Document_and_Entity_Informatio
Document and Entity Information | 3 Months Ended | |
Mar. 31, 2014 | 9-May-14 | |
Document And Entity Information | ' | ' |
Entity Registrant Name | 'Gepco, Ltd. | ' |
Entity Central Index Key | '0001454010 | ' |
Document Type | '10-Q | ' |
Document Period End Date | 31-Mar-14 | ' |
Amendment Flag | 'false | ' |
Current Fiscal Year End Date | '--12-31 | ' |
Is Entity a Well-known Seasoned Issuer? | 'No | ' |
Is Entity a Voluntary Filer? | 'No | ' |
Is Entity's Reporting Status Current? | 'Yes | ' |
Entity Filer Category | 'Smaller Reporting Company | ' |
Entity Common Stock, Shares Outstanding | ' | 231,109,790 |
Document Fiscal Period Focus | 'Q1 | ' |
Document Fiscal Year Focus | '2014 | ' |
Consolidated_Balance_Sheets_Un
Consolidated Balance Sheets (Unaudited) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
Statement of Financial Position [Abstract] | ' | ' |
Cash | $10,385 | $0 |
Accounts receivable | 125,000 | 0 |
Inventory | 264,268 | 0 |
TOTAL ASSETS | 399,653 | 0 |
Liabilities | ' | ' |
Accounts payable and accrued liabilities | 91,578 | 27,087 |
Convertible notes, related party (net of discount of $39,018 and $109,498, respectively) | 62,139 | 119,951 |
Advances payable | 10,000 | 1,261 |
Note payable to related party | 252,329 | 0 |
Note payable to related party - in default | 50,000 | 50,000 |
Total current liabilities | 466,046 | 198,299 |
Total Liabilities | 466,046 | 198,299 |
Stockholders' Deficit | ' | ' |
Preferred stock, $.001 par value, 15,000,000 shares authorized none issued and outstanding | 0 | 0 |
Common stock, $.001 par value, 250,000,000 shares authorized 221,252,555 and 193,582,555 issued and outstanding, respectively | 221,253 | 193,583 |
Additional paid in capital | 135,530 | 0 |
Subscriptions payable | 35,000 | 0 |
Deficit accumulated during development stage | -458,176 | -391,882 |
Total Stockholders' Deficit | -66,393 | -198,299 |
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT | $399,653 | $0 |
Consolidated_Balance_Sheets_Pa
Consolidated Balance Sheets (Parenthetical) (Unaudited) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
Statement of Financial Position [Abstract] | ' | ' |
Common stock par value | $0.00 | $0.00 |
Common stock shares authorized | 250,000,000 | 250,000,000 |
Common stock shares issued | 221,252,555 | 193,582,555 |
Common stock shares outstanding | 221,252,555 | 193,582,555 |
Preferred stock par value | $0.00 | $0.00 |
Preferred stock shares authorized | 15,000,000 | 15,000,000 |
Preferred stock shares issued | 0 | 0 |
Preferred stock shares outstanding | 0 | 0 |
Consolidated_Statements_of_Ope
Consolidated Statements of Operations (Unaudited) (USD $) | 3 Months Ended | 6 Months Ended |
Mar. 31, 2014 | Mar. 31, 2014 | |
Income Statement [Abstract] | ' | ' |
Revenue | $605,000 | $605,000 |
Cost of goods sold | -533,900 | -533,900 |
Gross profit | 71,100 | 71,100 |
Operating expenses | ' | ' |
General and administrative | 17,146 | 18,918 |
Legal and accounting | 27,380 | 40,903 |
Total expenses | 44,526 | 59,821 |
Operating income | 26,574 | 11,279 |
Interest expense | -92,867 | -100,679 |
Other expense | -92,867 | -100,679 |
Net loss | ($66,294) | ($89,401) |
Loss per share - basic | $0 | $0 |
Weighted average common shares - basic | 210,495,666 | 186,510,643 |
Consolidated_Statements_of_Cas
Consolidated Statements of Cash Flows (Unaudited) (USD $) | 3 Months Ended | 6 Months Ended |
Mar. 31, 2014 | Mar. 31, 2014 | |
Cash flows from operating activities | ' | ' |
Net loss | ($66,294) | ($89,401) |
Adjustment to reconcile net loss to net cash used in operations | ' | ' |
Amortization of debt discount | 85,330 | 91,865 |
Changes in operating assets and liabilities | ' | ' |
Accounts receivable | -125,000 | -125,000 |
Inventory | -264,268 | -264,268 |
Accounts payable and accrued liabilies | 64,491 | 68,859 |
Accrued interest | 2,329 | 2,329 |
Accrued interest included in convertible notes payable | 5,208 | 6,485 |
Total cash used in operations | -298,204 | -309,131 |
Cash from financing activities | ' | ' |
Proceeds from advances | 10,000 | 10,000 |
Repayment of advances | -1,261 | -1,261 |
Proceeds from convertible notes | 14,850 | 25,777 |
Proceeds from notes payable related party | 250,000 | 250,000 |
Proceeds from subscriptions payable | 35,000 | 35,000 |
Total cash from financing activities | 308,589 | 319,516 |
INCREASE IN CASH | 10,385 | 10,385 |
BEGINNING CASH | 0 | 0 |
ENDING CASH | 10,385 | 10,385 |
Supplemental disclosure of cash flow information: | ' | ' |
Interest paid | 0 | 0 |
Income taxes paid | 0 | 0 |
Supplemental disclosure of non-cash investing activities: | ' | ' |
Accounts payable acquired in reverse merger | 0 | -22,719 |
Advances payable in reverse merger | 0 | -1,261 |
Convertible notes, related party (net of $116,033 debt discount) acquired in reverse merger | 0 | -101,212 |
Note payable acquired in reverse merger | 0 | -50,000 |
Shares issued to satisfy convertible notes | $148,350 | $148,350 |
1_HISTORY_OF_OPERATIONS
1. HISTORY OF OPERATIONS | 3 Months Ended | ||
Mar. 31, 2014 | |||
Organization, Consolidation and Presentation of Financial Statements [Abstract] | ' | ||
1. HISTORY OF OPERATIONS | ' | ||
Gepco, Ltd. (“Gepco, Ltd.” or the “Company”) was incorporated on June 27, 2008 in the State of Nevada as Kensington Leasing, Ltd. The Company’s initial business plan was to specialize in leasing equipment to a select clientele. Because it took longer than anticipated to launch the Company’s leasing business, the Company elected to investigate additional lines of business. The leasing business generated minimal revenues since inception and was discontinued. | |||
On June 4, 2010, the Company, through its newly formed wholly-owned subsidiary Allianex Corp., purchased substantially all of the assets of Allianex, LLC (the “Allianex acquisition”). The Company’s primary business after the Allianex acquisition until the acquisition of Wikifamilies SA, as discussed below, was the production, marketing and distribution of a retail line of prepaid stored value cards for the purchase of technology support and security services for electronic devices. Allianex Corp. generated nominal revenues since the acquisition and the assets were disposed of on December 22, 2011. | |||
On May 20, 2011, the Company acquired all of the outstanding equity securities of Wikifamilies SA (the “Wikifamilies acquisition”), making Wikifamilies SA a wholly owned subsidiary of Kensington Leasing, Ltd. For accounting purposes, the Wikifamilies acquisition was treated as a reverse acquisition with Wikifamilies SA treated as the acquirer and Kensington Leasing, Ltd. as the acquired party. As a result, the business and financial information included in previous reports was the business and financial information of Wikifamilies SA prior to May 20, 2011 and the combined entity after May 20, 2011. | |||
On October 27, 2011, the Company changed its name to Wikifamilies, Inc. through a short-form merger with its newly formed wholly owned subsidiary of the same name. | |||
As of May 20, 2011, the Company’s business plan as Wikifamilies was to design, develop and operate an Internet-based social media website, Wikifamilies.com, with a unique emphasis on families and new technologies which web-based platform was intended to enhance the ability of families to communicate and share family history and events while providing a secure location to transact family-related business matters. Then, on September 7, 2012, our business plan changed to the development and marketing of an Internet search engine through the licensing from ClairNET, Ltd. of their process enabling online and mobile viewers to search, index, watch and personalize web-based videos while facilitating the monetizing of investments by video content providers, advertisers and marketers. | |||
On September 7, 2012, Wikifamilies, Inc. entered into a Share Exchange Agreement with ClairNET Ltd., a Hong Kong entity and their shareholders by which all of the issued and outstanding shares of ClairNET were to be exchanged for 36,504,056 shares in Wikifamilies Inc, representing 75% of the company’s common stock. Additionally, ClairNET Ltd was to receive 2,500,000 shares of Voting Only Preferred Stock in Wikifamilies, with 100:1 voting rights. On the same date, the parties also signed a License Agreement by which Wikifamilies was to acquire exclusive global licensing rights to ClairNET’s products, with an end goal of ClairNET becoming a subsidiary of Wikifamilies, Inc. | |||
On September 8, 2012, the Company and the founders of Wikifamilies SA entered into a Rescission Agreement, whereby the share consideration originally tendered by the corporation for the acquisition of the Wikifamilies SA assets, was rescinded by mutual agreement. This Rescission unwound the March 23, 2011, Exchange Agreement between Wikifamilies Inc. and Wikifamilies SA, and Wikifamilies SA agreed to return the remaining 26,925,000 shares to Wikifamilies treasury, being the full balance of the original 31,500,000 shares tendered as part of the original Exchange Agreement and the Company returned its interest in Wikifamilies SA to the Wikifamilies SA founders. The Wikifamilies SA founders retained all assets and liabilities of Wikifamilies SA. Additionally, Wikifamilies, Inc forgave the intercompany loans from Wikifamilies Inc. to Wikifamilies SA in full compensation for non-payment of salaries, fees and expenses to the founders. | |||
On September 10, 2012, the full Board of Directors of the Company elected John Karlsson, Dan Clayton and Vincent Qi as Members of the Board of Directors. | |||
On September 10, 2012, following the appointment of the new Board Members, Robert Coleridge, Chris Dengler, Steve Brown, William Hogan and Thomas Hudson resigned from their positions on the Board. Trisha Malone resigned her position as Board Member and Chief Financial Officer effective September 13, 2012, and Malcolm Hutchinson resigned his position as Board Member and Chief Executive Officer effective September 13, 2012. | |||
The three members of the Board of Directors elected on September 10, 2012 changed the Company’s name in the State of Nevada to ClairNET, Ltd. but failed to complete the ClairNET, Ltd. merger, which left the Company with no operating entity, and failed to file any and all required filings with the Securities and Exchange Commission (the “SEC”), in effect abandoning the Company. After repeated attempts at contact with the Board of Directors with no response, certain creditors of the Company petitioned the Eighth Judicial District Court in Clark County Nevada to receive custodianship of the Company. | |||
On April 8, 2013, the Eighth District Court of the State of Nevada appointed Trisha Malone as Custodian of Wikifamilies, Inc. pursuant to section 78.347 of the Nevada Revised Statutes, and authorized her to appoint a new Board of Directors, to continue the business of the Company, and to bring current the Company’s filings with the SEC. The appointment was made pursuant to a petition filed by Trisha Malone with the Court on February 27, 2013, to become Custodian of the Company due to former management’s malfeasance and nonfeasance in allowing the filings with the SEC to become delinquent, exposing the Company to potential revocation of registration proceedings under Section 12j of the Securities Exchange Act of 1934 and a potential trading suspension under Section 12k of the Securities Exchange Act, and in failing to maintain the business of the Company. | |||
The Court also nullified the issuance of shares of Company Common Stock issued as a result of the Exchange Agreement entered into between the Company and ClairNET, Ltd., a Hong Kong corporation, dated September 7, 2012 and the Technology License Agreement between the Company and ClairNET, Ltd., a Hong Kong corporation. Among the nonfeasance of the prior management was the failure to effect the change of the Company's name from Wikifamilies, Inc. to ClairNET, Ltd. in the marketplace, by notification to FINRA. Prior to being known as ClairNET, Ltd., the Company was known as Wikifamilies, Inc., to reflect the business plan of operations of its foreign subsidiary, Wikifamilies, S.A. However, Wikifamilies, S.A. was returned to its founders by reason of a Rescission Agreement executed between the founders and the Company on September 8, 2012. | |||
The Court further ordered that all stock issued as a result of the September 7, 2012 Share Exchange Agreement between the Company and ClairNET Ltd., a Hong Kong entity and their shareholders, are declared null and void and ordered to be returned to the Company or its transfer agent for cancellation. The Court further ordered that the License Agreement between the Company and ClairNET, Ltd. a Hong Kong entity, is declared null and void. | |||
Finally, the Court ordered the cancellation of an aggregate of 26,925,000 shares of Common Stock to effectuate the Company's September 8, 2012 Rescission agreement with the founders of Wikifamilies SA. | |||
On April 9, 2013, the duly appointed Custodian of the Company appointed Trisha Malone and Larry A. Zielke as Members of the Board of Directors. Ms. Malone was also appointed as Chief Executive Officer, Chief Financial Officer and Secretary of the Company and Mr. Zielke was appointed as Vice President and Corporate Counsel. | |||
On August 27, 2013, the Company held a Special Meeting of Shareholders. At the Special Meeting, the shareholders of the Company approved the change in the Corporation’s name from Wikifamilies, Inc. to Gepco, Ltd. On September 11, 2013, the Company filed an amendment to its Articles of Incorporation to, inter alia, change its name to Gepco, Ltd. from ClairNET, Ltd. (Wikifamilies, Inc.) In conjunction with the amendment, the Company filed with FINRA to change its name and ticker symbol. Effective October 8, 2013, the Company’s common stock, which was previously traded under the ticker symbol “WFAM” on the OTCQB market, began trading under the new ticker symbol “GEPC”. | |||
On October 15, 2013, the “Company entered into a Stock Purchase Agreement (the “Stock Purchase Agreement”) with GemVest, Ltd. pursuant to which the Company agreed to purchase (the “Acquisition”) 100% of the issued and outstanding capital stock (“GemVest Shares”) of GemVest, Ltd., a Nevada corporation (“GemVest”) in exchange for 150,000,000 shares of the Company’s restricted Common Stock. The Acquisition was consummated (the “Closing”) on December 6, 2013, in a transaction exempt from registration under Section 4(2) of the Securities Act of 1933, as amended and resulted in a change in control of the Company. Pursuant to the Agreement, GemVest and the Company agreed to the following covenants regarding management of the Company for a period of five years from the date of Closing: | |||
· | Angelique de Maison shall serve as Executive Chairman of the Company and of GemVest, Peter Voutsas shall serve as Chief Executive Officer and Chief Investment Officer of the Company and of GemVest, Trisha Malone shall serve as President, Chief Financial Officer and Secretary of the Company and Chief Financial Officer, Chief Operating Officer and Secretary of GemVest, Nicholas Marlin shall serve as Chief Marketing Officer of the Company and President and Chief Marketing Officer of GemVest and Ronald Loshin shall serve as Chief Creative Officer of the Company and of GemVest. | ||
· | The Board of the Company shall consist of six directors: Angelique de Maison, Peter Voutsas, Trisha Malone, Larry Zielke, Ronald Loshin and Nicholas Marlin. The Board of GemVest shall consist of five directors: Angelique de Maison, Peter Voutsas, Trisha Malone, Ronald Loshin and Nicholas Marlin. | ||
· | If the Company’s EBITDA (as defined in GAAP) is not at least $750,000 for the fiscal year ended December 31, 2014, then on a pro rata basis, based on percentage of ownership of Gepco immediately prior to Closing, the shareholders of Gepco shall return to the Company one million shares of the Company’s Common Stock for each $10,000 increment by which EBITDA is less than $750,000. | ||
Subsequent to the Closing of the Acquisition, GemVest became a wholly owned subsidiary of Gepco. For accounting purposes, GemVest is deemed the accounting acquirer. | |||
For accounting purposes, the acquisition of GemVest by Gepco has been recorded as a reverse merger of a public company, with the exception that no goodwill is generated. Consequently, the historical financial information in the accompanying consolidated financial statements is that of Gemvest from its date of inception, October 2, 2013 and that of the combined entity from December 6, 2013 through December 31, 2013. GemVest is a start-up development stage company that has had no revenue or expenses from its inception through December 31, 2013. As the Company was a shell company prior to the acquisition of GemVest, GemVest is the acquirer for accounting purposes, and future financial reporting shall be set forth as if GemVest acquired the Company. As a result of the Merger, Gepco now owns all of the assets, liabilities and operations of GemVest and ownership to all intellectual property rights for GemVest in the future. | |||
Unless the context otherwise requires, references to the “Company” mean the Company and its subsidiary GemVest, Ltd. In the context of Common Stock, notes and other securities, references to the “Company” mean Gepco, Ltd. unless otherwise stated. |
2_GOING_CONCERN
2. GOING CONCERN | 3 Months Ended |
Mar. 31, 2014 | |
Going Concern | ' |
2. GOING CONCERN | ' |
The Company commenced generating revenues in March 2014 and has funded its operations primarily through the issuance of equity. As shown in the accompanying consolidated financial statements, the Company has a limited operating history and limited cash flow and has an accumulated deficit during development stage of $458,176 at March 31, 2014. Accordingly, the Company’s ability to identify and accomplish a business strategy and to ultimately achieve profitable operations is solely dependent upon its ability to obtain additional debt or equity financing. | |
These conditions raise substantial doubt about the Company’s ability to continue as a going concern. The financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the outcome of this uncertainty. |
3_SIGNIFICANT_ACCOUNTING_POLIC
3. SIGNIFICANT ACCOUNTING POLICIES | 3 Months Ended | ||
Mar. 31, 2014 | |||
Accounting Policies [Abstract] | ' | ||
3. SIGNIFICANT ACCOUNTING POLICIES | ' | ||
Basis of Presentation | |||
The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. The accompanying consolidated financial statements include the accounts of Gepco, Ltd. and its 100% wholly-owned subsidiary, GemVest, Ltd. All intercompany balances and transactions have been eliminated in consolidation. As the Company was a shell company prior to the acquisition of GemVest, GemVest is the acquirer for accounting purposes, and future financial reporting shall be set forth as if GemVest acquired the Company. GemVest, Ltd. was incorporated on October 2, 2013 in the State of Nevada. GemVest is a start-up development stage company that began selling and brokering high end rare investment grade diamonds in the first quarter of 2014, but had no revenue or significant expenses from its inception through December 31, 2013. | |||
Estimates | |||
The presentation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates. | |||
Cash and cash equivalents | |||
The Company considers all cash on hand and in banks, including accounts in book overdraft positions, certificates of deposit and other highly- liquid investments with maturities of three months or less, when purchased, to be cash and cash equivalents. | |||
Revenue Recognition | |||
Revenue is recognized net of indirect taxes, rebates and trade discounts and consists primarily of the sale of products, and services rendered. | |||
Revenue is recognized in accordance with Accounting Standards Codification Topic No. 605-10-S99 “Revenue Recognition” (ASC 605-10-S99) when the following criteria are met: | |||
· | evidence of an arrangement exists; | ||
· | delivery has occurred or services have been rendered and the significant risks and rewards of ownership have been transferred to the purchaser; | ||
· | transaction costs can be reliably measured; | ||
· | the selling price is fixed or determinable; and | ||
· | collectability is reasonably assured. | ||
Inventory | |||
Inventory, which consists primarily of diamonds, gemstones and diamond and gemstone jewelry, is stated at the lower of cost or market. Cost is determined by the specific identification method. The specific identification method requires a business to identify each unit of merchandise with the unit's cost and retain that identification until the inventory is sold. Once a specific inventory item is sold, the cost of the unit is assigned to cost of goods sold. | |||
The Company evaluates the need to record adjustments for impairment of inventory. As of March 31, 2014, the Company has not needed to adjust for impairment. | |||
Fair Value of Financial Instruments | |||
The carrying amounts for the Company’s cash, investments, accounts payable, accrued liabilities and current portion of long term debt approximate fair value due to the short-term maturity of these instruments. | |||
Beneficial Conversion Feature of Convertible Notes Payable | |||
The convertible feature of certain of our convertible notes payable provides for a rate of conversion that was at market value at the time of issuance but below market value at market close on the same day. Such feature is normally characterized as a “Beneficial Conversion Feature” (“BCF”). Pursuant to Accounting Standards Codification Topic 470-20-25 “Debt” (ASC 470-20-25), the estimated fair value of the BCF is recorded in the consolidated financial statements as a discount from the face amount of the notes. Such discounts are amortized to accretion of convertible debt discount over the term of the notes (or conversion of the notes, if sooner). | |||
At the issuance of a series of convertible notes in 2013 and 2014 the Company recorded a total debt discount of $280,185. As of March 31, 2014, the Company has recorded amortization of the BCF in connection with these convertible notes with a principal value of $325,638 in the amount of $241,167. This amortization has been reported after the Acquisition as a component of interest expense in the amount of $91,865 in the consolidated statement of operations and prior to the Acquisition as a component of retained earnings in the amount of $149,302 on the consolidated balance sheet. The debt discount balance at March 31, 2014 was $39,018 net of amortization. | |||
Accounts Receivable and Allowance for Doubtful Accounts | |||
Accounts receivable are recorded at the invoiced amount. The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in existing accounts receivable. The Company determines the allowance based on historical write-off experience and customer specific data. If an amount has not been settled within its contractual payment term then it is considered past due. The Company reviews the allowance for doubtful accounts regularly and past due balances are reviewed for collectability. Account balances are charged off against the allowance when the Company believes that the amount will not be recovered. | |||
The Company analyzes accounts receivable and historical bad debts, customer credit-worthiness, current economic trends, and changes in its customer payment terms and collection trends when evaluating the adequacy of its allowance for doubtful accounts. Any change in the assumptions used in analyzing a specific account receivable may result in an additional allowance for doubtful accounts being recognized in the period in which the change occurs. | |||
Earnings (Loss) Per Share | |||
Per Accounting Standards Codification Topic 260 “Earnings Per Share” (ASC 260), basic EPS is determined using net income divided by the weighted average shares outstanding during the period. Diluted EPS is computed by dividing net income by the weighted average shares outstanding, assuming all dilutive potential shares of Common Stock were issued. |
4_GEMVEST_LTD_ACQUISITION
4. GEMVEST, LTD. ACQUISITION | 3 Months Ended |
Mar. 31, 2014 | |
Business Combinations [Abstract] | ' |
4. GEMVEST, LTD. ACQUISITION | ' |
On October 15, 2013, the Company entered into a Stock Purchase Agreement with GemVest pursuant to which the Company purchased 100% of the issued and outstanding capital stock of GemVest, a Nevada corporation in exchange for 150,000,000 shares of the Company’s restricted Common Stock which at closing represented approximately 77.49% of the Company’s outstanding Common Stock. | |
Subsequent to closing of the Acquisition, GemVest became a wholly owned subsidiary of the Company. For accounting purposes, GemVest is deemed the accounting acquirer. As a result, the business and financial information included in the report is the business and financial information of GemVest prior to December 6, 2013 and the combined entity after December 6, 2013. The assets and liabilities of both companies were retained as of December 6, 2013 while the stockholder’s equity of the Company prior to the acquisition was eliminated with the exception of accumulated deficit that exceeded the additional paid in capital balance. Such retained losses in the amount of $368,775 are included as a deficit assumed at merger. |
5_CONVERTIBLE_NOTES
5. CONVERTIBLE NOTES | 3 Months Ended | ||||||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||||||
Debt Disclosure [Abstract] | ' | ||||||||||||||||||||
5. CONVERTIBLE NOTES | ' | ||||||||||||||||||||
The following table sets forth the outstanding Convertible Note indebtedness of the Company at the date indicated: | |||||||||||||||||||||
Principal at March 31, 2014 | Accrued Interest | Balance at March 31, 2014 | Unamortized Debt Discount | Convertible Note Balance at March 31, 2014 | |||||||||||||||||
Suprafin, Ltd. | $ | 3,111 | $ | 11,820 | $ | 14,931 | $ | (1,107 | ) | $ | 13,824 | ||||||||||
Sunatco, Ltd. | 80,000 | 6,226 | 86,226 | (37,911 | ) | 48,315 | |||||||||||||||
Total convertible notes | $ | 83,111 | $ | 18,046 | $ | 101,157 | $ | (39,018 | ) | $ | 62,139 | ||||||||||
On April 16, 2013 the Board of Directors elected to issue Convertible Notes to Trisha Malone in the amount of $40,000 for past services rendered which had been previously been recorded as accrued salaries, see NOTE 8: RELATED PARTY TRANSACTIONS, to Walker River Investments Corp. for costs paid for the custodianship proceeding in the amount of $44,177, and to Suprafin, Ltd. in the amount of $141,461 for past expenses paid on behalf of the Company which had previously been recorded as note payable, see NOTE 6: NOTES PAYABLE. These Convertible Notes are convertible into shares of the Company’s Common Stock at $.005 per share. | |||||||||||||||||||||
On April 16, 2013 Trisha Malone requested that her $40,000 Convertible Note be converted to 8,000,000 shares of restricted Common Stock, and Walker River Investments Corp. requested that their $44,177 Convertible Note be converted to 8,835,480 shares of Common Stock. As these Convertible Notes were converted within the conversion term, there was no gain or loss on the conversion. | |||||||||||||||||||||
The Company accrued interest at 10% per annum on the Convertible Note for Suprafin, Ltd. Accrued interest in the amount of $11,820 is included in Suprafin, Ltd.’s note balance as of March 31, 2014. On October 15, 2013 Suprafin, Ltd. elected to convert $10,000 of their Note with the Company into 2,000,000 shares of the Company’s Common Stock. On January 13, 2014 Suprafin, Ltd. elected to convert $15,000 of their Convertible Note with the Company into 3,000,000 shares of the Company’s Common Stock. On February 5, 2014 Suprafin, Ltd. elected to convert $113,350 of their Convertible Note with the Company into 22,670,000 shares of the Company’s Common Stock. The principal balance of the Convertible Note was $3,111 as of March 31, 2014. | |||||||||||||||||||||
On August 21, 2013 the Board of Directors elected to issue a Convertible Note to Sunatco, Ltd. up to $100,000 for loans for expenses paid on behalf of the Company. Through March 31, 2014, Sunatco, Ltd. loaned the Company a total of $100,000 for working capital needs including $37,601 in past expenses paid on behalf of the Company which had previously been recorded as note payable, see NOTE 7: NOTES PAYABLE. These Convertible Notes are convertible into shares of the Company’s Common Stock at $.01 per share. The Company accrued interest at 10% per annum on the Convertible Note for Sunatco, Ltd. Accrued interest in the amount of $6,226 is included in Sunatco, Ltd.’s note balance as of March 31, 2014. On February 5, 2014 Sunatco, Ltd. elected to convert $10,000 of its Convertible Note with the Company into 1,000,000 shares of the Company’s Common Stock. On March 18, 2014 Sunatco, Ltd. elected to convert $10,000 of its Convertible Note with the Company into 1,000,000 shares of the Company’s Common Stock. The principal balance of the Convertible Note was $80,000 as of March 31, 2014. | |||||||||||||||||||||
The Company evaluated beneficial conversion feature as of issuance date of these four Convertible Notes and recorded total debt discount in the amount of $280,185. Debt discount is amortized over term of the Convertible Notes or at conversion of the note if earlier. As of March 31, 2014 $91,865 of the debt discount had been amortized leaving a balance of $39,018 unamortized. |
6_NOTES_PAYABLE
6. NOTES PAYABLE | 3 Months Ended | ||||||||||||
Mar. 31, 2014 | |||||||||||||
Debt Disclosure [Abstract] | ' | ||||||||||||
6. NOTES PAYABLE | ' | ||||||||||||
The following table sets forth the outstanding advances and notes payable indebtedness of the Company at the date indicated: | |||||||||||||
31-Mar-14 | |||||||||||||
Principal | Accrued Interest | Note Balance | |||||||||||
Advances payable: | |||||||||||||
Sunatco, Ltd. | $ | 10,000 | $ | – | $ | 10,000 | |||||||
Notes payable related parties: | |||||||||||||
Thomas Hudson | 50,000 | – | 50,000 | ||||||||||
Ronald Loshin | 250,000 | 2,329 | 252,329 | ||||||||||
Total notes payable | $ | 310,000 | $ | 2,329 | $ | 312,329 | |||||||
Through December 31, 2012 Suprafin, Ltd. had loaned the Company a total of $103,944 for working capital needs and assumed $38,565 in loans due for a total loan balance of $142,509 as of December 31, 2012. These loans were provided at no interest, payable on demand. On April 16, 2013 the Board of Directors elected to issue a Convertible Note to Suprafin, Ltd. for past expenses paid totaling $141,461, the total amount due to Suprafin, Ltd. as of April 16, 2013. This note is convertible into shares of the Company’s Common Stock at $.005 per share. The balance due to Suprafin, Ltd. under the original loan not replaced by the Convertible Note is $1,261. See NOTE 5: CONVERTIBLE NOTES. This balance was repaid to Suprafin, Ltd. during the three months ended March 31, 2014. | |||||||||||||
Through August 21, 2013 Sunatco, Ltd. had loaned the Company a total of $37,601 for working capital needs. These loans were provided at no interest, payable on demand. On August 21, 2013 the Board of Directors elected to issue a Convertible Note to Sunatco, Ltd. up to $100,000 for expenses paid on behalf of the Company. This note is convertible into shares of the Company’s Common Stock at $.01 per share. See NOTE 5: CONVERTIBLE NOTES. Sunatco, Ltd. has loaned the Company a total of $110,000 to date, $100,000 in Convertible Notes and $10,000 as an additional loan at no interest and no set repayment terms. | |||||||||||||
On February 14, 2012, former Director Thomas Hudson loaned the Company a total of $50,000 for working capital needs. The loan was originally due on September 30, 2012. On August 17, 2012 Mr. Hudson agreed to extend the due date to September 30, 2012. The loan is currently in default. Should the Company, at its sole discretion, decide that it is not in a financial position to repay said funds in currency, both parties mutually agree that said amount repayable may be converted into common shares of the Company calculated at a rate per share of twenty five cents per share or at eighty percent (80%) of the previous week’s averaged closing price, whichever is the lesser. If the Company does not repay the loan in cash, as a penalty it shall provide Lender with one hundred thousand (100,000) warrants enabling him to purchase one hundred thousand (100,000) shares of Common Stock at a redemption price of twenty five cents ($.25) per share. Redemption of such warrants in entirety or in part is at the sole discretion of Lender. By way of interest on such loan, Lender shall be provided with two hundred thousand (200,000) warrants enabling him to purchase two hundred thousand (200,000) shares of Common Stock at a redemption price of twenty cents ($.20) per share being a total of forty thousand dollars ($40,000). Redemption of such warrants in entirety or in part is at the sole discretion of Lender. The options shall remain valid for a period of three years from the date of this Agreement, after which they shall become null and void. As the warrants were in lieu of interest, we recorded an interest expense as of December 31, 2012 of $37,487. The fair value of the warrants in lieu of interest expenses is valued using Black-Sholes option-pricing model. The loan was not repaid as of March 31, 2014. | |||||||||||||
On January 22, 2014, director Ronald Loshin loaned the Company a total of $250,000 for the purchase of inventory under a Promissory Note. The Promissory Note accrues interest at 5% per annum and the principal and accrued interest is due and payable immediately upon the sale of the investment grade diamond purchased with the funds received. Accrued interest in the amount of $2,329 is included in Mr. Loshin’s note balance of $252,329 as of March 31, 2014. |
7_RELATED_PARTY_TRANSACTIONS
7. RELATED PARTY TRANSACTIONS | 3 Months Ended |
Mar. 31, 2014 | |
Related Party Transactions [Abstract] | ' |
7. RELATED PARTY TRANSACTIONS | ' |
Common Stock Issuances | |
On April 16, 2013 the Board of Directors elected to issue Convertible Notes to Trisha Malone in the amount of $40,000 for past services rendered, Suprafin, Ltd. for past expenses paid totaling $141,461, and to Walker River Investments Corp. for costs paid for the custodianship proceeding in the amount of $44,177. These notes are convertible into shares of the Company’s Common Stock at $.005 per share. Trisha Malone requested that her $40,000 note be converted to 8,000,000 shares of Common Stock, and Walker River Investments Corp. requested that their $44,177 note be converted to 8,835,480 shares of Common Stock. Ms. Malone is an officer and director of the Company and is therefore a related party. Walker River Investments Corp. owned more than 10% of the Company following the conversion of their note into common stock and may therefore be considered a related party. Zirk de Maison is the husband of Angelique de Maison, our Executive Chairman and therefore may be considered a related party to the Company although Mr. and Mrs. de Maison individually disclaim beneficial ownership of the other’s property and investments. Mr. de Maison is the sole officer and shareholder of Suprafin, Ltd. | |
Also on April 16, 2013 the Board of Directors granted Trisha Malone 2,000,000 shares of Common Stock valued at $19,800 as advance payment for services to be performed as Chief Executive Officer, Chief Financial Officer and Secretary of the corporation and granted Larry A. Zielke 1,000,000 shares of Common Stock valued at $9,900 as advance payment for services to be performed as Vice President of the Company. | |
Notes and Loans | |
On February 14, 2012, former Director Thomas Hudson loaned the Company a total of $50,000 for working capital needs. The loan was due on September 30, 2012 and is currently in default. See NOTE 6: NOTES PAYABLE. Mr. Hudson is no longer a director of the Company. | |
On April 16, 2013 the Board of Directors elected to issue a Convertible Note to Suprafin, Ltd. for loans for past expenses paid totaling $141,461, the total amount due to Suprafin, Ltd. as of April 16, 2013. This note is convertible into shares of the Company’s Common Stock at $.005 per share. Suprafin, Ltd. has elected to convert a total of $138,350 of their Note with the Company into 27,670,000 shares of the Company’s Common Stock leaving a principal balance due of $3,111 as of March 31, 2014. In addition the balance due to Suprafin, Ltd. under the original loan not replaced by the Convertible Note was $1,261 which was repaid during the three months ended March 31, 2014. See NOTE 5: CONVERTIBLE NOTES and NOTE 6: NOTES PAYABLE. | |
On August 21, 2013 the Board of Directors elected to issue a Convertible Note to Sunatco, Ltd. for up to $100,000 for loans for expenses paid on behalf of the Company. This note is convertible into shares of the Company’s Common Stock at the rate of $0.01 per share. $100,000 had been borrowed under this note as of March 31, 2014. Sunatco, Ltd. has elected to convert a total of $20,000 of their Note with the Company into 2,000,000 shares of the Company’s Common Stock leaving a principal balance due of $80,000 as of March 31, 2014. In addition, Sunatco, Ltd. has loaned the Company $10,000 as an additional loan at no interest and no set repayment terms. See NOTE 5: CONVERTIBLE NOTES and NOTE 6: NOTES PAYABLE. Mr. de Maison is the sole officer and shareholder of Sunatco, Ltd. | |
Accrued Salaries | |
On April 16, 2013 the Board of Directors elected to issue a Convertible Note to Trisha Malone in the amount of $40,000 for accrued salaries for past services rendered and on the same day Trisha Malone requested that her Convertible Note be converted to shares of Common Stock. As of March 31, 2014 there were no accrued salaries due. |
8_COMMON_STOCK
8. COMMON STOCK | 3 Months Ended | ||||||||||||
Mar. 31, 2014 | |||||||||||||
Stockholders' Deficit | ' | ||||||||||||
8. COMMON STOCK | ' | ||||||||||||
The authorized capital stock of Gepco, Ltd. consists of 250,000,000 shares of Common Stock, $0.001 par value per share, and 15,000,000 shares of Preferred Stock, par value of $0.001 per share. At March 31, 2014, there were outstanding 221,252,555 shares of Common Stock and no shares of Preferred Stock. | |||||||||||||
On February 14, 2012, the Company issued 200,000 warrants for the purchase of 200,000 shares of Common Stock at a redemption price of twenty cents ($.20) per share in connection with a loan agreement. Redemption of such warrants in entirety or in part is at the sole discretion of warrant holder. The warrants shall remain valid for a period of three years from the date of the loan or February 14, 2015, after which they shall become null and void. See NOTE 6: NOTES PAYABLE. | |||||||||||||
The following is a summary of warrant activity for the three months ended March 31, 2014: | |||||||||||||
Number of Shares | Weighted Average Exercise Price | Weighted Average Remaining Life | |||||||||||
Outstanding - December 6, 3013: | 200,000 | $ | 0.2 | 14.5 months | |||||||||
Warrants Issued | – | – | |||||||||||
Warrants Exercised | – | – | |||||||||||
Outstanding - December 31, 2013: | 200,000 | $ | 0.2 | 13.7 months | |||||||||
Warrants Issued | – | – | |||||||||||
Warrants Exercised | – | – | |||||||||||
Outstanding - March 31, 2014 | 200,000 | $ | 0.2 | 10.7 months | |||||||||
On December 6, 2013, the Company issued 150,000,000 shares of Common Stock to the shareholders of GemVest, Ltd. upon closing of the Stock Purchase Agreement with GemVest, Ltd. as described in NOTE 4: GEMVEST ACQUISITION. | |||||||||||||
From October 15, 2013 through March 31, 2014, Suprafin, Ltd. elected to convert a total of $138,350 of their Note with the Company into 27,670,000 shares of the Company’s Common Stock. See NOTE 5: CONVERTIBLE NOTES and NOTE 6: NOTES PAYABLE. | |||||||||||||
From February 5, 2013 through March 31, 2014, Sunatco, Ltd. elected to convert a total of $20,000 of their Note with the Company into 2,000,000 shares of the Company’s Common Stock. See NOTE 5: CONVERTIBLE NOTES and NOTE 6: NOTES PAYABLE. | |||||||||||||
On October 15, 2013 the Board of Directors approved the sale of up to 15,000,000 shares of Common Stock at a price of $0.10 per share. The sale of such shares began in March of 2014 with 350,000 shares sold as of the March 31, 2014 recorded as subscription payable. |
9_NEW_ACCOUNTING_PRONOUNCEMENT
9. NEW ACCOUNTING PRONOUNCEMENTS | 3 Months Ended |
Mar. 31, 2014 | |
Accounting Changes and Error Corrections [Abstract] | ' |
9. NEW ACCOUNTING PRONOUNCEMENTS | ' |
In January 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2014-05, Service Concession Arrangements (Topic 853), a consensus of the FASB Emerging Issues Task Force. The objective of the update is to specify that an operating entity should not account for a service concession arrangement within the scope of this update as a lease in accordance with Topic 840, Leases. It is effective for fiscal years beginning after December 15, 2014. The Company does not expect ASU 2014-05 to have a material effect on its financial condition, results of operation, or cash flows. |
10_SUBSEQUENT_EVENTS
10. SUBSEQUENT EVENTS | 3 Months Ended |
Mar. 31, 2014 | |
Subsequent Events [Abstract] | ' |
10. SUBSEQUENT EVENTS | ' |
New Share Issuances | |
On April 9, 2014, Sunatco, Ltd. elected to convert the entire $80,000 principal amount of their debt and $5,072.35 in accrued interest into 8,507,235 shares of Common Stock. | |
On October 15, 2013 the Board of Directors approved the sale of up to 15,000,000 shares of Common Stock at a price of $0.10 per share. The sale of such shares began in March of 2014 with 350,000 shares sold as of March 31, 2014 recorded as subscription payable. On April 11, 2014 the Company requested the issuance of these 350,000 shares of Common Stock. An additional 1,000,000 shares were sold on April 17, 2014 and were issued on May 8, 2014. | |
Other Events | |
On April 29, 2014, the Company signed a letter of intent with Peter Marco, LLC to acquire 100% of its outstanding equity interests, which are owned by Peter Voutsas, Gepco’s CEO. The purchase price shall be payable in cash, Company common stock, and a purchase money note in amounts based upon good faith negotiation after receipt of a third party appraisal. The closing of this transaction is subject to definitive documentation and the satisfaction of all conditions set forth therein, and is expected to occur in late July 2014. | |
3_SIGNIFICANT_ACCOUNTING_POLIC1
3. SIGNIFICANT ACCOUNTING POLICIES (Policies) | 3 Months Ended | ||
Mar. 31, 2014 | |||
Accounting Policies [Abstract] | ' | ||
Basis of Presentation | ' | ||
Basis of Presentation | |||
The accompanying financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America. The accompanying consolidated financial statements include the accounts of Gepco, Ltd. and its 100% wholly-owned subsidiary, GemVest, Ltd. All intercompany balances and transactions have been eliminated in consolidation. As the Company was a shell company prior to the acquisition of GemVest, GemVest is the acquirer for accounting purposes, and future financial reporting shall be set forth as if GemVest acquired the Company. GemVest, Ltd. was incorporated on October 2, 2013 in the State of Nevada. GemVest is a start-up development stage company that began selling and brokering high end rare investment grade diamonds in the first quarter of 2014, but had no revenue or significant expenses from its inception through December 31, 2013. | |||
Estimates | ' | ||
Estimates | |||
The presentation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates. | |||
Cash and cash equivalents | ' | ||
Cash and cash equivalents | |||
The Company considers all cash on hand and in banks, including accounts in book overdraft positions, certificates of deposit and other highly- liquid investments with maturities of three months or less, when purchased, to be cash and cash equivalents. | |||
Revenue Recognition | ' | ||
Revenue Recognition | |||
Revenue is recognized net of indirect taxes, rebates and trade discounts and consists primarily of the sale of products, and services rendered. | |||
Revenue is recognized in accordance with Accounting Standards Codification Topic No. 605-10-S99 “Revenue Recognition” (ASC 605-10-S99) when the following criteria are met: | |||
· | evidence of an arrangement exists; | ||
· | delivery has occurred or services have been rendered and the significant risks and rewards of ownership have been transferred to the purchaser; | ||
· | transaction costs can be reliably measured; | ||
· | the selling price is fixed or determinable; and | ||
· | collectability is reasonably assured. | ||
Inventory | ' | ||
Inventory | |||
Inventory, which consists primarily of diamonds, gemstones and diamond and gemstone jewelry, is stated at the lower of cost or market. Cost is determined by the specific identification method. The specific identification method requires a business to identify each unit of merchandise with the unit's cost and retain that identification until the inventory is sold. Once a specific inventory item is sold, the cost of the unit is assigned to cost of goods sold. | |||
The Company evaluates the need to record adjustments for impairment of inventory. As of March 31, 2014, the Company has not needed to adjust for impairment. | |||
Fair Value of Financial Instruments | ' | ||
Fair Value of Financial Instruments | |||
The carrying amounts for the Company’s cash, investments, accounts payable, accrued liabilities and current portion of long term debt approximate fair value due to the short-term maturity of these instruments. | |||
Beneficial Conversion Feature of Convertible Notes Payable | ' | ||
Beneficial Conversion Feature of Convertible Notes Payable | |||
The convertible feature of certain of our convertible notes payable provides for a rate of conversion that was at market value at the time of issuance but below market value at market close on the same day. Such feature is normally characterized as a “Beneficial Conversion Feature” (“BCF”). Pursuant to Accounting Standards Codification Topic 470-20-25 “Debt” (ASC 470-20-25), the estimated fair value of the BCF is recorded in the consolidated financial statements as a discount from the face amount of the notes. Such discounts are amortized to accretion of convertible debt discount over the term of the notes (or conversion of the notes, if sooner). | |||
At the issuance of a series of convertible notes in 2013 and 2014 the Company recorded a total debt discount of $280,185. As of March 31, 2014, the Company has recorded amortization of the BCF in connection with these convertible notes with a principal value of $325,638 in the amount of $241,167. This amortization has been reported after the Acquisition as a component of interest expense in the amount of $91,865 in the consolidated statement of operations and prior to the Acquisition as a component of retained earnings in the amount of $149,302 on the consolidated balance sheet. The debt discount balance at March 31, 2014 was $39,018 net of amortization. | |||
Accounts Receivable and Allowance for Doubtful Accounts | ' | ||
Accounts Receivable and Allowance for Doubtful Accounts | |||
Accounts receivable are recorded at the invoiced amount. The allowance for doubtful accounts is the Company’s best estimate of the amount of probable credit losses in existing accounts receivable. The Company determines the allowance based on historical write-off experience and customer specific data. If an amount has not been settled within its contractual payment term then it is considered past due. The Company reviews the allowance for doubtful accounts regularly and past due balances are reviewed for collectability. Account balances are charged off against the allowance when the Company believes that the amount will not be recovered. | |||
The Company analyzes accounts receivable and historical bad debts, customer credit-worthiness, current economic trends, and changes in its customer payment terms and collection trends when evaluating the adequacy of its allowance for doubtful accounts. Any change in the assumptions used in analyzing a specific account receivable may result in an additional allowance for doubtful accounts being recognized in the period in which the change occurs. | |||
Earnings (Loss) Per Share | ' | ||
Earnings (Loss) Per Share | |||
Per Accounting Standards Codification Topic 260 “Earnings Per Share” (ASC 260), basic EPS is determined using net income divided by the weighted average shares outstanding during the period. Diluted EPS is computed by dividing net income by the weighted average shares outstanding, assuming all dilutive potential shares of Common Stock were issued. |
5_CONVERTIBLE_NOTES_Tables
5. CONVERTIBLE NOTES (Tables) | 3 Months Ended | ||||||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||||||
Debt Disclosure [Abstract] | ' | ||||||||||||||||||||
Outstanding convertible notes | ' | ||||||||||||||||||||
Principal at March 31, 2014 | Accrued Interest | Balance at March 31, 2014 | Unamortized Debt Discount | Convertible Note Balance at March 31, 2014 | |||||||||||||||||
Suprafin, Ltd. | $ | 3,111 | $ | 11,820 | $ | 14,931 | $ | (1,107 | ) | $ | 13,824 | ||||||||||
Sunatco, Ltd. | 80,000 | 6,226 | 86,226 | (37,911 | ) | 48,315 | |||||||||||||||
Total convertible notes | $ | 83,111 | $ | 18,046 | $ | 101,157 | $ | (39,018 | ) | $ | 62,139 |
6_NOTES_PAYABLE_Tables
6. NOTES PAYABLE (Tables) | 3 Months Ended | ||||||||||||
Mar. 31, 2014 | |||||||||||||
Debt Disclosure [Abstract] | ' | ||||||||||||
Outstanding advances and notes payable | ' | ||||||||||||
31-Mar-14 | |||||||||||||
Principal | Accrued Interest | Note Balance | |||||||||||
Advances payable: | |||||||||||||
Sunatco, Ltd. | $ | 10,000 | $ | – | $ | 10,000 | |||||||
Notes payable related parties: | |||||||||||||
Thomas Hudson | 50,000 | – | 50,000 | ||||||||||
Ronald Loshin | 250,000 | 2,329 | 252,329 | ||||||||||
Total notes payable | $ | 310,000 | $ | 2,329 | $ | 312,329 |
8_COMMON_STOCK_Tables
8. COMMON STOCK (Tables) | 3 Months Ended | ||||||||||||
Mar. 31, 2014 | |||||||||||||
Stockholders' Deficit | ' | ||||||||||||
Warrants outstanding | ' | ||||||||||||
Number of Shares | Weighted Average Exercise Price | Weighted Average Remaining Life | |||||||||||
Outstanding - December 6, 3013: | 200,000 | $ | 0.2 | 14.5 months | |||||||||
Warrants Issued | – | – | |||||||||||
Warrants Exercised | – | – | |||||||||||
Outstanding - December 31, 2013: | 200,000 | $ | 0.2 | 13.7 months | |||||||||
Warrants Issued | – | – | |||||||||||
Warrants Exercised | – | – | |||||||||||
Outstanding - March 31, 2014 | 200,000 | $ | 0.2 | 10.7 months |
3_SIGNIFICANT_ACCOUNTING_POLIC2
3. SIGNIFICANT ACCOUNTING POLICIES (Details Narrative) (USD $) | Mar. 31, 2014 |
Accounting Policies [Abstract] | ' |
Unamortized debt discount | $39,018 |
5_CONVERTIBLE_NOTES_Details
5. CONVERTIBLE NOTES (Details) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
Convertible notes, principal outstanding | $83,111 | ' |
Convertible notes, accrued interest | 18,046 | ' |
Convertible notes, balance | 101,157 | ' |
Unamortized debt discount | -39,018 | ' |
Convertible note balance | 62,139 | 119,951 |
Suprafin, Ltd. | ' | ' |
Convertible notes, principal outstanding | 3,111 | ' |
Convertible notes, accrued interest | 11,820 | ' |
Convertible notes, balance | 14,931 | ' |
Unamortized debt discount | -1,107 | ' |
Convertible note balance | 13,824 | ' |
Sunatco, Ltd. | ' | ' |
Convertible notes, principal outstanding | 80,000 | ' |
Convertible notes, accrued interest | 6,226 | ' |
Convertible notes, balance | 86,226 | ' |
Unamortized debt discount | -37,911 | ' |
Convertible note balance | $48,315 | ' |
6_NOTES_PAYABLE_Details
6. NOTES PAYABLE (Details) (USD $) | Mar. 31, 2014 |
Principal | $310,000 |
Accrued interest | 2,329 |
Note balance | 312,329 |
Thomas Hudson | ' |
Principal | 50,000 |
Note balance | 50,000 |
Ronald Loshin | ' |
Principal | 250,000 |
Accrued interest | 2,329 |
Note balance | 252,329 |
Sunatco, Ltd. | ' |
Principal | 10,000 |
Note balance | $10,000 |
7_RELATED_PARTY_TRANSACTIONS_D
7. RELATED PARTY TRANSACTIONS (Details Narrative) (USD $) | Mar. 31, 2014 |
Related Party Transactions Details Narrative | ' |
Accrued salaries | $0 |
8_COMMON_STOCK_Details
8. COMMON STOCK (Details) (Warrants [Member], USD $) | 1 Months Ended | 3 Months Ended |
Dec. 31, 2013 | Mar. 31, 2014 | |
Warrants [Member] | ' | ' |
Number of Shares | ' | ' |
Warrants outstanding, beginning balance | 200,000 | 200,000 |
Warrants issued | ' | ' |
Warrants exercised | ' | ' |
Warrants outstanding, ending balance | 200,000 | 200,000 |
Weighted Average Exercise Price | ' | ' |
Warrants outstanding, beginning balance | 0.2 | 0.2 |
Warrants issued | ' | ' |
Warrants exercised | ' | ' |
Warrants outstanding, ending balance | 0.2 | 0.2 |
Weighted Average Remaining Life | ' | ' |
Warrants outstanding, ending balance | '1 year 1 month 21 days | '10 months 21 days |