XML 36 R6.htm IDEA: XBRL DOCUMENT v3.2.0.727
Statements of Cash Flows - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Dec. 31, 2014
Dec. 31, 2013
Operating Activities        
Net Loss for the year $ (25,686) $ 15,520 $ (479,341) $ (36,935)
Items not involving cash flows from operating activities:        
Transaction costs     299,839  
Amortization of capital assets $ 44 $ 52 157 $ 209
Amortization of intangible assets 109   129  
Loss on disposal of capital assets     72  
Fair value of services rendered by shareholder 10,072 $ 11,338 45,269 $ 48,548
Total Items not involving cash flows from operating activities (15,461) 26,910 (133,875) 11,822
Net changes in non cash working capital:        
Decrease (increase) in accounts receivable 1,938 (15,692) 3,839 18,756
Decrease (increase) in inventory (83,777) 95,813 66,239 (41,783)
Decrease (increase) in prepaid expenses (1,316) $ 166 (4,582) (1,039)
Decrease (increase) in related party receivables 485      
Increase (decrease) in income taxes payable (467) $ (239) (765) 1,559
Increase (decrease) in accounts payable and accrued liabilities 83,684 (107,000) 37,498 57,457
Net changes in non cash working capital 547 (26,952) 102,229 34,950
Cash provided by (used in) operating activities (14,914) (42) (31,646) $ 46,772
Investing Activities        
Cash received upon completion of Reverse Acquisition Transaction     1,552  
Capital assets (2,061) $ (159)    
Transaction costs (53,150)   $ (215,000)  
Intangible assets (3,110)     $ (1,942)
Cash used in investing activities (58,321) $ (159) $ (213,448) $ (1,942)
Financing Activities        
Share subscriptions payable 279,800   383,000  
Payments to related parties $ (6,954) $ (7,293) (37,231) $ (35,814)
Proceeds from related parties   278 6,272 628
Cash provided by (used in) financing activities $ 272,846 (7,015) 352,041 (35,186)
Effects of Foreign Currency Translation (5,537) 4,804 31,271 (804)
Change in cash 194,074 (2,412) 138,218 8,840
Cash and cash equivalents beginning of year 155,735 17,517 17,517 8,677
Cash and cash equivalents end of year $ 349,809 $ 15,105 $ 155,735 $ 17,517