XML 14 R5.htm IDEA: XBRL DOCUMENT v3.4.0.3
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
 3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (69,106) $ (108,653)
Adjustments to Reconcile Net Loss to Net Cash Provided by (Used in) Operating Activities:    
Depreciation expense 3,629 $ 0
Changes in Assets and Liabilities:    
Accounts receivable 1,058
Inventory 11,680
Prepaid expenses 58,734
Other assets (6,844) $ (1,016)
Accounts payable and accrued expenses 259,671 $ (81,995)
Accounts payable and accrued expenses - related party (135,296)
Taxes payable 21,529 $ 17,146
Deferred revenue (62,210)
NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES 82,845 $ (174,518)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchase of fixed assets $ (7,945) (10,857)
Purchase of intangible assets (1,664)
NET CASH USED IN INVESTING ACTIVITIES $ (7,945) $ (12,521)
CASH FLOWS FROM FINANCING ACTIVITIES    
Payment of related party note payable (5,678)
Proceeds from note payable 249,817
Payment of related party loans $ (10,787) $ (3,000)
Proceeds from related party loans $ 70,000
Payment of loans payable $ (34,066)
Capital contribution 140
NET CASH PROVIDED BY FINANCING ACTIVITIES 199,426 $ 67,000
Effect of exchange rate changes on cash 15,387 (41,650)
NET INCREASE (DECREASE) IN CASH 289,713 (161,689)
CASH AT BEGINNING OF PERIOD 198,049 446,604
CASH AT END OF PERIOD $ 487,762 $ 284,915
Supplemental Disclosure of Cash Flow Information    
Cash paid during the period: Interest
Cash paid during the period: Income Tax
Supplemental Disclosure of Non-Cash Investing and Financing Activities    
Related party forgiveness of debt contributed to additional paid in capital - GreenEra Ltd.
Note payable issued for payment of accounts payable
Proceeds receivable from issuance of loan agreement
Forgiveness of debt by related party