XML 47 R38.htm IDEA: XBRL DOCUMENT v3.23.2
LOANS PAYABLE (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended 6 Months Ended
Aug. 07, 2023
Oct. 19, 2022
Apr. 30, 2022
Apr. 27, 2022
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
Factoring cost         $ 1,486 $ 26,302 $ 20,237 $ 26,302  
Promissiory note one         5,978,432   5,978,432   $ 6,434,549
Outstanding balance of promissory note         1,256,596   1,256,596   1,292,360
Unamortised debt issuance cost and debt discount         (746,643)   (746,643)   (1,473,351)
Subsequent Event [Member]                  
Promissiory note one $ 200,000                
Promissory note two $ 800,000                
Description of 2 promissory notes The amendment extends each of the maturity dates of August 17, 2023 and August 30, 2023 respectively, by 180 days. In return, the company has agreed to give $50,000 in either stock or cash at its discretion within ninety days of signing the amendment                
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         1,446,823   1,446,823   1,377,370
Unamortised debt issuance cost and debt discount         553,177   553,177   622,630
Promissory notes payable         5,978,432   5,978,432   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              
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         305,169   $ 305,169   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         1,034,255   $ 1,034,255   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         76,856   $ 76,856   384,280
August 30, 2022 [Member]                  
Maturity Date Of Debt             Aug. 30, 2023    
Outstanding balance of promissory note         1,188,946   $ 1,188,946   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         116,610   116,610   466,441
Factoring Arrangement Member                  
Term Loan Outstanding Balance         0   0   545,216
Loan payable         0   0   281,277
Amounts due from the factor         $ 37,051   $ 37,051   $ 263,939