XML 41 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED BALANCE SHEETS (USD $)
Dec. 31, 2014
Dec. 31, 2013
Current assets:    
Cash $ 106,708us-gaap_Cash $ 208,567us-gaap_Cash
Accounts receivable, net 96,422us-gaap_AccountsReceivableNetCurrent 25,248us-gaap_AccountsReceivableNetCurrent
Other current assets 64,607us-gaap_OtherAssetsCurrent 106,114us-gaap_OtherAssetsCurrent
Total current assets 267,737us-gaap_AssetsCurrent 339,929us-gaap_AssetsCurrent
Property and equipment, net 106,698us-gaap_PropertyPlantAndEquipmentNet 113,410us-gaap_PropertyPlantAndEquipmentNet
Intangible assets, net 337,938us-gaap_IntangibleAssetsNetExcludingGoodwill 374,162us-gaap_IntangibleAssetsNetExcludingGoodwill
Goodwill 374,818us-gaap_Goodwill 255,460us-gaap_Goodwill
Total assets 1,087,191us-gaap_Assets 1,082,961us-gaap_Assets
Current liabilities:    
Dividends payable 0us-gaap_DividendsPayableCurrent 11,000us-gaap_DividendsPayableCurrent
Accounts payable 419,206us-gaap_AccountsPayableCurrent 258,163us-gaap_AccountsPayableCurrent
Accrued expenses 88,026us-gaap_AccruedLiabilitiesCurrent 45,298us-gaap_AccruedLiabilitiesCurrent
Accrued expenses, related parties 127,770us-gaap_AccountsPayableRelatedPartiesCurrent 28,741us-gaap_AccountsPayableRelatedPartiesCurrent
Deferred revenue 469,937us-gaap_DeferredRevenueCurrent 322,130us-gaap_DeferredRevenueCurrent
Lines of credit 80,239us-gaap_LinesOfCreditCurrent 73,232us-gaap_LinesOfCreditCurrent
Current maturities of capital lease obligations payable 5,890us-gaap_CapitalLeaseObligationsCurrent 17,421us-gaap_CapitalLeaseObligationsCurrent
Current maturities of notes payable, related parties ($1,066,073 currently in default) 1,221,323us-gaap_NotesPayableRelatedPartiesClassifiedCurrent 397,368us-gaap_NotesPayableRelatedPartiesClassifiedCurrent
Convertible debts, net of discounts of $131,774 and $105,300, respectively ($60,674 currently in default) 88,739us-gaap_ConvertibleNotesPayableCurrent 115,128us-gaap_ConvertibleNotesPayableCurrent
Current maturities of long term debts 1,219,669us-gaap_LongTermDebtCurrent 354,786us-gaap_LongTermDebtCurrent
Derivative Liabilities 0us-gaap_DerivativeLiabilitiesCurrent 0us-gaap_DerivativeLiabilitiesCurrent
Total current liabilities 3,720,799us-gaap_LiabilitiesCurrent 1,623,267us-gaap_LiabilitiesCurrent
Capital lease obligations payable, net of current maturities 0us-gaap_CapitalLeaseObligationsNoncurrent  
Notes payable, related parties 0us-gaap_NotesPayableRelatedPartiesNoncurrent 85,000us-gaap_NotesPayableRelatedPartiesNoncurrent
Convertible debts, net of discounts of $0 and $4,283, respectively 0us-gaap_ConvertibleDebtNoncurrent 42,166us-gaap_ConvertibleDebtNoncurrent
Long term debt, net of current maturities 1,284,702us-gaap_LongTermLoansPayable 857,143us-gaap_LongTermLoansPayable
Total liabilities 5,005,501us-gaap_Liabilities 2,607,576us-gaap_Liabilities
Stockholders' equity (deficit):    
Additional paid in capital 10,579,938us-gaap_AdditionalPaidInCapitalCommonStock 6,772,861us-gaap_AdditionalPaidInCapitalCommonStock
Stockholders' receivable, consisting of -0- and 20,000,000 shares of Class A Common Stock, respectively 0us-gaap_CommonStockShareSubscribedButUnissuedSubscriptionsReceivable (800,000)us-gaap_CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
Accumulated deficit (15,169,401)us-gaap_RetainedEarningsAccumulatedDeficit (7,501,994)us-gaap_RetainedEarningsAccumulatedDeficit
Total stockholders' equity (deficit) (3,918,310)us-gaap_StockholdersEquity (1,524,615)us-gaap_StockholdersEquity
Total liabilities and stockholders' equity (deficit) 1,087,191us-gaap_LiabilitiesAndStockholdersEquity 1,082,961us-gaap_LiabilitiesAndStockholdersEquity
Class A [Member]    
Stockholders' equity (deficit):    
Common stock 375,578us-gaap_CommonStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassAMember
3,468us-gaap_CommonStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassAMember
Class B [Member]    
Stockholders' equity (deficit):    
Common stock 2,300us-gaap_CommonStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassBMember
1,050us-gaap_CommonStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassBMember
Series A Preferred Stock [Member]    
Stockholders' equity (deficit):    
Convertible Preferred stock 0us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesAPreferredStockMember
0us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesAPreferredStockMember
Series B Preferred Stock [Member]    
Stockholders' equity (deficit):    
Convertible Preferred stock 0us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesBPreferredStockMember
0us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesBPreferredStockMember
Series C Preferred Stock [Member]    
Stockholders' equity (deficit):    
Convertible Preferred stock $ 293,275us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesCPreferredStockMember
$ 0us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesCPreferredStockMember