XML 16 R5.htm IDEA: XBRL DOCUMENT v3.3.1.900
Statements of Cashflows - USD ($)
1 Months Ended 3 Months Ended 5 Months Ended 6 Months Ended 12 Months Ended
Jan. 23, 2014
Mar. 25, 2014
Jun. 13, 2014
Jun. 25, 2014
Jun. 24, 2014
Jun. 23, 2014
Dec. 31, 2015
Dec. 30, 2015
Dec. 29, 2015
Dec. 28, 2015
Dec. 27, 2015
Dec. 26, 2015
Dec. 25, 2015
Dec. 31, 2014
Dec. 30, 2014
Dec. 29, 2014
Dec. 27, 2014
Dec. 26, 2014
Dec. 25, 2014
Dec. 20, 2014
Operating Activities                                        
Net loss             $ (1,055,350)             $ (821,944)            
Adjustments to reconcile net loss to net cash used in /provided by operating activities:                                        
Amortization of discount on convertible debenture             271,460             253,921            
Amortization of customer list             147,160             48,786            
Amortization of deferred financing costs             1,703 $ 21 $ 823   $ 285 $ 285 $ 288 9,097 $ 2,979 $ 2,176 $ 315 $ 315 $ 312  
Default penalty on convertible debenture             162,753     $ 125,000     25,000 9,000           $ 12,753
Gain on forgiveness of debt             25,863             169,726            
Impairment of goodwill                           198,834            
Imputed interest             6,000             2,614            
Issuance of convertible debt for services                           250,000            
Issuance of shares for services             59,550             330            
Loss (gain) on change in fair value of derivative liabilities             341,192             (672,095)            
Change in fair value of make whole expense - related party             318,132             1,283            
Liability for shares issuable – related party             29,166,082             513,101            
Changes in operating assets and liabilities:                                        
Accounts receivable             (389,731)             70,265            
Accounts receivable – related party             82,500             (87,500)            
Prepaid expenses             (2,500)             2,585            
Inventory             16,184             (16,184)            
Prepaid Inventory             (390,889,000,000)                          
Accounts payable and accrued liabilities             437,083             (97,079)            
Accounts payable – related party             237,780             93,114            
Due to related parties             (37,576)                          
Net cash provided by (used) in operating activities             179,588             (411,598)            
Financing Activities                                        
Proceeds from issuance of convertible debentures, net of financing fees                           298,200            
Proceeds from issuance of loan payable $ 50,000 $ 50,000 $ 50,000 $ 49,400 $ 49,400 $ 49,400 67,000                          
Proceeds from issuance of loan payable from related party             75,000             75,000            
Repayments of loan payable             (47,509)                          
Net cash provided by financing activities             19,491             373,200            
Increase (decrease) in cash             199,079             (38,398)            
Cash, beginning of period $ 227,502 $ 227,502 $ 227,502 $ 227,502 $ 227,502 $ 227,502 189,104 $ 189,104 $ 189,104 $ 189,104 $ 189,104 $ 189,104 $ 189,104 227,502 $ 227,502 $ 227,502 $ 227,502 $ 227,502 $ 227,502 $ 227,502
Cash, end of period             388,183             189,104            
Non-cash transactions                                        
Fair value of shares issued for the acquisition of intangible assets                           441,884            
Common shares issued for convertible notes and accrued interest             209,969             45,000            
Recognition of new derivative and debt discount                           401,888            
Reclassification of derivative liability to APIC             $ 197,614             $ 35,374