XML 54 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Jun. 30, 2013
Dec. 31, 2012
Current assets:    
Cash $ 47,187 $ 46,101
Accounts receivable, net 75,494 36,995
Other current assets 32,455 22,027
Total current assets 155,136 105,123
Property and equipment, net 141,157 196,297
Intangible assets, net 733,826 821,150
Goodwill 255,460 255,460
Total assets 1,285,579 1,378,030
Current liabilities:    
Dividends payable 18,000 0
Accounts payable and accrued expenses 164,739 129,651
Accrued expenses, related parties 28,502 19,205
Deferred revenue 189,338 219,590
Lines of credit 74,937 77,047
Current maturities of capital lease obligations payable 25,247 25,699
Current maturities of notes payable, related parties 7,868 22,085
Convertible debt, net of discounts of $35,534 and $101,192, respectively 87,766 74,708
Current maturities of long term debts 312,864 218,699
Total current liabilities 909,261 786,684
Capital lease obligations payable, net of current maturities 8,160 17,421
Notes payable, related parties 100,000 0
Convertible debts, net of discounts of $10,922 and $37,876, respectively 35,527 152,973
Long term debt, net of current maturities 916,860 892,463
Total liabilities 1,969,808 1,849,541
Stockholders' equity (deficit):    
Additional paid in capital 6,065,329 4,324,916
Stockholders' receivable, consisting of 20,000,000 shares (800,000) (800,000)
Accumulated deficit (6,198,905) (4,114,756)
Total stockholders' equity (deficit) (684,229) (471,511)
Total liabilities and stockholders' equity (deficit) 1,285,579 1,378,030
Class A [Member]
   
Stockholders' equity (deficit):    
Common stock 248,297 117,779
Class B [Member]
   
Stockholders' equity (deficit):    
Common stock 1,050 550
Series A Preferred Stock [Member]
   
Stockholders' equity (deficit):    
Preferred stock 0 0
Series B Preferred Stock [Member]
   
Stockholders' equity (deficit):    
Preferred stock $ 0 $ 0