XML 29 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED BALANCE SHEETS (Unaudited) (USD $)
Mar. 31, 2015
Dec. 31, 2014
Current Assets:    
Cash $ 147,868us-gaap_Cash $ 313,856us-gaap_Cash
Accounts receivable - net 417,588us-gaap_AccountsReceivableNetCurrent 977,597us-gaap_AccountsReceivableNetCurrent
Advances   14,456us-gaap_AdvancesToAffiliate
Due from Sterling Factors 355,053us-gaap_DueToRelatedPartiesCurrent  
Inventory 186,455us-gaap_InventoryNet 128,984us-gaap_InventoryNet
Prepaid expense 370,125us-gaap_PrepaidExpenseCurrent 358,046us-gaap_PrepaidExpenseCurrent
Total Current Assets 1,477,089us-gaap_AssetsCurrent 1,792,939us-gaap_AssetsCurrent
Fixed Assets:    
Computer equipment & software 14,557us-gaap_PropertyPlantAndEquipmentOtherNet 12,272us-gaap_PropertyPlantAndEquipmentOtherNet
Machinery and equipment 299,693us-gaap_MachineryAndEquipmentGross 299,693us-gaap_MachineryAndEquipmentGross
Furniture and fixtures 5,665us-gaap_FurnitureAndFixturesGross 5,665us-gaap_FurnitureAndFixturesGross
Less: Accumulated depreciation (236,277)us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment (223,589)us-gaap_AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
Total Fixed Assets 83,638us-gaap_AssetsNoncurrent 94,041us-gaap_AssetsNoncurrent
Other Non-current Assets:    
Deposit 12,193us-gaap_Deposits 12,193us-gaap_Deposits
Investment (AC Kinetics) 500,000us-gaap_LongTermInvestments 500,000us-gaap_LongTermInvestments
Goodwill 1,936,020us-gaap_Goodwill 1,936,020us-gaap_Goodwill
Total Other Non-current Assets 2,448,213us-gaap_OtherAssetsNoncurrent 2,448,213us-gaap_OtherAssetsNoncurrent
Total Assets 4,008,940us-gaap_Assets 4,335,193us-gaap_Assets
Current Liabilities:    
Accounts payable and accrued expenses 731,968us-gaap_AccountsPayableAndAccruedLiabilitiesCurrent 644,629us-gaap_AccountsPayableAndAccruedLiabilitiesCurrent
Note payable - Sterling Factors   286,945fil_NotePayableSterlingFactors
Notes and loans payable to related parties - current maturities 2,171,371us-gaap_NotesPayableRelatedPartiesClassifiedCurrent 1,936,679us-gaap_NotesPayableRelatedPartiesClassifiedCurrent
Total Current Liabilities 2,903,339us-gaap_LiabilitiesCurrent 2,868,253us-gaap_LiabilitiesCurrent
Commitments and Contingent Liablities (Note 5)      
Stockholders' Equity:    
Preferred Stock, Series A, par value $.001 per share, authorized 100,000,000 shares, issued -0- shares   0us-gaap_PreferredStockValue
Preferred Stock, Series B-1, par value $.0001 per share, authorized 50,000,000 shares, issued -0- shares 0fil_PreferredStockSeriesB1ParValue0001PerShareAuthorized50000000SharesIssued0Shares1  
Preferred Stock, Series C, par value $1.00 per share, authorized 1,000 shares, issued 1,000 shares 1,000fil_PreferredStockSeriesCParValue100PerShareAuthorized1000SharesIssued1000Shares 1,000fil_PreferredStockSeriesCParValue100PerShareAuthorized1000SharesIssued1000Shares
Common Stock, par value $.0001 per share, authorized 850,000,000 shares, issued 654,010,532 shares 65,401us-gaap_CommonStockValue 65,401us-gaap_CommonStockValue
Additional paid-in capital 7,216,491us-gaap_AdditionalPaidInCapital 7,187,058us-gaap_AdditionalPaidInCapital
Accumulated deficit (6,177,291)us-gaap_RetainedEarningsAccumulatedDeficit (5,786,519)us-gaap_RetainedEarningsAccumulatedDeficit
Total Stockholders' Equity 1,105,601us-gaap_StockholdersEquity 1,466,940us-gaap_StockholdersEquity
Total Liabilities and Stockholders' Equity $ 4,008,940us-gaap_LiabilitiesAndStockholdersEquity $ 4,335,193us-gaap_LiabilitiesAndStockholdersEquity