SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K
        (Mark One)
|X|     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
        ACT OF 1934 (FEE REQUIRED)

                   FOR THE FISCAL YEAR ENDED DECEMBER 31, 1996

                                       OR

|_|     TRANSITION  REPORT  PURSUANT  TO SECTION 13 OR 15(D) OF THE  SECURITIES
        EXCHANGE ACT OF 1934 (NO FEE REQUIRED)

               For the transition period from _________ to________

                         COMMISSION FILE NUMBER 33-93722

                             DENBURY RESOURCES INC.
             (Exact name of Registrant as specified in its charter)


               CANADA                                   NOT APPLICABLE
    (State or other jurisdiction                       (I.R.S. Employer
 of incorporation or organization)                    Identification No.)

    17304 PRESTON RD., SUITE 200
             DALLAS, TX                                      75252
(Address of principal executive offices)                   (Zipcode)


Registrant's telephone number, including area code:                (972)713-3000

SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:                 NONE

SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:


     TITLE OF EACH CLASS               NAME OF EACH EXCHANGE ON WHICH REGISTERED
- ----------------------------------- --------------------------------------------
Common Shares ( No Par Value)                          NASDAQ
=================================== ============================================

       Indicate by check mark whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes x/ No

      Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

     As of March 17, 1997, the aggregate market value of the registrant's Common
Shares held by non-affiliates was approximately $140,000,000.

     The number of shares  outstanding of the  registrant's  Common Shares as of
March 17, 1997, was 20,101,607.

                       DOCUMENTS INCORPORATED BY REFERENCE


DOCUMENT                                  INCORPORATED AS TO
1. Notice and Proxy Statement             1.  Part III, Items 10, 11, 12, and 13
   for the Annual Meeting of
   Shareholders to be held 
   May 21, 1997
2. Annual Report to Shareholders          2. Part I, Item 1 and Part II, 
   for the year ended                        Items 5, 6, 7, 8
   December 31, 1996


                                     PART I

ITEM 1. BUSINESS

THE COMPANY

   Denbury Resources Inc. ("Denbury" or the "Company") is a Canadian corporation
organized under the Canada Business Corporations Act engaged in the acquisition,
development,  operation and  exploration of oil and gas properties  primarily in
the Gulf Coast region of the United States through its  indirectly  wholly-owned
subsidiary,  Denbury Management, Inc., a Texas corporation.  Denbury's corporate
headquarters is located at Suite 200, 17304 Preston Road,  Dallas,  Texas 75252,
U.S.A.  and its  Canadian  office is  located  at 2550,  140--4th  Avenue  S.W.,
Calgary,  Alberta T2P 3N3. At December 31, 1996,  the Company had 122 employees,
56 of which were employed in field operations.

Incorporation and Organization

   Denbury was originally incorporated under the laws of Manitoba as a specially
limited  company  on March 7,  1951,  under  the name "Kay  Lake  Mines  Limited
(N.P.L.)".  In  September  1984,  the  Company  was  continued  under the Canada
Business  Corporations Act and changed its name to "Newscope Resources Limited."
The Company has  subsequently  changed its name three times,  including the most
recent change in December,  1995 from "Newscope  Resources  Ltd." to its current
name of "Denbury Resources Inc.".

     The  Company  has  one  wholly  owned  subsidiary,  Denbury  Holdings  Ltd.
("Denbury  Holdings"),  which in turn has one wholly owned  subsidiary,  Denbury
Management, Inc. ("Denbury Management"). Denbury Holdings carries on no material
business other than the holding of 100% of the outstanding shares of the capital
stock of Denbury  Management.  Denbury  Management  has two active  wholly owned
subsidiaries,  Denbury  Marine,  L.L.C.  and  Brymore  Energy  Corporation.  The
Company's  consolidated  financial statements include the accounts of the parent
company and all wholly owned subsidiaries.

History

   The Company acquired all of the outstanding shares of Denbury Management in a
multi-step  transaction  in July 1992, in exchange for  2,771,530  Common Shares
(the "Denbury  Acquisition").  Upon completion of the Denbury  Acquisition,  Mr.
Gareth  Roberts,  the then  president of Denbury  Management,  was appointed the
President  and Chief  Executive  Officer of the  Company  and was elected to the
Company's  board of directors.  He has served in that capacity  since that time.
The Denbury Acquisition signaled a new direction for the Company and added a new
geographic area of operation (the states of Texas,  Louisiana and  Mississippi),
and management expertise to the Company.

   Prior to 1987,  the  Company's  activities  were focused in Manitoba and to a
lesser  extent,  Saskatchewan.  During the years  1988,  1989 and 1990,  most of
Denbury's  exploration  and  development  program was  conducted  in Alberta and
during this period,  the Company  generated and operated most of its exploration
prospects.  Effective March 31, 1992,  Denbury's Manitoba oil and gas properties
were sold for net proceeds of  approximately  $1.2 million.  In September  1993,
Denbury  sold  all  of  its  remaining  Canadian  oil  and  gas  operations  for
approximately $3.1 million.  These operations  consisted  primarily of Denbury's
producing oil and gas properties in Saskatchewan and Alberta,  undeveloped lands
in the provinces of British Columbia, Alberta,  Saskatchewan, and a seismic data
base. As a result, 100% of Denbury's oil and gas operations are now conducted in
the Southern United States through its subsidiary, Denbury Management.

   Since  1993,  after  having  disposed  of its  Canadian  oil and  natural gas
properties,  the  Company  has  focused  its  operations  primarily  onshore  in
Louisiana and  Mississippi.  Over the last three years, the Company has achieved
rapid growth in proved  reserves,  production and cash flow by  concentrating on
the  acquisition  of  properties  which  it  believes  have  significant  upside
potential and through the efficient  development,  enhancement  and operation of
those properties.


                                                           1





1996 CAPITAL ADJUSTMENTS

During 1996,  the Company issued 250,000 Common Shares for the conversion of its
6 3/4% Convertible  Debentures and 75,000 Common Shares for the exercise of half
of its Cdn.  $8.40  Warrants.  On  October  10,  1996,  the  Company  effected a
one-for-two reverse split of its outstanding Common Shares and effective October
15,  1996,  all of the  Company's  outstanding  9  1/2%  Convertible  Debentures
("Debentures")  were converted by their holders into 316,590 Common Shares. At a
special meeting held on October 9, 1996 the shareholders of the Company approved
an amendment to the terms of the Convertible  First Preferred  Shares,  Series A
("Convertible  Preferred") to allow the Company to require the conversion of the
Convertible  Preferred at any time,  provided that the conversion rate in effect
as of January 1, 1999 would apply to any required conversion prior to that date.
The Company  converted all of the 1,500,000  shares of Convertible  Preferred on
October 30,  1996 into  2,816,372  Common  Shares.  The  Company  also issued an
aggregate of 4,940,000 Common Shares on October 30, 1996 and November 1, 1996 at
a net price to the  Company  of $12.035  per share as part of a public  offering
with net  proceeds to the Company of  approximately  $58.8  million (the "Public
Offering"). The Company's largest shareholder,  the Texas Pacific Group ("TPG"),
purchased 800,000 of these shares at $12.035 per share.

BUSINESS STRATEGY

   The Company believes that its growth to date in proved  reserves,  production
and  cash  flow is a direct  result  of its  adherence  to  several  fundamental
principles.  The Company seeks to achieve  attractive returns on capital through
prudent  acquisitions,   development  and  exploratory  drilling  and  efficient
operations;  maintain a conservative balance sheet to preserve maximum financial
and  operational  flexibility;  and create strong  employee  incentives  through
equity ownership.  These fundamental principles are at the core of the Company's
long-term growth strategy.

   REGIONAL FOCUS.  By focusing its efforts in the Gulf Coast region,  primarily
Louisiana and Mississippi,  the Company has been able to accumulate  substantial
geological,  reservoir and operating  data which it believes  provides it with a
significant  competitive  advantage.  Given  its  experience  in the Gulf  Coast
region,  the  Company  believes it is better able to  proactively  identify  and
evaluate potential  acquisitions,  negotiate and close selected  acquisitions on
favorable  terms,  and develop and operate the  properties  in an efficient  and
low-cost manner once acquired.  The Company  believes the Gulf Coast  represents
one of the most attractive  regions in North America given the region's prolific
production  history and the new opportunities that have been created by advanced
technologies such as 3-D seismic and various  drilling,  completion and recovery
techniques.  Moreover,  because  of the  region's  proximity  to major  pipeline
networks serving  attractive  northeastern U.S.  markets,  the Company typically
realizes  natural gas prices in excess of those realized in many other producing
regions.

   DISCIPLINED  ACQUISITION  STRATEGY.  The Company acquires properties where it
believes  significant  additional  value can be  created.  Such  properties  are
typically  characterized  by:  (i)  long  production  histories;   (ii)  complex
geological  formations  which  have  multiple  producing  zones and  substantial
exploitation  potential;  (iii) a history of limited  operational  attention and
capital  investment,  often  due to their  relatively  small  size  and  limited
strategic  importance  to the previous  owner;  and (iv) the  potential  for the
Company to gain control of  operations.  By maintaining  conservative  levels of
debt, the Company is able to respond quickly to acquisitions that fit within its
criteria.  The  Company  believes  that  due to  continuing  rationalization  of
properties,  primarily by major integrated and independent  energy companies,  a
strong backlog of acquisition  opportunities should continue.  In addition,  the
Company  seeks to  maintain a  well-balanced  portfolio  of oil and  natural gas
development,  exploitation  and  exploration  projects in order to minimize  the
overall  risk  profile of its  investment  opportunities  while still  providing
significant upside potential.  The Company's recent Hess and Ottawa Acquisitions
are illustrative of the type of opportunities the Company seeks.

   OPERATION OF HIGH WORKING INTEREST PROPERTIES. The Company typically seeks to
acquire working interest positions that give the Company  operational control or
which the Company believes may lead to operational  control.  As the operator of
properties  comprising  approximately  two-thirds  of its total PV10 Value,  the
Company is better able to manage and  monitor  production  and more  effectively
control expenses, the allocation of capital and the timing of field development.
Once a property is acquired,  the Company  employs its technical and operational
expertise in fully evaluating a field for

                                                           2





future  potential and, if favorable,  consolidates  working  interest  positions
primarily through negotiated  transactions which tend to be attractively  priced
compared to acquisitions available in competitive situations.  The consolidation
of  ownership  allows the  Company  to: (i)  enhance  the  effectiveness  of its
technical  staff  by  concentrating  on  relatively  few  wells;  (ii)  increase
production  while adding virtually no additional  personnel;  and (iii) increase
ownership  in a property  to the point  where the  potential  benefits  of value
enhancement activities justify the allocation of Company resources.

   EXPLOITATION  OF  PROPERTIES.  The Company seeks to maximize the value of its
properties by either increasing  production,  increasing recoverable reserves or
reducing  operating  costs,  and often through a combination  of all three.  The
Company  utilizes a variety of techniques to achieve this goal,  including:  (i)
undertaking surface improvements such as rationalizing, upgrading or redesigning
production  facilities;  (ii)  making  downhole  improvements  such as  resizing
downhole pumps or  reperforating  existing  production  zones;  (iii)  reworking
existing  wells  into new  production  zones  with  additional  potential;  (iv)
conducting  developmental  drilling  to access  undrained  portions of the field
which can only be produced  from a new wellbore;  and (v) utilizing  exploratory
drilling, which is frequently based on various advanced technologies such as 3-D
seismic.  The  Company  believes  that  by  employing  a  full  range  of  value
enhancement  techniques  it is better able to extract the maximum value from its
properties.

    PERSONNEL.  The Company believes it has assembled a highly  competitive team
of experienced and technically  proficient employees who are motivated through a
positive work  environment and by ownership in the Company,  which is encouraged
through the  Company's  stock option and stock  purchase  plans.  The  Company's
geological  and  engineering  professionals  have an average of over 15 years of
experience  in the  Gulf  Coast  region.  The  Company  believes  that  employee
ownership  is  essential  for  attracting,   retaining  and  motivating  quality
personnel.  Approximately 96% of Denbury's eligible employees were participating
in the Company's stock purchase plan as of December 31, 1996.

ACQUISITIONS OF OIL AND GAS PROPERTIES

Information  as to  recent  acquisitions  by  the  Company  is set  forth  under
Acquisition of Oil and Natural Gas Properties,  appearing on pages 10 through 11
of the Annual Report. Such information is incorporated herein by reference.

OIL AND GAS OPERATIONS

Information  regarding selected operating data and a discussion of the Company's
two  significant  operating  areas and the primary  properties  within those two
areas  is  set  forth  under  Selected  Operating  Data,  Oil  and  Natural  Gas
Operations,  Louisiana Operations and Mississippi Operations, appearing on pages
8 and 9 and pages 11  through  20 of the  Annual  Report.  Such  information  is
incorporated herein by reference.

Oil and Gas Acreage

    The following  table sets forth Denbury's  acreage  position at December 31,
1996:



                                     DEVELOPED                             UNDEVELOPED
                        -----------------------------------     ---------------------------------
                             GROSS                NET                GROSS               NET
                        ---------------     ---------------     ---------------     -------------
                                                                                  
Louisiana                        29,328              20,374              10,137             7,812
Mississippi                      17,511              11,138              19,180             8,002
Other                             1,710               1,260               1,709               722
                        ---------------     ---------------     ---------------     -------------
            Total                48,549              32,772              31,026            16,536
                        ===============     ===============     ===============     =============





                                                           3


Productive Wells

    This table sets forth both the gross and net  productive  wells at  December
31, 1996:


                        PRODUCING OIL WELLS             PRODUCING GAS WELLS                    TOTAL
                    ---------------------------     ---------------------------      -------------------------
                       GROSS             NET           GROSS            NET             GROSS           NET
                    -----------      ----------     -----------      -----------      ----------     ----------
                                                                                         
Louisiana                    44             24.8             66             38.1            110            62.9
Mississippi                 142            106.0             28             14.8            170           120.8
Other                         4              2.0             12              5.3             16             7.3
                    -----------      ----------     -----------      -----------      ----------     ----------
    Total                   190            132.8            106             58.2            296           191.0
                    ===========      ==========     ===========      ===========      ==========     ==========

Drilling Activity

    The  following  table sets forth the results of drilling  activities  during
each of the three fiscal years in the period ended December 31, 1996.


                                                                 YEAR ENDED DECEMBER 31,
                                              --------------------------------------------------------------
                                                     1996                  1995                 1994
                                              -------------------   ------------------   -------------------
                                               GROSS       NET       GROSS      NET       GROSS       NET
                                              --------   --------   --------  --------   --------   --------
EXPLORATORY WELLS:
                                                                                        
     Productive............................          -          -          -         -          -          -
     Nonproductive.........................          1         1.0         2        1.0         3         0.8
DEVELOPMENT WELLS:
     Productive............................          9         7.9         2        1.5         4         2.9
     Nonproductive.........................          -          -          -         -          1         1.0
                                              --------   --------   --------  --------   --------   --------
                  Total....................         10         8.9         4        2.5         8         4.7
                                              ========   ========   ========  ========   ========   ========
<FN>
(1) An  exploratory  well is a well  drilled  either in search of a new,  as-yet
    undiscovered oil or gas reservoir or to greatly extend the known limits of a
    previously  discovered  reservoir.  A  developmental  well is a well drilled
    within the presently proved  productive area of an oil or gas reservoir,  as
    indicated by reasonable interpretation of available data, with the objective
    of completing in that reservoir.

(2) A producing well is an  exploratory or development  well found to be capable
    of  producing  either  oil  or  gas  in  sufficient  quantities  to  justify
    completion as an oil or gas well.

(3) A dry well is an exploratory or development well that is not a producing well.
</FN>

    There was one well in the process of drilling at December 31, 1996.

TITLE TO PROPERTIES

    Customarily  in  the  oil  and  gas  industry,   only  a  perfunctory  title
examination  is  conducted  at the time  properties  believed to be suitable for
drilling  operations  are first  acquired.  Prior to  commencement  of  drilling
operations,  a thorough drill site title examination is normally conducted,  and
curative  work  is  performed  with  respect  to  significant  defects.   During
acquisitions,  title reviews are performed on all  properties;  however,  formal
title opinions are obtained on only the higher value properties.

PRODUCTION

    The following tables summarize sales volume, sales price and production cost
information  for the Company's net oil and gas  production  for each year of the
three-year  period ended December 31, 1996.  "Net" production is production that
is owned by the Company and produced for its interest after deducting  royalties
and other similar interests.

                                                           4







                                               YEAR ENDED DECEMBER 31,
                                        --------------------------------------
                                           1996           1995         1994
                                        -----------    ----------   ----------
NET PRODUCTION VOLUME
                                                                  
   Crude oil - (Mbbls)                        1,500           728          489
   Natural gas - (Mmcf)                       8,933         4,844        3,326
   Equivalent - MBOE (1)                      2,989         1,535        1,043


AVERAGE SALES PRICE
   Crude oil - ($/bbl)                 $      18.98  $      14.90 $      13.84
   Natural gas - ($/Mcf)                       2.73          1.90         1.78
   Per equivalent BOE (1)                     17.69         13.05        12.17

AVERAGE PRODUCTION COST
  Per equivalent BOE (1)               $       4.51  $       4.42 $       4.13
<FN>
           (1)Based on a 6 Mcf to 1 Bbl gas to oil conversion ratio.
</FN>


SIGNIFICANT OIL AND GAS PURCHASERS

Oil and gas sales are made on a day-to-day basis under  short-term  contracts at
the current area market price.  The loss of any purchaser  would not be expected
to have a material adverse effect upon the Company.  For the year ended December
31, 1996,  the Company sold 10% or more of its net  production of oil and gas to
the following  purchasers:  Natural Gas  Clearinghouse  (20%),  PennUnion Energy
Services  (19%),  Enron Oil Trading &  Transportation  (13%),  and Hunt Refining
(15%).

GEOGRAPHIC SEGMENTS

All Canadian oil and gas  properties  were disposed of in 1993 and thus,  all of
the Company's operations are now in the United States.

COMPETITION

         The oil and gas industry is highly  competitive in all its phases.  The
Company encounters strong competition from many other oil and gas producers,  in
acquiring  economically  desirable producing  properties and drilling prospects,
and in obtaining equipment and labor to operate and maintain its properties.  In
addition,  many producers possess larger staffs and greater financial  resources
than the Company.

PRICE VOLATILITY

         The  revenues  generated by the Company are highly  dependent  upon the
prices of oil and natural gas. The  marketing of oil and natural gas is affected
by numerous  factors  beyond the control of the Company.  These factors  include
crude  oil   imports,   the   availability   of  adequate   pipeline  and  other
transportation facilities, the marketing of competitive fuels, and other factors
affecting the  availability  of a ready market,  such as fluctuating  supply and
demand.

PRODUCT MARKETING

         Denbury's  production is primarily from developed fields close to major
pipelines or refineries and established infrastructure. As a result, Denbury has
not  experienced any difficulty in finding a market for all of its product as it
becomes available or in transporting its product to these markets.


                                                           5





Oil Marketing

         Denbury  markets its oil to a variety of purchasers,  most of which are
large,  established  companies.  The oil is  generally  sold  under  a  one-year
contract  with the sales  price  based on an  applicable  posted  price,  plus a
negotiated  premium.  This price is determined on a  well-by-well  basis and the
purchaser  generally  takes  delivery at the wellhead.  Mississippi  oil,  which
accounted for  approximately  73% of the  Company's  oil  production in 1996, is
primarily  light sour crude and sells at a discount to the published  West Texas
Intermediate  posting.  The  balance of the oil  production,  Louisiana  oil, is
primarily  light sweet crude,  which  typically sells at a slight premium to the
West Texas Intermediate posting.

Natural Gas Marketing

         Virtually all of Denbury's  natural gas production is close to existing
pipelines and  consequently,  the Company  generally has a variety of options to
market its natural gas. The Company sells the majority of its natural gas on one
year  contracts  with  prices  fluctuating  month-to-month  based  on  published
pipeline indices with slight premiums or discounts to the index.

Production Price Hedging

         For 1995, the Company entered into financial  contracts to hedge 75% of
the  Company's  net  natural gas  production  and 43% of the  Company's  net oil
production.  The net effect of these  hedges was to increase oil and natural gas
revenues by  approximately  $750,000  during 1995.  The Company did not have any
hedge  contracts  in place as of  December  31,  1996  although it may have such
contracts in the future.

REGULATIONS

The  availability  of a ready  market for oil and gas  production  depends  upon
numerous factors beyond the Company's control.  These factors include regulation
of natural  gas and oil  production,  federal  and state  regulations  governing
environmental quality and pollution control,  state limits on allowable rates of
production  by well  or  proration  unit,  the  amount  of  natural  gas and oil
available  for  sale,   the   availability   of  adequate   pipeline  and  other
transportation and processing facilities and the marketing of competitive fuels.
State and federal regulations generally are intended to prevent waste of natural
gas and oil,  protect rights to produce  natural gas and oil between owners in a
common  reservoir,  control  the  amount  of  natural  gas and oil  produced  by
assigning  allowable  rates  of  production  and  control  contamination  of the
environment. Pipelines are subject to the jurisdiction of various federal, state
and local agencies.  The following  discussion  summarizes the regulation of the
United  States oil and gas industry and is not intended to constitute a complete
discussion of the various statutes,  rules,  regulations and governmental orders
to which the Company's operations may be subject.

Regulation of Natural Gas and Oil Exploration and Production

         The Company's  operations are subject to various types of regulation at
the federal,  state and local levels. Such regulation includes requiring permits
for  drilling  wells,  maintaining  bonding  requirements  in  order to drill or
operate wells and regulating  the location of wells,  the method of drilling and
casing wells, the surface use and restoration of properties upon which wells are
drilled, the plugging and abandoning of wells and the disposal of fluids used in
connection with operations. The Company's operations are also subject to various
conservation  laws and regulations.  These include the regulation of the size of
drilling and spacing units or proration units and the density of wells which may
be drilled in and the  unitization  or  pooling  of oil and gas  properties.  In
addition, state conservation laws establish maximum rates of production from oil
and gas  wells,  generally  prohibit  the  venting  or flaring of gas and impose
certain requirements regarding the ratability of production. The effect of these
regulations may limit the amount of oil and gas the Company can produce from its
wells and may limit the number of wells or the  locations  at which the  Company
can drill.  The  regulatory  burden on the oil and gas  industry  increases  the
Company's costs of doing business and, consequently, affects

                                                           6


its  profitability.  Inasmuch  as  such  laws  and  regulations  are  frequently
expanded, amended and reinterpreted, the Company is unable to predict the future
cost or impact of complying with such regulations.

Federal Regulation of Sales and Transportation of Natural Gas

         Federal   legislation   and  regulatory   controls  in  the  U.S.  have
historically  affected  the price of the natural gas produced by the Company and
the manner in which such production is marketed.  The Federal Energy  Regulatory
Commission  (the "FERC")  regulates the interstate  transportation  and sale for
resale  of  natural  gas  by  interstate  and  intrastate  pipelines.  The  FERC
previously  regulated the maximum  selling  prices of certain  categories of gas
sold in "first sales" in interstate  and  intrastate  commerce under the Natural
Gas Policy Act.  Effective  January 1, 1993,  however,  the Natural Gas Wellhead
Decontrol  Act (the  "Decontrol  Act")  deregulated  natural  gas prices for all
"first sales" of natural gas, which includes all sales by the Company of its own
production.  As a  result,  all  sales of the  Company's  domestically  produced
natural  gas  may be  sold at  market  prices,  unless  otherwise  committed  by
contract.  The FERC's jurisdiction over natural gas transportation and gas sales
other than first sales was unaffected by the Decontrol Act.

         The  Company's  natural  gas sales are  affected by the  regulation  of
intrastate and interstate gas  transportation.  In an attempt to restructure the
interstate  pipeline industry with the goal of providing enhanced access to, and
competition among,  alternative  natural gas supplies,  the FERC,  commencing in
April 1992,  issued Order Nos. 636, 636-A and 636-B ("Order No. 636") which have
altered  significantly  the interstate  transportation  and sale of natural gas.
Among other things,  Order No. 636 required interstate pipelines to unbundle the
various services that they had provided in the past, such as sales, transmission
and storage,  and to offer these services  individually to their  customers.  By
requiring interstate pipelines to "unbundle" their services and to provide their
customers  with direct access to pipeline  capacity held by them,  Order No. 636
has  enabled  pipeline  customers  to choose  the levels of  transportation  and
storage service they require,  as well as to purchase  natural gas directly from
third-party merchants other than the pipelines and obtain transportation of such
gas on a  non-discriminatory  basis.  The  effect of Order  No.  636 has been to
enable the Company to market its natural gas  production  to a wider  variety of
potential  purchasers.  The Company  believes that these changes  generally have
improved  the  Company's  access  to   transportation   and  have  enhanced  the
marketability of its natural gas production.  To date, Order No. 636 has not had
any material adverse effect on the Company's ability to market and transport its
natural gas production. However, the Company cannot predict what new regulations
may be  adopted by the FERC and other  regulatory  authorities,  or what  effect
subsequent regulations may have on the Company's activities.  In addition, Order
No. 636 and a number of  related  orders  were  appealed.  Recently,  the United
States Court of Appeals for the District of Columbia  Circuit  issued an opinion
largely  upholding the basic  features and provision of Order No. 636.  However,
even though Order No. 636 itself has been judicially  approved,  several related
FERC orders remain subject to pending appellate review and further changes could
occur as a result of court order or at the FERC's own initiative.

         In recent  years the FERC also has pursued a number of other  important
policy  initiatives  which could  significantly  affect the marketing of natural
gas.  Some of the more  notable of these  regulatory  initiatives  include (i) a
series of orders in individual  pipeline  proceedings  articulating  a policy of
generally  approving  the  voluntary   divestiture  of  interstate  natural  gas
pipeline-owned gathering facilities to pipeline affiliates,  (ii) the completion
of a rulemaking  involving the  regulation  of interstate  natural gas pipelines
with marketing  affiliates under Order No. 497, (iii) FERC's on-going efforts to
promulgate standards for pipeline electronic bulletin boards and electronic data
exchange,  (iv) a  generic  inquiry  into the  pricing  of  interstate  pipeline
capacity, (v) efforts to refine FERC's regulations  controlling the operation of
the secondary market for released interstate natural gas pipeline capacity,  and
(vi) a policy statement  regarding  market-based rates and other  non-cost-based
rates for interstate  pipeline  transmission  and storage  capacity.  Several of
these  initiatives  are intended to enhance  competition in natural gas markets.
While any resulting  FERC action would affect the Company only  indirectly,  the
ongoing, or, in some instances,  preliminary evolving nature of these regulatory
initiatives  makes it impossible at this time to predict their  ultimate  impact
upon the Company's activities.

Oil Price Controls and Transportation Rates

         Sales of crude oil,  condensate  and gas liquids by the Company are not
currently  regulated and are made at market prices.  Commencing in October 1993,
the FERC has modified its regulation of oil pipeline rates and services in order
to comply  with the Energy  Policy Act of 1992.  That Act  mandated  the FERC to
streamline oil pipeline ratemaking by

                                                           7




abandoning  its old,  cumbersome  procedures  and  issue  new  procedures  to be
effective January 1, 1995. In response, the FERC issued a series of rules (Order
Nos. 561 and 561-A)  establishing  an indexing  system under which oil pipelines
will be able to change their transportation rates, subject to prescribed ceiling
levels. The FERC's new oil pipeline ratemaking methodology was recently affirmed
by the Court.  The  Company is not able at this time to predict  the  effects of
Order Nos. 561 and 561-A, if any, on the  transportation  costs  associated with
oil production from the Company's oil producing operations.

Environmental Regulations

         The Company's  operations are subject to numerous laws and  regulations
governing the discharge of materials into the environment or otherwise  relating
to  environmental   protection.   Public  interest  in  the  protection  of  the
environment  has  increased  dramatically  in  recent  years.  The trend of more
expansive and stricter environmental legislation and regulations could continue.
To the  extent  laws are  enacted  or other  governmental  action is taken  that
restricts drilling or imposes environmental  protection requirements that result
in  increased  costs to the oil and gas  industry in general,  the  business and
prospects of the Company could be adversely affected.

         The EPA and various state agencies have limited the approved methods of
disposal for certain hazardous and nonhazardous wastes. Certain wastes generated
by the Company's oil and natural gas operations  that are currently  exempt from
treatment as  "hazardous  wastes" may in the future be  designated as "hazardous
wastes," and  therefore be subject to more  rigorous  and costly  operating  and
disposal requirements.

         The Company currently owns or leases numerous  properties that for many
years have been used for the  exploration and production of oil and gas. Most of
these properties have been operated by prior owners, operators and third parties
whose  treatment and disposal or release of hydrocarbons or other wastes was not
under the Company's  control.  These  properties and the wastes disposed thereon
may be  subject  to  Comprehensive  Environmental  Response,  Compensation,  and
Liability Act ("CERCLA"),  Federal  Resource  Conservation  and Recovery Act and
analogous  state laws.  Under such laws, the Company could be required to remove
or  remediate  previously  disposed  wastes  (including  wastes  disposed  of or
released by prior  owners or  operators)  or property  contamination  (including
groundwater contamination) or to perform remedial plugging operations to prevent
future contamination.

         The  Company's  operations  may be subject to the Clean Air Act ("CAA")
and  comparable  state and local  requirements.  Certain  provisions  of CAA may
result in the gradual imposition of certain pollution control  requirements with
respect to air emissions from the operations of the Company.  The EPA and states
have been developing  regulations to implement these  requirements.  The Company
may be required to incur certain capital  expenditures in the next several years
for air pollution  control equipment in connection with maintaining or obtaining
operating permits and approvals  addressing other air  emission-related  issues.
However,  the  Company  does  not  believe  its  operations  will be  materially
adversely affected by any such requirements.

         Federal  regulations  require certain owners or operators of facilities
that  store or  otherwise  handle  oil,  such as the  Company,  to  prepare  and
implement spill prevention,  control, countermeasure and response plans relating
to the possible  discharge of oil into surface waters.  The Oil Pollution Act of
1990 ("OPA") contains  numerous  requirements  relating to the prevention of and
response to oil spills into waters of the United States. The OPA subjects owners
of facilities  to strict joint and several  liability  for all  containment  and
cleanup costs and certain other damages arising from a spill,  including but not
limited  to, the costs of  responding  to a release  of oil to  surface  waters.
Regulations  are  currently  being  developed  under  the  OPA  and  state  laws
concerning oil pollution prevention and other matters that may impose additional
regulatory burdens on the Company.

         The Company also is subject to a variety of federal,  state,  and local
permitting  and  registration   requirements   relating  to  protection  of  the
environment.  Management believes that the Company is in substantial  compliance
with current  applicable  environmental  laws and regulations and that continued
compliance with existing requirements will not have a material adverse impact on
the Company.

                                                           8





TAXATION

         Since all of the Company's oil and natural gas  operations  are located
in the United  States,  the  Company's  primary tax concerns  relate to U.S. tax
laws,  rather  than  Canadian  laws.  Certain  provisions  of the United  States
Internal  Revenue Code of 1986,  as amended,  are  applicable  to the  petroleum
industry.  Current  law permits  the  Company to deduct  currently,  rather than
capitalize,  intangible drilling and development costs ("IDC") incurred or borne
by it. The Company, as an independent  producer, is also entitled to a deduction
for  percentage  depletion  with  respect to the first 1,000  barrels per day of
domestic crude oil (and/or equivalent units of domestic natural gas) produced by
it (if such percentage of depletion  exceeds cost  depletion).  Generally,  this
deduction is 15% of gross income from an oil and natural gas  property,  without
reference to the taxpayer's basis in the property.  Percentage depletion can not
exceed the taxable  income from any property  (computed  without  allowance  for
depletion),  and is limited in the  aggregate  to 65% of the  Company's  taxable
income.  Any depletion  disallowed  under the 65%  limitation,  however,  may be
carried over indefinitely.  See Note 4 of the Consolidated  Financial Statements
for additional tax disclosures.

ESTIMATED NET QUANTITIES OF PROVED OIL AND GAS RESERVES AND PRESENT VALUE OF 
ESTIMATED FUTURE NET REVENUES

         Net proved oil and gas reserves as of December 31, 1996 and 1995,  have
been prepared by Netherland, Sewell and Associates, Inc. and the net oil and gas
reserves as of December 31, 1994 were prepared by the Scotia Group,  Inc.,  both
independent petroleum engineers are located in Dallas, Texas. See Note 10 to the
Consolidated Financial Statements for disclosure of reserve amounts.

FORWARD-LOOKING INFORMATION

         The  statements  contained in this Annual  Report on Form 10-K ("Annual
Report")  that  are  not  historical  facts,  including,  but  not  limited  to,
statements  found in this Item 1. Business and Item 7.  Management's  Discussion
and   Analysis  of  Financial   Condition   and  Results  of   Operations,   are
forward-looking  statements,  as that  term is  defined  in  Section  21E of the
Securities and Exchange Act of 1934, as amended,  that involve a number of risks
and  uncertainties.  The actual  results of the future events  described in such
forward-looking  statements in this Annual Report could differ  materially  from
those stated in such  forward-looking  statements.  Among the factors that could
cause  actual  results  to differ  materially  are:  fluctuations  of the prices
received or demand for the  Company's  oil and natural gas, the  uncertainty  of
drilling results and reserve estimates,  operating  hazards,  acquisition risks,
requirements  for  capital,   general  economic   conditions,   competition  and
government regulations, as well as the risks and uncertainties discussed in this
Annual Report, including, without limitation, the portions referenced above, and
the  uncertainties  set forth from time to time in the  Company's  other  public
reports, filings and public statements.

ITEM 2.  PROPERTIES

         See Item 1.  Business - Oil and Gas  Operations,  Oil and Gas  Acreage,
Productive Wells and Estimated Net Quantities of Proved Oil and Gas Reserves and
Present  Value of Estimated  Future Net  Revenues.  The Company also has various
operating leases for rental of office space, office equipment, and vehicles. See
Note 7 "Commitments and Contingencies" of the Consolidated  Financial Statements
for the future minimum rental payments.

ITEM 3.  LEGAL PROCEEDINGS

         On July 19, 1996, KCS Medallion  Resources Inc. filed a lawsuit against
the Company and other working  interest owners in U.S.  District Court - Western
District of Louisiana, Lafayette Division, alleging damages of $3.9 million plus
certain expenses from a dispute in the interpretation of an operating agreement.
Management  believes that any settlement of this lawsuit will not be material to
the financial position, operation or cash flows of the Company.

         On November  18,  1996 a class  action  lawsuit  was filed  against the
Company  in the 32nd  Judicial  District  Court,  Terrebonne  Parish,  Louisiana
seeking undisclosed damages for personal injury as a result of a gas eruption at
Gibson

                                                           9





Field,  Louisiana.  Management believes that any settlement of this lawsuit will
not be  material  to the  financial  position,  operations  or cash  flow of the
Company.

         There are no other  potentially  material pending legal  proceedings to
which the Company or any of its subsidiaries is a party or of which any of their
property is the subject.  However,  due to the nature of its  business,  certain
legal or  administrative  proceedings  arise  from time to time in the  ordinary
course of its business.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         At the Company's  Special  meeting held on October 9, 1996,  the common
shareholders  of the Company  approved the following (as allowed under  Canadian
regulations,  abstentions were not counted).  These votes have been adjusted for
the  one-for-two  reverse stock split  approved at the Special  Meeting and also
exclude the votes of any related party in the second and third resolutions.




                                                                                       FOR                  AGAINST
                                                                               -------------------      ----------------
                                                                                                               
1.  A Special Resolution, amending the Articles of Continuance of the                    7,276,960                 2,925
    Corporation to consolidate the number of issued and outstanding
    Common Shares of the Corporation on the basis of one (1) Common
    Share for each two (2) Common Shares outstanding.    
                       
2.  A  Special   Resolution,   amending  the  Articles  of  Continuance  of  the         2,965,344                   310
    Corporation  by  modifying  the  conversion   provisions  attaching  to  the
    Convertible First Preferred Shares,  Series A (the "Preferred Shares") which
    will give the  Corporation the right to require the holders of the Preferred
    Shares to convert  their  Preferred  Shares into Common  Shares at any time,
    provided  that the  conversion  rate in effect as of January 1, 1999 will be
    used for any required conversion prior to such date.                                                                       

3.  An Ordinary Resolution, to authorize the Corporation to issue                        7,069,435                 2,186
    Common Shares at an issue price of Cdn. $7.36 per share in payment
    of the interest  that would be due on the 9 1/2%  Convertible  Debentures of
    the Corporation from the conversion date (following  shareholder approval of
    the Ordinary Resolution), to and including April 13, 1997, if the holders of
    such debentures  convert their  debentures into Common Shares prior to April
    13, 1997.



                                     PART II

ITEM 5.  MARKET FOR THE COMMON STOCK AND RELATED MATTERS

         Information  as to the markets in which the  Company's  Common Stock is
traded, the quarterly high and low prices for such stock, the dividends declared
with respect to the Common Stock during the last two years,  and the approximate
number of  stockholders  of record  at  February  1,  1997,  is set forth  under
Quarterly  Stock  Information,  appearing  on  page  47 of  the  Annual  Report.
Information as to  restrictions  on the payment of dividends with respect to the
Corporation's  Common  Stock  is set  forth in Note 5 to  Financial  statements,
appearing on page 37 of the Annual  Report.  Such  information  is  incorporated
herein by reference.  The closing price of the Company's stock on NASDAQ and the
TSE on March 17, 1997 was $13.11 and $18.00 respectively.



                                                          10





ITEM 6.  SELECTED FINANCIAL DATA

         Selected Financial Data for the Company for each of the last five years
are set forth  under  Financial  Highlights,  appearing  on page 3 of the Annual
Report. All such information is incorporated herein by reference.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

         Information  as  to  the  Company's  financial  condition,  changes  in
financial  condition and results of operations and other matters is set forth in
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations,  appearing  on pages 21  through  27 of the  Annual  Report,  and is
incorporated herein by reference.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         The Company's  consolidated  financial  statements,  accounting  policy
disclosures,  note to financial  statements,  business  segment  information and
independent  auditors' report are presented on pages 28 through 46 of the Annual
Report.  Selected  quarterly  financial  data  are  set  forth  under  Unaudited
Quarterly  Information  appearing  on page 46 of the  Annual  Report.  All  such
information is incorporated herein by reference.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
FINANCIAL DISCLOSURE

         None


                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE COMPANY

DIRECTORS OF THE COMPANY

         Information as to the names, ages,  positions and offices with Denbury,
terms of office,  periods of service,  business  experience during the past five
years and certain other  directorships held by each director or person nominated
to become a  director  of  Denbury  is set forth in the  Election  of  Directors
segment of the Proxy Statement and is incorporated herein by reference.

EXECUTIVE OFFICERS OF THE COMPANY

         Information  concerning the executive  officers of Denbury is set forth
in the Executive  Officers  report of the Proxy  Statement  and is  incorporated
herein by reference.

SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

         Section  16(a) of the  Securities  Exchange  Act of 1934 and the  rules
thereunder require the Company's  executive officers and directors,  and persons
who  beneficially  own more than ten percent (10%) of a registered  class of the
Company's  equity  securities,  to file  reports  of  ownership  and  changes in
ownership  with the  Securities  and Exchange  Commission  and  exchanges and to
furnish the Company  with  copies.  Based  solely on its review of the copies of
such forms  received by it, or written  representations  from such persons,  the
Company is not aware of any person who failed to file any  reports  required  by
Section  16(a) to be filed for fiscal  1996 except for the late filing of Form 3
by Mr. David Bonderman after he first became a director on May 15, 1996.



                                                          11





ITEM 11. EXECUTIVE COMPENSATION

         Information  concerning  remuneration  received by Denbury's  executive
officers and  directors is presented  under the caption  "Statement of Executive
Compensation" in the Proxy Statement and is incorporated herein by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         Information as to the number of shares of Denbury's  equity  securities
beneficially  owned  as of  February  28,  1997,  by each of its  directors  and
nominees for director,  its five most highly compensated  executive officers and
its directors and executive  officers as a group is presented  under the caption
"Security  Ownership of Certain  Beneficial  Owners and Management" in the Proxy
Statement and is incorporated herein by reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

         Information  on related  transactions  is  presented  under the caption
"Compensation  Committee Interlocks and Insider Participation" and "Interests of
Insiders in Material  Transactions"  in the Proxy  Statement and is incorporated
herein by reference.


                                     PART IV


ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)  FINANCIAL STATEMENTS AND SCHEDULES. Financial statements filed as a part of
     this report are  presented on pages 28 through 46 of the Annual  Report and
     are incorporated herein by reference.  The following schedules are filed as
     part of this report:

         Schedule I: Condensed Financial Information of the Registrant.

         EXHIBITS.  The following exhibits are filed as a part of this report.



EXHIBIT NO.                       EXHIBIT

     3(a) Articles of Continuance of the Company,  as amended  (incorporated  by
          reference  as Exhibits  3(a),  3(b),  3(c),  3(d) of the  Registrant's
          Registration Statement on Form F-1 dated August 25, 1995, Exhibit 4(e)
          of the Registrant's  Registration Statement on Form S-8 dated February
          2, 1996 and Exhibit 3(a) of the Pre- effective  Amendment No. 2 of the
          Registrant's  Registration  Statement  on Form S-1 dated  October  22,
          1996).

     3(b) General  By-Law No. 1: A By-Law  Relating  Generally to the Conduct of
          the Affairs of the Company,  as amended  (incorporated by reference as
          Exhibit 3(e) of the  Registrant's  Registration  Statement on Form F-1
          dated   August  25,  1995  and  Exhibit   4(d)  of  the   Registrant's
          Registration Statement on Form S-8 dated February 2, 1996).



                                                          12





EXHIBIT NO.                       EXHIBIT

     4(a) "Common  Shares"  section of Schedule  "A" to Articles of Amendment of
          Newscope Resources Limited dated December 13, 1990,  exhibited in full
          at 3(a) (incorporated by reference as Exhibit 4(a) of the Registrant's
          Registration Statement on Form F-1 dated August 25, 1995).

     4(b) Section  1.05 of  General  By-Law  No.  1,  exhibited  in full at 3(b)
          (incorporated  by  reference  as  Exhibit  4(b)  of  the  Registrant's
          Registration Statement on Form F-1 dated August 25, 1995).

     4(c) Pages  8-14  of  General  By-Law  No.  1,  exhibited  in  full at 3(b)
          (incorporated  by  reference  as  Exhibit  4(c)  of  the  Registrant's
          Registration Statement on Form F-1 dated August 25, 1995).

     10(a)Shelf  Registration  Agreement  dated  April  24,  1995,  by and among
          Newscope Resources Ltd. and holders of Special Warrants  (incorporated
          by  reference  as  Exhibit  10(a)  of  the  Registrant's  Registration
          Statement on Form F-1 dated August 25, 1995).

     10(b)Credit Agreement between Denbury  Management Inc.,  Borrower,  Denbury
          Resources Inc.,  Guarantor,  Denbury Holdings,  Ltd.,  Guarantor,  and
          NationsBank of Texas N.A. as agent dated May 31, 1996 (incorporated by
          reference  as  Exhibit  10(b)  of  the   Registrant's   Post-effective
          Amendment No. 2 to Form F-1 on Form S-1 dated June 25, 1996).

     10(c)Common Share Purchase  Warrant  representing  right of  Internationale
          Nederlanden  (U.S.)  Capital  Corporation  to purchase  150,000 Common
          Shares of  Newscope  Resources  Ltd.  (incorporated  by  reference  as
          Exhibit 10(c) of the Registrant's  Registration  Statement on Form F-1
          dated August 25, 1995).

     10(d)Registration   Rights   Agreement   dated   May   5,   1995,   between
          Internationale  Nederlanden  (U.S.) Capital  Corporation  and Newscope
          Resources  Ltd.  (incorporated  by reference  as Exhibit  10(d) of the
          Registrant's  Registration  Statement  on Form F-1  dated  August  25,
          1995).

     10(e)Denbury  Resources Inc. Stock Option Plan  (incorporated  by reference
          as Exhibit 4(f) of the Registrant's Registration Statement on Form S-8
          dated February 2, 1996).

     10(f)Denbury Resources Inc. Stock Purchase Plan  (incorporated by reference
          as Exhibit 4(g) of the Registrant's Registration Statement on Form S-8
          dated February 2, 1996).

     10(g)Form of indemnification  agreement between Newscope Resources Ltd. and
          its officers and directors (incorporated by reference as Exhibit 10(h)
          of the Registrant's Form 10-K for the year ended December 31, 1995).

     10(h)Securities  Purchase Agreement and exhibits between Newscope Resources
          Ltd. and TPG Partners,  L.P. as of November 13, 1995  (incorporated by
          reference as Exhibit 10(i) of the Registrant's  Form 10-K for the year
          ended December 31, 1995).



                                                          13





EXHIBIT NO.                       EXHIBIT

     10(i)First  Amendment  to  the  November  13,  1995   Securities   Purchase
          Agreement between Newscope Resources Ltd. and TPG Partners, L.P. as of
          December 21, 1995  (incorporated  by reference as Exhibit 10(j) of the
          Registrant's Form 10-K for the year ended December 31, 1995).

     10(j)Stock  Purchase  Agreement  between  TPG  Partners,  L.P.  and Denbury
          Resources Inc. dated as of October 2, 1996, (incorporated by reference
          as  Exhibit  10(k)  of  the  Post-effective  Amendment  No.  2 of  the
          Registrant's Registration Statement on Form S-1 dated October 22, 1996

     11*  Statement re-computation of per share earnings.

     13*  Annual Report to the Security Holders.

     21*  List of Subsidiaries of Denbury Resources Inc.

     23*  Consent of Deloitte & Touche.

     27*  Financial Data Schedule.




* Filed herewith.

(b)      8-K'S FILED DURING THE FOURTH QUARTER OF 1996.

         None

                                                          14




                                                      SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange  Act of 1934,  the  Company has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.


                                DENBURY RESOURCES INC.
                                Company
March 19, 1997                  /s/ Phil Rykhoek
                                ---------------------------
                                Phil Rykhoek
                                Chief Financial Officer and Secretary

       Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the  following  persons on behalf of the Company
and in the capacities and on the dates indicated.


March 19, 1997                  /s/ Ronald G. Greene
                                --------------------
                                Ronald G. Greene
                                Chairman of the Board and Director

March 19, 1997                  /s/ Gareth Roberts
                                ------------------
                                Gareth Roberts
                                Director, President and Chief Executive Officer
                                (Principal Executive Officer)

March 19, 1997                  /s/ Phil Rykhoek
                                ----------------
                                Phil Rykhoek
                                Chief Financial Officer and Secretary
                                (Principal Accounting and Financial Officer)

March 19, 1997                  /s/ David M. Stanton
                                --------------------
                                David M. Stanton
                                Director

March 19, 1997                  /s/ Wieland F. Wettstein
                                ------------------------
                                Wieland F. Wettstein
                                Director

                                                          15





           
INDEPENDENT AUDITORS' REPORT


To the Shareholders of Denbury Resources Inc.


We have  audited  the  financial  statements  of Denbury  Resources  Inc.  as of
December 31, 1996 and 1995,  and for each of the three years in the period ended
December 31, 1996,  and have issued our report  thereon dated February 21, 1997,
such financial  statements and report are included  elsewhere in this Form 10-K.
Our audits also included the financial  statement  schedule of Denbury Resources
Inc., listed in Item 14. This financial statement schedule is the responsibility
of the  Corporation's  management.  Our  responsibility is to express an opinion
based on our audits. In our opinion,  such financial  statement  schedule,  when
considered  in  relation  to the basic  financial  statements  taken as a whole,
present fairly in all material respects the information set forth therein.



Deloitte & Touche


Chartered Accountants
Calgary, Alberta
February 21, 1997


                                                           1



           SCHEDULE 1 - CONDENSED FINANCIAL INFORMATION OF REGISTRANT


                             DENBURY RESOURCES INC.

                          UNCONSOLIDATED BALANCE SHEETS
                     (Amounts in thousands of U.S. dollars)




                                                                                           December 31,
                                                                               ------------------------------------
                                                                                   1996                   1995
                                                                               -------------          -------------
                                     Assets

CURRENT ASSETS
                                                                                                          
   Cash and cash equivalents                                                   $         274          $           8
   TRADE AND OTHER RECEIVABLES                                                             6                      7
                                                                               -------------          -------------
            TOTAL CURRENT ASSETS                                                         280                     15
                                                                               -------------          -------------


INVESTMENT IN SUBSIDIARIES (EQUITY METHOD)                                           140,763                 70,130

LOAN RECEIVABLE FROM SUBSIDIARY                                                        1,558                  1,563

OTHER ASSETS                                                                               2                     28
                                                                               -------------          -------------

           Total assets                                                        $     142,603          $      71,736
                                                                               =============          =============

                     LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES
   Accounts payable and accrued liabilities                                    $          99          $           9

LONG-TERM DEBT                                                                             -                  3,226
                                                                               -------------          -------------
                                                                                          99                  3,235
                                                                               -------------          -------------
Convertible First Preferred Shares, Series A
   1,500,000 shares authorized; issued and
   outstanding at December 31, 1995                                                        -                 15,000
                                                                               -------------          -------------

SHAREHOLDERS' EQUITY
   Common shares, no par value
       unlimited shares authorized;
       outstanding - 20,055,757 shares at December 31, 1996
       and 11,428,809 shares at December 31, 1995                                    130,323                 50,064
    RETAINED EARNINGS                                                                 12,181                  3,437
                                                                               -------------          -------------
       TOTAL SHAREHOLDERS' EQUITY                                                    142,504                 53,501
                                                                               -------------          -------------

             TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                        $     142,603          $      71,736
                                                                               =============          =============


                  (SEE NOTES TO CONDENSED FINANCIAL STATEMENTS)





                                                           2



           SCHEDULE 1 - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

                             DENBURY RESOURCES INC.

                       UNCONSOLIDATED STATEMENTS OF INCOME
                 (Amounts in thousands except per share amounts)
                                 (U.S. dollars)





                                                                            Year Ended December 31,
                                                              ---------------------------------------------------
                                                                 1996                1995                1994
                                                              -----------         -----------         -----------

REVENUES
                                                                                                     
     Interest income and other                                $       179         $       460         $         1
                                                              -----------         -----------         -----------

EXPENSES
     General and administrative                                       161                 178                 149
     Interest                                                         304                 282                  76
     Imputed preferred dividends                                    1,281                   -                   -
     Depletion and depreciation                                         -                   -                   2
                                                              -----------         -----------         -----------
           Total expenses                                           1,746                 460                 227
                                                              -----------         -----------         -----------

Loss before the following:                                         (1,567)                  -                (226)

      Equity in net earnings of subsidiaries                       10,311                 714               1,389
                                                              -----------         -----------         -----------

Income before income taxes                                          8,744                 714               1,163
Provision for federal income taxes                                      -                   -                   -
                                                              -----------         -----------         -----------

NET INCOME                                                    $     8,744         $       714         $     1,163
                                                              ===========         ===========         ===========



NET INCOME PER COMMON SHARE
     Primary                                                  $      0.67         $      0.10         $      0.19
     Fully diluted                                                   0.62                0.10                0.19


Average number of common shares outstanding                        13,104               6,870               6,240
                                                              ===========         ===========         ===========




                  (See Notes to Condensed Financial Statements)

                                                           3



           SCHEDULE 1 - CONDENSED FINANCIAL INFORMATION OF REGISTRANT

                             DENBURY RESOURCES INC.

                     UNCONSOLIDATED STATEMENTS OF CASH FLOWS
                     (Amounts in thousands of U.S. dollars)




                                                                                          Year Ended December 31,
                                                                                 ------------------------------------------
                                                                                    1996           1995            1994
                                                                                 -----------    -----------    ------------

CASH FLOW FROM OPERATING ACTIVITIES:
                                                                                                               
   Net income                                                                    $     8,744    $       714    $      1,163
   Adjustments needed to reconcile to net cash flow provided by operations:
       Depreciation, depletion and amortization                                            -              -               2
       Imputed preferred dividend                                                      1,281              -               -
       Other                                                                             114             17               9
       Equity in net earnings of subsidiaries                                        (10,311)          (714)         (1,389)
                                                                                 -----------    -----------    ------------
                                                                                        (172)            17            (215)
   Changes in working capital items relating to operations:
       Trade and other receivables                                                         -             (4)              8
       Accounts payable and accrued liabilities                                           90            (12)            (77)
                                                                                 -----------    -----------    ------------

NET CASH FLOW PROVIDED BY (USED BY) OPERATIONS                                           (82)             1            (284)
                                                                                 -----------    -----------    ------------

CASH FLOW FROM INVESTING ACTIVITIES:
       Investments in subsidiaries                                                   (60,316)       (43,569)         (1,518)
       Net purchases of other assets                                                       -              7             (15)
                                                                                 -----------    -----------    ------------

NET CASH USED FOR INVESTING ACTIVITIES                                               (60,316)       (43,562)         (1,533)
                                                                                 -----------    -----------    ------------

CASH FLOW FROM FINANCING ACTIVITIES:
       Issuance of subordinated debt                                                       -          1,772           1,451
       Issuance of common stock                                                       60,664         26,825             367
       Issuance of preferred stock                                                         -         15,000               -
       Costs of debt financing                                                             -            (35)              -
                                                                                 -----------    -----------    ------------

NET CASH PROVIDED BY FINANCING ACTIVITIES                                             60,664         43,562           1,818
                                                                                 -----------    -----------    ------------

NET INCREASE IN CASH AND CASH EQUIVALENTS                                                266              1               1

       Cash and cash equivalents at beginning of year                                      8              7               6
                                                                                 -----------    -----------    ------------

CASH AND CASH EQUIVALENTS AT END OF YEAR                                         $       274    $         8    $          7
                                                                                 ===========    ===========    ============

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid during the year for interest                                           $       277    $       282    $         76




                  (See Notes to Condensed Financial Statements)


                                                           4





                             DENBURY RESOURCES INC.

          SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRATION

                          NOTES TO FINANCIAL STATEMENTS



NOTE 1. ACCOUNTING POLICIES

   Consolidation - The financial  statements of Denbury Resources Inc. have been
prepared in accordance with Canadian  generally accepted  accounting  principles
and reflect the investment in subsidiaries using the equity method.

   Income Taxes - No provision  for income taxes has been made in the  Statement
of Income because the Company has losses for Canadian tax purposes.

NOTE 2. CONSOLIDATED FINANCIAL STATEMENTS

     Reference  is made to the  Consolidated  Financial  Statements  and related
notes of Denbury Resources Inc. and Subsidiaries for additional information.

NOTE 3. DEBT AND GUARANTEES

     Information on the long-term debt of Denbury Resources Inc. is disclosed in
Note 3 to the  Consolidated  Financial  Statements.  Denbury  Resources Inc. has
guaranteed the subsidiaries' bank credit line.

NOTE 4. DIVIDENDS RECEIVED

   Subsidiaries'  of Denbury  Resources  Inc. do not make  formal cash  dividend
declarations and  distributions to the parent and are currently  restricted from
doing so under the subsidiaries bank loan agreement.


                                                           5