XML 23 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONDENSED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended 39 Months Ended
Oct. 31, 2013
Oct. 31, 2012
Oct. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income (loss) $ 1,728 $ 3,100 $ (13,705)
Charges not requiring the outlay of cash:      
Amortization 1,132 833 4,965
Allowance for doubtful accounts       10,000
Impairment of intangible assets       9,000
Management fee contributed by shareholder       5,000
Share issued for organization expenses       2,501
Changes in assets and liabilities:      
Decrease (increase) in license fee receivable 22,000    (26,000)
Increase (decrease) in accounts payable (2,915) 4,000 9,600
Increase in unearned revenue    4,000   
Increase in royalty payable 240    720
Increase (decrease) in deferred revenue (12,000)    4,000
Net cash provided by operating activities 10,185 11,933 6,081
CASH FLOWS FROM INVESTING ACTIVITIES      
Acquisition of license    (40,000) (40,000)
Net cash consumed by investing activities    (40,000) (40,000)
CASH FLOWS FROM FINANCING ACTIVITIES      
Proceeds from shareholder loan    3,000 36,425
Proceeds from issuance of common shares       10,500
Net cash provided by financing activities    3,000 46,925
Net change in cash balance 10,185 (25,067) 13,006
Cash, at beginning of period 2,821 38,868   
Cash, at end of period $ 13,006 $ 13,801 $ 13,006