XML 60 R50.htm IDEA: XBRL DOCUMENT v3.22.2.2
LOANS PAYABLE AND FACTORING AGREEMENT (Details Narrative) - USD ($)
 1 Months Ended 2 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Apr. 30, 2022
Apr. 27, 2022
May 31, 2020
Sep. 30, 2022
Sep. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Dec. 31, 2021
Dec. 31, 2020
Amounts due from the factor           $ 339,795 $ 0    
Promissory notes payable       $ 4,843,157   4,843,157   $ 4,299,831  
Interest expense       34,082   53,977      
General and administrative expenses       70,601   96,140      
Factoring cost       104,683   150,117      
Term Loan Outstanding Balance       863,821   863,821   0  
Unamortised debt issuance cost and debt discount       (1,179,348)   (1,179,348)      
Interest expenses       208,351 $ 167,728 $ 340,257 3,188,138    
August 17, 2022 [Member]                  
Maturity Date Of Debt           Aug. 17, 2023      
Interest Rate           6.00%      
Outstanding balance of promissory note       573,119   $ 573,119      
Promissory note issued           111,111      
Proceeds from promissory note           960,000      
Issuance cost           40,000      
Original issue discount           $ 1,111,111      
Warrants granted           694,445      
Warrants granted value           $ 463,737      
Unamortised debt issuance cost and debt discount       537,992   $ 537,992      
August 30, 2022 [Member]                  
Maturity Date Of Debt           Aug. 30, 2023      
Interest Rate           6.00%      
Outstanding balance of promissory note       664,199   $ 664,199      
Promissory note issued           1,305,556      
Proceeds from promissory note           1,175,000      
Original issue discount           $ 130,556      
Warrants granted           815,972      
Warrants granted value           $ 569,106      
Unamortised debt issuance cost and debt discount       641,357   641,357      
CSNK Working Capital Finance Corp [Member]                  
Advances outstanding   $ 3,000,000              
Description of prime rates   prime rate plus 3.25% due on the first day of each month. We are also charged a factoring fee of 0.575% of the gross face value of any trade accounts receivables for the first 30 days from when the trade accounts receivable is purchased and 0.30% for each fifteen days afterward until the purchased receivable is paid in full or repurchased.              
Description of factoring arrangement   the Company paid the Buyer a facility fee upon entering into the Factoring Agreement (the “Facility Fee”) in the amount of one half of one percent (0.50%) of the maximum credit, $15,000. An additional Facility Fee is charged for increases to the maximum credit, but only for the incremental increase              
Description of reserve funds   advances of up to 85% of the amount of eligible trade accounts receivable. Advances outstanding shall not exceed the lesser of $3,000,000 or an amount equal to the sum of all undisputed purchased trade accounts receivable multiplied by 85%, less any reserved funds              
Paycheck Protection Program [Member]                  
Loan proceeds borrowed from bank     $ 398,545            
Interest Rate     1.00%            
Forgiven Amount               24,750 $ 373,795
Loan Remaining Amount                 24,750
Forgiveness Of Debt Income               24,925 376,177
Forgiven Principal Amount               24,750 373,795
Related Accrued Interest Forgiven               175 $ 2,382
Paycheck Protection Program [Member] | May 6, 2021 [Member]                  
Proceeds From An Institutional Investor           $ 250,000      
Maturity Date Of Debt           May 06, 2023      
Interest Rate           12.00%      
Parrut acquisition agreement dated [Member] | July 7, 2021 [Member]                  
Proceeds From An Institutional Investor           $ 1,750,000      
Maturity Date Of Debt           Jul. 01, 2023      
Interest Rate           6.00%      
Monthly Payments               77,561  
Outstanding balance of promissory note       828,122   $ 828,122      
Novo Group acquisition [Member] | August 27, 2021 [Member]                  
Advances outstanding       3,000,000   3,000,000      
Proceeds From An Institutional Investor           $ 3,000,000      
Maturity Date Of Debt Nov. 30, 2023         Feb. 01, 2024      
Interest Rate           6.00%      
Monthly Payments First 12 Months               85,000  
Monthly Payments For Months 13 Through 24               110,000  
Monthly Payments For Months 25 Through 29               155,000  
Monthly Payments For Months 30               152,357  
Principal Balance Reduced, Amount $ 600,000                
Term Loan 2                  
Term Loan Outstanding Balance       $ 0   $ 0   $ 50,431  
Vairable Interest Rate       6.00%   6.00%   7.76%  
Monthly Payments Under Loans       $ 1,691   $ 1,691   $ 1,008  
Term Loan One [Member]                  
Grant income         0   3,382    
Payments         0   2,992    
Interest expenses         $ 0   $ 390