Large
accelerated filer ¨
|
Accelerated
filed ¨
|
Non-accelerated
filer ¨
|
Smaller
reporting company x
|
Page
|
||||
PART
I: FINANCIAL INFORMATION
|
||||
Item
1. Financial Statements (Unaudited)
|
3
|
|||
Balance
Sheets as of June 30, 2009 and December 31, 2008
|
3
|
|||
Statements
of Operations For the Three and Six Months Ended June 30, 2009 and
2008
|
4
|
|||
Statements
of Cash Flows For the Six Months Ended June 30, 2009 and
2008
|
5
|
|||
Notes
to Financial Statements
|
6
|
|||
Item
2. Management’s Discussion and Analysis and Plan of
Operation
|
8
|
|||
Item
3. Quantitative and Qualitative Disclosures About Market
Risk
|
9
|
|||
Item
4T. Controls and Procedures
|
9
|
|||
PART
II: OTHER INFORMATION
|
||||
Item
1. Legal Proceedings
|
10
|
|||
Item
1A. Risk Factors
|
10
|
|||
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
10
|
|||
Item
3. Defaults upon Senior Securities
|
10
|
|||
Item
4. Submission of Matters to a vote of Security
Holders
|
10
|
|||
Item
5. Other Information
|
11
|
|||
Item
6. Exhibits
|
11
|
|||
Signatures
|
11
|
June
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Assets
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 12,088 | $ | 2,898 | ||||
Fixed
assets
|
||||||||
Equipment
(net)
|
34,411 | 43,373 | ||||||
Total
Assets
|
$ | 46,499 | $ | 46,271 | ||||
Liabilities
& Stockholder's Deficit
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable and accrued expenses
|
$ | 25,920 | $ | 40,393 | ||||
Accounts
payable - related party
|
68,738 | 74,718 | ||||||
Advances
from related parties
|
75,752 | 85,915 | ||||||
Accrued
interest
|
2,950 | — | ||||||
Salaries
payable
|
20,150 | 23,000 | ||||||
Note
payable - related party
|
53,860 | 51,210 | ||||||
Note
payable
|
15,700 | 13,700 | ||||||
Total
current liabilities
|
263,070 | 288,936 | ||||||
Stockholder's
Deficit
|
||||||||
Common
stock, $.001 par value, 500,000,0000 shares authorized, 72,090,632 and
69,199,632 shares issued and outstanding
|
72,091 | 69,200 | ||||||
Additional-paid-in-capital
|
6,309,113 | 6,030,904 | ||||||
Accumulated
deficit
|
(6,597,775 | ) | (6,342,769 | ) | ||||
Total
stockholder's deficit
|
(216,571 | ) | (242,665 | ) | ||||
Total
Liabilities & Stockholders’ Deficit
|
$ | 46,499 | $ | 46,271 |
Three Months
|
Six Months
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Revenue
|
$ | 78,213 | $ | 10,549 | $ | 84,357 | $ | 11,121 | ||||||||
Cost
of goods sold
|
(529 | ) | (13,677 | ) | (1,893 | ) | (13,677 | ) | ||||||||
Gross
margin
|
77,684 | (3,128 | ) | 82,464 | (2,556 | ) | ||||||||||
Expenses:
|
||||||||||||||||
General
and administrative
|
61,503 | 114,811 | 315,487 | 153,282 | ||||||||||||
Depreciation
|
6,428 | — | 12,773 | 12,690 | ||||||||||||
Operating
income(loss)
|
9,753 | (117,939 | ) | (245,796 | ) | (168,528 | ) | |||||||||
Other
Income (expense):
|
||||||||||||||||
Other
income
|
438 | — | 438 | — | ||||||||||||
Realized
(loss) on securities
|
(9,724 | ) | — | (9,724 | ) | — | ||||||||||
Gain
on accounts payable forgiveness
|
- | — | 1,319 | — | ||||||||||||
Interest
expense
|
(475 | ) | (950 | ) | (1,243 | ) | (950 | ) | ||||||||
Total
other income(expense)
|
(9,761 | ) | (950 | ) | (9,210 | ) | (950 | ) | ||||||||
Net
income(loss)
|
$ | (8 | ) | $ | (118,889 | ) | $ | (255,006 | ) | $ | (169,478 | ) | ||||
Net
income(loss) per share (basic and diluted):
|
$ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | $ | (0.00 | ) | ||||
Weighted
average shares outstanding (basic and diluted):
|
72,038,984 | 68,429,558 | 71,190,555 | 68,501,491 |
2009
|
2008
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
||||||||
Net
loss
|
$ | (255,006 | ) | $ | (169,478 | ) | ||
Adjustments
to reconcile net loss to cash used in operating
activities:
|
||||||||
Depreciation
expense
|
12,773 | 12,690 | ||||||
Stock
for services
|
225,100 | 64,134 | ||||||
Gain
on accounts payable forgiveness
|
(1,319 | ) | — | |||||
Net
Change in:
|
||||||||
Accounts
payable and accrued expenses
|
(4,203 | ) | 21,350 | |||||
Accounts
payable - related party
|
(5,981 | ) | (15,000 | ) | ||||
Accrued
salaries
|
20,150 | — | ||||||
TOTAL
CASH FLOWS USED IN OPERATING ACTIVITIES
|
(8,486 | ) | (86,304 | ) | ||||
CASH
FLOWS USED IN INVESTING ACTIVITIES
|
||||||||
Cash
paid for purchase of fixed assets
|
(1,811 | ) | - | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
||||||||
Advances
from related party, net
|
(10,163 | ) | 48,479 | |||||
Proceeds
from sale of stock
|
25,000 | — | ||||||
Proceeds
from notes payable
|
2,000 | — | ||||||
Notes
payable-related party
|
2,650 | (10,000 | ) | |||||
TOTAL
CASH FLOWS PROVIDED BY FINANCING ACTIVITIES
|
19,487 | 38,479 | ||||||
Net
Increase (Decrease) in Cash
|
9,190 | (47,825 | ) | |||||
Cash,
beginning of period
|
2,898 | 48,952 | ||||||
Cash,
end of period
|
$ | 12,088 | $ | 1,127 | ||||
SUPPLEMENTAL
CASH FLOW INFORMATION
|
||||||||
Interest
paid
|
$ | - | $ | - | ||||
Income
taxes paid
|
- | - | ||||||
Non
Monetary transactions
|
||||||||
Common
stock for accounts payable and accrued liabilities
|
29,000 | - | ||||||
Common
Stock for vehicle
|
2,000 |
|
·
|
250,000
issued for cash of $25,000
|
|
·
|
60,000
issued for accounts payable of
$6,000
|
|
·
|
230,000
issued for accrued compensation payable of
$23,000
|
|
·
|
2,251,000
issued for compensation of $225,100
|
|
·
|
100,000
issued for purchasing a vehicle from a related party for
$2,000
|
|
·
|
250,000
issued for cash
|
|
·
|
60,000
issued for accounts payable
|
|
·
|
230,000
issued for accrued compensation
payable
|
|
·
|
2,251,000
issued for compensation
|
|
·
|
100,000
issued for purchasing a vehicle
|
CROWN
EQUITY HOLDINGS INC.
|
||
By /s/ Kenneth Bosket
|
||
Kenneth
Bosket, CEO
|
||
By
/s/ Montse Zaman
|
||
Montse
Zaman, CFO
|