Nevada
|
4600
|
20-1673271
|
(State
or other jurisdiction of
incorporation
or organization)
|
(Primary
Standard
Industrial
Classification
Code
Number)
|
(I.R.S.
Employer
Identification
Number)
|
P.O
Box 488 Cut Bank, Montana
|
59427
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Registrant’s telephone 406-873-5580
|
Page
|
||
PART
I.
|
FINANCIAL
INFORMATION
|
3
|
|
|
|
Item
1.
|
Financial
Statements
|
3
|
|
Balance
Sheets as of March 31, 2008 (unaudited) and December 31,
2007
|
3
|
|
Statements
of Operations for the Three Months Ended March 31, 2008 and 2007
(unaudited)
|
4
|
Statements of Stockholders’ Equity |
5
|
|
|
Statements
of Cash Flows for the Three Months Ended March 31, 2008 and 2007
(unaudited)
|
6
|
|
Notes
to Unaudited Financial Statements
|
7
|
|
|
|
Item
2.
|
Management’s
Discussion and Analysis or Plan of Operation
|
10 |
Item
3.
|
Quantitative
and Qualitative Disclosure about Market Risk
|
13
|
Item
4
|
Controls
and Procedures
|
14
|
|
|
|
PART
II.
|
OTHER
INFORMATION
|
14
|
|
|
|
Item
1.
|
Legal
Proceedings
|
14
|
Item
1A.
|
Risk
Factors
|
14
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
14
|
Item
3.
|
Defaults
Upon Senior Securities
|
15
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
15
|
Item
5.
|
Other
Information
|
15
|
Item
6.
|
Exhibits
|
15
|
|
|
|
Signatures
|
|
15
|
March
31,
|
|
|
|
||||
|
|
2008
|
|
December
31
|
|
||
|
|
UNAUDITED
|
|
2007
|
|||
ASSETS
|
|||||||
Cash
and cash equivalents
|
$
|
49,409
|
$
|
77,329
|
|||
Trade
receivables
|
33,357
|
17,641
|
|||||
Deposit
|
5,000
|
-
|
|||||
Total
Current Assets
|
87,766
|
94,970
|
|||||
OIL
AND GAS PROPERTIES
|
|||||||
Oil
and gas properties, using the full cost method of
accounting:
|
|||||||
Properties
being amortized
|
325,051
|
325,051
|
|||||
Properties
not subject to amortization
|
137,241
|
124,526
|
|||||
Less
accumulated depletion, amortization and impairment
|
(82,500
|
)
|
(68,800
|
)
|
|||
Net
Oil and Gas Properties
|
379,792
|
380,777
|
|||||
OTHER
ASSETS
|
|||||||
Website
development costs (less accumulated amortization)
|
1,870
|
2,080
|
|||||
Total
Other Assets
|
1,870
|
2,080
|
|||||
Total
Assets
|
$
|
469,428
|
$
|
477,827
|
|||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
LIABILITIES
|
|||||||
Accounts
payable and accrued liabilities
|
$
|
9,777
|
$
|
538
|
|||
Production
taxes and royalties payable
|
7,149
|
4,435
|
|||||
Total
Current Liabilities
|
16,926
|
4,973
|
|||||
Asset
retirement obligation
|
3,193
|
3,193
|
|||||
Total
Liabilities
|
20,119
|
8,166
|
|||||
STOCKHOLDERS'
EQUITY
|
|||||||
Common
stock, no par value-Authorized Shares - 100,000,000 Issued &
Outstanding: 7,508,000 shares
|
1,005,500
|
1,005,500
|
|||||
Additional
paid in capital
|
21,295
|
21,295
|
|||||
Stock
subscription receivable
|
(2,000
|
)
|
(2,000
|
)
|
|||
(Deficit)
accumulated during the development stage
|
(575,486
|
)
|
(555,134
|
)
|
|||
Total
Stockholders' Equity
|
449,309
|
469,661
|
|||||
Total
Liabilities & Stockholders' Equity
|
$
|
469,428
|
$
|
477,827
|
Three Months
|
Three Months
|
Inception
|
||||||||
|
Ended
|
Ended
|
(April 16, 2002)
|
|||||||
|
March 31,
|
March 31,
|
To March 31,
|
|||||||
|
2008
|
2007
|
2008
|
|||||||
|
UNAUDITED
|
UNAUDITED
|
UNAUDITED
|
|||||||
REVENUE
|
$
|
33,357
|
$
|
8,795
|
$
|
329,954
|
||||
PRODUCTION
(LIFTING) COSTS
|
8,752
|
3,160
|
100,703
|
|||||||
EXPLORATION
EXPENSES
|
-
|
-
|
3,862
|
|||||||
DEPLETION,
DEPRECIATION AND
AMORTIZATION
|
13,910
|
3,500
|
83,130
|
|||||||
INCOME
FROM OIL & GAS PRODUCING
ACTIVITIES
|
10,695
|
2,135
|
142,259
|
|||||||
SELLING,
GENERAL & ADMINISTRATIVE
EXPENSES
|
31,047
|
19,830
|
717,745
|
|||||||
NET
(LOSS)
|
$
|
(20,352
|
)
|
$
|
(17,695
|
)
|
$
|
(575,486
|
)
|
|
EARNINGS
PER SHARE
|
||||||||||
Net
Income, basic and diluted
|
$
|
(0.00
|
)
|
$
|
(0.00
|
)
|
||||
Weighted
average number of shares
outstanding
|
7,508,000
|
6,240,000
|
||||||||
Diluted
potential shares - stock
warrants
|
-
|
-
|
||||||||
Adjusted
weighted average shares
|
7,508,000
|
6,240,000
|
|
|
|
|
|
|
|
|
|
|
(Deficit)
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|||||||
|
|
|
|
Additional
|
|
Stock
|
|
During
|
|
|
|
||||||||
|
|
Common
Stock
|
|
Paid
In
|
|
Subscription
|
|
Development
|
|
|
|
||||||||
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Receivable
|
|
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 for services
|
330,000
|
147,000
|
-
|
-
|
-
|
147,000
|
|||||||||||||
Common
stock warrants exercised
|
938,000
|
234,500
|
-
|
(2,000
|
)
|
-
|
232,500
|
||||||||||||
Common
stock options issued
|
-
|
-
|
21,295
|
-
|
-
|
21,295
|
|||||||||||||
Net
(loss)
|
-
|
-
|
-
|
-
|
(255,025
|
)
|
(255,025
|
)
|
|||||||||||
BALANCE,
DECEMBER 31, 2007
|
7,508,000
|
1,005,500
|
21,295
|
(2,000
|
)
|
(555,134
|
)
|
469,661
|
|||||||||||
Net
(loss) for the three months ended
March 31, 2007 (UNAUDITED)
|
-
|
-
|
-
|
-
|
(20,352
|
)
|
(20,352
|
)
|
|||||||||||
BALANCE,
MARCH 31, 2007
|
7,508,000
|
$
|
1,005,500
|
$
|
21,295
|
$
|
(2,000
|
)
|
$
|
(575,486
|
)
|
$
|
449,309
|
|
|
|
|
Inception
|
|
|||||
|
|
Three Months
|
|
Three Months
|
|
(April 16, 2002)
|
|
|||
|
|
Ended
|
|
Ended
|
|
Through
|
|
|||
|
|
March 31, 2008
|
|
March 31, 2007
|
|
March 31, 2008
|
|
|||
|
|
UNAUDITED
|
|
UNAUDITED
|
|
UNAUDITED
|
||||
OPERATING
ACTIVITIES
|
||||||||||
Net
(loss)
|
$
|
(20,352
|
)
|
$
|
(17,695
|
)
|
$
|
(575,486
|
)
|
|
Changes
and credits to net (loss) not affecting cash
|
||||||||||
Depletion
and amortization
|
13,910
|
3,500
|
83,130
|
|||||||
Organizational
expenses paid with stock
|
-
|
-
|
300,000
|
|||||||
Legal
fees paid with stock
|
-
|
-
|
172,000
|
|||||||
Stock
compensation expense
|
-
|
-
|
21,295
|
|||||||
Changes
in assets and liabilities
|
||||||||||
Trade
receivables
|
(15,716
|
)
|
(351
|
)
|
(33,357
|
)
|
||||
Deposits
|
(5,000
|
)
|
-
|
(5,000
|
)
|
|||||
Production
taxes and royalties payable
|
2,714
|
(10,014
|
)
|
7,149
|
||||||
Accounts
payable
|
9,239
|
12,123
|
9,777
|
|||||||
|
||||||||||
NET
CASH FROM (USED FOR) OPERATING
ACTIVITIES
|
(15,205
|
)
|
(12,437
|
)
|
(20,492
|
)
|
||||
INVESTING
ACTIVITIES
|
||||||||||
Website
development
|
-
|
-
|
(2,500
|
)
|
||||||
Additions
to oil and gas properties
|
(12,715
|
)
|
-
|
(299,099
|
)
|
|||||
NET
CASH (USED FOR) INVESTING ACTIVITIES
|
(12,715
|
)
|
-
|
(301,599
|
)
|
|||||
FINANCING
ACTIVITIES
|
||||||||||
Proceeds
from exercise of warrants
|
-
|
-
|
371,500
|
|||||||
|
||||||||||
NET
CASH PROVIDED BY FINANCING ACTIVITIES
|
-
|
-
|
371,500
|
|||||||
NET
CHANGE IN CASH AND CASH EQUIVALENTS
|
(27,920
|
)
|
(12,437
|
)
|
49,409
|
|||||
CASH
AND CASH EQUIVALENTS AT BEGINNING
OF PERIOD
|
77,329
|
189,304
|
-
|
|||||||
CASH
AND CASH EQUIVALENTS AT END
OF PERIOD
|
$
|
49,409
|
$
|
176,867
|
$
|
49,409
|
Ludwig
State 36-1
|
Share
of
Production
Volumes
|
Price
Per
MCF
|
Share
of
Production
Volumes
|
Price
Per
MCF
|
|||||||||
2008
|
2007
|
||||||||||||
January
|
284.63
|
3.91
|
426.94
|
3.57
|
|||||||||
February
|
265.65
|
4.45
|
365.06
|
3.53
|
|||||||||
March
|
261.73
|
4.98
|
397.24
|
3.83
|
Boucher
27-1
|
Share
of
Production
Volumes
|
Price
Per
MCF
|
Share
of
Production
Volumes
|
Price
Per
MCF
|
|||||||||
2008
|
2007
|
||||||||||||
January
|
89.10
|
3.91
|
297.83
|
3.57
|
|||||||||
February
|
85.39
|
4.45
|
242.14
|
3.53
|
|||||||||
March
|
73.22
|
4.98
|
262.14
|
3.83
|
B.
Ag #25-1
|
Share
of
Production
Volumes
|
Price
Per
MCF
|
Share
of
Production
Volumes
|
Price
Per
MCF
|
|||||||||
2008
|
2007
|
||||||||||||
January
|
40.80
|
3.91
|
-
|
-
|
|||||||||
February
|
41.80
|
4.45
|
-
|
-
|
|||||||||
March
|
42.20
|
4.98
|
-
|
-
|
Vandenbos
#19-1
|
Share
of
Production
Volumes
|
Price
Per
MCF
|
Share
of
Production
Volumes
|
Price
Per
MCF
|
|||||||||
January
|
1792.93
|
3.91
|
-
|
-
|
|||||||||
February
|
1658.87
|
4.45
|
-
|
-
|
|||||||||
March
|
1578.84
|
4.98
|
-
|
-
|
(a)
|
Unregistered
Sales of Equity Securities.
|
(b)
|
Use
of Proceeds.
|
Exhibit
|
|
Item
|
31.1
|
|
Certification
of Principal Executive and Principal Financial Officer pursuant to
Section
302(a) of the Sarbanes-Oxley Act of 2002
|
32.1*
|
|
Certification
of Principal Executive and Principal Financial Officer pursuant to
Section
302(a) of the Sarbanes-Oxley Act of
2002
|
|
MAJESTIC
OIL & GAS, INC.
|
|
|
||
Date: May
***, 2008
|
By:
|
/s/ Patrick
Montalban
|
|
|
(Authorized
Officer and Principal Executive
Officer)
|
Exhibit
|
|
Item
|
31.1
|
|
Certification
of Principal Executive and Principal Financial Officer pursuant to
Section
302(a) of the Sarbanes-Oxley Act of 2002
|
32.1*
|
|
Certification
of Principal Executive and Principal Financial Officer pursuant to
Section
906 of the Sarbanes-Oxley Act of
2002
|