Utah
|
80209
|
|||
State
of Incorporation
|
3773
Cherry Creek Drive North, Suite 1025
|
Zip
Code
|
||
Denver,
Colorado
|
||||
Address
of principal executive offices
|
||||
(303)
383-1555
|
87-0233535
|
|||
Registrant’s
telephone number, including area code
|
I.R.S.
Employer Identification Number
|
|||
Common
-
$0.10 Par Value |
None
|
|||
Title
of each class
|
Name
of each exchange on which registered
|
|||
Securities
registered pursuant to Section 12(g) of the
Act: None
|
|
|||
|
Page
Number
|
||
PART
I.
UNAUDITED FINANCIAL INFORMATION
|
|
||
Item
1.
|
.
|
Unaudited
Financial Statements
|
3
|
Item
2.
|
|
Management’s
Discussion and Analysis of Financial Condition
and Results of Operations
|
8
|
Item
3.
|
|
Controls
and Procedures
|
10
|
PART
II. OTHER INFORMATION
|
11
|
||
Item
5.
|
|
Material
Subsequent Events
|
11
|
Item
6.
|
|
Exhibits
and Reports on Form 8-K
|
12
|
Signatures
|
|
|
13
|
|
BALANCE
SHEETS
|
||||||||
(Unaudited)
|
||||||||
|
||||||||
|
December
31,
|
September
30
|
||||||
|
2006
|
2007
|
||||||
ASSETS
|
||||||||
|
||||||||
Current
assets:
|
||||||||
Cash and cash equivalents
|
$ |
985,729
|
$ |
1,128,984
|
||||
Accounts receivable
|
124,900
|
124,142
|
||||||
|
1,110,629
|
1,253,126
|
||||||
|
||||||||
Oil
and natural gas properties, at cost, successful efforts method:
|
1,340,362
|
1,404,571
|
||||||
Accumulated depletion and depreciation
|
(583,830 | ) | (621,330 | ) | ||||
|
756,532
|
783,241
|
||||||
|
||||||||
Total
assets
|
$ |
1,867,161
|
$ |
2,036,367
|
||||
|
||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
||||||||
Current
liabilities:
|
||||||||
Accounts payable
|
$ |
58,756
|
$ |
39,098
|
||||
Current portion of ARO
|
23,000
|
23,000
|
||||||
Accrued liabilities
|
33,375
|
4,645
|
||||||
Total Current Liabilities
|
115,131
|
66,743
|
||||||
|
||||||||
Long-term
portion of ARO
|
64,695
|
69,535
|
||||||
Stockholders’
equity:
|
||||||||
Class A Preferred stock, no par value
|
||||||||
5,000,000 shares authorized, none issued
|
--
|
--
|
||||||
Class B Preferred stock, no par value; 1,000,000 shares
authorized,
|
||||||||
540,659 shares issued and outstanding
|
1,380,387
|
1,583,642
|
||||||
Common stock, $.10 par value; 20,000,000 shares
authorized,
|
||||||||
620,643
shares issued and outstanding
|
62,064
|
62,064
|
||||||
Capital in excess of par value
|
155,715
|
155,715
|
||||||
Treasury stock, at cost, 69,399 shares
|
||||||||
issued and outstanding in 2005 and 2006
|
(107,794 | ) | (107,794 | ) | ||||
Retained earnings
|
196,963
|
206,462
|
||||||
|
1,687,335
|
1,900,089
|
||||||
|
||||||||
Total liabilities and stockholders’ equity
|
$ |
1,867,161
|
$ |
2,036,367
|
CROFF
ENTERPRISES, INC.
|
||||||||||||||||
STATEMENTS
OF OPERATIONS
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three
months ended
|
Nine
months ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2006
|
2007
|
2006
|
2007
|
|||||||||||||
Revenues:
|
||||||||||||||||
Oil
and natural gas sales
|
$ |
231,180
|
$ |
242,863
|
$ |
666,286
|
$ |
664,984
|
||||||||
Interest
income
|
24,657
|
11,065
|
38,536
|
33,397
|
||||||||||||
Other
income
|
--
|
--
|
--
|
2,760
|
||||||||||||
Gain
on Sale of Asset
|
112,543
|
--
|
112,543
|
--.
|
||||||||||||
368,380
|
253,928
|
817,365
|
701,237
|
|||||||||||||
Expenses:
|
||||||||||||||||
Lease
operating expense including
|
||||||||||||||||
production
taxes
|
73,394
|
74,372
|
196,552
|
212,795
|
||||||||||||
General
and administrative
|
36,346
|
33,429
|
135,172
|
118,090
|
||||||||||||
Overhead
expense, related party
|
19,020
|
17,077
|
43,464
|
41,257
|
||||||||||||
Accretion
expense
|
1,467
|
1,614
|
4,401
|
4,841
|
||||||||||||
Depletion
and depreciation
|
12,000
|
12,500
|
36,500
|
37,500
|
||||||||||||
142,227
|
138,992
|
416,089
|
414,183
|
|||||||||||||
Income
before income taxes
|
226,153
|
114,936
|
401,276
|
286,754
|
||||||||||||
Income
taxes expense
|
72,000
|
22,000
|
110,000
|
74,000
|
||||||||||||
Net
income
|
$ |
154,153
|
$ |
92,936
|
$ |
291,276
|
$ |
212,754
|
||||||||
Net
income applicable to
|
||||||||||||||||
preferred
B shares
|
75,358
|
89,899
|
207,449
|
203,255
|
||||||||||||
Net
income applicable to
|
||||||||||||||||
common
shares
|
$ |
78,795
|
$ |
3,037
|
$ |
83,827
|
$ |
9,499
|
||||||||
Basic
and diluted net income
|
||||||||||||||||
per
common share
|
$ |
0.14
|
$ |
0.01
|
$ |
0.15
|
$ |
0.02
|
||||||||
Weighted
average common shares outstanding
|
551,224
|
551,224
|
551,224
|
551,224
|
STATEMENTS
OF STOCKHOLDERS’ EQUITY
|
|||||||||||||||||||||||||||||||||||||||||
For
the year ended December 31, 2006 and the nine months ended September
30,
2007
|
|||||||||||||||||||||||||||||||||||||||||
(Unaudited)
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
Capital
in
|
|||||||||||||||||||||||
|
Preferred
B stock
|
Common
stock
|
excess
of
|
Treasury
|
Accumulated
|
|||||||||||||||||||||||
|
Shares
|
Amount
|
Shares
|
Amount
|
par
value
|
stock
|
earnings
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Balance
at December 31, 2006
|
540,659
|
$ |
1,380,387
|
620,643
|
$ |
62,064
|
$ |
155,715
|
$ | (107,794 | ) | $ |
196,963
|
|||||||||||||||
|
||||||||||||||||||||||||||||
Net income for the nine months
|
||||||||||||||||||||||||||||
ended September 30, 2007
|
-
|
-
|
-
|
-
|
-
|
-
|
212,754
|
|||||||||||||||||||||
Preferred stock reallocation
|
-
|
203,255
|
-
|
-
|
-
|
-
|
(203,255 | ) | ||||||||||||||||||||
|
||||||||||||||||||||||||||||
Balance
at September 30, 2007
|
540,659
|
$ |
1,583,642
|
620,643
|
$ |
62,064
|
$ |
155,715
|
$ | (107,794 | ) | $ |
206,462
|
CROFF
ENTERPRISES, INC.
|
||||||||
STATEMENTS
OF CASH FLOWS
|
||||||||
For
the nine months ended September 30, 2006 and 2007
|
||||||||
(Unaudited)
|
||||||||
2006
|
2007
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ |
291,449
|
$ |
212,754
|
||||
Adjustments
to reconcile net income to
|
||||||||
net
cash provided by operating activities:
|
||||||||
Depletion,
depreciation and accretion
|
40,901
|
42,341
|
||||||
Gain
on sale of assets
|
(112,543 | ) |
--
|
|||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
26,104
|
757
|
||||||
Accounts
payable
|
49,941
|
(19,658 | ) | |||||
Accrued
liabilities
|
20,587
|
(28,730 | ) | |||||
Net
cash provided by operating activities
|
316,439
|
207,464
|
||||||
Cash
flows from investing activities:
|
||||||||
Proceeds
from sale of assets
|
210,550
|
--
|
||||||
Acquisition
of property leases and improvements
|
(110,065 | ) | (64,209 | ) | ||||
Net
cash provided by investing activities
|
100,485
|
(64,209 | ) | |||||
Cash
flows from investment activities:
|
||||||||
Costs
incurred for the benefit of farmout agreement
|
(300,621 | ) |
--
|
|||||
Net
cash (used) by financing activities
|
(300,621 | ) |
--
|
|||||
Net
increase in cash and cash equivalents
|
116,303
|
143,256
|
||||||
Cash
and cash equivalents at beginning of period
|
902,257
|
985,729
|
||||||
Cash
and cash equivalents at end of period
|
$ |
1,018,560
|
$ |
1,128,984
|
||||
Supplemental
disclosure of non-cash investing and financing
activities: None
|
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
(a)
|
On
September 27, 2007 the Croff Board of Directors adopted a Plan of
Corporate Division and Reorganization. The Plan was then drafted
and
executed by all the directors. The Plan, in essence, divides Croff
into a
new private company containing the assets pledged to the Preferred B
shares, and the existing public company holding the remaining assets.
The
new company would contain all the Preferred B share assets and liabilities
and be owned by the Preferred B shareholders. The Preferred B
shares have all of the oil and gas assets pledged to them. The common
shares would then be left with the currently traded public company
with
the primary asset being cash. This plan will require shareholder
approval
after submission of a proxy to the S.E.C. On October 25, 2007, the
Company
submitted a proxy to the S.E.C. for a shareholder meeting to approve
this
Plan, along with the election of directors and other routine matters.
The
proxy materials will be sent to all shareholders upon completion
of the
S.E.C. review.
|
The
Plan requires the formation of a new Utah corporation to be known
as Croff
Oil Company, as a separate corporation from Croff Enterprises, Inc.
All of
the oil and gas assets, bank accounts, and other oil and gas assets
and
liabilities will be exchanged to this new corporation. Each Croff
Preferred B shareholder will be entitled to one restricted common
share in
the new corporation for each Preferred B currently held. The Croff
Preferred B shares will then be cancelled of record. All Croff Preferred
B
share holders will have the right to receive the new common shares.
Three
of the existing Croff directors, Richard Mandel, Gerald Jensen, and
Julian
Jensen will serve as the initial Board of directors of Croff Oil
Company.
Croff Enterprises, Inc. will continue as a public corporation seeking
various merger or acquisition or other reorganization opportunities.
Under
Utah law dissenting shareholders will be offered a cash buyout
alternative. A copy of this Plan is attached to this Form
10-Q.
|
(b) |
On
September 27, 2007, the Board of Directors elected Sarah Straughan
as the
Chief Accounting Officer for Croff Enterprises Inc. to fill the existing
vacancy.
|
(a)
Exhibits
– The following documents are filed as exhibits to this Quarterly
Report
on Form 10-Q:
|
||
Exhibit
2 – The Plan of Corporate Division and Reorganization dated October
25,
2007 is filed as an Exhibit hereto. *
|
||
Exhibits: | ||
31.1 | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. * | |
31.2 | Certification of Chief Accounting Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. * | |
32.1 | Certification of Chief Executive Officer, dated November 12, 2007, pursuant to 18 U.S.C. Section 1350, as adopted to Section 906 of the Sarbanes-Oxley Act of 2002. * | |
32.2 |
Certification
Chief Accounting Officer, dated November 12, 2007, pursuant to
18 U.S.C.
Section 1350, as adopted to Section 906 of the Sarbanes-Oxley Act
of 2002.
*
|
|
*
|
Filed
herewith
|
CROFF
ENTERPRISES, INC.
|
|||
Date:
November 12, 2007
|
By:
|
/s/ Gerald L. Jensen | |
Gerald
L. Jensen, President,
Chief
Executive Officer
|
|||
Date: November 12, 2007 |
By:
|
/s/ Sarah Straughan | |
Sarah
Straughan,
|
|||
Secretary/Treasurer
Chief Accounting Officer |
|||