Balance Sheet

v3.21.2
Condensed Consolidated Balance Sheets - USD ($)
Sep. 30, 2021
Dec. 31, 2020
[1]
Current Assets    
Cash and cash equivalents $ 122,900 $ 47,300
Accounts receivable, net of allowance for doubtful accounts of $800 and $11,800, respectively 534,400 375,600
Inventory 117,400 250,200
Costs and estimated earnings in excess of billings on uncompleted contracts 123,700 6,800
Prepaid expenses and other current assets 153,400 110,600
Total Current Assets 1,051,800 790,500
Property and equipment, net 471,000 548,000
Intangible Assets, net 424,900 447,300
Right of use assets 314,600 380,400
Other assets 40,600 50,500
TOTAL ASSETS 2,302,900 2,216,700
Current Liabilities    
Accounts payable 697,500 1,109,200
Accrued liabilities 2,099,900 1,977,200
Billings in excess of costs and estimated earnings on uncompleted contracts 227,100 323,900
Deferred revenue 5,500 30,200
Payroll taxes payable 1,085,400
Customer deposits 6,300 16,400
Paycheck protection program liabilities 96,600 590,300
Short term notes 2,849,000 3,032,800
Short term notes and accrued interest - related party 188,600 208,100
Convertible notes 1,605,000 1,605,000
Current portion of long term debt and capital lease obligations 525,200 523,900
Current portion of lease liabilities 52,700 78,100
Total Current Liabilities 8,353,400 10,580,500
Lease liabilities net of current portion 294,700 334,700
Long term debt and capital lease obligations, net of current portion 1,376,000 30,300
Total Liabilities 10,024,100 10,945,500
Commitments and contingencies
Stockholders’ deficit    
Preferred stock; $.001 par value; 5,000,000 shares authorized; -0- shares issued
Common stock; $.001 par value; 70,000,000 shares authorized; 65,088,575 and 65,088,575 shares issued, issuable ** and outstanding September 30, 2021 and December 31, 2020, respectively 65,100 65,100
Common stock issuable 25,000 25,000
Additional paid-in capital 22,973,800 22,961,200
Stock Subscription receivable (25,000) (25,000)
Accumulated deficit (28,908,600) (29,693,700)
Total stockholders’ deficit (5,869,700) (6,667,400)
Non-controlling interest (1,851,500) (2,061,400)
Total Deficit (7,721,200) (8,728,800)
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT $ 2,302,900 $ 2,216,700
[1] These numbers were derived from the audited financial statements for the year ended December 31, 2020.

Source