XML 42 R32.htm IDEA: XBRL DOCUMENT v3.23.3
DEBT (Tables)
9 Months Ended
Sep. 30, 2023
DEBT  
Summary of roll forward of the third party Debt

September 30, 2023

 

Trade

Facility

 

 

Third

Party

 

 

COVID

Loans

 

 

Total

 

Beginning balance, December 31, 2022

 

$3,305,532

 

 

$1,505,078

 

 

$207,377

 

 

$5,017,987

 

Proceeds

 

 

-

 

 

 

1,034,798

 

 

 

-

 

 

 

1,034,798

 

Payments

 

 

(1,152,920 )

 

 

(315,670 )

 

 

(20,593 )

 

 

(1,489,183 )

Debt forgiveness

 

 

(306,637 )

 

 

-

 

 

 

-

 

 

 

(306,637 )

Foreign currency translation

 

 

(20,235)

 

 

(15,769 )

 

 

(1,007 )

 

 

(37,011)

Ending balance, September 30, 2023

 

 

1,825,740

 

 

 

2,208,437

 

 

 

185,777

 

 

 

4,219,954

 

Notes payable – long-term

 

 

(1,349,460 )

 

 

(1,652,562 )

 

 

(158,255 )

 

 

(3,160,277 )

Notes payable - short-term

 

$476,280

 

 

$555,875

 

 

$27,522

 

 

$1,059,677

 

Summary of Outstanding Debt

Our outstanding debt as of September 30, 2023, is repayable as follows:

 

 

September 30, 

2023

 

2023

 

$1,059,977

 

2024

 

 

905,048

 

2025

 

 

1,412,743

 

2026

 

 

202,401

 

2027 and thereafter

 

 

640,085

 

Total debt

 

 

4,219,954

 

Less: Notes payable–- current portion

 

 

(1,059,677 )

Notes payable–- long term portion

 

$3,160,277