XML 44 R33.htm IDEA: XBRL DOCUMENT v3.4.0.3
Liquidity and Management Plans (Details Narrative)
3 Months Ended
Mar. 30, 2016
USD ($)
Mar. 14, 2016
USD ($)
Jun. 30, 2015
USD ($)
Feb. 05, 2015
USD ($)
Jan. 21, 2015
USD ($)
Aug. 20, 2014
Apr. 24, 2014
USD ($)
Jan. 22, 2014
USD ($)
Sep. 01, 2013
USD ($)
Jun. 23, 2011
USD ($)
Jun. 23, 2011
USD ($)
Apr. 26, 2005
USD ($)
Mar. 31, 2016
USD ($)
Segment
Dec. 31, 2015
USD ($)
Mar. 31, 2015
USD ($)
Dec. 31, 2014
USD ($)
Apr. 18, 2014
Segment
Apr. 26, 2005
GBP (£)
Credit facility, maturity date                   Jun. 23, 2016                
Credit facility, agreement amount, prior to amendment                   $ 10,000,000 $ 10,000,000              
Tangible net worth - Actual                         $ 3,576,900          
Tangible net worth - Required                         $ 6,181,400          
Default interest rate in excess of regular rate                 2.00%                  
Reduction in advance rate against inventory each month           2.00%                        
Fixed charge coverage ratio - Required | Segment                         1.15       1.05  
Fixed charges coverage ratio - Increased | Segment                                 1.10  
Fixed charges coverage ratio - Calculated | Segment                         (0.20)          
Default interest per year                 $ 120,000                  
Maximum amount of facility                   10,000,000 10,000,000              
Line of credit, outstanding amount                         $ 120,700          
Account receivables                         1,117,100          
Proceeds from related party loan                         1,000,000          
Cash and cash equivalents                         52,900 $ 129,600 $ 36,600 $ 145,100    
Accumulated deficit                         18,032,700 $ 17,395,600        
Working capital deficit                         $ 12,249,000          
Catamaran Services, Inc. [Member]                                    
Proceeds from related party loan $ 75,000 $ 325,000 $ 500,000 $ 500,000     $ 500,000 $ 500,000                    
Minimum [Member] | Catamaran Services, Inc. [Member]                                    
Additional interest rate above prime rate                         1.50%          
Maximum [Member] | Catamaran Services, Inc. [Member]                                    
Maximum interest rate                         10.00%          
Revolving Credit Facility [Member]                                    
Revolver facility, agreement amount, prior to amendment                   4,119,000 $ 4,119,000              
Facility interest rate above prime lending rate                     1.00%              
Revolving Credit Facility [Member] | After Amendment [Member]                                    
Revolver facility, agreement amount, as per second amendment         $ 2,500,000                          
Machinery And Equipment Term Loan [Member]                                    
Tangible net worth - Actual                   1,934,000 $ 1,934,000              
Facility interest rate above prime lending rate                     1.50%              
Real Estate Term Loan [Member]                                    
Real estate, agreement amount                   2,947,000 $ 2,947,000              
Facility interest rate above prime lending rate                     2.00%              
Capital Expenditure Line Of Credit [Member]                                    
Capital expenditure, agreement amount                   $ 1,000,000 $ 1,000,000              
Facility interest rate above prime lending rate                     1.50%              
RBS [Member]                                    
Credit facility, agreement amount, prior to amendment                       $ 2,800,000            
Facility interest rate above prime lending rate                       1.38%            
Maximum amount of facility                       $ 2,800,000            
Percentage of prepayment against qualified accounts receivable                       80.00%           80.00%
Percentage of service charge on each invoice discounted                       0.10%           0.10%
Initial term of facility                       1 year            
Line of credit, outstanding amount                         $ 964,100          
Account receivables                         $ 2,174,200          
RBS [Member] | GBP [Member]                                    
Credit facility, agreement amount, prior to amendment | £                                   £ 1,750,000
Maximum amount of facility | £                                   £ 1,750,000