XML 97 R75.htm IDEA: XBRL DOCUMENT v3.22.1
Acquisition (Details) - Schedule of components of the purchase price
Dec. 31, 2021
USD ($)
Plant Camp LLC [Member]  
Asset Acquisition [Line Items]  
Cash paid to seller $ 300,000
Fair value of equity investment purchased on June 1, 2021 175,000
Total purchase price 475,000
Cash 5,232
Accounts Receivable 7,645
Inventory 19,970
Total assets acquired 32,847
Accounts payable and accrued expenses 5,309
Deferred Revenue 671
Total liabilities assumed 5,980
Net assets acquired 26,867
Non-controlling interest in consolidated subsidiary 56,865
Excess purchase price 504,998
Excess purchase price 504,998
Plant Camp LLC [Member] | Goodwill [Member]  
Asset Acquisition [Line Items]  
Excess purchase price 7,198
Plant Camp LLC [Member] | Trade Names & Trademarks [Member]  
Asset Acquisition [Line Items]  
Excess purchase price 100,000
Plant Camp LLC [Member] | Know-How and Intellectual Property [Member]  
Asset Acquisition [Line Items]  
Excess purchase price 316,500
Plant Camp LLC [Member] | Website [Member]  
Asset Acquisition [Line Items]  
Excess purchase price 51,300
Plant Camp LLC [Member] | Customer Relationships [Member]  
Asset Acquisition [Line Items]  
Excess purchase price 30,000
WHE Agency, Inc. [Member]  
Asset Acquisition [Line Items]  
Cash paid to seller 144,750
Shares granted to seller 893,521
Total purchase price 1,038,271
Cash 26,575
Accounts Receivable 446,272
Total assets acquired 472,847
Accounts payable and accrued expenses 353,017
Total liabilities assumed 353,017
Net assets acquired 119,830
Non-controlling interest in consolidated subsidiary 1,190,000
Excess purchase price 2,108,442
Excess purchase price 2,108,442
WHE Agency, Inc. [Member] | Goodwill [Member]  
Asset Acquisition [Line Items]  
Excess purchase price 1,349,697
WHE Agency, Inc. [Member] | Trade Names & Trademarks [Member]  
Asset Acquisition [Line Items]  
Excess purchase price 85,945
WHE Agency, Inc. [Member] | Non-Compete Agreements [Member]  
Asset Acquisition [Line Items]  
Excess purchase price 45,190
WHE Agency, Inc. [Member] | Influencers / Customers [Member]  
Asset Acquisition [Line Items]  
Excess purchase price 627,610
Dune, Inc [Member]  
Asset Acquisition [Line Items]  
Shares granted to seller 424,698
Fair value of equity investment purchased before October 4, 2021 307,665
Total purchase price 732,363
Cash 186,995
Inventory 47,250
Total assets acquired 234,246
Accounts payable and accrued expenses 40,000
Total liabilities assumed 40,000
Net assets acquired 194,246
Non-controlling interest in consolidated subsidiary 720,581
Excess purchase price 1,258,698
Excess purchase price 1,258,698
Dune, Inc [Member] | Goodwill [Member]  
Asset Acquisition [Line Items]  
Excess purchase price 17,941
Dune, Inc [Member] | Trade Names & Trademarks [Member]  
Asset Acquisition [Line Items]  
Excess purchase price 249,248
Dune, Inc [Member] | Know-How and Intellectual Property [Member]  
Asset Acquisition [Line Items]  
Excess purchase price 788,870
Dune, Inc [Member] | Website [Member]  
Asset Acquisition [Line Items]  
Excess purchase price 127,864
Dune, Inc [Member] | Customer Relationships [Member]  
Asset Acquisition [Line Items]  
Excess purchase price $ 74,774