XML 47 R43.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Parent Information (Tables)
12 Months Ended
Dec. 31, 2014
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Balance Sheet [Table Text Block]
BALANCE SHEETS
 
 
 
 
 
 
 
 
 
December 31,
 
December 31,
 
 
 
2014
 
2013
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
Cash
 
$
637,635
 
$
3,376,410
 
Investment in subsidiary
 
 
39,733,504
 
 
38,096,440
 
Other assets
 
 
334,115
 
 
435,972
 
 
 
 
 
 
 
 
 
Total assets
 
$
40,705,254
 
$
41,908,822
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
Other liabilities
 
$
43,149
 
$
35,094
 
Other borrowings
 
 
-
 
 
1,740,000
 
 
 
 
 
 
 
 
 
Total liabilities
 
 
43,149
 
 
1,775,094
 
 
 
 
 
 
 
 
 
Stockholders’ equity
 
 
40,662,105
 
 
40,133,728
 
 
 
 
 
 
 
 
 
Total liabilities and stockholders’ equity
 
$
40,705,254
 
$
41,908,822
 
Condensed Income Statement [Table Text Block]
STATEMENTS OF INCOME
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Years Ended December 31,
 
 
 
2014
 
2013
 
2012
 
 
 
 
 
 
 
 
 
 
 
 
INCOME
 
 
 
 
 
 
 
 
 
 
Dividends
 
$
-
 
$
-
 
$
-
 
Interest income
 
 
665
 
 
956
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
665
 
 
956
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
EXPENSES
 
 
 
 
 
 
 
 
 
 
Interest expense
 
 
19,802
 
 
49,836
 
 
170,872
 
Other operating expenses
 
 
476,894
 
 
286,105
 
 
436,283
 
 
 
 
 
 
 
 
 
 
 
 
Loss before equity in undistributed earnings
 
 
(496,031)
 
 
(334,985)
 
 
(607,155)
 
 
 
 
 
 
 
 
 
 
 
 
Equity in undistributed earnings of subsidiary
 
 
1,942,913
 
 
1,887,294
 
 
1,775,918
 
 
 
 
 
 
 
 
 
 
 
 
Income tax benefit
 
 
191,400
 
 
128,500
 
 
233,300
 
 
 
 
 
 
 
 
 
 
 
 
Net income
 
 
1,638,282
 
 
1,680,809
 
 
1,402,063
 
 
 
 
 
 
 
 
 
 
 
 
Preferred stock dividend requirements
 
 
1,500,000
 
 
1,500,000
 
 
1,229,780
 
Accretion on preferred stock discount
 
 
71,382
 
 
71,381
 
 
63,924
 
 
 
 
 
 
 
 
 
 
 
 
Net income available to common shareholders
 
$
66,900
 
$
109,428
 
$
108,359
 
Condensed Cash Flow Statement [Table Text Block]
 
 
2014
 
2013
 
2012
 
 
 
 
 
 
 
 
 
 
 
 
STATEMENTS OF CASH FLOWS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH FLOWS FROM OPERATING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
Net income
 
$
1,638,282
 
$
1,680,809
 
$
1,402,063
 
Adjustments to reconcile net income to net cash
 
 
 
 
 
 
 
 
 
 
used in operating activities:
 
 
 
 
 
 
 
 
 
 
Stock compensation expense
 
 
-
 
 
-
 
 
74,048
 
Equity in undistributed income of subsidiary
 
 
(1,152,913)
 
 
(1,887,294)
 
 
(1,775,918)
 
Other
 
 
15,856
 
 
110,651
 
 
1,719,222
 
 
 
 
 
 
 
 
 
 
 
 
Net cash used in operating activities
 
 
501,225
 
 
(95,834)
 
 
1,419,415
 
 
 
 
 
 
 
 
 
 
 
 
CASH FLOWS FROM FINANCING ACTIVITIES
 
 
 
 
 
 
 
 
 
 
Net repayments under other borrowings
 
 
(1,740,000)
 
 
(435,000)
 
 
(870,000)
 
Issuance of preferred stock
 
 
-
 
 
-
 
 
4,858,078
 
Payment of preferred dividends
 
 
(1,500,000)
 
 
(1,433,893)
 
 
(985,917)
 
 
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by financing activities
 
 
(3,240,000)
 
 
(1,868,893)
 
 
3,002,161
 
 
 
 
 
 
 
 
 
 
 
 
NET (DECREASE) INCREASE IN CASH AND CASH
 
 
 
 
 
 
 
 
 
 
EQUIVALENTS
 
 
(2,738,775)
 
 
(1,964,727)
 
 
4,421,576
 
 
 
 
 
 
 
 
 
 
 
 
CASH AND CASH EQUIVALENTS, beginning of year
 
 
3,376,410
 
 
5,341,137
 
 
919,561
 
 
 
 
 
 
 
 
 
 
 
 
CASH AND CASH EQUIVALENTS, end of year
 
$
637,635
 
$
3,376,410
 
$
5,341,137
 
 
 
 
 
 
 
 
 
 
 
 
SUPPLEMENTAL DISCLOSURES OF CASH FLOW
 
 
 
 
 
 
 
 
 
 
INFORMATION
 
 
 
 
 
 
 
 
 
 
Cash paid during the year for:
 
 
 
 
 
 
 
 
 
 
Interest
 
$
19,802
 
$
85,236
 
$
174,473
 
Income taxes
 
 
-
 
 
-
 
 
-