British Columbia Securities Commission
QUARTERLY REPORT
FORM 51-901F
NAME OF ISSUER |
FOR QUARTER ENDED |
DATE OF REPORT |
| | |
CAMFLO INTERNATIONAL INC. |
September 30, 2003 |
November 27, 2003 |
ISSUER ADDRESS: |
Suite 704, 938 Howe Street |
CITY PROVINCE | POSTAL CODE | ISSUER FAX NO. | ISSUER TELEPHONE NO |
Vancouver, British Columbia |
V6Z 1N9 |
(604) 331-4423 |
(604) 837-9484 |
CONTACT PERSON | CONTACT’S POSITION | CONTACT TELEPHONE NO. |
Alan Crawford |
Director |
(604) 837-9484 |
E-MAIL ADDRESS: |
WEB SITE ADDRESS |
N/A |
N/A |
CERTIFICATE
The three schedules required to complete this Quarterly Report are attached and the disclosure contained therein has been
approved by the Board of Directors. A copy of this Quarterly Report will be provided to any shareholder who requests it.
DIRECTOR’S SIGNATURE Signed: “Alan Crawford” | DATE SIGNED
03/11/27 |
DIRECTOR’S SIGNATURE Signed: “Thomas Doyle” |
DATE SIGNED
03/11/27 |
CAMFLO INTERNATIONAL INC.
Balance Sheet
(Unaudited - Prepared by Management)
ASSETS
| | September 30, 2003 | December 31, 2002 |
| | $ | $ |
Current assets | | |
| Cash | 270,925 | 108,085 |
| Goods and services tax recovery | 4,053 | 10,505 |
| 274,978 | 118,590 |
Deferred charges(Note 6) | 31,395 | 38,286 |
Resource properties (Note 3) | 766,730 | 216,247 |
Capital assets (Note 2) | 5,654 | 3,578 |
| 1,078,757 | 376,701 |
LIABILITIES
| Current liabilities | | |
| | Accounts payable and accrued liabilities | 89,602 | 23,562 |
| | Loan payable (Note 5) | 101,186 | - |
| 190,788 | 23,562 |
Loan payable | - | 90,756 |
Due to related parties | 123,079 | 123,079 |
Promissory notes payable | 105,005 | 94,172 |
Convertible debentures | 497,296 | 452,296 |
| | 916,168 | 783,865 |
SHAREHOLDERS’ EQUITY
Capital stock (Note 4) | 1,469,016 | 1,169,016 |
Share subscriptions (Note 4) | 500,000 | - |
Deficit | (1,806,427) | (1,576,180) |
| 162,589 | (407,164) |
| 1,078,757 | 376,701 |
On Behalf of the Board
Signed:
“Alan Crawford”
_____________________Director
“Thomas Doyle”
_____________________Director
CAMFLO INTERNATIONAL INC.
Statement of Operations and Deficit
(Unaudited - Prepared by Management)
| 3 months | 9 Months |
| September 30 | September 30 |
| 2003 | 2002 | 2003 | 2002 |
| $ | $ | $ | $ |
Expenses: | | | | |
| Administrative fees | - | 1,465 | 109 | 4,465 |
| Amortization of fixed assets | 239 | 275 | 718 | 826 |
| Accretion on debentures | - | 2,450 | - | 5,545 |
| Amortization of deferred expenses |
2,297 |
- |
6,892 |
- |
| Audit and accounting fees | 2,000 | (1,141) | 8,700 | 1,398 |
| Auto Expense | 114 | - | 114 | - |
| Communications | 4,171 | - | 5,923 | - |
| Consulting fees | 15,000 | - | 45,676 | - |
| Finder’s fee and bonuses | - | - | - | 39,000 |
| Foreign exchange | - | 360 | 1,553 | 360 |
| Interest expense | 22,091 | 30,641 | 66,266 | 74,862 |
| Shareholder communications investor relations |
(99) |
6,066 |
1,931 |
7,675 |
| Legal fees | - | 3,456 | - | 30,672 |
| Listing and filing fees | 6,319 | - | 16,669 | 8,611 |
| Management fees | 27,000 | 15,000 | 36,000 | 45,000 |
| Office services and supplies | 1,249 | 6,152 | 7,595 | 12,338 |
| Office rent | 6,754 | - | 9,154 | - |
| Travel and accommodation | 9,021 | 190 | 18,150 | 5,616 |
| Transfer agent | 2,001 | 2,502 | 6,030 | 4,302 |
| | (98,157) | (67,416) | (231,480) | (240,670) |
| Less: Interest income | 691 | 604 | 1,233 | 930 |
| (97,466) | (66,812) | (230,247) | (239,740) |
Extinguishment of debts | - | - | - | - |
Loss for the period | (97,466) | (66,812) | (230,247) | (239,740) |
Deficit, beginning of period | (1,708,961) | (1,480,087) | (1,576,180) | (1,307,159) |
Deficit, end of period | (1,806,427) | (1,546,899) | (1,806,427) | (1,546,899) |
Loss per share | $0.01 | $0.03 | $0.04 | $0.10 |
CAMFLO INTERNATIONAL INC.
Statement of Cash Flows
(Unaudited - Prepared by Management)
| 3 Months September 30 | 6 Months September 30 |
| 2003 | 2002 | 2003 | 2002 |
| $ | $ | $ | $ |
CASH PROVIDED BY (USED IN) | | | | |
Operating Activities: | | | | |
| Loss for the period | (97,466) | (66,812) | (230,247) | (239,740) |
| | Items not requiring Cash: | | | | |
| | | Accretion on debentures | - | 2,450 | - | 5,545 |
| | | Amortization of deferred Charges |
2,297 |
- |
6,891 |
- |
| | | Amortization of assets | 239 | 275 | 718 | 826 |
| | | Accrued interest | - | 14,857 | - | 33,863 |
| | | Finder’s fees and bonuses | - | - | - | 15,000 |
| | (94,930) | (49,230) | (222,638) | (184,506) |
| Changes in non-cash working capital Items: | | | | |
| | Amounts receivable and prepaid expense |
2,072 |
(1,597) |
6,452 |
11,391 |
| | Accounts payable and accrued liabilities |
42,611 |
(55) |
66,040 |
(30,918) |
| (50,247) | (50,882) | (150,146) | (210,904) |
Financing activities: | | |
| |
|
Issue of capital stock for cash |
300,000 |
- |
300,000 |
100,000 |
| Share subscriptions | 173,000 | - | 500,000 | - |
| Due to related parties | - | (32,650) | | (44,232) |
| Loans payable | 3,477 | 3,477 | 10,430 | 10,430 |
| Convertible debentures | 15,000 | - | 45,000 | 362,504 |
| Contributed surplus | - | - | - | 37,496 |
| Promissory notes | 3,611 | (46,601) | 10,833 | (28,287) |
| 495,088 | (75,774) | 866,263 | 437,911 |
Investing Activities: | | | | |
|
Investment in oil and gas interest |
(309,562) |
4,090 |
(550,483) |
(173,435) |
| Purchase of office equipment | (294) | - | (2,794) | - |
| (309,856) | 4,090 | (553,277) | (173,435) |
Increase (decrease) in cash | 134,985 | (122,566) | 162,840 | 53,572 |
Cash, beginning of period |
135,940 |
251,588 |
108,085 |
75,450 |
Cash, end of period |
270,925 |
129,022 |
270,925 |
129,022 |
Supplemental cash flow information | | | | |
Non-cash financing and investing activities: | | | | |
| Shares issued for finder’s fee | - | - | - | 8,000 |
| Shares issued for bonus loan | - | - | - | 15,000 |
| Shares issued for oil and gas interest | - | - | - | 15,000 |
CAMFLO INTERNATIONAL INC.
Notes to Financial Statements
September 30, 2003
1.
Basis of Presentation
These unaudited financial statements have been prepared in accordance with the instructions for the preparation of such financial statements contained in the CICA Handbook Section 1751. Accordingly, 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 instructions. These unaudited Financial Statements should be read in conjunction with the Audited Financial Statements and Notes thereto for the fiscal year ended December 31, 2002.
2.
Capital Assets
|
Cost | Accumulated Depreciation | Net Value |
Computer equipment |
$ 5,282 |
$ 1,797 |
$ 3,485 |
Office equipment | 5,250 | 3,375 | 1,875 |
Furniture and fixtures | 294 | - | 294 |
| $ 10,826 | $ 5,172 | $ 5,654 |
3.
Resource Properties
a)
By a Farmout Agreement dated March 18, 2003 between the Company and Angel Enterprises Ltd., the Company acquired a 10% working interest in four test wells located in Alberta, Canada, known as the Snipe Lake Project. Consideration was $71,190 representing 10% of the cost to drilling and complete the well. The interest is subject to a convertible overriding royalty of 15%, which after payout, the royalty will convert to a 5% working interest. Under the terms of the agreement, the Company was granted an option to participate in further exploration in an additional three contiguous sections on the same terms and conditions of the March 18, 2003 Farmout Agreement.
b)
By a Farmout Agreement dated March 15, 2003 the Company can earn up to a 70% working interest of petroleum and natural gas rights in four sections of land in known as the Alexander Prospect located in Central Alberta, Canada. The Agreement provides for two separate phases. In order for the Company to earn the entire Alexander project, both phases must be completed. Under the terms of the Agreement and in accordance with the provisions of Phase 1, the Company paid $42,000 of the cost of drilling and completion before payout. The Agreement is subject to a convertible overriding royalty of 15%, of two re-entry oil wells and two new gas wells. After payout on the four wells, the convertible overriding royalty will convert to a 35% working interest. Under the terms of the agreement, the Company was granted an option to participate in further exploration in additional wells on the same sections and three additiona l contiguous sections.
c)
Prairie River
During the period, the Company entered into an agreement to acquire a 21.5% net working interest in a gas well re-completion on one section of land in the Prairie River area, of Alberta, Canada. Under the terms of the agreement, the company is required to pay 35% of the costs (approximately $56,420) of re-completion for a 21.5% working interest of petroleum and natural gas rights. The company was granted an option on three sections of adjoining lands by paying 40% of a subsequent seismic program and drilling an additional well at 100% working interest before payout and 49.5 % working interest after payout at the company's election.
c)
Resource Properties are recorded as follows:
Well Description |
Working Interest | Balance beginning of the period |
Expenditures during the period |
Balance end of period |
| | | | |
Wimberley #5 | 20% | $ 216,247 | $ 3,643 | $ 219,890 |
Alexander | 35% | - | 278,419 | 278,419 |
Snipe Lake | 10% | - | 268,421 | 268,421 |
| | $ 216,247 | $ 550,483 | $ 766,730 |
4.
Share Capital
a)
Authorized
unlimited number of common shares without par value
unlimited number of preferred shares without par value
a)
Issued:
| Number of shares |
Amount |
Balance, beginning of period |
3,536,666 |
$ 1,169,016 |
| Issued during the period for cash |
1,000,000 |
300,000 |
Balance, end of period |
4,536,666 |
$ 1,469,016 |
c)
The Company completed a private placement during the period involving the issuance of 1,000,000 units at a price of $0.30 per share. Each unit consisted of common share and a non-transferable share purchase warrant entitling the investor to purchase an additional common share at a price of $0.30 for a two year period.
d)
During the period the Company received proceeds of $500,000 towards a private placement involving the issuance of 1,666,667 units at a price of $0.30 per unit. Each unit will consist of one common share and a non-transferable share purchase warrant entitling the investor to purchase an additional common share in the Company at a price of $0.30 exercisable until October 7, 2004. This Placement was completed subsequent to the period.
5.
Loans payable
The loan payable is unsecured, bears interest at 18% per annum and are due on
January 15, 2004.
6.
Deferred Charges
Deferred charges are recorded at cost and represent costs incurred with respect to issuing the convertible debentures. These costs are amortized over the term of the debentures, 5 years.
Finders fees | $ 27,600 |
Legal fees | 18,343 |
| 45,943 |
Less: accumulated amortization | (14,548) |
| $ 31,395 |
7.
Related party transactions
Related party transactions not disclosed elsewhere in these statements are as follows:
a)
During the period the Company paid or made provision for the future payment of the following amounts:
i)
$45,000 for consulting fees to a private company controlled by a director;
ii)
$36,000 for management fees to directors of the company.