XML 30 R32.htm IDEA: XBRL DOCUMENT v3.3.0.814
1. Restatement of Previously Issued Financial Statements - Restatement of Previously Issued Financial Statements (Details) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Dec. 31, 2014
Dec. 31, 2013
CURRENT ASSETS            
Cash $ 30,780 $ (21,335) $ 30,780 $ (21,335) $ 88,152 $ (126,073)
Accounts receivable 41,725   41,725   164,832  
Prepaid expenses 33,036   33,036   46,267  
Total current assets 589,030   589,030   793,057  
NON CURRENT ASSETS:            
Cash - restricted 74,660   74,660   86,200  
Total assets 876,212   876,212   1,135,800  
CURRENT LIABILITIES            
Accounts payable and accrued liabilities 524,812   524,812   808,971  
Deferred revenue 67,178   67,178   143,839  
Total current liabilities 3,262,214   3,262,214   3,847,826  
Total Liabilities 3,273,051   3,273,051   3,866,286  
STOCKHOLDERS' DEFICIT            
Common stock 477,389   477,389   461,318  
Additional paid-in capital 16,177,534   16,177,534   16,129,038  
Accumulated other comprehensive loss 816,605   816,605   245,187  
Accumulated deficit (19,868,367)   (19,868,367)   (19,566,029)  
Total Stockholders' Deficit (2,396,839)   (2,396,839)   (2,730,486) $ (3,070,336)
Total Liabilities and Stockholders' Deficit 876,212   876,212   1,135,800  
Revenues 848,767 1,197,121 2,477,413 2,812,940    
Operating expenses            
Depreciation 22,863 20,718 70,303 61,861    
Rent 425,324 576,618 1,339,029 2,348,790    
Total operating expenses 138,209 207,513 (47,285) (720,639)    
Interest expense     $ (302,338) (795,157)    
Income (loss) from continuing operations   102,241 209,161    
Net loss applicable to common shareholders 46,516 95,452 $ (302,338) (1,004,318)    
Foreign currency translation adjustment 240,531 124,131 571,418 131,505    
Total comprehensive loss 287,047 $ 219,583 269,080 (872,813)    
Cash flows from operating activities:            
Net income (loss) - continuing operations     (302,338)   $ (1,900,273)  
Adjustment to reconcile net loss to net cash used in operating activities:     $ 70,303 61,861    
Movement in bad debts provision     (12,078)    
Stock issued for services     $ 56,906 624,596    
Changes in operating assets and liabilities            
Accounts receivable     123,106 6,479    
Prepaid expenses     13,231 (11,286)    
Accounts payable and accrued liabilities     (284,159) (17,365)    
Taxes payable     (152,344) 167,599    
Deferred revenue     (76,661) (18,929)    
Net cash used in operating activities - continuing operations     $ (529,386) 61,250    
Net cash used in operating activities - discontinued operations     (247,549)    
Net cash used in operating activities     $ (529,386) (186,299)    
Investing activities            
Purchase of fixed assets     26,281 64,711    
Net cash used in investing activities - continuing operations     $ (26,281) $ (64,711)    
Net cash used in investing activities        
Financing activities            
Change in restricted cash     $ 11,540 $ 4,730    
Proceeds from convertible notes payable     105,000    
Proceeds from related party notes     250,652    
Repayment of related party notes     $ 41,876 111,766    
Net cash used in financing activities - continuing operations     $ (73,123) 625,487    
Net cash used in financing activities - discontinued operations     (401,244)    
Net cash used in financing activities     $ (73,123) $ 224,243    
Effect of exchange rate on cash $ (73,157) (145,576)    
Net change in cash     $ (57,372) $ 104,738    
Previously Reported [Member]            
CURRENT ASSETS            
Cash        
Accounts receivable   $ 200,103   $ 200,103    
Prepaid expenses   95,810   95,810    
Current assets - held for sale   354,986   354,986    
Total current assets   650,899   650,899    
NON CURRENT ASSETS:            
Cash - restricted   89,290   89,290    
Fixed assets   286,096   286,096    
Long term assets - held for resale   220,574   220,574    
Total assets   1,246,859   1,246,859    
CURRENT LIABILITIES            
Bank overdraft   21,355   21,355    
Accounts payable and accrued liabilities   423,242   423,242    
Taxes payable   2,539,518   2,539,518    
Deferred revenue   88,546   88,546    
Short term loan   82,962   82,962    
Current portion of loan payable   7,811   7,811    
Related party payables   394,998   394,998    
Current liabilities - held for resale   297,286   297,286    
Total current liabilities   3,855,698   3,855,698    
Loan payable   21,130   21,130    
Total Liabilities   3,876,828   3,876,828    
STOCKHOLDERS' DEFICIT            
Common stock   476,930   476,930    
Additional paid-in capital   8,756,610   8,756,610    
Accumulated other comprehensive loss   395,640   395,640    
Accumulated deficit   (12,259,149)   (12,259,149)    
Total Stockholders' Deficit   (2,629,969)   (2,629,969)    
Total Liabilities and Stockholders' Deficit   1,246,859   1,246,859    
Revenues   $ 1,197,121   $ 2,812,940    
Cost of services provided        
Gross margin   $ 1,197,121   $ 2,812,940    
Operating expenses            
Depreciation   20,718   61,861    
General and administrative   193,813   540,508    
Management fees   55   68,163    
Professional fees   115,565   180,618    
Rent   82,839   333,639    
Salaries and wages   576,618   1,724,194    
Total operating expenses   989,608   2,908,983    
Net operating income (loss)   207,513   (96,043)    
Interest expense   2,640   (18,988)    
Income (loss) from continuing operations   210,152   (115,031)    
Loss from discontinued operations, net of tax   (102,241)   (209,161)    
Net loss applicable to common shareholders   107,911   (324,192)    
Foreign currency translation adjustment   124,131   131,505    
Total comprehensive loss   232,042   (192,687)    
Cash flows from operating activities:            
Net loss from discontinued operations   $ (102,241)   (209,161)    
Net income (loss) - continuing operations       (115,031)    
Depreciation       61,861    
Movement in bad debts provision       $ (12,078)    
Stock issued for services          
Amortization of beneficial conversion feature          
Changes in operating assets and liabilities            
Accounts receivable       $ 6,479    
Prepaid expenses       (11,286)    
Accounts payable and accrued liabilities       (17,365)    
Taxes payable       167,599    
Deferred revenue       (18,929)    
Net cash used in operating activities - continuing operations       61,250    
Net cash used in operating activities - discontinued operations       (247,549)    
Net cash used in operating activities       (186,299)    
Investing activities            
Purchase of fixed assets       64,711    
Net cash used in investing activities - continuing operations       $ (64,711)    
Net cash used in investing activities - discontinued operations          
Net cash used in investing activities       $ (64,711)    
Financing activities            
Change in restricted cash       (5,632)    
Repayment of loan payable       (4,730)    
Proceeds from convertible notes payable       105,000    
Proceeds from issuance of common stock       382,503    
Proceeds from related party notes       250,652    
Repayment of related party notes       111,766    
Net cash used in financing activities - continuing operations       625,487    
Net cash used in financing activities - discontinued operations       (401,244)    
Net cash used in financing activities       224,243    
Effect of exchange rate on cash       131,505    
Net change in cash       104,738    
Beginning cash balance (deficiency)       (126,073)    
Ending cash balance ( excluding restricted )       $ (21,335)    
Opening Deficit [Member]            
CURRENT ASSETS            
Cash        
Accounts receivable        
Prepaid expenses        
Current assets - held for sale        
Total current assets        
NON CURRENT ASSETS:            
Cash - restricted        
Fixed assets        
Long term assets - held for resale        
Total assets        
CURRENT LIABILITIES            
Bank overdraft        
Accounts payable and accrued liabilities        
Taxes payable        
Deferred revenue        
Short term loan   $ (34,357)   $ (34,357)    
Current portion of loan payable        
Related party payables        
Current liabilities - held for resale        
Total current liabilities   $ (34,357)   $ (34,357)    
Loan payable        
Total Liabilities   $ (34,357)   $ (34,357)    
STOCKHOLDERS' DEFICIT            
Common stock        
Additional paid-in capital   $ 4,150,113   $ 4,150,113    
Accumulated other comprehensive loss        
Accumulated deficit   $ (4,115,756)   $ (4,115,756)    
Total Stockholders' Deficit   $ 34,357   $ 34,357    
Total Liabilities and Stockholders' Deficit        
Beneficial Conversion Feature [Member]            
CURRENT ASSETS            
Cash        
Accounts receivable        
Prepaid expenses        
Current assets - held for sale        
Total current assets        
NON CURRENT ASSETS:            
Cash - restricted        
Fixed assets        
Long term assets - held for resale        
Total assets        
CURRENT LIABILITIES            
Bank overdraft        
Accounts payable and accrued liabilities        
Taxes payable        
Deferred revenue        
Short term loan   $ 10,530   $ 10,530    
Current portion of loan payable        
Related party payables        
Current liabilities - held for resale        
Total current liabilities   $ 10,530   $ 10,530    
Loan payable        
Total Liabilities   $ 10,530   $ 10,530    
STOCKHOLDERS' DEFICIT            
Common stock        
Additional paid-in capital   $ 45,000   $ 45,000    
Accumulated other comprehensive loss        
Accumulated deficit   $ (55,530)   $ (55,530)    
Total Stockholders' Deficit   $ (10,530)   $ (10,530)    
Total Liabilities and Stockholders' Deficit        
Revenues        
Cost of services provided        
Gross margin        
Operating expenses            
Depreciation        
General and administrative        
Management fees        
Professional fees        
Rent        
Salaries and wages        
Total operating expenses        
Net operating income (loss)        
Interest expense   $ (12,459)   $ (55,530)    
Income (loss) from continuing operations   $ (12,459)   $ (55,530)    
Loss from discontinued operations, net of tax        
Net loss applicable to common shareholders   $ (12,459)   $ (55,530)    
Foreign currency translation adjustment        
Total comprehensive loss   $ (12,459)   $ (55,530)    
Cash flows from operating activities:            
Net loss from discontinued operations        
Net income (loss) - continuing operations       $ (55,530)    
Depreciation          
Movement in bad debts provision          
Stock issued for services          
Amortization of beneficial conversion feature       $ 55,530    
Changes in operating assets and liabilities            
Accounts receivable          
Prepaid expenses          
Accounts payable and accrued liabilities          
Taxes payable          
Deferred revenue          
Net cash used in operating activities - continuing operations          
Net cash used in operating activities - discontinued operations          
Net cash used in operating activities          
Investing activities            
Purchase of fixed assets          
Net cash used in investing activities - continuing operations          
Net cash used in investing activities - discontinued operations          
Net cash used in investing activities          
Financing activities            
Change in restricted cash          
Repayment of loan payable          
Proceeds from convertible notes payable          
Proceeds from issuance of common stock          
Proceeds from related party notes          
Repayment of related party notes          
Net cash used in financing activities - continuing operations          
Net cash used in financing activities - discontinued operations          
Net cash used in financing activities          
Effect of exchange rate on cash          
Net change in cash          
Beginning cash balance (deficiency)          
Ending cash balance ( excluding restricted )          
Compensation [Member]            
CURRENT ASSETS            
Cash        
Accounts receivable        
Prepaid expenses        
Current assets - held for sale        
Total current assets        
NON CURRENT ASSETS:            
Cash - restricted        
Fixed assets        
Long term assets - held for resale        
Total assets        
CURRENT LIABILITIES            
Bank overdraft        
Accounts payable and accrued liabilities        
Taxes payable        
Deferred revenue        
Short term loan        
Current portion of loan payable        
Related party payables        
Current liabilities - held for resale        
Total current liabilities        
Loan payable        
Total Liabilities        
STOCKHOLDERS' DEFICIT            
Common stock        
Additional paid-in capital   $ 624,596   $ 624,596    
Accumulated other comprehensive loss        
Accumulated deficit   $ (624,596)   $ (624,596)    
Total Stockholders' Deficit        
Total Liabilities and Stockholders' Deficit        
Revenues        
Cost of services provided        
Gross margin        
Operating expenses            
Depreciation        
General and administrative        
Management fees        
Professional fees        
Rent        
Salaries and wages     $ 624,596    
Total operating expenses     624,596    
Net operating income (loss)     $ (624,596)    
Interest expense        
Income (loss) from continuing operations     $ (624,596)    
Loss from discontinued operations, net of tax        
Net loss applicable to common shareholders     $ (624,596)    
Foreign currency translation adjustment        
Total comprehensive loss     $ (624,596)    
Cash flows from operating activities:            
Net loss from discontinued operations        
Net income (loss) - continuing operations       $ (624,596)    
Depreciation          
Movement in bad debts provision          
Stock issued for services       $ 624,596    
Amortization of beneficial conversion feature          
Changes in operating assets and liabilities            
Accounts receivable          
Prepaid expenses          
Accounts payable and accrued liabilities          
Taxes payable          
Deferred revenue          
Net cash used in operating activities - continuing operations          
Net cash used in operating activities - discontinued operations          
Net cash used in operating activities          
Investing activities            
Purchase of fixed assets          
Net cash used in investing activities - continuing operations          
Net cash used in investing activities - discontinued operations          
Net cash used in investing activities          
Financing activities            
Change in restricted cash          
Repayment of loan payable          
Proceeds from convertible notes payable          
Proceeds from issuance of common stock          
Proceeds from related party notes          
Repayment of related party notes          
Net cash used in financing activities - continuing operations          
Net cash used in financing activities - discontinued operations          
Net cash used in financing activities          
Effect of exchange rate on cash          
Net change in cash          
Beginning cash balance (deficiency)          
Ending cash balance ( excluding restricted )          
As Restated [Member]            
CURRENT ASSETS            
Cash        
Accounts receivable   $ 200,103   $ 200,103    
Prepaid expenses   95,810   95,810    
Current assets - held for sale   354,986   354,986    
Total current assets   650,899   650,899    
NON CURRENT ASSETS:            
Cash - restricted   89,290   89,290    
Fixed assets   286,096   286,096    
Long term assets - held for resale   220,574   220,574    
Total assets   1,246,859   1,246,859    
CURRENT LIABILITIES            
Bank overdraft   21,355   21,355    
Accounts payable and accrued liabilities   423,242   423,242    
Taxes payable   2,539,518   2,539,518    
Deferred revenue   88,546   88,546    
Short term loan   59,135   59,135    
Current portion of loan payable   7,811   7,811    
Related party payables   394,998   394,998    
Current liabilities - held for resale   297,286   297,286    
Total current liabilities   3,831,871   3,831,871    
Loan payable   21,130   21,130    
Total Liabilities   3,853,001   3,853,001    
STOCKHOLDERS' DEFICIT            
Common stock   476,930   476,930    
Additional paid-in capital   13,576,319   13,576,319    
Accumulated other comprehensive loss   395,640   395,640    
Accumulated deficit   (17,055,031)   (17,055,031)    
Total Stockholders' Deficit   (2,606,142)   (2,606,142)    
Total Liabilities and Stockholders' Deficit   1,246,859   1,246,859    
Revenues   $ 1,197,121   $ 2,812,940    
Cost of services provided        
Gross margin   $ 1,197,121   $ 2,812,940    
Operating expenses            
Depreciation   20,718   61,861    
General and administrative   193,814   540,508    
Management fees   55   68,163    
Professional fees   115,565   180,618    
Rent   82,839   333,639    
Salaries and wages   576,618   2,348,790    
Total operating expenses   989,609   3,533,579    
Net operating income (loss)   207,513   (720,639)    
Interest expense   (9,819)   (74,518)    
Income (loss) from continuing operations   197,693   (795,157)    
Loss from discontinued operations, net of tax   (102,241)   (209,161)    
Net loss applicable to common shareholders   95,452   (1,004,318)    
Foreign currency translation adjustment   124,131   131,505    
Total comprehensive loss   219,583   (872,813)    
Cash flows from operating activities:            
Net loss from discontinued operations   $ (102,241)   (209,161)    
Net income (loss) - continuing operations       (795,157)    
Depreciation       61,861    
Movement in bad debts provision       (12,078)    
Stock issued for services       624,596    
Amortization of beneficial conversion feature       55,530    
Changes in operating assets and liabilities            
Accounts receivable       6,479    
Prepaid expenses       (11,286)    
Accounts payable and accrued liabilities       (17,365)    
Taxes payable       167,599    
Deferred revenue       (18,929)    
Net cash used in operating activities - continuing operations       61,250    
Net cash used in operating activities - discontinued operations       (247,549)    
Net cash used in operating activities       (186,299)    
Investing activities            
Purchase of fixed assets       (64,711)    
Net cash used in investing activities - continuing operations       $ (64,711)    
Net cash used in investing activities - discontinued operations          
Net cash used in investing activities       $ (64,711)    
Financing activities            
Change in restricted cash       (5,632)    
Repayment of loan payable       4,730    
Proceeds from convertible notes payable       105,000    
Proceeds from issuance of common stock       382,503    
Proceeds from related party notes       250,652    
Repayment of related party notes       (111,766)    
Net cash used in financing activities - continuing operations       625,487    
Net cash used in financing activities - discontinued operations       (401,244)    
Net cash used in financing activities       224,243    
Effect of exchange rate on cash       131,505    
Net change in cash       104,738    
Beginning cash balance (deficiency)       (126,073)    
Ending cash balance ( excluding restricted )       $ (21,335)