================================================================================

                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB

(Mark One)

(X)   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
      OF 1934.

                  For the quarterly period ended JUNE 30, 2004

                                       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 1-13852

                               CET SERVICES, INC.
        (Exact name of small business issuer as specified in its charter)

           CALIFORNIA                                     33-0285964
(State or other jurisdiction of               (IRS Employer Identification No.)
 incorporation or organization)

7032 SOUTH REVERE PARKWAY, ENGLEWOOD, CO                                80112
(Address of principal executive offices)                              (Zip Code)

       Registrant's telephone number, including area code: (720) 875-9115

         (Former name, former address and former fiscal year, if changed
                               since last report)

Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 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 ( ).

As of July 15, 2004, 5,554,489 shares of common stock, no par value per share,
were outstanding.

================================================================================



                                     PART I
                              FINANCIAL INFORMATION

                          ITEM 1. FINANCIAL STATEMENTS

                               CET SERVICES, INC.

                           CONSOLIDATED BALANCE SHEETS



                                                                        JUNE 30,
                                                                          2004        DECEMBER 31,
                                                                       (UNAUDITED)       2003
                                                                       -----------    -----------
                                                                                
                                     ASSETS
CURRENT ASSETS:
           Cash ....................................................   $   986,916    $ 1,050,945
           Restricted cash .........................................       248,049      1,209,983
           Accounts receivable .....................................        70,520         89,089
           Real estate inventories .................................     3,670,034      3,087,740
           Prepaid expenses ........................................        35,495         45,695
                                                                       -----------    -----------
                     Total Current Assets ..........................     5,011,014      5,483,452
                                                                       -----------    -----------

EQUIPMENT AND IMPROVEMENTS:
           Field equipment .........................................        38,235         55,436
           Vehicles ................................................         4,073          4,073
           Furniture & fixtures ....................................        56,647         56,647
           Office equipment ........................................       140,803        137,474
           Leasehold improvements ..................................        24,931         24,931
                                                                       -----------    -----------
                                                                           264,689        278,561
           Less allowance for depreciation and amortization ........      (242,016)      (239,333)
                                                                       -----------    -----------
                     Equipment and improvements, net ...............        22,673         39,228
                                                                       -----------    -----------

OTHER ASSETS:
           Deposits ................................................         8,269          8,269
                                                                       -----------    -----------
                     Total Other Assets ............................         8,269          8,269
                                                                       -----------    -----------
                                                                       $ 5,041,956    $ 5,530,949
                                                                       ===========    ===========


                                   (Continued)

                               CET SERVICES, INC.

                                        1


                           CONSOLIDATED BALANCE SHEETS
                                   (continued)



                                                                                      JUNE 30,
                                                                                        2004        DECEMBER 31,
                                                                                     (UNAUDITED)        2003
                                                                                     -----------    -----------
                                                                                              
                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
           Accounts payable ......................................................   $   284,761    $   319,213
           Accrued expenses ......................................................        30,277         33,771
           Accrued construction expense ..........................................        91,447
           Retainage payable .....................................................       125,514         48,231
           Construction loan .....................................................             -        750,033
           Note payable ..........................................................       161,000              -
                                                                                     -----------    -----------
                     Total current liabilities ...................................       692,999      1,151,248
                                                                                     -----------    -----------

LONG-TERM DEBT ...................................................................       298,668              -

STOCKHOLDERS' EQUITY:

           Common stock (no par value) - authorized 20,000,000 shares;
                5,554,489 and 5,534,489 shares issued and outstanding in
                2004 and 2003, respectively ......................................     8,331,007      8,331,007

           Paid-in capital .......................................................       104,786        104,786

           Accumulated deficit ...................................................    (4,385,504)    (4,056,092)
                                                                                     -----------    -----------
                     Total stockholders' equity ..................................     4,050,289      4,379,701
                                                                                     -----------    -----------
                                                                                     $ 5,041,956    $ 5,530,949
                                                                                     ===========    ===========


   The accompanying notes are an integral part of these financial statements.

                                        2



                               CET SERVICES, INC.

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



                                                                                  THREE MONTHS ENDED
                                                                              --------------------------
                                                                                JUNE 30,       JUNE 30,
                                                                                  2004          2003
                                                                              -----------    -----------
                                                                                       
REVENUE ...................................................................   $ 2,248,649    $   151,376

COST OF REVENUE:
           Direct .........................................................     2,235,521        111,295
           Indirect .......................................................         2,478         36,867
                                                                              -----------    -----------
                                                                                2,237,999        148,162
                                                                              -----------    -----------
                     Gross profit .........................................        10,650          3,214
                                                                              -----------    -----------

OPERATING EXPENSES:
                     Selling, general and administrative expenses .........       203,992        262,989
                     Bad debt recovery, net ...............................             -       (278,421)
                                                                              -----------    -----------
                                                                                                 (15,432)
                                                                              -----------    -----------
                     Operating (loss) profit ..............................      (193,342)        18,646
                                                                              -----------    -----------

OTHER INCOME :
           Gain on sale of equipment ......................................         4,225         64,418
           Interest (expense) income, net .................................          (592)           243
           Other income (expense) .........................................             -             (1)
                                                                              -----------    -----------
                                                                                    3,633         64,660
                                                                              -----------    -----------
                     (Loss) income before income taxes ....................      (189,709)        83,306

INCOME TAX BENEFIT ........................................................             -        127,393
                                                                              -----------    -----------
NET (LOSS) INCOME .........................................................   $  (189,709)   $   210,699
                                                                              ===========    ===========

(Loss) earnings per common share - basic ..................................   $     (0.03)   $       .04
                                                                              ===========    ===========
Weighted average number of common shares outstanding ......................     5,554,489      5,757,792
                                                                              ===========    ===========

(Loss) earnings per common share - diluted ................................   $     (0.03)   $       .04
                                                                              ===========    ===========
Weighted average number of common shares outstanding ......................     5,554,489      5,758,490
                                                                              ===========    ===========


   The accompanying notes are an integral part of these financial statements.

                                       3


                               CET SERVICES, INC.

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



                                                                                  SIX MONTHS ENDED
                                                                              --------------------------
                                                                               JUNE 30,        JUNE 30,
                                                                                 2004           2003
                                                                              -----------    -----------
                                                                                       
REVENUE ...................................................................   $ 2,747,034    $   577,135

COST OF REVENUE:
           Direct .........................................................     2,692,349        452,242
           Indirect .......................................................         7,751         75,645
                                                                              -----------    -----------
                                                                                2,700,100        527,887
                                                                              -----------    -----------
                     Gross profit .........................................        46,934         49,248
                                                                              -----------    -----------

OPERATING EXPENSES:
                     Selling, general and administrative expenses .........       382,845        462,863
                     Bad debt recovery, net ...............................             -       (278,421)
                                                                              -----------    -----------
                                                                                  382,845        184,442
                                                                              -----------    -----------
                     Operating loss .......................................      (335,911)      (135,194)
                                                                              -----------    -----------

OTHER INCOME :
           Gain on sale of equipment ......................................         4,225         64,418
           Interest income (expense), net .................................         2,058         (1,391)
           Other income ...................................................           216          2,442
                                                                              -----------    -----------
                                                                                    6,499         65,469
                                                                              -----------    -----------
                     Loss before income taxes .............................      (329,412)       (69,725)

INCOME TAX BENEFIT ........................................................             -        127,393
                                                                              -----------    -----------
NET(LOSS) INCOME ..........................................................   $  (329,412)   $    57,668
                                                                              ===========    ===========

(Loss) earnings per common share - basic ..................................   $     (0.06)   $      0.01
                                                                              ===========    ===========
Weighted average number of common shares outstanding ......................     5,554,489      5,757,792
                                                                              ===========    ===========

(Loss) earnings per common share - diluted ................................   $     (0.06)   $      0.01
                                                                              ===========    ===========
Weighted average number of common shares outstanding ......................     5,554,489      5,758,299
                                                                              ===========    ===========


   The accompanying notes are an integral part of these financial statements.

                                       4


                               CET SERVICES, INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)



                                                                                                           SIX MONTHS ENDED
                                                                                                      --------------------------
                                                                                                        JUNE 30,       JUNE 30,
                                                                                                          2004           2003
                                                                                                      -----------    -----------
                                                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES:
           Net (loss) income ......................................................................   $  (329,412)   $    57,668
           Adjustments to reconcile net (loss) income to net cash used in
                operating activities:
                     Depreciation and amortization ................................................        18,894         21,900
                     Gain on disposal of equipment ................................................        (4,225)       (64,418)
                     Changes in operating assets and liabilities:
                               Decrease in accounts receivable ....................................        18,569        210,340
                               Decrease in contracts in process ...................................             -         42,295
                               Decrease in retention and other receivables ........................             -         48,083
                               Increase in income tax .............................................                     (127,393)
                               Decrease in prepaid expenses .......................................        10,200         73,858
                               Decrease in inventory and deposits .................................             -        372,284
                               Increase in real estate inventories ................................      (582,294)      (180,865)
                               Decrease in accounts payable .......................................       (34,452)      (274,167)
                               Increase in retainage payable ......................................        77,283              -
                               Increase in accrued construction expense ...........................        91,447              -
                               Decrease in accrued expenses .......................................        (3,494)       (29,071)
                                                                                                      -----------    -----------
                                        Net cash (used in) provided by operating activities .......      (737,484)       150,514
                                                                                                      -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
           Purchases of vehicles and office equipment .............................................        (3,329)        (4,073)
           Proceeds from sales of equipment .......................................................         5,215         71,624
           Decrease (increase) in restricted cash .................................................       961,934       (200,000)
                                                                                                      -----------    -----------
                                        Net cash provided by (used in) investing activities .......       963,820       (132,449)
                                                                                                      -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
           (Payments on) proceeds from construction loan ..........................................      (750,033)        29,076
           Proceeds from long term debt ...........................................................       298,668
           Proceeds from notes payable ............................................................       161,000        300,000
                                                                                                      -----------    -----------
                                        Net cash (used in) provided by financing activities .......      (290,365)       329,076
                                                                                                      -----------    -----------

(DECREASE) INCREASE IN CASH .......................................................................       (64,029)       347,141

CASH AT BEGINNING OF PERIOD .......................................................................     1,050,945        391,304
                                                                                                      -----------    -----------
CASH AT END OF PERIOD .............................................................................   $   986,916    $   738,445
                                                                                                      ===========    ===========


   The accompanying notes are an integral part of these financial statements.

                                       5


                               CET SERVICES, INC.

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

                                  JUNE 30, 2004

NOTE 1.  BASIS OF PRESENTATION. The accompanying unaudited financial
         statements have been prepared in accordance with accounting principles
         generally accepted in the United States of America for interim
         financial statements and with the instructions to Form 10-QSB and Item
         310(b) of Regulation S-B. Accordingly, they do not include all of the
         information and footnotes required by accounting principles generally
         accepted in the United States of America for complete financial
         statements. In the opinion of management, all adjustments (consisting
         of normal recurring adjustments) considered necessary for a fair
         presentation have been included. The consolidated balance sheet at
         December 31, 2003 has been derived from the audited consolidated
         financial statements at that date. Operating results for the six months
         ended June 30, 2004 are not necessarily indicative of results that may
         be expected for the year ending December 31, 2004. For further
         information, refer to the audited financial statements and notes
         thereto included in the Company's Annual Report on Form 10-KSB for the
         year ended December 31, 2003.

NOTE 2.  EARNINGS PER SHARE. The Financial Accounting Standards Board's
         Statement of Financial Accounting Standards No. 128, Earnings Per Share
         ("SFAS 128") requires the presentation of basic earnings per share
         ("EPS") and, for companies with potentially dilutive securities such as
         convertible debt, options and warrants, diluted EPS.

         In 2003, basic earnings per share data was computed by dividing net
         income by the weighted average number of common shares outstanding
         during the period. Diluted earnings per share was adjusted for the
         assumed dilution, using the treasury stock method, of potentially
         dilutive securities including stock options and warrants to purchase
         common stock. The weighted average number of fully diluted common
         shares outstanding includes 698 shares and 507 shares for the three
         months and six months ended June 30, 2003, respectively, representing
         the dilutive effect of stock options.

         In 2004, basic loss per share data was computed by dividing net loss by
         the weighted average number of common shares outstanding during the
         period. Diluted loss per share is equivalent to basic loss per share
         since the computation does not give effect to potentially dilutive
         securities including stock options and warrants, as their effect would
         have been anti-dilutive.

NOTE 3.  STOCK-BASED COMPENSATION. SFAS No. 123, Accounting for Stock-Based
         Compensation, establishes financial accounting and reporting standards
         for stock-based employee compensation plans. SFAS No. 123 encourages
         entities to adopt a fair-value-based method of accounting for stock
         compensation plans. However, SFAS No. 123 also permits entities to
         continue to measure compensation costs under Accounting Principles
         Board Opinion 25 with the requirement that pro forma disclosures of net
         income and earnings per share be included in the notes to financial
         statements. The Company follows the disclosure requirements of SFAS No.
         123 and SFAS 148 by presenting pro forma results of net income and
         earnings per share data; however, the Company uses the intrinsic value
         method as prescribed by APB 25 to account for its stock-based employee
         compensation plans.

         Had compensation cost for these plans been determined consistent with
         SFAS No. 123, the Company's net (loss) profit and (loss) earnings per
         share would have been increased to the following pro forma amounts:



                                            Three Months Ended    Three Months Ended
                                                 June 30,              June 30,
                                                  2004                  2003
                                            ------------------    ------------------
                                                            
Net (loss) profit:
As reported                                     $(189,709)            $ 210,699
Stock compensation expense                           (928)               (1,329)
                                                ---------             ---------
Pro forma                                       $(190,637)            $ 209,370
                                                =========             =========


                                       6



                                                                             
Basic and diluted net (loss) profit per common share:
As reported                                                          $  (0.03)     $   0.04
Pro forma                                                            $  (0.03)     $   0.04




                                                                 Six Months Ended   Six Months Ended
                                                                      June 30,           June 30,
                                                                        2004               2003
                                                                 ----------------   ----------------
                                                                              
Net (loss) profit:
As reported                                                          $(329,412)         $  57,668
Stock compensation expense                                              (1,856)            (3,399)
                                                                     ---------          ---------
Pro forma                                                            $(331,268)         $  54,269
                                                                     =========          =========

Basic and diluted net (loss) profit per common share:
As reported                                                          $   (0.06)         $    0.01
Pro forma                                                            $   (0.06)         $    0.01


NOTE 4.  SEGMENT INFORMATION. The Company operates in two business segments -
         water/wastewater construction, and residential housing development and
         construction. All of the Company's operations and customers are located
         in Colorado. A summary of the Company's business segments is shown
         below (in thousands).



    Three months ended:                    Residential Water/wastewater
       June 30, 2004                         Housing     Construction   Corporate       Total
    -------------------                    ----------- ---------------- ---------      -------
                                                                           
Revenues                                     $ 2,099       $   150       $     -       $ 2,249

Net income (loss)                            $   (31)      $    43       $  (202)      $  (190)

Depreciation and amortization                $     -       $     1       $     8       $     9

Segment assets                               $ 3,918       $     9       $ 1,115       $ 5,042




     Three months ended:
        June 30, 2003
     ------------------
                                                                           
Revenues                                     $     -       $   151       $     -       $   151

Net income (loss)                            $   (22)      $    42       $   191       $   211

Depreciation and amortization                $     -       $     2       $     8       $    10

Segment assets                               $  1882       $    79       $ 4,012       $ 5,973


                                       7




     Six months ended:                     Residential Water/wastewater
       June 30, 2004                         Housing     Construction   Corporate       Total
     ----------------                      ----------- ---------------- ---------      -------
                                                                           
Revenues                                     $ 2,429       $   318       $     -       $ 2,747

Net income (loss)                            $   (43)      $    81       $  (367)      $  (329)

Interest income                              $     -       $     -       $     2       $     2
Depreciation and amortization                $     -       $     3       $    16       $    19
Segment assets                               $ 3,918       $     9       $ 1,115       $ 5,042




   Six months ended:
     June 30, 2003
   -----------------
                                                                          
Revenues                                     $     -       $   577       $     -      $   577

Net income (loss)                            $   (44)      $    59       $    43      $    58

Interest expense                             $     -       $    (1)      $     -      $    (1)
Depreciation and amortization                $     -       $     4       $    18      $    22
Segment assets                               $ 1,882       $    79       $ 4,012      $ 5,973


NOTE 5.  RESTRICTED CASH. At June 30, 2004, approximately $200,000 was held
         in a restricted cash account to support construction, down from
         $962,000 at December 31, 2003. Also, an additional $48,000 was
         deposited on a restricted basis to support two letters of credit issued
         by Vectra Bank, totaling $367,000 which were required by the City of
         Westminster to assure completion of the infrastructure at the
         redevelopment site. These letters of credit expired on July 2, 2004 and
         were replaced by two new letters of credit totaling approximately
         $50,000 and a reduction to the restricted cash requirement to $50,000.

NOTE 6.  REAL ESTATE INVENTORIES.

         Real estate inventories consist of the following (in thousands):



                                               June 30, 2004  December 31, 2003
                                               -------------  -----------------
                                                        
Townhomes under construction
          and finished lots                        $1,524          $1,482
Land under development                             $2,146          $1,606
                                                   ------          ------
                                                   $3,670          $3,088
                                                   ======          ======


NOTE 7.  CONSTRUCTION LOAN. In June 2003, the Company secured a $1.63 million
         construction loan from Vectra Bank for the Westminster Redevelopment
         Project. Under the terms of the loan, which carried an interest rate of
         prime plus one percent, proceeds, net of normal selling and closing
         costs, from the sale of housing units were applied to the loan. The
         loan was completely repaid in June, 2004.

NOTE 8.  CONSTRUCTION CONTRACT. In June 2003, the Company entered into a
         fixed price construction contract with a local general contractor in
         the amount of $2,448,000 to build housing units. Under the terms of the
         contract, certain funds are withheld as retainage payable. At June 30,
         2004, approximately $98,000 remained to be incurred on the contract.

NOTE 9.  NOTES PAYABLE. In March 2004, the Company obtained a draw note
         payable in the amount of $380,600 to Guarantee Bank payable in one year
         to finance the purchase of two parcels of property located in
         Westminster, Colorado. Through June 30, 2004, the Company had draws of
         $161,000 under the note which was used to purchase one of the parcels
         of property. The note bears interest at the rate of prime plus 1%

                                       8


         with a minimum of 5.5% with monthly interest only payments. The
         principal is due at maturity and the note is collateralized by a first
         deed of trust on the properties.

         In June 2004, the Company signed a Brownfields Cleanup Revolving Loan
         Fund Agreement with the City of Aurora, Colorado, for $471,495 to
         finance the remediation of a five-acre site on which the Company
         intends to construct 54 residential townhomes. The Loan is for a period
         of three years with interest at 2% per annum payable monthly. The
         principal is to be repaid at 1/54th of the outstanding balance within
         30 days of each residential unit sale and the note is collateralized by
         a deed of trust on the property. At June 30, 2004 the Company had drawn
         approximately $299,000 on the loan.

NOTE 10. LEGAL. Except as set forth below, the Company is not a party to any
         material legal proceedings, which are pending before any court,
         administrative agency, or other tribunal. Further, the Company is not
         aware of any material litigation, which is threatened against it in any
         court, administrative agency, or other tribunal. Management believes
         that no pending litigation in which the Company is named as a defendant
         is likely to have a material adverse effect on the Company's financial
         position or results of operations.

         Since early 1998, the Company has been the subject of an investigation
         by the Office of the Inspector General (OIG) of the Environmental
         Protection Agency (EPA). While initially broad in scope, the
         investigation is now focused on labor billing-rates to the EPA
         beginning in the 1992-1994 period and selected subsequent years. The
         Company has cooperated fully in all OIG inquiries and will continue to
         do so when and if required. Independent audits by the Defense Contract
         Audit Agency (DCAA), subsequent to initiation of the OIG investigation,
         were not adverse nor did they result in claims against the Company. In
         an effort to resolve the dispute, the Company requested non-binding
         arbitration, which allows for a full discussion of the issues before a
         neutral party. The OIG rejected this proposal. Subsequently, during the
         third quarter of 2002, the Company attempted to reach a settlement
         agreement in order to limit further legal costs. In response to this
         initiative, OIG has offered to settle the case for $8.7 million based
         on certain scenarios and imputed costs generated within its offices.
         The Company strongly disputes and rejects the basis upon which the
         scenarios were developed and denies any wrongdoing in dealings with the
         EPA. No loss provision has been made at June 30, 2004 relating to this
         matter, as the probable outcome is unknown. If the Company does not
         prevail in its defense of this dispute, it could have a material
         adverse effect on the Company's financial position, results of
         operations, and liquidity.

NOTE 11. RECENT ACCOUNTING PRONOUNCEMENTS. The Company has evaluated all
         recent accounting pronouncements and believes such pronouncements do
         not have a material effect on the Company's financial statements.

NOTE 12. RELATED PARTY TRANSACTIONS. In March 2004, the Company sold a
         townhome to Steven H. Davis, Chief Executive Officer, President and
         Director for $160,949 which was comparable to the price received for
         similar units from outside customers. The sales price approximated the
         cost of the unit. In addition, the Company agreed to lease the unit on
         a month-to-month basis from Mr. Davis for $1,050 per month to serve as
         the model unit for the outside marketing firm.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS

         This Quarterly Report on Form 10-QSB contains forward-looking
statements (as such term is defined in the Private Securities Litigation Reform
Act of 1995), and information relating to the Company that is based on beliefs
of management of the Company, as well as assumptions made by and information
currently available to management of the Company. When used in this Report, the
words "estimate," "project," "believe," "anticipate," "intend," "expect," and
similar expressions are intended to identify forward-looking statements. Such
statements reflect the current views of the Company with respect to future
events based on currently available information and are subject to risks and
uncertainties that could cause actual results to differ materially from those
contemplated in such forward-looking statements. Readers are cautioned not to
place undue reliance on these forward-looking statements, which speak only as of
the date hereof. The Company does not undertake any obligation to release
publicly any revisions to these forward-looking statements to reflect events or
circumstances after the date hereof or to reflect the occurrence of
unanticipated events.

                                       9


RESULTS OF OPERATIONS

QUARTER ENDED JUNE 30, 2004 COMPARED TO THE QUARTER ENDED JUNE 30, 2003

         REVENUE. Revenues for the second quarter of 2004 were $2,248,649, up
from the $151,376 reported for the year-earlier period. The increase for the
current period is largely the result of closings on housing units at the
Westminster development project.

         COST OF REVENUE. Cost of revenue for the June 2004 period was
$2,237,999 up from the $148,162 recorded in the second quarter of 2003,
reflecting increased activity on development sites.

         SELLING, GENERAL & ADMINISTRATIVE COSTS. Selling, General and
Administrative costs were $203,992, down 22% from the year-earlier comparable of
$262,989. However, the 2003 period benefited from a net recovery of $278,421 on
previously written off debt of $546,000, less a write down of $321,000 related
to a modification of a settlement agreement concluding a lengthy litigation.

         OTHER INCOME (EXPENSE). Other income was $3,633 and $64,660 in the
respective periods reflecting gains on the sales of equipment.

         NET LOSS. For the June 2004 quarter, a net (loss) income of ($189,709),
or ($0.03) a share, was incurred, compared to the net income of $210,699, or
$0.04 a share, in the second quarter of 2003, which arose from a gain on the
sale of equipment and an income tax recovery of $127,393.

RESULTS OF OPERATIONS

SIX MONTHS ENDED JUNE 30, 2004 COMPARED TO THE SIX MONTHS ENDED JUNE 30, 2003

         REVENUE. Revenues were $2,747,034, up from the $577,135 reported for
the year-earlier period. The increase for the current period is largely the
result of closings on housing units at the Westminster development project.

         COST OF REVENUE. Cost of revenue was $2,700,100, up from the $527,887
recorded in 2003, reflecting increased activity on development sites.

         SELLING, GENERAL & ADMINISTRATIVE COSTS. Selling, General and
Administrative costs were $382,845, down 17% from $462,863 in the first half of
2003. Again, as noted in the discussion of the second quarter results, the prior
year first half benefited from a net bad debt recovery of $278,421.

         OTHER INCOME (EXPENSE). Other income was $6,499 and $65,469 in the
respective periods reflecting gains on the sales of equipment.

         NET LOSS. A net (loss) income of ($329,412), or ($0.06) a share was
incurred, compared to the net income of $57,668, or $0.01 a share in the first
six months of 2003, which arose totally from non-recurring items.

LIQUIDITY AND CAPITAL RESOURCES

         The Company's sources of liquidity and capital resources historically
have been net cash provided by operating activities, funds available under its
financing arrangements, and proceeds from offerings of equity securities. In the
past, these sources have been sufficient to meet its needs and finance the
Company's business. The Company can give no assurance that the historical
sources of liquidity and capital resources will be available for future
development and acquisitions, and it may be required to seek alternative
financing sources not necessarily favorable to the Company.

         The Company is currently engaged in a redevelopment project under an
agreement with the City of Westminster, Colorado. The project includes the
purchase of certain property, the demolition of existing structures,
environmental remediation, and construction of 50 new affordable housing units.
Under the Development Agreement, the City of Westminster has provided
approximately $901,000 toward the $1,601,000 purchase price of the property,
paid the Company approximately $185,000 for demolition work, and provided other
assistance. The Company is required to sell at least 10 of the 50 housing units
at a base price of $170,000, or less, to qualified

                                       10


buyers; to make certain off-site improvement along street frontages; and to
provide the necessary insurance for the project. At June 30, 2004, the Company
had capitalized $2.3 million of costs related to permits, architectural designs,
and land acquisitions. The Company recorded the $901,000 received in 2002 from
the City of Westminster as a reduction to the cost of the property acquired.

         The Westminster development is segmented into three sites. Construction
at Site I, consisting of 23 housing units, is virtually complete. Construction
at Site II and III is expected to begin during the third quarter. The estimated
aggregate sales price for all three sites is approximately $8.7 million,
approximately half of which should be realized in 2004. The Company believes
sufficient resources are available to complete Site I and initiate work on Site
II and III. Proceeds from the sale of Site I housing units plus additional
construction loans will be required to complete Site II and III. Failure to
achieve such financing on acceptable terms would have a material adverse impact
on the Company's financial position, results from operations, and liquidity.

         The Company has also acquired a five-acre Brownfields remediation site
in Aurora, Colorado and plans to construct 54 residences with a total estimated
value of $9.5 million. At June 30, 2004, the Company had capitalized
approximately $1,338,000 of costs related to permits, architectural design,
remediation and property acquisition. In June 2004, the Company signed a
Brownfields Cleanup Revolving Loan Fund Agreement with the City of Aurora,
Colorado, for $471,495 to finance the remediation (see Note 9 - Notes Payable).
Preliminary site plans have been approved and remediation activity is under way.
The Company is engaged in ongoing discussions with the City of Aurora regarding
a definitive development plan and with potential lenders regarding financing for
the project. However, there can be no assurance that the Company will be
successful in obtaining financing on acceptable terms. Failure to achieve such
financing would have a major adverse impact on the Company financial position,
results of operations, and liquidity.

         In January 2004, the Company entered into two Buy and Sell Real Estate
agreements, one of which involved a residential property site in Westminster,
Colorado, and was purchased for $258,000 on March 31, 2004. To finance this
transaction, the Company obtained a draw note payable and has drawn $161,000
(see Note 9 - Notes Payable). The other agreement covers a vacant 10-acre tract
in Jefferson County, Colorado, with a purchase price of $1.5 million. Completion
of this transaction is dependent upon the mutual resolution of a number of
conditions and contingencies with government entities and upon obtaining
financing on terms satisfactory to the Company.

         At June 30, 2004, the Company's working capital was approximately $4.3
million, virtually unchanged from December 31, 2003. Cash, including restricted
cash, declined to approximately $1.23 million from approximately $2.26 million
at 2003 year-end, reflecting an increase in real estate inventory of
approximately $600,000 and a reduction of approximately $750,000 in the
outstanding construction loan.

CONTRACTUAL OBLIGATIONS



                                Payments Due By Period
                        ------------------------------------
  Contractual                         Less Than
  Obligations            Total         1 Year      1-3 Years
  -----------           --------      ---------    ---------
                                          
Operating Leases          89,565        56,765        32,800
Note Payable             298,668             -       298,668
Note Payable             161,000       161,000             -
                        --------      --------      --------
   Total                $549,233      $217,765      $331,468
                        ========      ========      ========


ITEM 3. CONTROLS AND PROCEDURES

         As of June 30, 2004, under the supervision and with the participation
of the Company's Chief Executive Officer and the Chief Financial Officer,
management has evaluated the effectiveness of the design and operation of the
Company's disclosure controls and procedures. Based on that evaluation, the
Chief Executive Officer and the Chief Financial Officer concluded that the
Company's disclosure controls and procedures were effective as of June 30, 2004.
There were no changes in internal control over financial reporting that occurred
during the fiscal quarter covered by this report that have materially affected,
or are reasonably likely to affect, the Company's internal control over
financial reporting.

                                       11


                                     PART II
                                OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

         Except as set forth below, the Company is not a party to any material
         legal proceedings which are pending before any court, administrative
         agency, or other tribunal. Further, the Company is not aware of any
         material litigation which is threatened against it in any court,
         administrative agency, or other tribunal. Management believes that no
         pending litigation in which the Company is named as a defendant is
         likely to have a material adverse effect on the Company's financial
         position or results of operations.

         Since early 1998, the Company has been the subject of an investigation
         by the Office of the Inspector General (OIG) of the Environmental
         Protection Agency (EPA). While initially broad in scope, the
         investigation is now focused on labor billing-rates to the EPA
         beginning in the 1992-1994 period and selected subsequent years. The
         Company has cooperated fully in all OIG inquiries and will continue to
         do so when and if required. Independent audits by the Defense Contract
         Audit Agency (DCAA), subsequent to initiation of the OIG investigation,
         were not adverse nor did they result in claims against the Company. In
         an effort to resolve the dispute, the Company requested non-binding
         arbitration which allows for a full discussion of the issues before a
         neutral party. The OIG rejected this proposal. Subsequently, during the
         third quarter of 2002, the Company attempted to reach a settlement
         agreement in order to limit further legal costs. In response to this
         initiative, OIG has offered to settle the case for $8.7 million based
         on certain scenarios and imputed costs generated within its offices.
         The Company strongly disputes and rejects the basis upon which the
         scenarios were developed and denies any wrongdoing in dealings with the
         EPA.

ITEM 2. CHANGES IN SECURITIES

         None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

         None.

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

         The Annual meeting of the Shareholders of the Company was held on June
2, 2004 for the purposes of electing directors to the Board of Directors and
ratifying the selection of Gelfond Hochstadt Pangburn, P.C. as the Company's
independent accountants for the year ended December 31, 2004.

         The following votes were cast by Shareholders with respect to the
election of directors at the Annual Meeting:



     NAME                       SHARES VOTED FOR                 SHARES WITHHELD
                                                           
Craig C. Barto*                    5,280,407                          6,500
Steven H. Davis*                   5,256,107                         30,800
John D. Hendrick*                  5,256,107                         30,800
George Pratt*                      5,280,407                          6,500


* Re-elected as a Director.

                                       12


         The following votes were cast by Shareholders with respect to the
selection of Gelfond Hochstadt Pangburn, P.C. as the Company's independent
accountants for the year ended December 31, 2004:



                                     SHARES VOTED FOR     SHARES VOTED AGAINST
                                                    
Gelfond Hochstadt Pangburn, P.C.        5,286,907                   0


ITEM 5. OTHER INFORMATION

         None.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

         (a)  Exhibits

              The following exhibits are filed herewith:

              Exhibit 31.1     Certification of Chief Executive Officer Pursuant
                               to Section 302 of the Sarbanes-Oxley Act of 2002

              Exhibit 31.2     Certification of Chief Financial Officer Pursuant
                               to Section 302 of the Sarbanes-Oxley Act of 2002

              Exhibit 32.1     Certification of Chief Executive Officer Pursuant
                               to 18 U.S.C. Section 1350

              Exhibit 32.2     Certification of Chief Financial Officer Pursuant
                               to 18 U.S.C. Section 1350

         (b)  Reports on Form 8-K

              During the quarter ended June 30, 2004, the Company filed one
              report on Form 8-K dated April 21, 2004, reporting information
              under Items 4 and 7 of that form.

                                       13


                                   SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused
this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

                                      CET SERVICES, INC.

Dated: August 12, 2004                By: /s/ Steven H. Davis
                                          --------------------------------------
                                          Steven H. Davis, President and Chief
                                            Executive Officer

                                      By: /s/ Dale W. Bleck
                                          --------------------------------------
                                          Dale W. Bleck, Chief Financial Officer

                                       14


                                  EXHIBIT INDEX



  Exhibits
     No.                             Description
  -------                            -----------
           
Exhibit 31.1  Certification of Chief Executive Officer Pursuant to Section
              302 of the Sarbanes-Oxley Act of 2002

Exhibit 31.2  Certification of Chief Financial Officer Pursuant to Section
              302 of the Sarbanes-Oxley Act of 2002

Exhibit 32.1  Certification of Chief Executive Officer Pursuant to 18
              U.S.C. Section 1350

Exhibit 32.2  Certification of Chief Financial Officer Pursuant to 18
              U.S.C. Section 1350