XML 96 R52.htm IDEA: XBRL DOCUMENT v3.22.1
LOANS PAYABLE (Tables)
12 Months Ended
Dec. 31, 2021
Loans Payable  
SCHEDULE OF LOANS PAYABLE

   December 31, 2021   December 31, 2020 
Opening balance  $97,916   $- 
Acquisition of loans   -    120,851 
Issuance of loans payable   60,000    60,000 
Fair value adjustment   (24,576)   (26,152)
Repayment of loans payable   (44,428)   (57,873)
Accretion expense   4,405    1,090 
Ending balance  $93,317   $97,916 

SCHEDULE OF LOANS

 

   Start Date  Maturity Date  Rate   Carrying Value December 31, 2021   Carrying Value December 31, 2020 
CEBA  2020-05-19  2022-12-31   0%  $37,384   $34,938 
CEBA  2021-04-23  2022-12-31   0%   37,383    - 
Vehicle loan  2019-08-30  2024-09-11   6.99%   18,550    25,295 
Shopify loan 

2020-08-05

      7.00%   -    

37,683

 
Total             $93,317   $97,916