XML 11 R2.htm IDEA: XBRL DOCUMENT v3.23.1
Condensed Consolidated Balance Sheets - USD ($)
Apr. 30, 2023
Jan. 31, 2023
Current Assets:    
Cash $ 1,704,285 $ 2,111,383
Accounts Receivable 62,962 101,737
Employee Retention Credit Receivable 2,104,746 1,753,955
Prepaid Expenses and Other Current Assets 315,584 200,429
Total Current Assets 4,187,577 4,167,504
Property and Equipment, net 7,149,600 7,209,488
Notes Receivable (net) 1,925,000 1,925,000
Notes Receivable - Related Party 27,225
Operating Lease – Right of Use 2,101,974 2,108,418
Finance Lease – Right of Use 11,562 20,812
Convertible Note Receivable 1,000,000 1,000,000
Investment in Private Company Stock 603,750 588,750
TOTAL ASSETS 17,006,688 17,019,972
Current Liabilities:    
Accounts Payable and Accrued Expenses 803,460 990,291
Current Portion of Mortgage Notes Payable, net of Discount 223,680 223,680
Current Portion of Other Notes Payable 470,000 570,000
Current Portion of Operating Lease Liability 24,614 12,010
Current Portion of Finance Lease Liability 12,812 15,159
Total Current Liabilities 1,534,566 1,811,140
Mortgage Notes Payable, net of Discount 9,207,144 9,251,324
Operating Lease Liability, net of current portion 2,247,067 2,267,645
Finance Lease Liability, net of current portion 7,718
TOTAL LIABILITIES 12,988,777 13,337,827
COMMITMENTS AND CONTINGENCIES  
SHAREHOLDERS’ EQUITY    
Shares of Beneficial Interest, without par value, unlimited authorization; 9,161,589 and 9,161,589 shares issued and 9,010,909 and 9,010,909 shares outstanding at April 30, 2023 and January 31, 2023, respectively 7,248,516 6,992,148
Treasury Stock, 59,681 and 150,680 shares held at cost at April 30, 2023 and January 31, 2023, respectively (417,100) (417,100)
TOTAL TRUST SHAREHOLDERS’ EQUITY 6,831,416 6,575,048
NON-CONTROLLING INTEREST (2,813,505) (2,892,903)
TOTAL EQUITY 4,017,911 3,682,145
TOTAL LIABILITIES AND EQUITY $ 17,006,688 $ 17,019,972