XML 40 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
Statement of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Net Cash Provided by (Used in) Operating Activities    
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest $ (1,235,194)us-gaap_ProfitLoss $ (715,153)us-gaap_ProfitLoss
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities    
Depreciation 42,108us-gaap_Depreciation 37,980us-gaap_Depreciation
Paid-in-Kind Interest (13,125)us-gaap_PaidInKindInterest  
Employee Benefits and Share-based Compensation 160,000us-gaap_EmployeeBenefitsAndShareBasedCompensation 9,051us-gaap_EmployeeBenefitsAndShareBasedCompensation
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities (1,046,211)us-gaap_AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities (668,122)us-gaap_AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
Increase (Decrease) in Operating Assets    
Increase Decrease In Receivables 107,873us-gaap_IncreaseDecreaseInReceivables 674,430us-gaap_IncreaseDecreaseInReceivables
Increase (Decrease) in Inventories 138,553us-gaap_IncreaseDecreaseInInventories (46,840)us-gaap_IncreaseDecreaseInInventories
Increase (Decrease) in Prepaid Expense and Other Assets 7,388us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 26,552us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Increase (Decrease) in Operating Assets 253,814us-gaap_IncreaseDecreaseInOperatingAssets 654,142us-gaap_IncreaseDecreaseInOperatingAssets
Increase (Decrease) in Operating Liabilities    
Increase (Decrease) in Accounts Payable (87,253)us-gaap_IncreaseDecreaseInAccountsPayable (153,192)us-gaap_IncreaseDecreaseInAccountsPayable
Increase (Decrease) in Accrued Liabilities 171,313us-gaap_IncreaseDecreaseInAccruedLiabilities 63,598us-gaap_IncreaseDecreaseInAccruedLiabilities
Increase (Decrease) in Operating Capital 84,060us-gaap_IncreaseDecreaseInOperatingCapital (89,594)us-gaap_IncreaseDecreaseInOperatingCapital
Net Cash Provided by (Used in) Operating Activities (708,337)us-gaap_NetCashProvidedByUsedInOperatingActivities (103,574)us-gaap_NetCashProvidedByUsedInOperatingActivities
Net Cash Provided by (Used in) Investing Activities    
Payments to Acquire Property, Plant, and Equipment (2,339)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (48,451)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Payments to Acquire Businesses, Net of Cash Acquired   (4,472)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Net Cash Provided by (Used in) Investing Activities (2,339)us-gaap_NetCashProvidedByUsedInInvestingActivities (43,979)us-gaap_NetCashProvidedByUsedInInvestingActivities
Net Cash Provided by (Used in) Financing Activities    
ProceedsFromRepaymentsOfBankOverdrafts 32,646us-gaap_ProceedsFromRepaymentsOfBankOverdrafts 16,098us-gaap_ProceedsFromRepaymentsOfBankOverdrafts
Proceeds from (Repayments of) Lines of Credit   (889,556)us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Proceeds from Issuance of Common Stock 287,419us-gaap_ProceedsFromIssuanceOfCommonStock 220,000us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from Issuance of Preferred Stock and Preference Stock   750,000us-gaap_ProceedsFromIssuanceOfPreferredStockAndPreferenceStock
Proceeds from (Repayments of) Notes Payable 411,103us-gaap_ProceedsFromRepaymentsOfNotesPayable 38,500us-gaap_ProceedsFromRepaymentsOfNotesPayable
Net Cash Provided by (Used in) Financing Activities 731,168us-gaap_NetCashProvidedByUsedInFinancingActivities 135,042us-gaap_NetCashProvidedByUsedInFinancingActivities
Cash and Cash Equivalents, Period Increase (Decrease) 20,492us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (12,511)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and Cash Equivalents, at Carrying Value 6,749us-gaap_CashAndCashEquivalentsAtCarryingValue 19,260us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and Cash Equivalents, at Carrying Value $ 27,241us-gaap_CashAndCashEquivalentsAtCarryingValue $ 6,749us-gaap_CashAndCashEquivalentsAtCarryingValue