XML 15 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATED BALANCE SHEETS (USD $)
Mar. 31, 2012
Dec. 31, 2011
Current assets:    
Cash $ 20,868 $ 12,668
Accounts receivable, net 46,445 148,418
Other current assets 20,310 11,113
Total current assets 87,623 172,199
Property and equipment, net 129,429 145,593
Intangible assets, net 952,136 576,598
Goodwill 255,460 140,832
Total assets 1,424,648 1,035,222
Current liabilities:    
Accounts payable 37,250 41,430
Accrued expenses 152,603 102,572
Deferred Revenue 313,758 323,028
Line of credit 49,950   
Current maturities of capital lease obligations payable 47,500 47,515
Current maturities of notes payable, related parties 420,981 404,401
Convertible debt, net of discounts of $-0- of $14,978, respectively 69,500 64,522
Current maturities of long term debt 90,050 75,565
Total Current Liabilities 1,181,592 1,059,033
Capital lease obligations payable, net of current maturities 12,866 13,816
Long term debt, net of current maturities 962,812 499,068
Total liabilities 2,157,270 1,571,917
Stockholders' equity (deficit):    
Common stock 344,756 334,003
Additional paid in capital 2,336,616 2,337,369
Stockholders' receivable, consisting of 25,000,000 shares (1,000,000) (1,000,000)
Accumulated deficit (2,413,994) (2,208,067)
Total stockholders' equity (deficit) (732,622) (536,695)
Total liabilities and stockholders' equity (deficit) 1,424,648 1,035,222
Series A [Member]
   
Stockholders' equity (deficit):    
Common stock 319,756 309,003
Series B [Member]
   
Stockholders' equity (deficit):    
Common stock $ 25,000 $ 25,000