x
|
REPORT
UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
¨
|
REPORT
UNDER SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
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)
|
Large
accelerated filer
|
¨
|
Accelerated
filer
|
¨
|
Non-accelerated
filer
|
¨
|
Smaller
Reporting Company
|
x
|
PART
I — FINANCIAL INFORMATION
|
3
|
Item
1. Financial Statements
|
3
|
Item
2. Management’s Discussion and Analysis or Plan of
Operation.
|
11
|
Item
3. Quantitative and Qualitative Disclosure about Market
Risk
|
16
|
Item
4. Controls and Procedures.
|
16
|
PART
II — OTHER INFORMATION
|
17
|
Item
1. Legal Proceedings.
|
17
|
Item
1A. Risk Factors
|
17
|
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds.
|
17
|
Item
3. Defaults Upon Senior Securities.
|
17
|
Item
4. (Removed and Reserved)
|
17
|
Item
5. Other Information.
|
17
|
Item
6. Exhibits.
|
18
|
March 31,
|
||||||||
2010
|
December 31
|
|||||||
UNAUDITED
|
2009
|
|||||||
ASSETS
|
||||||||
Cash
and cash equivalents
|
$ | 94,212 | $ | 110,701 | ||||
Trade
receivables
|
6,821 | 5,823 | ||||||
Deposit
|
- | - | ||||||
Total
Current Assets
|
101,033 | 116,524 | ||||||
OIL
AND GAS PROPERTIES
|
||||||||
Oil
and gas properties, using the full cost method of
accounting:
|
||||||||
Properties
being amortized
|
455,894 | 455,894 | ||||||
Properties
not subject to amortization
|
203,278 | 202,531 | ||||||
Less
accumulated depletion, amortization and impairment
|
(170,500 | ) | (164,000 | ) | ||||
Net
Oil and Gas Properties
|
488,672 | 494,425 | ||||||
OTHER
ASSETS
|
||||||||
Website
development costs (less accumulated amortization)
|
190 | 400 | ||||||
Total
Other Assets
|
190 | 400 | ||||||
Total
Assets
|
$ | 589,895 | $ | 611,349 | ||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
LIABILITIES
|
||||||||
Accounts
payable and accrued liabilities
|
$ | 2,839 | $ | 5,028 | ||||
Production
taxes and royalties payable
|
1,620 | 1,379 | ||||||
Well
settlement payable
|
22,959 | 22,959 | ||||||
Total
Current Liabilities
|
27,418 | 29,366 | ||||||
Asset
retirement obligation
|
8,879 | 8,879 | ||||||
Total
Liabilities
|
36,297 | 38,245 | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Common
stock, no par value-
|
||||||||
Authorized
Shares - 100,000,000
|
||||||||
Issued
& Outstanding: 8,918,000 shares at March 31,
2010;
|
||||||||
8,918,000
at December 31, 2009
|
1,272,500 | 1,272,500 | ||||||
Additional
paid in capital
|
19,295 | 19,295 | ||||||
(Deficit)
accumulated during the development stage
|
(738,197 | ) | (718,691 | ) | ||||
Total
Stockholders' Equity
|
553,598 | 573,104 | ||||||
Total
Liabilities & Stockholders' Equity
|
$ | 589,895 | $ | 611,349 |
Three Months
|
Three Months
|
Inception
|
||||||||||
Ended
|
Ended
|
(April 16, 2002)
|
||||||||||
March 31,
|
March 31,
|
March 31,
|
||||||||||
2010
|
2009
|
2010
|
||||||||||
UNAUDITED
|
UNAUDITED
|
UNAUDITED
|
||||||||||
REVENUE
|
$ | 6,821 | $ | 12,498 | $ | 462,498 | ||||||
PRODUCTION
(LIFTING) COSTS
|
5,334 | 5,458 | 145,297 | |||||||||
EXPLORATION
EXPENSES
|
- | - | 3,862 | |||||||||
DEPLETION,
DEPRECIATION AND AMORTIZATION
|
6,710 | 13,010 | 172,810 | |||||||||
INCOME
FROM OIL & GAS PRODUCING ACTIVITIES
|
(5,223 | ) | (5,970 | ) | 140,529 | |||||||
SELLING,
GENERAL & ADMINISTRATIVE EXPENSES
|
14,283 | 20,422 | 878,726 | |||||||||
NET
(LOSS)
|
$ | (19,506 | ) | $ | (26,392 | ) | $ | (738,197 | ) | |||
EARNINGS
PER SHARE
|
||||||||||||
Net
Income, basic and diluted
|
$ | (0.00 | ) | $ | (0.00 | ) | ||||||
Weighted
average number of shares outstanding
|
8,918,000 | 7,808,000 | ||||||||||
Diluted
potential shares - stock warrants
|
- | - | ||||||||||
Adjusted
weighted average shares
|
8,918,000 | 7,808,000 |
(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 | - | - | - | 234,500 | ||||||||||||||||||
Common
stock options issued
|
- | - | 19,295 | - | - | 19,295 | ||||||||||||||||||
Net
(loss)
|
- | - | - | - | (255,025 | ) | (255,025 | ) | ||||||||||||||||
BALANCE,
DECEMBER 31, 2007
|
7,508,000 | 1,005,500 | 19,295 | - | (555,134 | ) | 469,661 | |||||||||||||||||
Common
stock issued
|
300,000 | 150,000 | - | - | - | 150,000 | ||||||||||||||||||
Net
(loss)
|
- | - | - | - | (68,680 | ) | (68,680 | ) | ||||||||||||||||
BALANCE,
DECEMBER 31, 2008
|
7,808,000 | 1,155,500 | 19,295 | - | (623,814 | ) | 550,981 | |||||||||||||||||
Common
stock issued for services
|
100,000 | 16,000 | - | - | - | 16,000 | ||||||||||||||||||
Common
stock issued
|
1,010,000 | 101,000 | - | - | - | 101,000 | ||||||||||||||||||
Net
(loss)
|
(94,877 | ) | (94,877 | ) | ||||||||||||||||||||
BALANCE,
DECEMBER 31, 2009
|
8,918,000 | 1,272,500 | 19,295 | - | (718,691 | ) | 573,104 | |||||||||||||||||
Net
(loss) for the three months
|
- | - | - | - | (19,506 | ) | (19,506 | ) | ||||||||||||||||
BALANCE,
March 31, 2010
|
8,918,000 | $ | 1,272,500 | $ | 19,295 | $ | - | $ | (738,197 | ) | $ | 553,598 |
Inception
|
||||||||||||
Three Months
|
Three Months
|
(April 16, 2002)
|
||||||||||
Ended
|
Ended
|
Through
|
||||||||||
March 31, 2010
|
March 31, 2009
|
March 31, 2010
|
||||||||||
UNAUDITED
|
UNAUDITED
|
UNAUDITED
|
||||||||||
OPERATING
ACTIVITIES
|
||||||||||||
Net
(loss)
|
$ | (19,506 | ) | $ | (26,392 | ) | $ | (738,197 | ) | |||
Changes
and credits to net (loss) not affecting cash
|
- | |||||||||||
Depletion
and amortization
|
6,710 | 13,010 | 172,810 | |||||||||
Organizational
expenses paid with stock
|
- | - | 300,000 | |||||||||
Legal
fees paid with stock
|
- | - | 188,000 | |||||||||
Stock
compensation expense
|
- | - | 21,295 | |||||||||
Changes
in assets and liabilities
|
||||||||||||
Trade
receivables
|
(998 | ) | 11,572 | (6,821 | ) | |||||||
Deposits
|
- | - | - | |||||||||
Production
taxes and royalties payable
|
241 | (1,945 | ) | 1,620 | ||||||||
Accounts
payable
|
(2,189 | ) | (2 | ) | 25,798 | |||||||
NET CASH FROM (USED FOR)
OPERATING
ACTIVITIES
|
(15,742 | ) | (3,756 | ) | (35,495 | ) | ||||||
INVESTING
ACTIVITIES
|
||||||||||||
Website
development
|
- | - | (2,500 | ) | ||||||||
Additions
to oil and gas properties
|
(747 | ) | (6,002 | ) | (490,293 | ) | ||||||
NET CASH (USED FOR)
INVESTING ACTIVITIES
|
(747 | ) | (6,002 | ) | (492,793 | ) | ||||||
FINANCING
ACTIVITIES
|
||||||||||||
Proceeds
from sale of common stock
|
- | - | 251,000 | |||||||||
Proceeds
from exercise of warrants
|
- | - | 371,500 | |||||||||
NET CASH PROVIDED BY
FINANCING ACTIVITIES
|
- | - | 622,500 | |||||||||
NET CHANGE IN CASH AND
CASH EQUIVALENTS
|
(16,489 | ) | (9,758 | ) | 94,212 | |||||||
CASH AND CASH EQUIVALENTS
AT BEGINNING OF
PERIOD
|
110,701 | 79,790 | - | |||||||||
CASH AND CASH EQUIVALENTS
AT END OF
PERIOD
|
$ | 94,212 | $ | 70,032 | $ | 94,212 |
|
Three Months
Ended
March 31, 2010
|
Three Months
Ended
March 31, 2009
|
||||||
Revenue
|
$
|
6,821
|
$
|
12,498
|
||||
Expenses
|
$
|
26,327
|
$
|
38,890
|
||||
Net
Income (Loss)
|
$
|
(19,506)
|
$
|
(26,392)
|
Ludwig State 36-1
|
Share of
Production
Volumes
|
Price
Per
MCF
|
Share of
Production
Volumes
|
Price
Per
MCF
|
|||||||||||
|
2010
|
2009
|
|||||||||||||
January
|
175.93
|
2.35
|
231.21
|
3.09
|
|||||||||||
February
|
192.02
|
2.26
|
211.20
|
2.34
|
|||||||||||
March
|
175.93
|
2.80
|
218.83
|
1.80
|
Boucher
27-1
|
Share of
Production
Volumes
|
Price
Per
MCF
|
Share of
Production
Volumes
|
Price
Per
MCF
|
|||||||||||
2010
|
2009
|
||||||||||||||
January
|
47.64
|
2.35
|
110.14
|
3.09
|
|||||||||||
February
|
47.64
|
2.26
|
71.16
|
2.34
|
|||||||||||
March
|
43.11
|
2.80
|
56.72
|
1.80
|
B. Ag #25-1
|
Share of
Production
Volumes
|
Price
Per
MCF
|
Share of
Production
Volumes
|
Price
Per
MCF
|
|||||||||||
|
2010
|
2009
|
|||||||||||||
January
|
33.80
|
2.35
|
38.80
|
3.09
|
|||||||||||
February
|
31.00
|
2.26
|
33.80
|
2.34
|
|||||||||||
March
|
32.80
|
2.80
|
36.80
|
1.80
|
Vandenbos #19-1
|
Share of
Production
Volumes
|
Price
Per
MCF
|
Share of
Production
Volumes
|
Price
Per
MCF
|
|||||||||||
|
2010
|
2009
|
|||||||||||||
January
|
361.56
|
2.35
|
708.06
|
3.09
|
|||||||||||
February
|
352.48
|
2.26
|
632.57
|
2.34
|
|||||||||||
March
|
305.66
|
2.80
|
683.72
|
1.80
|
Boucher #18-1
|
Share of
Production
Volumes
|
Price
Per
MCF
|
Share of
Production
Volumes
|
Price
Per
MCF
|
||||||||||
|
2010
|
2009
|
||||||||||||
January
|
211.00
|
2.35
|
413.33
|
3.09
|
||||||||||
February
|
212.25
|
2.26
|
356.40
|
2.34
|
||||||||||
March
|
168.00
|
2.80
|
365.48
|
1.80
|
Stoltz #18-1
|
Share of
Production
Volumes
|
Price
Per
MCF
|
Share of
Production
Volumes
|
Price
Per
MCF
|
||||||||||
|
2010
|
2009
|
||||||||||||
January
|
1
|
2.35
|
27.83
|
3.09
|
||||||||||
February
|
2
|
2.26
|
19.50
|
2.34
|
||||||||||
March
|
3
|
2.80
|
13.41
|
1.80
|
|
Drilling Activity
|
|||||||||||||||||||||||
Three Months ended
|
Gross Wells
|
Net Wells
|
||||||||||||||||||||||
March 31,
|
Total
|
Producing
|
Dry
|
Total
|
Producing
|
Dry
|
||||||||||||||||||
2010
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||
2009
|
0
|
0
|
0
|
0
|
0
|
0
|
Three Months ended March 31,
|
2010
|
2009
|
||||||
Net
Production
|
||||||||
Oil
(Bbls)
|
||||||||
Gas
(Mcf)
|
2,392 | 4,229 | ||||||
Average
Sales Prices
|
||||||||
Oil
(per Bbl)
|
$ | $ | ||||||
Gas
(per Mcf)
|
$ | 2.46 | $ | 2.41 | ||||
Average
Production Cost Per MCF
|
$ | 5.04 | $ | 4.37 |
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 13, 2010
|
By:
|
/s/ Patrick
Montalban
|
(Authorized
Officer/principal Executive
Officer,
Principal Financial
Officer/principal
Financial 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
|