ASSETS
|
|||||||
|
June
30,
|
|
|
December
31,
|
|
||
|
|
|
2005
|
|
|
2004
|
|
|
(Unaudited)
|
||||||
CURRENT
ASSETS
|
|||||||
Cash
|
$
|
28,603
|
$
|
22,191
|
|||
Accounts
receivable (Net of allowance of $0)
|
6,346
|
4,809
|
|||||
Total
Current Assets
|
34,949
|
27,000
|
|||||
OIL
AND GAS PROPERTIES USING
|
|||||||
FULL
COST ACCOUNTING
|
|||||||
Properties
subject to amortization
|
48,942
|
48,942
|
|||||
Accumulated
amortization
|
(15,767
|
)
|
(10,767
|
)
|
|||
|
|||||||
Net
Oil and Gas Properties
|
33,175
|
38,175
|
|||||
OTHER
ASSETS
|
|||||||
Investments
|
181,585
|
181,585
|
|||||
Total
Other Assets
|
181,585
|
181,585
|
|||||
TOTAL
ASSETS
|
$
|
249,709
|
$
|
246,760
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
35,287
|
$
|
19,053
|
|||
Notes
payable, related party
|
23,659
|
23,659
|
|||||
Total
Current Liabilities
|
58,946
|
42,712
|
|||||
Total
Liabilities
|
58,946
|
42,712
|
|||||
STOCKHOLDERS'
EQUITY
|
|||||||
Common
stock, 100,000,000 shares authorized of $0.001
|
|||||||
par
value, 51,385,984 and 48,535,984 shares issued
|
|||||||
and
outstanding, respectively
|
51,386
|
48,536
|
|||||
Capital
in excess of par value
|
4,041,324
|
3,559,673
|
|||||
Subscription
receivable
|
-
|
(48,750
|
)
|
||||
Other
comprehensive income
|
(1,718
|
)
|
(4,085
|
)
|
|||
Deficit
accumulated during the development stage
|
(3,900,229
|
)
|
(3,351,326
|
)
|
|||
Total
Stockholders' Equity
|
190,763
|
204,048
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
249,709
|
$
|
246,760
|
From
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
Inception
on
|
|
|||||
|
|
For
the
|
For
the
|
April
21, 1999
|
|
|||||||||||
|
|
|
Three
Months Ended
|
|
|
Six
Months Ended
|
|
|
Through
|
|
||||||
|
|
|
June
30,
|
|
|
June
30,
|
|
|
June
30,
|
|
||||||
|
|
|
2005
|
|
|
2004
|
|
|
2005
|
|
|
2004
|
|
|
2005
|
|
REVENUE
|
||||||||||||||||
Royalties
received
|
$
|
-
|
$
|
-
|
$
|
1,640
|
$
|
-
|
$
|
11,061
|
||||||
Total
Revenue
|
-
|
-
|
1,640
|
-
|
11,061
|
|||||||||||
EXPENSES
|
||||||||||||||||
Cost
of production
|
-
|
-
|
2,565
|
-
|
11,915
|
|||||||||||
Depletion
|
2,500
|
-
|
5,000
|
-
|
15,767
|
|||||||||||
General
and administrative
|
515,772
|
209,302
|
542,977
|
227,557
|
3,814,460
|
|||||||||||
Total
Expenses
|
518,272
|
209,302
|
550,542
|
227,557
|
3,842,142
|
|||||||||||
NET
OPERATING LOSS
|
(518,272
|
)
|
(209,302
|
)
|
(548,902
|
)
|
(227,557
|
)
|
(3,831,081
|
)
|
||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||
Other
income
|
-
|
212
|
-
|
5,218
|
5,218
|
|||||||||||
Abandonment
of oil and gas property
|
-
|
-
|
-
|
(71,072
|
)
|
(71,072
|
)
|
|||||||||
Interest
expense
|
-
|
(374
|
)
|
-
|
(374
|
)
|
(3,294
|
)
|
||||||||
Total
Other Income (Expense)
|
-
|
(162
|
)
|
-
|
(66,228
|
)
|
(69,148
|
)
|
||||||||
NET
LOSS
|
$
|
(518,272
|
)
|
$
|
(209,464
|
)
|
$
|
(548,902
|
)
|
$
|
(293,785
|
)
|
$
|
(3,900,229
|
)
|
|
BASIC
LOSS PER COMMON SHARE
|
$
|
(0.01
|
)
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
||||
WEIGHTED
AVERAGE NUMBER OF
|
||||||||||||||||
COMMON
SHARES OUTSTANDING
|
49,694,775
|
43,227,055
|
49,118,581
|
42,894,020
|
||||||||||||
COMPREHENSIVE
INCOME (LOSS)
|
||||||||||||||||
NET
LOSS
|
$
|
(518,272
|
)
|
$
|
(209,464
|
)
|
$
|
(548,902
|
)
|
$
|
(293,785
|
)
|
$
|
(3,900,229
|
)
|
|
OTHER
COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
Foreign
Currency Translation
|
-
|
(546
|
)
|
2,367
|
(2,479
|
)
|
(1,718
|
)
|
||||||||
COMPREHENSIVE
INCOME (LOSS)
|
$
|
(518,272
|
)
|
$
|
(210,010
|
)
|
$
|
(546,535
|
)
|
$
|
(296,264
|
)
|
$
|
(3,901,947
|
)
|
|
From
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
Inception
on
|
|
|
|
|
|
|
|
|
|
|
|
April
21, 1999
|
|
|
|
|
For
the Six Months Ended
|
|
|
Through
|
|
||||
|
|
|
June
30,
|
|
|
June
30,
|
|
||||
|
|
|
2005
|
|
|
|
2004
|
|
|
2005
|
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
|||||||||||
Net
Income (Loss)
|
$
|
(548,902
|
)
|
$
|
(293,785
|
)
|
$
|
(3,896,153
|
)
|
||
Adjustments
to reconcile net loss to net cash
|
|||||||||||
used
in operating activities:
|
|||||||||||
Depletion
|
5,000
|
-
|
15,767
|
||||||||
Loss
on abandonment of property
|
-
|
71,072
|
71,072
|
||||||||
Common
stock issued for services rendered
|
484,500
|
186,500
|
3,252,360
|
||||||||
Loss
on sale of investments
|
-
|
-
|
25,481
|
||||||||
Changes
in operating assets and liabilities:
|
|||||||||||
Increase
in accounts receivable
|
(751
|
)
|
-
|
(5,560
|
)
|
||||||
Increase
in accounts payable and accrued expenses
|
15,448
|
13,329
|
313,688
|
||||||||
Net
Cash Used in Operating Activities
|
(44,705
|
)
|
(22,884
|
)
|
(223,345
|
)
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
|||||||||||
Proceeds
from sale of investments
|
-
|
-
|
56,706
|
||||||||
Expenditures
for oil and gas property development
|
-
|
(8,214
|
)
|
(312,714
|
)
|
||||||
Net
Cash Used in Investing Activities
|
-
|
(8,214
|
)
|
(256,008
|
)
|
||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
|||||||||||
Proceeds
from issuance of common stock
|
-
|
-
|
465,000
|
||||||||
Receipt
of subscription receivable
|
48,750
|
-
|
48,750
|
||||||||
Proceeds
from related party notes payable
|
-
|
25,000
|
-
|
||||||||
Net
Cash Provided by Financing Activities
|
48,750
|
25,000
|
513,750
|
||||||||
EFFECT
OF CURRENCY EXCHANGE RATE CHANGES
|
|||||||||||
ON
CASH AND CASH EQUIVALENTS
|
2,367
|
(761
|
)
|
(1,718
|
)
|
||||||
NET
INCREASE (DECREASE) IN CASH
|
6,412
|
(6,859
|
)
|
32,679
|
|||||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
22,191
|
9,394
|
-
|
||||||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
28,603
|
$
|
2,535
|
$
|
32,679
|
From
|
|
|||||||||
|
|
|
|
|
|
Inception
on
|
|
|||
|
|
|
|
|
|
April
21, 1999
|
|
|||
|
|
For
the Six Months Ended
|
|
Through
|
|
|||||
|
|
June
30,
|
|
June
30,
|
|
|||||
|
|
|
2005
|
|
|
2004
|
|
|
2005
|
|
SUPPLEMENTAL
CASH FLOW INFORMATION
|
||||||||||
CASH
PAID FOR:
|
||||||||||
Interest
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
Income
taxes
|
$
|
-
|
$
|
-
|
$
|
-
|
||||
NON-CASH
FINANCING ACTIVITIES
|
||||||||||
Common
stock issued for services rendered
|
$
|
484,500
|
$
|
186,500
|
$
|
3,252,360
|
||||
Common
stock issued for retirement of payables
|
$
|
-
|
$
|
-
|
$
|
326,599
|
||||
NOTE
1 -
|
BASIS
OF PRESENTATION
|
NOTE
2 -
|
LOSS
PER SHARE
|
|
|
|
For
the
|
||||
Three
Months Ended
|
|||||||
June
30,
|
|||||||
2004
|
2005
|
||||||
Net (loss) available to | $ | (518,272 ) | $ | (209,464) | |||
common shareholders | |||||||
Weighted average shares | 49,694,775 | 43,227,055 | |||||
Basic loss per share (based | $ | (0.01 ) | $ | (0.01) | |||
on weighted average shares) |
For
the
|
|||||||
Six
Months Ended
|
|||||||
June
30,
|
|||||||
|
|
|
2004
|
2005
|
|||
Net (loss) available to | |||||||
common shareholders | $ | (548,902 ) | $ | (293,785 ) | |||
Weighted average shares | 49,118,581 | 42,894,020 | |||||
Basic loss per share (based |
|
|
|||||
on weighted average | $ | (0.01 ) | $ | (0.01) | |||
shares) |
|
|
NOTE
3 -
|
OIL
AND GAS PROPERTIES
|
(A)
|
PLAN
OF OPERATION.
|
/s/Christopher
Paton-Gay
|
/s/Donald
Jackson Wells
|
/s/Joseph
Kane
|
||
Christopher
Paton-Gay
president
director
|
Donald
Jackson Wells
director
|
Joseph
Kane
director
|
I,
Christopher
Paton-Gay,
president/director, certify that:
|
a)
designed such disclosure controls and procedures to ensure that
material
information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities,
particularly during the period in which this quarterly report is
being
prepared;
|
b)
evaluated the effectiveness of the registrant's disclosure controls
and
procedures as of a date within 90 days prior to the filing date
of this
quarterly report (the "Evaluation Date");
and
|
c)
presented in this quarterly report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation
as of
the Evaluation Date;
|
a)
all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability
to record,
process, summarize and report financial data and have identified
for the
registrant's auditors any material weaknesses in internal controls;
and
|
b)
any fraud, whether or not material, that involves management or
other
employees who have a significant role in the registrant's internal
controls; and
|