XML 68 R57.htm IDEA: XBRL DOCUMENT v3.22.4
Commitments and Contingencies (Details Narrative) - USD ($)
1 Months Ended 2 Months Ended 9 Months Ended
Aug. 01, 2022
Dec. 28, 2021
Mar. 17, 2020
Sep. 30, 2022
Sep. 30, 2022
Sep. 30, 2022
Sep. 30, 2021
Mar. 28, 2022
Feb. 01, 2022
Dec. 31, 2021
Sep. 15, 2019
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]                      
Monthly payments   $ 39,313                  
[custom:PurchasePrice] $ 32,900,000                    
Minimum cash reserve payments           $ 24,000          
Cash Reserve Deposit Required and Made       $ 369,109 $ 369,109 $ 369,109          
Imputed interest rates           12.39%          
Imputed interest rates             10.36%        
Future minimum lease payments 2022       123,063 123,063 $ 123,063          
Future minimum lease payments 2023       492,145 492,145 492,145          
Future minimum lease payments 2024       492,145 492,145 492,145          
Future minimum lease payments 2025       82,024 82,024 82,024          
Consideration   2,500,000                  
Original cost   875,000                  
Lease payments received       471,756 471,756 471,756          
Cash reserves for leases       138,913 138,913 $ 138,913          
Imputed interest           8.54%          
Financing fee   $ 82,400   66,481              
Debt issuance costs amortized         2,746            
Finance lease liability       3,875,360 3,875,360 $ 3,875,360          
Lease payments next twelve months       91,560 91,560 91,560          
Lease payments next two months       370,902 370,902 370,902          
Lease payments next three months       304,892 304,892 304,892          
Lease payments next four months       16,135 16,135 16,135          
Lease payment           2,000          
Right-of-use asset for operating leases       648,201 648,201 648,201       $ 663,291  
Rent expense           $ 294,382 $ 246,526        
Stock options cancelled           451,158          
Chief Executive Officer [Member]                      
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]                      
Stock options cancelled           503,935          
Maxus [Member]                      
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]                      
Minimum cash reserve payments           $ 16,100          
Maxus Capital Group L L C [Member]                      
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]                      
Business Combination, Consideration Transferred     $ 1,025,000     1,350,861          
Monthly payments     22,100     18,912          
[custom:PurchasePrice]     $ 1     877,519          
First Lease [Member]                      
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]                      
Minimum cash reserve payments           8,945          
Second Lease [Member]                      
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]                      
Minimum cash reserve payments           15,055          
Maxus Lease Obligation [Member]                      
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]                      
Future minimum lease payments 2022       117,939 117,939 117,939          
Future minimum lease payments 2023       471,756 471,756 471,756          
Future minimum lease payments 2024       471,756 471,756 471,756          
Future minimum lease payments 2025       471,756 471,756 471,756          
Future minimum lease payments 2026       432,443 432,443 432,443          
Jamboree Center [Member]                      
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]                      
Lease payments next twelve months       21,927 21,927 21,927          
Lease payments next two months       22,832 22,832 22,832          
Lease payments next three months       23,737 23,737 23,737          
Lease payments next four months       24,712 24,712 24,712          
Lessee, Operating Lease, Liability, to be Paid, Year Five       25,686 25,686 25,686          
Security deposit                     $ 51,992
Speedway Commerce Center [Member]                      
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]                      
Lease payments next twelve months       1,950 1,950 1,950          
Lease payments next two months       2,028 2,028 2,028          
Lease payments next three months       2,110 2,110 2,110          
Security deposit                 $ 2,418    
Victory Holdings [Member]                      
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]                      
Lease payments next twelve months       867 867 867          
Lease payments next three months       3,657 3,657 3,657          
Lease payments next four months       3,766 3,766 3,766          
Security deposit               $ 3,766      
Lease payments next two and three months       $ 3,550 $ 3,550 $ 3,550