XML 40 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Mar. 31, 2014
Dec. 31, 2013
Current assets:    
Cash $ 104,537 $ 208,567
Accounts receivable, net 34,312 25,248
Other current assets 142,555 106,114
Total current assets 281,404 339,929
Property and equipment, net 103,563 113,410
Intangible assets, net 441,944 374,162
Goodwill 684,037 255,460
Total assets 1,510,948 1,082,961
Current liabilities:    
Dividends payable 11,000 11,000
Accounts payable 307,673 258,163
Accrued expenses 41,382 45,298
Accrued expenses, related parties 22,751 28,741
Deferred revenue 458,243 322,130
Lines of credit 90,662 73,232
Current maturities of capital lease obligations payable 7,239 17,421
Current maturities of notes payable, related parties 568,118 397,368
Convertible debt, net of discounts of $179,888 and $105,300, respectively 106,607 115,128
Current maturities of long term debts 470,908 354,786
Derivative liabilities 573,338 0
Total current liabilities 2,657,921 1,623,267
Capital lease obligations payable, net of current maturities 4,481 0
Notes payable, related parties 0 85,000
Convertible debts, net of discounts of $-0- and $4,283, respectively 0 42,166
Long term debt, net of current maturities 853,378 857,143
Total liabilities 3,515,780 2,607,576
Stockholders' equity (deficit):    
Additional paid in capital 8,512,685 6,429,493
Stockholders' payable , consisting of 19,000,000 and -0- shares of Series C Convertible Preferred Stock, respectively 19,440 0
Stockholders' receivable, consisting of -0- and 20,000,000 shares of Class A Common Stock, respectively 0 (800,000)
Accumulated deficit (11,233,367) (7,501,994)
Total stockholders' equity (deficit) (2,004,832) (1,524,615)
Total liabilities and stockholders' equity (deficit) 1,510,948 1,082,961
Class A [Member]
   
Stockholders' equity (deficit):    
Common stock 401,638 346,836
Class B [Member]
   
Stockholders' equity (deficit):    
Common stock 2,300 1,050
Series A Preferred Stock [Member]
   
Stockholders' equity (deficit):    
Preferred stock 0 0
Series B Preferred Stock [Member]
   
Stockholders' equity (deficit):    
Preferred stock 0 0
Series C Preferred Stock [Member]
   
Stockholders' equity (deficit):    
Preferred stock $ 292,472 $ 0