XML 190 R78.htm IDEA: XBRL DOCUMENT v3.25.1
NOTES PAYABLE (Details Narrative)
 1 Months Ended 3 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 ($)
Jun. 23, 2020
USD ($)
Mar. 31, 2025
USD ($)
Mar. 31, 2024
USD ($)
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 ($)
May 12, 2017
USD ($)
Gain on extinguishment of debt                         $ 306,637        
Outstanding principal loan balance $ 3,950,000       $ 578,850                        
Repayment of related party                 $ 6,302 $ 7,599 $ 25,968            
Note payable long term                 2,088,540   1,560,433   3,035,341        
Accrued interest expenses                 255,192   221,820   166,348        
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                 187,107 168,672 1,012,314   866,476        
Loan from Related Party Debt                     19,476   0        
Payment of the principal balance                 5,398 $ 8,787 $ 35,062   27,786        
Final repayment | shares                     1,965,600 1,965,600          
January 27 2025 [Member]                                  
Outstanding principal loan balance                 $ 755,720   $ 0            
Long-term Debt, Description                 the Company entered into a bond loan agreement with Attica Bank, providing for maximum borrowings of up to €2,200,000 ($2,357,120). Under the terms of the facility, the Company received initial proceeds of €700,000 ($749,600), which were classified as Notes Payable in the Company’s consolidated financial statements. The remaining borrowing capacity of €1,500,000 ($1,619,400) is available to the Company on a revolving basis, subject to the provision of qualifying checks receivable as collateral                
Accrued interest expenses                 $ 3,766   0            
Interest rate                 2.95%                
Notes payable long term                 $ 604,576   0            
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     89,967   115,011   245,822        
Repayment of related party                 29,999                
Accrued interest expenses                 4,720   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                 21,592   82,808            
Outstanding principal loan balance                 172,736   $ 186,318            
Outstanding principal amount                 335,008                
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                 4,682   $ 8,645   12,215        
Notes payable long term                 86,368   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  
July 30, 2021 Debt Agreement [Member]                                  
Outstanding principal loan balance         $ 578,850       192,071               $ 1,457,460
Repayment of related party                 30,697                
Note payable long term                 66,896                
Accrued interest expenses                 18,004                
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                 106,273   106,745   134,818        
Loan from Related Party Debt   $ 366,900             86,031   87,337            
Additional principal repayment   $ 5,061                              
Covid Ninteen [Member] | June 24, 2020 [Member]                                  
Outstanding principal loan balance                 49,191   $ 47,761   52,066        
Loan from Related Party Debt             $ 68,310                    
Interest rate                     2.50% 2.50%          
Notes payable long term                 34,329   $ 35,299            
National Bank of Greece SA [Member] | June 23, 2020 [Member]                                  
Outstanding principal loan balance                 63,506   91,232   227,747        
Debt amount received from related party               $ 611,500                  
Notes payable long term                 63,506   $ 91,232   97,606        
Payment of the principal balance               $ 31,753                  
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                 58,640   $ 168,670            
Outstanding principal loan balance                 820,964   843,348   1,081,532        
Outstanding principal amount                 1,123,700                
Accrued interest expenses                 3,674   $ 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                 586,571   $ 618,616   897,864        
Promissory Note [Member] | July 29, 2024 [Member]                                  
Outstanding principal loan balance                 431,840   414,040   0        
Outstanding principal amount                 432,760                
Accrued interest expenses                 1,466   $ 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                 335,876   $ 345,033            
Promissory Note [Member] | December 20, 2024 [Member]                                  
Outstanding principal loan balance                 431,840   414,040            
Outstanding principal amount                 414,040                
Accrued interest expenses                 7,027   $ 821            
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                 287,893   $ 276,027     $ 0      
Promissory Note [Member] | January 23, 2024 [Member]                                  
Outstanding principal loan balance                 280,696   $ 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                            
Payment of the principal balance                 $ 10,782                
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