XML 24 R2.htm IDEA: XBRL DOCUMENT v2.4.1.9
BALANCE SHEETS (USD $)
Mar. 31, 2015
Dec. 31, 2014
Current assets:    
Cash $ 538,192us-gaap_CashAndCashEquivalentsAtCarryingValue $ 438,907us-gaap_CashAndCashEquivalentsAtCarryingValue
Accounts receivable, trade, net 445,225us-gaap_AccountsReceivableNetCurrent 588,479us-gaap_AccountsReceivableNetCurrent
Employee advance 10,296bcke_EmployeeAdvance 37bcke_EmployeeAdvance
Prepaid expenses 159,099us-gaap_PrepaidExpenseCurrent 221,999us-gaap_PrepaidExpenseCurrent
Other current assets 184,445us-gaap_OtherAssetsCurrent 41,815us-gaap_OtherAssetsCurrent
Total current assets 1,337,257us-gaap_AssetsCurrent 1,291,237us-gaap_AssetsCurrent
Property and Equipment, net of accumulated depreciation of $1,350,718 and $956,315 respectively 7,556,275us-gaap_PropertyPlantAndEquipmentNet 7,654,765us-gaap_PropertyPlantAndEquipmentNet
Other assets:    
Investment 434,532us-gaap_Investments 0us-gaap_Investments
Capitalized software   434,532us-gaap_CapitalizedComputerSoftwareGross
Customer list, net of accumulated amortization of $2,568,033 and $1,867,660 respectively 11,439,419bcke_CustomerListNet 12,139,792bcke_CustomerListNet
Deposits 8,303us-gaap_DepositsAssetsNoncurrent 8,303us-gaap_DepositsAssetsNoncurrent
Loan fees, net of accumulated amortization of $15,465 and $11,247 respectively 35,148bcke_LoanFeesNet 39,365bcke_LoanFeesNet
Non-compete, net of accumulated amortization of $27,500 and $20,000 respectively 122,500bcke_NoncompeteNet 130,000bcke_NoncompeteNet
Website, net of accumlated amortization of $928 and $232 respectively 12,992bcke_WebsiteNet 13,688bcke_WebsiteNet
Total other assets 12,052,894us-gaap_AssetsNoncurrent 12,765,680us-gaap_AssetsNoncurrent
Total assets 20,946,426us-gaap_Assets 21,711,682us-gaap_Assets
Current liabilities:    
Accounts payable 462,193us-gaap_AccountsPayableCurrent 449,840us-gaap_AccountsPayableCurrent
Accrued expense 177,287us-gaap_AccruedLiabilitiesCurrent 67,365us-gaap_AccruedLiabilitiesCurrent
Notes payable 376,585us-gaap_NotesPayableCurrent 526,585us-gaap_NotesPayableCurrent
Deferred compensation 899,000us-gaap_DeferredCompensationLiabilityCurrent 729,000us-gaap_DeferredCompensationLiabilityCurrent
Deferred revenue 1,960,809us-gaap_DeferredRevenue 1,929,882us-gaap_DeferredRevenue
Convertible notes due related parties, includes put premiums 302,083bcke_ConvertibleNotesDueRelatedPartiesIncludesPutPremiums 302,083bcke_ConvertibleNotesDueRelatedPartiesIncludesPutPremiums
Short term bridge financing 660,429us-gaap_BridgeLoan 0us-gaap_BridgeLoan
Operating line of credit and capital expenditure line of credit 1,424,687us-gaap_LinesOfCreditCurrent 1,675,160us-gaap_LinesOfCreditCurrent
Current portion - long term debt 1,357,143us-gaap_LongTermDebtCurrent 1,357,143us-gaap_LongTermDebtCurrent
Total current liabilities 7,620,216us-gaap_LiabilitiesCurrent 7,037,058us-gaap_LiabilitiesCurrent
Derivative liability - interest rate swap 37,886us-gaap_DerivativeLiabilitiesNoncurrent 40,958us-gaap_DerivativeLiabilitiesNoncurrent
Long-term notes payable Less: current portion - long term debt 8,486,904us-gaap_LongTermDebtNoncurrent 8,826,190us-gaap_LongTermDebtNoncurrent
Total Liabilities 16,145,006us-gaap_Liabilities 15,904,206us-gaap_Liabilities
Shareholders' Equity (Deficit)    
Common stock, par value $.025, 75,000,000 shares authorized, 9,963,418 shares issued and outstanding 278,195us-gaap_CommonStockValue 249,085us-gaap_CommonStockValue
Treasury stock, at cost (230,000 shares) (224,250)us-gaap_TreasuryStockValue (224,250)us-gaap_TreasuryStockValue
Additional paid in capital 16,087,776us-gaap_AdditionalPaidInCapital 14,370,296us-gaap_AdditionalPaidInCapital
Accumulated deficit (11,340,372)us-gaap_RetainedEarningsAccumulatedDeficit (8,587,726)us-gaap_RetainedEarningsAccumulatedDeficit
Total Shareholders' Equity 4,801,420us-gaap_StockholdersEquity 5,807,476us-gaap_StockholdersEquity
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY 20,946,426us-gaap_LiabilitiesAndStockholdersEquity 21,711,682us-gaap_LiabilitiesAndStockholdersEquity
Preferred Series A    
Shareholders' Equity (Deficit)    
Preferred Series A stock, par value $.001, 51 shares authorized, issued and outstanding; Preferred Series B stock, par value $.001, 71,171 shares authorized, issued and outstanding 0us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesAPreferredStockMember		 0us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesAPreferredStockMember
Preferred Series B    
Shareholders' Equity (Deficit)    
Preferred Series A stock, par value $.001, 51 shares authorized, issued and outstanding; Preferred Series B stock, par value $.001, 71,171 shares authorized, issued and outstanding $ 71us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesBPreferredStockMember		 $ 71us-gaap_PreferredStockValue
/ us-gaap_StatementClassOfStockAxis
= us-gaap_SeriesBPreferredStockMember