XML 12 R2.htm IDEA: XBRL DOCUMENT v3.24.4
Condensed Consolidated Balance Sheets - USD ($)
Oct. 31, 2024
Jan. 31, 2024
Current Assets:    
Cash $ 451,905 $ 1,325,368
Accounts Receivable 48,359 111,946
Employee Retention Credit Receivable 1,233,527 1,233,527
Prepaid Expenses and Other Current Assets 709,772 310,891
Total Current Assets 2,443,563 2,981,732
Property and Equipment, net 6,863,255 7,051,192
Notes Receivable (net) 1,925,000 1,925,000
Operating Lease – Right of Use 2,073,111 2,088,693
Convertible Note Receivable 1,000,000 1,000,000
Investment in Private Company Stock 668,750 633,750
TOTAL ASSETS 14,973,679 15,680,367
Current Liabilities:    
Accounts Payable and Accrued Expenses 773,454 1,049,530
Current Portion of Mortgage Notes Payable, net of Discount 241,709 230,921
Current Portion of Other Notes Payable 470,000 470,000
Current Portion of Operating Lease Liability 19,743 6,268
Total Current Liabilities 1,504,906 1,756,719
Mortgage Notes Payable, net of Discount 8,851,475 9,019,664
Operating Lease Liability, net of current portion 2,216,563 2,249,072
TOTAL LIABILITIES 13,322,894 13,025,455
COMMITMENTS AND CONTINGENCIES
SHAREHOLDERS’ EQUITY    
Shares of Beneficial Interest, without par value, unlimited authorization; 8,988,804 and 8,988,804 shares issued and 8,763,485 and 8,791,822 shares outstanding at October 31, 2024 and January 31, 2024, respectively 6,137,160 7,039,055
Treasury Stock, 225,319 and 196,982 shares held at cost at October 31, 2024 and January 31, 2024, respectively (917,425) (872,238)
TOTAL TRUST SHAREHOLDERS’ EQUITY 5,219,735 6,166,817
NON-CONTROLLING INTEREST (3,568,950) (3,511,905)
TOTAL EQUITY 1,650,785 2,654,912
TOTAL LIABILITIES AND EQUITY 14,973,679 15,680,367
Related Party [Member]    
Current Liabilities:    
Notes Payable - Related Party $ 749,950