XML 23 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2012
Dec. 31, 2011
Cash Flows from Operating Activities:    
Net loss for the year $ (535,290) $ (358,844)
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:    
Depreciation 5,818 6,041
Loss on sale of equipment 10,845   
Derivative Expense 168,950   
Amortization of debt discount 126,356   
Stock issued for services 73,750   
Change in value of derivative liability (147,643)   
Loss on conversion of debt 44,629   
Changes in Assets and Liabilities    
(Increase) decrease in inventory 5,921 (5,921)
(Increase) decrease in deferred offering costs 8,063 (9,625)
Increase in accounts payable 79,027 39,624
Increase (decrease) in accrued wages and taxes (11,219) 132,349
Increase in accrued interest 4,002 1,742
Increase in accrued interest - related parties 4,477 1,530
Increase in accrued interest - convertible notes payable 15,260 3,345
Net Cash Used in Operating Activities (147,054) (189,759)
Cash Flow from Investing Activities    
Purchase of property and equipment (535) (46,563)
Proceeds from sale of equipment 8,500   
Cash received in merger    75,000
Security deposits 2,132 (2,435)
Net Cash Provided by Investing Activities 10,097 26,002
Cash Flow From Financing Activities    
Proceeds from note payable    50,000
Proceeds from notes payable - related parties 100 36,000
Payments on notes payable - related parties    (5,000)
Proceeds from convertible notes payable 132,500 82,500
Proceeds from the sale of common stock    3,000
Contributed capital    1,711
Net Cash Provided by Financing Activities 132,600 168,211
Net Increase (Decrease) in Cash and Cash Equivalents (4,357) 4,454
Cash and Cash Equivalents - Beginning 4,454   
Cash and Cash Equivalents - Ending 97 4,454
Supplemental Cash Flow Information:    
Cash paid for interest 40   
Cash paid for income taxes      
Non-Cash Investing and Financing Activities:    
Forgiveness of shareholder debt 98,501   
Common stock issued for debt conversion 18,800   
Issuance of note payable to former shareholder 50,000   
Additional paid in capital 213,234   
Initial value of debt discount on convertible notes $ 193,500