XML 71 R60.htm IDEA: XBRL DOCUMENT v2.4.0.6
Line of Credit and Long Term Debt (Details Textual) (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Total $ 163,953    
Less portion representing interest 18,831    
Payments to Acquire Real Estate and Real Estate Joint Ventures     677,000
Minimum Net Worth Required for Compliance 5,500,000    
Revised Minimum Net Worth Required For Compliance 4,000,000    
Revised Target Net Worth Required For Compliance 4,500,000    
Repayments of bank line of credit advances (3,031,063) 0  
Revolving Credit Facility [Member]
     
Debt Instrument, Maturity Date Jun. 30, 2013    
Line of Credit Facility, Maximum Borrowing Capacity 8,000,000    
Debt Instrument, Description of Variable Rate Basis variable rate equal to the prime rate plus 0.5    
Debt Instrument, Basis Spread on Variable Rate 0.50%    
Repayments of bank line of credit advances 3,031,000    
Term Loan $4 Millions [Member]
     
Debt Instrument, Face Amount   4,000,000  
Debt Instrument Maturity Period   3 years  
Debt Instrument, Interest Rate, Stated Percentage 4.50%    
Debt Instrument, Frequency of Periodic Payment monthly    
Debt Instrument, Periodic Payment 74,694    
Debt Instrument, Maturity Date Dec. 30, 2016    
Long-term Debt, Gross 4,000,000    
Revolver $8 Millions [Member] | Minimum [Member]
     
Line of Credit Facility, Maximum Borrowing Capacity   5,000,000  
Revolver $8 Millions [Member] | Maximum [Member]
     
Line of Credit Facility, Maximum Borrowing Capacity   8,000,000  
Cardinal Loans [Member]
     
Line of Credit Facility, Maximum Borrowing Capacity 4,000,000    
Debt Instrument, Covenant Description The Cardinal Loans require the Company to maintain certain financial covenants, including maintaining (i) a debt service ratio of at least 1.2:1.0, (iii) a tangible net worth of at least $4.0 million at December 31, 2012, then increasing to $4.5 million at December 31, 2013 and (iv) a current ratio of at least 1.1:1.0.    
Debt Instrument, Covenant Compliance As of December 31, 2012, the Company was in full compliance with these financial covenants.    
Cardinal Bank Term Note Dated January 2 2008 [Member]
     
Debt Instrument, Face Amount 2,000,000    
Debt Instrument Maturity Period 4 years    
Debt Instrument, Interest Rate, Stated Percentage 7.50%    
Debt Instrument, Frequency of Periodic Payment monthly    
Debt Instrument, Periodic Payment 48,000    
Debt Instrument, Maturity Date Jan. 01, 2012    
Cardinal Bank Mortgage Dated December 17 2010 [Member]
     
Debt Instrument, Face Amount 528,000    
Debt Instrument Maturity Period 10 years    
Debt Instrument, Interest Rate, Stated Percentage 6.00%    
Debt Instrument, Frequency of Periodic Payment monthly    
Debt Instrument, Periodic Payment 3,800    
Debt Instrument, Maturity Date Dec. 17, 2020    
Cardinal Bank Term Note Dated December 31 2011 [Member]
     
Debt Instrument, Face Amount 4,000,000    
Debt Instrument Maturity Period 5 years    
Debt Instrument, Interest Rate, Stated Percentage 4.50%    
Debt Instrument, Frequency of Periodic Payment monthly    
Debt Instrument, Periodic Payment 74,694    
Debt Instrument, Maturity Date Dec. 30, 2016    
Seller Financed Subordinated Notes One Dated December 31 2011 [Member]
     
Debt Instrument, Face Amount 1,000,000    
Debt Instrument Maturity Period 3 years    
Debt Instrument, Interest Rate, Stated Percentage 3.00%    
Debt Instrument, Frequency of Periodic Payment annual    
Debt Instrument, Periodic Payment 323,530    
Debt Instrument, Maturity Date Apr. 15, 2015    
Maximum Profit Under Asset Purchase Agreement 1,500,000    
Debt Instrument, Fair Value Disclosure   2,150,000  
Seller Financed Subordinated Notes Two Dated December 31 2011 [Member]
     
Debt Instrument, Face Amount 3,000,000    
Debt Instrument Maturity Period 3 years    
Debt Instrument, Interest Rate, Stated Percentage 3.00%    
Debt Instrument, Frequency of Periodic Payment annual    
Debt Instrument, Periodic Payment 625,000    
Debt Instrument, Maturity Date Apr. 15, 2015    
Contingent Consideration Classified As Equity, Fair Value Disclosure 1,250,000    
Adjusted Gross Profit Target Under Asset Purchase Agreement Year One   5,428,000  
Adjusted Gross Profit Target Under Asset Purchase Agreement Year Two   6,752,000  
Capital Lease Obligations [Member]
     
Debt Instrument, Face Amount 176,200    
Proceeds from Sale of Property, Plant, and Equipment 130,700    
Total   23,579  
Less portion representing interest   671  
Year 2014 [Member] | Avalon Global Solutions [Member]
     
Debt Instrument, Periodic Payment   333,236  
Year 2015 [Member] | Avalon Global Solutions [Member]
     
Debt Instrument, Periodic Payment   $ 343,233