XML 49 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
STATEMENTS OF STOCKHOLDERS' DEFICIT (USD $)
Preferred Stock
Common Stock
Additional Paid-In Capital
Common Stock Subscribed
Accumulated Deficit
Deficit Accumulated During the 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 loss for the year                (5,510)    (5,510)
Balance, Amount at Dec. 31, 1999    750,055 2,914,207    (3,626,121) (5,510) (49,759) (17,128)
Balance, Shares at Dec. 31, 1999   7,500,551         (497,587)  
Net 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    7,500,551         (497,587)  
Private placement    162,432 (156,932)             5,500
Private placement, shares   1,624,311            
Net 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 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 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 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 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 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    9,124,862         (497,587)  
Private placement    666,700 (233,736)             432,964
Private placement, 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 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 shares issued as dividend       (1,718)             (1,718)
Cash in lieu of stock       (3,150)             (3,150)
Net 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 shares issued as dividend       (1,542)             (1,542)
Cash in lieu of stock       (1,160)             (1,160)
Net 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 shares issued as dividend       (1,697)             (1,697)
Cash in lieu of stock       (1,180)             (1,180)
Net 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 shares issued as dividend       (1,863)            (1,863)
Net 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    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 shares issued as dividend 2,067    (2,067)               
Preferred stock issued as stock dividend, shares 2,067              
Stock based compensation                 
Net 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
Balance, Shares at Dec. 31, 2012 22,704 16,033,862         (497,587)  
Preferred shares issued as dividend 2,267   (2,267)           
Preferred stock issued as stock dividend, shares 2,267              
Stock based compensation     6,590         6,590
Net loss for the year           (133,118)   (133,118)
Balance, Amount at Dec. 31, 2013 $ 2,056,185 $ 1,603,387 $ 2,562,577    $ (3,626,121) $ (1,339,559) $ (49,759) $ 1,206,710
Balance, Shares at Dec. 31, 2013 24,971 16,033,862         (497,587)