XML 44 R34.htm IDEA: XBRL DOCUMENT v3.19.2
SUBSEQUENT EVENTS (Details) - USD ($)
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2016
Current Assets      
Cash and cash equivalents $ 61,872 $ 67,854 $ 91,309
Accounts receivable, net of reserve 225,414 184,290  
Inventory 439,649 518,001  
Other current assets 18,436 14,755  
Total current assets 745,371 784,900  
Property and Equipment      
Leasehold Improvements 274,869 274,869  
Furniture, fixtures and equipment 78,222 78,222  
Computer and software 193,204 186,517  
Machinery & Equipment 744,672 741,884  
Vehicles 415,528 393,887  
Land Improvements 67,959 67,959  
Total Property and Equipment 1,774,454 1,743,338  
Less accumulated depreciation (1,353,003) (1,273,705)  
Net Property and equipment 421,451 469,633  
Total assets 1,166,822 1,254,533  
Current liabilities      
Accounts payable and accrued expenses 247,150 178,928  
Accrued payroll expense 19,177 22,625  
Demand note payable-related party 77,460 77,460  
Convertible note payable-related party note discount of $17,647 and $38,294, respectively 32,353 14,706  
Total current liabilities 376,140 293,719  
Shareholders' equity      
Preferred stock (par $.001) 40,000,000  
Common stock (par $.001) 17,767 17,767  
Paid in capital 3,550,236 3,550,236  
Accumulated deficit (2,153,321) (1,671,189)  
Contra equity-prepaid rent (624,000) (936,000)  
Treasury stock    
Total shareholders' equity 790,682 960,814 $ 1,033,426
Total liaibliities and stockholders' equity 1,166,822 1,254,533  
Metwood VA [Member]      
Current Assets      
Cash and cash equivalents (61,872)  
Accounts receivable, net of reserve (225,414)  
Inventory (439,649)    
Other current assets (18,436)    
Total current assets (745,371)    
Property and Equipment      
Leasehold Improvements (274,869)    
Furniture, fixtures and equipment (78,222)    
Computer and software (193,204)    
Machinery & Equipment (744,672)    
Vehicles (415,528)    
Land Improvements (67,959)    
Total Property and Equipment (1,774,454)    
Less accumulated depreciation (1,353,003)    
Net Property and equipment (421,451)    
Total assets (1,166,822)    
Current liabilities      
Accounts payable and accrued expenses (247,150)    
Accrued payroll expense (19,177)    
Demand note payable-related party (77,460)    
Convertible note payable-related party note discount of $17,647 and $38,294, respectively    
Total current liabilities (343,787)    
Shareholders' equity      
Preferred stock (par $.001) 40,000,000    
Common stock (par $.001) (9,400)    
Paid in capital    
Accumulated deficit (1,437,635)    
Contra equity-prepaid rent 624,000    
Treasury stock    
Total shareholders' equity (823,035)    
Total liaibliities and stockholders' equity (1,166,822)    
Proforma [Member]      
Current Assets      
Cash and cash equivalents    
Accounts receivable, net of reserve    
Inventory    
Other current assets    
Total current assets    
Property and Equipment      
Leasehold Improvements    
Furniture, fixtures and equipment    
Computer and software    
Machinery & Equipment    
Vehicles    
Land Improvements    
Total Property and Equipment    
Less accumulated depreciation    
Net Property and equipment    
Total assets    
Current liabilities      
Accounts payable and accrued expenses    
Accrued payroll expense    
Demand note payable-related party    
Convertible note payable-related party note discount of $17,647 and $38,294, respectively 32,353    
Total current liabilities 32,353    
Shareholders' equity      
Preferred stock (par $.001) 40,000,000    
Common stock (par $.001) 8,367    
Paid in capital 3,550,236    
Accumulated deficit (3,590,956)    
Contra equity-prepaid rent    
Treasury stock    
Total shareholders' equity (32,353)    
Total liaibliities and stockholders' equity    
Proforma Combined [Member]      
Current Assets      
Accounts receivable, net of reserve    
Inventory    
Other current assets    
Total current assets    
Property and Equipment      
Total assets    
Current liabilities      
Total current liabilities   18,706  
Shareholders' equity      
Preferred stock (par $.001) 40,000,000    
Common stock (par $.001)   8,367  
Paid in capital   3,550,236  
Accumulated deficit   (3,577,309)  
Treasury stock    
Total shareholders' equity   (18,706)  
Total liaibliities and stockholders' equity    
Cash and cash equivalents    
Net property and equipment    
Accounts payable and accrued expenses   4,000  
Accrued payroll expense    
Demand note payable-related party    
Convertible note payable-related party note discount of $38,294   14,706  
Total    
Contra equity-prepaid rent    
Pro Forma Adjustment [Member]      
Current Assets      
Cash and cash equivalents [1]   (67,854)  
Accounts receivable, net of reserve [2]   (184,290)  
Inventory [3]   (518,001)  
Other current assets [4]   (14,755)  
Total current assets    
Property and Equipment      
Total assets    
Current liabilities      
Total current liabilities    
Shareholders' equity      
Preferred stock (par $.001) 40,000,000    
Common stock (par $.001) [5]   (9,400)  
Paid in capital    
Accumulated deficit [6]   (1,915,520)  
Treasury stock    
Total shareholders' equity    
Total liaibliities and stockholders' equity    
Net property and equipment [7]   (469,633)  
Accounts payable and accrued expenses [8]   (174,928)  
Accrued payroll expense [9]   (22,625)  
Demand note payable-related party [10]   (77,460)  
Convertible note payable-related party note discount of $38,294    
Total [11]   9,400  
Contra equity-prepaid rent [12]   936,000  
Historical [Member]      
Current Assets      
Cash and cash equivalents   67,854  
Accounts receivable, net of reserve   184,290  
Inventory   518,001  
Other current assets   14,755  
Total current assets   784,900  
Property and Equipment      
Total assets   1,254,533  
Current liabilities      
Total current liabilities 293,719  
Shareholders' equity      
Preferred stock (par $.001) 40,000,000    
Common stock (par $.001) 17,767  
Paid in capital 3,550,236  
Accumulated deficit (1,671,189)  
Treasury stock    
Total shareholders' equity 960,814  
Total liaibliities and stockholders' equity 1,254,533  
Net property and equipment   469,633  
Accounts payable and accrued expenses 178,928  
Accrued payroll expense 22,625  
Demand note payable-related party 77,460  
Convertible note payable-related party note discount of $38,294 14,706  
Total    
Contra equity-prepaid rent $ (936,000)  
[1] Represents Metwood of Virginia, Inc.'s historical balance sheet as of June 30, 2018 to carve out Metwood of Virginia, Inc.'s assets and liabiities as of June 30, 2018 prior to its sale.
[2] Represents Metwood of Virginia, Inc.'s historical balance sheet as of June 30, 2018 to carve out Metwood of Virginia, Inc.'s assets and liabiities as of June 30, 2018 prior to its sale.
[3] Represents Metwood of Virginia, Inc.'s historical balance sheet as of June 30, 2018 to carve out Metwood of Virginia, Inc.'s assets and liabiities as of June 30, 2018 prior to its sale.
[4] Represents Metwood of Virginia, Inc.'s historical balance sheet as of June 30, 2018 to carve out Metwood of Virginia, Inc.'s assets and liabiities as of June 30, 2018 prior to its sale.
[5] Represents the retirement 9,400,000 shares the Company's common stock which the Company received in exchange from Cahas Mountain Properties, LLC.
[6] Represents Metwood of Virginia, Inc.'s historical balance sheet as of June 30, 2018 to carve out Metwood of Virginia, Inc.'s assets and liabiities as of June 30, 2018 prior to its sale.
[7] Represents Metwood of Virginia, Inc.'s historical balance sheet as of June 30, 2018 to carve out Metwood of Virginia, Inc.'s assets and liabiities as of June 30, 2018 prior to its sale.
[8] Represents Metwood of Virginia, Inc.'s historical balance sheet as of June 30, 2018 to carve out Metwood of Virginia, Inc.'s assets and liabiities as of June 30, 2018 prior to its sale.
[9] Represents Metwood of Virginia, Inc.'s historical balance sheet as of June 30, 2018 to carve out Metwood of Virginia, Inc.'s assets and liabiities as of June 30, 2018 prior to its sale.
[10] Represents Metwood of Virginia, Inc.'s historical balance sheet as of June 30, 2018 to carve out Metwood of Virginia, Inc.'s assets and liabiities as of June 30, 2018 prior to its sale.
[11] Represents the retirement 9,400,000 shares the Company's common stock which the Company received in exchange from Cahas Mountain Properties, LLC.
[12] Represents Metwood of Virginia, Inc.'s historical balance sheet as of June 30, 2018 to carve out Metwood of Virginia, Inc.'s assets and liabiities as of June 30, 2018 prior to its sale.