June 30, December 31,
2008 2007
(Unaudited) (Audited)
ASSETS
Current Assets:
Cash $ 33,284 $ 45,499
Restricted cash - security deposits 9,012 13,728
Accounts receivable 7,972 8,743
Prepaid Insurance 471 --
Note receivable - related party 2,025,106 2,131,780
Other asset 3,000 3,719
_________ _________
Total current assets 2,078,845 2,203,469
Fixed asset, net of accumulated depreciation of $4,500 and
$1,375 at June 30,2008 and December 31, 2007, respectively 165,500 163,625
Intangible assets, net of accumulated amortization of $63,065
and $32,113 at June 30, 2008 and December 31, 2007,
respectively 13,550 44,502
Goodwill 148,146 148,146
_________ _________
Total Assets $2,406,041 $2,559,742
__________ __________
LIABILITIES AND STOCKHOLDERS' DEFICIT
Current Liabilities:
Accounts payable and accrued expenses $ 189,324 $ 311,371
Security deposits 7,799 10,695
Accrued consulting - related party 95,694 195,694
Unsecured liability including accrued interest of $16,667 and $0
at June 30, 2008 and December 31, 2007, respectively 566,249 604,582
Notes payable including accrued interest
of $63,593 and $590,374 at June 30, 2008
and December 31, 2007, respectively 2,177,311 1,980,008
Convertible debentures including
interest of $51,848 and $5,700
at June 30, 2008 and December 31, 2007, respectively 156,849 35,700
Debt derivative 395,858 150,269
_________ _________
Total current liabilities 3,589,084 3,288,319
Long Term Liabilities:
Notes payable, noncurrent including interest of $8,930 as of
June 30, 2008 78,930 --
Convertible debentures, noncurrent including interest of
$41,160 December 31, 2007 -- 116,160
__________ __________
Total liabilities 3,668,014 3,404,479
Stockholders' Deficit:
Preferred stock: $0.001 par value,
designated as Series A; authorized 15,000,000 shares; none
issued and outstanding at June 30, 2008 and December 31,
2007, respectively -- --
Common stock: $0.001 par value; authorized 235,000,000
shares; issued and outstanding 5,519,926 and 2,524,252 at
June 30, 2008 and December 31, 2007, respectively 5,520 2,524
Additional paid-in capital 9,652,194 8,690,453
Accumulated deficit (10,917,572) (9,549,737)
Stock payable (2,115) 12,023
___________ ___________
Total stockholders' deficit (1,261,973) (844,737)
___________ ___________
Total liabilities and stockholders' deficit $ 2,406,041 $2,559,742
___________ __________
|