XML 16 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Operating Activities    
Net income (loss) $ (18,000) $ 7,700
Adjustments to reconcile net income (loss) to net cash provided by operating activities    
Depreciation and amortization 6,100 $ 4,000
Reversal of accounts payable (56,300)
Accretion of interest - convertible debentures 21,200 $ 4,600
Net income (loss) adjusted for non-cash operating activities (47,000) 16,300
(Increase) decrease in assets    
Accounts receivable 34,500 (50,700)
Inventory 6,900 (15,000)
Prepaid and other (3,800) 12,700
Increase (decrease) in liabilities    
Accounts payable and accrued expenses 32,200 71,600
Deferred revenue 19,000 (20,400)
Total increase (decrease) in operating capital 88,800 (1,800)
Net cash provided by operating activities 41,800 14,500
Investing Activities    
Additions to fixed assets (8,900) (20,600)
Net cash used in investing activities $ (8,900) (20,600)
Financing Activities    
Repayment of borrowings under promissory note (18,800)
Repayment of demand loans $ (39,500) (5,000)
Proceeds from convertible debentures $ 5,000
Repayment of convertible debenture $ (10,000)
Net cash used in financing activities (49,500) $ (18,800)
Decrease in cash (16,600) (24,900)
Cash    
Beginning of year 28,000 52,900
End of year 11,400 28,000
Cash paid for interest 7,700 300
Write-off of fully depreciated leasehold improvements and furniture fixtures and equipment    
Accumulated depreciation and amortization $ (8,800) (82,900)
Leasehold improvements 72,500
Furniture, fixtures and equipment $ 8,800 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