XML 51 R2.htm IDEA: XBRL DOCUMENT v3.23.3
BALANCE SHEETS - USD ($)
Jun. 30, 2023
Dec. 31, 2022
Current assets:    
Cash $ 17,339 $ 23,187
Accounts receivable, net of allowances for expected credit losses of $32,692 as of June 30, 2023 and $36,710 as of December 31, 2022, respectively 212,890 406,005
Prepaid expenses and other current assets 462,260 144,218
Total current assets 692,489 573,410
Right of Use Asset Operating Lease, net 604,366 645,095
Property and equipment, net 11,640 19,996
Software, net 420,897 417,325
Deposits 10,144 10,144
Total assets 1,739,536 1,665,970
Current liabilities:    
Accounts payable 1,605,944 1,687,579
Accrued payroll 420,602 386,289
Accrued interest payable 1,301,144 783,581
Accrued retirement 292,366 286,605
Deferred revenue 451,738 550,523
Accrued expenses other and other current liabilities 230,336 138,639
Current maturities of long-term obligations 549,000 515,000
Operating lease liability - Short-term 80,762 76,826
Current maturities of long-term obligations - related parties 659,300 385,000
Notes payable, net 1,491,004 1,572,857
Notes payable - related parties 199,000 229,000
Total current liabilities 7,281,196 6,611,899
Notes payable:    
Other 416,473 458,849
Related parties 499,000 886,876
Operating lease liability - long-term 531,374 572,560
Total liabilities 8,728,043 8,530,184
Stockholders' deficiency:    
Common stock, $.001 par value, 60,000,000 shares authorized; 506,608 and 470,093 shares issued and outstanding, June 30, 2023 and December 31, 2022, respectively. 507 470
Additional paid-in capital 32,324,991 32,164,334
Accumulated deficit (39,314,005) (39,029,018)
Total stockholders' deficiency (6,988,507) (6,864,214)
Total liabilities and stockholders' deficiency $ 1,739,536 $ 1,665,970