Delaware
|
33-0858127
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
Large accelerated filer
|
[ ]
|
Accelerated filer
|
[ ]
|
Non-accelerated filer
|
[ ]
|
Smaller reporting company
|
[X]
|
(Do not check if a smaller reporting company)
|
Class
|
Outstanding as of August 14, 2013
|
Common Stock, $0.0001 par value
|
683,405,000
|
Heading
|
Page
|
|
PART I — FINANCIAL INFORMATION
|
||
Item 1.
|
Financial Statements
|
2
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
11
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
13
|
Item 4.
|
Controls and Procedures
|
13
|
PART II — OTHER INFORMATION
|
||
Item 1.
|
Legal Proceedings
|
14
|
Item 1A.
|
Risk Factors
|
14
|
Item 2
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
14
|
Item 3.
|
Defaults Upon Senior Securities
|
14
|
Item 4.
|
Mine Safety Disclosures
|
14
|
Item 5.
|
Other Information
|
15
|
Item 6.
|
Exhibits
|
15
|
Signatures
|
16
|
June 30,
2013
|
December 31,
2012
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
CURRENT ASSETS
|
||||||||
Cash
|
$ | 2,504 | $ | 3,940 | ||||
Accounts receivable, net
|
9,784 | 10,614 | ||||||
Inventory
|
10,236 | 10,527 | ||||||
Prepaid expenses, current
|
5,400 | 5,400 | ||||||
TOTAL CURRENT ASSETS
|
27,924 | 30,481 | ||||||
PROPERTY & EQUIPMENT, at cost
|
||||||||
Vehicles
|
21,811 | 21,811 | ||||||
Machinery & equipment
|
2,420 | 2,420 | ||||||
Office equipment
|
1,839 | 1,839 | ||||||
Website development
|
4,900 | 4,900 | ||||||
30,970 | 30,970 | |||||||
Less accumulated depreciation
|
(26,851 | ) | (25,895 | ) | ||||
NET PROPERTY AND EQUIPMENT
|
4,119 | 5,075 | ||||||
OTHER ASSETS
|
||||||||
Prepaid expenses, long term
|
12,300 | 23,000 | ||||||
TOTAL ASSETS
|
$ | 44,343 | $ | 58,556 | ||||
LIABILITIES AND SHAREHOLDERS' DEFICIT
|
||||||||
CURRENT LIABILITIES
|
||||||||
Accounts payable
|
$ | 107,726 | $ | 107,972 | ||||
Accrued expenses
|
37,628 | 34,908 | ||||||
Accrued interest, related party
|
2,952 | 2,592 | ||||||
Accrued interest, other
|
68,945 | 80,353 | ||||||
Derivative liability
|
487,904 | 58,562 | ||||||
Convertible promissory notes, net of debt discount of $12,167 and $0, respectively
|
185,587 | 145,296 | ||||||
Loans payable
|
110,000 | 110,000 | ||||||
Loan payable, related party
|
8,000 | 8,000 | ||||||
TOTAL CURRENT LIABILITIES
|
1,008,742 | 547,683 | ||||||
SHAREHOLDERS' DEFICIT
|
||||||||
Preferred Stock, $0.0001 par value 100,000,000 authorized preferred shares; none issued or outstanding
|
- | - | ||||||
Common Stock, $0.0001 par value; 900,000,000 shares authorized 628,405,000 and 575,445,000 shares issued and outstanding, respectively
|
62,841 | 57,545 | ||||||
Additional paid in capital
|
682,038 | 215,474 | ||||||
Accumulated deficit
|
(1,709,278 | ) | (762,146 | ) | ||||
TOTAL SHAREHOLDERS' DEFICIT
|
(964,399 | ) | (489,127 | ) | ||||
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT
|
$ | 44,343 | $ | 58,556 |
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
2013
|
June 30,
2012
|
June 30,
2013
|
June 30,
2012
|
|||||||||||||
REVENUE
|
$ | 40,737 | $ | 30,168 | $ | 67,918 | $ | 60,419 | ||||||||
COST OF SALES
|
23,644 | 17,321 | 39,186 | 34,356 | ||||||||||||
GROSS PROFIT
|
17,093 | 12,847 | 28,732 | 26,063 | ||||||||||||
OPERATING EXPENSES
|
52,705 | 42,832 | 88,301 | 73,577 | ||||||||||||
DEPRECIATION EXPENSE
|
478 | 385 | 956 | 776 | ||||||||||||
TOTAL OPERATING EXPENSES
|
53,183 | 43,217 | 89,257 | 74,353 | ||||||||||||
LOSS FROM OPERATIONS BEFORE OTHER EXPENSES
|
(36,090 | ) | (30,370 | ) | (60,525 | ) | (48,290 | ) | ||||||||
OTHER EXPENSES
|
||||||||||||||||
Penalties
|
(108 | ) | (112 | ) | (212 | ) | (211 | ) | ||||||||
Gain/(Loss) on change in derivative liability
|
(241,261 | ) | (4,753 | ) | (394,342 | ) | (3,272 | ) | ||||||||
Loss on settlement of debt
|
(270,096 | ) | - | (270,096 | ) | - | ||||||||||
Interest expense
|
(199,114 | ) | (28,531 | ) | (221,957 | ) | (54,002 | ) | ||||||||
TOTAL OTHER EXPENSES
|
(710,579 | ) | (33,396 | ) | (886,607 | ) | (57,485 | ) | ||||||||
LOSS FROM OPERATIONS BEFORE PROVISION FOR INCOME TAXES
|
(746,669 | ) | (63,766 | ) | (947,132 | ) | (105,775 | ) | ||||||||
Provision for income taxes
|
- | - | - | - | ||||||||||||
NET LOSS
|
$ | (746,669 | ) | $ | (63,766 | ) | $ | (947,132 | ) | $ | (105,775 | ) | ||||
BASIC AND DILUTED LOSS PER SHARE
|
$ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | ||||
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING BASIC AND DILUTED
|
615,019,505 | 526,525,000 | 595,341,575 | 526,525,000 |
Additional
|
||||||||||||||||||||||||||||
Preferred Stock
|
Common stock
|
Paid-in
|
Accumulated
|
|||||||||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Capital
|
Defitcit
|
Total
|
||||||||||||||||||||||
Balance at December 31, 2012 (Audited)
|
- | $ | - | 575,445,000 | $ | 57,545 | $ | 215,474 | $ | (762,146 | ) | $ | (489,127 | ) | ||||||||||||||
Issuance of shares for conversion of debt at a price per share of $0.0001
|
- | - | 52,960,000 | 5,296 | 270,096 | - | 275,392 | |||||||||||||||||||||
Contributed services
|
- | - | - | - | 13,418 | - | 13,418 | |||||||||||||||||||||
Beneficial conversion feature
|
- | - | - | - | 183,050 | - | 183,050 | |||||||||||||||||||||
Net Loss for the six months ended June 30, 2013
|
- | - | - | - | - | (947,132 | ) | (947,132 | ) | |||||||||||||||||||
Balance at June 30, 2013
|
- | $ | - | 628,405,000 | $ | 62,841 | $ | 682,038 | $ | (1,709,278 | ) | $ | (964,399 | ) |
Six Months Ended
|
||||||||
June 30,
2013
|
June 30,
2012
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net loss
|
$ | (947,132 | ) | $ | (105,775 | ) | ||
Adjustment to reconcile net loss to net cash used in operating activities
|
||||||||
Depreciation
|
956 | 776 | ||||||
Bad debt expense
|
(363 | ) | 158 | |||||
Contributed services
|
13,418 | 13,315 | ||||||
Amortization of debt discounts recognized as interest expense
|
205,883 | 39,906 | ||||||
(Gain)/loss on change in derivative liability
|
394,342 | 3,272 | ||||||
Loss on settlement of debt
|
270,096 | - | ||||||
Changes in Assets and Liabilities
|
||||||||
(Increase) Decrease in:
|
||||||||
Accounts receivable
|
1,193 | (6,410 | ) | |||||
Prepaid expenses
|
10,700 | - | ||||||
Inventory
|
291 | 3,208 | ||||||
Increase (Decrease) in:
|
||||||||
Accounts payable
|
(246 | ) | 11,613 | |||||
Accrued expenses
|
14,426 | 12,554 | ||||||
NET CASH USED IN OPERATING ACTIVITIES
|
(36,436 | ) | (27,383 | ) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES
|
- | - | ||||||
NET CASH USED IN INVESTING ACTIVITIES
|
- | - | ||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Payments on related party loans payable
|
- | (2,000 | ) | |||||
Proceeds from convertible promissory notes
|
35,000 | 40,000 | ||||||
NET CASH PROVIDED IN FINANCING ACTIVITIES
|
35,000 | 38,000 | ||||||
NET INCREASE/(DECREASE) IN CASH
|
(1,436 | ) | 10,617 | |||||
CASH, BEGINNING OF PERIOD
|
3,940 | 1,416 | ||||||
- | ||||||||
CASH, END OF PERIOD
|
$ | 2,504 | $ | 12,033 | ||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
Interest paid
|
$ | - | $ | - | ||||
Taxes paid
|
$ | - | $ | - |
·
|
Level 1, defined as observable inputs such as quoted prices for identical instruments in active markets;
|
·
|
Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active; and
|
·
|
Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions, such as valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
|
Total
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||||
Assets
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Total assets measured at fair value
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Derivative Liability
|
$ | 487,904 | $ | - | $ | - | $ | 487,904 | ||||||||
Convertible Promissory Notes, net of debt discount
|
$ | 185,587 | $ | - | $ | - | $ | 185,587 | ||||||||
Total liabilities measured at fair value
|
$ | 673,491 | $ | - | $ | - | $ | 673,491 |
|
The Company determined that the embedded conversion option is not bifurcated and accounted for as a derivative, primarily because the embedded conversion option, if freestanding, would not qualify as a derivative, due to the fact, that at conversion settlement, the Company would not be delivering an asset that is readily convertible into cash (eg. Freely tradable securities that could be sold rapidly without significantly affecting share price). In order to assess whether or not the portion of the note that is convertible into common stock represents a beneficial conversion feature, the Company calculated the effective conversion price compared it to the market price of the Company’s common stock on the commitment date, and calculated the value of the beneficial conversion feature. Pursuant to ASC 470-20-30-8, the value of the beneficial conversion feature is limited to the amount of the proceeds allocated to the embedded conversion option, with the result that is equal to $183,050, the total proceeds of the note. The beneficial conversion feature was debited to debt discount and credited to additional-paid-in capital. For the six months ended June 30, 2013, the Company recorded $183,050 of debt discount, which was recognized in interest expense in the statement of operations.
|
|
On April 2, 2013, and May 9, 2013, the Company received two (2) convertible promissory notes each in the amount of $10,000 for an aggregate sum of $20,000. The Notes bear interest at 8% per annum on the unpaid balance until paid or until default. The convertible promissory note may be prepaid in full or in part at any time without penalty or premium. Partial prepayments shall be applied to installments due in reverse order of their maturity. If the Notes are not repaid before 180 days from the date of each note, the Holder has the right to convert the full amount due into shares of common stock of the Company at a conversion price per share equal to the lesser of $0.0002 or sixty (60%) of the average bid and ask price of the common stock for the previous three (3) trading days. The holder may elect payment of the principal of this note, before any repayment of interest. The fair value of the notes has been determined by using the Black-Scholes pricing model with the following weighted average assumptions: no dividend yield, expected volatility ranging from 201.09% to 516.82%, risk-free interest rate ranging from .08% to .11%, and an expected life of 180 days. The Company recorded debt discount of $20,000 related to the conversion feature of the notes, along with derivative liabilities at inception. During the six months ended June 30, 2013, the debt discount of $20,000 was amortized, and recorded as interest expense in the amount of $7,833. The remaining debt discount as of June 30, 2013 was $12,167
|
|
ASC Topic 815 provides applicable guidance to the convertible promissory notes issued by the Company ininstances where the number into which a note can be converted is not fixed. For example, when a note converts at a discount to market based on the stock price on the date of conversion, ASC Topic 815 requires that the embedded conversion option of the convertible promissory notes be bifurcated from the host contract and recorded at their fair value. In accounting for derivatives under accounting standards, the Company recorded a liability representing the estimated present value of the conversion feature considering the historic volatility of the Company’s stock, and a discount representing the imputed interest associated with the embedded derivative. The derivative liability is adjusted periodically according to stock price fluctuations. At the time of conversion, the remaining derivative liability will be charged to additional paid-in capital.
|
|
The value of the change in derivative liability at June 30, 2013 was $394,342.
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Revenue
|
100 | % | 100 | % | 100 | % | 100 | % | ||||||||
Cost of sales
|
58 | % | 57 | % | 58 | % | 57 | % | ||||||||
Gross profit
|
42 | % | 43 | % | 42 | % | 43 | % | ||||||||
Total operating expenses
|
132 | % | 143 | % | 131 | % | 123 | % | ||||||||
Loss form operations before other expenses
|
( 90 | %) | ( 100 | %) | ( 89 | %) | ( 80 | %) | ||||||||
Total other expenses
|
(1744 | %) | ( 111 | %) | (1305 | %) | (95 | %) | ||||||||
Net Loss
|
(1833 | %) | ( 211 | %) | (1395 | %) | (175 | %) |
Exhibit 31.1
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
Exhibit 31.2 |
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
Exhibit 32.1
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
Exhibit 32.2 |
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
101 INS
|
XBRL Instance Document*
|
101 SCH
|
XBRL Schema Document*
|
101 CAL
|
XBRL Calculation Linkbase Document*
|
101 DEF
|
XBRL Definition Linkbase Document*
|
101 LAB
|
XBRL Labels Linkbase Document*
|
101 PRE
|
XBRL Presentation Linkbase Document*
|
VITAMIN BLUE, INC. | |
Date: August 14, 2013
|
By: /S/ Frank D. Ornelas
|
Frank D. Ornelas
|
|
Chief Executive Officer | |
(Principal Executive Officer)
|
|
Chief Financial Officer
|
|
(Principal Accounting Officer)
|
CERTIFICATION PURSUANT TO
|
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
|
I, Frank D. Ornelas, certify that:
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Vitamin Blue, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
Exhibit 31.2
|
CERTIFICATION PURSUANT TO
|
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002
|
I, Frank D. Ornelas, certify that:
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Vitamin Blue, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c.
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d.
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
2. Summary of Significant Accounting Policies: Fair Value of Financial Instruments (Policies)
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Policies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Fair Value of Financial Instruments | Fair Value of Financial Instruments Fair Value of Financial Instruments, requires disclosure of the fair value information, whether or not recognized in the balance sheet, where it is practicable to estimate that value. As of June 30, 2013, the balances reported for cash, inventory, prepaid expenses, accounts payable, accrued expenses, loans payable and convertible promissory notes payable approximate the fair value because of their short maturities.
We adopted ASC Topic 820 (originally issued as SFAS 157, Fair Value Measurements) as of January 1, 2008 for financial instruments measured as fair value on a recurring basis. ASC Topic 820 defines fair value, established a framework for measuring fair value in accordance with accounting principles generally accepted in the United States and expands disclosures about fair value measurements.
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC Topic 820 established a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). These tiers include:
We measure certain financial instruments at fair value on a recurring basis. Assets and liabilities measured at fair value on a recurring basis are as follows at June 30, 2013:
|
STATEMENTS OF OPERATIONS (USD $)
|
3 Months Ended | 6 Months Ended | ||
---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2012
|
|
REVENUES | ||||
REVENUE | $ 40,737 | $ 30,168 | $ 67,918 | $ 60,419 |
COST OF SALES | 23,644 | 17,321 | 39,186 | 34,356 |
GROSS PROFIT | 17,093 | 12,847 | 28,732 | 26,063 |
OPERATING EXPENSES | 52,705 | 42,832 | 88,301 | 73,577 |
DEPRECIATION EXPENSE | 478 | 385 | 956 | 776 |
TOTAL OPERATING EXPENSES | 53,183 | 43,217 | 89,257 | 74,353 |
LOSS FROM OPERATIONS BEFORE OTHER EXPENSES | (36,090) | (30,370) | (60,525) | (48,290) |
OTHER EXPENSES | ||||
Penalties | (108) | (112) | (212) | (211) |
Gain/(Loss) on change in derivative liability | (241,261) | (4,753) | (394,342) | (3,272) |
Loss on settlement of debt | (270,096) | (270,096) | ||
Interest expense | (199,114) | (28,531) | (221,957) | (54,002) |
TOTAL OTHER EXPENSES | (710,579) | (33,396) | (886,607) | (57,485) |
LOSS FROM OPERATIONS BEFORE PROVISION FOR INCOME TAXES | (746,669) | (63,766) | (947,132) | (105,775) |
Provision for income taxes | ||||
NET LOSS | $ (746,669) | $ (63,766) | $ (947,132) | $ (105,775) |
BASIC AND DILUTED LOSS PER SHARE | $ 0.00 | $ 0.00 | $ 0.00 | $ 0.00 |
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING BASIC AND DILUTED | 615,019,505 | 526,525,000 | 595,341,575 | 526,525,000 |
4. Loans Payable
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
Notes | |
4. Loans Payable | 4. LOANS PAYABLE
As of June 30, 2013, the principal balance of the Companys outstanding loans payable were $110,000, which bears interest at the rate of 8% per annum, and are due upon demand. The balance due for the six months ended June 30, 2013 including all accrued and unpaid interest was $175,667. The loans do not contain any type of conversion feature. The Company intends to retire these loans at a future date through the issuance of shares of common stock at a rate to be agreed upon by both the lenders and the Company at the time the retirement is to be completed. There was no interest paid on the loans during the six months ended June 30, 2013. |
5. Related Party Transactions (Details) (USD $)
|
6 Months Ended | ||
---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Dec. 31, 2012
|
|
Loan payable, related party | $ 8,000 | $ 8,000 | |
Loans Payable Related Party Interest Rate per annum | 9.00% | ||
Accrued interest, related party | 2,952 | 2,592 | |
Salaries, Wages and Officers' Compensation | 50,000 | ||
Personal Expenses Paid By Company | 11,583 | 11,583 | |
Contributed services | 13,418 | 13,315 | |
Additional Paid-in Capital
|
|||
Contributed services | $ 13,418 |
2. Summary of Significant Accounting Policies: New Accounting Pronouncements, Policy (Policies)
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
Policies | |
New Accounting Pronouncements, Policy | Recently Issued Accounting Pronouncements Management reviewed accounting pronouncements issued during the three months ended June 30, 2013, and no new pronouncements were adopted during the period. |
7. Subsequent Events (Details) (USD $)
|
1 Months Ended | ||
---|---|---|---|
Jul. 31, 2013
|
Jul. 12, 2013
|
Jul. 11, 2013
|
|
Details | |||
Stock issued in the conversion of promissory notes | 55,000,000 | ||
Conversion of promissory notes | $ 5,500 | ||
Sale of Stock, Price Per Share | $ 0.0001 | ||
Convertible Promissory Note | $ 10,000 | ||
Convertible Promissory Note Interest Rate Per Annum | 8.00% | ||
Convertible Promissory Note Payment Terms | The Note can be converted into common stock of the Company, if the Note is not repaid before 180 days. The conversion price is the lesser of $0.0002 or 60% of the average three (3) trading days prior. |
6. Convertible Promissory Notes: Promissory Notes (Details) (USD $)
|
3 Months Ended | 6 Months Ended | |||||||
---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
Jun. 30, 2012
|
Jun. 30, 2013
|
Jun. 30, 2012
|
Dec. 31, 2012
|
|||||
Loans Payable Interest Rate per annum | 8.00% | 8.00% | |||||||
Accrued interest, other | $ 68,945 | $ 68,945 | $ 80,353 | ||||||
Derivative Liabilities, Current | 487,904 | 487,904 | |||||||
Beneficial conversion feature | 183,050 | ||||||||
Interest expense | 199,114 | 28,531 | 221,957 | 54,002 | |||||
Convertible Promissory Notes Unamortized Discount | 12,167 | 12,167 | |||||||
Gain/(Loss) on change in derivative liability | 241,261 | 4,753 | 394,342 | 3,272 | |||||
April 17 2013 Note
|
|||||||||
Loans Payable Interest Rate per annum | 8.00% | 8.00% | |||||||
Debt Instrument, Payment Terms | conversion price per share equal to sixty (60%) of the average bid and ask price of the common stock for the previous five (5) trading days or if the common stock has not traded in the last thirty (30) business days, then sixty percent (60%) of the price that the Companys common stock was last issued to a non-affiliated investor) | ||||||||
Principal Amount of Promissory Note | 160,296 | 160,296 | |||||||
Accrued interest, other | 22,754 | 22,754 | |||||||
Convertible Promissory Note | 183,050 | 183,050 | |||||||
Derivative Liabilities, Current | 286,209 | 286,209 | |||||||
Converted Amount of Note | 5,296 | 5,296 | |||||||
Remaining Balance | 177,754 | 177,754 | |||||||
Interest expense | 183,050 | ||||||||
April 2 2013 and May 9 2013 Notes
|
|||||||||
Debt Instrument, Payment Terms | conversion price per share equal to the lesser of $0.0002 or sixty (60%) of the average bid and ask price of the common stock for the previous three (3) trading days. The holder may elect payment of the principal of this note, before any repayment of interest. The fair value of the notes has been determined by using the Black-Scholes pricing model with the following weighted average assumptions: no dividend yield, expected volatility ranging from 201.09% to 516.82%, risk-free interest rate ranging from 08% to 11%, and an expected life of 180 days. | ||||||||
Convertible Promissory Note | 20,000 | [1] | 20,000 | [1] | |||||
Interest expense | $ 7,833 | ||||||||
|
2. Summary of Significant Accounting Policies
|
6 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2. Summary of Significant Accounting Policies | 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
This summary of significant accounting policies of Vitamin Blue, Inc. is presented to assist in understanding the Companys financial statements. The financial statements and notes are representations of the Companys management, which is responsible for their integrity and objectivity. These accounting policies conform to accounting principles generally accepted in the United States of America and have been consistently applied in the preparation of the financial statements.
Accounts Receivable The Company extends credit to its customers, who are located primarily in California. Accounts receivable are customer obligations due under normal trade terms. The Company performs continuing credit evaluations of its customers financial condition. Management reviews accounts receivable on a regular basis, based on contracted terms and how recently payments have been received to determine if any such amounts will potentially be uncollected. The Company includes any balances that are determined to be uncollectible in its allowance for doubtful accounts. After all attempts to collect a receivable have failed, the receivable is written off. The balances of the allowance account at June 30, 2013 and 2012 is $1,389 and $3,589, respectively.
Revenue Recognition The Company recognizes revenue upon delivery, provided that evidence of an arrangement exits, title, and risk of loss have passed to the customer, fees are fixed or determinable, and collection of the related receivable is reasonably assured. We record revenue net of estimated product returns, which is based upon our return policy, sales agreements, management estimates of potential future products returns related to current period revenue, current economic trends, changes in customer composition and historical experience. Generally, we extend credit to our customers and do not require collateral. We perform ongoing credit evaluation of our customers and historic credit losses have been within our expectations. This is a critical policy, because we want our accounting to show only sales which are final with a payment arrangement.
Cash and Cash Equivalents The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents.
Fair Value of Financial Instruments Fair Value of Financial Instruments, requires disclosure of the fair value information, whether or not recognized in the balance sheet, where it is practicable to estimate that value. As of June 30, 2013, the balances reported for cash, inventory, prepaid expenses, accounts payable, accrued expenses, loans payable and convertible promissory notes payable approximate the fair value because of their short maturities.
We adopted ASC Topic 820 (originally issued as SFAS 157, Fair Value Measurements) as of January 1, 2008 for financial instruments measured as fair value on a recurring basis. ASC Topic 820 defines fair value, established a framework for measuring fair value in accordance with accounting principles generally accepted in the United States and expands disclosures about fair value measurements.
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC Topic 820 established a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (level 1 measurements) and the lowest priority to unobservable inputs (level 3 measurements). These tiers include:
We measure certain financial instruments at fair value on a recurring basis. Assets and liabilities measured at fair value on a recurring basis are as follows at June 30, 2013:
Recently Issued Accounting Pronouncements Management reviewed accounting pronouncements issued during the three months ended June 30, 2013, and no new pronouncements were adopted during the period. |
5. Related Party Transactions
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
Notes | |
5. Related Party Transactions | 5. RELATED PARTY
During the six months ended June 30, 2013, the Company had loans outstanding from Veronica Ornelas, Vice President and Secretary of the Company, totaling $8,000. The Company has imputed interest on these loans at the rate of 9% per annum. As of June 30, 2013, the balance of accrued interest payable to this related party was $2,952.
Frank Ornelas, the Companys Chief Executive Officer, receives an annual salary of $50,000. During the six months ended June 30, 2013 and 2012, the Company paid for various personal expenses on behalf of the CEO totaling $11,583, which has been recognized as payment against his annual salary. The unpaid portions of the CEOs salary of $13,418 for the six months ended June 30, 2013, have been reflected as contributed capital in accordance with SAB Topic 5T. The CEO has agreed to waive the unpaid portions of his salary and no shares have been or will be issued to the CEO in exchange for this unpaid salary. |
3. Capital Stock
|
6 Months Ended |
---|---|
Jun. 30, 2013
|
|
Notes | |
3. Capital Stock | 3. CAPITAL STOCK
As of June 30, 2013, the Company has 900,000,000 shares of common stock authorized at par value of $0.0001 and 100,000,000 shares of preferred stock authorized at par value of $0.0001.
During the six months ended June 30, 2013, the Company issued 52,960,000 shares of common stock in a partial conversion of the April Note at a price of $0.0001 per share, recognizing a loss on conversion of $270,096. |