XML 25 R14.htm IDEA: XBRL DOCUMENT
v3.10.0.1

Goodwill and Other Intangible Assets, Net | 12 Months Ended
--- | ---
Dec. 31, 2017
Goodwill and Intangible Assets Disclosure [Abstract] |
Goodwill and Other Intangible Assets, Net | NOTE 8 – GOODWILL AND OTHER INTANGIBLE ASSETS, NET The Company’s intangible assets include a trademark with an indefinite useful life as well as franchise agreements and a non-compete agreement, which are amortized over useful lives of thirteen years and five years, respectively. A summary of the intangible assets is presented below:
Intangible Assets |  | Trademark |  |  | Franchise Agreements |  |  | Non-Compete Agreement |  |  | Total |
Intangible assets, net at December 31, 2015 |  | $ | 2,524,000 |  |  | $ | 1,262,039 |  |  | $ | 27,455 |  |  | $ | 3,813,494 |
Amortization expense |  |  | - |  |  |  | (104,835 | ) |  |  | (6,010 | ) |  |  | (110,845 | )
Intangible assets, net at December 31, 2016 |  |  | 2,524,000 |  |  |  | 1,157,204 |  |  |  | 21,445 |  |  |  | 3,702,649 |
Amortization expense |  |  | - |  |  |  | (104,550 | ) |  |  | (5,994 | ) |  |  | (110,544 | )
Impairment of intangible assets |  |  | - |  |  |  | (410,225 | ) |  |  | - |  |  |  | (410,225 | )
Intangible assets, net at December 31, 2017 |  | $ | 2,524,000 |  |  | $ | 642,429 |  |  | $ | 15,451 |  |  | $ | 3,181,880 |
Weighted average remaining amortization period at December 31, 2017 (in years) |  |  |  |  |  |  | 10.1 |  |  |  | 2.6 |  |  |  |  |
Amortization expense related to intangible assets was $110,544 and $110,845 for the years ended December 31, 2017 and 2016, respectively. The Company sustained operating and cash flow losses from inception which formed a basis for performing an impairment test of its Intangible Assets. The Company performed a recoverability test on the franchise agreements that failed the test based on its projected future undiscounted cash flows generated through the asset’s use and eventual disposal. We measured and recorded an impairment charge based on a measurement of fair value of those assets using an income approach. The key assumptions used in the estimates of projected cash flows utilized in both the test and measurement steps of the impairment analysis were projected revenues and royalty payments. These forecasts were based on actual revenues and take into account recent developments as well as the Company’s plans and intentions. Based upon the results of the undiscounted cash flow analysis, the Company recorded an impairment charge on the franchise agreements of $410,225 during the year ended December 31, 2017. The estimated future amortization expense is as follows:
For the Year Ended December 31, |  | Franchise Agreements |  |  | Non-Compete Agreement |  |  | Total |
2018 |  | $ | 63,806 |  |  | $ | 5,993 |  |  | $ | 69,799 |
2019 |  |  | 63,806 |  |  |  | 5,993 |  |  |  | 69,799 |
2020 |  |  | 63,981 |  |  |  | 3,465 |  |  |  | 67,446 |
2021 |  |  | 63,806 |  |  |  | - |  |  |  | 63,806 |
2022 |  |  | 63,806 |  |  |  | - |  |  |  | 63,806 |
Thereafter |  |  | 323,224 |  |  |  | - |  |  |  | 323,224 |
|  | $ | 642,429 |  |  | $ | 15,451 |  |  | $ | 657,880 |
During the fourth quarter of 2017, the Company performed the annual assessment and determined that goodwill was impaired, and recorded impairment of goodwill of $2,521,468. The impairment charges resulted from decrease in the Company’s estimated undiscounted cash flows from the expected future operations of the assets. These estimates considered factors such as expected future operating income, operating trends and prospects, as well as the effects of demand, competition and other factors.

X
- References No definition available. + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for goodwill and intangible assets. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -URI http://asc.fasb.org/topic&trid=2144416 + Details
Name: | us-gaap_GoodwillAndIntangibleAssetsDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration