ASSETS
|
|||||||
|
September
30,
|
|
|
December
31,
|
|
||
|
|
|
2005
|
|
|
2004
|
|
|
|
|
(Unaudited)
|
||||
CURRENT
ASSETS
|
|||||||
Cash
|
$
|
21,654
|
$
|
22,191
|
|||
Accounts
receivable
|
265,802
|
4,809
|
|||||
Total
Current Assets
|
287,456
|
27,000
|
|||||
OIL
AND GAS PROPERTIES USING
|
|||||||
FULL
COST ACCOUNTING
|
|||||||
Properties
subject to amortization
|
212,996
|
48,942
|
|||||
Accumulated
amortization
|
(18,267
|
)
|
(10,767
|
)
|
|||
Net
Oil and Gas Properties
|
194,729
|
38,175
|
|||||
OTHER
ASSETS
|
|||||||
Investments
|
155,651
|
181,585
|
|||||
Total
Other Assets
|
155,651
|
181,585
|
|||||
TOTAL
ASSETS
|
$
|
637,836
|
$
|
246,760
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
190,942
|
$
|
19,053
|
|||
Notes
payable, related party
|
23,659
|
23,659
|
|||||
Total
Current Liabilities
|
214,601
|
42,712
|
|||||
Total
Liabilities
|
214,601
|
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
|
51,387
|
48,536
|
|||||
Capital
in excess of par value
|
4,041,324
|
3,559,673
|
|||||
Subscription
receivable
|
-
|
(48,750
|
)
|
||||
Other
comprehensive income
|
(3,561
|
)
|
(4,085
|
)
|
|||
Deficit
accumulated during the development stage
|
(3,665,915
|
)
|
(3,351,326
|
)
|
|||
Total
Stockholders' Equity
|
423,235
|
204,048
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
637,836
|
$
|
246,760
|
|
|
From
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inception
on
|
|
|
|
|
For
the
|
|
|
For
the
|
|
|
April
21, 1999
|
|
||||||
|
|
|
Three
Months Ended
|
|
|
Nine
Months Ended
|
|
|
Through
|
|
||||||
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
||||||
|
|
|
2005
|
|
|
2004
|
|
|
2005
|
|
|
2004
|
|
|
2005
|
|
REVENUE
|
||||||||||||||||
Royalties
received
|
$
|
-
|
$
|
2,977
|
$
|
1,640
|
$
|
8,195
|
$
|
11,061
|
||||||
Total
Revenue
|
-
|
2,977
|
1,640
|
8,195
|
11,061
|
|||||||||||
EXPENSES
|
||||||||||||||||
Cost
of production
|
-
|
-
|
2,565
|
-
|
11,915
|
|||||||||||
Depletion
|
2,500
|
-
|
7,500
|
-
|
18,267
|
|||||||||||
General
and administrative
|
1,012
|
230,155
|
543,989
|
457,712
|
3,815,097
|
|||||||||||
Total
Expenses
|
3,512
|
230,155
|
554,054
|
457,712
|
3,845,279
|
|||||||||||
NET
OPERATING LOSS
|
(3,512
|
)
|
(227,178
|
)
|
(552,414
|
)
|
(449,517
|
)
|
(3,834,218
|
)
|
||||||
OTHER
INCOME (EXPENSE)
|
||||||||||||||||
Other
income
|
237,825
|
237,825
|
243,043
|
|||||||||||||
Abandonment
of oil and gas property
|
-
|
-
|
-
|
(71,072
|
)
|
(71,072
|
)
|
|||||||||
Interest
expense
|
-
|
(374
|
)
|
-
|
(748
|
)
|
(3,668
|
)
|
||||||||
Total
Other Income (Expense)
|
237,825
|
(374
|
)
|
237,825
|
(71,820
|
)
|
168,303
|
|||||||||
NET
PROFIT/(LOSS)
|
$
|
234,313
|
$
|
(227,552
|
)
|
$
|
(314,589
|
)
|
$
|
(521,337
|
)
|
$
|
(3,665,915
|
)
|
||
BASIC
LOSS PER COMMON SHARE
|
$
|
0.00
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
|||||
WEIGHTED
AVERAGE NUMBER OF
|
||||||||||||||||
COMMON
SHARES OUTSTANDING
|
49,694,775
|
44,534,181
|
49,882,687
|
43,790,364
|
||||||||||||
COMPREHENSIVE
INCOME (LOSS)
|
||||||||||||||||
NET
LOSS
|
$
|
234,313
|
$
|
(227,552
|
)
|
$
|
(314,589
|
)
|
$
|
(521,337
|
)
|
$
|
(3,665,915
|
)
|
||
OTHER
COMPREHENSIVE INCOME (LOSS)
|
||||||||||||||||
Foreign
Currency Translation
|
524
|
(546
|
)
|
2,367
|
(1,955
|
)
|
(3,561
|
)
|
||||||||
COMPREHENSIVE
INCOME (LOSS)
|
$
|
234,837
|
$
|
(228,098
|
)
|
$
|
(312,222
|
)
|
$
|
(523,292
|
)
|
$
|
(3,669,476
|
)
|
|
From
|
|
||||||||
|
|
|
|
|
|
|
|
|
Inception
on
|
|
|
|
|
|
|
|
|
|
|
April
21, 1999
|
|
|
|
|
For
the Nine Months Ended
|
|
|
Through
|
|
|||
|
|
|
September
30,
|
|
|
September
30,
|
|
|||
|
|
|
2005
|
|
|
2004
|
|
|
2005
|
|
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||
Net
loss
|
$
|
(314,589
|
)
|
$
|
(293,785
|
)
|
$
|
(3,665,915
|
)
|
|
Adjustments
to reconcile net loss to net cash
|
||||||||||
used
in operating activities:
|
||||||||||
Depletion
|
7,500
|
-
|
18,267
|
|||||||
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
|
(260,993
|
)
|
-
|
(283,585
|
)
|
|||||
Increase
in accounts payable and accrued expenses
|
171,889
|
13,329
|
485,577
|
|||||||
Net
Cash Used in Operating Activities
|
88,307
|
(22,884
|
)
|
(96,743
|
)
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||
Proceeds
from sale of investments
|
25,936
|
-
|
82,609
|
|||||||
Investing
in new Oil & Gas working interests
|
(164,054
|
)
|
(164,054
|
)
|
||||||
Expenditures
for oil and gas property development
|
(8,214
|
)
|
(312,714
|
)
|
||||||
Net
Cash Used in Investing Activities
|
(138,118
|
)
|
(8,214
|
)
|
(394,159
|
)
|
||||
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
|
524
|
(761
|
)
|
(1,194
|
)
|
|||||
NET
INCREASE (DECREASE) IN CASH
|
(537
|
)
|
(6,859
|
)
|
21,654
|
|||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
22,191
|
9,394
|
-
|
|||||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
21,654
|
$
|
2,535
|
$
|
21,654
|
From
|
|
|||||||||
|
|
|
|
|
|
|
|
|
Inception
on
|
|
|
|
|
|
|
|
|
|
|
April
21, 1999
|
|
|
|
|
For
the Nine Months Ended
|
|
|
Through
|
|
|||
|
|
|
September
30,
|
|
|
September
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
|
|||||||
September
30,
|
|||||||
2005
|
2004
|
||||||
Net Profit/(loss) available to | |||||||
common
shareholders
|
$ | 234,313 | $ | (227,552) | |||
Weighted average shares | 49,694,775 | 44,534,181 | |||||
Basic loss per share (based on weighted average shares) | $ | 0.00 | $ | (0.01) | |||
|
|
|
For
the
|
||||
Nine Months
Ended
|
|||||||
September
30,
|
|||||||
2005
|
2004
|
||||||
Net (loss) available to | |||||||
common shareholders | $ | (314,589) | $ | (521,337) | |||
Weighted average shares | 49,882,687 | 43,790,364 | |||||
Basic loss per share (based on weighted average shares) | $ | (0.01 ) | $ | (0.01) |
NOTE
3 -
|
OIL
AND GAS PROPERTIES
|
1) |
In
the spacing unit for the Earning Well, a 1.500% interest in the petroleum
and natural gas below the base of the Mannville excluding natural
gas in
the Leduc formation, and a 3.00% interest in the natural gas in the
Leduc
formation before payout subject to payment of an Overriding Royalty
which
is convertible upon payout at the Royalty Owners option to 50% of
our
interest.
|
2) |
A
1.200% interest in the rights below the base line of the Shunda formation
in Section 10,Township 38, Range
9W5M
|
3) |
A
0.966% interest in the rights below the base of the Shunda formation
in
sections 15 & 16,Township 38,Range 9W5M, down to the base of the
deepest formation penetrated.
|
(Note
2-Going Concern) The Company࿃s
financial statements have been prepared assuming that the Company
will
continue as a going concern. The Company is dependent upon raising
capital
to execute its business plan. The financial statements do not include
any
adjustments that might result from the outcome of this uncertainty.
It is
management's plan to raise capital in order to execute their business
plan, thus creating necessary operating
revenues.
|
(Note
3-Development Stage Company) The Company is a development stage company
as
defined in Financial Accounting Standards Board Statement 7. It is
concentrating substantially all of its efforts in raising capital
and
developing its business operations in order to generate operating
revenues.
|
/s/Christopher
Paton-Gay
|
/s/Donald
Jackson Wells
|
/s/Joseph
Kane
|
||
Christopher
Paton-Gay
president
director
|
Donald
Jackson Wells
director
|
Joseph
Kane
director
|
I,
Christorpher
Paton-Gay,
certify that:
|
(a)
Designed such disclosure controls and procedures, or caused such
disclosure controls and procedures to be designed under our supervision,
to ensure that material information relating to the small business
issuer,
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)
Designed such internal control over financial reporting, or causes
such
internal control over financial reporting to be designed under our
supervision, to provide reasonable assurance regarding the reliability
of
financial reporting and the preparation of financial statements for
external purposes in accordance with generally accepted acounting
principles;
|
(c)
Evaluated the effectiveness of the small bussiness issuer's disclosure
controls and procedures and presented in this report our conclusions
about
the effectiveness of the disclosure controls and procedures, as of
the end
of the period covered by this report based on such evaluation; and
|
(d)
Disclosed in this report any change in the small business issuer's
internal control over financial reporting that occurred during the
small
business issuer's most recent fiscal quarter (the small business
issuer's
fourth fiscal quarter in the case of an quarterly report) that has
materially affected or is reasonably likely to materially affect,
the
small business issuer's internal control over financial reporting;
and
|
(a)
all significant deficiencies in the design or operation of internal
controls over financial reporting which are reasonably likely to
adversely
affect the small business issuer's ability to record, process, summarize
and report financial information;and 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 small business issuer's
internal control over financial
reporting.
|