XML 35 R24.htm IDEA: XBRL DOCUMENT v3.25.1
Debt (Tables)
3 Months Ended
Mar. 31, 2025
Short-Term Debt [Line Items]  
Schedule of Notes Payable - Related Parties

The following is a detail of the Company’s Notes Payable - Related Parties:

 

 

Notes Payable - Related Parties
Note Holder  Issue Date  Maturity Date  Interest Rate   Default Interest Rate   Collateral  March 31, 2025   December 31, 2024 
Note #1  December 31, 2023  December 31, 2026   10.00%   15.00%  None  $3,147,879   $3,555,655 
                   Short Term   1,731,366    1,689,367 
                   Long Term  $1,416,513   $1,866,288 
Schedule of Debt Maturities

The following represents the maturities of the Company’s various debt arrangements for each of the five (5) succeeding years and thereafter as follows:

 

 

For the Year Ended December 31,

  Notes Payable - Related Parties   Notes Payable - SBA Government   Total 
             
2025 (9 months)   1,731,366    8,275    1,739,641 
2026   1,416,513    11,461    1,427,974 
2027   -    11,902    11,902 
2028   -    12,308    12,308 
2029   -    12,820    12,820 
Thereafter   -    409,861    409,861 
Total  $3,147,879   $466,627   $3,614,506 
Related Party [Member]  
Short-Term Debt [Line Items]  
Schedule of Notes - Payable Related Parties

Notes Payable – Related Parties

 

 

The following is a summary of the Company’s Notes Payable - Related Parties:

 

    1    1    Total 
Balance - December 31, 2023   -    4,584,563    4,584,563 
Reclassification of principal into one single note   4,584,563    (4,584,563)   - 
Reclassification of accrued interest payable into one single note   498,991    -    498,991 
Repayments   (1,527,899)   -    (1,527,899)
Balance - December 31, 2024   3,555,655    -    3,555,655 
Repayments   (407,776)   -    (407,776)
Balance - March 31, 2025  $3,147,879   $-   $3,147,879 

 

1   Activity is with the Company’s Chief Executive Officer and Board Member (Kevin Brian Cox).
Economic Injury Disaster Loan [Member]  
Short-Term Debt [Line Items]  
Schedule of Notes - Payable Related Parties

 

   EIDL   EIDL     
Terms  SBA   SBA   Total 
             
Issuance dates of SBA loans   May 2020    July 2020      
Term   30 Years    30 Years      
Maturity date   May 2050    July 2050      
Interest rate   3.75%   3.75%     
Collateral   Unsecured    Unsecured      
                
Balance - December 31, 2023   141,994    318,529    460,523 
Interest expense adjustment - SBA loans   5,487    14,263    19,750 
Repayments   (3,532)   (7,345)   (10,877)
Balance - December 31, 2024   143,949    325,447    469,396 
Repayments   (864)   (1,905)   (2,769)
Balance - March 31, 2025  $143,085   $323,542   $466,627