XML 55 R38.htm IDEA: XBRL DOCUMENT v3.5.0.2
NOTE 3 - ACQUISITIONS (Details) - Schedule of Purchase Price Allocation - USD ($)
1 Months Ended 12 Months Ended
Oct. 01, 2015
Jan. 01, 2015
Jan. 31, 2015
Dec. 31, 2015
Dec. 31, 2014
NOTE 3 - ACQUISITIONS (Details) - Schedule of Purchase Price Allocation [Line Items]          
Cash       $ 500,000  
Subordinated debt       1,000,000  
Common stock       977,500  
Contingent earn-out payments       400,000  
      2,877,500  
Recognized amounts of identifiable assets acquired and liabilities assumed:          
Cash       129,234  
Customer lists/Technology intangibles, net       1,344,604  
Inventory       90,442  
Deposits       9,163  
Accounts receivable       155,033  
Fixed assets       90,721  
Accounts payable and accrued liabilities       (3,263,172)  
Sub total       (1,443,975)  
Excess of purchase price allocated to intangible assets       2,316,875  
Excess of purchase price allocated to Goodwill       2,004,600 $ 0
Total       2,877,500  
Brainchild Corporation [Member]          
NOTE 3 - ACQUISITIONS (Details) - Schedule of Purchase Price Allocation [Line Items]          
Cash   $ 500,000   500,000  
Subordinated debt   $ 1,000,000 $ 1,000,000 1,000,000  
Common stock       142,500  
Contingent earn-out payments       400,000  
      2,042,500  
Recognized amounts of identifiable assets acquired and liabilities assumed:          
Cash       30,272  
Customer lists/Technology intangibles, net       649,265  
Inventory       90,442  
Deposits       2,000  
Accounts receivable       121,715  
Fixed assets       12,045  
Accounts payable and accrued liabilities       (151,774)  
Sub total       753,965  
Excess of purchase price allocated to intangible assets       1,288,535  
Excess of purchase price allocated to Goodwill       0  
Total       2,042,500  
DialedIn Corporation [Member[          
NOTE 3 - ACQUISITIONS (Details) - Schedule of Purchase Price Allocation [Line Items]          
Cash       0  
Subordinated debt       0  
Common stock       760,000  
Contingent earn-out payments       0  
      760,000  
Recognized amounts of identifiable assets acquired and liabilities assumed:          
Cash       98,962  
Customer lists/Technology intangibles, net       695,339  
Inventory       0  
Deposits       7,163  
Accounts receivable       33,318  
Fixed assets       3,676  
Accounts payable and accrued liabilities       (161,398)  
Sub total       677,060  
Excess of purchase price allocated to intangible assets       82,940  
Excess of purchase price allocated to Goodwill       0  
Total       760,000  
DUS Corporation [Member]          
NOTE 3 - ACQUISITIONS (Details) - Schedule of Purchase Price Allocation [Line Items]          
Cash $ 2,950,000     0  
Subordinated debt       0  
Common stock 500,000     75,000  
Contingent earn-out payments       0  
      75,000  
Recognized amounts of identifiable assets acquired and liabilities assumed:          
Cash       0  
Customer lists/Technology intangibles, net       0  
Inventory       0  
Deposits       0  
Accounts receivable       0  
Fixed assets       75,000  
Accounts payable and accrued liabilities       (2,950,000)  
Sub total       (2,875,000)  
Excess of purchase price allocated to intangible assets       945,400  
Excess of purchase price allocated to Goodwill $ 2,004,600     2,004,600  
Total       $ 75,000