10QSB 1 barn205q.htm Converted by EDGARwiz

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


Form 10-QSB


[X]    Quarterly report pursuant section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended February 28, 2005

 

[ ]    Transition report pursuant section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from ________________ to ________________


Commission file number 000-50450


BARNABUS ENTERPRISES LTD.
(Exact name of small business issuer as specified in its charter)

 


Nevada

(State of Incorporation)


98-0370750
(I.R.S. Employer Identification No.)


674 Granville Street, PO Box 54035, Vancouver, BC V6C 3P4
Telephone No.: (604) 657- 2246
(Address and telephone number of Registrant's principal
executive offices and principal place of business)


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 ý    No q


As of March 21, 2005, the Company had 46,668,750 outstanding shares of common stock.  




PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

BARNABUS ENTERPRISES LTD.
(An Exploration Stage Company)

BALANCE SHEETS

 

Feb. 28, 2005

$

(Unaudited)

 

May 31, 2004

$

(Audited)

ASSETS

     
       
CURRENT ASSETS      
     Cash 943   4,749
       
OTHER ASSETS      
     Deferred offering costs (Note 2k) -   10,734
  943   15,483
       

LIABILITIES

     
       
CURRENT LIABILITIES      
     Accounts payable 4,155   37,744
     Related party payable (Note 3) 73,095   8,802
  77,250   46,546
       

STOCKHOLDERS' EQUITY (DEFICIT)

     
Capital stock (Note 4) 4,102   3,257
Authorized      
     1,125,000,000 common shares, each with par value of $0.001      
Issued and outstanding      
     46,668,750 common shares (2003 - 14,250,000)      
Additional paid-in capital 17,329   27,813
Deficit Accumulated during the exploration stage (97,738)   (62,133)
  (76,307)   (31,063)
       
  943   15,483
       

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


 

BARNABUS ENTERPRISES LTD.
(An Exploration Stage Company)

INTERIM STATEMENT OF OPERATIONS

THREE MONTHS ENDED FEBRUARY 28, 2005

(IN U.S. DOLLARS)

(Unaudited)

  April 11, 2002 (inception) to February 28, 2005   Three Months Ending   Nine Months Ending
    Feb. 28, 2005   Feb. 29, 2004   Feb. 28, 2005   Feb. 29, 2004
                   
EXPENSES                  
     Consulting fees 9,230   -   11,230   -   11,230
     Consulting fees - stock based compensation 1,095   -   -   1,095   -
     Exploration costs (Note 5) 5,500   -   -   -   987
     Professional fees 70,112   20,417   1,388   24,739   5,126
     Promotion 595   595   -   595   -
     Office and general 11,206   29   384   9,176   574
  97,738   21,041   13,002   35,605   17,917
                   
NET LOSS FOR THE PERIOD (97,738)   (21,041)   (13,002)   (35,605)   (17,917)
                   
BASIC LOSS PER SHARE     $(0.00)   $(0.00)   $(0.00)   $(0.00)
                   
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING     46,668,750   48,855,000   47,930,777   47,395,907
                   


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


BARNABUS ENTERPRISES LTD.
(An Exploration Stage Company)

INTERIM STATEMENT OF CASH FLOWS

(Unaudited)

 

April 11, 2002

(Inception) to

February 28,

2005

$


Nine months ended

 

Feb. 28,

Feb. 29,

 

2005

$

2004

$

CASH FLOWS FROM OPERATING ACTIVITIES

 
 

Net loss for the period

(97,738)

(35,605)

(17,917)

 

Adjustments to reconcile net loss to cash:

 
   

Deferred share offering costs

(10,734)

        ---

(58)

   

Shares issued for services rendered

1,095

1,095

---

 

Changes in non-cash working capital:

 
   

Accounts payable

     4,155

(33,589)

  (6,831)

Net cash used in operating activities

(103,222)

(68,099)

(24,806)

   

CASH FLOWS FROM FINANCING ACTIVITIES

 
 

Proceeds from (repayments to) related parties

73,095

64,293

(1,869)

 

Issuance of share capital

   31,070

         ---

  27,570

Net cash provided by financing activities

 104,165

  64,293

  25,701

   

INCREASE (DECREASE) IN CASH

943

(3,806)

895

   

CASH, beginning of period

          ---

   4,749

      160

       

CASH, end of period

        943

      943

   1,055

       

SUPPLEMENTAL DISCLOSURES

     
 

Interest paid in cash

---

---

---

 

Income taxes paid in cash

---

---

---


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




BARNABUS ENTERPRISES LTD.

(An Exploration Stage Company)

NOTES TO INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED FEBRUARY 28, 2005

(UNAUDITED)


1.  NATURE OF OPERATIONS AND BASIS OF PRESENTATION

Barnabus Enterprises Ltd. (the "Company") was incorporated on April 11, 2002 under the laws of the state of Nevada primarily for the purpose of acquiring, exploring and developing mineral properties.  

 

The company is actively seeking additional capital and management to explore for metals, including gold and other valuable minerals, on the recently acquired property, the Mount Claim, in British Columbia, Canada.

 

Going Concern

 

These financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America with the on-going assumption applicable to a going concern, which contemplates the realization of assets and the satisfaction of liabilities and commitments in the normal course of business.  The continued operations of the Company and the recoverability of the carrying value of assets is dependent upon the ability of the Company to obtain necessary financing to fund future operations and ultimately to attain profitable operations. However, there are inherent uncertainties in mining operations and management cannot provide assurances that it will be successful in this endeavour.  The Company has not yet determined whether the property contains reserves that are economically recoverable.  To February 28, 2005, the Company has a working capital deficit of $76,307 and has incurred losses since inception totalling $97,738.  Management's plans include obtaining additional capital through debt/equity financing.

 

The Company will depend almost exclusively on outside capital to complete its exploration activities.  Such outside capital will include the sale of additional stock and may include commercial borrowing. There can be no assurance that capital will be available as necessary to meet these exploration costs or, if the capital is available, that it will be on terms acceptable to the Company.  The issuances of additional equity securities by the Company may result in a significant dilution in the equity interests of its current stockholders.  Obtaining commercial loans, assuming those loans would be available, will increase the Company's liabilities and future cash commitments. If the Company is unable to obtain financing in the amounts and on terms deemed acceptable, the business and future success may be adversely affected.

 

Given the Company's limited operating history, lack of sales, and its operating losses, there can be no assurance that it will be able to achieve or maintain profitability.  Accordingly, these factors raise substantial doubt about the Company's ability to continue as a going concern.

 

Comparative Figures

 

Certain amounts presented for comparative purposes have been reclassified to conform with the presentation adopted in the current reporting period.


BARNABUS ENTERPRISES LTD.
(An Exploration Stage Company)

NOTES TO INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED FEBRUARY 28, 2005

(UNAUDITED)


1.  NATURE OF OPERATIONS AND BASIS OF PRESENTATION - CONT'D

 

Unaudited Interim Financial Statements

 

The accompanying unaudited interim financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-QSB of Regulation S-B. They do not include all information and footnotes required by generally accepted accounting principles for complete financial statements. However, except as disclosed herein, there have been no material changes in the information disclosed in the notes to the financial statements for the year ended May 31, 2004 included in the Company's Annual Report on Form 10-KSB filed with the Securities and Exchange Commission. The interim unaudited financial statements should be read in conjunction with those financial statements included in the Form 10-KSB. In the opinion of Management, all adjustments considered necessary for a fair presentation, consisting solely of normal recurring adjustments, have been made. Operating results for the nine months ended February 28, 2005 are not necessarily indicative of the results that may be expected for the year ending May 31, 2005.


2.  SIGNIFICANT ACCOUNTING POLICIES

 

 

Basis of accounting

Theses financial statements have been prepared in accordance with United States generally accepted accounting principles and are expressed in United States dollars.

 

b)   Exploration stage company

 

The Company complies with Financial Accounting Standard Board Statement No. 7 and The Securities and Exchange Commission Exchange Act Guide 7 for its characterization of the Company as Exploration stage.

 

The Company has been in the exploration stage since its formation on April 11, 2002 and has not yet realized any revenues from its planned operations.  It is primarily engaged in the acquisition, exploration and development of mining properties.  Upon location of a commercial mineable reserve, the Company expects to actively prepare the site for extraction and enter into the development stage.


 

BARNABUS ENTERPRISES LTD.
(An Exploration Stage Company)

NOTES TO INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED FEBRUARY 28, 2005

(UNAUDITED)

 

2.  SIGNIFICANT ACCOUNTING POLICIES - CONT'D

 

c)  Basic and diluted loss per share

The Company computes net income (loss) per share in accordance with SFAS No. 128, "Earnings per Share" (SFAS 128). SFAS 128 requires presentation of both basic and diluted earnings per share (EPS) on the face of the income statement. Basic EPS is computed by dividing net income (loss) available to common shareholders (numerator) by the weighted average number of common shares outstanding (denominator) during the period. Diluted EPS gives effect to all dilutive potential common shares outstanding during the period including stock options, using the treasury stock method, and convertible preferred stock, using the if-converted method. In computing diluted EPS, the average stock price for the period is used in determining the number of shares assumed to be purchased from the exercise of stock options or warrants. Diluted EPS excludes all dilutive potential common shares if their effect is anti-dilutive. Basic and diluted losses per share were the same, as there were no common stock equivalents outstanding. (Note 4a)

 

d)  Cash and cash equivalents

 

The Company considers all short-term debt securities purchased with a maturity of three months or less at the time of issuance to be cash equivalents.

 

e)  Provision for taxes

 

The Company utilizes the liability method of accounting for income taxes as set forth in SFAS No. 109, "Accounting for Income Taxes". Under the liability method, deferred taxes are determined based on the temporary differences between the financial statement and tax bases of assets and liabilities using enacted tax rates. A valuation allowance is recorded when it is more likely than not that some of the deferred tax assets will not be realized.

 

f)  Use of estimates

 

The preparation of financial statements in accordance with United States generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from management's best estimates as additional information becomes available in the future.

 

g)  Impaired asset policy

 

In accordance with the requirements of SFAS No. 144, the Company determined the carrying value of its long-lived assets that are to be disposed of by sale be measured at the lower of book value or fair value less cost to sell. The costs incurred to acquire a mineral claim (Note 5) was expensed in 2002 as exploration costs.




BARNABUS ENTERPRISES LTD.
(An Exploration Stage Company)

NOTES TO INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED FEBRUARY 28, 2005

(UNAUDITED)

 

2.  SIGNIFICANT ACCOUNTING POLICIES - CONT'D

 

h)  Exploration costs

Mineral property acquisition, exploration and development costs are expensed as incurred until such time as economic reserves are quantified. To date the Company has not established any proven reserves on its mineral properties.

 

i)  Foreign currency translation

 

The Company has adopted Financial Accounting Standard No.52.  There were no foreign currency translation adjustments required at February 28, 2005.  The Company will record future foreign currency translation results as a separate component of stockholders equity.

 

j)  Derivative instruments

 

In June, 1998, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards ("SFAS") No. 133, "Accounting for Derivative Instruments and Hedging Activities."  This standard establishes accounting and reporting standards for derivative instruments, including certain derivative instruments embedded in other contracts, and for hedging activities.  It requires that an entity recognize all derivatives as either assets or liabilities in the balance sheet and measure those instruments at fair value.

 

At February 28, 2005, the Company has not engaged in any transactions that would be considered derivative instruments or hedging activities.

 

k)  Deferred share offering costs

 

Deferred share offering costs represent professional fees and other expenses related to filing registration statements with the Securities and Exchange Commission in anticipation of a planned share offering.  These costs are netted against proceeds of the offering when it completes.

 

l)  Stock-based compensation

 

In December 2002, the Financial Accounting Standards Board issued Financial Accounting Standard No. 148, "Accounting for Stock-Based Compensation - Transition and Disclosure ("SFAS No. 148"), an amendment of Financial Accounting Standard No. 123 "Accounting for Stock-Based Compensation" ("SFAS No. 123).  The purpose of SFAS No. 148 is to: (1) provide alternative methods of transition for an entity that voluntarily changes to the fair value based method of accounting for stock-based employee compensation, (2) amend the disclosure provisions to require prominent disclosure about the effects on reported net income of an entity's accounting policy decisions with respect to stock-based employee compensation, and (3) to require disclosure of those effects in interim financial information.  The adoption of SFAS 148 has not had an impact on the Company's financial position or results of operations.

 


 

BARNABUS ENTERPRISES LTD.
(An Exploration Stage Company)

NOTES TO INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED FEBRUARY 28, 2005

(UNAUDITED)

 

2.  SIGNIFICANT ACCOUNTING POLICIES - CONT'D

 

Stock-based compensation (cont'd)

The Company has elected to continue to account for stock-based employee compensation arrangements in accordance with the provisions of Accounting Principles Board Opinion NO. 25, "Accounting for Stock Issued to Employees", ("APB No.25") and comply with the disclosure provisions of SFAS No. 123 as amended by SFAS No. 148 as described above.  In addition, in accordance with SFAS No. 123 the Company applies the fair value method using the Black-Scholes option-pricing model in accounting for options granted to consultants.  Under APB No. 25, compensation expense is recognized based on the difference, if any, on the date of grant between the estimated fair value of the Company's stock and the amount an employee must pay to acquire the stock.  Compensation expense is recognized immediately for past service and pro-rata for future service over the option-vesting period.

 

In accordance with SFAS No. 123, the Company applies the fair value method using the Black-Scholes option-pricing model in accounting for options granted to consultants.

The Company accounts for equity instruments issued in exchange for the receipt of goods or services from other than employees in accordance with SFAS No. 123 and the conclusions reached by the Emerging Issues Task Force in Issue No. 96-18, "Accounting for Equity Instruments That Are Issued to Other than Employees for Acquiring or in Conjunction with Selling Goods or Services" ("EITF 96-18").  Costs are measured at the estimated fair market value of the consideration received or the estimated fair value of the equity instruments issued, whichever is more reliably measurable.  The value of equity instruments issued for consideration other than employee services is determined on the earlier of a performance commitment or completion of performance by the provider of goods or services as defined by EITF 96-18.

 

As at February 28, 2005, the Company had not granted any stock options.

 

m)   Recent Accounting Pronouncements

 

In December 2004, the FASB issued Statement of Financial Accounting Standards No. 123(R), Share-Based Payment ("SFAS No. 123(R)"), which requires the compensation cost related to share-based payments, such as stock options and employee stock purchase plans, be recognized in the financial statements based on the grant-date fair value of the award. SFAS No. 123(R) is effective for all interim periods beginning after December 15, 2005. Management is currently evaluating the impact of SFAS No. 123(R) on the Company's financial condition and results of operations. See Note 2 in the Notes to the Consolidated Financial Statements for information related to the pro forma effects on the Company's reported net income and net income per share of applying the fair value recognition provisions of the previous Statement of Financial Accounting Standards 123, Accounting for Stock-Based Compensation, to stock-based employee compensation.



BARNABUS ENTERPRISES LTD.
(An Exploration Stage Company)

NOTES TO INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED FEBRUARY 28, 2005

(UNAUDITED)

 

2.  SIGNIFICANT ACCOUNTING POLICIES - CONT'D

 

m)   Recent Accounting Pronouncements (cont'd)

In December 2004, the FASB issued Statement of Financial Accounting Standards No. 153, Exchanges of Non-monetary Assets, an amendment of APB Opinion No. 29, Accounting for Non-monetary Transactions ("SFAS No. 153"). SFAS No. 153 requires that exchanges of non-monetary assets are to be measured based on fair value and eliminates the exception for exchanges of non-monetary, similar productive assets, and adds an exemption for non-monetary exchanges that do not have commercial substance. SFAS 151 will be effective for fiscal periods beginning after June 15, 2005.   Management does not believe that the adoption of SFAS No. 153 will have a material impact on the Company's financial condition or results of operations.


3.  RELATED PARTY

 

An officer of the Company has advanced monies to the Company for the payment of legal fees.  This amount is unsecured, is non-interest bearing, and has no fixed terms for repayment.

On October 26, 2004, the Principal Executive Officer and Director of the Company resigned.  In connection with the resignation, the shares issued to this individual were surrendered for cancellation, and were returned to treasury (Note 4b)).

 

All related party transactions are in the normal course of operations and are measured at the exchange amount, which is the amount of consideration established and agreed to by the related parties.

 

4.  COMMON STOCK

 

a)    Authorized shares

Authorized:  1,125,000,000 with $0.001 par value per share.

 

On March 3, 2004, the company undertook a 1:15 forward stock split.  As a result of this stock split, the authorized share capital increased from 75,000,000 to 1,125,000,000, and the number of shares issued and outstanding increased from 3,257,000 to 48,855,000 The par value of the stock remained as $0.001 per share.  Unless otherwise noted, all references to common stock, common shares outstanding, average numbers of common shares outstanding and per share amounts in these Financial Statements and Notes to Financial Statements prior to the effective date of the forward stock split have been restated to reflect the 1:15 forward split on a retroactive basis.


 

BARNABUS ENTERPRISES LTD.
(An Exploration Stage Company)

NOTES TO INTERIM FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED FEBRUARY 28, 2005

(UNAUDITED)

 

4.  COMMON STOCK (CONT'D)

 

b)    Private Placements

During 2002, 500,000 shares (7,500,000 post-split) of common stock were issued to officers and directors for cash.  There was no public offering of any securities.  These shares were issued pursuant to the exemption from registration contained in Section 4(2) of the Securities Act of 1933.  Shares were issued for a total cash consideration of $3,500.

During 2003, 450,000 shares (6,750,000 post-split) of common stock were issued.  Shares were issued for a total cash consideration of $4,500, which was received in 2004 as part of the SB-2 offering. This was in relation to the shares issued to the principals of the company at the time.  

 

During 2004, 2,307,000 shares (34,605,000 post-split) of common stock were issued as part of the SB-2 offering.  Shares were issued for a total cash consideration of  $23,070.

During the last quarter ended November 30, 2004, the Company cancelled and returned to treasury 3,281,250 shares of common stock previously issued to a stockholder (Note 3b)).

 

c)    Non-Cash Consideration

 

On October 12, 2004, the Company issued 1,095,000 shares of common stock for consulting services under the Form S-8.  These shares were recorded at an aggregate fair value of $1,095 for services rendered.  The Company charged the full amount as consulting services during the nine month period ended February 28, 2005.


5.  MINERAL CLAIM

 

Pursuant to a purchase agreement dated April 11, 2003, the Company acquired an undivided 100% interest of one mineral claim in the Liard Mining Division in the Toodoggone area of North-Central British Columbia, Canada, for a cash payment of $4,710.

Under the agreement, if the Company fails to spend $100,000 on the property prior to December 31, 2005, the Company will be required to transfer the property back to the previous owner unless the Company exercises its right to extend the agreement to a maximum of two additional years to December 31, 2007, by paying $2,000 per year from December 31, 2003 to December 31, 2006.  All extension payments may be deducted against the net smelter return royalty. $2,000 was paid during the current year.  The claim is subject to a 3% net smelter return royalty.   

 

The Company has a right to purchase up to an aggregate of sixty percent (60%) of this 3% royalty interest at a price of $1,000,000 for each thirty percent (30%) interest.

As there are no proven mineral reserves on the property and in view of the uncertainty with respect to recovery of costs incurred to acquire the claim, all amounts spent on the property were expensed as incurred.  




ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

 

 The following discussion should be read in conjunction with our financial statements and related notes appearing elsewhere in this Form 10-QSB and our Annual Report on Form 10-KSB/A for our fiscal year ended May 31, 2004.   The terms "the Company," "we," "our" or "us" refer to Barnabus Enterprises Ltd.  This discussion contains forward-looking statements based on our current expectations, assumptions, and estimates. The words or phrases "believe," "expect," "may," "anticipates," or similar expressions are intended to identify "forward-looking statements." Actual results could differ materially from those projected in the forward-looking statements as a result of a number of risks and uncertainties pertaining to our business, including: (a) our continued operations and the recoverability of the carrying value of assets is dependent upon our ability to obtain necessary financing to fund future operations and ultimately to attain profitable operations; (b) should we engage in testing and exploration activities, we will be subject to regulatory concerns, including those regulations pertaining to environmental permitting of operations, air quality, water quality and wildlife monitoring, safety regulations, claim filings and maintenance;    (c) although managements intends to hire outside consultants with sufficient mining and exploration experience and expertise, current management lacks technical training and experience with exploring for starting, and operating a mine; should we fail to hire such consultants, our operations will be negatively effected; (d) we are a development stage business with a poor financial condition, no revenue generating operations or operating history, and we have not adequately developed our operational plan; accordingly you cannot evaluate future exploration activity; (d) our independent accountants audit report for our Fiscal Year ended May 31, 2004 stated that there is substantial doubt about our ability to continue as a going concern and that our ability to continue as a going concern is highly dependent upon obtaining additional financing for our planned operations; (e) this report on Form 10-QSB for the quarter ending February 28, 2005, also states that there is substantial doubt about our ability to continue as a going concern due to our limited operating history, lack of sales, and operating losses;  (e) our Principal Officer, Kerry Nagy, spends only approximately 20% of his time on our business and operations and is involved in other business interests, which may negatively effect development of our operational plan; (f) we currently have no known mineral resources and should we fail to discover a mineral body or we do not develop an alternative Plan of Operations, we may have to cease conducting operations; (g) our Plan of Operations is in flux and subject to change in light of other possible business prospects, such as the Manyberries Gas Project which is described below in connection with a Letter of Intent we have with various parties; should our business and operations change direction, we will have expended significant costs and time on a operational plan that we may no longer pursue; (h)  other risk factors discussed in our periodic filings,  which may be accessed at http://www.sec.gov. Statements made herein are as of the date of the filing of this Form 10-QSB with the Securities and Exchange Commission and should not be relied upon as of any subsequent date. Unless otherwise required by applicable law, we do not undertake, and we specifically disclaim any obligation, to update any forward-looking statements to reflect occurrences, developments, unanticipated events or circumstances after the date of such statement.

 

Business Overview

 

We are a start-up, pre-exploration company.  We have not yet started our business operations or generated or realized any revenues.  

 

In April 2002, we acquired a 100% undivided mineral interest in the Mount mineral claim, located in Toodoggone area, Liard Mining Division of British Columbia.  Our proposed mineral claim involving this undivided mineral interest is solely exploratory in nature at this stage of our operations.  There is no assurance that a mineral deposit exists on the mineral claim until appropriate geological exploration is performed and completed and a final comprehensive evaluation is concluded.  There are no mineral reserves on the mineral claim.  

 

In December 2004, we entered into a non-binding Letter of Intent with MB Gas, Inc., Goldstar Gas Corporation, and other parties, to acquire a 90% interest in Goldstar Gas Corp.'s Manyberries Gas Project in Southern Alberta, Canada.  The Letter of Intent provides that MB Gas, Inc., a Goldstar Gas Corp. shareholder, will remain as the operator and assist in the project's business development.  The Letter of Intent was subject to due diligence.

 

A definitive agreement has been completed prior to the previously stated March 15, 2005 deadline. Barnabus has acquired a 90% working interest in the project that consists of producing gas wells, pipeline and gas gathering and distribution systems, as well as a sweet-sour gas processing plant. The Company expects to have the existing gas wells in production and is currently working on a comprehensive work program and development plan.

 

We intend to undertake necessary due diligence and evaluation of this transaction to determine the capital requirements of incorporating the Manyberries Gas Project into our operations and whether this project will constitute our primary business.  

 

Plan of Operations

 

Our entire Plan of Operations is contingent upon obtaining adequate financing of $257,500 and we will not commence operations until such time that we obtain such financing.  We intend to carry out exploration work on the Mount Claim to ascertain the quantities of copper, zinc, silver, gold and other valuable minerals, if any.  We will be unable to determine whether or not our mineral claims contain a mineral deposit, or reserve, until appropriate exploratory work is performed and an economic evaluation based on the exploratory work concludes economic viability.

 

Our Phase I exploration program will consist of the following steps and approximate costs:

 

1)    Trenching  on the claim - Trenching involves digging and blasting into the ground up slope of the anomalies originally identified in the soil samples and down into the bedrock.  We will hire a Prospecting Crew to conduct the trenching, which will take approximately 10 days to complete at an approximate cost of $24,900;

 

2)    Sampling - Upon completion of the trenching, we will take representative samples for mineral content to determine the presence of gold, silver, and copper, if any.  We will hire an Assayer to conduct this sampling, which will take approximately 7 days to complete at an approximate cost of $2,600;

 

3)    Geological analysis of samples - We will contract with independent geologists that conduct a geological analyses of the samples to determine the presence of gold, silver, and copper, if any. This analysis will take approximately 7 days to complete at an approximate cost of $3,250.  

 

Our total approximate costs for Phase I are $32,500.  

 

Our Phase I exploration of the mineral claim will not require us to buy or sell any plant or significant equipment or to conduct any research that will entail material expenses.  Additionally, we do not expect that we will have to hire additional employees.  

 

Should we be successful in discovering sufficient minerals on the property that warrant further exploration work, we will conduct Phase II,  which will consist of the following steps and approximate costs:

 

1)     Diamond drill hole sites -  Diamond drill hole sites will be spotted based on analysis from the Phase I geological report. We plan to retrieve drill core for analysis from any expected source rock identified (higher probability mineral zones ) to explain the anomalous soil sample results. Numerous drill hole sites will be indenitified and collected in order to give the Geologist a large sampling of the claim and allow for more in depth analysis of the mineral content


2)       Sampling and Geological Analysis and Interpretation  - This will be conducted in the same manner as the Phase I stage

 

 The total cost of this second part of Phase II operations will cost approximately $195,000.

 

The Plan of Operations for the Manyberries Gas Project is being developed. The first step in the process will be to determine a comprehensive work program that will allow Barnabus to determine capital requirements needed to facilitate the required plan.

 

Joint Venture Partner

 

If the results are positive from Phase I and Phase II, we plan to enter into a joint venture relationship with another company that has experience in the mineral exploration and development business. The joint venture partner may provide funding in terms of additional exploration expenditures, and operational experience if the mineral claim is determined to have any potential for proven mineral reserves. If we enter into a joint venture agreement with another partner, we may have to sell an interest in the claim and issue additional shares in return for exploration funds from the joint venture partner. If our mineral claim has merit, the joint venture partner will act as both a financier and operational partner.


Results of Operations For Period Ending February 28, 2005

 

We did not earn any revenues during the period ended February 28, 2005. We do not anticipate earning revenues until such time as we have entered into commercial production of our mineral properties, if ever. We are presently in the pre-exploration stage of our business and we can provide no assurance that we will commence exploration of mineral resources on our properties, or if we will discover commercially exploitable levels of mineral resources on our properties, or that such resources are discovered, that we will enter into commercial production of our mineral properties.

 

During the three months period ended February 28, 2005, we incurred operating expenses in the amount of $21,041 These operating expenses included consulting and professional fee payments of $20,417; professional fees in the amount of $595 in connection with our corporate and Securities and Exchange Commission filings; and $29 for office and general expenses.

We incurred a loss in the amount of $21,041 for the three months period ended February 28, 2005.  Our loss is attributable to the above-described operating expenses, consulting and professional fees and administrative expenses.

 

Liquidity and Capital Resources

 

Our auditors have issued a going concern opinion on our audited financial statements for the fiscal years ended May 31, 2004 as we have experienced recurring losses and negative cash flows from operations in these periods.  In addition, we have a net capital deficiency.  These matters raise substantial doubt about our ability to continue as a going concern.

 

We cannot satisfy our current cash requirements for our operational plan through our existing capital. We anticipate total estimated operating expenditures of approximately $3,000 per month for our 6 month Plan of Operations or an aggregate of $257,500 for our operational plan; however, as of February 28, 2005, we have cash of only $943, which will not even enable us to pursue any of our planned operations. We anticipate that our Plan of Operations will require the following:

 

-    $32,500 in connection with the completion of Phase I of our recommended geological work program, if we decide to proceed with this phase;

 

-    $30,000 for operating expenses, including working capital and general, legal, accounting and administrative expenses associated with Securities and Exchange Commission reporting requirements;

 

-    if results from Phase I are favourable, $195,000 in connection with the completion of Phase I of our recommended geological work program, if we decide to proceed with this phase.

 

Accordingly, we will be unable to fund our expenses for our entire Phase I Plan of Operations through our existing assets or cash. Although members of our management have agreed to loan us funds for our operational needs, which will assist in meeting our Plan of Operations, there are no assurances that we will receive sufficient funds from management or that they will be adequate to meet our operating needs.  Even if our management provides funding to us, we will be required to repay such loans with interest and other possible terms and/or issue shares of our common stock to him, which will dilute your interest in our shares. Moreover, we may still need additional financing through traditional bank financing or a debt or equity offering; however, because we are a development stage company with little operating history, no revenues, and a poor financial condition, we may be unsuccessful in obtaining such financing or the amount of the financing may be minimal and therefore inadequate to implement our Plan of Operations. In the event that we do not receive financing or our financing is inadequate, we may have to liquidate our business and undertake any or all of the following actions:

-

-    Significantly reduce, eliminate or curtail our business, operating and research and development activities so as to reduce operating costs;

-

-    Sell, assign or otherwise dispose of our assets, if any, to raise cash or to settle claims by creditors;

-

-    Pay our liabilities in order of priority, if we have available cash to pay such liabilities;

-

-    If any cash remains after we satisfy amounts due to our creditors, distribute any remaining cash to our stockholders in an amount equal to the net market value of our net assets;

-

-    File a Certificate of Dissolution with the State of Nevada to dissolve our corporation and close our business;

-

-    Make the appropriate filings with the Securities and Exchange Commission so that we will no longer be required to file periodic and other required reports with the Securities and Exchange Commission, if, in fact, we are a reporting company at that time; and

-

-    Make the appropriate filings with the National Association of Security Dealers to effect a delisting of our stock.

 

Based upon our current assets, however, we will not have the ability to distribute any cash to our stockholders.

If we have any liabilities that we, or our management on our behalf, are unable to satisfy and we qualify for protection under the U.S. Bankruptcy Code, we may voluntarily file for reorganization under Chapter 11 or liquidation under Chapter 7. Our creditors may also file a Chapter 7 or Chapter 11 bankruptcy action against us. If our creditors or we file for Chapter 7 or Chapter 11 bankruptcy, our creditors will take priority over our stockholders. If we fail to file for bankruptcy under Chapter 7 or Chapter 11 and we have creditors; such creditors may institute proceedings against us seeking forfeiture of our assets, if any.

 

We do not know and cannot determine which, if any, of these actions we will be forced to take. If any of these foregoing events occur, you could lose your entire investment in our shares.


At February 28, 2005, we had a working capital deficit of ($76,307) and accumulated losses since inception of $97,738.   At February 28, 2005, Cash used by operating activities was $68,099 for the nine months ended February 28, 2005 and $103,222 from inception to February, 2005.  Net cash used by financing activities was $64,293 for the nine months ended February 28, 2005 and $104,165 from inception to February 28, 2005.


 

Item 3.  Controls and Procedures

 

Under the supervision and with the participation of our management, including the Principal Executive Officer and Principal Financial Officer, we have evaluated the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Exchange Act Rule 13a-14(c) as of the end of the period covered by this report. Based on that evaluation, the Principal Executive Officer and Principal Financial Officer have concluded that these disclosure controls and procedures are effective. There were no changes in our internal control over financial reporting during the quarter ended February 28, 2005 that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting. Potential investors should be aware that the design of any system of controls and procedures is based in part upon certain assumptions about the likelihood of future events.  There can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.



PART II  -  OTHER INFORMATION


Item 1.  Legal Proceedings

 

None


Item 2.  Changes in Securities

 

None


Item 3. Defaults upon Senior Securities

 

None


Item 4.  Submission of Matters to a Vote of Security Holders

 

Schedule 14A - Proxy Statement , preliminarily filed subsequent to the end of the quarter on March 29, 2005, with final vote to occur on May 15, 2005

 

Item 5.  Other Information.

 

None


Item 6.  Exhibits and Reports on Form 8-K

 

(A) Index to Exhibits

 

Exhibit No.

Description of Exhibit

3.1(1)

Articles of Incorporation

3.3(1)

Bylaws

31.1

Certifications of Chief Executive/Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1

Certifications of Chief Executive/Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

(1)   Incorporated by reference to same exhibit filed with the Company's Form SB-2 Registration Statement on August 1, 2002.



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.

 

BARNABUS ENTERPRISES LTD.


Date:  April 22, 2005


By:   /s/  Kerry Nagy


Kerry Nagy, President, CFO and Director

  











 


Exhibit 31.1

 

Pursuant to the requirements of Rule 13a-14 of the Securities Exchange Act of 1934, as amended,  provides the following certification.

     I, Kerry Nagy, Chief Executive/Financial Officer of Barnabus Enterprises, Ltd. ("Company"), certify that:

 

1.
 
I have reviewed this quarterly report on Form 10-QSB of Barnabus Enterprises, Ltd.;
2.
  
Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this  quarterly report;
3.
  
Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the Company as of, and for, the periods presented in this quarterly report;
 
4.
  
The other directors and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e))  and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f) for the small business issuer and have:

a.  Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under my supervision, to ensure that material information relating to Barnabus Enterprises Ltd., including its consolidated subsidiaries, is made known to us by other within those entities, particularly during the period in which this report is being prepared;

b.  Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under my supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statement for external purposes in accordance with generally accepted accounting principles.

c.  Evaluated the effectiveness of the small business issuer's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report on such evaluation; and

d.  Disclosed in this report any change in Barnabus Enterprises Ltd.'s internal control over financial reporting that occurred during Barnabus'third fiscal quarter that has materially affected, or is reasonably likely to materially affect, Barnabus' internal control over financial reporting; and
 

5. The other directors and I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the Company's auditors and the audit committee of our board of directors (or persons performing the equivalent functions):
 
     a. All significant deficiencies and material weaknesses  in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Company's ability to record, process, summarize and report financial data; and

 

 
     b. Any fraud, whether or not material, that involves management or other employees who have a significant role in the Company's internal control over financial reporting; and
 
   
Date: April 22, 2005
/s/ Kerry Nagy
        Kerry Nagy, President, CFO and Director
   

Exhibit 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. Section 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

    In connection with the  quarterly Report of Barnabus Enterprises Ltd. on Form 10-QSB for the quarter ending February 28, 2005, as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Kerry Nagy, President, CFO and Director of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge and belief: (1) the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and (2) the information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

/s/ Kerry Nagy

Kerry Nagy

President, CFO and Director

April 22, 2005