XML 43 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Mar. 31, 2013
Dec. 31, 2012
Current assets:    
Cash $ 14,022 $ 46,101
Accounts receivable, net 38,465 36,995
Other current assets 42,309 22,027
Total current assets 94,796 105,123
Property and equipment, net 163,927 196,297
Intangible assets, net 777,488 821,150
Goodwill 255,460 255,460
Total assets 1,291,671 1,378,030
Current liabilities:    
Dividends payable 18,000 0
Accounts payable and accrued expenses 118,287 129,651
Accrued expenses, related parties 24,488 19,205
Deferred revenue 231,644 219,590
Lines of credit 76,003 77,047
Current maturities of capital lease obligations payable 28,928 25,699
Notes payable, related parties 20,868 22,085
Convertible debt, net of discounts of $51,092 and $101,192, respectively 83,788 74,708
Current maturities of long term debts 245,106 218,699
Total current liabilities 847,112 786,684
Capital lease obligations payable, net of current maturities 9,309 17,421
Convertible debts, net of discounts of $15,730 and $37,876, respectively 90,139 152,973
Long term debt, net of current maturities 930,901 892,463
Total liabilities 1,877,461 1,849,541
Stockholders' equity (deficit):    
Additional paid in capital 4,584,905 4,324,916
Stockholders' receivable, consisting of 20,000,000 shares (800,000) (800,000)
Accumulated deficit (4,531,327) (4,114,756)
Total stockholders' equity (deficit) (585,790) (471,511)
Total liabilities and stockholders' equity (deficit) 1,291,671 1,378,030
Class A [Member]
   
Stockholders' equity (deficit):    
Common stock 160,082 550
Class B [Member]
   
Stockholders' equity (deficit):    
Common stock 117,779 550
Series A Preferred Stock [Member]
   
Stockholders' equity (deficit):    
Preferred stock 0 0
Series B Preferred Stock [Member]
   
Stockholders' equity (deficit):    
Preferred stock $ 0 $ 0