0
Total Current Assets 1,007,630 2,440,112
Property and equipment, net 4,492,510 4,653,438
Operating lease right-of-use asset 86,558 128,399
Deposits 6,630 6,630
Total Assets 5,593,328 7,228,579
Current Liabilities:    
Accounts payable and accrued liabilities 198,870 192,488
Accounts payable - related party 17,471 0
Other current liabilities 6,332 16,820
Interest payable - related party 0 1,750
Customer deposit 57,377 127,671
Loan, current portion 194,125 0
Lease liability, current portion 53,384 44,270
Promissory note short term - related party 0 50,000
Total Current Liabilities 527,559 432,999
Non-current Liabilities:    
Lease liability, less current portion 41,287 94,670
Loan, less current portion 202,735 0
Other liability 17,135 12,335
Total Non-Current Liabilities 261,157 107,005
Total Liabilities 788,716 540,004
Contingencies (Note 11) 0 0
Stockholders' Equity:    
Common stock, par value $0.001 per share, 75,000,000 shares authorized; 40,959,741 shares issued and outstanding as of December 31, 2020 and 2019, respectively 40,959 40,959
Additional paid-in capital 14,381,058 13,775,908
Shares to be issued, common shares 98,709 50,709
Accumulated deficit (9,716,114) (7,179,001)
Total Stockholders' Equity 4,804,612 6,688,575
Total Liabilities and Stockholders' Equity $ 5,593,328 $ 7,228,579