1 | ||
|
2 | ||
|
Sept 30, Dec 31,
2003 2002 | |||||
|
| ||||
ASSETS |
|
| |||
CURRENT ASSETS |
|
|
|
| |
Cash |
$ |
- |
$ |
- | |
|
| ||||
Total Current Assets |
$ |
- |
$ |
- | |
|
| ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
|
| |||
CURRENT LIABILITIES |
|
| |||
Accounts payable |
$ |
675,751 |
$ |
666,512 | |
|
| ||||
Total Current Liabilites |
$ |
675,751 |
$ |
666,512 | |
|
| ||||
STOCKHOLDERS DEFICIENCY |
|
| |||
Common stock 50,000,000 shares authorized at
$0.001 par value; 13,703,416 shares issued and outstanding |
$ |
13,703 |
$ |
13,703 | |
Capital in excess of par value |
$ |
627,808 |
$ |
627,808 | |
Deficit accumulated during the Development stage |
$ |
(1,317,262 |
) |
$ |
(1,308,023) |
Total Stockholders Deficiency |
$ |
(675,751 |
) |
$ |
(666,512) |
|
$ |
- |
$ |
- | |
|
|
F1 | ||
|
|
3 month
ended Sept
30, 2003 |
3 month
ended Sept
30, 2002 |
9 month
ended Sept
30, 2003 |
9 month
endedSept
30, 2003
|
July 1992 to Sept 30, 2003 | |||||||
REVENUES |
$ - |
$ |
- |
$ |
- |
$ |
- |
$ |
- | |||
|
|
|
|
| ||||||||
EXPENSES |
|
|
|
| ||||||||
Administrative |
$ 4,230 |
$ |
34,717 |
$ |
9,239 |
$ |
420,943 |
$ |
322,425 | |||
Depreciation & amortization |
$ - |
$ |
- |
$ |
- |
$ |
10,074 |
$ |
14,738 | |||
Consultants & salaries |
$ - |
$ |
9,000 |
$ |
- |
$ |
33,929 |
$ |
948,977 | |||
Total expenses |
$ 4,230 |
$ |
43,717 |
$ |
9,239 |
$ |
464,946 |
$ |
1,286,140 | |||
OTHER EXPENSES |
|
|
|
| ||||||||
Interest expenses |
$ - |
$ |
- |
$ |
- |
$ |
38,224 |
$ |
- | |||
Loss of assets |
$ - |
$ |
- |
$ |
- |
$ |
31,122 |
$ |
31,122 | |||
|
|
|
|
| ||||||||
NET LOSS |
$ (4,230) |
$ |
(43,717 |
) |
$ |
(9,239 |
) |
$ |
(523,608 |
) |
$ |
(1,317,262) |
|
|
|
|
| ||||||||
NET LOSS PER COMMON SHARE |
|
|
|
| ||||||||
Basic |
$ - |
$ |
- |
$ |
- |
$ |
- |
$ |
- | |||
|
|
|
|
| ||||||||
AVERAGE OUTSTANDING SHARES |
|
|
|
| ||||||||
Basic (stated in 1,000s) |
$ 13,703 |
$ |
11,685 |
$ |
13,703 |
$ |
11,685 |
$ |
|
F2 | ||
|
Sept. 30 Sept. 30 July 1992 to | ||||||||
2003 2002 Sept. 2003 | ||||||||
|
|
|
| |||||
September 30, 2003 |
|
|
| |||||
|
|
|
| |||||
CASH FLOWS FROM |
|
|
| |||||
OPERATING ACTIVITIES |
|
|
| |||||
|
|
|
| |||||
Net Loss |
$ |
(9,239 |
) |
$ |
(523,608 |
) |
$ |
(1,317,262) |
|
|
|
| |||||
Adjustments to reconcile net loss to |
|
|
| |||||
Net cash provided by operating activities |
|
|
| |||||
Depreciation & amortization |
|
|
| |||||
Increase (Decrease) in Interest Payable |
|
|
| |||||
Changes in accounts payables |
$ |
9,239 |
$ |
(2,033 |
) |
$ |
203,024 | |
Contributions to capital-expenses |
$ |
- |
$ |
91,000 |
$ |
92,500 | ||
Capital stock issued as payment for expenses |
$ |
- |
$ |
403,519 |
$ |
406,019 | ||
Equipment abandoned |
$ |
- |
$ |
31,122 |
$ |
- | ||
|
|
| ||||||
Net increase (Decrease) in Cash Flows from operations |
$ |
- |
$ |
- |
$ |
(615,719) | ||
|
|
| ||||||
CASH FLOWS FROM INVESTING |
|
|
| |||||
ACTIVITIES |
$ |
- |
$ |
- |
$ |
- | ||
|
|
| ||||||
Proceeds from loans |
$ |
- |
$ |
- |
$ |
240,996 | ||
|
|
| ||||||
Proceeds from common stock subscriptions |
$ |
- |
$ |
- |
$ |
374,723 | ||
|
|
| ||||||
Net change in Cash |
$ |
- |
$ |
- |
$ |
- | ||
|
|
|
| |||||
Cash at Beginning of Period |
$ |
- |
$ |
- |
$ |
- | ||
|
|
| ||||||
Cash at end of Period |
$ |
- |
$ |
- |
$ |
- | ||
|
|
|
| |||||
SCHEDULE OF NON CASH OPERATION ACTIVITIES |
|
|
| |||||
|
|
|
| |||||
Contributions to capital-expenses 2000-2002 |
$ |
- |
$ |
|
$ |
92,500 | ||
| ||||||||
Stock issued as payment for expenses 1992-2002 |
$ |
- |
$ |
|
$ |
406,019 | ||
|
F3 | ||
|
F4 | ||
|
F5 | ||
|
F6 | ||
|
3 | ||
|
4 | ||
|
Exhibit Number |
Description of Exhibit |
10.1 |
Share Exchange Agreement
|
31.1 |
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350,
as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
32.1 |
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350,
as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
5 | ||
|
6 | ||
|
7 | ||
|