XML 35 R26.htm IDEA: XBRL DOCUMENT v3.21.2
Line of Credit (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended
Nov. 04, 2020
Aug. 18, 2021
Feb. 24, 2021
Feb. 15, 2021
Apr. 22, 2020
Feb. 24, 2020
Jun. 29, 2015
Sep. 30, 2021
Sep. 30, 2020
Sep. 30, 2021
Sep. 30, 2020
Dec. 31, 2020
Loan amount               $ 38,000   $ 38,000    
Prime Rate                   3.00%    
Equipment Loan balance               0   $ 0   $ 0
Loan agreement amount               25,000   25,000    
Interest expense               0 $ 0 0 $ 0  
Loan agreement balance               25,000   25,000   25,000
Net proceeds                   0 164,000  
Inventory receivables               323,000   323,000   279,000
2019 Cherokee Loan and Security Agreement                        
Loan amount               200,000   200,000    
Interest expense               11,000 10,000 32,000 30,000  
Accrued interest               7,000   7,000   6,000
Annual principal reduction payments               75,000        
Principal amount           $ 3,000            
Restricted shares           42,857            
Fixed rate       18.00%                
Delinquent fee charged       8.00%                
Legal fees                   2,000    
Penalty       $ 20,000   $ 20,000            
Debt issuance cost                   1,000    
Restricted shares issued   270,000                    
Restricted common stock valued   $ 0.04                    
Term Loan       $ 240,000       200,000   200,000    
Term Loan others               150,000   150,000    
Term Loan remains               48,000   $ 48,000    
Annual interest rate on loan                   18.00%    
Extension agreement rate           1.50%            
Increase financing rate       20.00%                
Remaining loan balance               240,000   $ 240,000   220,000
Crestmark Line of Credit                        
Prime Rate                   3.00%    
Interest expense               13,000 10,000 $ 38,000 16,000  
Accrued interest               0 0 0 0  
Remaining balance                   $ 446,000 277,000  
Initial term             5 years          
Current interest rate                   12.75%    
Floor rate                   5.25%    
Crestmark LOC interest rate                   6.25%    
Maintenance fee charge                   0.30%    
Actual average rate                   11.79%    
Inventory receivables               1,500,000   $ 1,500,000    
Decrease inventory receivables                   1,000,000    
Minimum loan balance requirement               500,000   500,000    
Availability loan balance               446,000   446,000    
Tangible charge                   5,000    
Loan and Security Agreement with Cherokee Financial, LLC                        
Interest expense               25,000 20,000 73,000 72,000  
Accrued interest               29,000 12,000 29,000 12,000  
Machinery and equipment               1,200,000   $ 1,200,000    
Fixed annual interest rate                   8.00%    
Additional interest rate                   8.00%    
Pay annual loan interest                   1.00%    
Net proceeds                   $ 80,000    
Debt payments                   1,015,000    
Other expenses and fees                   105,000    
Annual principal reduction payments     $ 97,000             75,000    
Agreement extension amount           $ 900,000            
Consideration amount           $ 900,000            
Percentage           2.00%            
Principal amount           $ 18,000            
Restricted shares           257,143            
Increased agreement extension amount     $ 100,000                  
Fixed rate     10.00%                  
Delinquent fee charged     8.00%                  
Maturity period     Feb. 15, 2022                  
Principal fee interest rate     8.00%                  
Fees interest rate     3.00%                  
Extended principal amount     $ 900,000                  
Service fee rate     3.00%                  
Legal fees     $ 1,000                  
Increase interest rate     18.00%                  
Administration fee rate     1.00%                  
Remaining balance                   1,000,000 900,000  
Penalty                   100,000    
Initial term           5 years            
April 2020 PPP Loan with Crestmark                        
Interest expense               1,000   1,000 0  
Promissory Note         $ 332,000              
Bears interest rate         1.00%              
PPP loans         $ 332,000     332,000   332,000   332,000
November 2020 Shareholder Note 1                        
Loan agreement amount $ 50,000             50,000   50,000   $ 50,000
Interest expense               1,000   2,000 0  
Accrued interest               $ 1,000 $ 0 1,000 $ 0  
Annual principal reduction payments                   $ 50,000    
Loan interest rate 7.00%                      
Extended loan maturity Nov. 04, 2021