XML 47 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statement of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flow from operating activities    
Net loss $ (277,909)us-gaap_NetIncomeLoss $ (1,811,882)us-gaap_NetIncomeLoss
Adjustment to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization 34,776us-gaap_DepreciationDepletionAndAmortization 5,288us-gaap_DepreciationDepletionAndAmortization
Changes in operating assets and liabilities:    
Account receivable (6,935)us-gaap_IncreaseDecreaseInAccountsReceivable (12,338)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventory (802)us-gaap_IncreaseDecreaseInInventories 0us-gaap_IncreaseDecreaseInInventories
Prepaid expense and prepaid rent 24,324us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (21,439)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Account payable 3,670us-gaap_IncreaseDecreaseInAccountsPayable (8,301)us-gaap_IncreaseDecreaseInAccountsPayable
Other payables 28,991us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities 1,225us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
Net cash (used in)/generated from operating activities (193,885)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (1,847,447)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flow from investing activities:    
Purchase of leasehold improvement 0us-gaap_PaymentsForCapitalImprovements (1,700)us-gaap_PaymentsForCapitalImprovements
Purchase of property and equipment 0us-gaap_PaymentsToAcquireOtherPropertyPlantAndEquipment (13,241)us-gaap_PaymentsToAcquireOtherPropertyPlantAndEquipment
Amount due from a related party 2,176us-gaap_ProceedsFromRepaymentsOfRelatedPartyDebt (13,639)us-gaap_ProceedsFromRepaymentsOfRelatedPartyDebt
Purchase of Wujiaer hotel, net of cash acquired 0us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired 21,304us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Net cash (used in)/generated from investing activities 2,176us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (7,276)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities    
Amount due to a related party 109,544us-gaap_ProceedsFromRelatedPartyDebt (92,667)us-gaap_ProceedsFromRelatedPartyDebt
Proceeds from issuance of common stock 0us-gaap_ProceedsFromIssuanceOfCommonStock 100us-gaap_ProceedsFromIssuanceOfCommonStock
Redemption of common stock 0us-gaap_PaymentsForRepurchaseOfCommonStock (2,000)us-gaap_PaymentsForRepurchaseOfCommonStock
Shareholder contribution 27,594us-gaap_ProceedsFromContributedCapital 1,926,933us-gaap_ProceedsFromContributedCapital
Net cash flows generated from financing activities 137,138us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 1,832,366us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Effect of exchange rate charges on cash (2,428)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations (503)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
Net increase/(decrease) in cash (56,999)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (22,860)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash at the beginning of the year 61,654us-gaap_CashAndCashEquivalentsAtCarryingValue 454,723us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash at the end of the year $ 4,655us-gaap_CashAndCashEquivalentsAtCarryingValue $ 431,863us-gaap_CashAndCashEquivalentsAtCarryingValue