XML 45 R20.htm IDEA: XBRL DOCUMENT v3.2.0.727
NOTE 8 – STOCKHOLDERS’ DEFICIT (Tables)
6 Months Ended
Jun. 30, 2015
Notes to Financial Statements  
Fair Value of Merger

Assets acquired:     
Cash  $1,347 
Trade name and technology   165,000 
Customer relationships   250,000 
Goodwill   1,163,816 
Total assets   1,580,163 
      
Liabilities assumed:     
Accounts payable   216,461 
Loans payable   748,426 
Accrued expenses   35,275 
Accrued salary   184,263 
Deferred revenue   1,809 
Total liabilities   1,186,234 
Purchase price  $393,929 
Pro Forma Results of Operation

  Three Months Ended March 31, 2015  Year Ended December 31, 2014
Net Revenues  $1,107,166   $4,603,768 
Net Loss  $(1,338,399)  $(3,049,378)
Net Loss per Share  $(.02)  $(.05)