XML 36 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Changes in Stockholders' Equity (USD $)
Preferred Stock [Member]
Common Stock [Member]
Additional Paid-in Capital [Member]
Accumulated Deficit [Member]
Treasury Stock [Member]
Non-Controlling Interest [Member]
Accumulated Other Comprehensive Loss [Member]
Stock Subscription Receivable [Member]
Total
Balance at Dec. 31, 2009 $ 0 $ 9,192 $ 33,571,064 $ (19,863,846) $ (505,774) $ 1,450,225 $ 0 $ 0 $ 14,660,861
Balance (in common shares) at Dec. 31, 2009 0 9,191,325 0 0 0 0 0 0 9,191,325
Issuance of common shares for services 0 680 563,258 0 0 873,938 0 0 1,437,876
Issuance of common shares for services (in common shares) 0 680,000 0 0 0 0 0 0 680,000
Acquisition of treasury shares 0 0 0 0 (48,654) 0 0 0 (48,654)
Proceeds from issuance of shares 0 1,100 1,136,762 0 0 1,438 0 0 1,139,300
Proceeds from issuance of shares (in common shares) 0 1,100,000 0 0 0 0 0 0 1,100,000
Delta reverse merger 0 0 (1,180,620) 0 0 (330,994) 0 0 (1,511,614)
Change in equity investment ownership 0 0 296,671 0 0 (296,671) 0 0 0
Dividends on preferred stock of Delta 0 0 (115,481) 0 0 (124,519) 0 0 (240,000)
Comprehensive loss 0 0 0 0 0 0 (1,275,000) 0 (1,275,000)
Net loss 0 0 0 56,963 0 (493,083) 0 0 (436,120)
Balance at Dec. 31, 2010 0 10,972 34,271,654 (19,806,883) (554,428) 1,080,334 (1,275,000) 0 13,726,649
Balance (in common shares) at Dec. 31, 2010 0 10,971,325 0 0 0 0 0 0 10,971,325
Issuance of common shares for services 0 1,640 1,300,308 0 0 84,228 0 0 1,386,176
Issuance of common shares for services (in common shares) 0 1,640,601 0 0 0 0 0 0 1,640,601
Acquisition of treasury shares 0 0 (646) 0 (74,266) (705) 0 0 (75,617)
Proceeds from issuance of shares 0 1,799 977,201 0 0 0 0 0 979,000
Proceeds from issuance of shares (in common shares) 0 1,799,299 0 0 0 0 0 0 1,799,299
Stock issued to related party for receivable 0 146 71,854 0 0 0 0 (72,000) 0
Stock issued to related party for receivable (in common shares) 0 145,917 0 0 0 0 0 0 145,917
Stock issued to related party for real estate 0 1,460 518,922 0 0 0 0 0 520,382
Stock issued to related party for real estate (in common shares) 0 1,460,000 0 0 0 0 0 0 1,460,000
Preferred stock issued to officer as guarantor fee 1 0 49,462 0 0 0 0 0 49,463
Preferred stock issued to officer as guarantor fee (in preferred shares) 1,000 0 0 0 0 0 0 0 1,000
Issuance of BOG stock for oil & gas properties 0 0 4,158 0 0 4,242 0 0 8,400
Change in equity investment ownership 0 0 (27,647) 0 0 27,647 0 0 0
VOMF settlement recorded as deemed dividend for Delta 0 0 (115,875) 0 0 (134,125) 0 0 (250,000)
Dividends on preferred stock of Delta 0 0 (111,245) 0 0 (128,755) 0 0 (240,000)
Comprehensive loss 0 0 0 0 0 0 (122,200) 0 (122,200)
Net loss 0 0 0 (3,259,331) 0 (258,711) 0 0 (3,518,042)
Balance at Dec. 31, 2011 $ 1 $ 16,017 $ 36,938,146 $ (23,066,214) $ (628,694) $ 674,155 $ (1,397,200) $ (72,000) $ 12,464,211
Balance (in preferred shares) at Dec. 31, 2011 1,000 0 0 0 0 0 0 0 1,000
Balance (in common shares) at Dec. 31, 2011 0 16,017,142 0 0 0 0 0 0 16,017,142