XML 100 R25.htm IDEA: XBRL DOCUMENT v3.24.4
Business Combination (Tables)
9 Months Ended
Sep. 30, 2024
Global Gaming Enterprises, Inc. [Member]  
Business Acquisition [Line Items]  
Schedule of Identified Tangible and Intangible Asset Acquired

 

      
Cash  $517,460 
Accounts receivable, net   34,134 
Prepaids   5,024 
Property and equipment, net   2,440 
Other assets, net   65,350 
Intangible assets   8,590,000 
Goodwill   4,940,643 
Total assets  $14,155,051 
      
Accounts payable and other liabilities  $(387,484)
Customer deposits   (134,707)
Related party loan   (417,017)
Total liabilities  $(939,208)
      
Total net assets of Acquirees  $13,215,843 
Schedule of Intangible Assets Acquired

Following are details of the purchase price allocated to the intangible assets acquired.

 

Category  Fair Value 
     
Customer relationships  $410,000 
Gaming licensees   4,020,000 
Trade names and trademarks   2,540,000 
Technology   1,620,000 
      
Total Intangibles  $8,590,000 
S&MI Ltd Acquisition [Member]  
Business Acquisition [Line Items]  
Schedule of Identified Tangible and Intangible Asset Acquired

 

      
Cash  $0- 
Trade Accounts receivable, net   124,928 
Accounts receivable - Other   26,573 
VAT (net)   8,079 
Prepaid Expenses   16,165 
Intangible assets   884,906 
Total assets  $1,060,651 
      
Accounts payable and other liabilities  $(151,817)
UK Loan (COVID support)   (23,796)
Director’s Loan *   (558,632)
Total liabilities  $(734,245)
      
Total net assets of Acquiree  $326,406