XML 81 R71.htm IDEA: XBRL DOCUMENT v3.23.3
SCHEDULE OF LONG TERM DEBT (Details) (Parenthetical) - USD ($)
1 Months Ended 9 Months Ended 12 Months Ended
Aug. 24, 2023
Jun. 21, 2023
Jan. 26, 2022
Jun. 17, 2021
Jul. 31, 2023
Nov. 30, 2022
Sep. 30, 2023
Dec. 31, 2022
Short-Term Debt [Line Items]                
Interest rate             8.25%  
Long term debt             $ 14,270,565  
Long term debt discount               $ 564,784
Revolving Credit Facility [Member]                
Short-Term Debt [Line Items]                
Line of Credit Facility, Maximum Borrowing Capacity   $ 6,000,000            
Line of Credit Facility, Expiration Date   Dec. 31, 2023            
Interest rate             8.25%  
Minimum Requirement of Debt Service Coverage Ratio as Covenant               1.5 to 1
Revolving Credit Facility [Member] | Prime Rate [Member]                
Short-Term Debt [Line Items]                
Annual interest rate   0.25%            
Promissory Note Two Thousand Twenty One [Member]                
Short-Term Debt [Line Items]                
Minimum Requirement of Debt Service Coverage Ratio as Covenant       1.5 to 1        
Debt instrument term       10 years        
Debt Instrument, Maturity Date       Jun. 30, 2031        
Promissory Note Two Thousand Twenty One [Member] | For the First Five Years [Member]                
Short-Term Debt [Line Items]                
Interest rate       3.50%        
Debt Instrument, Interest Rate, Stated Percentage, Period       5 years        
Debt Instrument, Description of Variable Rate Basis       6 to 10        
Promissory Note Two Thousand Twenty One [Member] | Wall Street Journal Prime Rate [Member]                
Short-Term Debt [Line Items]                
Debt Instrument, Interest Rate, Stated Percentage, Period             5 years  
Debt Instrument, Basis Spread on Variable Rate             0.50%  
Short-Term Debt [Member]                
Short-Term Debt [Line Items]                
Interest rate           5.75%    
Minimum Requirement of Debt Service Coverage Ratio as Covenant     1.5 to 1          
Debt Instrument, Maturity Date     Jan. 26, 2023          
Payments for Loans     $ 10,000,000          
Debt Instrument, Basis Spread on Variable Rate     3.75%          
Debt Instrument, Default Interest Rate     5.00%          
Short-Term Debt [Member] | Wall Street Journal Prime Rate [Member]                
Short-Term Debt [Line Items]                
Debt Instrument, Basis Spread on Variable Rate     0.50%     0.25%    
Convertible Notes Payable [Member]                
Short-Term Debt [Line Items]                
Interest rate 7.50%              
Convertible note discount rate 7.40%              
Convertible Notes Payable $ 1,080,000              
Debt Instrument, Maturity Date Range, Start Feb. 24, 2024              
Debt Instrument, Maturity Date Range, End May 24, 2024              
Debt Instrument, Interest Rate, Increase (Decrease) 16.00%              
Debt Instrument, Unamortized Discount, Current $ 678,254              
Debt Instrument, Interest Rate, Effective Percentage 109.70%              
Notes Payable, Other Payables [Member]                
Short-Term Debt [Line Items]                
Interest rate         8.00%      
Debt instrument term         7 years      
Funds in cash         $ 3,000,000.0      
Monthly installments description         The funds are to be repaid in monthly installments starting in November 2023 and are to be based on 20% of the gross monthly Ark Survival revenues      
Interest rate outstanding         12.00%