XML 90 R73.htm IDEA: XBRL DOCUMENT v3.24.2.u1
NOTES PAYABLE (Details Narrative)
 1 Months Ended 12 Months Ended
Mar. 03, 2022
USD ($)
May 12, 2020
USD ($)
Dec. 21, 2022
USD ($)
Feb. 28, 2022
USD ($)
shares
Feb. 23, 2022
USD ($)
Jul. 30, 2021
USD ($)
Nov. 19, 2020
USD ($)
Jun. 23, 2020
USD ($)
Dec. 31, 2023
USD ($)
shares
Dec. 31, 2023
CAD ($)
shares
Dec. 31, 2022
USD ($)
shares
Aug. 29, 2022
Dec. 31, 2021
USD ($)
Aug. 04, 2021
USD ($)
shares
Dec. 30, 2020
Oct. 17, 2018
USD ($)
Nov. 16, 2015
USD ($)
Gain on extinguishment of debt                 $ 306,637   $ 306,637            
Stock issued for debt obligation | shares                 420,471 420,471              
Gain on extinguishment of debt                 $ 1,910,967   1,004,124            
Repayment of loan                     1,065,000            
Outstanding principal loan balance $ 3,950,000         $ 578,850                      
Note payable long term                 $ 3,035,341   2,859,570            
Accrued interest expenses                     4,878            
Interest rate description                 one-month Euribor (3.90% as of December 31, 2023), and 6% plus one-month LIBOR (fully paid as of December 31, 2023), respectively one-month Euribor (3.90% as of December 31, 2023), and 6% plus one-month LIBOR (fully paid as of December 31, 2023), respectively              
Non cash interest expenses                 $ 200,000                
Repayment of installment                 $ 500,000                
Repayments of debt                     191,100            
Capitalized fees $ 221,060                                
Debt instruments final payament                     2,593,363            
Loan principal balance                     $ 1,898,895            
Common stock share issued | shares                 15,982,472   10,605,412            
Final repayment | shares                 1,965,600 1,965,600              
Full and Final Settlement Agreement [Member]                                  
Payment of loan     $ 1,100,000                            
Gain on extinguishment of debt     306,637                            
Repayment of loan     $ 55,310                            
Outstanding principal loan balance                 $ 1,908,195                
Note payable long term                 1,327,440                
Accrued interest expenses                 161,274                
Debt Exchange Agreement [Member]                                  
Outstanding principal loan balance             $ 611,500   0   $ 0            
Accrued interest expenses             $ 8,069   0   12,853            
Repayments of debt                 122,911   118,867            
Agreement description             bears an annual interest rate, based on a 360-day year, of 3% plus .6% plus 6-month Euribor when Euribor is positive (4% as of December 31, 2023). The principal is to be repaid in 18 quarterly installments of €27,778 ($30,333)                    
Accrued expenses                 0                
Notes payable long term                 122,911   237,733            
Common stock share issued | shares                           12,852      
Gain on settlement of debt upon shares issuance                           $ 292,383      
Common stock shares issuable upon listing on nasdaq | shares                           9,520      
Settlement of debt, shares issuable upon listing on nasdaq                           $ 1,190,000      
Settlement of debt                           $ 1,606,500      
Gain from extinguishment of debt       $ 216,580                          
Principal amount of existing loan                 245,822   $ 356,600            
Upon issuance of common stock | shares       9,520                          
Maturity of note             Nov. 18, 2025                    
Restricted shares | shares                     40,000            
July 30, 2021 Debt Agreement [Member]                                  
Outstanding principal loan balance                 350,555   $ 565,900            
Note payable long term                 227,065   477,637            
Accrued interest expenses                 12,063   3,100            
Repayments of debt                 87,396   83,428            
Agreement description           The note matures on August 5, 2026 and bears an annual interest rate that applies to 60% of the principal of the note that is based on a 365-day year, of 5.84% plus 3-month Euribor when Euribor is positive (3.96% as of December 31, 2023). Pursuant to the terms of the agreement, there is a nine-month grace period for principal repayment during which interest is accrued. The principal is to be repaid in 18 quarterly installments of €27,778 commencing three months from the end of the grace period                      
Notes payable long term                 247,186   336,788            
Covid Ninteen [Member]                                  
Outstanding principal loan balance                 134,818   150,441            
Loan received from related party   $ 366,900                              
Debt principal balance                 20,741                
Covid Ninteen [Member] | United Kingdom Government [Member]                                  
Loan prinipal amount                 52,066   56,936            
June 9, 2022 Debt Agreement One [Member]                                  
Outstanding principal loan balance                 287,612   342,336   $ 4,000,000        
Repayments of debt                 $ 66,372                
Agreement description                 the Company entered into an agreement with a third-party lender in the principal amount of €320,000 ($335,008), the “Note”. The Note matures on June 16, 2027 and bears an annual interest rate of 3.89% plus an additional rate of 0.60%, plus the 3-month Euribor (3.96% as of December 31, 2023). Pursuant to the agreement, there is a 12-month grace period for principal repayment during which interest is accrued. The principal is to be repaid in 17 equal quarterly installments of €18,824 commencing on June 30, 2023 the Company entered into an agreement with a third-party lender in the principal amount of €320,000 ($335,008), the “Note”. The Note matures on June 16, 2027 and bears an annual interest rate of 3.89% plus an additional rate of 0.60%, plus the 3-month Euribor (3.96% as of December 31, 2023). Pursuant to the agreement, there is a 12-month grace period for principal repayment during which interest is accrued. The principal is to be repaid in 17 equal quarterly installments of €18,824 commencing on June 30, 2023              
Accured interest expense                 $ 12,215   8,379            
Notes payable long term                 204,322   281,924            
Synthesis Facility Agreement [Member] | TFF [Member]                                  
Outstanding principal loan balance                               $ 5,629,555  
Accrued expenses                               524,094  
Synthesis Facility Agreement [Member] | TFF [Member] | Principal Balance One [Member]                                  
Debt instrument, accrue interest rate                             5.50%    
Debt intrument split, principal balance                               $ 2,316,000  
Synthesis Facility Agreement [Member] | TFF [Member] | Principal balance 2 [Member]                                  
Stated interest rate                               6.00%  
Debt split, balance                               $ 4,000,000  
National Bank of Greece SA [Member] | June 23, 2020 [Member]                                  
Outstanding principal loan balance                 227,747   346,111            
Interest rate description               The note is interest bearing from the date of receipt and is payable every three months at an interest rate of 3.06% plus 3-month Euribor (3.96% as of December 31, 2023)                  
Repayments of debt                 130,141                
Debt amount received from related party               $ 611,500                  
Notes payable long term                 97,606   220,253            
Maturity date               60 months                  
Panagiotis Drakopoulos [Member] | Loan Agreement [Member]                                  
Outstanding principal loan balance                 $ 0   8,558            
Accrued expenses                     7,271            
Short term debt borrowing capacity                                 $ 42,832
Senior Promissory Notes [Member]                                  
Gain on extinguishment of debt         $ 787,544                        
Aggregate amount of senior promissory notes         9,000,000           7,000,000            
Fee payment         506,087                        
New debt amount fair value         $ 7,706,369                        
Senior Promissory Notes [Member] | Unaffiliated Third Party [Member]                                  
Description of loan repayment                 CAD $2 million cash received noted in (b) above, the Company accounted for its obligation to issue a variable number of the Company’s Common Shares as Share-settled debt obligation in accordance with ASC 480 measured at fair value or the settlement amount of $1,554,590 (CAD $2 million) CAD $2 million cash received noted in (b) above, the Company accounted for its obligation to issue a variable number of the Company’s Common Shares as Share-settled debt obligation in accordance with ASC 480 measured at fair value or the settlement amount of $1,554,590 (CAD $2 million)              
Promissory Notes [Member] | August 29, 2022 [Member]                                  
Outstanding principal loan balance                 $ 0   0            
Accrued interest expenses                     5,041            
Agreement description                 the Company entered into a promissory note for the principal amount of $166,667. The Company received $150,000 in cash and recorded $16,667 as an original issue discount upon issuance. The promissory note matured on the earlier of (a) December 27, 2022, or (b) the date the Company completes a debt or equity financing of at least $1,000,000 the Company entered into a promissory note for the principal amount of $166,667. The Company received $150,000 in cash and recorded $16,667 as an original issue discount upon issuance. The promissory note matured on the earlier of (a) December 27, 2022, or (b) the date the Company completes a debt or equity financing of at least $1,000,000              
Interest rate                       12.00%          
Promissory Notes [Member] | July 14, 2023 [Member]                                  
Outstanding principal loan balance                 $ 1,081,532   0            
Agreement description                 the Company entered into an agreement with a third-party lender in the principal amount of €1,000,000 ($1,123,700), the “Note”. The Note matures on July 31, 2028 and bears an annual interest rate of 2.46% plus the 3-month Euribor (3.96% as of December 31, 2023). Pursuant to the agreement, there is a nine-month grace period for interest and principal repayment. The principal is to be repaid in 18 equal quarterly installments of €55,556 commencing on May 2, 2024 the Company entered into an agreement with a third-party lender in the principal amount of €1,000,000 ($1,123,700), the “Note”. The Note matures on July 31, 2028 and bears an annual interest rate of 2.46% plus the 3-month Euribor (3.96% as of December 31, 2023). Pursuant to the agreement, there is a nine-month grace period for interest and principal repayment. The principal is to be repaid in 18 equal quarterly installments of €55,556 commencing on May 2, 2024              
Notes payable long term                 $ 897,165   $ 0            
Distribution and Equity Acquisition Agreement [Member] | Marathon Global Inc [Member]                                  
Cash received upon gross sales                   $ 2,750,000              
Upfront cash received                   $ 2,000,000              
Equity interest acquired description                 a 33 1/3% equity interest or 5 million shares in Marathon as partial consideration for the Company’s distribution services a 33 1/3% equity interest or 5 million shares in Marathon as partial consideration for the Company’s distribution services              
Distribution and Equity Acquisition Agreement [Member] | Marathon Global Inc [Member] | Gross Sales [Member]                                  
Cash received upon gross sales                   $ 2,750,000              
Gross sales                   $ 13,000,000