Can someone just get the balance sheet to balance? Put in random numbers you think would make sense if you need to. Thank you

I just need you to fill in numbers so the balance sheet will balance.

As of Inception 2021 % Date Ending 2021 % Date Ending 2022 % Date Ending 2023 % Date Ending 2024 % Date Ending 2025 % ASSETS Current Assets $ 1,426,519 89.40% 10.41% Cash and Cash Equivalents Accounts Receivable Inventory Short Term Investments Total Current Assets 1,700 84.28% $ 362,787 0.00% 222,695 0.10% 17,500 0.00% - - 84.38% $ 602,982 44.59% $ 2,942,211 27.33% $ 327,525 2.15% 17,800 0.00% - 74.01% $ 3,287,536 85.37% $ 7,772,914 9.50% 514,906 0.52% 19,800 0.00% - 95.39% $ 8,307,620 92.39% 13,814,325 6.12% 865,069 0.24% 20,000 0.00% - 98.74% $ 14,699,394 93.64% 11,759,276 5.86% 1,370,006 0.14% 25,000 0.00% - 99.84% $ 13, 154,282 0.19% 0.00% % $ 1,428,219 100.00% Fixed (Long-Term)Assets 264,750 Machinery and Equipment Buildings 1.79% 264,750 0.00% % 2.01% 0.00% 0.00% Land 0.00% 15.64% 264,750 0.00% 0.00% - 15.84% $ 264,750 0.00% -52,950 15.64% $ 211,800 32.49% 264,750 0.00% 0.00% 32.49% $ 264,750 -6.50% -105,900 25.99% $ 158,850 7.68% 264,750 0.00% 0.00% 7.68% $ 264,750 -3.07% -158,850 4.61% $ 105,900 3.15% 264,750 0.00% 0.00% 3.15% $ 264,750 -1.89% -211,800 1.28% $ 52,950 $ 264,750 Total Gross Fixed Assets Less: Accumulated Depreciation Net Fixed Assets 1.79% $ 264,750 -1.44% -264,750 0.38% S. 2.01% % -2.01% 0.00% $ 264,750 Other Long Term Assets 0.00% - 0.00% Long Term Investments Intangibles, Net of Amortization Total Other Long Term Assets 0.00% 0.00% - 0.00% - 0.00% $- % 0.00% 0.00%- 0.00% $- 0.00% - 0.00% 0.00% - 0.00% - 0.00% $ - 0.00% $- 0.00% $- 0.00% $ - 0.00% Total Assets $ 1,692,969 100.00% $ 814,782 100.00% $ 3,446,386 100.00% $ 8,413,520 100.00% $ 14,752,344 100.00% $ 13,154,282 100.00% 2021 2022 2023 2024 2025 Sales Revenue COGS Gross Profit $ 3,340,421 1,196,285 $ 2,144,136 100.00% $ 4,912,877 35.81% 1.457 102 64.19% $ 3,455,775 100.00% $ 7,723,583 29.66% 1.901.928 70.34% $5,821,656 100.00% $ 24.62% 75.38% $ 12,976,047 2,692,701 10,283,346 100.00% $20,550,084 20.75% 3.872,320 79.25% $ 16,677,764 100.00% 18.84% 81.16% 2,157,620 $241,487 $375,165 10.72% 1.22% 1,89% 24 28% $ 2.78% 4,04% 0.00% 1.10% 0.84% 1.12% 0.06% 0.00% 0.41% 0.31% 0.42% 0.02% 0.00% General and Administrative Expenses Salaries and Wages $ 1,811,860 Payroll Tax Expenses $203,655 Employee Benefits and Retirement $298,545 Commissions Expense General Insurance Expense 85,000 Depreciation Expense 64,990 Rent Expense 86,400 Travel, Meals, and Entertainment 5,000 Website Expense 800 Advertising and Promotion Expense 274,051 Taxes & Licenses 7.938 Office Expense 14,800 Other - Other - Other - - Other - Other - Other - Other Total General & Administrative Expenses $ 2,853,039 85,000 64,990 86,400 5,000 600 274,051 7,938 2.400 0.01% 16.63% $ 2,202,940 1.86% $250,171.31 2.89% $388,095.00 0.00% 0.66% 85,000 0.50% 63,350 0.67% 86,400 0.04% 5,000 0.00% 600 2.11% 274,051 0.06% 7.938 0.02% 2,400 0.00% 3.55% 54.24% $ 1,841,080 6.10% $207,665 8.94% $298,860 0.00% 2.54% 85,000 1.95% 64,990 2.59% 86,400 0.15% 5,000 0.02% 600 8.20% 274,051 0.24% 7.938 0.44% 2.400 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 85.41% $ 2,873,984 37.47% $1,875,500 4.23% $214,344 6.08% $311,775 0.00% 1.73% 85,000 1.32% 64,990 1.76% 86,400 0.10% 5,000 0.01% 600 5.58% 274,051 0.16% 7,938 0.05% 2,400 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 58.50% $2,927,998 1.33% 0.10% 0.03% 0.04% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 37.91% $ 0.00% 0.00% 0.00% 0.00% 0.00% 25.44% $ 3,365,945 0.00% 0.00% 3,300,651 16.38% Earnings Before Interest and Taxes (708,903) 21.22% $ 581,791 11.84% $ 2,893,658 37.47% $ 6,982,695 53.81% $ 13,311,819 64.78% Interest Expense 14 26,537 0.79% 26,537 0.54% 26.537 0.34% 26,537 0.20% 26.537 0.13% Earnings Before Taxes $ (735,440) 22.02% $ 555,254 11.30% $2,867,121 37.12% $ 6,956,158 53.61% $ 13,285,282 64.65% Income Tax Expense 0.00% 0.00% 0.00% 38,000 0.29% 131,000 0.64% Net Income (Loss) $ (735,440) 22.02% $ 555,254 11.30% $2,867,121 37.12% $ 6,918,158 53.31% $ 13,154,282 64.01% Statement of Retained Earnings Beginning Balance of Retained Earnings $ $ (735,440) $ (180,185) $ 2,686,935 $ 9,605,093 Net Income (Loss) (735,440) 555,254 2,867,121 6,918,158 13.154,282 Dividends to Stockholders Ending Retained Earnings $ (735,440) $ (180,185) $ 2,686,935 $ 9,605,093 $ 22,759,374 As of Inception 2021 % Date Ending 2021 % Date Ending 2022 % Date Ending 2023 % Date Ending 2024 % Date Ending 2025 % ASSETS Current Assets $ 1,426,519 89.40% 10.41% Cash and Cash Equivalents Accounts Receivable Inventory Short Term Investments Total Current Assets 1,700 84.28% $ 362,787 0.00% 222,695 0.10% 17,500 0.00% - - 84.38% $ 602,982 44.59% $ 2,942,211 27.33% $ 327,525 2.15% 17,800 0.00% - 74.01% $ 3,287,536 85.37% $ 7,772,914 9.50% 514,906 0.52% 19,800 0.00% - 95.39% $ 8,307,620 92.39% 13,814,325 6.12% 865,069 0.24% 20,000 0.00% - 98.74% $ 14,699,394 93.64% 11,759,276 5.86% 1,370,006 0.14% 25,000 0.00% - 99.84% $ 13, 154,282 0.19% 0.00% % $ 1,428,219 100.00% Fixed (Long-Term)Assets 264,750 Machinery and Equipment Buildings 1.79% 264,750 0.00% % 2.01% 0.00% 0.00% Land 0.00% 15.64% 264,750 0.00% 0.00% - 15.84% $ 264,750 0.00% -52,950 15.64% $ 211,800 32.49% 264,750 0.00% 0.00% 32.49% $ 264,750 -6.50% -105,900 25.99% $ 158,850 7.68% 264,750 0.00% 0.00% 7.68% $ 264,750 -3.07% -158,850 4.61% $ 105,900 3.15% 264,750 0.00% 0.00% 3.15% $ 264,750 -1.89% -211,800 1.28% $ 52,950 $ 264,750 Total Gross Fixed Assets Less: Accumulated Depreciation Net Fixed Assets 1.79% $ 264,750 -1.44% -264,750 0.38% S. 2.01% % -2.01% 0.00% $ 264,750 Other Long Term Assets 0.00% - 0.00% Long Term Investments Intangibles, Net of Amortization Total Other Long Term Assets 0.00% 0.00% - 0.00% - 0.00% $- % 0.00% 0.00%- 0.00% $- 0.00% - 0.00% 0.00% - 0.00% - 0.00% $ - 0.00% $- 0.00% $- 0.00% $ - 0.00% Total Assets $ 1,692,969 100.00% $ 814,782 100.00% $ 3,446,386 100.00% $ 8,413,520 100.00% $ 14,752,344 100.00% $ 13,154,282 100.00% 2021 2022 2023 2024 2025 Sales Revenue COGS Gross Profit $ 3,340,421 1,196,285 $ 2,144,136 100.00% $ 4,912,877 35.81% 1.457 102 64.19% $ 3,455,775 100.00% $ 7,723,583 29.66% 1.901.928 70.34% $5,821,656 100.00% $ 24.62% 75.38% $ 12,976,047 2,692,701 10,283,346 100.00% $20,550,084 20.75% 3.872,320 79.25% $ 16,677,764 100.00% 18.84% 81.16% 2,157,620 $241,487 $375,165 10.72% 1.22% 1,89% 24 28% $ 2.78% 4,04% 0.00% 1.10% 0.84% 1.12% 0.06% 0.00% 0.41% 0.31% 0.42% 0.02% 0.00% General and Administrative Expenses Salaries and Wages $ 1,811,860 Payroll Tax Expenses $203,655 Employee Benefits and Retirement $298,545 Commissions Expense General Insurance Expense 85,000 Depreciation Expense 64,990 Rent Expense 86,400 Travel, Meals, and Entertainment 5,000 Website Expense 800 Advertising and Promotion Expense 274,051 Taxes & Licenses 7.938 Office Expense 14,800 Other - Other - Other - - Other - Other - Other - Other Total General & Administrative Expenses $ 2,853,039 85,000 64,990 86,400 5,000 600 274,051 7,938 2.400 0.01% 16.63% $ 2,202,940 1.86% $250,171.31 2.89% $388,095.00 0.00% 0.66% 85,000 0.50% 63,350 0.67% 86,400 0.04% 5,000 0.00% 600 2.11% 274,051 0.06% 7.938 0.02% 2,400 0.00% 3.55% 54.24% $ 1,841,080 6.10% $207,665 8.94% $298,860 0.00% 2.54% 85,000 1.95% 64,990 2.59% 86,400 0.15% 5,000 0.02% 600 8.20% 274,051 0.24% 7.938 0.44% 2.400 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 85.41% $ 2,873,984 37.47% $1,875,500 4.23% $214,344 6.08% $311,775 0.00% 1.73% 85,000 1.32% 64,990 1.76% 86,400 0.10% 5,000 0.01% 600 5.58% 274,051 0.16% 7,938 0.05% 2,400 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 58.50% $2,927,998 1.33% 0.10% 0.03% 0.04% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 37.91% $ 0.00% 0.00% 0.00% 0.00% 0.00% 25.44% $ 3,365,945 0.00% 0.00% 3,300,651 16.38% Earnings Before Interest and Taxes (708,903) 21.22% $ 581,791 11.84% $ 2,893,658 37.47% $ 6,982,695 53.81% $ 13,311,819 64.78% Interest Expense 14 26,537 0.79% 26,537 0.54% 26.537 0.34% 26,537 0.20% 26.537 0.13% Earnings Before Taxes $ (735,440) 22.02% $ 555,254 11.30% $2,867,121 37.12% $ 6,956,158 53.61% $ 13,285,282 64.65% Income Tax Expense 0.00% 0.00% 0.00% 38,000 0.29% 131,000 0.64% Net Income (Loss) $ (735,440) 22.02% $ 555,254 11.30% $2,867,121 37.12% $ 6,918,158 53.31% $ 13,154,282 64.01% Statement of Retained Earnings Beginning Balance of Retained Earnings $ $ (735,440) $ (180,185) $ 2,686,935 $ 9,605,093 Net Income (Loss) (735,440) 555,254 2,867,121 6,918,158 13.154,282 Dividends to Stockholders Ending Retained Earnings $ (735,440) $ (180,185) $ 2,686,935 $ 9,605,093 $ 22,759,374