XML 11 R2.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2020
Dec. 31, 2019
Current assets    
Cash and cash equivalents $ 7,666 $ 13,140
Accounts receivable 346,948 34,631
Prepaid expenses and other current assets 111,141 0
Total current assets 465,755 47,771
Property and equipment, net of accumulated depreciation 77,000 0
Right of use asset, net of accumulated depreciation 7,814 0
Intangible assets, net of accumulated amortization 2,016,645 376,460
Goodwill 955,854 165,022
Total assets 3,523,068 589,253
Current liabilities    
Bank overdraft 30,577 16,782
Accounts payable and accrued liabilities 634,914 99,201
Accounts payable, related party 15,000 15,000
Interest payable, related party 41,565 34,190
Related party payables 20,884 20,880
Notes payables, related party 81,500 81,500
Notes payable, current portion 109,778 0
Lease obligation - operating lease 6,268 0
Total current liabilities 940,486 267,553
Notes payable, net of current portion 5,000 5,000
Other long term liability 1,887,711 685,000
Lease obligation - operating lease, net of current portion 998 0
Total liabilities 2,834,195 957,553
Stockholders' equity (deficit)    
Common stock, $0.001 par value; 275,000,000 shares authorized; 24,395,037 and 24,982,537 issued; 21,167,537 and 21,167,537 outstanding at December 31, 2020 and December 31, 2019 25,926 24,395
Common stock subscribed 14,000 0
Additional paid in capital 4,913,010 4,218,265
Other comprehensive income 816,396 (34,430)
Treasury stock, 3,815,000 shares (5,300) (5,300)
Accumulated deficit (5,139,159) (4,653,230)
Total stockholders' equity (deficit) 688,873 (368,300)
Total liabilities and stockholders' equity (deficit) 3,523,068 589,253
Series A Convertible Preferred Stock [Member]    
Stockholders' equity (deficit)    
Preferred stock value 0 0
Series B Convertible Preferred Stock [Member]    
Stockholders' equity (deficit)    
Preferred stock value $ 64,000 $ 64,000