XML 30 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Brick Top Productions, Inc. - Consolidated Balance Sheets (historical) (USD $)
Sep. 30, 2013
Brick Top
Dec. 31, 2012
Brick Top
Sep. 30, 2013
S & G Holdings
Dec. 31, 2012
S & G Holdings
Sep. 30, 2013
Scenario, Adjustment
Dec. 31, 2012
Scenario, Adjustment
Sep. 30, 2013
Pro forma
Dec. 31, 2012
Pro forma
CURRENT ASSETS                
Cash $ 130,519 $ 3,154 $ 51,431 $ 91,708 $ (33,000) [1],[2],[3] $ 220,000 $ 148,950 $ 314,862
Accounts receivable     24,474 24,947     24,474 24,947
Advances     169,410 140,715     169,410 140,715
Notes receivable     86,776 72,193     86,776 72,193
Total Current Assets 130,519 3,154 332,091 329,563 (33,000) 220,000 429,610 552,717
PROPERTY AND EQUIPMENT                
Computer equipment 8,897 8,897         8,897 8,897
Equipment     87,372 87,372     87,372 87,372
Furniture and fixtures     7,788 7,788     7,788 7,788
Vehicles     4,279 4,279     4,279 4,279
Accumulated depreciation (5,645) (3,934) (96,949) (95,737)     (102,594) (99,671)
Property and equipment, net 3,252 4,963 2,490 3,702     5,742 8,665
CAPITALIZED PILOT COSTS, net 292,931 292,931         292,931 292,931
Intangible Assets         14,247 [2],[3],[4] 162,496 [2],[3],[4] 14,247 162,496
DEPOSITS 1,985 2,214         1,985 2,214
TOTAL ASSETS 428,687 303,262 334,581 333,265 (18,753) 382,496 744,515 1,019,023
CURRENT LIABILITIES                
Accounts payable and accrued expenses 169,538 186,218 268,027 465,343     437,565 651,561
Line of Credit     55,000       55,000  
Other current liabilities     3,366 7,399     3,366 7,399
Advances from stockholders 60,847 60,797         60,847 60,797
Total Current Liabilities 230,385 247,015 326,393 472,742     556,778 719,757
LONG-TERM LIABILITIES                
Royalty payable     972,637 972,637 (972,637) [3] (972,637) [3]    
Total Liabilities 230,385 247,015 1,299,030 1,445,379 (972,637) (972,637) 556,778 719,757
STOCKHOLDERS' EQUITY                
Preferred stock 0 [5] 0 [5] 0 [5] 0 [5] 0 [5] 0 [5] 0 [5] 0 [5]
Common stock 2,994 [6] 2,969 [6] 100 [6] 100 [6] (70) [1],[2],[6] (44) [2],[6],[7] 3,024 [6] 3,025 [6]
Additional paid-in capital 1,274,121 1,021,146 150,900 900 66,070 [1],[2] 469,044 [2],[7] 1,491,091 1,491,090
Deficit accumulated during the development stage (1,078,736) (967,859) (1,115,449) (1,113,114) 1,115,449 [2] 1,113,114 [2] (1,078,736) (967,859)
Total Stockholders' Equity 198,379 56,256 (964,449) (1,112,114) 1,181,449 1,582,114 415,379 526,256
NON-CONTROLLING INTEREST IN SUBSIDIARY (77) (9)     (227,565) [8] (226,981) [8] (227,642) (226,990)
Total Stockholder's Deficit 198,302 56,247 (964,449) (1,112,114) 953,884 1,355,133 187,737 299,266
TOTAL LIABILITIES AND STOCKHOLDER'S DEFICIT $ 428,687 $ 303,262 $ 334,581 $ 333,265 $ (18,753) $ 382,496 $ 744,515 $ 1,019,023
[1] Adjustment for issuance of 179,500 shares of common stock for cash and $47,500 in capital contributions in Brick Top Productions, Inc.
[2] Adjustment for purchase of 75% of the outstanding stock of S&G Holdings, Inc.
[3] Adjustment to record the settlement of the royalty payable for a cash payment of $40,000.
[4] Adjustment for purchase price allocation.
[5] Preferred stock: $0.0001 par value, 10,000,000 shares authorized; none issued or outstanding.
[6] Common stock: $0.0001 par value, 100,000,000 shares authorized; 29,692,000 and 29,643,500 shares issued and outstanding, respectively.
[7] Adjustment for issuance of 432,500 shares of common stock for cash and $47,500 in capital contributions in Brick Top Productions, Inc.
[8] Adjustment to record the non-controlling interest in S&G Holdings, Inc.