XML 15 R2.htm IDEA: XBRL DOCUMENT v3.21.1
Consolidated Balance Sheets - USD ($)
Dec. 31, 2020
Dec. 31, 2019
Current Assets:    
Cash and cash equivalents $ 58,234 $ 315,957
Accounts receivable 1,213,991 1,290,637
Inventory Asset 1,216,562 830,504
Other Current Asset 34,379 34,379
Right to Use Asset 249,000 249,000
Deposits 16,845 16,845
Total Current Assets 2,789,011 2,737,322
Fixed Assets    
Fixed assets, net 1,169,441 1,477,668
Total Fixed Assets 1,169,441 1,477,668
Other Assets    
Intangible Assets 3,468,222 3,680,371
Right to Use Asset 755,752 861,250
Rent & Utilities Deposit 11,520 12,421
Total Other Assets 4,235,494 4,554,042
TOTAL ASSETS 8,193,945 8,769,032
Current Liabilities:    
Accounts payable 2,809,136 1,409,420
Accrued expenses 902,442 714,962
Lease Liability 249,000 249,000
Current portion, notes payable 2,891,023 1,022,364
Current portion, notes payable - related party 437,995 340,241
Current portion, leases payable 88,417 119,988
Total Current Liabilities 7,378,012 3,855,976
Long-Term Liabilities:    
Notes payable 10,541,853 8,627,129
Notes payable - related party 42,000 42,000
Lease Liability 745,000 861,250
Total Long-Term Liabilities 11,328,853 9,530,379
Total Liabilities 18,706,866 13,386,354
STOCKHOLDERS' EQUITY (DEFICIT)    
Preferred stock, value
Common stock, $0.498 par value, 900,000,000 shares authorized, and 16,871,351 issued and outstanding at December 31, 2020, which reflects the 1-for-500 reverse stock split that occurred on Apr 13, 2020 8,415,444 570,033
Additional paid in capital (2,869,593) 4,847,013
Accumulated deficit (16,063,780) (10,040,367)
Total Stockholders' Equity (Deficit) (10,512,919) (4,617,321)
Total Liabilities and Stockholders' Equity (Deficit) 8,193,945 8,769,032
Series E Preferred Stock [Member]    
STOCKHOLDERS' EQUITY (DEFICIT)    
Preferred stock, value 5,000 6,000
Total Stockholders' Equity (Deficit) 5,000 6,000
Series F Preferred Stock [Member]    
STOCKHOLDERS' EQUITY (DEFICIT)    
Preferred stock, value 10
Total Stockholders' Equity (Deficit) $ 10