XML 53 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
Shareholders Equity (USD $)
Preferred Stock
Common Stock
Additional Paid-In Capital
Common Stock Subscribed
Retained Earnings / Accumulated Deficit
Accumulated Deficit During Development Stage
Treasury Stock
Total
Balance, Amount at Dec. 31, 1998   $ 750,055 $ 2,914,207    $ (3,626,121)    $ (49,759) $ (11,618)
Balance, Shares at Dec. 31, 1998   7,500,551         (497,587)  
Net income (loss) for the year           (5,510)   (5,510)
Balance, Amount at Dec. 31, 1999   750,055 2,914,207    (3,626,121)    (49,759) (17,128)
Balance, Shares at Dec. 31, 1999   7,500,551         (497,587)  
Net income (loss) for the year           (891)   (891)
Balance, Amount at Dec. 31, 2000   750,055 2,914,207    (3,626,121) (6,401) (49,759) (18,019)
Balance, Shares at Dec. 31, 2000   9,124,862         (497,587)  
Private placement and warrant exercise   162,432 (156,932)         5,500
Private placement and warrant exercise, shares   1,624,311            
Net income (loss) for the year           (5,086)   (5,086)
Balance, Amount at Dec. 31, 2001   912,487 2,757,275   (3,626,121) (11,487) (49,759) (17,605)
Balance, Shares at Dec. 31, 2001   9,124,862         (497,587)  
Stock subscriptions       8,000       8,000
Net income (loss) for the year           (7,082)   (7,082)
Balance, Amount at Dec. 31, 2002   912,487 2,757,275 8,000 (3,626,121) (18,569) (49,759) (16,687)
Balance, Shares at Dec. 31, 2002   9,124,862         (497,587)  
Net income (loss) for the year           (8,221)   (8,221)
Balance, Amount at Dec. 31, 2003   912,487 2,757,275 8,000 (3,626,121) (26,790) (49,759) (24,908)
Balance, Shares at Dec. 31, 2003   9,124,862         (497,587)  
Net income (loss) for the year           1,237   1,237
Balance, Amount at Dec. 31, 2004   912,487 2,757,275 8,000 (3,626,121) (25,553) (49,759) (23,671)
Balance, Shares at Dec. 31, 2004   9,124,862         (497,587)  
Net income (loss) for the year           (16,627)   (16,627)
Balance, Amount at Dec. 31, 2005   912,487 2,757,275 8,000 (3,626,121) (42,180) (49,759) (40,298)
Balance, Shares at Dec. 31, 2005   9,124,862         (497,587)  
Net income (loss) for the year           (12,707)   (12,707)
Balance, Amount at Dec. 31, 2006   912,487 2,757,275 8,000 (3,626,121) (54,887) (49,759) (53,005)
Balance, Shares at Dec. 31, 2006   16,033,862         (497,587)  
Private placement and warrant exercise   666,700 (233,736)         432,964
Private placement and warrant exercise, shares   6,667,000            
Prior stock subscription   3,400 6,732 (8,000)       2,132
Prior stock subscription, shares   34,000            
Conversion of convertible debt   20,800 41,184         61,984
Conversion of convertible debt, shares   208,000            
Net income (loss) for the year           (423,844)   (423,844)
Balance, Amount at Dec. 31, 2007   1,603,387 2,571,455   (3,626,121) (478,731) (49,759) 20,231
Balance, Shares at Dec. 31, 2007   16,033,862         (497,587)  
Preferred stock issued as stock dividend     (1,718)         (1,718)
Cash in lieu of stock     (3,150)         (3,150)
Net income (loss) for the year           99,192   99,192
Balance, Amount at Dec. 31, 2008   1,603,387 2,566,587   (3,626,121) (379,539) (49,759) 114,555
Balance, Shares at Dec. 31, 2008   16,033,862         (497,587)  
Preferred stock issued as stock dividend     (1,542)         (1,542)
Cash in lieu of stock     (1,160)         (1,160)
Net income (loss) for the year           (401,956)   (401,956)
Balance, Amount at Dec. 31, 2009   1,603,387 2,563,885   (3,626,121) (781,495) (49,759) (290,103)
Balance, Shares at Dec. 31, 2009   16,033,862         (497,587)  
Preferred stock issued as stock dividend     (1,697)         (1,697)
Cash in lieu of stock     (1,180)         (1,180)
Net income (loss) for the year           (30,302)   (30,302)
Balance, Amount at Dec. 31, 2010   1,603,387 2,561,008   (3,626,121) (811,797) (49,759) (323,282)
Balance, Shares at Dec. 31, 2010   16,033,862         (497,587)  
Preferred stock issued as stock dividend     (1,863)         1,863
Net income (loss) for the year           (221,960)   (221,960)
Balance, Amount at Dec. 31, 2011   1,603,387 2,559,145   (3,626,121) (1,033,757) (49,759) (547,105)
Balance, Shares at Dec. 31, 2011 22,704 16,033,862         (497,587)  
Modification on preferred stock to change to equity 2,018,516             2,018,516
Modification on preferred stock to change to equity, shares 20,637              
Accretion on preferred stock after classification as equity 33,335             33,335
Modification on warrants to change to equity     1,176         1,176
Preferred stock issued as stock dividend 2,067   (2,067)         2,067
Preferred stock issued as stock dividend, shares 2,067              
Net income (loss) for the year           (172,684)   (172,684)
Balance, Amount at Dec. 31, 2012 $ 2,053,918 $ 1,603,387 $ 2,558,254   $ (3,626,121) $ (1,206,441) $ (49,759) $ 1,333,238