XML 59 R51.htm IDEA: XBRL DOCUMENT v3.24.1.u1
LOANS PAYABLE AND FACTORING AGREEMENT (Details Narrative) - USD ($)
 1 Months Ended 12 Months Ended
Aug. 07, 2023
Aug. 16, 2023
Oct. 19, 2022
Apr. 30, 2022
Apr. 27, 2022
Dec. 31, 2023
Dec. 31, 2022
Dec. 08, 2022
Aug. 31, 2022
Value of warrants           $ 96,000 $ 0    
Description of 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                
Promissory note issued           1,111,111      
Issuance cost           50,000 0    
Original issue discount           1,305,556      
Unamortised debt issuance cost and debt discount           (177,072) (1,473,351)    
Unamortised debt issuance cost and debt discount           600,000      
Cost of factoring included in interest expense           21,441 179,303    
Warrant exercise price               $ 15.00  
Warrants One [Member]                  
Warrant exercise price     $ 30.00           $ 30.00
Warrant repurchase amount     $ 703,125            
Factoring Arrangement [Member]                  
Term Loan Outstanding Balance           0 545,216    
Loan payable           0 281,277    
Cost of factoring included in interest expense           6,318 263,939    
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           1,577,984 1,377,370    
Unamortised debt issuance cost and debt discount           164,016 622,630    
Promissory notes payable           5,808,705 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            
February 2023 [Member]                  
Outstanding balance of promissory note           1,198,617 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           $ 238,723 444,245    
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 16 2023 [Member]                  
Exercise price per shares   $ 0.01              
Value of warrants   $ 600,000              
Cash payment   $ 600,000              
August 17, 2022 [Member]                  
Maturity Date Of Debt           Aug. 17, 2023      
Interest Rate           6.00%      
Unamortized debt issuance costs           $ 13,056 384,280    
Debt issuance costs recorded within accrued expenses           50,000      
Unamortized debt discounts           1,421,864 726,831    
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