XML 37 R6.htm IDEA: XBRL DOCUMENT v3.2.0.727
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Operating Activities      
Net income (loss) $ 7,700 $ 10,300 $ (146,100)
Adjustments to reconcile net income (loss) to net cash used in operating activities      
Depreciation and amortization $ 4,000 900 3,100
Reversal of accounts payable   (39,500) (7,800)
Financing cost - warrant grants   100 $ 1,200
Accretion of interest - convertible debentures $ 4,600 2,100  
Net income (loss) adjusted for non-cash operating activities 16,300 (26,100) $ (149,600)
(Increase) decrease in assets      
Accounts receivable (50,700) (168,600) (36,700)
Inventory (15,000) (2,500) (5,200)
Prepaid and other 12,700 (7,700) (500)
Increase (decrease) in liabilities      
Accounts payable and accrued expenses 71,600 68,200 174,500
Deferred revenue (20,400) 87,800 (16,800)
Total increase (decrease) in operating capital (1,800) (22,800) 115,300
Net cash provided by (used in) operating activities 14,500 (48,900) $ (34,300)
Investing Activities      
Additions to fixed assets (20,600) (1,800)  
Net cash used in investing activities (20,600) (1,800)  
Financing Activities      
Repayment of borrowings under promissory note $ (18,800) (25,000) $ (25,000)
Proceeds from demand loans   $ 3,000 49,500
Repayment of demand loans $ (5,000)   $ (2,500)
Proceeds from convertible debentures $ 5,000 $ 105,000  
Issuance of common stock     $ 10,000
Net cash provided by (used in) financing activities $ (18,800) $ 83,000 32,000
Increase (decrease) in cash (24,900) 32,300 (2,300)
Cash      
Beginning of year 52,900 20,600 22,900
End of year 28,000 52,900 20,600
Supplemental Disclosure of Cash Flow Information      
Cash paid for interest 300 $ 1,200 $ 2,200
Write-off of fully depreciated leasehold improvements and furniture fixtures and equipment      
Accumulated depreciation and amortization (82,900)    
Leasehold improvements 72,500    
Furniture, fixtures and equipment 10,400    
Conversion of demand loans and interest to convertible debentures      
Demand loans 24,500    
Accrued expenses 3,800    
Convertible debentures 26,400    
Paid-in capital $ 1,900    
Conversion of demand loans and interest to common stock      
Demand loans     $ 1,500
Accrued expenses     1,200
Common stock     400
Paid-in capital     $ 2,300