XML 44 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED BALANCE SHEETS (USD $)
Dec. 31, 2013
Dec. 31, 2012
Current assets:    
Cash $ 208,567 $ 46,101
Accounts receivable, net 25,248 36,995
Other current assets 106,114 22,027
Total current assets 339,929 105,123
Property and equipment, net 113,410 196,297
Intangible assets, net 374,162 821,150
Goodwill 255,460 255,460
Total assets 1,082,961 1,378,030
Current liabilities:    
Dividends payable 11,000 0
Accounts payable 258,163 104,727
Accrued expenses 45,298 24,924
Accrued expenses, related parties 28,741 19,205
Deferred revenue 322,130 219,590
Lines of credit 73,232 77,047
Current maturities of capital lease obligations payable 17,421 25,699
Current maturities of notes payable, related parties ($88,868 currently in default) 397,368 22,085
Convertible debt, net of discounts of $105,300 and $101,192, respectively ($56,900 currently in default) 115,128 74,708
Current maturities of long term debts 354,786 218,699
Total current liabilities 1,623,267 786,684
Capital lease obligations payable, net of current maturities 0 17,421
Notes payable, related parties 85,000 0
Convertible debts, net of discounts of $4,483 and $37,876, respectively 42,166 152,973
Long term debt, net of current maturities 857,143 892,463
Total liabilities 2,607,576 1,849,541
Stockholders' equity (deficit):    
Additional paid in capital 6,429,493 4,324,916
Stockholders' receivable, consisting of 20,000,000 shares (800,000) (800,000)
Accumulated deficit (7,501,994) (4,114,756)
Total stockholders' equity (deficit) (1,524,615) (471,511)
Total liabilities and stockholders' equity (deficit) 1,082,961 1,378,030
Class A [Member]
   
Stockholders' equity (deficit):    
Common stock 346,836 117,779
Class B [Member]
   
Stockholders' equity (deficit):    
Common stock 1,050 550
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