XML 63 R47.htm IDEA: XBRL DOCUMENT v3.7.0.1
Notes Payable and Capital Leases (Details Textual) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Sep. 30, 2016
Jul. 29, 2016
Jul. 31, 2012
Apr. 29, 2010
Jan. 02, 2010
Dec. 31, 2016
Sep. 30, 2016
Jul. 17, 2012
Dec. 31, 2016
Dec. 31, 2015
Nov. 30, 2016
Aug. 01, 2016
Oct. 13, 2015
Debt Instrument [Line Items]                          
Line of Credit Facility, Maximum Borrowing Capacity       $ 9,000,000                  
Equipment Loan       2,500,000                  
Mortgage Loan Amount Of Carrying Value       2,333,350                  
Term Loan Amount Of Carrying Value       583,333                  
Revolving Credit Facility Eligible Accounts Percentage     85.00%                    
Revolving Credit Facility Eligible Inventory Percentage     60.00%                    
Subordinated Debt         $ 7,100,000                
Percentage Of Cumulative Net Income         50.00%                
Debt Instrument, Interest Rate, Effective Percentage           11.50%     11.50%        
Capital Lease Obligations, Current           $ 40,660     $ 40,660 $ 41,204      
Loan Amortization Term                 25 years        
Revolver Loan Commitment Minimum               $ 9,000,000          
Revolver Loan Commitment Maximum     $ 12,000,000         12,000,000          
Proceeds From Issuance Of Note and Warrants               $ 5,000,000          
Percentage Of Common Stock Issued               4.00%          
Warrants Issued To Purchase Common Stock               140,048          
Share Price               $ 0.01          
Closing Fee                 $ 100,000        
Debt Instrument Additional Interest Expense                 $ 171,000 146,000      
Level Of Adjusted EBITDA, Description                 not less than 1.5 to 1        
Value Allocated To Detachable Warrant                 $ 703,000        
Long-Term Line Of Credit       $ 14,417,000                  
Stock Issued During Period, Shares, New Issues   152,850                      
Shares Issued, Price Per Share   $ 6.00                      
Class of Warrant or Right, Exercise Price of Warrants or Rights   $ 7.00                      
Stock Issued During Period, Value, New Issues                 794,928 0      
Proceeds From Issuance Of Common Stock                 $ 638,323 $ 0      
Stephen M Merrick [Member]                          
Debt Instrument [Line Items]                          
Proceeds from Related Party Debt $ 370,000                        
Promissory Note [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Interest Rate, Stated Percentage 6.00%           6.00%            
Promissory Note [Member] | Stephen M Merrick [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Face Amount $ 370,000           $ 370,000            
Securities Purchase Agreement [Member]                          
Debt Instrument [Line Items]                          
Stock Issued During Period, Value, New Issues   $ 917,000                      
Proceeds From Issuance Of Common Stock   $ 638,328                      
BMO Harris Bank N.A [Member]                          
Debt Instrument [Line Items]                          
Line of Credit Facility, Maximum Borrowing Capacity                         $ 12,000,000
Line of Credit Facility, Current Borrowing Capacity                         $ 1,000,000
leverage ratio           4.75% 3.50%   4.50%        
BMO Equity [Member]                          
Debt Instrument [Line Items]                          
leverage ratio           5.225% 3.85%   4.95%        
John H Schwan [Member]                          
Debt Instrument [Line Items]                          
Proceeds from Related Party Debt 530,000                        
John H Schwan [Member] | Promissory Note [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Face Amount $ 530,000           $ 530,000            
Revolving Credit Facility [Member]                          
Debt Instrument [Line Items]                          
Line of Credit Facility, Maximum Borrowing Capacity                     $ 14,000,000 $ 12,000,000  
Line of Credit Facility, Remaining Borrowing Capacity           $ 4,491,000     $ 4,491,000        
Long-Term Line Of Credit           $ 10,918,000     $ 10,918,000        
Inventory Cap [Member]                          
Debt Instrument [Line Items]                          
Line of Credit Facility, Maximum Borrowing Capacity                     $ 9,000,000 $ 6,500,000  
Mezzanine Note Payable [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Interest Rate, Stated Percentage           11.50%     11.50%        
Debt Instrument, Interest Rate, Effective Percentage           15.56%     15.56%        
Debt Instrument, Maturity Date, Description                 January 18, 2018        
Term Loan With Barrington Bank [Member]                          
Debt Instrument [Line Items]                          
Notes Payable To Bank Monthly Installment           $ 11,000     $ 11,000        
Debt Instrument, Convertible, Remaining Discount Amortization Period                 7 years        
Debt Instrument, Interest Rate, Stated Percentage           6.25%     6.25%        
Debt Instrument, Maturity Date, Description                 May 2016        
Mortgage Loan [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Convertible, Remaining Discount Amortization Period                 25 years        
Debt Instrument, Maturity Date, Description                 July 18, 2017        
Loan Monthly Installment           $ 7,778     $ 7,778        
Debt Instrument, Interest Rate Terms                 interest at prime (3.75%) plus a variable rate (based on loan covenants) of 0.75% (4.5%) at December 31, 2016        
First American Equipment Finance [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Convertible, Remaining Discount Amortization Period                 5 years        
Capital Lease Obligations, Current           2,890     $ 2,890        
Wells Fargo [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Convertible, Remaining Discount Amortization Period                 5 years        
Capital Lease Obligations, Current           367     $ 367        
Wells Fargo [Member] | Installment one [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Convertible, Remaining Discount Amortization Period                 3 years        
Capital Lease Obligations, Current           550     $ 550        
Subordinated Notes [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Maturity Date, Description                 due on demand        
Debt Instrument, Interest Rate Terms                 interest at 9%        
Subordinated Notes One [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Maturity Date, Description                 due on demand        
Debt Instrument, Interest Rate Terms                 interest at 8%        
Subordinated Notes Two [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Maturity Date, Description                 due on demand        
Debt Instrument, Interest Rate Terms                 (3.75%) plus 2% (5.75%) at December 31, 2016        
Notes Payable Affiliates [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Maturity Date, Description                 due 2015        
Debt Instrument, Interest Rate Terms                 interest at prime (3.75%) plus 0.25% (4%) at December 31, 2016        
Merrick [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Maturity Date, Description                 due on demand        
Debt Instrument, Interest Rate Terms                 interest at 4.25%        
Schwan [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Maturity Date, Description                 due on demand        
Debt Instrument, Interest Rate Terms                 interest at 4.25%        
Notes Payable Affiliates One [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Maturity Date, Description                 due 2021        
Debt Instrument, Interest Rate Terms                 interest at 11.75%        
Term Loan With BMO Harris [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Convertible, Remaining Discount Amortization Period                 5 years        
Debt Instrument, Maturity Date, Description                 March 31, 2017        
Loan Monthly Installment           $ 22,323     $ 22,323        
Debt Instrument, Interest Rate Terms                 interest at prime (3.75%) plus a variable rate (based on loan covenants) of 0.75% (4.5%) at December 31, 2016        
Loan With Officer [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Maturity Date, Description                 January 2017        
Debt Instrument, Interest Rate Terms                 interest at 6.25%        
Promissory Note With Clever Container Shareholder [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Maturity Date, Description                 2018 L/T        
Promissory Note With John Schwan [Member]                          
Debt Instrument [Line Items]                          
Debt Instrument, Maturity Date, Description                 2018 L/T