XML 13 R2.htm IDEA: XBRL DOCUMENT v3.21.1
Balance Sheets (Current Period Unaudited) - USD ($)
Mar. 31, 2021
Dec. 31, 2020
Current assets:    
Cash $ 1,114,468 $ 972,825
Accounts receivable, net of allowance for doubtful accounts of $68,589 at March 31, 2021 and December 31, 2020, respectively 10,996 17,990
Inventory 18,016 17,661
Total current assets 1,143,480 1,008,476
Property and equipment:    
Right of use lease, net of amortization of $107,987 and $97,725 at March 31, 2021 and December 31, 2020, respectively 285,184 62,348
Total property and equipment 317,776 68,030
Long term assets:    
Prepaid expenses 29,043 44,643
Prepaid expenses, related party (Note 5) 36,700 36,700
Total long term assets 65,743 81,343
Total Assets 1,526,999 1,157,849
Current liabilities:    
Accounts payable 364,544 352,545
Accrued interest 8,037 10,425
Unearned subscriptions 1,094,993 1,016,157
Lease liability right of use, current 59,918 40,473
Other liabilities 180,000
Senior secured note payable, current 10,000 10,000
Convertible notes payable, net of discount of $102,727 and $194,267 at March 31, 2021 and December 31, 2020, respectively (Note 6) 152,481 257,150
Notes payable (Note 6) 130,773 131,605
Notes payable, related party (Note 6) 859 859
Total current liabilities 1,821,605 1,999,214
Long term liabilities:    
Senior secured note payable, long term, net of debt issuance costs of $86,538 and $99,852 at March 31, 2021 and December 31, 2020, respectively 903,462 890,148
Lease liability right of use, long term 229,125 26,241
Total long term liabilities 1,132,587 916,389
Commitments and contingencies (Note 7)
Stockholders' Deficit:    
Preferred stock
Common stock, $0.001 par value, 100,000,000 shares authorized: 8,579,877 and 8,410,386 issued and outstanding at March 31, 2021 and December 31, 2020, respectively 8,580 8,410
Common stock, subscribed 12,500
Additional paid in capital 5,731,490 5,401,154
Accumulated deficit (7,172,263) (7,184,818)
Total Stockholders' Deficit (1,427,193) (1,757,754)
Total Liabilities and Stockholders' Deficit 1,526,999 1,157,849
Series A Preferred Stock [Member]    
Stockholders' Deficit:    
Preferred stock 5,000 5,000
Machinery and Equipment [Member]    
Property and equipment:    
Office, computer and related equipment, net of depreciation of $66,285 and $61,961 at March 31, 2021 and December 31, 2020, respectively $ 32,592 $ 5,682