XML 51 R43.htm IDEA: XBRL DOCUMENT v3.23.3
LOANS PAYABLE (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended 9 Months Ended
Aug. 07, 2023
Aug. 16, 2023
Oct. 19, 2022
Apr. 30, 2022
Apr. 27, 2022
Jun. 30, 2023
Sep. 30, 2022
Jun. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2022
Factoring cost           $ 244   $ 26,302 $ 20,481 $ 104,683  
Value of warrants             $ 1,032,842        
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                    
Issuance cost                 50,000 $ 0  
Unamortised debt issuance cost and debt discount                 (910,312)   $ (1,473,351)
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                 998,743   1,377,370
Unamortised debt issuance cost and debt discount                 872,258   622,630
Promissory notes payable                 5,655,197   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     47,103                
Warrant exercisable     5,580                
Warrant exercise price     $ 30.00                
Issue of warrants     41,520                
Warrant repurchase amount     $ 703,125                
Factoring Arrangement Member                      
Term Loan Outstanding Balance                 0   545,216
Loan payable                 0   281,277
Amounts due from the factor                 38,488   263,939
Warrants One [Member                      
Warrant exercise price     $ 30.00                
August 16 2023 [Member]                      
Exercise price per shares   $ 0.01                  
Value of warrants   $ 600,000                  
Cash payment   $ 600,000                  
February 2023 [Member]                      
Outstanding balance of promissory note                 1,217,529   1,292,360
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                 $ 261,112   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    
Interest Rate                 6.00%    
Unamortized debt issuance costs                 $ 38,056   384,280
Debt issuance costs recorded within accrued expenses                 50,000    
Unamortized debt discounts                 1,073,055   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    
August 30, 2022 [Member]                      
Maturity Date Of Debt                 Aug. 30, 2023    
Interest Rate                 6.00%    
Outstanding balance of promissory note                 $ 1,194,445   839,115
Promissory note issued                 1,305,556    
Proceeds from promissory note                 1,175,000    
Original issue discount                 $ 130,556    
Warrants granted                 54,398    
Warrants granted value                 $ 569,106    
Unamortised debt issuance cost and debt discount                 $ 0   $ 466,441