XML 90 R74.htm IDEA: XBRL DOCUMENT v3.25.1
NOTES PAYABLE (Details Narrative)
 1 Months Ended 12 Months Ended
Mar. 03, 2022
USD ($)
May 12, 2020
USD ($)
Jan. 23, 2024
USD ($)
shares
Dec. 21, 2022
USD ($)
Jul. 30, 2021
USD ($)
Nov. 19, 2020
USD ($)
Jun. 24, 2020
USD ($)
Jun. 23, 2020
USD ($)
Dec. 31, 2024
USD ($)
shares
Dec. 31, 2024
CAD ($)
shares
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Dec. 30, 2020
Oct. 17, 2018
USD ($)
Gain on extinguishment of debt                 $ 0   $ 306,637      
Outstanding principal loan balance $ 3,950,000       $ 578,850                  
Note payable long term                 1,560,433   3,035,341      
Non cash interest expenses                 216,182          
Repayment of installment                 500,000          
Capitalized fees $ 221,060                          
Notes Payable                 4,108,913   4,606,227 $ 5,017,987    
Interest Expense                 1,012,314   866,476      
Loan from Related Party Debt                 $ 19,476   0      
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       $ 50,310                    
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     $ 115,011   245,822      
Accrued interest expenses                 7,836   12,379      
Agreement description           bears an annual interest rate, based on a 360-day year, of 3% plus 0.6% plus 6-month Euribor when Euribor is positive (2.68% as of December 31, 2024). The principal is to be repaid in 18 quarterly installments of €27,778 ($30,333)                
Notes payable long term                     122,911      
July 30, 2021 Debt Agreement [Member]                            
Repayment of loan                 113,784          
Outstanding principal loan balance                 213,585   350,555      
Note payable long term                 94,612   227,065      
Accrued interest expenses                 16,332   12,063      
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 (2.92% 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                  
June 9, 2022 Debt Agreement One [Member]                            
Repayment of loan                 82,808          
Outstanding principal loan balance                 $ 186,318          
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 (2.92% as of December 31, 2024). 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 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 (2.92% as of December 31, 2024). 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        
Accured interest expense                 $ 8,645   12,215      
Notes payable long term                 103,510   204,322      
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
EURO Loan                            
Debt instruments final payament                 388,163     191,100    
Loan principal balance                 1,397,385     1,898,895    
Notes Payable                 1,086,638          
Interest Expense                 155,822          
USD Loan                            
Debt instruments final payament                       2,593,363    
Loan principal balance                       1,406,637    
Covid Ninteen [Member] | May 12, 2020 [Member]                            
Repayment of loan                 19,408          
Outstanding principal loan balance                 106,745   134,818      
Loan from Related Party Debt   $ 366,900                        
Covid Ninteen [Member] | June 24, 2020 [Member]                            
Outstanding principal loan balance                 $ 47,761   52,066      
Loan from Related Party Debt             $ 68,310              
Interest rate                 2.50% 2.50%        
National Bank of Greece SA [Member] | June 23, 2020 [Member]                            
Outstanding principal loan balance                 $ 91,232   227,747      
Debt amount received from related party               $ 611,500            
Notes payable long term                 $ 91,232   97,606      
Maturity date               60 months            
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 Note [Member] | July 14, 2023 [Member]                            
Repayment of loan                 $ 168,670          
Outstanding principal loan balance                 843,348   1,081,532      
Accrued interest expenses                 $ 17,322   21,925      
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 (2.92% as of December 31, 2024). 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 (2.92% as of December 31, 2024). 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                 $ 618,616   897,864      
Promissory Note [Member] | July 29, 2024 [Member]                            
Outstanding principal loan balance                 414,040   0      
Accrued interest expenses                 $ 6,445          
Agreement description                 the Company entered into an agreement with a third-party lender in the principal amount of €400,000 ($432,760), the “Note”. The Note matures on July 31, 2029 and bears an annual interest rate of 2.58% plus the 3-month Euribor (2.92% as of December 31, 2024). Pursuant to the agreement, there is a six-month grace period for principal and interest repayment. The principal is to be repaid in 18 equal quarterly installments of €22,222 commencing on April 30, 2025 the Company entered into an agreement with a third-party lender in the principal amount of €400,000 ($432,760), the “Note”. The Note matures on July 31, 2029 and bears an annual interest rate of 2.58% plus the 3-month Euribor (2.92% as of December 31, 2024). Pursuant to the agreement, there is a six-month grace period for principal and interest repayment. The principal is to be repaid in 18 equal quarterly installments of €22,222 commencing on April 30, 2025        
Notes payable long term                 $ 345,033          
Promissory Note [Member] | December 20, 2024 [Member]                            
Outstanding principal loan balance                 $ 414,040          
Agreement description                 the Company entered into an agreement with a third-party lender in the principal amount of €400,000 ($414,040), the “Note”. The Note matures on December 20, 2027, and bears an annual interest rate of 6% (including the 3-month Euribor of 2.92% as of December 31, 2024). Pursuant to the agreement, there is a six-month grace period for principal repayment. The principal is to be repaid in 6 equal semiannual installments of €66,667 commencing on June 20, 2025 the Company entered into an agreement with a third-party lender in the principal amount of €400,000 ($414,040), the “Note”. The Note matures on December 20, 2027, and bears an annual interest rate of 6% (including the 3-month Euribor of 2.92% as of December 31, 2024). Pursuant to the agreement, there is a six-month grace period for principal repayment. The principal is to be repaid in 6 equal semiannual installments of €66,667 commencing on June 20, 2025        
Notes payable long term                 $ 276,027     $ 0    
Promissory Note [Member] | January 23, 2024 [Member]                            
Outstanding principal loan balance                 $ 279,348   $ 317,880      
Total purchase price     $ 637,080                      
Common stock issued as consideration | shares     280,000                      
Common stock issued as consideration Fair value     $ 319,200                      
Cash Consideration Payable     $ 317,880                      
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 One [Member]                            
Cash received upon gross sales                   $ 2,750,000        
Gross sales                   6,500,000        
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