XML 62 R42.htm IDEA: XBRL DOCUMENT v3.22.1
SUMMARY OF AGGREGATE PURCHASE PRICE (Details)
1 Months Ended
Mar. 19, 2021
USD ($)
Jan. 25, 2021
USD ($)
Jan. 25, 2021
GBP (£)
Apr. 20, 2021
USD ($)
Dec. 31, 2021
USD ($)
Jan. 25, 2021
GBP (£)
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
Business Acquisition [Line Items]                
Goodwill         $ 4,867,465   $ 137,717 $ 137,717
Le Mans Esports Series Limited [Member]                
Business Acquisition [Line Items]                
Cash   $ 350,626       £ 257,232    
Other assets   1,169       858    
Gaming license   1,150,000       843,682    
Esport licenses   1,660,000       1,217,836    
Goodwill   65,221       47,084    
Accounts payable   (7,016)       (5,147)    
Non- controlling interest   (1,573,624)       £ (1,157,531)    
Total Fair value of Member's equity   1,646,376 £ 1,204,014          
Fair value of the previously held interest   1,449,000 1,062,999          
Fair value of the consideration   $ 197,376 £ 141,015          
Total Consideration         2,810,000      
Le Mans Esports Series Limited [Member] | Gaming License [Member]                
Business Acquisition [Line Items]                
Valuation Method   Excess earning Method Excess earning Method          
Discount Rate   30.00% 30.00%          
Le Mans Esports Series Limited [Member] | Esport License [Member]                
Business Acquisition [Line Items]                
Valuation Method   Excess earning Method Excess earning Method          
Discount Rate   30.00% 30.00%          
Le Mans Esports Series Limited [Member] | Goodwill [Member]                
Business Acquisition [Line Items]                
Discount Rate   30.00% 30.00%          
Le Mans Esports Series Limited [Member] | Noncontrolling Interest [Member]                
Business Acquisition [Line Items]                
Valuation Method   Business Enterprise Income Business Enterprise Income          
Discount Rate   30.00% 30.00%          
Kart Kraft [Member]                
Business Acquisition [Line Items]                
Total Consideration $ 1,000,000       1,000,000      
Kart Kraft [Member] | Kart Kraft Trade Name [Member]                
Business Acquisition [Line Items]                
Valuation Method Relief-from-Royalty              
Discount Rate 27.50%              
Total Consideration $ 108,000       108,000      
Kart Kraft [Member] | Software [Member]                
Business Acquisition [Line Items]                
Valuation Method Replacement cost              
Discount Rate 25.00%              
Total Consideration $ 833,000              
Kart Kraft [Member] | Employment Non Compete Agreements [Member]                
Business Acquisition [Line Items]                
Valuation Method With & Without Method              
Discount Rate 25.00%              
Total Consideration $ 59,000       59,000      
Studio 397 [Member]                
Business Acquisition [Line Items]                
Total Consideration       $ 15,911,781 10,942,000      
Studio 397 [Member] | Software [Member]                
Business Acquisition [Line Items]                
Valuation Method       Replacement Cost        
Discount Rate       9.30%        
Studio 397 [Member] | Employment Non Compete Agreements [Member]                
Business Acquisition [Line Items]                
Valuation Method       With & Without Method        
Discount Rate       9.30%        
Total Consideration       $ 214,000 $ 214,000      
Studio 397 [Member] | Debt-free net working capital [Member]                
Business Acquisition [Line Items]                
Total Consideration       (12,450)        
Studio 397 [Member] | Fixed Assets [Member]                
Business Acquisition [Line Items]                
Total Consideration       $ 21,504        
Studio 397 [Member] | R Factor Two R Factor Two Trade Name [Member]                
Business Acquisition [Line Items]                
Valuation Method       Relief-from-Royalty        
Discount Rate       9.30%        
Total Consideration       $ 3,040,000        
Studio 397 [Member] | Technology [Member]                
Business Acquisition [Line Items]                
Total Consideration       $ 7,010,000        
Studio 397 [Member] | Internally Developed Franchise [Member]                
Business Acquisition [Line Items]                
Valuation Method       Excess earning Method        
Discount Rate       9.30%        
Total Consideration       $ 678,000        
Studio 397 [Member] | Goodwill [Member]                
Business Acquisition [Line Items]                
Total Consideration       $ 4,960,727