XML 35 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED BALANCE SHEETS (USD $)
Sep. 30, 2013
Dec. 31, 2012
Current Assets:    
Cash and equivalents $ 7,390 $ 6,921
Receivable from DNR Oil & Gas, Inc.:    
Oil and gas sales, net of production costs 240,982 87,989
Other 72,721 61,243
Prepaid expenses and other 30,868 61,034
Total Current Assets 351,961 217,187
Oil and gas properties, at cost, successful efforts method:    
Proved properties 9,663,712 9,389,245
Unevaluated properties 314,336 314,336
Natural gas gathering system 442,195 442,195
Furniture and equipment 22,522 22,522
Total property and equipment 10,442,765 10,168,298
Less accumulated depreciation, depletion and amortization (2,015,788) (1,499,284)
Net Property and Equipment 8,426,977 8,669,014
TOTAL ASSETS 8,778,938 8,886,201
Payable to DNR Oil & Gas, Inc.:    
Oil and gas property acquisition costs 250,000 250,000
Gas gathering operating costs 436,403 436,403
Operator fees and other 141,748 159,748
Unrelated parties 39,553 92,943
Notes and advances payable - current portion:    
Directors and affiliates 926,638 508,991
Unrelated parties 625,000 250,000
Accrued interest expense 52,261 48,359
Director fees payable in common stock 35,415 33,615
Accrued consulting services payable in common stock 42,000 42,000
Current portion of asset retirement obligations 112,804 78,140
Other accrued costs and expenses 111,478 255,740
Total Current Liabilities 2,773,300 2,155,939
Long-Term Liabilities:    
Contingent acquisition costs payable to DNR Oil & Gas, Inc. 250,000 250,000
Notes and advances payable, net of current portion:    
Directors and affiliates 150,000  
Unrelated parties 150,000  
Asset retirement obligations, net of current portion 584,498 569,128
Total Long-Term Liabilities 1,134,498 819,128
Total Liabilities 3,907,798 2,975,067
Commitments and Contingencies (Notes 3, 4, and 10)      
Stockholders' Equity:    
Convertible Series A preferred stock; $10,000 face value per      
Common stock, no par value; authorized 499,000,000 shares, issued and outstanding 7,979,801 in 2012 and 13,451,466 in 2013 21,410,972 17,151,097
Accumulated deficit (16,635,283) (16,227,289)
Total Stockholders' Equity 4,871,140 5,911,134
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY 8,778,938 8,886,201
Preferred Stock Series A1
   
Stockholders' Equity:    
Convertible Series A preferred stock; $10,000 face value per 95,451 4,987,326
Series 2 Preferred Stock
   
Stockholders' Equity:    
Convertible Series A preferred stock; $10,000 face value per