XML 34 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended 56 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Net loss $ (271,021) $ (290,402) $ (1,403,300)
Adjustment to reconcile net loss to cash used in operating activities:      
Accretion of debt discount 1,372 5,501 18,172
Amortization of deferred financing costs 190   190
Loss (gain) on settlement of debt     18,918
Impairment of intangible assets     92,538
Shares issued for management fees 6,000   13,000
Stock-based compensation     2,227
Changes in operating assets and liabilities:      
Prepaid expense and deposits (113) 6,708 (113)
Accounts payable and accrued liabilities 175,628 6,633 342,967
Accounts payable and accrued liabilities – related 56,902 14,959 114,121
Due to related parties     11,965
Net Cash Used in Operating Activities (31,042) (256,601) (789,315)
Investing activities      
Acquisition of intangible assets     (10,000)
Net Cash Used by Investing Activities     (10,000)
Financing activities      
Deferred financing costs (4,500)   (4,500)
Proceeds from convertible debenture 32,500   32,500
Proceeds from loan payable   60,000 709,600
Repayments of loan payable     (149,449)
Proceeds from related parties     2,649
Repayments to related parties     (25,000)
Capital contribution     200,600
Proceeds from the issuance of common stock     42,523
Net Cash Provided by Financing Activities 28,000 60,000 808,923
Change in Cash (3,042) (196,601) 9,608
Cash, Beginning of Period 12,650 320,178  
Cash, End of Period 9,608 123,577 9,608
Non-cash investing and financing activities      
Debt discount due to beneficial conversion feature 32,500   32,500
Forgiveness of related party debt     2,649
Issuance of common shares to settle debt     580,055
Issuance of common shares for acquisition of assets     250,000
Issuance of preferred shares for acquisition of assets     7,500
Issuance of note payable for acquisition of assets     $ 325,000