XML 53 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Statement of Cash Flows (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Net Cash Provided by (Used in) Operating Activities    
Net Income (Loss), Including Portion Attributable to Noncontrolling Interest $ (100,741)us-gaap_ProfitLoss $ (69,041)us-gaap_ProfitLoss
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities    
Depreciation 9,948us-gaap_Depreciation 8,204us-gaap_Depreciation
Employee Benefits and Share-based Compensation 7,200us-gaap_EmployeeBenefitsAndShareBasedCompensation  
Adjustments, Noncash Items, to Reconcile Net Income (Loss) to Cash Provided by (Used in) Operating Activities (83,593)us-gaap_AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities (60,837)us-gaap_AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
Increase (Decrease) in Operating Assets    
Increase Decrease In Receivables (126,259)us-gaap_IncreaseDecreaseInReceivables (126,500)us-gaap_IncreaseDecreaseInReceivables
Increase (Decrease) in Inventories 62,950us-gaap_IncreaseDecreaseInInventories 24,008us-gaap_IncreaseDecreaseInInventories
Increase (Decrease) in Prepaid Expense and Other Assets (20,136)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (37,127)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Increase (Decrease) in Operating Assets (83,445)us-gaap_IncreaseDecreaseInOperatingAssets (139,619)us-gaap_IncreaseDecreaseInOperatingAssets
Increase (Decrease) in Operating Liabilities    
Increase (Decrease) in Accounts Payable (48,073)us-gaap_IncreaseDecreaseInAccountsPayable 24,191us-gaap_IncreaseDecreaseInAccountsPayable
Increase (Decrease) in Accrued Liabilities 16,204us-gaap_IncreaseDecreaseInAccruedLiabilities 78,495us-gaap_IncreaseDecreaseInAccruedLiabilities
Increase (Decrease) in Operating Capital (31,869)us-gaap_IncreaseDecreaseInOperatingCapital 102,686us-gaap_IncreaseDecreaseInOperatingCapital
Net Cash Provided by (Used in) Operating Activities (198,907)us-gaap_NetCashProvidedByUsedInOperatingActivities (97,770)us-gaap_NetCashProvidedByUsedInOperatingActivities
Net Cash Provided by (Used in) Investing Activities    
Payments to Acquire Property, Plant, and Equipment   (7,500)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net Cash Provided by (Used in) Investing Activities   (7,500)us-gaap_NetCashProvidedByUsedInInvestingActivities
Net Cash Provided by (Used in) Financing Activities    
ProceedsFromRepaymentsOfBankOverdrafts (4,346)us-gaap_ProceedsFromRepaymentsOfBankOverdrafts (13,372)us-gaap_ProceedsFromRepaymentsOfBankOverdrafts
Proceeds from (Repayments of) Lines of Credit 146,306us-gaap_ProceedsFromRepaymentsOfLinesOfCredit 111,893us-gaap_ProceedsFromRepaymentsOfLinesOfCredit
Proceeds from Issuance of Common Stock 46,000us-gaap_ProceedsFromIssuanceOfCommonStock  
Proceeds from (Repayments of) Notes Payable (11,102)us-gaap_ProceedsFromRepaymentsOfNotesPayable  
Net Cash Provided by (Used in) Financing Activities 176,858us-gaap_NetCashProvidedByUsedInFinancingActivities 98,521us-gaap_NetCashProvidedByUsedInFinancingActivities
Cash and Cash Equivalents, Period Increase (Decrease) (22,049)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (6,749)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and Cash Equivalents, at Carrying Value 27,241us-gaap_CashAndCashEquivalentsAtCarryingValue 6,749us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and Cash Equivalents, at Carrying Value $ 5,192us-gaap_CashAndCashEquivalentsAtCarryingValue