XML 54 R32.htm IDEA: XBRL DOCUMENT v3.24.1
LONG-TERM DEBT (Tables)
12 Months Ended
Dec. 31, 2023
LONGTERM DEBT  
Schedule of Long-Term Debt

 

 

Outstanding Balance

 

 

 

 

 

 

 

 

 

December 31,

 

 

December 31,

 

 

Current

 

 

 

 

 

 

2023

 

 

2022

 

 

Interest Rate

 

 

Maturity

 

DGSE

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, FSB (1)

 

$2,563,108

 

 

$2,668,527

 

 

 

3.10%

 

 November 15, 2026

 

Note payable, Trust Bank (2)

 

 

838,430

 

 

 

874,418

 

 

 

3.65%

 

 July 9, 2030

 

Note payable, Texas Bank & Trust (3)

 

 

437,686

 

 

 

456,187

 

 

 

3.75%

 

 September 14, 2025

 

Note payable, Texas Bank & Trust (4)

 

 

1,627,242

 

 

 

1,691,020

 

 

 

3.75%

 

 July 30, 2031

 

Kretchmer Transaction note payable (5)

 

 

200,000

 

 

 

-

 

 

 

0.00%

 

 October 1, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DGSE Sub-Total

 

 

5,666,466

 

 

 

5,690,152

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ECHG

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, FSB (1)

 

 

5,815,381

 

 

 

6,054,565

 

 

 

3.10%

 

 November 15, 2026

 

Line of Credit (6)

 

 

-

 

 

 

-

 

 

 

3.10%

 

 November 15, 2024

 

Avail Transaction note payable (7)

 

 

833,333

 

 

 

1,500,000

 

 

 

0.00%

 

 April 1, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ECHG Sub-Total

 

 

6,648,714

 

 

 

7,554,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Envela

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note payable, Texas Bank & Trust (8)

 

 

2,618,311

 

 

 

2,732,688

 

 

 

3.25%

 

November 4, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sub-Total

 

 

14,933,491

 

 

 

15,977,405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion

 

 

1,361,443

 

 

 

1,250,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$13,572,048

 

 

$14,726,703

 

 

 

 

 

 

 

 
Schedule of future payments of notes payable related party

Year Ending December 31,

 

 Amount

 

 

 

 

 

2024

 

 

108,743

 

2025

 

 

112,162

 

2026

 

 

2,342,203

 

 

 

 

 

 

Subtotal

 

$2,563,108

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2024

 

 

37,342

 

2025

 

 

38,748

 

2026

 

 

40,206

 

2027

 

 

42,081

 

2028

 

 

43,643

 

Thereafter

 

 

636,410

 

 

 

 

 

 

Subtotal

 

$838,430

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2024

 

 

19,209

 

2025

 

 

418,477

 

 

 

 

 

 

Subtotal

 

$437,686

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2024

 

 

66,225

 

2025

 

 

75,218

 

2026

 

 

78,740

 

2027

 

 

80,717

 

2028

 

 

83,432

 

Thereafter

 

 

1,242,910

 

 

 

 

 

 

Subtotal

 

$1,627,242

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2024

 

 

246,724

 

2025

 

 

254,483

 

2026

 

 

5,314,174

 

 

 

 

 

 

Subtotal

 

$5,815,381

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2024

 

 

666,667

 

2025

 

 

166,666

 

 

 

 

 

 

Subtotal

 

$833,333

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2024

 

 

100,000

 

2025

 

 

100,000

 

 

 

 

 

 

Subtotal

 

$200,000

 

Year Ending December 31,

 

 Amount

 

 

 

 

 

2024

 

 

116,533

 

2025

 

 

2,501,778

 

 

 

 

 

 

Subtotal

 

$2,618,311

 

 

 

 

 

 

 

 

$14,933,491

 

Schedule of Long-term Debt Maturities of Principal Payments

 

 

Scheduled

 

 

 

 

 

 

 

Principal

 

 

Loan

 

 

 

Scheduled Principal Payments and Maturities by Year:

 

Payments

 

 

Maturities

 

 

Total

 

2024

 

 

1,361,443

 

 

 

-

 

 

 

1,361,443

 

2025

 

 

872,415

 

 

 

2,795,117

 

 

 

3,667,532

 

2026

 

 

464,898

 

 

 

7,310,425

 

 

 

7,775,323

 

2027

 

 

122,798

 

 

 

-

 

 

 

122,798

 

2028

 

 

127,075

 

 

 

-

 

 

 

127,075

 

2029 and thereafter

 

 

301,189

 

 

 

1,578,131

 

 

 

1,879,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$3,249,818

 

 

$11,683,673

 

 

$14,933,491