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 

                   For the fiscal year ended December 31, 1997

                                       OR

|_|       Transition  report  pursuant to Section 13 or 15(d) of the  Securities
          Exchange Act of 1934 

               For the transition period from _________ to________

                         Commission file number 33-93722
                             DENBURY RESOURCES INC.
                            DENBURY MANAGEMENT, INC.
             (Exact name of Registrants as specified in its charter)


         Canada                               Not applicable
         Texas                                  75-2294373
    (State or other                          (I.R.S. Employer
      jurisdiction                          Identification No.)
  of incorporation or                             
     organization)

17304 Preston Rd.,Suite 200                       75252
       Dallas, TX
(Address of principal                            (Zipcode)
  executive offices)


Registrant's telephone number, including area code: (972)673-2000

Securities registered pursuant to Section 12(b) of the Act:

          Title of Each Class               Name of Each Exchange on Which
                                                      Registered
- --------------------------------------- ---------------------------------------
Common Shares ( No Par Value)                   New York Stock Exchange
======================================= =======================================

Securities registered pursuant to Section 12(g) of the Act: 
                                           9% Senior Subordinated Notes due 2008

     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. [ x ]

     As of March 16, 1998, the aggregate market value of the registrant's Common
Shares held by non-affiliates was approximately $272,000,000.

     The number of shares  outstanding of the  registrant's  Common Shares as of
March 16, 1998, was 26,598,413.

                       DOCUMENTS INCORPORATED BY REFERENCE


Document                                             Incorporated as to
1.Notice  and  Proxy  Statement  for the             1.  Part III, Items 10, 11,
  Annual Meeting of Shareholders to be held              12, and 13
  May 19, 1998
2.Annual Report to Shareholders for the              2.  Part I, Item 1 and Part
  year ended December 31, 1997                           II, Items 5, 6, 7, 8
  


                                     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 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, 1997,  the Company had 157 employees,
66 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  Management,  Inc.
("Denbury Management").  Another wholly owned subsidiary, Denbury Holdings Ltd.,
was merged into the parent company in December 1997.  Denbury Management has two
active wholly owned  subsidiaries,  Denbury  Marine,  L.L.C.  and Denbury Energy
Services.  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.  Subsequent to the merger, in September
1993,  Denbury sold all of its  remaining  Canadian oil and gas  operations  for
approximately  $3.1  million.  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 four 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.

Business Strategy

     Information  as to the  Company's  business  strategy  is set  forth  under
"Company  Business  Strategy",  appearing on Page 10 of the Annual Report.  Such
information is incorporated herein by reference.

                                        2



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 page 9 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",  "Operations  in Southern
Louisiana" and "Operations in Mississippi", appearing on pages 6 and 7 and pages
12 through 18 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,
1997:



                        Developed                 Undeveloped
                -------------------------   ----------------------
                   Gross          Net          Gross        Net
                -----------   -----------   ----------   ---------
                                                  
Louisiana            28,458        19,813       19,859       8,693
Mississippi          17,584        12,913       26,038      10,610
                -----------   -----------   ----------   ---------
Total                46,042        32,726       45,897      19,303
                ===========   ===========   ==========   =========
                


Productive Wells

     This  table  sets  forth  both the  gross and net  productive  wells of the
Company at December 31, 1997:



              Producing Oil Wells   Producing Gas Wells         Total
              ------------------    ------------------    -----------------
                Gross      Net       Gross       Net       Gross      Net
              --------   -------    -------    -------    -------   -------
                                                     
Louisiana           40      25.7         70       43.2       110       68.9
Mississippi        276     247.2         21        7.2       297      254.4
              --------   -------    -------    -------    -------   -------
  Total            316     272.9         91       50.4       407      323.3
              ========   =======    =======    =======    =======   =======


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, 1997.



                                         Year Ended December 31,
                                ------------------------------------------
                                    1997          1996           1995
                                ------------  -------------  -------------
                                Gross   Net   Gross    Net   Gross   Net
                                -----  -----  ------  -----  -----  ------

                                                     
Exploratory Wells: (1)                             
     Productive (2)...........      2    0.7      -      -      -       -
     Nonproductive (3)........      7    2.3      1     1.0     2      1.0

Development Wells: (1)
     Productive (2)...........     33   22.5      9     7.9     2      1.5
     Nonproductive (3)........      2    0.8      -      -      -       -
                                -----  -----  ------  -----  -----  ------
            Total.............     44   26.3     10     8.9     4      2.5
                                =====  =====  ======  =====  =====  ======
                                
<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 productive 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 nonproductive  well is an exploratory or development  well that is
            not a producing well.
</FN>

There were six wells in the process of drilling at December 31, 1997.

                                       3


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.  The Company
believes  that it has good title to its oil and natual gas  properties,  some of
which are subject to minor encumbrances, easements and restrictions.

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, 1997.  "Net"  production is production
that is owned by the Company  and  produced  for its  interest  after  deducting
royalties and other similar interests.




                              Year Ended December 31,
                            --------------------------
                              1997     1996     1995
                            --------  -------  -------
                                        
Net production volume
   Crude oil - (MBbls)         2,884     1,500      728
   Natural gas - (MMcf)       13,257     8,933    4,844
   Equivalent - MBOE (1)       5,094     2,989    1,535


Average sales price
   Crude oil - ($/Bbl)       $ 17.25   $ 18.98   $14.90
   Natural gas - ($/Mcf)        2.68      2.73     1.90
   Per equivalent BOE (1)      16.75     17.69    13.05

Average production cost
  Per equivalent BOE (1)     $  4.36   $  4.51   $ 4.42

<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, 1997, the Company sold 10% or more of its net production of oil and
gas to the following purchasers:  Hunt Refining (42%), Natural Gas Clearinghouse
(22%) and Columbia Energy Services (10%).




                                        4


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 energy  companies,  in
acquiring  economically  desirable producing  properties and drilling prospects,
and in obtaining equipment and labor to operate and maintain its properties.  In
addition, many energy companies possess greater 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.

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  short-term
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  77% of the  Company's  oil  production in 1997, 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.

     The  Company is  currently  selling a majority  of its oil under a two-year
contract to Hunt Refining which expires in April 1998 and is currently receiving
a premium to the posted price in this  contract.  The Company may not be able to
renew  this  contract  in the  future  or may  not be able to  obtain  terms  as
favorable as those in the existing contract.

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 enter into
any  hedging  contracts  during  1996 or 1997,  although  it may enter into such
contracts in the future.

                                        5





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 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.

                                       6


     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 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.

Gathering Regulations

     Under the Natural Gas Act (the "NGA"),  facilities  used for and operations
involving  the  production  and  gathering  of natural  gas are exempt from FERC
jurisdiction,  while  facilities  used for and operations  involving  interstate
transmission  are not. Under current law even  facilities  which otherwise would
have been  classified as gathering may be subject to the FERC's rate and service
jurisdiction  when  owned  by an  interstate  pipeline  company  and  when  such
regulation is necessary in order to effectuate  FERC's Order No. 636 open-access
initiatives. FERC has reaffirmed that it does not have jurisdiction over natural
gas gathering  facilities and services and that such facilities and services are
properly regulated by state authorities.  As a result, natural gas gathering may
receive greater regulatory scrutiny by state agencies. In addition, the FERC has
approved several  transfers by interstate  pipelines of gathering  facilities to
unregulated  gathering companies,  including  affiliates.  This could allow such
companies to compete more effectively with independent gatherers.

     State regulation of gathering facilities generally includes various safety,
environmental and, in some circumstances,  nondiscriminatory  take requirements.
While some states  provide for the rate  regulation of pipelines  engaged in the
intrastate transportation of natural gas, such regulation has not generally been
applied  against  gatherers of natural gas.  Natural gas  gathering  may receive
greater regulatory scrutiny following the pipeline industry  restructuring under
Order No.  636.  Thus the  Company's  gathering  operations  could be  adversely
affected  should  they be subject in the future to the  application  of state or
federal regulation of rates and services.

                                       7


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  Resource  Conservation  and  Recovery  Act  ("RCRA") is the  principal
federal  statute  governing  the  treatment,  storage and  disposal of hazardous
wastes. RCRA imposes stringent operating requirements (and liability for failure
to  meet  such  requirements)  on a  person  who  is  either  a  "generator"  or
"transporter"  of  hazardous  waste or an "owner" or  "operator"  of a hazardous
waste  treatment,  storage or disposal  facility.  At present,  RCRA  includes a
statutory  exemption that allows most crude oil and natural gas  exploration and
production wastes to be classified as nonhazardous waste. A similar exemption is
contained in many of the state  counterparts  to RCRA.  At various  times in the
past,  proposals  have been made to amend RCRA and  various  state  statutes  to
rescind the exemption  that excludes crude oil and natural gas  exploration  and
production wastes from regulation as hazardous waste under such statutes. Repeal
or  modifications of this exemption by  administrative,  legislative or judicial
process,  or through changes in applicable  state  statutes,  would increase the
volume  of  hazardous  waste  to be  managed  and  disposed  of by the  Company.
Hazardous  wastes are subject to more rigorous and costly disposal  requirements
than are  non-hazardous  wastes.  Any such change in the applicable  statues may
require the Company to make additional  capital  expenditures or incur increased
operating expenses.

                                       8



     Some  states have  enacted  statutes  governing  the  handling,  treatment,
storage and disposal of naturally occurring radioactive material ("NORM").  NORM
is present in varying  concentrations  in subsurface and hydrocarbon  reservoirs
around the world and may be concentrated in scale,  film and sludge in equipment
that comes in contact with crude oil and natural gas  production  and processing
streams.   Mississippi  legislation  prohibits  the  transfer  of  property  for
residential or other unrestricted use if the property contains NORM above
prescribed levels.

     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.

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 "Income Taxes" of the Consolidated Financial Statements
for additional tax  disclosures and such  information is incorporated  herein by
reference.

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, 1997, 1996,and 1995 have
been prepared by Netherland,  Sewell and Associates, Inc., independent petroleum
engineers  located  in  Dallas,   Texas.  See  Note  11  "Supplemental   Reserve
Information" of the Consolidated  Financial Statements for disclosure of reserve
amounts and such information is incorporated herein by reference.

Forward-Looking Statements

     The statements contained in this Annual Report on Form 10-K ("10-K 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  Exchange  Act,  that  involve a
number of risks and uncertainties. Such forward-looking statements may be or may
concern,   among  other  things,   capital   expenditures,   drilling  activity,
acquisition  plans and proposals,  dispositions,  development  activities,  cost
savings,  production  efforts and  volumes,  hydrocarbon  reserves,  hydrocarbon
prices,  liquidity,  regulatory  matters and competition.  Such  forward-looking
statements  generally  are  accompanied  by words  such as  "plan,"  "estimate,"
"expect",  "predict," "anticipate,"  "projected," "should," "assume," "believe,"
or other words that convey the  uncertainty  of future events or outcomes.  Such
forward-looking   statements   are  based  upon   management's   current  plans,
expectations, estimates and assumptions and are subject to a number of risks and
uncertainties  that  could  significantly  affect  current  plans,   anticipated
actions,  the timing of such actions and the Company's  financial  condition and
results of operations.  As a consequence,  actual results may differ  materially
from  expectations,  estimates  or  assumptions  expressed  in or implied by any
forward-looking  statements  made by or on  behalf  of the  Company.  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 10-K  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 and such  information  is  incorporated
herein by reference.

Item 3.  Legal Proceedings

     In June of 1997, a well  blow-out  occurred at the Lake Chicot  Field,  for
which the Company is operator,  in St.  Martin  Parish,  Louisiana in which four
individuals that were employees of other third party entities were killed,  none
of whom were employees or contractors  of the Company.  In connection  with this
blow-out,  a lawsuit was filed on July 2, 1997, Barbara Trahan, et al.v. Mallard
Bay Drilling L.L.C., Parker Drilling Company and Denbury Management,  Inc., Case
No. 58226-G in the 16th Judicial District court in St. Martin Parish,  Louisiana
alleging various defective and dangerous conditions,  violation of certain rules
and regulations and acts of negligence. The Company believes that all litigation
to  which  it is a party  is  covered  by  insurance  and  none  of  such  legal
proceedings can be reasonable  expected to have a material adverse effect on the
Company's financial condition, results of operations, or cash flows.

      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

     No matters were submitted for a vote of security  holders during the fourth
quarter of 1997.

                                       9


                                     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,  1998,  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
Company's  Common  Stock is set forth in Note 5  "Shareholders'  Equity"  of the
Consolidated  Financial  Statements.  Such information is incorporated herein by
reference.  The  closing  price of the  Company's  stock  on The New York  Stock
Exchange and The Toronto Stock  Exchange on March 16, 1998 was $17.06 and $24.30
respectively.

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 1 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 19  through  26 of the  Annual  Report  and is
incorporated herein by reference.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

     Not applicable

Item 8. Financial Statements and Supplementary Data

     The  Company's   consolidated   financial  statements,   accounting  policy
disclosures,  notes to financial  statements,  business segment  information and
independent  auditors' report are presented on pages 27 through 47 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
                                       10



                                    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 will be set forth in the "Election of Directors"
segment  of  the  Proxy   Statement  for  the  Annual  and  Special  Meeting  of
shareholders  to be held May 19, 1998,  ("Annual  Meeting") and is  incorporated
herein by reference.

Executive Officers of the Company

     Information  concerning the executive officers of Denbury will be set forth
in the "Management" section of the Proxy Statement for the Annual Meeting 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 1997.

Item 11. Executive Compensation

     Information   concerning   remuneration  received  by  Denbury's  executive
officers  and  directors  will be  presented  under the  caption  "Statement  of
Executive  Compensation"  in the Proxy  Statement for the Annual  Meeting 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 March 15, 1998,  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 will be presented under the caption
"Security  Ownership of Certain  Beneficial  Owners and Management" in the Proxy
Statement for the Annual Meeting and is incorporated herein by reference.

Item 13. Certain Relationships and Related Transactions.

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

                                       11

                                     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 27 through 47 of the Annual
         Report and are incorporated herein by reference. Footnote 10 "Condensed
         Consolidating  Financial  Information"  of the  Consolidated  Financial
         Statements presents seperate condensed financial statements for Denbury
         Resources  Inc.  and  Denbury  Management,   Inc.  Additional  seperate
         disclosures  are not  considered  necessary as they are not material to
         investors. 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).

        3(c)   Restated  Articles of Incorporation of Denbury  Management,  Inc.
               (incorporated  by  reference  as  Exhibit  3(c)  of  Registrant's
               Registration Statement on Form S-3 dated February 19, 1998)

        3(d)   Bylaws of Denbury Management,  Inc. (incorporated by reference as
               Exhibit 3(d) of Registrant's  Registration  Statement on Form S-3
               dated February 19, 1998)

        4(a)   See Exhibits  3(a),  3(b),  3(c),  and 3(d) for provisions of the
               Articles of  Continuance  and General By-Law No. 1 of the Company
               defining the rights of the holders of Common Shares.

        4(b)   Form of Indenture  between  Denbury  Management and Chase Bank of
               Texas,   National   Association,   as  trustee  (incorporated  by
               reference as Exhibit 4(b) of Registrant's  Registration Statement
               on Form S-3 dated February 19, 1998)

        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)  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(c)  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(d)  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).

                                       12


   Exhibit No.            Exhibit
        10(e)  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(f)  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(g)  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).
               
        10(h)  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(i)  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).

        10(j)  Form of First  Restated  Credit  Agreement,  by and among Denbury
               Management,  as borrower,  Denbury  Resources  Inc. as guarantor,
               NationsBank of Texas, N.A., as administrative agent,  Nationsbanc
               Montgomery  Securities LLC, as syndication agent and arranger and
               the  financial  institutions  listed on  Schedule I  thereto,  as
               banks,  executed on December 29, 1997  (incorporated by reference
               as Exhibit 10(a) of the  Registrant's  Registration  Statement on
               Form S-3 dated February 19, 1998).

        10(k)  First Amendment to First Restated Credit Agreement,  by and among
               Denbury  Management,  as borrower,  Denbury  Resources  Inc.,  as
               guarantor,  NationsBank of Texas, N.A. as  administrative  agent,
               and  NationsBank  of  Texas,  N.A.  as bank,  entered  into as of
               January 27, 1998  (incorporated  by reference as Exhibit 10(b) of
               the  Registrant's   Registration  Statement  on  Form  S-3  dated
               February 19, 1998).

        10(l)* Second Amendment to First Restated Credit Agreement, by and among
               Denbury  Management,  as borrower,  Denbury  Resources  Inc.,  as
               guarantor,  NationsBank of Texas, N.A., as administrative  agent,
               and  NationsBank  of Texas,  N.A.,  as bank,  entered  into as of
               February 25, 1998.

        10(m)* Stock  Purchase  Agreement and Amendment to  Registration  Rights
               Agreement between TPG Partners, L.P. and Denbury Resources,  Inc.
               dated as of January 20, 1998.

        11*    Statement re-computation of per share earnings.

        12*    Statement of Ratio of Earnings to Fixed Charges.

        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)     Form 8-Ks filed  during the fourth  quarter of 1997.

        On December 8, 1997,  the Company filed a Form 8-K to report that it had
        entered  into  an  asset  sale  agreement  to  purchase   producing  oil
        properties in the Heidelberg Field, Jasper County,  Mississippi for $202
        million from Chevron U.S.A.  Inc. On January 20, 1998, the Company field
        an amendmentment No. 1 to this Form 8-K to include audited statements of
        revenues and expenses  related to the acquired  properties and to report
        the related pro forma results of operations.

        On  December  16,  1997,  the Company  filed a Form 8-K to announce  the
        election  of Wilmot L.  Matthews  of  Toronto,  Ontario  to the Board of
        Directors.


                                       13




                                   SIGNATURES

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

                                                      DENBURY RESOURCES INC.
                                                     DENBURY MANAGEMENT, INC.
March 19, 1998                                          /s/ Bobby J. Bishop
                                                -------------------------------
                                                          Bobby J. Bishop
                                                   Chief Accounting Officer and
                                                            Controller

     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, 1998                                       /s/ Ronald G. Greene
                                                -------------------------------
                                                       Ronald G. Greene
                                                  Chairman of the Board and
                                                           Director
                                                    DENBURY RESOURCES INC.

March 19, 1998                                        /s/ Gareth Roberts
                                                -------------------------------
                                                        Gareth Roberts
                                                Director, President and Chief
                                                       Executive Officer
                                                (Principal Executive Officer)
                                                    DENBURY RESOURCES INC.


March 19, 1998                                         /s/ Phil Rykhoek
                                                -------------------------------
                                                         Phil Rykhoek
                                                 Chief Financial Officer and
                                                          Secretary
                                                (Principal Financial Officer)
                                                     DENBURY RESOURCES INC.


March 19, 1998                                       /s/ Bobby J. Bishop
                                                -------------------------------
                                                       Bobby J. Bishop
                                                 Chief Accounting Officer and
                                                          Controller
                                                (Principal Accounting Officer)
                                                      DENBURY RESOURCES INC.


March 19, 1998                                     /s/ Wilmot L. Matthews
                                                -------------------------------
                                                     Wilmot L. Matthews
                                                           Director
                                                      DENBURY RESOURCES INC.


March 19, 1998                                     /s/ Wieland F. Wettstein
                                                -------------------------------
                                                     Wieland F. Wettstein
                                                           Director
                                                      DENBURY RESOURCES INC.


                                       14



March 19, 1998                                        /s/ Gareth Roberts
                                                -------------------------------
                                                        Gareth Roberts
                                                Director, President and Chief
                                                       Executive Officer
                                                (Principal Executive Officer)
                                                   DENBURY MANAGEMENT, INC.


March 19, 1998                                         /s/ Phil Rykhoek
                                                -------------------------------
                                                         Phil Rykhoek
                                               Director, Chief Financial Officer
                                                         and Secretary
                                                (Principal Financial Officer)
                                                    DENBURY MANAGEMENT, INC.


March 19, 1998                                       /s/ Bobby J. Bishop
                                                -------------------------------
                                                       Bobby J. Bishop
                                                 Chief Accounting Officer and
                                                          Controller
                                                (Principal Accounting Officer)
                                                    DENBURY MANAGEMENT, INC.


March 19, 1998                                     /s/ Matthew Deso
                                                -------------------------------
                                                         Matthew Deso
                                                  Director and Vice President,
                                                          Exploration
                                                    DENBURY MANAGEMENT, INC.


March 19, 1998                                     /s/ Mark Worthey
                                                -------------------------------
                                                        Mark Worthey
                                                 Director and Vice President,
                                                         Operations
                                                    DENBURY MANAGEMENT, INC.

                                       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, 1997 and 1996,  and for each of the three years in the period ended
December 31, 1997,  and have issued our report  thereon dated February 27, 1998,
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 Company'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,
presents fairly in all material respects the information set forth therein.



Deloitte & Touche


Chartered Accountants
Calgary, Alberta
February 27, 1998


                                        1





           Schedule 1 - Condensed Financial Information of Registrant

                             DENBURY RESOURCES INC.

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




                                                            December 31,
                                                      ------------------------
                                                        1997            1996
                                                      ---------       --------
                        Assets

                                                                
Current assets
   Cash and cash equivalents                          $     354       $    274
   Trade and other receivables                                9              6
                                                      ---------       --------
            Total current assets                            363            280
                                                      ---------       --------

Investment in subsidiaries (equity method)              159,892        140,763

Loan receivable from subsidiary                               -          1,558

Other assets                                                102              2
                                                      ---------       --------
           Total assets                               $ 160,357       $142,603
                                                      =========       ========

         Liabilities and Shareholders' Equity

Current liabilities
   Accounts payable and accrued liabilities           $     134       $     99
                                                       ---------       --------
Shareholders' equity
   Common shares, no par value
       unlimited shares authorized;
       outstanding - 20,388,683 shares at
       December 31, 1997 and 20,055,757 shares
       at December 31, 1996                             133,139        130,323
    Retained earnings                                    27,084         12,181
                                                      ---------       -------- 
       Total shareholders' equity                       160,223        142,504
                                                      ---------       --------

          Total liabilities and shareholders' equity  $ 160,357       $142,603
                                                      =========       ========



                  (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,
                                           ----------------------------------
                                            1997          1996         1995
                                           -------      --------      -------
                                                             
Revenues
   Interest income and other               $   150      $    179      $   460
                                           -------      --------      -------
Expenses
   General and administrative                  145           161          178
   Interest                                      -           304          282
   Imputed preferred dividends                   -         1,281            -
                                           -------      --------      -------
        Total expenses                         145         1,746          460
                                           -------      --------      -------
Income (loss) before the following:              5        (1,567)           -

   Equity in net earnings of subsidiaries   14,898        10,311          714
                                           -------      --------      -------
Income before income taxes                  14,903         8,744          714
Provision for federal income taxes               -             -            -
                                           -------      --------      -------
Net income                                 $14,903      $  8,744      $   714
                                           =======      ========      =======
Net income per common share
   Basic                                   $  0.74      $   0.67      $  0.10
   Fully diluted                              0.70          0.62         0.10

Average number of common shares             
   outstanding                              20,224        13,104        6,870  
                                           =======      ========      ========






                  (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,
                                                                                           --------------------------------
                                                                                             1997        1996        1995
                                                                                           --------    --------    --------

                                                                                                          
Cash flow from operating activities:
  Net income                                                                               $ 14,903    $  8,744    $    714
  Adjustments needed to reconcile to net cash flow provided by operations:
        Imputed preferred dividend                                                             --         1,281         --         
        Other                                                                                  (163)        114          17
        Equity in net earnings of subsidiaries                                              (14,898)    (10,311)       (714)
                                                                                           --------    --------    --------
                                                                                               (158)       (172)         17
  Changes in working capital items relating to operations:
        Trade and other receivables                                                              (3)       --            (4)
        Accounts payable and accrued liabilities                                                 35          90         (12)
                                                                                           --------    --------    --------
Net cash flow provided by (used by) operations                                                 (126)        (82)          1
                                                                                           --------    --------    --------
Cash flow from investing activities:
        Investments in subsidiaries                                                          (2,510)    (60,316)    (43,569)
        Net purchases of other assets                                                          (100)       --             7
                                                                                           --------    --------    --------
Net cash used for investing activities                                                       (2,610)    (60,316)    (43,562)
                                                                                           --------    --------    --------
Cash flow from financing activities:
        Issuance of subordinated debt                                                          --          --         1,772
        Issuance of common stock                                                              2,816      60,664      26,825
        Issuance of preferred stock                                                            --          --        15,000
        Costs of debt financing                                                                --          --
                                                                                                                        (35)
                                                                                           --------    --------    --------
Net cash provided by financing activities                                                     2,816      60,664      43,562
                                                                                           --------    --------    --------
Net increase in cash and cash equivalents                                                        80         266           1

Cash and cash equivalents at beginning of year                                                  274           8           7
                                                                                           --------    --------    --------
Cash and cash equivalents at end of year                                                   $    354    $    274    $      8
                                                                                           ========    ========    ========
Supplemental disclosure of cash flow information:
Cash paid during the year for interest                                                     $   --      $    277    $    282
                                                                                                


                  (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