Annual report pursuant to Section 13 and 15(d)

SCHEDULE OF NOTES PAYABLE (Details) (Parenthetical)

v3.22.1
SCHEDULE OF NOTES PAYABLE (Details) (Parenthetical) - USD ($)
1 Months Ended 12 Months Ended
May 17, 2021
Jan. 04, 2021
May 15, 2020
Apr. 17, 2020
May 31, 2020
Dec. 31, 2021
Dec. 31, 2020
Gain on debt extinguishment           $ 1,112,000
Note A [Member]              
Debt interest rate [1]           1.00%  
Maturity date [1]           Apr. 17, 2022  
Note A [Member] | Paycheck Protection Program [Member]              
Loan received       $ 1,218,000     $ 1,218,000
Debt interest rate       1.00%      
Gain on debt extinguishment   $ 1,226,000          
Note B [Member]              
Debt interest rate [2]           3.75%  
Maturity date [2]           May 15, 2050  
Note B [Member] | Economic Injury Disaster Loan Program [Member]              
Debt interest rate     3.75%        
Unsecured Loan     $ 150,000        
Debt term     30 years        
Maturity date     May 15, 2022        
Note B [Member] | Economic Injury Disaster Loan Program [Member] | Other Income [Member]              
Advance received from unsecured loan     $ 10,000        
Note C [Member]              
Debt interest rate [3]           3.75%  
Maturity date [3]           May 01, 2022  
Note C [Member] | Paycheck Protection Program [Member]              
Gain on debt extinguishment $ 91,000            
Note C [Member] | Paycheck Protection Program [Member] | SoloFire [Member]              
Loan received         $ 90,000    
[1] On April 17, 2020, the Company received loan proceeds in the amount of $1,218,000 under the Paycheck Protection Program (“PPP”). The PPP, established as part of the Coronavirus Aid, Relief and Economic Security Act (“CARES Act”), provides for loans to qualifying businesses for amounts up to 2.5 times of the average monthly payroll expenses of the qualifying business. The loans and accrued interest were forgivable after December 31, 2020, as long as the borrower used the loan proceeds for qualifying expenses, including payroll, benefits, rent and utilities, and maintains its payroll levels. Management believes the entire loan amount has been used for qualifying expenses.
[2] On May 15, 2020, the Company executed an unsecured loan with the U.S. Small Business Administration (“SBA”) under the Economic Injury Disaster Loan program in the amount of $150,000. The loan is secured by all tangible and intangible assets of the Company and payable over 30 years at an interest rate of 3.75% per annum. Installment payments, including principal and interest, begin on May 15, 2022.
[3] As a result of the acquisition of SoloFire in September 2020, the Company assumed SoloFire’s PPP loan of $90,000 it obtained in May 2020 under the same PPP (see discussion “A”).