XML 42 R2.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED BALANCE SHEETS (USD $)
Dec. 31, 2012
Dec. 31, 2011
Current Assets:    
Cash and equivalents $ 6,921 $ 219,566
Receivable from DNR Oil & Gas, Inc.:    
Oil and gas sales, net of production costs 87,989 165,283
Other 61,243 15,597
Prepaid expenses and other 61,034 207,338
Total Current Assets 217,187 607,784
Oil and gas properties, at cost, successful efforts method:    
Proved properties 9,389,245 9,056,032
Unevaluated properties 314,336 287,728
Natural gas gathering system 442,195 442,195
Furniture and equipment 22,522 22,522
Total property and equipment 10,168,298 9,808,477
Less accumulated depreciation, depletion and amortization (1,499,284) (525,154)
Net Property and Equipment 8,669,014 9,283,323
TOTAL ASSETS 8,886,201 9,891,107
Payable to DNR Oil & Gas, Inc.:    
Oil and gas property acquisition costs 250,000 826,791
Gas gathering operating costs 436,403 416,835
Operator fees and other 159,748 151,748
Unrelated parties 92,943 92,019
Notes and advances payable:    
Directors and affiliates 508,991 109,319
Unrelated parties 250,000 250,000
Accrued interest expense 48,359 88,303
Director fees payable in common stock 33,615 90,000
Accrued consulting services payable in common stock 42,000 18,750
Current portion of asset retirement obligations 78,140 15,398
Other accrued costs and expenses 255,740 216,061
Total Current Liabilities 2,155,939 2,275,224
Long-Term Liabilities:    
Contingent acquisition costs payable to DNR Oil & Gas, Inc. 250,000  
Asset retirement obligations, net of current portion 569,128 637,842
Total Long-Term Liabilities 819,128 637,842
Total Liabilities 2,975,067 2,913,066
Commitments and Contingencies (Note 3, 4, 10 and 13)      
Stockholders' Equity:    
Common stock, no par value; authorized 499,000,000 shares, issued and outstanding 7,764,476 in 2011 and 7,979,801 in 2012 17,151,097 16,904,154
Accumulated deficit (16,227,289) (14,949,484)
Total Stockholders' Equity 5,911,134 6,978,041
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY 8,886,201 9,891,107
Class A Preferred Stock
   
Stockholders' Equity:    
Convertible Class A preferred stock; $10,000 face value per share, authorized 1,000,000 shares      
Total Stockholders' Equity 4,987,326 5,023,371
Preferred Stock Series A1
   
Stockholders' Equity:    
Convertible Class A preferred stock; $10,000 face value per share, authorized 1,000,000 shares 4,987,326 5,023,371
Series 2 Preferred Stock
   
Stockholders' Equity:    
Convertible Class A preferred stock; $10,000 face value per share, authorized 1,000,000 shares