Form 10-Q - Quarterly report [Sections 13 or 15(d)]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2024

☐TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from __________________ to _________________

Commission file number: 000-52942

BLUE LINE PROTECTION GROUP, INC.

(Exact name of registrant as specified in its charter)

Nevada		20-5543728
(State or other jurisdiction of incorporation or organization)		(IRS Employer Identification No.)

5765 Logan St. Denver, CO		80216
(Address of principal executive offices)		(Zip Code)

(800) 844-5576

(Registrant’s telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class		Trading Symbol(s)		Name of each exchange on which registered
None		N/A		N/A

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by a checkmark whether the registrant has submitted electronically every Interactive Date File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☒
		Emerging growth company	☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of May 10, 2024, the registrant had 8,250,144 outstanding shares of common stock.

FORWARD-LOOKING STATEMENTS

The information in this report contains forward-looking statements and information within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, (“the Exchange Act”), which are subject to the “safe harbor” created by those sections. The words “anticipates,” “believes,” “estimates,” “expects,” “intends,” “may,” “plans,” “projects,” “will,” “should,” “could,” “predicts,” “potential,” “continue,” “would” and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. We may not actually achieve the plans, intentions or expectations disclosed in our forward-looking statements and you should not place undue reliance on our forward-looking statements. Actual results or events could differ materially from the plans, intentions and expectations disclosed in the forward-looking statements that we make. The forward-looking statements are applicable only as of the date on which they are made, and we do not assume any obligation to update any forward-looking statements. All forward-looking statements in this Form 10-Q are made based on our current expectations, forecasts, estimates and assumptions, and involve risks, uncertainties and other factors that could cause results or events to differ materially from those expressed in the forward-looking statements. In evaluating these statements, you should specifically consider various factors, uncertainties and risks that could affect our future results or operations. These factors, uncertainties and risks may cause our actual results to differ materially from any forward-looking statement set forth in this Form 10-Q. You should carefully consider these risk and uncertainties described and other information contained in the reports we file with or furnish to the SEC before making any investment decision with respect to our securities. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by this cautionary statement.

TABLE OF CONTENTS

		Page No.
	PART I. FINANCIAL INFORMATION

ITEM 1.	FINANCIAL STATEMENTS.

	Consolidated Balance Sheets – As of March 31, 2024 (unaudited) and December 31, 2023	F-1
	Consolidated Statements of Operations – Three months ended March 31, 2024 and 2023 (unaudited)	F-2
	Consolidated Statements of Cash Flows – Three months ended March 31, 2024 and 2023 (unaudited)	F-3
	Consolidated Statements of Stockholders’ Deficit – Three months ended March 31, 2024 and 2023 (unaudited)	F-4
	Notes to Financial Statements (Unaudited)	F-5

ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.	4

ITEM 4.	CONTROLS AND PROCEDURES.	8

	PART II. OTHER INFORMATION

ITEM 5.	OTHER INFORMATION	9

ITEM 6.	EXHIBITS.	9

BLUE LINE PROTECTION GROUP, INC.

CONSOLIDATED BALANCE SHEETS

	March 31. 2024			December 31, 2023
	(unaudited)			(audited)
Assets
Current assets:
Cash and equivalents	$	796,264		$	585,780
Accounts receivable		328,749			368,352
Prepaid expenses and deposits		34,174			34,174
Total current assets		1,159,187			988,306

Long-term assets:
Right to use assets		550,879			586,620
Security deposits		28,960			28,960
Machinery and equipment, net of accumulated depreciation of $798,172 and $754,281, respectively		239,204			254,171
Fixed assets of discontinued operations		2,782			2,782
Total long term assets		821,825			872,533

Total assets		1,981,012			1,860,839

Liabilities and Stockholders’ Deficit
Current liabilities:

Accounts payable and accrued liabilities	$	570,101		$	511,622
Financed lease liabilities		25,020			22,022
Notes payable - related parties		152,771			152,771
Convertible notes payable - related parties		638,500			638,500
Current portion of operating lease obligation		159,115			121,519
Derivative liabilities		471,610			503,584
Total current liabilities		2,017,117			1,950,018

Long-term liabilities:
Financed lease liabilities - long term		6,816			15,545
Notes payable - related parties		715,573			773,989
Operating lease liability-long term		420,580			494,215
Total long-term liabilities		1,142,969			1,283,749

Total liabilities		3,160,086			3,233,767

Stockholders’ deficit:
Preferred Stock, $0.001 par value, 100,000,000 shares authorized, 20,000,000 shares issued and outstanding as of March 31, 2024 and December 31, 2023, respectively		20,000			20,000
Common Stock, $0.001 par value, 14,000,000 shares authorized, 8,250,144 and 8,250,144 issued and outstanding as of March 31, 2024 and December 31, 2023, respectively		8,251			8,251
Common Stock, owed but not issued, 129 shares and 129 shares as of March 31, 2024 and December 31, 2023, respectively		13			13
Additional paid-in capital		10,249,930			10,213,385
Accumulated deficit		(11,457,268	)		(11,614,577	)
Total stockholders’ deficit		(1,179,074	)		(1,372,928	)

Total liabilities and stockholders’ deficit	$	1,981,012		$	1,860,839

The accompanying notes are an integral part of these consolidated financial statements.

F-1

BLUE LINE PROTECTION GROUP, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(UNAUDITED)

	2024			2023
	For the three months ended
	March 31,
	2024			2023

Revenue	$	1,142,635		$	1,009,066
Cost of revenue		(377,229	)		(360,927	)
Gross profit		765,406			648,139

Operating expenses:
General and administrative expenses		567,703			552,132
Total expenses		567,703			552,132

Operating Income		197,703			96,007

Other income (expenses):
Interest expense		(49,520	)		(43,497	)
Gain / (Loss) on derivative		9,126			(58,075	)
Total other income / (expenses)		(40,394	)		(101,572	)

Net income / (loss)	$	157,309		$	(5,565	)

Net income per common share: Basic	$	0.02		$	(0.00	)
Net income per common share: Basic	$	0.02		$	(0.00	)
Net Income / (loss) per common share: Diluted	$	0.01		$	(0.00	)

Weighted average number of
common shares outstanding- Basic		8,250,144			8,250,144
common shares outstanding- Basic		8,250,144			8,250,144
common shares outstanding- Diluted		23,152,780			8,250,144

The accompanying notes are an integral part of these consolidated financial statements.

F-2

BLUE LINE PROTECTION GROUP, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

(UNAUDITED)

	2024			2023
	For the three months ended
	March 31,
	2024			2023
Operating activities
Net income (loss)	$	157,309		$	(5,565	)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Depreciation		21,992			34,920
Amortization of right to use assets		35,741			32,701
Noncash operating lease expense
Stock Option expense		13,697			35,510
Change in fair value of derivative liabilities		(9,126	)		58,075
Changes in operating assets and liabilities:
(Increase) in accounts receivable		39,603			36,534
Increase (decrease) in accounts payable and accrued liabilities		58,480			61,081
Increase (decrease) in lease obligations		(36,039	)		(34,405	)
Net cash provided by operating activities		281,657			218,851

Cash flows from investing activities
Purchase of fixed assets		(7,025	)		-
Net cash used in investing activities		(7,025	)		-

Financing activities
Repayments on convertible notes payable - related party		-			(21,064	)
Repayments on notes payable - related party		(58,416	)		(55,574	)
Payments on notes payable		(5,732	)		(12,943	)
Net cash used in financing activities		(64,148	)		(89,581	)

Net increase in cash		210,484			129,270
Cash - beginning		585,780			280,073
Cash - ending	$	796,264		$	409,343

Supplemental disclosures of cash flow information:
Interest paid	$	30,335		$	20,700
Income taxes paid	$	-		$	-

Non-cash investing and financing activities:
Derivative resolution	$	22,848		$	24,075

The accompanying notes are an integral part of these consolidated financial statements.

F-3

BLUE LINE PROTECTION GROUP, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT

FOR THE THREE MONTHS ENDED MARCH 31, 2024 AND 2023

(UNAUDITED)

	Shares		Amount		Shares			Amount			Capital		Payable		Deficit			Deficit
	Preferred Stock				Common Stock						Additional Paid-in		Stock		Accumulated			Stockholders’
	Shares		Amount		Shares			Amount			Capital		Payable		Deficit			Deficit


Balance, December 31, 2022		20,000,000	$	20,000		8,250,144		$	8,251		$	10,046,096		13	$	(11,965,758	)	$	(1,891,398	)

Cancellation of common stock		-		-		(260,000	)		(260	)		260		-		-			-

Common stock issued for services		-		-

Stock options expense		-		-		-			-			35,510		-		-			35,510

Forgiveness of interest - related party		-		-		-			-					-		-			-

Derivative resolution		-		-		-			-			24,075		-		-			24,075

Net (loss) for three months ended March 31, 2023		-		-		-			-			-		-		(5,565	)		(5,565	)
Balance, March 31, 2023		20,000,000	$	20,000		7,990,144		$	7,991		$	10,105,941		13	$	(11,971,323	)	$	(1,837,378	)

Balance, December 31, 2023		20,000,000	$	20,000		8,250,144		$	8,251		$	10,213,385		13	$	(11,614,577	)	$	(1,372,928	)
Balance, value		20,000,000	$	20,000		8,250,144		$	8,251		$	10,213,385		13	$	(11,614,577	)	$	(1,372,928	)

Stock options expense		-		-		-			-			13,697		-		-			13,697

Derivative resolution		-		-		-			-			22,848		-		-			22,848

Net income for three months ended March 31, 2024		-		-		-			-			-		-		157,309			157,309
Net income (loss)		-		-		-			-			-		-		157,309			157,309
Balance, March 31, 2024		20,000,000	$	20,000		8,250,144		$	8,251		$	10,249,930		13	$	(11,457,268	)	$	(1,179,074	)
Balance, value		20,000,000	$	20,000		8,250,144		$	8,251		$	10,249,930		13	$	(11,457,268	)	$	(1,179,074	)

The accompanying notes are an integral part of these consolidated financial statements.

F-4

Blue Line Protection Group, Inc.

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. The Company provides armed protection and transportation, banking, compliance, and training services to the lawful cannabis industry, including shipment protection, money escorts, asset vaulting and transportation and storage of currency.

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.

Note 2 – Accounting policies and procedures

Principles of consolidation

For the periods ended March 31, 2024 and 2023 the consolidated financial statements include the accounts of Blue Line Protection Group, 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.”

Interim financial statements

The unaudited interim consolidated financial statements included herein, presented in accordance with United States generally accepted accounting principles and stated in US dollars, have been prepared by the Company, without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures are adequate to make the information presented not misleading.

F-5

In the opinion of management, these statements reflect all adjustments, all of which are of a normal recurring nature, which, in the opinion of management, are necessary for fair presentation of the information contained therein. It is suggested that these interim financial statements be read in conjunction with the financial statements of the Company for the year ended December 31, 2023 and notes thereto included in the Company’s annual report on Form 10-K. The Company follows the same accounting policies in the preparation of interim reports.

Results of operations for the interim periods are not indicative of annual results.

Basis of presentation

The consolidated financial statements present the balance sheets, statements of operations, stockholders’ equity (deficit) and cash flows of the Company. The consolidated 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.

Derivatives

The Company evaluates convertible notes payable, stock options, stock warrants and other contracts to determine if those contracts or embedded components of those contracts qualify as derivatives to be separately accounted for under the relevant sections of ASC Topic 815-40, Derivative Instruments and Hedging: Contracts in Entity’s Own Equity.

The result of this accounting treatment could be that the fair value of a financial instrument is classified as a derivative instrument and is marked-to-market at each balance sheet date and recorded as a liability. In the event that the fair value is recorded as a liability, the change in fair value is recorded in the statement of operations as other income or other expense. Upon conversion or exercise of a derivative instrument, the instrument is marked to fair value at the conversion date and then that fair value is reclassified to equity. Financial instruments that are initially classified as equity that become subject to reclassification under ASC Topic 815-40 are reclassified to a liability account at the fair value of the instrument on the reclassification date.

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 consolidated financial statements and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates.

Cash and cash equivalents

The Company maintains a cash balance in a non-interest-bearing account. 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. As of March 31, 2024, the Company has cash in excess of FDIC insured limits of $580,438. There were no cash equivalents as of March 31, 2024 or December 31, 2023.

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. 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.

F-6

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 March 31, 2024 and December 31, 2023.

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 periods. 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:

Automotive Vehicles		5 years
Furniture and Equipment		5 years
Buildings and Improvements		the lesser of the life of the lease or the estimated useful life of the lease

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 March 31, 2024 and December 31, 2023. Depreciation expense for the three months ended March 31, 2024 and 2023 was $21,992 and $34,920 respectively. During the year ended December 31, 2023 the Company recognized $1,000 from the sale of a vehicle.

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 March 31, 2024 and December 31, 2023, 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.

F-7

The Company had one major customer which generated 9.8% of total revenue for the three months ended March 31, 2024 and one customer comprised 14.4% of the account receivable balance at March 31, 2024.

The Company had one major customer which generated 10.4% of total revenue for the three months ended March 31, 2023 and one customer comprised 18.9% of the account receivable balance at March 31, 2023.

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 March 31, 2024 and December 31, 2023:

March 31, 2024

	Amount		Level 1		Level 2		Level 3
Embedded conversion derivative liability	$	471,610	$	-	$	-	$	471,610
Total	$	471,610	$	-	$	-	$	471,610

F-8

December 31, 2023

	Amount		Level 1		Level 2		Level 3
Embedded conversion derivative liability	$	503,584	$	-	$	-	$	503,584
Total	$	503,584	$	-	$	-	$	503,584

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 was determined through the use of the Monte Carlo 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.

Revenue is characterized by several lines of services and typically the pricing is fixed.

Revenue Breakdown by Streams	2024		2025
Three Months ended March 31,
Revenue Breakdown by Streams	2024		2025
Service: Transportation	$	515,973	$	429,705
Service: Currency Processing	$	615,771	$	576,250
Service: Compliance	$	10,891	$	3,111
Total	$	1,142,635	$	1,009,066

F-9

Advertising costs

The Company expenses all costs of advertising as incurred. Advertising expense for the three months ended March 31, 2024 and March 31, 2023 amounted to $165 and $4,020 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. 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.

The following is a reconciliation of the numerator and denominator used in the basic and diluted earnings per share (“EPS”) calculations for the three months ended March 31, 2024 and 2023.

	Three Months Ended March 31, 2024		Three Months Ended March 31, 2023

Numerator:
Net income / (loss)	$	157,309	$	(5,565	)

Denominator:
Weighted-average shares of common stock		8,250,144		8,250,144
Dilutive effect of convertible instruments		14,902,636		-
Diluted weighted-average of common stock		23,152,780		8,250,144

Net income per common share from:
Basic	$	0.02	$	(0.00	)
Diluted	$	0.01	$	(0.00	)

F-10

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

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 has an accumulated deficit and had a working capital deficit as of March 31, 2024. 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 in obtaining additional capital.

F-11

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 a 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 March 31, 2024 and December 31, 2023 there was a payable recorded of $34,346.

Finance leases

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 asset.

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 asset.

On June 17, 2022, the Company recorded finance lease obligation for a leased vehicle for $69,255. The Company made a down payment of $2,882 which included delivery fees, taxes and its first month payment and agreed to make 36 monthly payments of $2,338, 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.

Future minimum lease payments as of March 31, 2024

2024	$	218,833
2025	$	224,230
2026	$	193,112
2027	$	88,179
2028	$	39,197
Thereafter		-
Total minimum lease payments	$	763,551

F-12

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. The lease was renewed and extended for an additional five year period, with a starting rent of $6,379.20 per month which will increase 4% annually.

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:

March 31, 2024

Schedule of Operating Leases

Operating Leases	Classification	March 31, 2024
Right-of-use assets	Operating right of use assets	$	550,879
Total		$	550,879
Current lease liabilities	Current operating lease liabilities	$	159,115
Non-current lease liabilities	Long-term operating lease liabilities	$	420,580
Total		$	579,695

Lease term and discount rate were as follows:

Summary of Operating Lease Liabilities

	March 31, 2024
Weighted average remaining lease term (years)		39.50
Weighted average discount rate		12	%

F-13

The following summarizes lease expenses for three months ended March 31, 2024:

Finance lease expenses:

Summary of Lease Expenses


Depreciation/amortization expense	$	35,741
Interest on lease liabilities		18,114
Finance lease expense	$	53,855

Supplemental disclosures of cash flow information related to leases were as follows:

		March 31, 2024
Cash paid for operating lease liabilities		$	54,154

December 31, 2023

Operating Leases	Classification	December 31, 2023
Right-of-use assets	Operating right of use assets	$	586,620
Total		$	586,620
Current lease liabilities	Current operating lease liabilities	$	121,519
Non-current lease liabilities	Long-term operating lease liabilities	$	494,215
Total		$	615,734

Lease term and discount rate were as follows:

	December 31, 2023
Weighted average remaining lease term (years)		42.50
Weighted average discount rate		12	%

The following summarizes lease expenses for year ended December 31, 2023:

Finance lease expenses:


Depreciation/amortization expense	$	134,428
Interest on lease liabilities		67,184
Finance lease expense	$	201,612

Supplemental disclosures of cash flow information related to leases were as follows:

	December 31, 2023
Cash paid for operating lease liabilities	$	137,064

Note 5 – Fixed assets

Machinery and equipment consisted of the following at:

Schedule of Machinery and Equipment

	March 31, 2024			December 31, 2023

Automotive vehicles	$	637,386		$	637,386
Furniture and equipment	$	108,265		$	108,265
Machinery and Equipment	$	142,731		$	135,706
Leasehold improvements	$	148,994		$	148,994
Fixed assets, total	$	1,037,376		$	1,030,351
Total: accumulated depreciation	$	(798,172	)	$	(776,180	)
Fixed assets, net	$	239,204		$	254,171

F-14

At March 31, 2024 and December 31, 2023 the Company had $2,782 of fixed assets associated with discontinued operations.

Depreciation expense for the three months ended March 31, 2024 and March 31, 2023 was $21,992 and $34,920 respectively.

Note 6 – Notes payable

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 Lender and agreed to pay the Lender a settlement of $400,000. The first payment of $200,000 was due upon signing and the Company agreed to make additional $100,000 payments on the 30^th and 60^thday after signing. The additional $250,000 settlement was recorded as interest during the year ended December 31, 2021. As of March 31, 2024 and December 31, 2023 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 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 has been fully amortized over the life of the note using the effective interest method. As of December 31, 2023 and December 31, 2022 the amount had been fully amortized. As of March 31, 2024 and December 31, 2023 accrued interest and the note balance had been repaid.

F-15

Note 7 – Notes payable – related parties

Long-term liabilities: Notes payable – related parties

As of December 31, 2021 the Company owed MKM Capital Advisors and two related entities $128,600 plus accrued interest of $70,088. The amount owed to the MKM entities was represented by three Promissory Notes dated between February 6, 2015 and July 7, 2016. In March 2022 the 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 $70,088. 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. During the three months ended March 31, 2024, the Company repaid $5,718 of principal. Accrued interest as of March 31, 2024 and December 31, 2023, amounted to $0. As of March 31, 2024 and December 31, 2023, the balance owed on the loan is $70,038 and $75,756, respectively.

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. In March 2022, 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 interest (from January 1, 2022 to the date of payment) at 5% per year. During the year ended December 31, 2022, the loan was assumed by Doyle Knudson a related party. During the three months ended March 31, 2024 and year ended December 31, 2023 the Company repaid $52,698 and $204,341 of principal and accrued interest. As of March 31, 2024 and December 31, 2023, the balance on the loan is $645,535 and $698,233, respectively.

Current liabilities: 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 March 31, 2024 and December 31, 2023, 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 $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 March 31, 2024 and December 31, 2023 the principal balance owed on this loan was $54,621 and $54,621, respectively.

Current Liabilities: Convertible notes payable to related parties

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 paid Hypur $12,500, which applied to principal of the notes.

Schedule of Related 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 agreed to pay Hypur $137,500, which will apply to principal of the notes.

F-16

	●	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, 2023 the Company repaid a total of $64,393. The amount claimed to be due by Hypur Inc. as of December 31, 2023 and December 31, 2022 is $363,500 and $329,256, respectively, although these amounts are disputed by the company. Hypur forgave $250,000 of accrued interest owed by the Company under the Promissory Notes, which was recognized as additional paid in capital. During the three months ended March 31, 2024 there were two payments made toward accrued interest totaling $19,659.44. As of March 31, 2024 and December 31, 2023 the principal balance owed on this loan was $363,500 and $363,500, respectively.

Although Hypur Inc. has notified the Company that the notes were in default as of September 1, 2022, it is the Company’s position that the notes are not in default. Nevertheless, the Company began accruing default interest of 12% per year as of September 1, 2022.

On September 1, 2016, the Company entered into, a 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 borrowed $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, 2023, and December 31, 2022 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. Although Hypur Ventures has notified the Company that the note was in default as of January 2, 2022, it is the Company’s position is that the note is not in default. Nevertheless, the Company began accruing default interest as of January 2, 2022.

On October 14, 2016, the Company entered into a convertible promissory note with Hypur Ventures, 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, 2023 and December 31, 2022 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. Although Hypur Ventures has notified the Company that the note was in default as of January 2, 2022, it is the Company’s position is that the note is not in default. Nevertheless, the Company began accruing default interest as of January 2, 2022.

On March 7, 2017, the Company borrowed $100,000 from Hypur Ventures. 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, 2023 and December 31, 2022 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. Although Hypur Ventures has notified the Company that the note was in default as of January 2, 2022, it is the Company’s position is that the note is not in default. Nevertheless, the Company began accruing default interest as of January 2, 2022.

F-17

The Company re-measured the fair value of derivative liabilities on March 31, 2024 and December 31, 2023. 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:

Balance – December 31, 2023	$	503,584
Gain on change in fair value of the derivative		(9,126	)
Settlement of derivatives upon repayment		(22,848	)
Balance – March 31, 2024	$	471,610

The table below shows the option-pricing model inputs used by the Company to value the derivative liability at each measurement date:

	Three Months Ended March 31, 2024			Year ended December 31, 2023
Expected term		1.00 - 1.01 years			1.00 - 1.01 years
Expected average volatility		252.0% - 313.3	%		242.2% - 246.6	%
Expected dividend yield		-			-
Risk-free interest rate		4.73%-4.94	%		4.74 % – 4.75	%

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.

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. The Company issued a total of 1,570 shares of common stock due to rounding on the reverse stock split.

F-18

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 has such other rights, preferences and privileges as are set forth in a certificate of designation 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 has such other rights, preferences and privileges as are set forth in a certificate of designation 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 will automatically convert to common stock if the closing price of the Company’s common stock equals or exceeds $0.50 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.

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.

On May 3, 2023, the Company issued Andrew Berman, a Director of the Company, an option to purchase 350,000 shares of the Company’s common stock. The option is exercisable at a price of $0.21 per share and expires on September 30, 2027. Options to purchase 50% of the shares can be exercised immediately. Options to purchase 25% of the shares can be exercised after June 30, 2023. Options to purchase 25% of the shares can be exercised after March 30, 2024. The Company also issued Mr. Berman an option to purchase an additional 400,000 shares of the Company’s common stock. The option is exercisable at a price of $.21 per share. The option to purchase these 400,000 shares will not be exercisable unless and until the Company (i) sells all or substantially all of its assets or (ii) the Company mergers with another entity and the Company is not the surviving entity in the merger. Notwithstanding the above, the option will not be issued if condition (i) or (ii) are not met by September 29, 2027. However, if the option is issued, the option will expire on September 30, 2027.

F-19

The following is a summary of the Company’s stock option activity for the year ended March 31, 2024:

Summary of Stock Option Activity

	Number Of Options			Weighted-Average Exercise Price

Outstanding at December 31, 2023		3,332,000		$	.21
Granted		-		$	-
Expired		-		$	-
Cancelled		(10,000	)	$	0.21
Outstanding at March 31,2024		3,322,000		$	0.21
Options exercisable at March 31, 2024		1,713,500		$	0.21

The following tables summarize information about stock options outstanding and exercisable at March 31, 2024:

OPTIONS OUTSTANDING AND EXERCISABLE AT DECEMBER 31, 2023

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

0.21

3,322,000

3.75.

0.21

1,713,500

0.21

Total stock-based compensation expense in connection with options and modified awards recognized in the consolidated statement of operations for three months ended March 31, 2024 and 2023 was $13,697 and $35,510, respectively.

Note 11 – Subsequent events

None.

F-20

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION

You should read the following discussion and analysis of financial condition and results of operations in conjunction with the consolidated financial statements and related notes appearing elsewhere in this Report.

We were originally incorporated in Nevada on September 11, 2006, under the name The Engraving Masters, Inc. (the “Company”).

On May 2, 2014, we changed our name to Blue Line Protection Group, Inc.

On February 8, 2021, our directors approved a 100-for-1 reverse split of our common stock. The reverse stock split became effective in the public market in July 2021.

We provide armed protection and transportation, currency processing, compliance and training services for businesses engaged in the legal cannabis industry. During the three months ended March 31, 2024 approximately 45% of our revenue was derived from transportation services. The remaining 55% of our revenue was derived from currency processing services (54%) and training and compliance services (1%).

Our operations are based out of the Denver, Colorado and Phoenix, Arizona metropolitan areas. Our corporate headquarters are located at 5765 Logan Street, Denver, CO 80216.

Principal Services

Cultivation facilities are the producers of legal cannabis that eventually make its way to consumers. Growers’ operations typically span a large geographic footprint, making them susceptible to theft, as are shipments from the growers to testing laboratories or to retail dispensaries. Additionally, due to current federal marijuana legislation and banking environment, growers are finding it increasingly difficult to secure their cash, purchase equipment and obtain financing for expansion.

Dispensaries are the retail face of the legal cannabis industry. All legal sales of cannabis products are transacted through dispensaries that are state-licensed. To maintain their licenses, dispensaries must comply with a variety of state-mandated reporting requirements, including reporting every gram of cannabis passing in and out of the store. Dispensaries also face financing and banking challenges similar to those that growers encounter.

We do not grow, test or sell cannabis.

Our services cover the following:

Armed Protection and Transportation

Fundamental to the legal cannabis industry is the protection of product and cash throughout the distribution channel. Manufacturers ship samples of their product to independent laboratories where the samples are tested for compliance with state-mandated parameters. If the samples are in compliance, the product is then shipped to the retail dispensaries, where it is sold to the public.

Due to the current banking and regulatory environments, payments between each step in the distribution network are predominantly made in cash from the customer. Therefore, these businesses are forced into having to transport bags of money between growers and dispensaries and their own vaults or storage facilities.

The risk of theft of cash and product is present at every stage, even when they are not in transit. Accordingly, all cannabis businesses require security measures to prevent theft, mitigate risk to employees and maintain regulatory compliance.

We began our security and protection operations in Colorado in February 2014. Since that time, we have become one of the largest legal cannabis protection services companies in the state. We offer a fully integrated approach to managing the movement of cannabis and cash from growers through dispensaries via armed and armored transport, currency processing, vaulting and related credit. Currency processing services generally include counting, sorting and wrapping currency.

In 2018 we expanded our operations into Arizona and Nevada, and in 2022 we began servicing the New Mexico market.

We currently supply asset protection via armored transportation and currency processing services to licensees in Colorado, Arizona, Nevada and New Mexico, out of our two business locations. We are focused on encompassing all compliance needs on behalf of our clients, as mandated by the State and Federal authorities for the protection, transport and sale of cannabis.

Banking

The banking system in the U.S. is, in most states, federally regulated. Possession or distribution of marijuana violates federal law, and banks that provide support for those activities face the risk of prosecution and assorted sanctions. Currently, almost all payments for the sales of cannabis are made in cash, due the inability of sellers to obtain merchant processing accounts. As a result, processing money from marijuana sales puts federally insured banks at risk of drug trafficking and racketeering charges, so they’ve refused to open accounts for marijuana-related businesses.  

Marijuana businesses that can’t use banks may have too much cash they can’t safely put away, leaving them vulnerable to criminals. Jurisdictions that allow cannabis sales want a channel to receive taxes, so safely securing cash is of paramount importance.

In February 2014, the Obama administration gave banks a road map for conducting transactions with cannabis sellers operating within state regulations so these companies can deposit cash, make payroll and pay taxes like a traditional business. The move was designed to let financial institutions serve such businesses while ensuring that they know their customers’ legitimacy and remain obligated to report possible criminal activity. Various “safe banking” proposals have circulated through Congress, but none have been passed to date. Also, on April 30, 2024, the U.S. Drug Enforcement Administration announced its intent to reschedule cannabis as a less dangerous drug under the Controlled Substances Act (Schedule I to Schedule III). While a historic shift to generations of American drug policy, this act would not by itself solve the cannabis industry’s banking troubles either.

We have created a means for the banks to validate compliance with the federal mandate mentioned above. Currently only a security company could match the compliance requirements as only we can vertically integrate the source of funds through the Federally required 12 steps, summarized as from grow, to sale, (to those of approved age or license), to purchaser, to funds received, to where the funds were held, to vault, to third party validation, to tax, to profits, to access to the banking system etc. We are uniquely positioned, through a number of partnership and cooperation agreements, to provide banking solutions to our clients.

Compliance

Laws concerning business procedures and practices are changing across the nation. It’s hard to keep up with all the changes, and business owners have to balance their day-to-day operations with remaining compliant with and responsive to regulatory agencies. Blue Line Protection Group provides daily on-site compliance verification to ensure that local business owners are operating lawful and inspection-ready establishments. Our security experts, trained in “crime prevention through environmental design” (CPTED) techniques, can provide crucial advice about enhancing the interior and exterior security of your establishment.

We communicate regularly with local and national government representatives to ensure that we remain the top-tier security and protection group in the states where we do business. Retail establishments aren’t the only ones who have to remain compliant with the pertinent laws - we do, as well.

With the addition of our compliance module clients can be confident they will not lose their license for some small or large error by their staff that might put their cannabis license in jeopardy. Their license being, in most instances, their most valuable asset. We are relieving them of several burdens they are ill suited to comply with. (Most licensees were formally acting outside the law prior to the legislation and have little to no compliance experience).

Training

Many of our security personnel have established military or police backgrounds. We ensure our employees are prepared to offer clients, their staff and customers a safe and secure environment. All members of our armored transportation team and security operators are required to undertake our mandatory, rigorous 40-hour introductory compliance and training curriculum created and supervised by veteran law enforcement officers. They also undergo required annual training and firearm requalification to maintain proper licensing.

We also offer businesses, houses of worship and the general public a wide variety of safety, security and personal defense courses and firearms training.

Growth Strategy

	1.	Expand into new markets to establish first-mover advantages.

	2.	Market ourselves through strategic alliances and affiliations.

	3.	Acquire or joint venture with guard and alarm businesses throughout the USA if they represent good value and a good fit with our expansion plans. Organic growth will not suffice for the rapid growth of this industry and our ability to provide service immediately requires variations of this strategy.

	4.	Increase our client base to the participants in the cannabis value chain. Offering our superior chain of control compliance and software.

	5.	Develop and offer value-added, complementary or supplementary services.

The development of the legal markets for cannabis is a function of state legislation. As a result, while specific markets may not be currently available, we actively monitor the progress of legislation and know with some degree of certainty when new geographic markets will be coming on line. This allows us to target our limited sales and marketing resources to those new markets. In this way, we believe the current legislative environment works in our favor - if the whole country were currently a potential market our limited resources would result in an inability to effectively cover all potential market territories. With limited markets open we can better cover those available territories.

Industry Background

The total market for marijuana, is estimated to exceed the economic value of corn and wheat combined. Marijuana is widely considered the largest cash crop in the United States. Businesses have been positioning themselves for years, each trying to establish a leadership position in the legal cannabis industry, projected to reach as high as $37 billion in retail sales by 2024.

Properties

We lease our offices in Denver, Colorado pursuant to a lease which expires on October 26, 2026. We have the option to extend the term of the lease for two additional five-year periods. The lease requires rental payments of approximately $11,487 per month which increases 2% annually.

We lease our offices in Phoenix, Arizona pursuant to a lease which expires on May 31, 2028. We have the option to extend the term of the lease for one additional five-year period. The lease requires rental payments of approximately $6,380 per month which increases 4% annually.

We also offer security monitoring, asset vaulting, and VIP and dignitary protection.

Results of Operations

Material changes in line items in our Statement of Operations for the three months ended March 31, 2024 as compared to the same period last year, are discussed below:

Item	Increase (I) or Decrease (D)	Reason
Revenue	I	Increase in customers
Cost of revenue	I	Increase in distance traveled
Gain on derivative securities	I	Change in stock price

Capital Resources and Liquidity

Our material sources and <uses> of cash during the three months ended March 31, 2024 and 2023 were:

	2024			2023

Cash provided by operations	$	281,657			218,851
Purchase of fixed assets		(7,025	)		-
Loan payments		(64,148	)		(89,581	)

As of March 31, 2024 we did not have any material capital commitments other than loan payments.

During the next twelve months, we anticipate that we will incur approximately $1,200,000 of general and administrative expenses in order to execute our current business plan. We also plan to incur significant sales, marketing, research and development expenses during the next 12 months. We must obtain additional financing to continue our operations. We may not be able to obtain additional funding on terms that are favorable to us or at all. We may not be able to obtain sufficient funding to continue our operations, or if we do receive funding, to generate adequate revenues in the future or to operate profitably in the future. These conditions raise substantial doubt about our ability to continue as a going concern.

Other than as disclosed above, we do not anticipate any material capital requirements for the twelve months ending March 31, 2025.

Other than as disclosed above, we do not know of any:

	●	trends, demands, commitments, events or uncertainties that will result in, or that are reasonable likely to result in, our liquidity increasing or decreasing in any material way; or

	●	any significant changes in our expected sources and uses of cash.

We do not have any commitments or arrangements from any person to provide us with any equity capital.

Off-Balance Sheet Arrangements

We have not entered into any off-balance sheet arrangements.

Critical Accounting Policies

Management considers the following policies critical because they are both important to the portrayal of our financial condition and operating results, and they require management to make judgments and estimates about inherently uncertain matters.

Accounts receivable. Accounts receivable are stated at the amount we expect to collect from outstanding balances and do not bear interest. We provide for probable uncollectible amounts through an allowance for doubtful accounts if an allowance is deemed necessary. The allowance for doubtful accounts is our best estimate of the amount of probable credit losses in our 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 our 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.

Revenue recognition. In May 2014, the FASB issued ASU No. 2014-09, “Revenue from Contracts with Customers (Topic 606),” which supersedes the revenue recognition requirements in Accounting Standards Codification 605, “Revenue Recognition.” This ASU is based on the principle that revenue is recognized to depict the transfer of 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 ASU also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract. ASC 606-10-50-5 requires that entities disclose disaggregated revenue information in categories (such as type of good or service, geography, market, type of contract, etc.) that depict how the nature, amount, timing, and uncertainty of revenue and cash flow are affected by economic factors. ASC 606-10-55-89 explains that the extent to which an entity’s revenue is disaggregated depends on the facts and circumstances that pertain to the entity’s contracts with customers and that some entities may need to use more than one type of category to meet the objective for disaggregating revenue. In August 2015, the FASB issued ASU No. 2015-14, which deferred the effective date of the new revenue standard by one year, and allowed entities the option to early adopt the new revenue standard as of the original effective date. There have been multiple standards updates amending this guidance or providing corrections or improvements on issues in the guidance. The requirements for these standards relating to Topic 606 are effective for interim and annual periods beginning after December 15, 2017. This standard permitted adoption using one of two transition methods, either the retrospective or modified retrospective transition method.

We adopted these standards at the beginning of the first quarter of fiscal 2018 using the modified retrospective method. The adoption of these standards did not have an impact on our Statements of Operations for the three months ended March 31, 2024.

Stock-based compensation. We record stock based compensation in accordance with the guidance in ASC Topic 505 and 718, which requires us to recognize expenses related to the fair value of our employee stock option awards. This eliminates accounting for share-based compensation transactions using the intrinsic value and requires instead that such transactions be accounted for using a fair-value-based method. We recognize the cost of all share-based awards on a graded vesting basis over the vesting period of the award.

Equity Instruments. We account for equity instruments issued in exchange for the receipt of goods or services from non-employees in accordance with FASB ASC 718-10.

ITEM 4.

CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

An evaluation was carried out under the supervision and with the participation of our management, including our Principal Financial Officer and Principal Executive Officer, of the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report on Form 10-Q. Disclosure controls and procedures are procedures designed with the objective of ensuring that information required to be disclosed in our reports filed under the Securities Exchange Act of 1934, such as this Form 10-Q, is recorded, processed, summarized and reported, within the time period specified in the Securities and Exchange Commission’s rules and forms, and that such information is accumulated and is communicated to our management, including our Principal Executive Officer and Principal Financial Officer, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure. Based on that evaluation, our management concluded that, as of March 31, 2024 our disclosure controls and procedures were not effective due to the material weaknesses identified during the audit of our financial statements for the year ended December 31, 2023.

Change in Internal Control over Financial Reporting

Our internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements in accordance with generally accepted accounting principles in the United States. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Therefore, even those systems determined to be effective can provide only reasonable assurance of achieving their control objectives.

There were no changes in our internal control over financial reporting that occurred during the fiscal quarter covered by this report that materially affected or are reasonably likely to materially affect, our internal control over financial reporting.

PART II

ITEM 5. OTHER INFORMATION

None of our directors or officers adopted or terminated a Rule 10b5-1 trading arrangement or a non-Rule 10b5-1 trading arrangement (as defined in Item 408(c) of Regulation S-K) during the quarterly period ending March 31, 2024.

ITEM 6. EXHIBITS

Exhibit No.		Description of Exhibit

31.1		Rule 13a-14(a) Certifications
31.2		Rule 13a-14(a) Certifications
32		Section 1350 Certifications
101.INS		Inline XBRL Instance Document
101.SCH		Inline XBRL Taxonomy Extension Schema Document
101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document
104		Cover Page Interactive Data File (embedded within the Inline XBRL document)

SIGNATURES

In accordance with Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has caused this report to be signed on its behalf by the undersigned, thereto duly authorized.

	BLUE LINE PROTECTION GROUP, INC.

May 10, 2024	By:	/s/ Daniel Allen
		Daniel Allen, Principal Executive, Financial and
		Accounting Officer

EXHIBIT 31.1

CERTIFICATIONS

I, Daniel Allen, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Blue Line Protection Group, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15 and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) designed such internal control over financial reporting, or cause such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of the internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b) any fraud, whether or not material, that involves management or other employees who have significant role in the registrant’s internal control over financial reporting.

May 10, 2024	By:	/s/ Daniel Allen
		Daniel Allen, Principal Executive Officer

EXHIBIT 31.2

CERTIFICATIONS

I, Daniel Allen, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Blue Line Protection Group, Inc.

b) any fraud, whether or not material, that involves management or other employees who have significant role in the registrant’s internal control over financial reporting.

May 10, 2024	By:	/s/ Daniel Allen
		Daniel Allen, Principal Financial Officer

EXHIBIT 32

In connection with the Quarterly Report of Blue Line Protection Group, Inc. (the “Company”) on Form 10-Q for the period ending March 31, 2024 as filed with the Securities and Exchange Commission (the “Report”), Daniel Allen, the Company’s Chief Executive and Financial Officer, certifies pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to the best of his knowledge:

	(1)	The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

	(2)	The information contained in the Report fairly presents, in all material respects, the financial condition and results of the Company.

May 10, 2024	By:	/s/ Daniel Allen
		Daniel Allen, Principal Executive and Financial
		Officer

Cover - shares	3 Months Ended
Cover - shares	Mar. 31, 2024	May 10, 2024
Cover [Abstract]
Document Type	10-Q
Amendment Flag	false
Document Quarterly Report	true
Document Transition Report	false
Document Period End Date	Mar. 31, 2024
Document Fiscal Period Focus	Q1
Document Fiscal Year Focus	2024
Current Fiscal Year End Date	--12-31
Entity File Number	000-52942
Entity Registrant Name	BLUE LINE PROTECTION GROUP, INC.
Entity Central Index Key	0001416697
Entity Tax Identification Number	20-5543728
Entity Incorporation, State or Country Code	NV
Entity Address, Address Line One	5765 Logan St.
Entity Address, City or Town	Denver
Entity Address, State or Province	CO
Entity Address, Postal Zip Code	80216
City Area Code	(800)
Local Phone Number	844-5576
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		8,250,144

Consolidated Balance Sheets - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Current assets:
Cash and equivalents	$ 796,264	$ 585,780
Accounts receivable	328,749	368,352
Prepaid expenses and deposits	34,174	34,174
Total current assets	1,159,187	988,306
Long-term assets:
Right to use assets	550,879	586,620
Security deposits	28,960	28,960
Machinery and equipment, net of accumulated depreciation of $798,172 and $754,281, respectively	239,204	254,171
Fixed assets of discontinued operations	2,782	2,782
Total long term assets	821,825	872,533
Total assets	1,981,012	1,860,839
Current liabilities:
Accounts payable and accrued liabilities	570,101	511,622
Financed lease liabilities	25,020	22,022
Convertible notes payable - related parties	638,500	638,500
Current portion of operating lease obligation	159,115	121,519
Derivative liabilities	471,610	503,584
Total current liabilities	2,017,117	1,950,018
Long-term liabilities:
Financed lease liabilities - long term	6,816	15,545
Operating lease liability-long term	420,580	494,215
Total long-term liabilities	1,142,969	1,283,749
Total liabilities	3,160,086	3,233,767
Stockholders’ deficit:
Preferred Stock, $0.001 par value, 100,000,000 shares authorized, 20,000,000 shares issued and outstanding as of March 31, 2024 and December 31, 2023, respectively	20,000	20,000
Common Stock, $0.001 par value, 14,000,000 shares authorized, 8,250,144 and 8,250,144 issued and outstanding as of March 31, 2024 and December 31, 2023, respectively	8,251	8,251
Common Stock, owed but not issued, 129 shares and 129 shares as of March 31, 2024 and December 31, 2023, respectively	13	13
Additional paid-in capital	10,249,930	10,213,385
Accumulated deficit	(11,457,268)	(11,614,577)
Total stockholders’ deficit	(1,179,074)	(1,372,928)
Total liabilities and stockholders’ deficit	1,981,012	1,860,839
Related Party [Member]
Current liabilities:
Notes payable - related parties	152,771	152,771
Long-term liabilities:
Notes payable - related parties	$ 715,573	$ 773,989

Consolidated Balance Sheets (Parenthetical) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Property, Plant and Equipment [Line Items]
Accumulated depreciation, property, plant, and equipment	$ 798,172	$ 776,180
Preferred stock, par value	$ 0.001	$ 0.001
Preferred stock, shares authorized	100,000,000	100,000,000
Preferred stock, shares issued	20,000,000	20,000,000
Preferred stock, shares outstanding	20,000,000	20,000,000
Common stock, par value	$ 0.001	$ 0.001
Common stock, shares authorized	14,000,000	14,000,000
Common stock, shares issued	8,250,144	8,250,144
Common stock, shares outstanding	8,250,144	8,250,144
Common owed but not issued	129	129
Machinery and Equipments [Member]
Property, Plant and Equipment [Line Items]
Accumulated depreciation, property, plant, and equipment	$ 798,172	$ 754,281

Consolidated Statements of Operations (Unaudited) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Income Statement [Abstract]
Revenue	$ 1,142,635	$ 1,009,066
Cost of revenue	(377,229)	(360,927)
Gross profit	765,406	648,139
Operating expenses:
General and administrative expenses	567,703	552,132
Total expenses	567,703	552,132
Operating Income	197,703	96,007
Other income (expenses):
Interest expense	(49,520)	(43,497)
Gain / (Loss) on derivative	9,126	(58,075)
Total other income / (expenses)	(40,394)	(101,572)
Net income / (loss)	$ 157,309	$ (5,565)
Net income per common share: Basic	$ 0.02	$ (0.00)
Net Income / (loss) per common share: Diluted	$ 0.01	$ (0.00)
common shares outstanding- Basic	8,250,144	8,250,144
common shares outstanding- Diluted	23,152,780	8,250,144

Consolidated Statements of Cash Flows (Unaudited) - USD ($)	3 Months Ended		12 Months Ended
	Mar. 31, 2024	Mar. 31, 2023	Dec. 31, 2023
Operating activities
Net income (loss)	$ 157,309	$ (5,565)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Depreciation	21,992	34,920
Amortization of right to use assets	35,741	32,701
Stock Option expense	13,697	35,510
Change in fair value of derivative liabilities	(9,126)	58,075
Changes in operating assets and liabilities:
(Increase) in accounts receivable	39,603	36,534
Increase (decrease) in accounts payable and accrued liabilities	58,480	61,081
Increase (decrease) in lease obligations	(36,039)	(34,405)
Net cash provided by operating activities	281,657	218,851
Cash flows from investing activities
Purchase of fixed assets	(7,025)
Net cash used in investing activities	(7,025)
Financing activities
Repayments on convertible notes payable - related party		(21,064)
Repayments on notes payable - related party	(58,416)	(55,574)
Payments on notes payable	(5,732)	(12,943)
Net cash used in financing activities	(64,148)	(89,581)
Net increase in cash	210,484	129,270
Cash - beginning	585,780	280,073	$ 280,073
Cash - ending	796,264	409,343	$ 585,780
Supplemental disclosures of cash flow information:
Interest paid	30,335	20,700
Income taxes paid
Non-cash investing and financing activities:
Derivative resolution	$ 22,848	$ 24,075

Consolidated Statements of Stockholders' Deficit (Unaudited) - USD ($)	Preferred Stock [Member]	Common Stock [Member]	Additional Paid-in Capital [Member]	Stock Payable [Member]	Retained Earnings [Member]	Total
Balance, value at Dec. 31, 2022	$ 20,000	$ 8,251	$ 10,046,096	$ 13	$ (11,965,758)	$ (1,891,398)
Balance, shares at Dec. 31, 2022	20,000,000	8,250,144
Cancellation of common stock		$ (260)	260
Cancellation of common stock, shares		(260,000)
Common stock issued for services
Stock options expense			35,510			35,510
Forgiveness of interest - related party
Derivative resolution			24,075			24,075
Net income (loss)					(5,565)	(5,565)
Balance, value at Mar. 31, 2023	$ 20,000	$ 7,991	10,105,941	13	(11,971,323)	(1,837,378)
Balance, shares at Mar. 31, 2023	20,000,000	7,990,144
Balance, value at Dec. 31, 2023	$ 20,000	$ 8,251	10,213,385	13	(11,614,577)	(1,372,928)
Balance, shares at Dec. 31, 2023	20,000,000	8,250,144
Stock options expense			13,697			13,697
Derivative resolution			22,848			22,848
Net income (loss)					157,309	157,309
Balance, value at Mar. 31, 2024	$ 20,000	$ 8,251	$ 10,249,930	$ 13	$ (11,457,268)	$ (1,179,074)
Balance, shares at Mar. 31, 2024	20,000,000	8,250,144

Pay vs Performance Disclosure - USD ($)	3 Months Ended
Pay vs Performance Disclosure - USD ($)	Mar. 31, 2024	Mar. 31, 2023
Pay vs Performance Disclosure [Table]
Net Income (Loss)	$ 157,309	$ (5,565)

Insider Trading Arrangements	3 Months Ended
Insider Trading Arrangements	Mar. 31, 2024
Insider Trading Arrangements [Line Items]
Rule 10b5-1 Arrangement Adopted	false
Non-Rule 10b5-1 Arrangement Adopted	false
Rule 10b5-1 Arrangement Terminated	false
Non-Rule 10b5-1 Arrangement Terminated	false

History and organization of the company

3 Months Ended

Mar. 31, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

History and organization of the company

Note 1 – History and organization of the company

On May 2, 2014, the Company changed its name from The Engraving Masters, Inc. to Blue Line Protection Group, Inc. (“BLPG”)

Accounting policies and procedures

3 Months Ended

Mar. 31, 2024

Accounting Policies [Abstract]

Accounting policies and procedures

Note 2 – Accounting policies and procedures

Principles of consolidation

Interim financial statements

Results of operations for the interim periods are not indicative of annual results.

Basis of presentation

The Company has adopted December 31 as its fiscal year end.

Derivatives

Use of estimates

Cash and cash equivalents

Accounts receivable

Allowance for uncollectible accounts

Property and equipment

Automotive Vehicles		5 years
Furniture and Equipment		5 years
Buildings and Improvements		the lesser of the life of the lease or the estimated useful life of the lease

Impairment of long-lived assets

Concentration of business and credit risk

Related party transactions

Fair value of financial instruments

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).

March 31, 2024

	Amount		Level 1		Level 2		Level 3
Embedded conversion derivative liability	$	471,610	$	-	$	-	$	471,610
Total	$	471,610	$	-	$	-	$	471,610

December 31, 2023

	Amount		Level 1		Level 2		Level 3
Embedded conversion derivative liability	$	503,584	$	-	$	-	$	503,584
Total	$	503,584	$	-	$	-	$	503,584

Revenue Recognition

	●	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.

Revenue is characterized by several lines of services and typically the pricing is fixed.

Revenue Breakdown by Streams	2024		2025
Three Months ended March 31,
Revenue Breakdown by Streams	2024		2025
Service: Transportation	$	515,973	$	429,705
Service: Currency Processing	$	615,771	$	576,250
Service: Compliance	$	10,891	$	3,111
Total	$	1,142,635	$	1,009,066

Advertising costs

The Company expenses all costs of advertising as incurred. Advertising expense for the three months ended March 31, 2024 and March 31, 2023 amounted to $165 and $4,020 respectively.

General and administrative expenses

The significant components of general and administrative expenses consist mainly of rent and compensation.

Share-Based Compensation

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

The following is a reconciliation of the numerator and denominator used in the basic and diluted earnings per share (“EPS”) calculations for the three months ended March 31, 2024 and 2023.

	Three Months Ended March 31, 2024		Three Months Ended March 31, 2023

Numerator:
Net income / (loss)	$	157,309	$	(5,565	)

Denominator:
Weighted-average shares of common stock		8,250,144		8,250,144
Dilutive effect of convertible instruments		14,902,636		-
Diluted weighted-average of common stock		23,152,780		8,250,144

Net income per common share from:
Basic	$	0.02	$	(0.00	)
Diluted	$	0.01	$	(0.00	)

Dividends

The Company has not yet adopted any policy regarding payment of dividends. No dividends have been paid or declared since inception.

Income Taxes

Recent Pronouncements

Going concern

3 Months Ended

Mar. 31, 2024

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Going concern

Note 3 – Going concern

Commitments and contingencies

3 Months Ended

Mar. 31, 2024

Commitments and Contingencies Disclosure [Abstract]

Commitments and contingencies

Note 4 – Commitments and contingencies

Contingencies

Finance leases

Future minimum lease payments as of March 31, 2024

2024	$	218,833
2025	$	224,230
2026	$	193,112
2027	$	88,179
2028	$	39,197
Thereafter		-
Total minimum lease payments	$	763,551

Operating Leases

Supplemental balance sheet information related to leases is as follows:

March 31, 2024

Schedule of Operating Leases

Operating Leases	Classification	March 31, 2024
Right-of-use assets	Operating right of use assets	$	550,879
Total		$	550,879
Current lease liabilities	Current operating lease liabilities	$	159,115
Non-current lease liabilities	Long-term operating lease liabilities	$	420,580
Total		$	579,695

Lease term and discount rate were as follows:

Summary of Operating Lease Liabilities

	March 31, 2024
Weighted average remaining lease term (years)		39.50
Weighted average discount rate		12	%

The following summarizes lease expenses for three months ended March 31, 2024:

Finance lease expenses:

Summary of Lease Expenses


Depreciation/amortization expense	$	35,741
Interest on lease liabilities		18,114
Finance lease expense	$	53,855

Supplemental disclosures of cash flow information related to leases were as follows:

		March 31, 2024
Cash paid for operating lease liabilities		$	54,154

December 31, 2023

Operating Leases	Classification	December 31, 2023
Right-of-use assets	Operating right of use assets	$	586,620
Total		$	586,620
Current lease liabilities	Current operating lease liabilities	$	121,519
Non-current lease liabilities	Long-term operating lease liabilities	$	494,215
Total		$	615,734

Lease term and discount rate were as follows:

	December 31, 2023
Weighted average remaining lease term (years)		42.50
Weighted average discount rate		12	%

The following summarizes lease expenses for year ended December 31, 2023:

Finance lease expenses:


Depreciation/amortization expense	$	134,428
Interest on lease liabilities		67,184
Finance lease expense	$	201,612

Supplemental disclosures of cash flow information related to leases were as follows:

	December 31, 2023
Cash paid for operating lease liabilities	$	137,064

Fixed assets

3 Months Ended

Mar. 31, 2024

Property, Plant and Equipment [Abstract]

Fixed assets

Note 5 – Fixed assets

Machinery and equipment consisted of the following at:

Schedule of Machinery and Equipment

	March 31, 2024			December 31, 2023

Automotive vehicles	$	637,386		$	637,386
Furniture and equipment	$	108,265		$	108,265
Machinery and Equipment	$	142,731		$	135,706
Leasehold improvements	$	148,994		$	148,994
Fixed assets, total	$	1,037,376		$	1,030,351
Total: accumulated depreciation	$	(798,172	)	$	(776,180	)
Fixed assets, net	$	239,204		$	254,171

At March 31, 2024 and December 31, 2023 the Company had $2,782 of fixed assets associated with discontinued operations.

Depreciation expense for the three months ended March 31, 2024 and March 31, 2023 was $21,992 and $34,920 respectively.

Notes payable

3 Months Ended

Mar. 31, 2024

Debt Disclosure [Abstract]

Notes payable

Note 6 – Notes payable

Convertible notes payable to non-related parties

Notes payable – related parties

3 Months Ended

Mar. 31, 2024

Notes payable – related parties

Note 7 – Notes payable – related parties

Long-term liabilities: Notes payable – related parties

Current liabilities: Notes payable – related parties

Current Liabilities: Convertible notes payable to related parties

●

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 paid Hypur $12,500, which applied to principal of the notes.

Schedule of Related 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 agreed to 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.

The Company re-measured the fair value of derivative liabilities on March 31, 2024 and December 31, 2023. See Note 8.

Derivative Liability

3 Months Ended

Mar. 31, 2024

Derivative Instruments and Hedging Activities Disclosure [Abstract]

Derivative Liability

Note 8 – Derivative Liability

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:

Balance – December 31, 2023	$	503,584
Gain on change in fair value of the derivative		(9,126	)
Settlement of derivatives upon repayment		(22,848	)
Balance – March 31, 2024	$	471,610

The table below shows the option-pricing model inputs used by the Company to value the derivative liability at each measurement date:

	Three Months Ended March 31, 2024			Year ended December 31, 2023
Expected term		1.00 - 1.01 years			1.00 - 1.01 years
Expected average volatility		252.0% - 313.3	%		242.2% - 246.6	%
Expected dividend yield		-			-
Risk-free interest rate		4.73%-4.94	%		4.74 % – 4.75	%

Stockholders’ deficit

3 Months Ended

Mar. 31, 2024

Equity [Abstract]

Stockholders’ deficit

Note 9 – Stockholders’ deficit

Preferred stock

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.

Options and warrants

3 Months Ended

Mar. 31, 2024

Retirement Benefits [Abstract]

Options and warrants

Note 10 – Options and warrants

Options

The following is a summary of the Company’s stock option activity for the year ended March 31, 2024:

Summary of Stock Option Activity

	Number Of Options			Weighted-Average Exercise Price

Outstanding at December 31, 2023		3,332,000		$	.21
Granted		-		$	-
Expired		-		$	-
Cancelled		(10,000	)	$	0.21
Outstanding at March 31,2024		3,322,000		$	0.21
Options exercisable at March 31, 2024		1,713,500		$	0.21

The following tables summarize information about stock options outstanding and exercisable at March 31, 2024:

OPTIONS OUTSTANDING AND EXERCISABLE AT DECEMBER 31, 2023

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

0.21

3,322,000

3.75.

0.21

1,713,500

0.21

Subsequent events

3 Months Ended

Mar. 31, 2024

Subsequent Events [Abstract]

Subsequent events

Note 11 – Subsequent events

None.

Accounting policies and procedures (Policies)

3 Months Ended

Mar. 31, 2024

Accounting Policies [Abstract]

Principles of consolidation

Principles of consolidation

Interim financial statements

Interim financial statements

Results of operations for the interim periods are not indicative of annual results.

Basis of presentation

Basis of presentation

The Company has adopted December 31 as its fiscal year end.

Derivatives

Derivatives

Use of estimates

Use of estimates

Cash and cash equivalents

Cash and cash equivalents

Accounts receivable

Accounts receivable

Allowance for uncollectible accounts

Allowance for uncollectible accounts

Property and equipment

Property and equipment

Automotive Vehicles		5 years
Furniture and Equipment		5 years
Buildings and Improvements		the lesser of the life of the lease or the estimated useful life of the lease

Impairment of long-lived assets

Impairment of long-lived assets

Concentration of business and credit risk

Concentration of business and credit risk

Related party transactions

Related party transactions

Fair value of financial instruments

Fair value of financial instruments

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).

March 31, 2024

	Amount		Level 1		Level 2		Level 3
Embedded conversion derivative liability	$	471,610	$	-	$	-	$	471,610
Total	$	471,610	$	-	$	-	$	471,610

December 31, 2023

	Amount		Level 1		Level 2		Level 3
Embedded conversion derivative liability	$	503,584	$	-	$	-	$	503,584
Total	$	503,584	$	-	$	-	$	503,584

Revenue Recognition

Revenue Recognition

	●	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.

Revenue is characterized by several lines of services and typically the pricing is fixed.

Revenue Breakdown by Streams	2024		2025
Three Months ended March 31,
Revenue Breakdown by Streams	2024		2025
Service: Transportation	$	515,973	$	429,705
Service: Currency Processing	$	615,771	$	576,250
Service: Compliance	$	10,891	$	3,111
Total	$	1,142,635	$	1,009,066

Advertising costs

Advertising costs

The Company expenses all costs of advertising as incurred. Advertising expense for the three months ended March 31, 2024 and March 31, 2023 amounted to $165 and $4,020 respectively.

General and administrative expenses

General and administrative expenses

The significant components of general and administrative expenses consist mainly of rent and compensation.

Share-Based Compensation

Share-Based Compensation

Cost of Revenue

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

Basic and Diluted Earnings per share

The following is a reconciliation of the numerator and denominator used in the basic and diluted earnings per share (“EPS”) calculations for the three months ended March 31, 2024 and 2023.

	Three Months Ended March 31, 2024		Three Months Ended March 31, 2023

Numerator:
Net income / (loss)	$	157,309	$	(5,565	)

Denominator:
Weighted-average shares of common stock		8,250,144		8,250,144
Dilutive effect of convertible instruments		14,902,636		-
Diluted weighted-average of common stock		23,152,780		8,250,144

Net income per common share from:
Basic	$	0.02	$	(0.00	)
Diluted	$	0.01	$	(0.00	)

Dividends

Dividends

The Company has not yet adopted any policy regarding payment of dividends. No dividends have been paid or declared since inception.

Income Taxes

Income Taxes

Recent Pronouncements

Recent Pronouncements

Accounting policies and procedures (Tables)

3 Months Ended

Mar. 31, 2024

Accounting Policies [Abstract]

Schedule of Estimated Useful Lives of Property and Equipment

Automotive Vehicles		5 years
Furniture and Equipment		5 years
Buildings and Improvements		the lesser of the life of the lease or the estimated useful life of the lease

Schedule of Fair Value of Liabilities Measured on Recurring Basis

March 31, 2024

	Amount		Level 1		Level 2		Level 3
Embedded conversion derivative liability	$	471,610	$	-	$	-	$	471,610
Total	$	471,610	$	-	$	-	$	471,610

December 31, 2023

	Amount		Level 1		Level 2		Level 3
Embedded conversion derivative liability	$	503,584	$	-	$	-	$	503,584
Total	$	503,584	$	-	$	-	$	503,584

Schedule of Revenue by Major Customers by Reporting Segments

Revenue is characterized by several lines of services and typically the pricing is fixed.

Revenue Breakdown by Streams	2024		2025
Three Months ended March 31,
Revenue Breakdown by Streams	2024		2025
Service: Transportation	$	515,973	$	429,705
Service: Currency Processing	$	615,771	$	576,250
Service: Compliance	$	10,891	$	3,111
Total	$	1,142,635	$	1,009,066

Schedule of Basic and Diluted Earnings Per Share (“EPS”)

The following is a reconciliation of the numerator and denominator used in the basic and diluted earnings per share (“EPS”) calculations for the three months ended March 31, 2024 and 2023.

	Three Months Ended March 31, 2024		Three Months Ended March 31, 2023

Numerator:
Net income / (loss)	$	157,309	$	(5,565	)

Denominator:
Weighted-average shares of common stock		8,250,144		8,250,144
Dilutive effect of convertible instruments		14,902,636		-
Diluted weighted-average of common stock		23,152,780		8,250,144

Net income per common share from:
Basic	$	0.02	$	(0.00	)
Diluted	$	0.01	$	(0.00	)

Commitments and contingencies (Tables)

3 Months Ended

Mar. 31, 2024

Commitments and Contingencies Disclosure [Abstract]

Schedule of Future Minimum Lease Payments

Future minimum lease payments as of March 31, 2024

2024	$	218,833
2025	$	224,230
2026	$	193,112
2027	$	88,179
2028	$	39,197
Thereafter		-
Total minimum lease payments	$	763,551

Schedule of Operating Leases

Supplemental balance sheet information related to leases is as follows:

March 31, 2024

Schedule of Operating Leases

Operating Leases	Classification	March 31, 2024
Right-of-use assets	Operating right of use assets	$	550,879
Total		$	550,879
Current lease liabilities	Current operating lease liabilities	$	159,115
Non-current lease liabilities	Long-term operating lease liabilities	$	420,580
Total		$	579,695

Operating Leases	Classification	December 31, 2023
Right-of-use assets	Operating right of use assets	$	586,620
Total		$	586,620
Current lease liabilities	Current operating lease liabilities	$	121,519
Non-current lease liabilities	Long-term operating lease liabilities	$	494,215
Total		$	615,734

Summary of Operating Lease Liabilities

Lease term and discount rate were as follows:

Summary of Operating Lease Liabilities

	March 31, 2024
Weighted average remaining lease term (years)		39.50
Weighted average discount rate		12	%

	December 31, 2023
Weighted average remaining lease term (years)		42.50
Weighted average discount rate		12	%

Summary of Lease Expenses

The following summarizes lease expenses for three months ended March 31, 2024:

Finance lease expenses:

Summary of Lease Expenses


Depreciation/amortization expense	$	35,741
Interest on lease liabilities		18,114
Finance lease expense	$	53,855

The following summarizes lease expenses for year ended December 31, 2023:

Finance lease expenses:


Depreciation/amortization expense	$	134,428
Interest on lease liabilities		67,184
Finance lease expense	$	201,612

Schedule of Cash Flow Information Related to Lease

Supplemental disclosures of cash flow information related to leases were as follows:

		March 31, 2024
Cash paid for operating lease liabilities		$	54,154

	December 31, 2023
Cash paid for operating lease liabilities	$	137,064

Fixed assets (Tables)

3 Months Ended

Mar. 31, 2024

Property, Plant and Equipment [Abstract]

Schedule of Machinery and Equipment

Machinery and equipment consisted of the following at:

Schedule of Machinery and Equipment

	March 31, 2024			December 31, 2023

Automotive vehicles	$	637,386		$	637,386
Furniture and equipment	$	108,265		$	108,265
Machinery and Equipment	$	142,731		$	135,706
Leasehold improvements	$	148,994		$	148,994
Fixed assets, total	$	1,037,376		$	1,030,351
Total: accumulated depreciation	$	(798,172	)	$	(776,180	)
Fixed assets, net	$	239,204		$	254,171

Notes payable – related parties (Tables)

3 Months Ended

Mar. 31, 2024

Schedule of Related Debt Maturity

Date	Amount

March 31, 2022	$	12,500

April 30, 2022	$	12,500

May 31, 2022	$	12,500

June 30, 2022	$	12,500

Derivative Liability (Tables)

3 Months Ended

Mar. 31, 2024

Derivative Instruments and Hedging Activities Disclosure [Abstract]

Schedule of Derivative Liabilities at Fair Value

The change in the fair value of derivative liabilities is as follows:

Balance – December 31, 2023	$	503,584
Gain on change in fair value of the derivative		(9,126	)
Settlement of derivatives upon repayment		(22,848	)
Balance – March 31, 2024	$	471,610

Schedule of Derivative Instruments, Black-Scholes Option-Pricing Model Input Used

The table below shows the option-pricing model inputs used by the Company to value the derivative liability at each measurement date:

	Three Months Ended March 31, 2024			Year ended December 31, 2023
Expected term		1.00 - 1.01 years			1.00 - 1.01 years
Expected average volatility		252.0% - 313.3	%		242.2% - 246.6	%
Expected dividend yield		-			-
Risk-free interest rate		4.73%-4.94	%		4.74 % – 4.75	%

Options and warrants (Tables)

3 Months Ended

Mar. 31, 2024

Retirement Benefits [Abstract]

Summary of Stock Option Activity

The following is a summary of the Company’s stock option activity for the year ended March 31, 2024:

Summary of Stock Option Activity

	Number Of Options			Weighted-Average Exercise Price

Outstanding at December 31, 2023		3,332,000		$	.21
Granted		-		$	-
Expired		-		$	-
Cancelled		(10,000	)	$	0.21
Outstanding at March 31,2024		3,322,000		$	0.21
Options exercisable at March 31, 2024		1,713,500		$	0.21

Schedule of Stock Options Outstanding and Exercisable Exercise Price Range

The following tables summarize information about stock options outstanding and exercisable at March 31, 2024:

OPTIONS OUTSTANDING AND EXERCISABLE AT DECEMBER 31, 2023

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

0.21

3,322,000

3.75.

0.21

1,713,500

0.21

History and organization of the company (Details Narrative) - $ / shares	Jul. 06, 2021	May 06, 2014	Mar. 31, 2024	Dec. 31, 2023	May 05, 2014	Sep. 11, 2006
Common stock, shares authorized	14,000,000	1,400,000,000	14,000,000	14,000,000	100,000,000
Preferred stock, shares authorized			100,000,000	100,000,000	100,000,000	100,000,000
Common stock, par value			$ 0.001	$ 0.001		$ 0.001
Equity stock split forward	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.	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.
Reverse stock split	1-for-100
Maximum [Member]
Common stock, shares authorized						100,000,000

Schedule of Estimated Useful Lives of Property and Equipment (Details)	Mar. 31, 2024
Automobiles [Member]
Property, Plant and Equipment [Line Items]
Property and equipment, useful lives	5 years
Furniture and Fixtures [Member]
Property, Plant and Equipment [Line Items]
Property and equipment, useful lives	5 years
Building Improvements [Member]
Property, Plant and Equipment [Line Items]
Property, Plant, and Equipment, Useful Life, Term, Description [Extensible Enumeration]	us-gaap:UsefulLifeShorterOfTermOfLeaseOrAssetUtilityMember

Schedule of Fair Value of Liabilities Measured on Recurring Basis (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Platform Operator, Crypto Asset [Line Items]
Embedded conversion derivative liability	$ 471,610	$ 503,584
Total	471,610	503,584
Fair Value, Inputs, Level 1 [Member]
Platform Operator, Crypto Asset [Line Items]
Embedded conversion derivative liability
Total
Fair Value, Inputs, Level 2 [Member]
Platform Operator, Crypto Asset [Line Items]
Embedded conversion derivative liability
Total
Fair Value, Inputs, Level 3 [Member]
Platform Operator, Crypto Asset [Line Items]
Embedded conversion derivative liability	471,610	503,584
Total	$ 471,610	$ 503,584

Schedule of Revenue by Major Customers by Reporting Segments (Details) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Product Information [Line Items]
Total	$ 1,142,635	$ 1,009,066
Transportation [Member]
Product Information [Line Items]
Total	515,973	429,705
Currency Processing [Member]
Product Information [Line Items]
Total	615,771	576,250
Compliance [Member]
Product Information [Line Items]
Total	$ 10,891	$ 3,111

Schedule of Basic and Diluted Earnings Per Share (“EPS”) (Details) - USD ($)	3 Months Ended
	Mar. 31, 2024	Mar. 31, 2023
Accounting Policies [Abstract]
Net income / (loss)	$ 157,309	$ (5,565)
Weighted-average shares of common stock	8,250,144	8,250,144
Dilutive effect of convertible instruments	14,902,636
Diluted weighted-average of common stock	23,152,780	8,250,144
Basic	$ 0.02	$ (0.00)
Diluted	$ 0.01	$ (0.00)

Accounting policies and procedures (Details Narrative) - USD ($)	3 Months Ended		12 Months Ended
	Mar. 31, 2024	Mar. 31, 2023	Dec. 31, 2023
Product Information [Line Items]
Cash, FDIC insured amount	$ 580,438
Cash equivalents	0		$ 0
Allowance for doubtful receivables	0		0
Depreciation	21,992	$ 34,920
Advertising expenses	$ 165	$ 4,020
One Major Customer [Member] \| Revenue Benchmark [Member] \| Customer Concentration Risk [Member]
Product Information [Line Items]
Concentration credit risk, percentage	9.80%	10.40%
One Customer [Member] \| Accounts Receivable [Member] \| Customer Concentration Risk [Member]
Product Information [Line Items]
Concentration credit risk, percentage	14.40%	18.90%
Vehicles [Member]
Product Information [Line Items]
Sale of vehicle			$ 1,000

Schedule of Future Minimum Lease Payments (Details)	Mar. 31, 2024 USD ($)
Commitments and Contingencies Disclosure [Abstract]
2024	$ 218,833
2025	224,230
2026	193,112
2027	88,179
2028	39,197
Thereafter
Total minimum lease payments	$ 763,551

Schedule of Operating Leases (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Commitments and Contingencies Disclosure [Abstract]
Operating right of use asset lease	$ 550,879	$ 586,620
Total	550,879	586,620
Current lease liabilities	159,115	121,519
Non-current lease liabilities	420,580	494,215
Total	$ 579,695	$ 615,734

Summary of Operating Lease Liabilities (Details)	Mar. 31, 2024	Dec. 31, 2023
Commitments and Contingencies Disclosure [Abstract]
Weighted average remaining lease term (years)	39 years 6 months	42 years 6 months
Weighted average discount rate	12.00%	12.00%

Summary of Lease Expenses (Details) - USD ($)	3 Months Ended	12 Months Ended
Summary of Lease Expenses (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Commitments and Contingencies Disclosure [Abstract]
Depreciation/amortization expense	$ 35,741	$ 134,428
Interest on lease liabilities	18,114	67,184
Finance lease expense	$ 53,855	$ 201,612

Schedule of Cash Flow Information Related to Lease (Details) - USD ($)	3 Months Ended	12 Months Ended
	Mar. 31, 2024	Dec. 31, 2023
Commitments and Contingencies Disclosure [Abstract]
Cash paid for operating lease liabilities	$ 54,154	$ 137,064

Commitments and contingencies (Details Narrative) - USD ($)	Jun. 17, 2022	Jun. 02, 2021	Mar. 01, 2019	Jan. 22, 2019	May 29, 2018	Oct. 27, 2016	Jun. 14, 2016	Apr. 14, 2016	Nov. 06, 2015	Mar. 31, 2024	Dec. 31, 2023
Accounts payable										$ 34,346	$ 34,346
Total										579,695	615,734
Operating right of use asset lease										550,879	586,620
Total										550,879	586,620
Current lease liabilities										159,115	121,519
Non-current lease liabilities										$ 420,580	$ 494,215
Weighted average remaining lease term (years)										39 years 6 months	42 years 6 months
Weighted average discount rate										12.00%	12.00%
Accounting Standards Update 2016-02 [Member]
Lessee operating lease additional term of years				The lease agreement gives the Company the option to renew it for two additional 5 year terms
Total				$ 1,082,241
Incremental borrowing rate				12.00%
Vehicle [Member]
Finance Lease, Principal Payments	$ 69,255	$ 56,733	$ 64,354
Finance lease down payment	2,882	3,510	30,000
Lease payment including sales tax	$ 2,338	$ 2,765.19	$ 1,129.76
Lessee, Finance Lease, Description	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	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	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
Building [Member]
Repayments of debt						$ 677,681
Lessee operating lease additional term of years					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 Company leased the building from the purchaser of the property. The lease is for an initial term of ten years
Operating leases, rent expense, net					$ 3,880	$ 10,000
Rent increase annually, percentage					2.00%	2.00%
Lease requires rental paid as deposit					$ 4,369	$ 30,000
Building [Member] \| Five Year Lease Period [Member]
Operating leases, rent expense, net					$ 6,379.20
Rent increase annually, percentage					4.00%
Lessee operaing lease renewed and extended term					The lease was renewed and extended for an additional five year period
Daniel Sullivan [Member] \| Mile High Real Estate Group [Member]
Utilities for operating and building remodeling amount									$ 98,150
Daniel Sullivan [Member] \| Independent Contractor Agreement [Member]
Claim for unpaid compensation									8,055
Unreimbursed compensation expenses									$ 154,409
Unrelated Third Party [Member]
Consultant fee							$ 75,000	$ 75,000
Number of restricted common stock issue								1,500,000
Unrelated Third Party [Member] \| Building [Member]
Proceeds from sale of buildings						$ 1,400,000

Schedule of Machinery and Equipment (Details) - USD ($)	Mar. 31, 2024	Dec. 31, 2023
Property, Plant and Equipment [Line Items]
Fixed assets, total	$ 1,037,376	$ 1,030,351
Total: accumulated depreciation	(798,172)	(776,180)
Fixed assets, net	239,204	254,171
Automobiles [Member]
Property, Plant and Equipment [Line Items]
Fixed assets, total	637,386	637,386
Furniture and Fixtures [Member]
Property, Plant and Equipment [Line Items]
Fixed assets, total	108,265	108,265
Machinery and Equipment [Member]
Property, Plant and Equipment [Line Items]
Fixed assets, total	142,731	135,706
Leasehold Improvements [Member]
Property, Plant and Equipment [Line Items]
Fixed assets, total	$ 148,994	$ 148,994

Fixed assets (Details Narrative) - USD ($)	3 Months Ended
Fixed assets (Details Narrative) - USD ($)	Mar. 31, 2024	Mar. 31, 2023	Dec. 31, 2023
Property, Plant and Equipment [Abstract]
Fixed assets discontinued operations	$ 2,782		$ 2,782
Depreciation	$ 21,992	$ 34,920

Notes payable (Details Narrative) - USD ($)				12 Months Ended
Notes payable (Details Narrative) - USD ($)	May 28, 2021	Mar. 21, 2018	Oct. 18, 2017	Dec. 31, 2021	Dec. 31, 2019	Dec. 31, 2018	Jul. 31, 2022	Jan. 31, 2022	Dec. 31, 2020
Short-Term Debt [Line Items]
Debt instrument interest rate							7.50%	7.50%
Convertible Notes Payable [Member] \| Settlement And Release Agreement [Member]
Short-Term Debt [Line Items]
Repayment of debt	$ 200,000
Interest expense	400,000
Addditional interest expense				$ 250,000
Convertible Notes Payable [Member] \| Settlement And Release Agreement [Member] \| 30th Day After Signing [Member]
Short-Term Debt [Line Items]
Repayment of debt	$ 100,000
Unrelated Third Party [Member] \| Convertible Notes Payable [Member]
Short-Term Debt [Line Items]
Debt principal amount			$ 150,000
Unamortized discount			$ 15,250
Debt instrument interest rate			10.00%
Debt instrument interest rate during period			24.00%
Maturity date			Jul. 16, 2018			May 11, 2019
Debt instrument convertible terms of conversion feature			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.
Repayment of debt						$ 150,000
Extension fees					$ 75,000
Amortization of debt discount						134,750
Interest Payable					$ 39,478
Debt converted into shares of common stock					2,178,825
Loss on debt instrument					$ 61,624
Notes payable				$ 0					$ 150,000
Unrelated Third Party [Member] \| Convertible Notes Payable One [Member]
Short-Term Debt [Line Items]
Debt principal amount		$ 45,000
Debt instrument interest rate		12.00%
Debt instrument interest rate during period		15.00%
Maturity date		Mar. 21, 2019
Debt instrument convertible terms of conversion feature		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
Amortization of debt discount		$ 40,500
Debt instrument fee amount						4,500
Amortization						$ 3,514

Schedule of Related Debt Maturity (Details)	1 Months Ended
Schedule of Related Debt Maturity (Details)	Jan. 31, 2022 USD ($)
March 31, 2022 [Member]
Short-Term Debt [Line Items]
Maturity date	Mar. 31, 2022
Notes payable	$ 12,500
April 30, 2022 [Member]
Short-Term Debt [Line Items]
Maturity date	Apr. 30, 2022
Notes payable	$ 12,500
May 31, 2022 [Member]
Short-Term Debt [Line Items]
Maturity date	May 31, 2022
Notes payable	$ 12,500
June 30, 2022 [Member]
Short-Term Debt [Line Items]
Maturity date	Jun. 30, 2022
Notes payable	$ 12,500

Notes payable – related parties (Details Narrative) - USD ($)							1 Months Ended		3 Months Ended		12 Months Ended
	Jul. 31, 2022	Mar. 03, 2022	Mar. 07, 2017	Oct. 14, 2016	Sep. 01, 2016	Dec. 31, 2014	Mar. 31, 2022	Jul. 31, 2014	Mar. 31, 2024	Mar. 31, 2023	Dec. 31, 2023	Dec. 31, 2021	Dec. 31, 2015	Dec. 31, 2022	Sep. 01, 2022	Jan. 31, 2022
Related Party Transaction [Line Items]
Debt interest rate	7.50%															7.50%
Payments of related party	$ 137,500	$ 137,500							$ 58,416	$ 55,574
Debt instrument periodic payment principal		$ 12,500
Due to related parties	$ 250,000
Default rate percentage	12.00%
Convertible Promissory Note [Member] \| Hypur Ventures, L.P. [Member]
Related Party Transaction [Line Items]
Debt principal amount											$ 75,000			$ 75,000
Proceeds from related party debt					$ 75,000
Convertible Promissory Note One [Member] \| Hypur Ventures, L.P. [Member]
Related Party Transaction [Line Items]
Debt principal amount											100,000			100,000
Debt interest rate				10.00%	10.00%
Proceeds from related party debt				$ 100,000
Debt Instrument, Description					The loan was due 180 days from the date of issuance and bears interest at 10% per annum
Debt Instrument, Convertible, Conversion Price				$ 0.05	$ 0.05
Debt Instrument, Interest Rate, Effective Percentage				15.00%	15.00%
Debt Instrument, Redemption Price, Percentage				150.00%	150.00%
Convertible Promissory Note One [Member] \| Hypur Ventures, L.P. [Member] \| Ten-Day Period [Member]
Related Party Transaction [Line Items]
Debt Instrument, Convertible, Conversion Price				$ 0.50	$ 0.50
Former Officer and Shareholder [Member]
Related Party Transaction [Line Items]
Debt principal amount									98,150		98,150
Proceeds from related party debt								$ 98,150
MKM Capital Advisors [Member]
Related Party Transaction [Line Items]
Debt principal amount							$ 128,600					$ 128,600
Notes payable interest												$ 70,088
Forgive accrued interest							70,088
Debt interest rate												5.00%
Payments of related party									5,718
Accrued interest									0		0
Notes payable									70,038		75,756
CGDK LLC [Member]
Related Party Transaction [Line Items]
Debt principal amount							1,185,217					$ 1,185,217
Notes payable interest												$ 452,246
Forgive accrued interest							$ 452,246
Debt interest rate												5.00%
Payments of related party									52,698		204,341
Notes payable									645,535		698,233
Debt instrument maturity date												Dec. 31, 2026
Related Party Loan Two [Member]
Related Party Transaction [Line Items]
Debt principal amount									54,621		54,621
Cash and expenses, related party						$ 180,121
Repayment of debt													$ 125,500
Hypur Inc [Member]
Related Party Transaction [Line Items]
Notes payable interest												$ 688,500
Payments of related party											64,393
Hypur Inc [Member] \| Related Party [Member]
Related Party Transaction [Line Items]
Due to related parties											363,500			329,256
Hypur Inc [Member] \| Related Party [Member] \| Convertible Notes Payable [Member]
Related Party Transaction [Line Items]
Debt principal amount									363,500		363,500
Debt interest rate															12.00%
Due to related parties									$ 19,659.44		250,000
Related Party Loan One [Member] \| Hypur Ventures, L.P. [Member]
Related Party Transaction [Line Items]
Debt principal amount											$ 100,000			$ 100,000
Debt interest rate			10.00%
Proceeds from related party debt			$ 100,000
Debt Instrument, Convertible, Conversion Price			$ 0.05
Debt Instrument, Interest Rate, Effective Percentage			15.00%
Debt Instrument, Redemption Price, Percentage			150.00%
Related Party Loan One [Member] \| Hypur Ventures, L.P. [Member] \| Ten-Day Period [Member]
Related Party Transaction [Line Items]
Debt Instrument, Convertible, Conversion Price			$ 0.50

Schedule of Derivative Liabilities at Fair Value (Details)	3 Months Ended
	Mar. 31, 2024 USD ($)
Derivative Instruments and Hedging Activities Disclosure [Abstract]
Beginning, balance shares	$ 503,584
Gain on change in fair value of the derivative	(9,126)
Settlement of derivatives upon repayment	(22,848)
Ending, balance shares	$ 471,610

Schedule of Derivative Instruments, Black-Scholes Option-Pricing Model Input Used (Details)	3 Months Ended	12 Months Ended
	Mar. 31, 2024	Dec. 31, 2023
Measurement Input, Expected Dividend Rate [Member]
Derivative [Line Items]
Fair value assumptions, measurement input, percentages
Minimum [Member] \| Measurement Input, Expected Term [Member]
Derivative [Line Items]
Fair value assumptions, measurement input, term	1 year	1 year
Minimum [Member] \| Measurement Input, Option Volatility [Member]
Derivative [Line Items]
Fair value assumptions, measurement input, percentages	252.0	242.2
Minimum [Member] \| Measurement Input, Risk Free Interest Rate [Member]
Derivative [Line Items]
Fair value assumptions, measurement input, percentages	4.73	4.74
Maximum [Member] \| Measurement Input, Expected Term [Member]
Derivative [Line Items]
Fair value assumptions, measurement input, term	1 year 3 days	1 year 3 days
Maximum [Member] \| Measurement Input, Option Volatility [Member]
Derivative [Line Items]
Fair value assumptions, measurement input, percentages	313.3	246.6
Maximum [Member] \| Measurement Input, Risk Free Interest Rate [Member]
Derivative [Line Items]
Fair value assumptions, measurement input, percentages	4.94	4.75

Stockholders’ deficit (Details Narrative) - USD ($)				2 Months Ended
Stockholders’ deficit (Details Narrative) - USD ($)	Jul. 06, 2021	May 03, 2016	May 06, 2014	Aug. 31, 2016	Mar. 31, 2024	Dec. 31, 2023	May 05, 2014	Sep. 11, 2006
Accumulated Other Comprehensive Income (Loss) [Line Items]
Common stock, shares authorized	14,000,000		1,400,000,000		14,000,000	14,000,000	100,000,000
Preferred stock, shares authorized					100,000,000	100,000,000	100,000,000	100,000,000
Stockholders' equity note, 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.		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.
Rounding from reverse stock split, shares	1,570
Hypur Ventures, L.P. [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Common stock reserved				30,000,000
Hypur Ventures, L.P. [Member] \| Preferred Stock [Member]
Accumulated Other Comprehensive Income (Loss) [Line Items]
Issuance of common stock, shares		10,000,000		10,000,000
Issuance of common stock warrants		5,000,000		5,000,000
Warrants and Rights Outstanding, Term		5 years		5 years
Warrants exercise price per shares		$ 0.10		$ 0.10
Purchase price per share		$ 0.05		$ 0.05
Proceeds from issuance of warrants		$ 500,000		$ 445,000
Conversion of beneficial features, intrinsic value		$ 114,229		0
Legal Fees				$ 55,000
Debt conversion trading conversion price per shares				$ 0.50

Summary of Stock Option Activity (Details)	3 Months Ended
Summary of Stock Option Activity (Details)	Mar. 31, 2024 $ / shares shares
Retirement Benefits [Abstract]
Number of Options, Outstanding, Beginning \| shares	3,332,000
Weighted-Average Exercise Price, Outstanding, Beginning \| $ / shares	$ 0.21
Number of Options, Granted \| shares
Weighted-Average Exercise Price, Granted \| $ / shares
Number of Options, Expired \| shares
Weighted-Average Exercise Price, Expired \| $ / shares
Number of Options, Cancelled \| shares	(10,000)
Weighted-Average Exercise Price, Cancelled \| $ / shares	$ 0.21
Number of Options, Outstanding, Ending \| shares	3,322,000
Weighted-Average Exercise Price, Outstanding, Ending \| $ / shares	$ 0.21
Number of Options, Exercisable, Ending \| shares	1,713,500
Weighted-Average Exercise Price, Exercisable, Ending \| $ / shares	$ 0.21

Schedule of Stock Options Outstanding and Exercisable Exercise Price Range (Details)	3 Months Ended
	Mar. 31, 2024 $ / shares shares
Retirement Benefits [Abstract]
Range of Exercise Prices	$ 0.21
Number of Options Outstanding \| shares	3,322,000
Weighted-Average Remaining Contractual Life in Years	3 years 9 months
Weighted- Average Exercise Price	$ 0.21
Number Exercisable \| shares	1,713,500
Weighted- Average Exercise Price	$ 0.21

Options and warrants (Details Narrative) - USD ($)		3 Months Ended
Options and warrants (Details Narrative) - USD ($)	May 03, 2023	Mar. 31, 2024	Mar. 31, 2023
Shares exercisable price
Stock-based compensation expense		$ 13,697	$ 35,510
Andrew Berman [Member]
Option of purchasing common stock	400,000
Shares exercisable price	$ 0.21
Common Stock [Member] \| Andrew Berman [Member]
Option of purchasing common stock	350,000
Shares exercisable price	$ 0.21
Expiration date	Sep. 30, 2027
Plan of purchased	Options to purchase 50% of the shares can be exercised immediately. Options to purchase 25% of the shares can be exercised after June 30, 2023. Options to purchase 25% of the shares can be exercised after March 30, 2024.