XML 40 R30.htm IDEA: XBRL DOCUMENT v3.22.2.2
GOODWILL AND OTHER INTANGIBLE ASSETS, NET (Tables)
9 Months Ended
Sep. 30, 2022
Goodwill and Intangible Assets Disclosure [Abstract]  
SCHEDULE OF INTANGIBLE ASSETS

A summary of the intangible assets is presented below:

 

Intangible Assets  Intangible assets, net at December 31, 2021   Acquisitions  

Impairment of

intangible

assets

   Amortization expense   Intangible assets, net at September 30, 2022 
Trademark Muscle Maker Grill  $1,525,653   $      -   $      -   $(380,368)  $1,145,285 
Franchise Agreements   162,439    -    -    (20,030)   142,409 
Trademark SuperFit   38,075    -    -    (6,728)   31,347 
Domain Name SuperFit   105,764    -    -    (18,688)   87,076 
Customer List SuperFit   118,455    -    -    (20,931)   97,524 
Proprietary Recipes SuperFit   135,378    -    -    (23,921)   111,457 
Non-Compete Agreement SuperFit   193,339    -    -    (64,763)   128,576 
Trademark Pokemoto   152,862    -    -    (26,164)   126,698 
Franchisee License Pokemoto   2,599,473    -    -    (207,441)   2,392,032 
Proprietary Recipes Pokemoto   1,027,916    -    -    (120,645)   907,271 
Non-Compete Agreement Pokemoto   328,110    -    -    (179,507)   148,603 
                          
   $6,387,464   $-   $-   $(1,069,186)  $5,318,278 
SCHEDULE OF FUTURE AMORTIZATION EXPENSE

The estimated future amortization expense is as follows:

 

For the nine months ended September 30,  2023   2024   2025   2026   2027   Thereafter   Total 
Trademark Muscle Maker Grill  $508,551   $509,944   $126,790   $-   $-   $-   $1,145,285 
Franchise Agreements   26,780    26,853    26,780    26,780    26,780    8,436    142,409 
Trademark SuperFit   8,995    9,020    8,995    4,337    -    -    31,347 
Domain Name SuperFit   24,986    25,055    24,986    12,049    -    -    87,076 
Customer List SuperFit   27,985    28,061    27,985    13,493    -    -    97,524 
Proprietary Recipes SuperFit   31,983    32,070    31,983    15,421    -    -    111,457 
Non-Compete Agreement SuperFit   86,588    41,988    -    -    -    -    128,576 
Trademark Pokemoto   34,981    35,077    34,981    21,659    -    -    126,698 
Franchisee License Pokemoto   277,348    278,108    277,348    277,348    277,348    1,004,532    2,392,032 
Proprietary Recipes Pokemoto   161,303    161,743    161,303    161,303    161,303    100,316    907,271 
Non-Compete Agreement Pokemoto   148,603    -    -    -    -    -    148,603 
                                    
Total  $1,338,103   $1,147,919   $721,151   $532,390   $465,431   $1,113,284    5,318,278 
SCHEDULE OF GOODWILL ASSETS

A summary of the goodwill assets is presented below:

 

Goodwill  Muscle Maker Grill   Pokemoto   SuperFit Food   Total 
Goodwill, net at December 31, 2021  $570,000   $1,798,399   $258,000   $2,626,399 
Impairment of goodwill   -    -    -    - 
Goodwill, net at September 30, 2022  $570,000   $1,798,399   $258,000   $2,626,399