XML 14 R2.htm IDEA: XBRL DOCUMENT v2.3.0.15
Consolidated Balance Sheet (USD $)
Sep. 30, 2011
Dec. 31, 2010
Current Assets  
Cash$ 98,003$ 40,613
Accounts Receivable194,897294,532
Deferred Financing Cost, Current2,3173,633
Other Current Assets13,2528,252
Total Current Assets308,469347,030
Property and Equipment, net184,187241,174
Intangible Assets, net347,778369,978
Goodwill253,588253,588
Prepaid Expense1,000,0001,000,000
TOTAL ASSETS2,094,0222,211,770
LIABILITIES  
Accounts Payable and Accrued Liabilities115,238153,937
Deferred Revenue204,659266,891
Current Portion of Capitalized Lease46,53755,800
Current Portion of Long Term Debt145,445111,120
Derivative Liability122,2890
Total Current Liabilities634,168587,748
Loan payable, net of current portion257,675275,668
Related Party Loan Payable - Star Financial296,103296,103
Other Related Party Loan Payable197,906269,985
Capitalized Lease, net of current portion38,68752,295
Total Liabilities1,424,5391,481,799
STOCKHOLDERS' EQUITY  
Common stock329,483329,483
Additional Paid-in Capital2,268,3602,268,360
Accumulated Deficit(1,928,360)(1,867,872)
Total Stockholders' Equity669,483729,971
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY2,094,0222,211,770
Series A [Member]
  
STOCKHOLDERS' EQUITY  
Common stock304,483304,483
Series B [Member]
  
STOCKHOLDERS' EQUITY  
Common stock$ 25,000$ 25,000