XML 53 R35.htm IDEA: XBRL DOCUMENT v2.4.0.6
3. Correction of Errors (Balance Sheet) (Details) (USD $)
Sep. 30, 2012
Dec. 31, 2011
Sep. 30, 2011
Dec. 31, 2010
Current assets:        
Cash $ 15,045 $ 12,668 $ 98,003 $ 40,613
Accounts receivable, net 63,684 148,418    
Other current assets 15,428 11,113    
Total current assets 94,157 172,199    
Property and equipment, net 210,819 145,593    
Intangible assets, net 864,812 576,598    
Goodwill 255,460 140,832    
Total assets 1,425,248 1,035,222    
Current liabilities:        
Deferred revenue 273,330 323,028    
Current maturities of capital lease obligations payable 30,283 47,515    
Current maturities of long term debt 244,288 75,565    
Total current liabilities 865,033 1,059,033    
Capital lease obligations payable, net of current maturities 23,661 13,816    
Long term debt, net of current maturities 946,706 499,068    
Total liabilities 1,986,448 1,571,917    
Stockholders' equity (deficit):        
Additional paid in capital (7,472,132) 2,337,369    
Stockholders' receivable, consisting of 25,000,000 shares (800,000) (1,000,000)    
Accumulated deficit (3,985,748) (2,208,067)    
Total stockholders' equity (deficit) (561,200) (536,695)    
Total liabilities and stockholders' equity (deficit) 1,425,248 1,035,222    
Class A [Member]
       
Stockholders' equity (deficit):        
Common stock 11,641,660 309,003    
Class B [Member]
       
Stockholders' equity (deficit):        
Common stock 55,000 25,000    
As Originally Reported
       
Current assets:        
Cash     90,003 40,613
Accounts receivable, net     194,897  
Deferred financing cost, current     2,317  
Other current assets     13,252  
Total current assets     308,469  
Property and equipment, net     184,187  
Intangible assets, net     347,778  
Goodwill     253,588  
Prepaid Expense     1,000,000  
Total assets     2,094,022  
Current liabilities:        
Accounts payable and accrued liabilities     115,238  
Deferred revenue     204,659  
Current maturities of capital lease obligations payable     46,537  
Current maturities of long term debt     145,445  
Derivative liability     122,289  
Total current liabilities     634,168  
Capital lease obligations payable, net of current maturities     38,687  
Notes payable, related parties, net of current maturities     494,009  
Long term debt, net of current maturities     257,675  
Total liabilities     1,424,539  
Stockholders' equity (deficit):        
Additional paid in capital     2,268,360  
Stockholders' receivable, consisting of 25,000,000 shares         
Accumulated deficit     (1,928,360)  
Total stockholders' equity (deficit)     669,483  
Total liabilities and stockholders' equity (deficit)     2,094,022  
Adjustments
       
Current assets:        
Cash         
Accounts receivable, net         
Deferred financing cost, current         
Other current assets         
Total current assets         
Property and equipment, net         
Intangible assets, net     186,668  
Goodwill     (200,000)  
Prepaid Expense     (1,000,000)  
Total assets     (1,013,332)  
Current liabilities:        
Accounts payable and accrued liabilities     (2,153)  
Deferred revenue         
Current maturities of capital lease obligations payable         
Current maturities of long term debt         
Derivative liability         
Total current liabilities     (2,153)  
Capital lease obligations payable, net of current maturities         
Notes payable, related parties, net of current maturities         
Long term debt, net of current maturities         
Total liabilities     (2,153)  
Stockholders' equity (deficit):        
Additional paid in capital         
Stockholders' receivable, consisting of 25,000,000 shares     (1,000,000)  
Accumulated deficit     (11,179)  
Total stockholders' equity (deficit)     (1,011,179)  
Total liabilities and stockholders' equity (deficit)     (1,013,332)  
As Restated
       
Current assets:        
Cash     90,003 40,613
Accounts receivable, net     194,897  
Deferred financing cost, current     2,317  
Other current assets     13,252  
Total current assets     308,469  
Property and equipment, net     184,187  
Intangible assets, net     534,446  
Goodwill     53,588  
Prepaid Expense         
Total assets     1,080,690  
Current liabilities:        
Accounts payable and accrued liabilities     113,085  
Deferred revenue     204,659  
Current maturities of capital lease obligations payable     46,537  
Current maturities of long term debt     145,445  
Derivative liability     122,289  
Total current liabilities     632,015  
Capital lease obligations payable, net of current maturities     38,687  
Notes payable, related parties, net of current maturities     494,009  
Long term debt, net of current maturities     257,675  
Total liabilities     1,422,386  
Stockholders' equity (deficit):        
Additional paid in capital     2,268,360  
Stockholders' receivable, consisting of 25,000,000 shares     (1,000,000)  
Accumulated deficit     (1,939,539)  
Total stockholders' equity (deficit)     (341,696)  
Total liabilities and stockholders' equity (deficit)     1,080,690  
As Restated | Class A [Member]
       
Stockholders' equity (deficit):        
Common stock     304,483  
As Restated | Class B [Member]
       
Stockholders' equity (deficit):        
Common stock     $ 25,000