XML 59 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED BALANCE SHEETS (USD $)
Dec. 31, 2012
Dec. 31, 2011
Current assets:    
Cash $ 46,101 $ 12,668
Accounts receivable, net 36,995 148,418
Other current assets 22,027 11,113
Total current assets 105,123 172,199
Property and equipment, net 196,297 145,593
Intangible assets, net 821,150 576,598
Goodwill 255,460 140,832
Total assets 1,378,030 1,035,222
Current liabilities:    
Accounts payable 104,727 41,430
Accrued expenses 39,537 47,075
Accrued expenses, related parties 4,592 55,497
Deferred revenue 219,590 323,028
Lines of credit 77,047 0
Current maturities of capital lease obligations payable 25,699 47,515
Notes payable, related parties 22,085 404,401
Convertible debt, net of discounts of $101,192 and $14,978, respectively 74,708 64,522
Current maturities of long term debt 218,699 75,565
Total current liabilities 786,684 1,059,033
Capital lease obligations payable, net of current maturities 17,421 13,816
Convertible debts, net of discounts of $37,876 and $-0-, respectively 152,973 0
Long term debts, net of current maturities 892,463 499,068
Total liabilities 1,849,541 1,571,917
Stockholders' equity (deficit):    
Additional paid in capital 4,324,916 2,668,032
Stockholders' receivable, consisting of 20,000,000 and 25,000,000 shares, respectively (800,000) (1,000,000)
Accumulated deficit (4,114,756) (2,208,067)
Total stockholders' equity (deficit) (471,511) (536,695)
Total liabilities and stockholders' equity (deficit) 1,378,030 1,035,222
Class A [Member]
   
Stockholders' equity (deficit):    
Common stock 117,779 3,090
Class B [Member]
   
Stockholders' equity (deficit):    
Common stock 550 250
Series A Preferred Stock [Member]
   
Stockholders' equity (deficit):    
Convertible preferred stock 0 0
Series B Preferred Stock [Member]
   
Stockholders' equity (deficit):    
Convertible preferred stock $ 0 $ 0