XML 16 R2.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Balance Sheets - USD ($)
Jan. 31, 2022
Jan. 31, 2021
Current Assets:    
Cash $ 1,224,380 $ 1,702,755
Accounts Receivable 128,270 60,557
Income Tax Receivable 68,661
Employee Retention Credit Receivable 350,791
Current Portion of Note Receivable (net) 91,667
Prepaid Expenses and Other Current Assets 117,868 168,892
Total Current Assets 1,821,309 2,092,532
Property and Equipment, net 7,579,313 8,189,850
Note Receivable (net) 1,925,000 1,833,333
Operating Lease – Right of Use 2,054,377 2,141,084
Finance Lease – Right of Use 48,560 76,309
Convertible Note Receivable 1,000,000 1,000,000
Investment in Private Company Stock 273,750 60,000
TOTAL ASSETS 14,702,309 15,393,108
Current Liabilities:    
Accounts Payable and Accrued Expenses 901,369 1,853,602
Current Portion of Mortgage Notes Payable, net of Discount 174,956 168,799
Current Portion of Other Notes Payable 20,170 47,216
Current Portion of Operating Lease Liability 37,467 58,536
Current Portion of Finance Lease Liability 29,240 27,858
Total Current Liabilities 1,163,202 2,156,011
Notes Payable - Related Party 977,547 1,595,000
Mortgage Notes Payable, net of Discount 5,582,346 5,768,785
Other Notes Payable 551,017 1,000,877
Operating Lease Liability, net of current portion 2,273,278 2,310,745
Finance Lease Liability, net of current portion 22,878 52,118
TOTAL LIABILITIES 10,570,268 12,883,536
COMMITMENTS AND CONTINGENCIES  
SHAREHOLDERS’ EQUITY    
Shares of Beneficial Interest, without par value, unlimited authorization; 9,079,513 and 18,626,215 shares issued and 9,079,513 and 9,057,730 shares outstanding at January 31, 2022 and January 31, 2021, respectively 6,599,069 20,027,402
Treasury Stock, 44,076 and 9,568,485 shares held at cost at January 31, 2022 and January 31, 2021, respectively (130,464) (13,936,972)
TOTAL TRUST SHAREHOLDERS’ EQUITY 6,468,605 6,090,430
NON-CONTROLLING INTEREST (2,336,564) (3,580,858)
TOTAL EQUITY 4,132,041 2,509,572
TOTAL LIABILITIES AND EQUITY $ 14,702,309 $ 15,393,108