XML 62 R49.htm IDEA: XBRL DOCUMENT v3.22.2.2
LINE OF CREDIT (Details Narrative)
12 Months Ended
Aug. 18, 2022
USD ($)
Apr. 12, 2022
USD ($)
Apr. 11, 2022
USD ($)
Oct. 28, 2021
USD ($)
May 11, 2021
Apr. 12, 2021
Aug. 24, 2020
USD ($)
Dec. 31, 2021
USD ($)
Oct. 26, 2021
USD ($)
Dec. 31, 2020
USD ($)
Mar. 24, 2016
USD ($)
Bank United [Member]                      
Debt Instrument [Line Items]                      
Liquidity covenant eliminated       $ 3,000,000              
Maximum leverage ratio, period 1               7.30      
Maximum leverage ratio, period 2               6.30      
Maximum leverage ratio, period 3               5.0      
Maximum leverage ratio, period 4               4.0      
Bank United [Member] | Minimum [Member]                      
Debt Instrument [Line Items]                      
Net income required under agreement               $ 1.00      
Minimum adjusted EBITDA               $ 1,000,000      
Bank United [Member] | Debt Instrument, Redemption, Period One [Member]                      
Debt Instrument [Line Items]                      
Minimum debt service coverage ratio future periods               1.5      
Bank United [Member] | Debt Instrument, Redemption, Period Two [Member]                      
Debt Instrument [Line Items]                      
Minimum debt service coverage ratio future periods               0.95      
Bank United [Member] | Debt Instrument, Redemption, Period Four [Member]                      
Debt Instrument [Line Items]                      
Minimum debt service coverage ratio future periods               1.5      
Revolving Credit Facility [Member]                      
Debt Instrument [Line Items]                      
Line of credit facility, maximum borrowing capacity       21,000,000             $ 30,000,000
Liquidity covenant eliminated       3,000,000              
Revolving Credit Facility [Member] | Bank United [Member]                      
Debt Instrument [Line Items]                      
Line of credit facility, maximum borrowing capacity       21,000,000     $ 24,000,000   $ 24,000,000    
Reduction in revolving note             6,000,000        
Oustanding loans               $ 21,250,000   $ 20,738,780  
Term loan [Member]                      
Debt Instrument [Line Items]                      
Debt instrument, face amount                     $ 10,000,000
Outstanding principal amount               $ 4,483,333   $ 7,233,333  
Term loan [Member] | Bank United [Member]                      
Debt Instrument [Line Items]                      
Outstanding principal amount             $ 7,933,000        
Repayment of principal under agreement       750,000              
Repayment of principal installment under agreement       250,000              
Debt instrument, periodic payment, principal       200,000              
Amendment fee       $ 250,000              
Term loan [Member] | Bank United [Member] | Prime Rate [Member]                      
Debt Instrument [Line Items]                      
Debt Instrument, Basis Spread on Variable Rate           2.50%   0.75%      
Term loan [Member] | Bank United [Member] | Prime Rate One [Member]                      
Debt Instrument [Line Items]                      
Debt Instrument, Basis Spread on Variable Rate           5.00%          
Term loan [Member] | Bank United [Member] | Prime Rate Period Two [Member]                      
Debt Instrument [Line Items]                      
Debt Instrument, Basis Spread on Variable Rate           6.00%          
Term loan [Member] | Bank United [Member] | Prime Rate Period Three [Member]                      
Debt Instrument [Line Items]                      
Debt Instrument, Basis Spread on Variable Rate           7.00%          
Term loan [Member] | Bank United [Member] | Prime Rate Period Four [Member]                      
Debt Instrument [Line Items]                      
Debt Instrument, Basis Spread on Variable Rate           8.00%          
Term loan [Member] | Bank United [Member] | Subsequent Event [Member]                      
Debt Instrument [Line Items]                      
Repayment of principal under agreement   $ 750,000                  
Repayment of principal installment under agreement   250,000                  
Debt instrument, periodic payment, principal   $ 200,000 $ 200,000                
Term loan [Member] | Bank United [Member] | Subsequent Event [Member] | Prime Rate [Member]                      
Debt Instrument [Line Items]                      
Debt Instrument, Basis Spread on Variable Rate   2.50%                  
Term loan [Member] | Bank United [Member] | Subsequent Event [Member] | Prime Rate One [Member]                      
Debt Instrument [Line Items]                      
Debt Instrument, Basis Spread on Variable Rate   5.00%                  
Term loan [Member] | Bank United [Member] | Subsequent Event [Member] | Prime Rate Period Two [Member]                      
Debt Instrument [Line Items]                      
Debt Instrument, Basis Spread on Variable Rate   6.00%                  
Term loan [Member] | Bank United [Member] | Subsequent Event [Member] | Prime Rate Period Three [Member]                      
Debt Instrument [Line Items]                      
Debt Instrument, Basis Spread on Variable Rate   7.00%                  
Term loan [Member] | Bank United [Member] | Subsequent Event [Member] | Prime Rate Period Four [Member]                      
Debt Instrument [Line Items]                      
Debt Instrument, Basis Spread on Variable Rate   8.00%                  
Revolving Loan and Term Loan [Member] | Bank United [Member]                      
Debt Instrument [Line Items]                      
Line of Credit Facility, Expiration Date       Dec. 31, 2022 Jul. 31, 2022   May 02, 2022        
Revolving Loan and Term Loan [Member] | Bank United [Member] | Subsequent Event [Member]                      
Debt Instrument [Line Items]                      
Line of Credit Facility, Expiration Date   Sep. 30, 2023                  
Maximum leverage ratio 5.0                    
Losses Incurred Under Agreement $ 566,024.81                    
Reserve Under Agreement 367,044.51                    
Expenses Under Agreement $ 795,997.06