XML 64 R52.htm IDEA: XBRL DOCUMENT v3.23.1
LOANS PAYABLE AND FACTORING AGREEMENT (Details Narrative) - USD ($)
 1 Months Ended 2 Months Ended 12 Months Ended
Oct. 19, 2022
Apr. 30, 2022
Apr. 27, 2022
May 31, 2020
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Jul. 08, 2021
Factoring cost         $ 179,303      
Unamortised debt issuance cost and debt discount         (1,473,351) $ 0    
Interest expenses         $ 965,323 3,137,050    
Warrant exercise price         $ 5.00342554     $ 5.00
CSNK Working Capital Finance Corp [Member]                
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             $ 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  
Loan And Security Agreement [Member]                
Outstanding balance of promissory note         $ 6,153,272 4,299,831    
Unamortised debt issuance cost and debt discount         622,630 1,377,370    
Interest Rate 12.75%              
Forgiven Principal Amount $ 2,250,000              
Forgiven amount first call 2,000,000              
Forgiven amount second call 250,000              
Lender fee 45,600              
Loan agreement amount due $ 40,000              
Warrant exercise price $ 2.00              
Issue of warrants to purchase 706,551              
Warrant exercisable 83,708              
Issue of warrants 622,803              
Warrant repurchase amount $ 703,125              
August 27, 2021 [Member] | Novo Group acquisition [Member]                
Proceeds From An Institutional Investor         $ 3,000,000      
Maturity Date Of Debt   Nov. 01, 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            
May 6, 2021 [Member] | Paycheck Protection Program [Member]                
Proceeds From An Institutional Investor         $ 250,000      
Maturity Date Of Debt         May 06, 2023      
Interest Rate         12.00%      
July 7, 2021 [Member] | Parrut acquisition agreement dated [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         $ 444,245      
August 17, 2022 [Member]                
Maturity Date Of Debt         Aug. 17, 2023      
Outstanding balance of promissory note         $ 726,831      
Promissory note issued         111,111      
Proceeds from promissory note         960,000      
Issuance cost         40,000      
Original issue discount         1,111,111      
Warrants granted value         463,737      
Unamortised debt issuance cost and debt discount         $ 384,280      
August 30, 2022 [Member]                
Maturity Date Of Debt         Aug. 30, 2023      
Outstanding balance of promissory note         $ 839,115      
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         466,441      
Term Loan 2                
Term Loan Outstanding Balance         $ 0 $ 50,431    
Vairable Interest Rate         6.00% 7.76%    
Monthly Payments Under Loans         $ 1,691 $ 1,008    
Term Loan One [Member]                
Grant income           3,382    
Payments           2,992    
Interest expenses           390    
Factoring Arrangement Member                
Term Loan Outstanding Balance         545,216 0    
Loan payable         281,277 0    
Amounts due from the factor         $ 263,939 $ 0