XML 48 R38.htm IDEA: XBRL DOCUMENT v3.23.1
LOANS PAYABLE (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended 12 Months Ended
Oct. 19, 2022
Apr. 30, 2022
Apr. 27, 2022
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2022
Jul. 08, 2021
Factoring cost       $ 18,750   $ 0  
Outstanding balance of promissory note       1,292,360   1,292,360  
Unamortised debt issuance cost and debt discount       (1,109,480)   (1,473,351)  
Interest expenses       514,156 $ 67,415 3,137,050  
Warrant exercise price             $ 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        
Loan And Security Agreement [Member]              
Outstanding balance of promissory note       1,412,614   1,377,370  
Unamortised debt issuance cost and debt discount       587,386   622,630  
Promissory notes payable       6,059,889   6,153,272  
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            
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       $ 350,862   444,245  
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          
August 17, 2022 [Member]              
Maturity Date Of Debt       Aug. 17, 2023      
Outstanding balance of promissory note       $ 880,543   726,831  
Promissory note issued       1,111,111      
Proceeds from promissory note       960,000      
Issuance cost       40,000      
Original issue discount       111,111      
Warrants granted value       463,737      
Unamortised debt issuance cost and debt discount       $ 230,568   384,280  
August 30, 2022 [Member]              
Maturity Date Of Debt       Aug. 30, 2023      
Outstanding balance of promissory note       $ 1,014,030   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       291,526   466,441  
Factoring Arrangement Member              
Term Loan Outstanding Balance       83,580   545,216  
Loan payable       22,020   281,277  
Amounts due from the factor       $ 61,560   $ 263,939