Annual report pursuant to Section 13 and 15(d)

Schedule of Other Debt (Details)

v3.23.1
Schedule of Other Debt (Details) - USD ($)
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Debt Instrument [Line Items]    
Conversion $ 2.50  
Totals $ 18,279,186 $ 14,376,462
Totals 455,517 1,536,649
Totals 17,823,669 12,839,813
Totals, Principal 1,788,969 1,406,840
Long Term, Principal 150,000 150,000
Short Term, Principal $ 1,638,969 $ 1,256,840
Non Convertible [Member]    
Debt Instrument [Line Items]    
Interest Rate [1]
Totals, Principal $ 878,809 $ 857,930
Merchant Debt [Member]    
Debt Instrument [Line Items]    
Totals, Principal [2] $ 760,160 $ 388,910
SBA [Member]    
Debt Instrument [Line Items]    
Interest Rate [3] 3.75% 3.75%
Totals, Principal [3] $ 150,000 $ 160,000
Minimum [Member]    
Debt Instrument [Line Items]    
Interest Rate [3] 1.00%  
Maximum [Member]    
Debt Instrument [Line Items]    
Interest Rate [3] 10.00%  
Investor [Member]    
Debt Instrument [Line Items]    
Interest Rate 10.00% 10.00%
Conversion [4] $ 2.50 $ 2.50
Totals $ 9,393,150 $ 9,393,150
Others [Member]    
Debt Instrument [Line Items]    
Conversion [5]   $ 2.50
Totals $ 8,886,036 $ 4,983,312
Others [Member] | Minimum [Member]    
Debt Instrument [Line Items]    
Interest Rate 0.00% 1.00%
Conversion $ 2.50  
Others [Member] | Maximum [Member]    
Debt Instrument [Line Items]    
Interest Rate 24.00% 24.00%
Conversion $ 7.50  
[1] Interest varies from 1% to 10%. The maturity is between being past due and May 2, 2023. As of December 31, 2022, $861,500 of the non-convertible debt is past due.
[2] During the years ended December 31, 2022 and 2021 we signed various Merchant Agreements which are secured by second position rights to all customer receipts until the loan has been repaid in full and subject to interest rates of 4.1% - 14% per month. Under the terms of these agreements, we received the disclosed Purchase Price and agreed to repay the disclosed Purchase Amount, which is collected by the Merchant lenders at the Daily Payment Rate. We accounted for the Merchant Agreements as loans under ASC 860 because while we provided rights to current and future receipts, we still had control over the receipts. The difference between the Purchase Amount and the Purchase Price is imputed interest that is recorded as interest expense when paid each day. The Company’s Chief Executive Officer guarantees the Company’s performance of all representations, warranties, and covenants made by the Company in the Agreement. For loans outstanding on December 31, 2022, the maturity dates ranged from April 4, 2023 to June 6, 2023. For loan outstanding on December 31, 2021, the maturity dates ranged from January 7 to January 11, 2022.
[3] The Company entered into a COVID-19 government loan in 2020, the Economic Injury Disaster Loan (or “EIDL”). The Company’s EIDL loan, $150,000, accrues interest at 3.75% and requires monthly payments of $731 for principal and interest beginning in December 2022. The balance of the principal will be due in 30 years. In connection with the EIDL loan the Company entered into a security agreement with the SBA, whereby the Company granted the SBA a security interest in all of the Company’s right, title and interest in all of the Company’s assets. During the year ended December 31, 2020, the Company borrowed $367,039 (two-year term and 1% interest rate per annum) under Payroll Protection program (or “2020 PPP”). During the year ended December 31, 2021, the Company borrowed $367,039 through a second Payroll Protection program (or “2021 PPP”) and extended the monthly payment date on the EIDL to December 2022. In year 2021, both 2020 PPP and 2021 PPP was forgiven by the United States and SBA.
[4] Conversion price of these note is $2.50 except for a note for $189,750, which will be adjusted to, upon an Event of Default, the lower of (i) the conversion price or (ii) a 25% discount to the 5-day average VWAP of the stock prior to default.
[5] Conversion price of these notes is $2.50 but also varies with one or more of these notes having the following conversion adjustment: