XML 64 R25.htm IDEA: XBRL DOCUMENT v3.24.1
Notes Payable, Related Party Notes Payable, and Revenue Financing Arrangements (Tables)
12 Months Ended
Dec. 31, 2023
Short-Term Debt [Line Items]  
Schedule of notes payable
               
   Interest Rate  December 31, 2023  December 31, 2022
Notes Payable               
                
In March 2014, the Company entered into a short-term loan agreement with an entity in the amount of $200,000. The note included warrants for 272,584 shares of common stock at $0.94 per share. The warrants expired unexercised on February 28, 2017. The loan and interest was paid off in February 2023   8%       200,000 
                
In December 2020, the Company entered into a 56- month loan with a company in the amount of $1,578,237. The loan requires payments of 3.75% through November 2022 and 4.00% through September 2025 of the previous month’s revenue. Note is due September 2025. Note is guaranteed by a related party see note 6.   17%   371,693    1,044,445 
                
In April 2021, the Company entered into various six-month loans with individuals totaling in the amount of $168,000. The loans had an original maturity of October 2021 with principal and interest due at maturity with conversion price of $3.30 per share. The loans were extended to March 31, 2024.   7%   168,000    168,000 
                
In May 2021, the Company entered into various six-month loans with individuals totaling in the amount of $60,000. The loans had an original maturity of October 2021 with principal and interest due at maturity with conversion price of $3.30 per share. The loans were extended to March 31, 2024.   7%   60,000    60,000 
                
In August 2022, we entered into a 56-months auto loan in the amount of $45,420.   2.35%   32,996    42,396 
                
In December 2022, the Company entered into various eighteen-month loans with individuals totaling in the amount of $4,000,000. The notes included 100% warrant coverage. The loans mature in June 2024 with principal and interest due at maturity with conversion price of $1.00 per share.   12%   4,000,000    4,000,000 
                
In February 2023, the Company entered into a twelve-month loan with an entity in the amount of $2,000,000. The convertible note included the issuance of 1,500,000 shares of common stock . The loan matures in February 2024 with conversion price of $0.85 per share and is non-interest bearing   %   1,769,656     
                
In May 2023, the Company entered into various eighteen-month loans with individuals totaling in the amount of $800,000. The notes included 50% warrant coverage. The loans mature in November 2024 with principal and interest due at maturity with conversion price of $1.00 per share.   12%   800,000     
                
 In June 2023, the Company entered into various eighteen-month loans with individuals totaling in the amount of $350,000. The notes included 50% warrant coverage. The loans mature in December 2024 with principal and interest due at maturity with conversion price of $1.00 per share.   12%   350,000     
                
In July 2023, the Company entered into a twelve-month loan with an individual in the amount of $750,000. The note included 50% warrant coverage. The loan matures in July 2024 with principal and interest due at maturity with conversion price of $1.00 per share.   12%   750,000     
                
In July 2023, the Company entered into a twelve-month loan with an individual in the amount of $100,000. The note included 50% warrant coverage. The loan matures in January 2025 with principal and interest due at maturity with conversion price of $1.00 per share.   12%   100,000     
                
 In August 2023, the Company entered into a twelve-month loan with an individual in the amount of $300,000. The convertible note included the issuance of 150,000 shares of common stocks. The loan matures in August 2024 with principal and interest due at maturity with conversion price of $0.85 per share and is non-interest bearing.       300,000     
                
 In October 2023, the Company entered into a three-month loan with an individual in the amount of $500,000. The loan matures in January 2024 with principal and interest due at maturity. The loan was extended to March 2024.   10%   500,000     
                
In October 2023, the Company entered into a loan with an individual in the amount of $196,725 The loan matures in March 2024. Note is guaranteed by a related party.       91,785     
                
In October 2023, the Company entered into a loan with an individual in the amount of $130,000. The loan requires payment of 17% of daily Shopify sales.       88,431     
                
In October 2023, the Company entered into a eighteen-month loan with individuals totaling in the amount of $1,250,000. The note included 100% warrant coverage. The loan matures in April 2025 with principal and interest due at maturity with conversion price of $1.00 per share   12%   1,250,000     
                
In December 2023, we entered into a 2.5-month loan with an individual in the amount of $450,000. The loan had a maturity of March 2024 with principal and interest due at maturity.   10%   450,000     
                
    Total notes payable   $11,082,561   $5,514,841 
                
    Less notes discount    (2,876,387)   (1,898,265)
                
    Less current portion    (7,748,518)   (1,080,257)
                
    Long-term notes payable   $457,656   $2,536,319 
Related Party Notes Payable [Member]  
Short-Term Debt [Line Items]  
Schedule of notes payable
             
   Interest Rate  December
31, 2023
  December
31, 2022
Shareholder Notes Payable          
              
In February 2023, we entered into a loan with an individual in the amount of $200,000. The annual interest rate is 12%  12%   200,000     
              
   Less current portion   (200,000)    
              
   Long-term notes payable  $   $