Feb'12 | Nov'11 | Aug'11 | May'11 | Feb'11 | |
---|---|---|---|---|---|
Cash | |||||
0 | 0 | - | 0 | 0 | |
Accounts receivable | |||||
32 | 9 | 2 | 0 | 0 | |
Prepaid expenses | |||||
427 | 232 | 310 | 44 | 44 | |
Inventory | |||||
29 | 30 | 37 | 8 | 8 | |
Total current assets | |||||
489 | 272 | 350 | 53 | 53 | |
Property & equipment, net | |||||
25 | 27 | 25 | 21 | 21 | |
Other assets | |||||
12 | 12 | 12 | 10 | 10 | |
TOTAL ASSETS | |||||
527 | 312 | 388 | 85 | 85 | |
Accounts payable | |||||
384 | 263 | 255 | 200 | 200 | |
Cash overdraft | |||||
21 | 5 | 20 | 3 | 3 | |
Accrued expenses | |||||
149 | 88 | 29 | 22 | 22 | |
Loans payable | |||||
0 | 168 | 124 | 144 | 144 | |
Loan payable - related party | |||||
1,512 | 1,450 | - | 1,050 | 1,050 | |
Loan payable - related party | |||||
- | - | 1,912 | - | - | |
Total current liabilities | |||||
2,067 | 1,975 | 2,342 | 1,421 | 1,421 | |
Total liabilities | |||||
2,067 | 1,975 | 2,342 | 1,421 | 1,421 | |
Preferred stock, $0.001 par value, 10,000,000 shares authorized, 0 and 0 shares issued and outstanding as of February 29, 2012, and May 31, 2011, respectively. | |||||
0 | - | 0 | - | 0 | |
Preferred stock, $0.001 par value, 10,000,000 shares authorized, 425,000 and 0 shares issued and outstanding as of November 30, 2011, and May 31, 2011, respectively. | |||||
- | 0 | - | 0 | - | |
Common stock, $.001 par value, 100,000,000 authorized, 26,661,404 and 24,686,600 shares issued and outstanding as of February 29, 2012, and May 31, 2011, respectively. | |||||
26 | 24 | 25 | 24 | 24 | |
Additional paid in capital | |||||
3,003 | 1,674 | 792 | 112 | 112 | |
Stock payable | |||||
15 | 502 | - | 0 | 0 | |
Stock payable | |||||
- | - | 7 | - | - | |
Notes receivable - related party | |||||
-102 | -123 | -118 | -141 | -141 | |
Accumulated deficit | |||||
-4,482 | -3,742 | - | -1,331 | -1,331 | |
Accumulated deficit | |||||
- | - | -2,658 | - | - | |
Total stockholder's deficit | |||||
-1,539 | -1,663 | -1,953 | -1,335 | -1,335 | |
TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT | |||||
527 | 312 | 388 | 85 | 85 |