XML 60 R45.htm IDEA: XBRL DOCUMENT v3.24.1
LINE OF CREDIT (Details Narrative)
12 Months Ended
Feb. 20, 2024
USD ($)
Mar. 23, 2023
USD ($)
Nov. 10, 2022
USD ($)
Aug. 19, 2022
USD ($)
Apr. 12, 2022
USD ($)
Oct. 28, 2021
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Mar. 24, 2016
USD ($)
Debt Instrument [Line Items]                  
Current portion of line of credit             $ 2,400,000 $ 1,200,000  
Line of credit, net of current portion             $ 17,640,000 19,800,000  
Bank United [Member]                  
Debt Instrument [Line Items]                  
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] | 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 Three [Member]                  
Debt Instrument [Line Items]                  
Minimum debt service coverage ratio future periods             1.5    
Bank United [Member] | Minimum [Member]                  
Debt Instrument [Line Items]                  
Net income required under agreement             $ 1.00    
Minimum adjusted EBITDA             1,000,000    
Revolving Credit Facility [Member]                  
Debt Instrument [Line Items]                  
Line of credit facility, maximum borrowing capacity                 $ 30,000,000
Revolving Credit Facility [Member] | Bank United [Member]                  
Debt Instrument [Line Items]                  
Capitalized fee first installment   $ 250,000              
Line of credit oustanding             20,040,000 $ 21,000,000  
Current portion of line of credit             2,400,000    
Line of credit, net of current portion             $ 17,640,000    
Revolving Credit Facility [Member] | Bank United [Member] | Period One [Member]                  
Debt Instrument [Line Items]                  
Line of credit facility, maximum borrowing capacity   20,520,000              
Revolving Credit Facility [Member] | Bank United [Member] | Period One [Member] | Subsequent Event [Member]                  
Debt Instrument [Line Items]                  
Line of credit facility, maximum borrowing capacity $ 19,800,000                
Revolving Credit Facility [Member] | Bank United [Member] | Period Two [Member]                  
Debt Instrument [Line Items]                  
Line of credit facility, maximum borrowing capacity   19,800,000              
Revolving Credit Facility [Member] | Bank United [Member] | Period Two [Member] | Subsequent Event [Member]                  
Debt Instrument [Line Items]                  
Line of credit facility, maximum borrowing capacity 19,080,000                
Revolving Credit Facility [Member] | Bank United [Member] | Period Three [Member]                  
Debt Instrument [Line Items]                  
Line of credit facility, maximum borrowing capacity   19,080,000              
Revolving Credit Facility [Member] | Bank United [Member] | Period Three [Member] | Subsequent Event [Member]                  
Debt Instrument [Line Items]                  
Line of credit facility, maximum borrowing capacity 18,360,000                
Revolving Credit Facility [Member] | Bank United [Member] | Period Four [Member]                  
Debt Instrument [Line Items]                  
Line of credit facility, maximum borrowing capacity   18,360,000              
Revolving Credit Facility [Member] | Bank United [Member] | Period Four [Member] | Subsequent Event [Member]                  
Debt Instrument [Line Items]                  
Line of credit facility, maximum borrowing capacity 17,640,000                
Revolving Credit Facility [Member] | Bank United [Member] | Period Five [Member]                  
Debt Instrument [Line Items]                  
Line of credit facility, maximum borrowing capacity   17,640,000              
Revolving Credit Facility [Member] | Bank United [Member] | Period Five [Member] | Subsequent Event [Member]                  
Debt Instrument [Line Items]                  
Line of credit facility, maximum borrowing capacity 16,920,000                
Revolving Credit Facility [Member] | Bank United [Member] | First Installment [Member]                  
Debt Instrument [Line Items]                  
Capitalized fee first installment   116,667              
Revolving Credit Facility [Member] | Bank United [Member] | Second Installment [Member]                  
Debt Instrument [Line Items]                  
Capitalized fee first installment   $ 133,333              
Revolving Credit Facility [Member] | Bank United [Member] | Period Six [Member] | Subsequent Event [Member]                  
Debt Instrument [Line Items]                  
Line of credit facility, maximum borrowing capacity 16,200,000                
Revolving Credit Facility [Member] | Bank United [Member] | Period Seven [Member] | Subsequent Event [Member]                  
Debt Instrument [Line Items]                  
Line of credit facility, maximum borrowing capacity $ 15,480,000                
Term loan [Member]                  
Debt Instrument [Line Items]                  
Debt instrument, face amount                 $ 10,000,000
Term loan [Member] | Bank United [Member]                  
Debt Instrument [Line Items]                  
Repayment of principal under agreement     $ 200,000   $ 750,000 $ 750,000      
Repayment of principal installment under agreement     $ 250,000   250,000        
Debt Instrument, Periodic Payment, Principal         $ 200,000        
Debt Instrument, Basis Spread on Variable Rate     3.50%            
Term loan [Member] | Bank United [Member] | Prime Rate [Member]                  
Debt Instrument [Line Items]                  
Debt Instrument, Basis Spread on Variable Rate         2.50%        
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%        
Revolving Loan and Term Loan [Member] | Bank United [Member]                  
Debt Instrument [Line Items]                  
Line of Credit Facility, Expiration Date   Nov. 30, 2024 Nov. 30, 2023   Sep. 30, 2023        
Losses Incurred Under Agreement       $ 566,025          
Reserve Under Agreement       367,045          
Expenses Under Agreement       $ 795,997          
Revolving Loan and Term Loan [Member] | Bank United [Member] | Subsequent Event [Member]                  
Debt Instrument [Line Items]                  
Line of Credit Facility, Expiration Date Aug. 31, 2025                
Revolving Loan and Term Loan [Member] | Bank United [Member] | Maximum [Member]                  
Debt Instrument [Line Items]                  
Maximum leverage ratio       5.0          
Revolving Loan and Term Loan [Member] | Bank United [Member] | Prime Rate [Member]                  
Debt Instrument [Line Items]                  
Debt Instrument, Basis Spread on Variable Rate             3.50%