XML 90 R5.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Stockholders' Equity - USD ($)
VIE One [Member]
Common Stock Outstanding [Member]
VIE One [Member]
Additional Paid-in Capital [Member]
VIE One [Member]
Retained Earnings [Member]
VIE One [Member]
AOCI Attributable to Parent [Member]
VIE One [Member]
Treasury Stock [Member]
VIE One [Member]
Noncontrolling Interest [Member]
VIE One [Member]
VIE Two [Member]
Common Stock Outstanding [Member]
VIE Two [Member]
Additional Paid-in Capital [Member]
VIE Two [Member]
Retained Earnings [Member]
VIE Two [Member]
AOCI Attributable to Parent [Member]
VIE Two [Member]
Treasury Stock [Member]
VIE Two [Member]
Noncontrolling Interest [Member]
VIE Two [Member]
Common Stock Outstanding [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Treasury Stock [Member]
Noncontrolling Interest [Member]
Total
Balance at Dec. 31, 2017                                   $ (5,365,364)      
Net Loss                                         $ (3,738,724)
Other comprehensive income, net of taxes                                   (684,983)      
Balance (in shares) at Dec. 31, 2018                             3,578,885       (43,658)    
Balance at Dec. 31, 2018                             $ 13,898,494 $ 2,506,437 $ (2,865,486) (6,050,347) $ (160,784) $ (1,072,585) 6,255,729
Note conversion - Schwan (in shares)                             180,723          
Note conversion - Schwan                             600,000 600,000
Deconsolidation of VIE $ 75,806 $ 75,806 $ 1,087,035 $ 1,087,035              
Less UK                             391,375 391,375
Stock Issued (in shares)                             120,000          
Stock Issued                             303,000 303,000
Stock Option Expense                             177,850 177,850
Net Loss                             (7,127,355) (947,093) (8,074,448)
Other comprehensive income, net of taxes                             701,535 310,160
Balance (in shares) at Dec. 31, 2019                             3,879,608       (43,658)    
Balance at Dec. 31, 2019                             $ 13,898,494 $ 3,587,287 $ (9,992,841) $ (5,348,812) $ (160,784) $ (856,837) $ 1,126,507