XML 61 R48.htm IDEA: XBRL DOCUMENT v3.23.1
LINE OF CREDIT (Details Narrative)
12 Months Ended
Mar. 23, 2023
USD ($)
Nov. 10, 2022
USD ($)
Aug. 19, 2022
USD ($)
Apr. 12, 2022
USD ($)
Oct. 28, 2021
USD ($)
May 11, 2021
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Oct. 26, 2021
USD ($)
Mar. 24, 2016
USD ($)
Debt Instrument [Line Items]                    
Current portion of line of credit             $ 1,200,000    
Line of credit, net of current portion             $ 19,800,000 21,250,000    
Bank United [Member]                    
Debt Instrument [Line Items]                    
Maximum leverage ratio, period 1             7.30      
Maximum leverage ratio, period 2             6.30      
Maximum leverage ratio, period 3             5.0      
Maximum leverage ratio, period 4             4.0      
Bank United [Member] | Debt Instrument, Redemption, Period One [Member]                    
Debt Instrument [Line Items]                    
Minimum debt service coverage ratio future periods             1.5      
Bank United [Member] | Debt Instrument, Redemption, Period Two [Member]                    
Debt Instrument [Line Items]                    
Minimum debt service coverage ratio future periods             0.95      
Bank United [Member] | Debt Instrument, Redemption, Period Three [Member]                    
Debt Instrument [Line Items]                    
Minimum debt service coverage ratio future periods             1.5      
Bank United [Member] | Minimum [Member]                    
Debt Instrument [Line Items]                    
Net income required under agreement             $ 1.00      
Minimum adjusted EBITDA             1,000,000      
Revolving Credit Facility [Member]                    
Debt Instrument [Line Items]                    
Line of credit facility, maximum borrowing capacity                   $ 30,000,000
Revolving Credit Facility [Member] | Bank United [Member]                    
Debt Instrument [Line Items]                    
Line of credit facility, maximum borrowing capacity         $ 21,000,000       $ 24,000,000  
Liquidity covenant eliminated         3,000,000          
Line of credit oustanding             21,000,000 $ 21,250,000    
Current portion of line of credit             1,200,000      
Line of credit, net of current portion             $ 19,800,000      
Revolving Credit Facility [Member] | Bank United [Member] | Subsequent Event [Member]                    
Debt Instrument [Line Items]                    
Amendment fee $ 250,000                  
Revolving Credit Facility [Member] | Bank United [Member] | Subsequent Event [Member] | Period One [Member]                    
Debt Instrument [Line Items]                    
Line of credit facility, maximum borrowing capacity 20,520,000                  
Revolving Credit Facility [Member] | Bank United [Member] | Subsequent Event [Member] | Period Two [Member]                    
Debt Instrument [Line Items]                    
Line of credit facility, maximum borrowing capacity 19,800,000                  
Revolving Credit Facility [Member] | Bank United [Member] | Subsequent Event [Member] | Period Three [Member]                    
Debt Instrument [Line Items]                    
Line of credit facility, maximum borrowing capacity 19,080,000                  
Revolving Credit Facility [Member] | Bank United [Member] | Subsequent Event [Member] | Period Four [Member]                    
Debt Instrument [Line Items]                    
Line of credit facility, maximum borrowing capacity 18,360,000                  
Revolving Credit Facility [Member] | Bank United [Member] | Subsequent Event [Member] | Period Five [Member]                    
Debt Instrument [Line Items]                    
Line of credit facility, maximum borrowing capacity 17,640,000                  
Revolving Credit Facility [Member] | Bank United [Member] | Subsequent Event [Member] | First Installment [Member]                    
Debt Instrument [Line Items]                    
Amendment fee 116,667                  
Revolving Credit Facility [Member] | Bank United [Member] | Subsequent Event [Member] | Second Installment [Member]                    
Debt Instrument [Line Items]                    
Amendment fee $ 133,333                  
Term loan [Member]                    
Debt Instrument [Line Items]                    
Debt instrument, face amount                   $ 10,000,000
Term loan [Member] | Bank United [Member]                    
Debt Instrument [Line Items]                    
Repayment of principal under agreement   $ 200,000   $ 750,000 750,000          
Repayment of principal installment under agreement   $ 250,000   250,000 250,000          
Debt instrument, periodic payment, principal       $ 200,000 200,000          
Amendment fee         $ 250,000          
Debt Instrument, Basis Spread on Variable Rate   3.50%                
Term loan [Member] | Bank United [Member] | Prime Rate [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Basis Spread on Variable Rate       2.50%            
Term loan [Member] | Bank United [Member] | Prime Rate One [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Basis Spread on Variable Rate       5.00%            
Term loan [Member] | Bank United [Member] | Prime Rate Period Two [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Basis Spread on Variable Rate       6.00%            
Term loan [Member] | Bank United [Member] | Prime Rate Period Three [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Basis Spread on Variable Rate       7.00%            
Term loan [Member] | Bank United [Member] | Prime Rate Period Four [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Basis Spread on Variable Rate       8.00%            
Revolving Loan and Term Loan [Member] | Bank United [Member]                    
Debt Instrument [Line Items]                    
Line of Credit Facility, Expiration Date   Nov. 30, 2023   Sep. 30, 2023 Dec. 31, 2022 Jul. 31, 2022        
Losses Incurred Under Agreement     $ 566,025              
Reserve Under Agreement     367,045              
Expenses Under Agreement     $ 795,997              
Revolving Loan and Term Loan [Member] | Bank United [Member] | Subsequent Event [Member]                    
Debt Instrument [Line Items]                    
Line of Credit Facility, Expiration Date Nov. 30, 2024                  
Revolving Loan and Term Loan [Member] | Bank United [Member] | Maximum [Member]                    
Debt Instrument [Line Items]                    
Maximum leverage ratio     5.0              
Revolving Loan and Term Loan [Member] | Bank United [Member] | Prime Rate [Member]                    
Debt Instrument [Line Items]                    
Debt Instrument, Basis Spread on Variable Rate             3.50%