XML 44 R33.htm IDEA: XBRL DOCUMENT v3.5.0.2
Liquidity and Management Plans (Details Narrative)
Jun. 30, 2016
USD ($)
Segment
Jun. 20, 2016
USD ($)
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 ($)
Jun. 23, 2011
USD ($)
Jun. 23, 2011
USD ($)
Apr. 26, 2005
USD ($)
Jun. 30, 2016
GBP (£)
Segment
Feb. 03, 2016
USD ($)
Dec. 31, 2015
USD ($)
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 $ 3,262,900                                    
Tangible net worth - Required $ 6,181,400                                    
Default interest rate in excess of regular rate 2.00%                         2.00%          
Reduction in advance rate against inventory each month               2.00%                      
Fixed charge coverage ratio - Required | Segment 1.15                         1.15       1.05  
Fixed charges coverage ratio - Increased | Segment                                   1.10  
Fixed charges coverage ratio - Calculated | Segment (0.65)                         (0.65)          
Additional interest per month $ 9,000                                    
Cash and cash equivalents 102,400       $ 121,500                     $ 129,600 $ 145,100    
Accumulated deficit 18,258,600                             $ 17,395,600      
Working capital deficit $ 11,885,100                                    
UBHL [Member]                                      
Approved bridge loan from related parties                             $ 1,000,000        
Catamaran Services, Inc. [Member]                                      
Proceeds from related party loan     $ 75,000 $ 325,000 $ 500,000 $ 500,000     $ 500,000 $ 500,000                  
GBP [Member]                                      
Credit facility, agreement amount, prior to amendment | £                                     £ 1,750,000
Minimum [Member] | Catamaran Services, Inc. [Member]                                      
Additional interest rate above prime rate 1.50%                         1.50%          
Maximum [Member] | Catamaran Services, Inc. [Member]                                      
Maximum interest rate 10.00%                         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 Second Amendment [Member]                                      
Revolver facility, agreement amount             $ 2,500,000                        
Revolving Credit Facility [Member] | After Third Amendment [Member]                                      
Revolver facility, agreement amount   $ 1,250,000                                  
Maturity date of credit agreement, description   June 23, 2016 to July 23, 2016                                  
Revolving Credit Facility [Member] | After Fourth Amendment [Member]                                      
Maturity date of credit agreement, description July 23, 2016 to September 21, 2016                                    
Percentage of default interest 6.00%                                    
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%            
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 maximum limit $ 727,700                                    
Account receivables $ 1,889,900                                    
Santander Member [Member] | July 20, 2016 [Member]                                      
Percentage of service charge on each invoice discounted 2.10%                         2.10%          
Line of credit maximum limit $ 2,306,000                                    
Percentage of advance permitted upto qualified accounts receivable 85.00%                         85.00%          
Percentage of pay as breakage costs of review limit 3.00%                         3.00%          
Fixed service charge per month $ 1,300                                    
Santander Member [Member] | July 20, 2016 [Member] | GBP [Member]                                      
Line of credit maximum limit | £                           £ 1,750,000          
Fixed service charge per month | £                           £ 1,000