CONSOLIDATED BALANCE SHEETS (Unaudited) - USD ($) | Sep. 30, 2015 | Dec. 31, 2014 |
CURRENT ASSETS: | | |
Property and equipment, net of accumulated depreciation of $6,477 and $36,541, respectively | $ 70,400 | |
Common Class NP A [Member] | | |
STOCKHOLDERS' EQUITY: | | |
Common stock, no par value, 40,000,000 shares authorized;1,366,042 shares issued and outstanding | | $ (35,000) |
Series A Preferred Stock [Member] | | |
STOCKHOLDERS' EQUITY: | | |
Series A preferred stock, $0.001 par value: 250,000 shares authorized, 250,000 shares issued and outstanding | 250 | |
Series B Preferred Stock [Member] | | |
STOCKHOLDERS' EQUITY: | | |
Series B Preferred stock, $0.001 par value: 300,000 shares authorized, 254,807 shares issued and outstanding | 255 | |
Series A Preferred NP Stock [Member] | | |
STOCKHOLDERS' EQUITY: | | |
Series A Preferred stock, no par value: 8,000,000 shares authorized, 6,205,558 shares issued and outstanding | | 4,327,628 |
Successor [Member] | | |
CURRENT ASSETS: | | |
Cash | 58,391 | |
Accounts receivable, net of allowance for doubtful accounts of zero and $13,638, respectively. | 316,256 | |
Inventories | 270,368 | |
Prepaid expenses and other current assets | 39,861 | |
Current assets of discontinued operations | 159,668 | |
Total current assets | 844,544 | |
Property and equipment, net of accumulated depreciation of $6,477 and $36,541, respectively | 70,400 | |
Goodwill | 717,914 | |
Long-term assets of discontinued operations | 881,934 | |
Total assets | 2,514,792 | |
CURRENT LIABILITIES: | | |
Accounts payable | 452,540 | |
Current portion of notes payable and capital leases, net of unamortized discounts | $ 50,000 | |
Convertible notes payable to related parties | | |
Factoring payable | $ 170,229 | |
Accrued expenses and other current liabilities | $ 202,874 | |
Reserve for legal settlement | | |
Current liabilities of discontinued operations | $ 159,733 | |
Total current liabilities | 1,035,376 | |
Note payable and capital leases, less current portion, net of unamortized discounts | 71,809 | |
Related party debt, less current portion, net of unamortized discounts | 21,532 | |
Long-term liabilities of discontinued operations | 229,447 | |
Total liabilities | $ 1,358,164 | |
COMMITMENTS AND CONTINGENCIES | | |
STOCKHOLDERS' EQUITY: | | |
Common Stock, $0.001 par value; 40,000,000 shares authorized; 15,419,401 shares issued and outstanding | $ 15,419 | |
Common stock, no par value, 40,000,000 shares authorized;1,366,042 shares issued and outstanding | | |
Series A preferred stock, $0.001 par value: 250,000 shares authorized, 250,000 shares issued and outstanding | $ 250 | |
Series B Preferred stock, $0.001 par value: 300,000 shares authorized, 254,807 shares issued and outstanding | $ 255 | |
Series A Preferred stock, no par value: 8,000,000 shares authorized, 6,205,558 shares issued and outstanding | | |
Additional paid-in capital | $ 3,804,566 | |
Accumulated deficit | (2,663,862) | |
Total stockholders' (deficit) equity | 1,156,628 | |
Total liabilities and stockholders' (deficit) equity | $ 2,514,792 | |
Predecessor [Member] | | |
CURRENT ASSETS: | | |
Cash | | 125,312 |
Accounts receivable, net of allowance for doubtful accounts of zero and $13,638, respectively. | | 254,705 |
Inventories | | 286,070 |
Prepaid expenses and other current assets | | $ 13,865 |
Current assets of discontinued operations | | |
Total current assets | | $ 679,952 |
Property and equipment, net of accumulated depreciation of $6,477 and $36,541, respectively | | $ 65,453 |
Goodwill | | |
Long-term assets of discontinued operations | | |
Total assets | | $ 745,405 |
CURRENT LIABILITIES: | | |
Accounts payable | | 616,719 |
Current portion of notes payable and capital leases, net of unamortized discounts | | 3,689 |
Convertible notes payable to related parties | | $ 120,000 |
Factoring payable | | |
Accrued expenses and other current liabilities | | $ 106,899 |
Reserve for legal settlement | | $ 342,924 |
Current liabilities of discontinued operations | | |
Total current liabilities | | $ 1,190,231 |
Note payable and capital leases, less current portion, net of unamortized discounts | | |
Related party debt, less current portion, net of unamortized discounts | | |
Long-term liabilities of discontinued operations | | |
Total liabilities | | $ 1,190,231 |
COMMITMENTS AND CONTINGENCIES | | |
STOCKHOLDERS' EQUITY: | | |
Common Stock, $0.001 par value; 40,000,000 shares authorized; 15,419,401 shares issued and outstanding | | |
Common stock, no par value, 40,000,000 shares authorized;1,366,042 shares issued and outstanding | | $ (35,000) |
Series A preferred stock, $0.001 par value: 250,000 shares authorized, 250,000 shares issued and outstanding | | |
Series B Preferred stock, $0.001 par value: 300,000 shares authorized, 254,807 shares issued and outstanding | | |
Series A Preferred stock, no par value: 8,000,000 shares authorized, 6,205,558 shares issued and outstanding | | $ 4,327,628 |
Additional paid-in capital | | 126,328 |
Accumulated deficit | | (4,863,782) |
Total stockholders' (deficit) equity | | (444,826) |
Total liabilities and stockholders' (deficit) equity | | $ 745,405 |