XML 37 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED BALANCE SHEETS (USD $)
Mar. 31, 2015
Dec. 31, 2014
Current assets:    
Cash $ 32,765us-gaap_Cash $ 106,708us-gaap_Cash
Accounts receivable, net 97,902us-gaap_AccountsReceivableNetCurrent 96,422us-gaap_AccountsReceivableNetCurrent
Other current assets 53,566us-gaap_OtherAssetsCurrent 64,607us-gaap_OtherAssetsCurrent
Total current assets 184,233us-gaap_AssetsCurrent 267,737us-gaap_AssetsCurrent
Property and equipment, net 104,532us-gaap_PropertyPlantAndEquipmentNet 106,698us-gaap_PropertyPlantAndEquipmentNet
Intangible assets, net 309,055us-gaap_IntangibleAssetsNetExcludingGoodwill 337,938us-gaap_IntangibleAssetsNetExcludingGoodwill
Goodwill 374,818us-gaap_Goodwill 374,818us-gaap_Goodwill
Total assets 972,638us-gaap_Assets 1,087,191us-gaap_Assets
Current liabilities:    
Accounts payable 446,241us-gaap_AccountsPayableCurrent 419,206us-gaap_AccountsPayableCurrent
Accrued expenses 87,777us-gaap_AccruedLiabilitiesCurrent 88,026us-gaap_AccruedLiabilitiesCurrent
Accrued expenses, related parties 170,592us-gaap_AccountsPayableRelatedPartiesCurrent 127,770us-gaap_AccountsPayableRelatedPartiesCurrent
Deferred revenue 401,254us-gaap_DeferredRevenueCurrent 469,937us-gaap_DeferredRevenueCurrent
Lines of credit 72,138us-gaap_LinesOfCreditCurrent 80,239us-gaap_LinesOfCreditCurrent
Current maturities of capital lease obligations payable 4,748us-gaap_CapitalLeaseObligationsCurrent 5,890us-gaap_CapitalLeaseObligationsCurrent
Current maturities of notes payable, related parties ($972,823 and $1,066,073 currently in default, respectively) 1,271,198us-gaap_NotesPayableRelatedPartiesClassifiedCurrent 1,221,323us-gaap_NotesPayableRelatedPartiesClassifiedCurrent
Convertible debts, net of discounts of $240,917 and $131,774, respectively ($32,749 and $60,674 currently in default, respectively) 147,885us-gaap_ConvertibleNotesPayableCurrent 88,739us-gaap_ConvertibleNotesPayableCurrent
Current maturities of long term debts 1,155,689us-gaap_LongTermDebtCurrent 1,219,669us-gaap_LongTermDebtCurrent
Derivative Liabilities 24,482us-gaap_DerivativeLiabilitiesCurrent 0us-gaap_DerivativeLiabilitiesCurrent
Total current liabilities 3,782,004us-gaap_LiabilitiesCurrent 3,720,799us-gaap_LiabilitiesCurrent
Capital lease obligations payable, net of current maturities 0us-gaap_CapitalLeaseObligationsNoncurrent 0us-gaap_CapitalLeaseObligationsNoncurrent
Notes payable, related parties 0us-gaap_NotesPayableRelatedPartiesNoncurrent 0us-gaap_NotesPayableRelatedPartiesNoncurrent
Convertible debts, net of discounts of $0 and $4,283, respectively 0us-gaap_ConvertibleDebtNoncurrent 0us-gaap_ConvertibleDebtNoncurrent
Long term debt, net of current maturities 1,121,885us-gaap_LongTermLoansPayable 1,284,702us-gaap_LongTermLoansPayable
Total liabilities 4,903,889us-gaap_Liabilities 5,005,501us-gaap_Liabilities
Stockholders' equity (deficit):    
Additional paid in capital (481,340)us-gaap_AdditionalPaidInCapitalCommonStock 10,352,238us-gaap_AdditionalPaidInCapitalCommonStock
Accumulated deficit (15,678,366)us-gaap_RetainedEarningsAccumulatedDeficit (15,169,401)us-gaap_RetainedEarningsAccumulatedDeficit
Total stockholders' equity (deficit) (3,931,251)us-gaap_StockholdersEquity (3,918,310)us-gaap_StockholdersEquity
Total liabilities and stockholders' equity (deficit) 972,638us-gaap_LiabilitiesAndStockholdersEquity 1,087,191us-gaap_LiabilitiesAndStockholdersEquity
Class A [Member]    
Stockholders' equity (deficit):    
Common stock 11,710,924us-gaap_CommonStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassAMember
375,578us-gaap_CommonStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassAMember
Class B [Member]    
Stockholders' equity (deficit):    
Common stock 230,000us-gaap_CommonStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_CommonClassBMember
230,000us-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 $ 287,531us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesCPreferredStockMember
$ 293,275us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesCPreferredStockMember