XML 36 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOW (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cash flows from operating activities:    
Net Loss $ (1,121,284) $ (191,364)
Adjustments to reconcile net loss to net cash used by operating activities:    
Stock based compensation - shares for services 500,368 1,000
Shares issued in relation to line of credit 277,050  
Warrants granted 148,150  
Gain on extinguishment of debt (133,593)  
Purchase of treasury stock 24,000  
Changes in operating assets and liabilities:    
(Increase) decrease in accounts receivable (1,559)  
(Increase) decrease in loan receivable (5,000)  
Increase / (decrease) in accounts payable and accrued liabilities 123,969 (1,517)
(Increase) decrease in interest receivable (18,262)  
Increase / (decrease) in accounts payable and accrued liabilities, related party 17,213  
Increase / (decrease) in accrued payroll 180,000 72,000
Increase / (decrease) in advances from related party   121,420
Net cash provided (used) by operating activities (8,948) 1,539
Cash flows from investing activities:    
(Purchase) of notes receivable 88,810  
Net cash used by investing activities (88,810)  
Cash flows from financing activities:    
Repurchase and retirement of shares   1,500
Proceeds from line of credit 89,640  
Proceeds from loans 20,000  
Proceeds from loans - related party 16,365  
Payment on loans 12,500  
Payment on loans - related party 2,500  
Net cash provided (used) by financing activities 111,005 (1,500)
Net increase (decrease) in cash 13,247 39
Cash, beginning of period 55 16
Cash, end of period 13,302 55
Cash paid for interest      
Cash paid for taxes      
Supplementary cash flow information    
Stock issued for services 561,910 1,000
Warrants issued 144,700  
Stock and warrants for license 244,080  
Note payable for purchase of intangibles $ 2,000,000