XML 59 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Sep. 30, 2013
Dec. 31, 2012
Current assets:    
Cash $ 43,085 $ 46,101
Accounts receivable, net 13,981 36,995
Other current assets 69,952 22,027
Total current assets 127,018 105,123
Property and equipment, net 124,125 196,297
Intangible assets, net 690,856 821,150
Goodwill 255,460 255,460
Total assets 1,197,459 1,378,030
Current liabilities:    
Dividends payable 18,000 0
Accounts payable and accrued expenses 154,403 129,651
Accrued expenses, related parties 38,169 19,205
Deferred revenue 150,650 219,590
Lines of credit 72,975 77,047
Current maturities of capital lease obligations payable 19,839 25,699
Current maturities of notes payable, related parties 272,368 22,085
Convertible debt, net of discounts of $107,7924 and $101,192, respectively 44,608 74,708
Current maturities of long term debts 253,801 218,699
Total current liabilities 1,024,813 786,684
Capital lease obligations payable, net of current maturities 6,973 17,421
Notes payable, related parties 100,000 0
Convertible debts, net of discounts of $4,644 and $37,876, respectively 41,805 152,973
Long term debt, net of current maturities 865,887 892,463
Total liabilities 2,039,478 1,849,541
Stockholders' equity (deficit):    
Additional paid in capital 6,737,458 4,324,916
Stockholders' receivable, consisting of 532,526,316 shares (1,157,368) (800,000)
Stockholders' payable , consisting of 12,250,000 shares 15,600 0
Accumulated deficit (6,784,370) (4,114,756)
Total stockholders' equity (deficit) (842,019) (471,511)
Total liabilities and stockholders' equity (deficit) 1,197,459 1,378,030
Class A [Member]
   
Stockholders' equity (deficit):    
Common stock 345,611 117,779
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