x |
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o |
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
P.O
Box 488 Cut Bank, Montana
|
59427
|
(Address
of principal executive offices)
|
(Zip
code)
|
PART
I - Financial Information
|
3
|
|||
Item
1. Financial Statements
|
3
|
|||
Item
2. Management’s Discussion and Analysis of Financial Condition and Results
of Operations
|
10
|
|||
Item
3. Controls and Procedures
|
14
|
|||
PART
II - OTHER INFORMATION
|
14
|
|||
Item
1. Legal Proceedings
|
14
|
|||
Item
2. Changes in Securities
|
14
|
|||
Item
3. Defaults upon Senior Securities.
|
15
|
|||
Item
4. Submission of Matters to a Vote of Security Holders.
|
15
|
|||
15
|
||||
Item
6. Exhibits
|
15
|
MAJESTIC
OIL & GAS, INC. (A Development Stage
Company)
|
|
CONDENSED
CONSOLIDATED BALANCE
SHEETS
|
June
30,
|
|
|
|
||||
|
|
2007
|
|
December
31
|
|
||
|
|
UNAUDITED
|
|
2006
|
|||
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
140,088
|
$
|
189,304
|
|||
Trade
receivables
|
7,581
|
8,444
|
|||||
Total
Current Assets
|
147,669
|
197,748
|
|||||
OIL
AND GAS PROPERTIES
|
|||||||
Oil
and gas properties, using the full
|
|||||||
cost
method of accounting:
|
|||||||
Properties
being amortized
|
192,187
|
192,187
|
|||||
Properties
not subject to amortization
|
47,088
|
-
|
|||||
Less
accumulated depletion, amortization and impairment
|
(57,100
|
)
|
(50,500
|
)
|
|||
Net
Oil and Gas Properties
|
182,175
|
141,687
|
|||||
OTHER
ASSETS
|
|||||||
Website
development costs
|
2,500
|
-
|
|||||
Total
Assets
|
$
|
332,344
|
$
|
339,435
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
Accounts
payable
|
$
|
10,646
|
$
|
3,319
|
|||
Production
taxes and royalties payable
|
2,523
|
12,225
|
|||||
Total
Liabilities
|
13,169
|
15,544
|
|||||
Common
stock, no par value-
|
|||||||
Authorized
Shares - 100,000,000
|
|||||||
Issued
& Outstanding: 6,372,000 shares
|
657,000
|
624,000
|
|||||
(Deficit)
accumulated during the development stage
|
(337,825
|
)
|
(300,109
|
)
|
|||
Total
Stockholders' Equity
|
319,175
|
323,891
|
|||||
$
|
332,344
|
$
|
339,435
|
MAJESTIC
OIL & GAS, INC. (A Development Stage
Company)
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF
OPERATIONS
|
Three
Months
|
|
Three
Months
|
|
Six
Months
|
|
Six
Months
|
|
Inception
|
|
|||||||
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
(April
16, 2002)
|
|
|||||
|
|
June
30, 2007
|
|
June
30, 2006
|
|
June
30, 2007
|
|
June
30, 2006
|
|
To
June 30, 2007
|
|
|||||
|
|
UNAUDITED
|
|
UNAUDITED
|
|
UNAUDITED
|
|
UNAUDITED
|
|
UNAUDITED
|
||||||
REVENUE
|
$
|
7,582
|
$
|
9,686
|
$
|
16,377
|
$
|
27,532
|
$
|
271,784
|
||||||
EXPENSES
|
||||||||||||||||
Administrative
staff
|
3,069
|
1,719
|
5,178
|
3,334
|
20,336
|
|||||||||||
Organization
expenses
|
-
|
-
|
-
|
-
|
301,115
|
|||||||||||
Taxes
& royalties
|
1,906
|
2,435
|
4,117
|
3,293
|
74,636
|
|||||||||||
Well
operating fees
|
250
|
250
|
375
|
500
|
6,919
|
|||||||||||
Legal,
accounting and filing fees
|
11,425
|
4,742
|
27,284
|
17,572
|
93,920
|
|||||||||||
Consulting
|
2,500
|
-
|
2,500
|
-
|
30,500
|
|||||||||||
Engineering
|
2,362
|
-
|
2,362
|
-
|
3,862
|
|||||||||||
Travel
|
-
|
-
|
-
|
-
|
2,699
|
|||||||||||
Depletion
and amortization
|
3,100
|
5,000
|
6,600
|
10,000
|
57,100
|
|||||||||||
Transfer
agent fees
|
1,068
|
450
|
1,943
|
900
|
9,336
|
|||||||||||
Bank
charges
|
38
|
-
|
38
|
-
|
396
|
|||||||||||
Field
expenses
|
1,688
|
610
|
2,512
|
829
|
4,515
|
|||||||||||
Office
expenses
|
-
|
-
|
797
|
275
|
1,851
|
|||||||||||
Phone
and utilities
|
197
|
203
|
387
|
421
|
2,510
|
|||||||||||
Currency
exchange (gain) loss
|
-
|
-
|
-
|
-
|
(86
|
)
|
||||||||||
27,603
|
15,409
|
54,093
|
37,124
|
609,609
|
||||||||||||
NET
INCOME (LOSS)
|
(20,021
|
)
|
(5,723
|
)
|
$
|
(37,716
|
)
|
(9,592
|
)
|
$
|
(337,825
|
)
|
||||
EARNINGS
PER SHARE
|
||||||||||||||||
Net
Income, basic and diluted
|
$
|
(0.00
|
)
|
$
|
(0.00
|
)
|
$
|
(0.01
|
)
|
$
|
(0.00
|
)
|
||||
Weighted
average number of shares
|
||||||||||||||||
outstanding
|
6,251,470
|
6,240,000
|
6,251,470
|
6,240,000
|
||||||||||||
Diluted
potential shares -
|
||||||||||||||||
stock
warrants
|
-
|
-
|
-
|
-
|
||||||||||||
Adjusted
weighted average shares
|
6,251,470
|
6,240,000
|
6,251,470
|
6,240,000
|
MAJESTIC
OIL & GAS, INC. (A Development Stage
Company)
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF STOCKHOLDERS'
EQUITY
|
(Deficit)
|
|||||||||||||
Accumulated
|
|||||||||||||
During
|
|||||||||||||
Common
Stock
|
Development
|
||||||||||||
Shares
|
Amount
|
Stage
|
Total
|
||||||||||
BEGINNING
BALANCE, INCEPTION
|
|||||||||||||
(APRIL
16, 2002) TO
|
|||||||||||||
DECEMBER
31, 2004
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Common
stock issued
|
6,240,000
|
624,000
|
-
|
624,000
|
|||||||||
Net
loss
|
-
|
-
|
(346,422
|
)
|
(346,422
|
)
|
|||||||
BALANCE,
DECEMBER 31, 2004
|
6,240,000
|
624,000
|
(346,422
|
)
|
277,578
|
||||||||
Common
stock issued
|
-
|
-
|
-
|
-
|
|||||||||
Net
income
|
-
|
-
|
66,381
|
66,381
|
|||||||||
BALANCE,
DECEMBER 31, 2005
|
6,240,000
|
624,000
|
(280,041
|
)
|
343,959
|
||||||||
Common
stock issued
|
-
|
-
|
-
|
-
|
|||||||||
Net
loss
|
-
|
-
|
(20,068
|
)
|
(20,068
|
)
|
|||||||
BALANCE,
DECEMBER 31, 2006
|
6,240,000
|
624,000
|
(300,109
|
)
|
323,891
|
||||||||
Common
stock issued (UNAUDITED)
|
132,000
|
33,000
|
-
|
33,000
|
|||||||||
Net
loss for the six months
|
|||||||||||||
ended
June 30, 2007 (UNAUDITED)
|
-
|
-
|
(37,716
|
)
|
(37,716
|
)
|
|||||||
BALANCE,
JUNE 30, 2007 (UNAUDITED)
|
6,372,000
|
$
|
657,000
|
$
|
(337,825
|
)
|
$
|
319,175
|
MAJESTIC
OIL & GAS, INC. (A Development Stage
Company)
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH
FLOWS
|
|
|
|
|
Inception
|
|
|||||
|
|
Six
Months
|
|
Six
Months
|
|
(April
16, 2002)
|
|
|||
|
|
Ended
|
|
Ended
|
|
Through
|
|
|||
|
|
June
30, 2007
|
|
June
30, 2006
|
|
June
30, 2007
|
|
|||
|
|
UNAUDITED
|
|
UNAUDITED
|
|
UNAUDITED
|
||||
OPERATING
ACTIVITIES
|
||||||||||
Net
income (loss)
|
$
|
(37,716
|
)
|
$
|
(9,592
|
)
|
$
|
(337,825
|
)
|
|
Changes
and credits to net income (loss)
|
||||||||||
not
affecting cash
|
||||||||||
Depletion
and amortization
|
6,600
|
10,000
|
57,100
|
|||||||
Organizational
expenses paid with
|
||||||||||
stock
|
-
|
-
|
300,000
|
|||||||
Legal
fees paid with stock
|
-
|
-
|
25,000
|
|||||||
Changes
in assets and liabilities
|
||||||||||
Trade
receivables
|
863
|
27,891
|
(7,581
|
)
|
||||||
Production
taxes and royalties payable
|
(9,702
|
)
|
(2,510
|
)
|
2,523
|
|||||
Accounts
payable
|
7,327
|
-
|
10,646
|
|||||||
NET
CASH FROM (USED FOR)
|
||||||||||
OPERATING
ACTIVITIES
|
(32,628
|
)
|
25,789
|
49,863
|
||||||
INVESTING
ACTIVITIES
|
||||||||||
Website
development
|
(2,500
|
)
|
-
|
(2,500
|
)
|
|||||
Additions
to oil and gas properties
|
(47,088
|
)
|
-
|
(79,275
|
)
|
|||||
NET
CASH USED FOR INVESTING
|
||||||||||
ACTIVITIES
|
(49,588
|
)
|
-
|
(81,775
|
)
|
|||||
FINANCING
ACTIVITIES
|
||||||||||
Proceeds
from issuance of stock
|
33,000
|
-
|
172,000
|
|||||||
NET
CASH USED FROM FINANCING
|
||||||||||
ACTIVITIES
|
33,000
|
-
|
172,000
|
|||||||
NET
CHANGE IN CASH AND CASH
|
||||||||||
EQUIVALENTS
|
(49,216
|
)
|
25,789
|
140,088
|
||||||
CASH
AND CASH EQUIVALENTS AT
|
||||||||||
BEGINNING
OF PERIOD
|
189,304
|
162,732
|
-
|
|||||||
CASH
AND CASH EQUIVALENTS AT
|
||||||||||
END
OF PERIOD
|
$
|
140,088
|
$
|
188,521
|
$
|
140,088
|
MAJESTIC
OIL & GAS, INC. (A Development Stage
Company)
|
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
Notes
to Unaudited June 30, 2007 Financial Statements:
|
Note
1 - Business Activity and Basis of Presentation
|
Principle
Business Activity
|
Majestic
Oil & Gas, Inc. (Company) is a development stage enterprise and its
operations consist of oil and natural gas development and production
in
the Rocky Mountain region. The financial statements and notes to
the
financial statements are the representation of the Company's management,
who is responsible for their integrity and objectivity. The accounting
polices of the Company are in accordance with generally accepted
accounting principles and conform to the standards applicable to
development stage enterprises.
|
Basis
of Presentation
|
The
accompanying interim financial statements of the Company are unaudited.
In
the opinion of management, the interim data includes all adjustments,
consisting only of normal recurring adjustments necessary for a
fair
presentation of the results for the interim period. The results
of
operations for the six months ended June 30, 2007 are not necessarily
indicative of the operating results for the entire
year.
|
We
have prepared the financial statements included herein pursuant
to the
rules and regulations of the Securities and Exchange Commission.
Certain
information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted pursuant to such rules
and
regulations. We believe the disclosures made are adequate to make
the
information not misleading and recommend that these condensed financial
statements be read in conjunction with the financial statements
and notes
included in our Form 10-KSB for the year ended December 31,
2006.
|
Note
2 - Basis of Accounting
|
The
accompanying financial statements have been prepared using accounting
principles applicable to a going concern, which contemplates the
realization of assets and extinguishment of liabilities in the
normal
course of business. As shown in the accompanying condensed balance
sheet
the Company has an accumulated deficit of ($337,825) through June
30,
2007. This and other factors may indicate that the Company may
be unable
to continue in existence. The Company's financial statements do
not
include any adjustments related to the realization of the carrying
value
of assets or the amounts and classification of liabilities that
might be
considered necessary should the Company be unable to continue in
existence. The Company's ability to establish itself as a going
concern is
dependent upon its ability to obtain additional financing in order
to fund
exploration and development activities of oil and gas interests
and,
ultimately, to achieve profitable operations. Management believes
that it
can be successful in obtaining
either debt or equity financing that will enable the Company to
continue
in existence and establish itself as a going
concern.
|
These
interim financial statements are prepared using the significant
accounting
policies disclosed in the Company's December 31, 2006 annual audited
financial statements, except that certain significant accounting
policies
were adopted during the six months ended June 30, 2007:
|
Adopted
prior to the six months ended June 30, 2007 -
|
Oil
and Gas Interests
|
The
Company utilizes the full cost method of accounting for oil and
gas
activities. Under this method, subject to a limitation based on
estimated
value, all costs associated with property acquisition, exploration
and
development, including costs of unsuccessful exploration, are capitalized
within a cost center. No gain or loss is recognized upon the sale
or
abandonment of undeveloped or producing oil and gas interests unless
the
sale represents a significant portion of oil and gas interests
and the
gain significantly alters the relationship between capitalized
costs and
proved oil and gas reserves of the cost center. Depreciation, depletion
and amortization of oil and gas interests is computed on the units
of
production method based on proved reserves, or upon reasonable
estimates
where proved reserves have not yet been established due to the
recent
commencement of production. Amortizable costs include estimates
of future
development costs of proved undeveloped
reserves.
|
MAJESTIC
OIL & GAS, INC. (A Development Stage
Company)
|
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
Notes
to Unaudited June 30, 2007 Financial Statements
(continued):
|
Capitalized
costs of oil and gas interests may not exceed an amount equal to
the
present value, discounted at 10%, of the estimated future net cash
flows
from proved reserves plus the cost, or estimated fair market value
if
lower, of unproved interests. Should capitalized costs exceed this
ceiling, an impairment is recognized. The present value of estimated
future net cash flows is computed by applying year end prices of
oil and
gas to estimated future production of proved oil and gas reserves
as of
year end, less estimated future expenditures to be incurred in
developing
and producing the proved reserves and assuming continuation of
existing
economic conditions.
|
Revenue
Recognition
|
The
Company recognizes oil and gas revenues from its interests in producing
wells as oil and gas is produced and sold from the wells and when
ultimate
collection is reasonably assured.
|
Adopted
during the six months ended June 30, 2007 -
|
Website
Development Costs
|
The
Company has capitalized the costs associated with development of
its
website, and intends to amortize the cost over a three year
period.
|
Income
Taxes
|
Effective
January 1, 2007, the Company adopted the provisions of FASB Interpretation
No. 48 (“FIN 48”), “Accounting for Uncertainty in Income Taxes — An
Interpretation of FASB Statement No. 109.” FIN 48 provides detailed
guidance for the financial statement recognition, measurement and
disclosure of uncertain tax positions recognized in the financial
statements in accordance with SFAS No. 109. Tax positions must
meet a
“more-likely-than-not” recognition threshold at the effective date to be
recognized upon the adoption of FIN 48 and in subsequent periods.
Upon the
adoption of FIN 48, the Company had no unrecognized tax benefits.
During
the first six months of 2007, the Company recognized no adjustments
for
uncertain tax benefits.
|
Deferred
income tax assets, if any, are adjusted by a valuation allowance,
if
necessary, to recognize future tax benefits only to the extent,
based on
available evidence, it is more likely than not such benefits will
be
realized. The Company would recognize interest and penalties, if
any,
related to uncertain tax positions in general and administrative
expenses.
No interest and penalties related to uncertain tax positions were
accrued
at June 30, 2007. The Company expects no material changes to unrecognized
tax positions within the next twelve months.
|
Note
3 - Organization and Development of the Company
|
The
Company was formed on April 16, 2002 as a corporation. The Company
is
considered a development stage enterprise as defined by Statement
of
Financial Accounting Standards No. 7 ("SFAS 7"). The accompanying
interim
financial statements reflect limited oil and gas development and
production activities and they are not necessarily indicative of
what the
financial statements will reflect once the intended operations
of the
Company are fully underway.
|
The
Company is currently trading on the Over the Counter Bulletin Board
under
the symbol MJOG.OB.
|
Note
4 - Asset Retirement Obligations
|
The
Company follows SFAS No. 143 "Accounting for Asset Retirement
Obligations". SFAS No. 143 addresses financial accounting and reporting
for obligations associated with the retirement of tangible long-lived
assets and the associated asset retirement costs. SFAS No. 143
requires
recognition of the present value of obligations associated with
the
retirement of tangible long-lived assets in the period in which
it is
incurred. As of June 30, 2007, the estimated future cost to plug
and
abandon the Company's gas wells was not significant. The estimated
liability is based on historical experience in plugging and abandoning
wells, estimated cost to plug and abandon wells in the future and
federal
and state regulatory
requirements.
|
MAJESTIC
OIL & GAS, INC. (A Development Stage
Company)
|
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
Notes
to Unaudited June 30, 2007 Financial Statements
(continued):
|
Note
5 - Related Party Transactions
|
Altamont
Oil & Gas, Inc. (Altamont), an entity related through common ownership
and management, is the operator of the wells in which the Company
owns its
working interests. As the operator of the wells, Altamont is responsible
for remitting production taxes to the taxing authorities and royalty
payments to the royalty interest owners. As of June 30, 2007, the
Company
had an outstanding receivable from Altamont of $7,581 for gas sales,
and a
payable to Altamont of $2,523 for production taxes and royalties.
The
Company also purchased three oil and gas leases from Altamont during
the
six months ended June 30, 2007 for a total of $20,480. This was
the same
amount originally paid by Altamont to acquire the
leases.
|
Note
6 - Farm Out Agreement
|
The
Company entered into a Farm-out Agreement with Altamont and Numbers,
Inc
to drill a 10-well natural gas development program. This development
program will involve the drilling of 5 wells in the Lake Frances
Gas Field
and 5 wells in the Williams Gas Field, located in Pondera County, Montana.
The Lake Frances Field is located south of Valier, Montana just
offsetting
the Lake Frances reservoir. The Williams Field is located 7 miles
east of
the town of Valier, Montana. The locations for the development
program
were determined from information gathered from a geological and
engineering study. The surveying of each location and the permitting
of
each drill site with the Montana Board of Oil & Gas is currently being
completed. The Company will receive 100% of the revenues until
the
drilling and completion costs have been recovered, at which time
the
Company's interest will revert to 50%.
|
Note
7 - Stock Option Plan
|
The
Company voided a stock option plan orginally adopted April 17,
2007 and no
options were issued. The Company continues to evalute the granting
of
stock options to its employees and directors, however, no options
are
currently outstanding.
|
Ludwig
State 36-1
|
Share
of
Production
Volumes
|
Price
Per MCF
|
Share
of
Production
Volumes
|
Price
Per MCF
|
|||||||||
2007
|
2006
|
||||||||||||
April
|
378.47
|
3.50
|
363.00
|
3.75
|
|||||||||
May
|
370.22
|
3.67
|
389.81
|
4.00
|
|||||||||
June
|
339.08
|
3.80
|
374.55
|
3.15
|
Boucher
27-1
|
Share
of
Production
Volumes
|
Price
Per MCF
|
Share
of
Production
Volumes
|
Price
Per MCF
|
|||||||||
2007
|
2006
|
||||||||||||
April
|
238.84
|
3.50
|
327.53
|
3.75
|
|||||||||
May
|
222.13
|
3.67
|
373.73
|
4.00
|
|||||||||
June
|
166.24
|
3.80
|
370.63
|
3.15
|
Ludwig
State 36-1
|
Share
of
Production
Volumes
|
Price
Per MCF
|
Share
of
Production
Volumes
|
Price
Per MCF
|
|||||||||
2007
|
2006
|
||||||||||||
January
|
426.94
|
3.57
|
446.33
|
9.00
|
|||||||||
February
|
365.06
|
3.53
|
380.33
|
5.80
|
|||||||||
March
|
397.24
|
3.83
|
434.36
|
4.60
|
|||||||||
April
|
378.47
|
3.50
|
363.00
|
3.75
|
|||||||||
May
|
370.22
|
3.67
|
389.81
|
4.00
|
|||||||||
June
|
339.08
|
3.80
|
374.55
|
3.15
|
Boucher
27-1
|
Share
of
Production
Volumes
|
Price
Per MCF
|
Share
of
Production
Volumes
|
Price
Per MCF
|
|||||||||
2007
|
2006
|
||||||||||||
January
|
297.83
|
3.57
|
590.70
|
9.00
|
|||||||||
February
|
242.14
|
3.53
|
408.17
|
5.80
|
|||||||||
March
|
262.14
|
3.83
|
422.19
|
4.60
|
|||||||||
April
|
238.84
|
3.50
|
327.53
|
3.75
|
|||||||||
May
|
222.13
|
3.67
|
373.73
|
4.00
|
|||||||||
June
|
166.24
|
3.80
|
370.63
|
3.15
|
· |
None
of these issuances involved underwriters, underwriting discounts
or
commissions;
|
· |
We
placed restrictive legends on all certificates
issued;
|
· |
No
sales were made by general solicitation or
advertising;
|
· |
The
distributions were made only to investors who were accredited
or
sophisticated enough to evaluate the risks of the investment,
based upon
the fact that all investors were known to us and had a prior
relationship
with us and based upon information provided in subscription
agreements.
|
· |
Access
to all our books and records.
|
· |
Access
to all material contracts and documents relating to our
operations.
|
· |
The
opportunity to obtain any additional information,
to the extent we
possessed such information, necessary to verify
the accuracy of the
information to which the investors were given access.
|
1
|
31
|
Certification
of the Chief Executive Officer and Chief Financial Officer pursuant
to
Section 302 of the Sarbanes-Oxley Act of 2002
|
Attached
|
||
2
|
32
|
Certification
of the Chief Executive Officer and Chief Executive Officer and
Chief
Financial Officer pursuant to U.S.C. Section 1350 as adopted pursuant
to
Section 906 of the Sarbanes-Oxley Act of
2002
|
Majestic Oil & Gas, Inc. | ||
|
|
|
Date: August 18, 2007 | ||
/s/ Patrick Montalban | ||
Patrick Montalban |
||
Chief Executive Officer and Chief Financial Officer |