v3.8.0.1
Note D - Pro Forma Financial Statements: Schedule of Assets Acquired and Liabilities Assumed (Tables)
12 Months Ended
Dec. 31, 2016
Tables/Schedules  
Schedule of Assets Acquired and Liabilities Assumed

 

Golden Eagle International, Inc. and Advantego International, Inc.

 

Unaudited Proforma Condensed Combined Balance Sheet

As of December 31, 2016

 

 

 

 

 

 

 

Golden Eagle International, Inc.

 

 

Advantego Technologies, Inc.

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

December 31, 2016

 

 

 

Adjustments

 

 

Proforma Combined

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

44,020

 

 

$

2,091

 

 

 

 

 

 

$

46,111

 

Note receivable - related party

 

 

50,000

 

 

 

-

 

a

 

 

(50,000

)

 

 

-

 

Accrued interest receivable, note receivable - related party

 

 

822

 

 

 

-

 

b

 

 

(822

)

 

 

-

 

TOTAL CURRENT ASSETS

 

 

94,842

 

 

 

2,091

 

 

 

 

 

 

 

 

46,111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

 

94,842

 

 

 

2,091

 

 

 

 

 

 

 

 

46,111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable 

 

 

4,500

 

 

 

-

 

 

 

 

 

 

 

 

4,500

 

Accounts payable-related party 

 

 

1,440

 

 

 

70,806

 

 

 

 

 

 

 

 

72,246

 

Accrued interest, notes payable 

 

 

822

 

 

 

-

 

 

 

 

 

 

 

 

822

 

Accrued interest, notes payable-related parties

 

 

21,125

 

 

 

822

 

b

 

 

(822

)

 

 

21,125

 

Notes payable-related parties (net of debt discount of  $6,022 and $0 for GEII and ATI, respectively)

 

 

54,590

 

 

 

50,000

 

a

 

 

(50,000

)

 

 

54,590

 

Notes payable (net of debt discount of $7,281 and $0 for GEII and ATI, respectively)

 

 

42,719

 

 

 

-

 

 

 

 

 

 

 

 

42,719

 

TOTAL CURRENT LIABILITIES

 

 

125,196

 

 

 

121,628

 

 

 

 

 

 

 

 

196,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

 

125,196

 

 

 

121,628

 

 

 

 

 

 

 

 

196,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock 10,000,000 Shares Authorized; $0.01 Par Value; 240,000 issued and outstanding 

 

 

2,400

 

 

 

-

 

 

 

 

 

 

 

 

2,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock 1,000 Shares issued and Outstanding, No Par Value

 

 

-

 

 

 

1,000

 

c

 

 

(1,000

)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock 2,000,000,000 Shares Authorized; $0.0001 Par Value; 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

159,883,328 shares issued and outstanding

 

 

15,988

 

 

 

-

 

 

 

 

 

 

 

 

15,988

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional paid-in capital

 

 

65,240,407

 

 

 

-

 

c

 

 

1,000

 

 

 

(5,815

)

 

 

 

 

 

 

 

 

 

d

 

 

(65,247,222

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated deficit

 

 

(65,289,149

)

 

 

(120,537

)

d

 

 

65,247,222

 

 

 

(162,464

)

Total Equity

 

 

(30,354

)

 

 

(119,537

)

 

 

 

 

 

 

 

(149,891

)

Total liabilities and stockholders' deficit

 

$

94,842

 

 

$

2,091

 

 

 

 

 

 

 

$

46,111