XML 15 R2.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Balance Sheets - USD ($)
Jan. 31, 2024
Jan. 31, 2023
Current Assets:    
Cash $ 1,325,368 $ 2,111,383
Accounts Receivable 111,946 101,737
Employee Retention Credit Receivable 1,233,527 1,753,955
Prepaid Expenses and Other Current Assets 310,891 200,429
Total Current Assets 2,981,732 4,167,504
Property and Equipment, net 7,051,192 7,209,488
Notes Receivable (net) 1,925,000 1,925,000
Operating Lease – Right of Use 2,088,693 2,108,418
Finance Lease – Right of Use 20,812
Convertible Note Receivable 1,000,000 1,000,000
Investment in Private Company Stock 633,750 588,750
TOTAL ASSETS 15,680,367 17,019,972
Current Liabilities:    
Accounts Payable and Accrued Expenses 1,049,530 990,291
Current Portion of Mortgage Notes Payable, net of Discount 230,921 223,680
Current Portion of Other Notes Payable 470,000 570,000
Current Portion of Operating Lease Liability 6,268 12,010
Current Portion of Finance Lease Liability 15,159
Total Current Liabilities 1,756,719 1,811,140
Mortgage Notes Payable, net of Discount 9,019,664 9,251,324
Operating Lease Liability, net of current portion 2,249,072 2,267,645
Finance Lease Liability, net of current portion 7,718
TOTAL LIABILITIES 13,025,455 13,337,827
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS’ EQUITY    
Shares of Beneficial Interest, without par value, unlimited authorization; 8,988,804 and 9,161,589 shares issued and 8,791,822 and 9,010,909 shares outstanding at January 31, 2024 and January 31, 2023, respectively 7,039,055 6,992,148
Treasury Stock, 196,982 and 150,680 shares held at cost at January 31, 2024 and January 31, 2023, respectively (872,238) (417,100)
TOTAL TRUST SHAREHOLDERS’ EQUITY 6,166,817 6,575,048
NON-CONTROLLING INTEREST (3,511,905) (2,892,903)
TOTAL EQUITY 2,654,912 3,682,145
TOTAL LIABILITIES AND EQUITY 15,680,367 17,019,972
Related Party [Member]    
Current Assets:    
Notes Receivable (net)