XML 45 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Nov. 30, 2014
Nov. 30, 2013
Statement of Cash Flows    
Net loss $ (293,243)us-gaap_ProfitLoss $ (541,051)us-gaap_ProfitLoss
Fair value of preferred shares issued for compensation 5,834us-gaap_StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants 144,985us-gaap_StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants
Depreciation 516us-gaap_Depreciation 827us-gaap_Depreciation
Amortization of debt discount 119,104us-gaap_AmortizationOfDebtDiscountPremium 166,070us-gaap_AmortizationOfDebtDiscountPremium
Change in fair value of derivative liability (14,791)us-gaap_IncreaseDecreaseInFairValueOfPriceRiskFairValueHedgingInstruments1 26,427us-gaap_IncreaseDecreaseInFairValueOfPriceRiskFairValueHedgingInstruments1
Interest related to modification of conversion price of debt 15,046us-gaap_DebtInstrumentIncreaseAccruedInterest 1,445us-gaap_DebtInstrumentIncreaseAccruedInterest
Accounts receivable 4,090us-gaap_IncreaseDecreaseInAccountsReceivable (22,230)us-gaap_IncreaseDecreaseInAccountsReceivable
Prepaid expenses and other current assets 86us-gaap_IncreaseDecreaseInPrepaidExpense 4,899us-gaap_IncreaseDecreaseInPrepaidExpense
Accrued salaries 37,388us-gaap_IncreaseDecreaseInAccruedSalaries 47,005us-gaap_IncreaseDecreaseInAccruedSalaries
Accrued interest 15,046us-gaap_DebtInstrumentIncreaseAccruedInterest 1,445us-gaap_DebtInstrumentIncreaseAccruedInterest
Accounts payable and accrued expenses 39,158us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 77,181us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Net cash used in operating activities (86,812)us-gaap_NetCashProvidedByUsedInOperatingActivities (94,442)us-gaap_NetCashProvidedByUsedInOperatingActivities
Purchase of fixed assets (2,517)us-gaap_PaymentsToAcquireProductiveAssets (493)us-gaap_PaymentsToAcquireProductiveAssets
NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES (2,517)us-gaap_NetCashProvidedByUsedInInvestingActivities (493)us-gaap_NetCashProvidedByUsedInInvestingActivities
Bank overdraft (23,150)us-gaap_IncreaseDecreaseInBookOverdrafts (23,150)us-gaap_IncreaseDecreaseInBookOverdrafts
Proceeds from convertible notes payable 95,000us-gaap_ProceedsFromConvertibleDebt  
Proceeds from loans payable 252,600us-gaap_ProceedsFromLoans 120,300us-gaap_ProceedsFromLoans
NET CASH PROVIDED BY FINANCING ACTIVITIES 95,000us-gaap_NetCashProvidedByUsedInFinancingActivities 97,150us-gaap_NetCashProvidedByUsedInFinancingActivities
NET INCREASE (DECREASE) IN CASH 5,671us-gaap_CashPeriodIncreaseDecrease 2,215us-gaap_CashPeriodIncreaseDecrease
EFFECT OF VARIATION OF EXCHANGE RATE OF CASH HELD IN FOREIGN CURRENCY 7,662us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 1,393us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Cash and Cash Equivalents, Period Increase (Decrease) 13,333us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 3,608us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
CASH - BEGINNING OF PERIOD 52,747us-gaap_CashAndCashEquivalentsAtCarryingValue 18,015us-gaap_CashAndCashEquivalentsAtCarryingValue
CASH - END OF PERIOD 66,080us-gaap_CashAndCashEquivalentsAtCarryingValue 21,623us-gaap_CashAndCashEquivalentsAtCarryingValue
Stock issued in connection with conversion of debentures - value 11,782us-gaap_StockIssuedDuringPeriodValueConversionOfConvertibleSecurities 67,021us-gaap_StockIssuedDuringPeriodValueConversionOfConvertibleSecurities
Conversion of preferred stock into common stock 110us-gaap_ConvertiblePreferredStockConvertedToOtherSecurities  
Conversion of interest expense into convertible notes payable 1,410fil_ConversionOfInterestExpenseIntoConvertibleNotesPayable 12,496fil_ConversionOfInterestExpenseIntoConvertibleNotesPayable
Debt discount associated with convertible debt   125,008fil_DebtDiscountAssociatedWithConvertibleDebt
Beneficial conversion feature   $ 152,500us-gaap_DebtInstrumentConvertibleBeneficialConversionFeature