EX-99.38 39 exhibit99-38.htm EXHIBIT 99.38 Grandview Gold, Inc.: Exhibit 99.38 - Filed by newsfilecorp.com

Exhibit 99.38

Grandview Gold Inc.
(An Exploration Stage Company)
Interim Consolidated Financial Statements
For the Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)


Management’s Responsibility for Financial Reporting

The accompanying unaudited interim consolidated financial statements of Grandview Gold Inc. (An Exploration Stage Enterprise) were prepared by management in accordance with Canadian generally accepted accounting principles. The most significant of these accounting principles have been set out in the May 31, 2009 audited consolidated financial statements. Only changes in accounting policies have been disclosed in these unaudited interim consolidated financial statements. Management acknowledges responsibility for the preparation and presentation of the period end unaudited interim consolidated financial statements, including responsibility for significant accounting judgments and estimates and the choice of accounting principles and methods that are appropriate to the Company’s circumstances.

Management has established systems of internal control over the financial reporting process, which are designed to

provide reasonable assurance that relevant and reliable financial information is produced.

The Board of Directors is responsible for ensuring that management fulfills its financial reporting responsibilities and for reviewing and approving the period end unaudited interim consolidated financial statements together with other financial information. An Audit Committee assists the Board of Directors in fulfilling this responsibility. The Audit Committee meets with management to review the internal controls over the financial reporting process and the period end unaudited interim consolidated financial statements together with other financial information of the Company. The Audit Committee reports its findings to the Board of Directors for its consideration in approving the period end unaudited interim consolidated financial statements together with other financial information of the Company for issuance to the shareholders.

Management recognizes its responsibility for conducting the Company’s affairs in compliance with established financial

standards, and applicable laws and regulations, and for maintaining proper standards of conduct for its activities.

Management's Report on Control Over Financial Reporting

Management is responsible for establishing and maintaining adequate control over financial reporting. Management conducted an evaluation of the effectiveness of internal control over financial reporting based on “Internal Control Over Financial Reporting – Guidance For Smaller Public Companies” issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on this evaluation, management concluded that the Company’s internal control over financial reporting was effective as at November 30, 2009.

Conclusion Relating to Disclosure Controls and Procedures

An evaluation was performed under the supervision of and with the participation of management, including the Chief Executive Officer and the Chief Financial Officer, of the effectiveness of the Company’s disclosure controls and procedures as defined in the Multilateral Instrument 52-109. Based on that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that the design and operation of the Company’s disclosure controls and procedures were effective as at November 30, 2009.

Notice to Reader

Under National Instrument 51-102, Part 4, subsection 4.3(3)(a), if an auditor has not performed a review of the interim financial statements, they must be accompanied by a notice indicating that the financial statements have not been reviewed by an auditor.

The accompanying unaudited interim consolidated financial statements of the Company have been prepared by and

are the responsibility of the Company's management.

The Company's independent auditor has not performed a review of these unaudited interim consolidated financial statements in accordance with standards established by the Canadian Institute of Chartered Accountants for a review of interim financial statements by an entity's auditor.

(signed) (signed)
   
Paul T. Sarjeant Ernest Cleave
Chief Executive Officer Chief Financial Officer
   
Toronto, Canada  
January 14, 2010  


Grandview Gold Inc.
(An Exploration Stage Company)
Interim Consolidated Balance Sheets
(Expressed in Canadian Dollars)

 

  November 30,     May 31,  

(Unaudited)

  2009     2009  

Assets

           

Current assets

           

             Cash and cash equivalents

$  207,744   $  106,593  

             Short term investments

  25,000     407,493  

             GST and sundry receivable

  12,822     5,707  

             Prepaid expenses

  29,242     12,283  

             Due from a related party (Note 12(iv))

  10,000     10,000  

 

  284,808     542,076  

Reclamation bond (Note 5)

  13,858     14,332  

Mining interests (Note 6)

  3,794,647     3,442,793  

 

$  4,093,313   $  3,999,201  

Liabilities

           

Current liabilities

           

             Accounts payable and accrued liabilities

$  352,605   $  72,467  

Asset retirement obligation

  13,858     14,332  

 

  366,463     86,799  

 

           

Shareholders' equity

  3,726,850     3,912,402  

 

$  4,093,313   $  3,999,201  

Nature of operations and going concern (Note 1)
Subsequent event (Note 14)

The notes to unaudited interim consolidated financial statements are an integral part of these statements.

- 2 -



Grandview Gold Inc.
(An Exploration Stage Company)
Interim Consolidated Statements of Operations and Comprehensive Loss
(Expressed in Canadian Dollars)

 

                          Cumulative  

 

                          from date of  

 

                          inception  

 

                          of the  

 

  Three Months Ended     Six Months Ended     exploration  

 

  November 30,     November 30,     stage (March  

(Unaudited)

  2009     2008     2009     2008     26, 2004)  

 

                             

Expenses

                             

Share-based payments

$  -   $  -   $  368,500   $  -   $  4,398,625  

Investor relations, business development and reporting issuer maintenance costs

  15,683     22,523     33,076     39,347     1,820,887  

Professional fees

  47,976     33,528     90,414     64,257     1,314,058  

Management services (Note 12)

  23,250     38,863     43,250     113,077     1,386,440  

Office and administration

  13,311     (769 )   25,245     16,416     694,383  

Exploration evaluation expenses

  7,589     4,656     7,649     4,656     27,534  

Flow-through interest expense

  -     -     -     -     188,801  

Write-down of marketable securities

  -     -     -     -     25,000  

Bad debt

  -     -     -     -     1,235  

 

                             

 

  107,809     98,801     568,134     237,753     9,856,963  

 

                             

Loss before the under noted

  (107,809 )   (98,801 )   (568,134 )   (237,753 )   (9,856,963 )

Interest income

  130     2,485     (2,585 )   3,048     86,487  

Write-off of mineral properties

  -     -     -     -     (7,988,830 )

Forgiveness of debt

  -     -     -     -     35,667  

Failed merger costs

  -     -     -     -     (170,000 )

 

                             

Loss before income taxes

  (107,679 )   (96,316 )   (570,719 )   (234,705 )   (17,893,639 )

Future income tax recovery

  -     -     -     -     1,675,990  

 

                             

Net loss and comprehensive loss for the period

$  (107,679 ) $  (96,316 ) $  (570,719 ) $  (234,705 ) $  (16,217,649 )

 

                             

Basic and diluted loss per share (Note 10)

$  (0.00 ) $  (0.00 ) $  (0.01 ) $  (0.01 )    

The notes to unaudited interim consolidated financial statements are an integral part of these statements.

- 3 -



Grandview Gold Inc.
(An Exploration Stage Company)
Interim Consolidated Statements of Accumulated Deficit
(Expressed in Canadian Dollars)

 

                          Cumulative  

 

                          from date of  

 

                          inception  

 

                          of the  

 

  Three Months Ended     Six Months Ended     exploration  

 

  November 30,     November 30,     stage (March  

(Unaudited)

  2009     2008     2009     2008     26, 2004)

 

                             

Accumulated Deficit

                             

Balance at beginning of period

$  (19,544,218 ) $  (11,331,649 ) $  (19,081,178 ) $  (11,193,260 ) $  (3,434,248 )

Net loss for the period

  (107,679 )   (96,316 )   (570,719 )   (234,705 )   (16,217,649 )

 

                             

Balance at end of period

$  (19,651,897 ) $  (11,427,965 ) $  (19,651,897 ) $  (11,427,965 ) $  (19,651,897 )

The notes to unaudited interim consolidated financial statements are an integral part of these statements.

- 4 -



Grandview Gold Inc.
(An Exploration Stage Company)
Interim Consolidated Statements of Changes in Shareholders' Equity
(Expressed in Canadian Dollars)

 

              Contributed     Accumulated        

(Unaudited)

  Share Capital     Warrants     Surplus     Deficit     Total  

 

                             

 

                             

At May 31, 2008

$  14,202,266   $  3,742,570   $  4,789,944   $ (11,193,260 ) $  11,541,520  

Mineral property acquisition

  10,800     -     -     -     10,800  

Private placement

  416,666     -     -     -     416,666  

Cost of issue - cash laid out

  (47,833 )   -     -     -     (47,833 )

Cost of issue - broker warrants valuation

  (30,666 )   30,666     -     -     -  

Flow-through cost of issue

  (120,833 )   -     -     -     (120,833 )

Warrants expired

  -     (2,569,432 )   2,569,432     -     -  

Net loss for the year

  -     -     -     (7,887,918 )   (7,887,918 )

 

                             

At May 31, 2009

  14,430,400     1,203,804     7,359,376     (19,081,178 )   3,912,402  

Share-based payments

  -     -     368,500     -     368,500  

Exercise of warrants

  16,667     -     -     -     16,667  

Fair value of warrants exercised

  15,333     (15,333 )   -     -     -  

Warrants expired

  -     (860,218 )   860,218     -     -  

Net loss for the period

  -     -     -     (570,719 )   (570,719 )

 

                             

At November 30, 2009

$  14,462,400   $  328,253   $  8,588,094   $ (19,651,897 ) $  3,726,850  

The notes to unaudited interim consolidated financial statements are an integral part of these statements.

- 5 -



Grandview Gold Inc.
(An Exploration Stage Company)
Interim Consolidated Statements of Cash Flows
(Expressed in Canadian Dollars)

 

                          Cumulative  

 

                          from date of  

 

                          inception  

 

                          of the  

 

  Three Months Ended     Six Months Ended     exploration  

 

  November 30,     November 30,     stage (March  

(Unaudited)

  2009     2008     2009     2008     26, 2004)

 

                             

Cash flows from operating activities

                             

Net loss for the period

$ (107,679 ) $  (96,316 ) $  (570,719 ) $  (234,705 ) $  (16,217,649 )

Items not involving cash:

                             

       Write-down of marketable securities

  -     -     -     -     25,000  

       Forgiveness of debt

  -     -     -     -     (35,667 )

       Write-off of bad debts

  -     -     -     -     1,235  

       Share-based payments

  -     -     368,500     -     4,398,625  

       Future income tax recovery

  -     -     -     -     (1,675,990 )

       Accrued interest income

  -     -     -     -     (43,903 )

       Write-off of mineral properties

  -     -     -     -     7,988,830  

Changes in non-cash working capital items:

                             

       GST and sundry receivable

  (2,738 )   5,097     (7,115 )   32,211     (12,332 )

       Prepaid expenses

  (20,926 )   147,190     (16,959 )   118,734     (29,242 )

       Due from a related party

  -     -     -     -     80,000  

       Accounts payable and accrued liabilities

  250,586     (181,456 )   280,138     (82,567 )   358,775  

 

                             

Cash flows provided by (used in) operating activities

  119,243     (125,485 )   53,845     (166,327 )   (5,162,318 )

 

                             

Cash flows from financing activities

                             

Loans from related parties

  -     -     -     -     (28,594 )

Share/warrant issuance

  16,667     -     16,667     -     18,068,877  

Cost of issuance

  -     -     -     -     (1,776,309 )

Proceeds from loan

  -     -     -     -     175,000  

Repayment of loan

  -     -     -     -     (75,000 )

 

                             

Cash flows provided by financing activities

  16,667     -     16,667     -     16,363,974  

 

                             

Cash flows from investing activities

                             

Purchase of reclamation bond

  -     -     -     -     (13,090 )

(Purchase) redemption of short term investments

  (25,000 )   73,070     382,493     607,874     18,903  

Exploration advances

  -     -     -     -     -  

Expenditures on mining interests

  (227,820 )   (130,967 )   (351,854 )   (450,868 )   (10,909,725 )

Due from a related party

  -     -     -     -     (90,000 )

 

                             

Cash flows (used in) provided by investing activities

$  (252,820 ) $  (57,897 ) $  30,639   $  157,006   $  (10,993,912 )

The notes to unaudited interim consolidated financial statements are an integral part of these statements.

- 6 -



Grandview Gold Inc.
(An Exploration Stage Company)
Interim Consolidated Statements of Cash Flows - Continued
(Expressed in Canadian Dollars)

                            Cumulative  
                            from date of  
                            inception  
                            of the  
    Three Months Ended     Six Months Ended     exploration  
    November 30,     November 30,     stage (March  

(Unaudited)

  2009     2008     2009     2008     26, 2004)  

 

                             

Change in cash during the period

$  (116,910 ) $  (183,382 ) $  101,151   $  (9,321 ) $  207,744  

 

                             

Cash, beginning of period

  324,654     258,917     106,593     84,856     -  

 

                             

Cash, end of period

$  207,744   $  75,535   $  207,744   $  75,535   $  207,744  

 

                             

Supplemental Schedule of Non-cash Transactions

                   

Share issuance included in mining interest

$  -   $  -   $  -   $  10,800   $  563,875  

Warrant issuance included in mining interest

$  -   $  -   $  -   $  -   $  184,750  

Share-based payments included in mining interest

$  -   $  -   $  -   $  -   $  111,475  

Interest paid

$  -   $  -   $  -   $  -   $  45,159  

The notes to unaudited interim consolidated financial statements are an integral part of these statements.

- 7 -



Grandview Gold Inc.
(An Exploration Stage Company)
Interim Consolidated Statements of Mineral Properties
(Expressed in Canadian Dollars)

 

                          Cumulative  

 

                          from date of  

 

                          inception  

 

                          of the  

 

  Three Months Ended     Six Months Ended     exploration  

 

  November 30,     November 30,     stage (March  

(Unaudited)

  2009     2008     2009     2008     26, 2004)

 

                             

Pony Creek Carlin Trend Project, Nevada, USA

Balance, beginning of period

$   -   $  5,846,638   $  -   $  5,679,340   $  -  

 

                             

       Drilling, assays and related field work

  -     26,233     -     96,595     4,684,830  

       Project administration and general

  -     1,849     -     14,090     96,879  

       Property acquisition and holding costs

  -     9,671     -     94,366     1,121,633  

       Write-off

  -     -     -     -     (5,903,342 )

 

  -     37,753     -     205,051     -  

       Balance, end of period

$       -   $  5,884,391   $  -   $  5,884,391   $  -  

 

                             

Red Lake Gold Camp, Ontario, Canada

                   

Balance, beginning of period

$  3,511,576   $  3,375,031   $  3,442,793   $  3,275,971   $  -  

 

                             

       Drilling, assays and related field work

  195,595     30,813     264,378     118,633     3,194,265  

       Property acquisition and holding costs

  -     -     -     11,240     512,906  

 

  195,595     30,813     264,378     129,873     3,707,171  

       Balance, end of period

$  3,707,171   $  3,405,844   $  3,707,171   $  3,405,844   $  3,707,171  

 

                             

Rice Lake Gold Camp, Manitoba, Canada

                   

Balance, beginning of period

$    -   $  1,391,982   $  -   $  1,327,639   $  -  

 

                             

       Drilling, assays and related field work

  -     62,320     -     161,737     1,163,762  

       Project administration and general

  -     81     -     307     227  

       Property acquisition and holding costs

  -     -     -     -     393,123  

       Government refund

  -     -     -     (35,300 )   -  

       Write-off

  -     -     -     -     (1,557,112 )

 

  -     62,401     -     126,744     -  

       Balance, end of period

$    -   $  1,454,383   $  -   $  1,454,383   $  -  

The notes to unaudited interim consolidated financial statements are an integral part of these statements.

- 8 -



Grandview Gold Inc.
(An Exploration Stage Company)
Interim Consolidated Statements of Mineral Properties - Continued
(Expressed in Canadian Dollars)

                            Cumulative  
                            from date of  
                            inception  
                            of the  
    Three Months Ended     Six Months Ended     exploration  
    November 30,     November 30,     stage (March  

(Unaudited)

  2009     2008     2009     2008     26, 2004)

 

                             

Giulianita Property, Peru (Note 6(a))

                   

Balance, beginning of period

$  55,251   $  -   $  -   $  -   $  -  

 

                             

       Drilling, assays and related field work

  22,340     -     35,922     -     35,922  

       Property acquisition and holding costs

  9,885     -     51,554     -     51,554  

 

  32,225     -     87,476     -     87,476  

       Balance, end of period

$  87,476   $  -   $  87,476   $  -   $  87,476  

 

                             

Total

$  3,794,647   $  10,744,618   $  3,794,647   $  10,744,618   $  3,794,647  

The notes to unaudited interim consolidated financial statements are an integral part of these statements.

- 9 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

1.

Nature of Operations and Going Concern

   

Grandview Gold Inc. (the "Company" or "Grandview") is a gold exploration company focused on exploring and developing gold properties in gold camps of North America.

   

The Company was incorporated under the laws of the Province of Ontario. The Company was previously in the business of investing significant equity interests in high-technology companies. As at March 26, 2004, the Company changed its direction to a gold exploration company. To date, the Company has not earned significant revenues from gold exploration and is considered to be in the exploration stage. As such, the Company will be applying Accounting Guideline 11 "Enterprises in the Development Stage" as required by the Canadian Institute of Chartered Accountants' ("CICA") Handbook effective March 26, 2004 onward.

   

The unaudited interim consolidated financial statements have been prepared in accordance with Canadian generally accepted accounting principles ("GAAP"), as applicable to a going concern entity which contemplates the realization of its assets and the settlement of its liabilities in the normal course of operations. In assessing whether the going concern assumption is appropriate, management takes into account all available information about the future, which is at least, but is not limited to, twelve months from the end of the reporting period. The ability of the Company to continue operations is dependent upon obtaining the necessary financing to complete the development of a mineral property. Management is aware, in making its assessment, of material uncertainties related to events or conditions that may cast significant doubt upon the entity’s ability to continue as a going concern, as described in the following paragraph. Accordingly, the unaudited interim consolidated financial statements do not give effect to adjustments that would be necessary should the Company be unable to continue as a going concern and therefore be required to realize its assets and liquidate its liabilities and commitments in other than the normal course of business and at amounts different from those in the accompanying unaudited interim consolidated financial statements.

   

The Company's financing efforts to date, while substantial, are not sufficient in and of themselves to enable the Company to fund all aspects of its operations. Management expects that the Company, based upon the underlying value of its exploration projects, will be able to secure the necessary financing to meet the Company’s requirements on an ongoing basis. Nevertheless, there is no assurance that these initiatives will be successful.

   
2.

Basis of Presentation and Accounting Policies

   

The unaudited interim consolidated financial statements have been prepared by the Company in accordance with GAAP. The preparation of the unaudited interim consolidated financial statements is based on accounting policies and practices consistent with those used in the preparation of the audited annual consolidated financial statements except as noted below. The accompanying unaudited interim consolidated financial statements should be read in conjunction with the notes to the Company’s audited consolidated financial statements for the year ended May 31, 2009, since they do not contain all disclosures required by GAAP for annual financial statements. These unaudited interim consolidated financial statements reflect all normal and recurring adjustments which are, in the opinion of management, necessary for a fair presentation of the respective unaudited interim periods presented.

- 10 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

2.

Basis of Presentation and Accounting Policies (continued)

   

Goodwill and Intangible Assets

   

In February 2008, the CICA approved Handbook Section 3064, “Goodwill and Intangible Assets” which replaces the existing Handbook Sections 3062, “Goodwill and Other Intangible Assets” and 3450 “Research and Development Costs”. This standard is effective for interim and annual financial statements relating to fiscal years beginning on or after October 1, 2008, with earlier application encouraged. The standard provides guidance on the recognition, measurement and disclosure requirements for goodwill and intangible assets. The adoption of this new accounting standard had no impact on the unaudited interim consolidated financial statements as of November 30, 2009.

   

Future Accounting Pronouncements

   

International Financial Reporting Standards (“IFRS”)

   

In January 2006, the CICA’s Accounting Standards Board ("AcSB") formally adopted the strategy of replacing Canadian GAAP with IFRS for Canadian enterprises with public accountability. The current conversion timetable calls for financial reporting under IFRS for accounting periods commencing on or after January 1, 2011. On February 13, 2008 the AcSB confirmed that the use of IFRS will be required in 2011 for publicly accountable profit-oriented enterprises. For these entities, IFRS will be required for interim and annual financial statements relating to fiscal years beginning on or after January 1, 2011. The Company is currently assessing the impact of IFRS on its consolidated financial statements.

   

Business Combinations, Consolidated Financial Statements and Non-Controlling Interests

   

The CICA issued three new accounting standards in January 2009: Section 1582, "Business Combinations", Section 1601, "Consolidated Financial Statements" and Section 1602, "Non-Controlling interests". These new standards will be effective for fiscal years beginning on or after January 1, 2011. Section 1582 replaces section 1581 and establishes standards for the accounting for a business combination. It provides the Canadian equivalent to IFRS 3 - Business Combinations. Sections 1601 and 1602 together replace section 1600, "Consolidated Financial Statements". Section 1601, establishes standards for the preparation of consolidated financial statements. Section 1602 establishes standards for accounting for a non-controlling interest in a subsidiary in consolidated financial statements subsequent to a business combination. It is equivalent to the corresponding provisions of IFRS lAS 27 - Consolidated and Separate Financial Statements. The Company is in the process of evaluating the requirements of the new standards.

   
3.

Capital Management

   

The Company considers its capital structure to consist of share capital, warrants, contributed surplus and accumulated deficit. When managing capital, the Company’s objective is to ensure the entity continues as a going concern as well as to achieve optimal returns to shareholders and benefits for other stakeholders. Management adjusts the capital structure as necessary in order to support the acquisition, exploration and development of its mineral properties. The Board of Directors does not establish quantitative return on capital criteria for management, but rather relies on the expertise of the Company's management team to sustain the future development of the business.

   

The properties in which the Company currently has an interest are in the exploration stage. As such the Company is dependent on external financing to fund its activities. In order to carry out the planned exploration program and pay for administrative costs, the Company will spend its existing working capital and raise additional amounts when economic conditions permit it to do so.

- 11 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

3.

Capital Management (continued)

   

Management has chosen to mitigate the risk and uncertainty associated with raising additional capital within current economic conditions by:


  i)

minimizing discretionary disbursements;

  ii)

reducing or eliminating exploration expenditures which are of limited strategic value; and

  iii)

exploring alternate sources of liquidity.

In light of the above, the Company will continue to assess new properties and seek to acquire an interest in additional properties if it believes there is sufficient potential and if it has adequate financial resources to do so. There were no changes in the Company's approach to capital management during the three and six months ended November 30, 2009. The Company is not subject to externally imposed capital requirements.

4.

Risk Factors

   

The Company’s significant mineral properties are Red Lake Gold Camp, Ontario, Canada and Guilianita Property, Peru (called the "Properties").

   

Unless the Company acquires or develops additional significant properties, the Company will be solely dependent upon these Properties. If no additional mineral properties are acquired by the Company, any adverse development affecting the Properties would have a material adverse effect on the Company's financial condition and results of operations.

   

The Company's risk exposures and their impact on the Company's financial instruments are summarized below:

   

Credit Risk

   

Credit risk is the risk of loss associated with a counterparty’s inability to fulfill its payment obligations. The Company's credit risk is primarily attributable to cash, short term investments, GST and sundry receivable and due from a related party. Cash and short term investments are held with a reputable Canadian chartered bank, from which management believes the risk of loss to be minimal.

   

Financial instruments included in GST and sundry receivable anddue from a related party consist of sales tax receivable from government authorities in Canada, deposits held with service providers and a loan provided to the President and CEO of the Company. GST and sundry receivable and due from a related party are in good standing as of November 30, 2009. Management believes that the credit risk concentration with respect to financial instruments included in GST and sundry receivable and due from a related party is minimal.

   

Liquidity Risk

   

The Company's approach to managing liquidity risk is to ensure that it will have sufficient liquidity to meet liabilities when due. As at November 30, 2009, the Company had a cash and short term investments balance of $232,744 (May 31, 2009 - $514,086) to settle current liabilities of $352,605 (May 31, 2009 - $72,467). All of the Company's financial liabilities have contractual maturities of less than 30 days and are subject to normal trade terms.

- 12 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

4.

Risk Factors (continued)

     

Market Risk

     

Market risk is the risk of loss that may arise from changes in interest rates, foreign exchange rates and commodity prices.

     
(a)

Interest Rate Risk

     

The Company has cash balances and no interest-bearing debt. The Company's current policy is to invest excess cash in investment-grade short-term deposit certificates issued by the Company's Canadian chartered bank. The Company periodically monitors the investments it makes and is satisfied with the creditworthiness of its bank.

     
(b)

Foreign Currency Risk

     

The Company's functional and reporting currency is the Canadian dollar and major purchases are transacted in Canadian dollars. As a result, the Company's exposure to foreign currency risk is minimal.

     
(c)

Price Risk

     

The Company is exposed to price risk with respect to commodity prices. Commodity price risk is defined as the potential adverse impact on earnings and economic value due to commodity price movements and volatilities. The Company closely monitors commodity prices, as they relate to gold to determine the appropriate course of action to be taken by the Company.

Sensitivity Analysis

The Company has, for accounting purposes, designated its cash and short term investments as held for trading, which is measured at fair value. GST and sundry receivable and due from a related party are classified for accounting purposes as loans and receivables, which are measured at amortized cost which equals fair value. Accounts payable and accrued liabilities are classified for accounting purposes as other financial liabilities, which are measured at amortized cost which also equals fair value.

As of November 30, 2009, the carrying and fair value amounts of the Company's financial instruments are

approximately equivalent.

The sensitivity analysis shown in the notes below may differ materially from actual results.

Based on management's knowledge and experience of the financial markets, the Company believes the

following movements are "reasonably possible" over a six month period:

  (i)

Short term investments are subject to floating interest rates. As at November 30, 2009, if interest rates had decreased/increased by 1% with all other variables held constant, the loss for the six months ended November 30, 2009 would have been approximately $100 higher/lower, as a result of lower/higher interest income from short term investments. As at November 30, 2009, reported shareholders' equity would have been approximately $100 lower/higher as a result of lower/higher interest income from short term investments.

     
  (ii)

The Company does not hold significant balances in foreign currencies to give rise to exposure to foreign exchange risk.

- 13 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

4.

Risk Factors (continued)

     

Sensitivity Analysis (continued)

     
(iii)

Commodity price risk could adversely affect the Company. In particular, the Company’s future profitability and viability of development depends upon the world market price of gold. Gold has fluctuated widely in recent years. There is no assurance that, even as commercial quantities of gold may be produced in the future, a profitable market will exist for gold. A decline in the market price of gold may also require the Company to reduce its mining interests, which could have a material and adverse effect on the Company’s value. As of November 30, 2009, the Company was not a gold producer. As a result, commodity price risk may affect the completion of future equity transactions such as equity offerings and the exercise of stock options and warrants. This may also affect the Company's liquidity and its ability to meet its ongoing obligations.

     
5.

Reclamation Bond

     

The Company has posted reclamation bonds for its mining projects, as required by the United States, Department of the Interior Bureau of Land Management, to secure clean-up costs, if any, on projects that are abandoned or closed.

     
6.

Mining Interests

On a quarterly basis, management of the Company reviews exploration expenditures to ensure mining interests include only costs and projects that are eligible for capitalization.

For a description of mining interests, refer to Note 8 of the audited consolidated financial statements as at May31, 2009. There following changes to mining interests occurred from June 1, 2009 to November 30, 2009.

(a) Guilianita Project, Peru

On July 2, 2009, a binding Memorandum of Understanding (the “Memorandum”) was signed with a private Peruvian Group which grants a two-stage option (the "Option") to acquire up to a 100% interest in a property located in the Suyo District, Ayabaca Province, Piura Department, Peru (the “Guilianita”). The Option provides the Company with a right to earn an 80% interest in Guilianita by (i) making a US$20,000 cash payment on signing of the Memorandum; (ii) incurring CAD $1.4 million in exploration and development expenditures; and (iii) issuing a total of two million common shares of the Company over a three year period.

The Option also allows the Company to acquire the remaining 20% subject to it making an additional payment of US$300,000 (CAD$317,220) and issuing a further 250,000 common shares of the Company prior to the third anniversary of the date of the Memorandum.

The Memorandum and the transactions contemplated therein and thereby are conditional upon receipt of allrequired regulatory approvals, including the approval of the TSX.

- 14 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

7.

Share Capital

(a) Authorized

Unlimited number of common shares

Unlimited number of preference shares. The preference shares are without par value, redeemable, voting, non-participating, and are convertible into common shares at the rate of one common share for five preference shares (none currently issued and outstanding).

(b) Issued

      Number        
      of        
      shares     Amount  
               
  Balance, May 31, 2004 and March 26, 2004   3,270,998   $  3,378,444  
  Stock split (3 for 1)   6,541,996     -  
  Private placement   120,000     120,000  
  Private placement   150,000     150,000  
  Mineral property acquisition   400,000     4,000  
  Private placement   175,000     175,000  
  Private placement   1,005,000     1,005,000  
  Warrant valuation   -     (138,188 )
  Mineral property acquisition   118,500     159,975  
  Mineral property acquisition   70,000     86,800  
  Cost of issue - warrant valuation   -     (35,200 )
  Cost of issue - cash laid out   -     (124,081 )
               
  Balance, May 31, 2005   11,851,494   $  4,781,750  
  Private placement   2,019,104     2,523,880  
  Debt conversion   80,000     100,000  
  Warrant valuation   -     (178,023 )
  Private placement   590,320     737,900  
  Warrant valuation   -     (111,498 )
  Shares issued for a finders' fee   160,000     200,000  
  Private placement   400,000     500,000  
  Private placement   3,985,974     4,384,571  
  Warrant valuation   -     (1,335,301 )
  Cost of issue - broker warrant valuation   -     (462,173 )
  Cost of issue - cash laid out   -     (866,375 )
  Flow-through cost of issue   -     (731,430 )
               
  Balance, May 31, 2006   19,086,892   $  9,543,301  

- 15 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

7.

Share Capital (continued)

(b) Issued (continued)

      Number        
      of        
      Shares     Amount  
               
  Balance, May 31, 2006   19,086,892   $  9,543,301  
  Private placement   2,399,998     1,559,999  
  Warrant valuation   -     (284,400 )
  Mineral property acquisition   50,000     34,500  
  Mineral property acquisition   55,000     22,000  
  Private placement   3,250,000     1,462,500  
  Warrant valuation   -     (339,625 )
  Cost of issue - cash laid out   -     (249,300 )
  Cost of issue - finder options valuation   -     (165,800 )
  Flow-through cost of issue   -     (563,472 )
               
  Balance, May 31, 2007   24,841,890   $  11,019,703  
  Private placement   11,169,000     4,950,150  
  Warrant valuation   -     (940,212 )
  Mineral property acquisition   130,000     45,800  
  Exercise of warrants   147,875     66,544  
  Exercise of warrants valuation   -     36,673  
  Cost of issue - cash laid out   -     (488,720 )
  Cost of issue - broker warrants valuation   -     (227,417 )
  Flow-through cost of issue   -     (260,255 )
               
  Balance, May 31, 2008   36,288,765   $  14,202,266  
  Mineral property acquisition   30,000     10,800  
  Private placement   8,333,333     416,666  
  Cost of issue - cash   -     (47,833 )
  Cost of issue - broker warrants valuation   -     (30,666 )
  Flow-through cost of issue   -     (120,833 )
               
  Balance, May 31, 2009   44,652,098   $  14,430,400  
  Exercise of warrants   333,333     16,667  
  Exercise of warrants valuation   -     15,333  
               
  Balance, November 30, 2009   44,985,431   $  14,462,400  

- 16 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

8.

Warrants


      Number of     Weighted Average  
      Warrants     Exercise Price  
               
  Balance, May 31, 2004 and March 26, 2004   -   $  -  
  Issued   602,500     1.44  
  Expired/cancelled   -     -  
               
  Balance, May 31, 2005   602,500   $  1.44  
  Issued   3,435,238     1.63  
  Expired/cancelled   (602,500 )   (1.44 )
               
  Balance, May 31, 2006   3,435,238   $  1.63  
  Issued   4,189,999     0.91  
  Expired/cancelled   (1,043,654 )   1.60  
               
  Balance, May 31, 2007   6,581,583   $  1.18  
  Issued   5,853,480     0.62  
  Issued   73,937     0.65  
  Exercised   (147,875 )   0.45  
               
  Balance, May 31, 2008   12,361,125   $  0.92  
  Expired   (6,307,645 )   (1.18 )
  Issued   666,666     0.05  
               
  Balance, May 31, 2009   6,720,146   $  0.59  
  Expired   (5,044,120 )   (0.62 )
  Exercised   (333,333 )   (0.05 )
               
  Balance, November 30, 2009   1,342,693   $  0.63  

The following are the warrants outstanding at November 30, 2009:

      Number of     Fair     Exercise     Expiry  
      Warrants     Value     Price ($)     Date  
                           
      656,000   $  225,664     0.70     December 21, 2009  
      153,360     55,056     0.60     December 21, 2009  
      200,000     32,200     1.40     February 8, 2010  
      333,333     15,333     0.05     December 4, 2010  
                           
      1,342,693   $  328,253              

- 17 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

9.

Stock Options


      Number     Weighted Average  
      of     Exercise  
      Stock Options     Price  
               
  Balance, May 31, 2004 and March 26, 2004   -   $  -  
  Granted   1,225,000     1.01  
  Cancelled   (100,000 )   1.00  
               
  Balance, May 31, 2005   1,125,000   $  1.06  
  Granted   1,100,000     1.55  
               
  Balance, May 31, 2006   2,225,000   $  1.28  
  Granted   1,250,000     1.06  
  Expired   (375,000 )   1.00  
  Cancelled   (250,000 )   1.19  
               
  Balance, May 31, 2007   2,850,000   $  1.22  
  Granted   2,700,000     0.63  
  Expired   (850,000 )   1.13  
  Cancelled   (125,000 )   1.38  
               
  Balance, May 31, 2008   4,575,000   $  0.89  
  Cancelled   (175,000 )   0.68  
               
  Balance, May 31, 2009   4,400,000   $  0.90  
  Granted (i)   3,350,000     0.15  
  Expired   (600,000 )   1.00  
               
  Balance, November 30, 2009   7,150,000   $  0.54  

  (i)

On June 23, 2009, the Company granted an aggregate of 3,350,000 options to directors, officers, geologists and consultants of the Company at an exercise price of $0.15 for a period of five years. All the options granted vest immediately. The estimated fair market value under the Black-Scholes option pricing model was $368,500. In determining this value, the following assumptions were used: risk-free interest rate of 2.55%, dividend yield of 0%, expected stock volatility of 155% and an expected life of 5 years.

     
  (ii)

The weighted average fair value of the total options granted during the period ended November 30, 2009, on the grant date was $0.11.

- 18 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

9.

Stock Options (continued)


      Options Outstanding           Options Exercisable  
            Weighted                    
            Average                    
            Remaining     Weighted           Weighted  
      Number     Contractual     Average     Number     Average  
  Expiry Date   of Options     Life (years)     Exercise Price     of Options     Exercise Price  
                                 
  December 20, 2009   75,000     0.05   $  1.10     75,000   $  1.10  
  April 15, 2010   700,000     0.37     0.50     700,000     0.50  
  January 6, 2011   150,000     1.10     1.25     150,000     1.25  
  April 3, 2011   550,000     1.34     1.80     550,000     1.80  
  October 31, 2011   500,000     1.92     1.00     500,000     1.00  
  September 27, 2012   1,825,000     2.83     0.68     1,825,000     0.68  
  June 23, 2014   3,350,000     4.56     0.15     3,350,000     0.15  
                                 
      7,150,000     3.16   $  0.54     7,150,000   $  0.54  

10.

Basic and Diluted Loss Per Share

   

Basic loss per share is computed by dividing the loss for the period by the weighted-average number of common shares outstanding during the period, including contingently issuable shares which are included when the conditions necessary for issuance have been met. Diluted loss per share is calculated in a manner similar to basic loss per share, except the weighted-average shares outstanding are increased to include potential common shares from the assumed exercise of options and warrants, if dilutive. The number of additional shares included in the calculation is based on the treasury stock method for options and warrants.


 

 

  Three Months Ended     Six Months Ended  
 

 

  November 30,     November 30,  
 

 

  2009     2008     2009     2008  
 

 

                       
 

Numerator for basic loss per share

$  (107,679 ) $  (96,316 ) $  (570,719 ) $  (234,705 )
 

 

                       
 

Numerator for diluted loss per share

$  (107,679 ) $  (96,316 ) $  (570,719 ) $  (234,705 )
 

 

                       
 

Denominator:

                       
 

Weighted average number of common shares - basic

  44,843,606     36,318,765     44,748,902     36,312,107  
 

 

                       
 

Weighted average number of common shares - diluted

  44,843,606     36,318,765     44,748,902     36,312,107  
 

 

                       
 

Basic and diluted loss per share

$  (0.00 ) $  (0.00 ) $  (0.01 ) $  (0.01 )

- 19 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

11.

Segmented Information

   

The Company's operations comprise a single reporting operating segment engaged in mineral exploration (2008 - same). As the operations comprise a single reporting segment, amounts disclosed in the consolidated financial statements for loss for the periods presented also represent segment amounts.

   

The Company operates in the following geographic segments for the six months ended November 30, 2009, and year ended May 31, 2009:


      November 30,     May 31,  
      2009     2009  
               
  Canada $  4,005,837   $  3,999,201  
  Peru   87,476     -  
               
  Total assets $  4,093,313   $  3,999,201  

12.

Related Party Transactions Not Disclosed Elsewhere


  i)

For the three and six months ended November 30, 2009, $Nil and $Nil, respectively (three and six months ended November 30, 2008 - $15,000 and $30,000, respectively) was paid to the former interim CEO and current chairman of the Company for consulting services.

     
  ii)

For the three and six months ended November 30, 2009, $37,500 and $75,000, respectively (three and six months ended November 30, 2008 - $43,500 and $87,000, respectively) was paid to the President and CEO of the Company for consulting services. Included in this amount was $26,250 and $52,750, respectively (three and six months ended November 30, 2008 - $5,000 and $20,000, respectively) capitalized to mining interests. Also, $Nil and $Nil, respectively (three and six months ended November 30, 2008 - $6,000 and $12,000, respectively) in car and office allowances was included in this amount.

     
  iii)

For the three and six months ended November 30, 2009, $12,000 and $21,000, respectively (three and six months ended November 30, 2008 - $15,000 and $32,638, respectively) in consulting fees was also paid or accrued to the CFO of the Company.

     
  iv)

The Company provided a loan of $90,000 to the President and CEO of the Company. The remaining balance of the loan is $10,000. The loan is unsecured, bears no interest and was due on October 31, 2009 but has not been repaid as at November 30, 2009. The loan was paid down through the application of various bonuses issued to the President and CEO.

These transactions were in the normal course of operations and were measured at the exchange value which is represented by the amount of consideration established and agreed to by the related parties.

- 20 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

13.

Differences Between Canadian GAAP and US GAAP

   

The Company's unaudited interim consolidated financial statements have been prepared in accordance with Canadian GAAP. These principles, as they pertain to the Company's consolidated financial statements differ from US GAAP as follows:

   

Under Canadian GAAP, the Company accounted for its stock compensation plan as described in Note 2(j) in the fiscal 2009 audited consolidated financial statements under which CICA Handbook Section 3870 requires that compensation for option awards to employees and consultants be recognized in the consolidated financial statements at fair value for options granted in fiscal years beginning on or after January 1, 2004. The Company, as permitted by CICA Handbook Section 3870, has adopted this section prospectively for new option awards granted on or after June 1, 2003. Accordingly, a fair value compensation expense is reported for any options that were granted and vested during an interim or fiscal period. Prior to this accounting policy, no compensation expense was required to be recorded for stock option grants under Canadian GAAP for fiscal 2004. For US GAAP purposes, the Company has adopted the provisions of Financial Accounting Standards Board (FASB) Statement 148 effective as of June 1, 2003, which provisions allow the Company to record compensation expense for stock options granted in fiscal 2004 and all future periods based on the estimated fair value of such option, using the prospective method. In December 2004, FASB issued Statement 123 (Revised 2004), "Share- Based Payment," which mandates the recording of compensation expense based on the fair value of such options.

   

For the six months ended November 30, 2009, 2008, and 2007, the Company's accounting for stock option grants under US GAAP is substantially equivalent to the accounting under Canadian GAAP. As such, the expense recorded for US GAAP purposes would be equal to the expense recorded for Canadian GAAP purposes for the six months ended November 30, 2009, 2008, and 2007. Had the Company adopted (FASB) Statement 148 for fiscal 2004, there would be no affect on earnings since no stock options were issued in that year.

   

Under Canadian GAAP, the Company accounts for its exploration costs as described in Note 2(e) of the annual consolidated financial statements for May 31, 2009, while under US GAAP, exploration costs cannot be capitalized and are expensed as incurred. Mineral property rights relating to the properties are capitalized and they are tested for impairment.

   

Prior to June 1, 2007, under Canadian GAAP marketable securities and long-term investments are carried at the lower of cost or market, and adjustments to the carrying value are shown as an expense on the statement of operations. Under US GAAP marketable equity securities are carried at market value, and changes to the market value are shown as a component of shareholder's equity (if the securities are classified as available-for- sale securities) or as gain or loss in the statement of operations (if the securities are classified as trading securities). Effective June 1, 2007, the Company's accounting for financial instruments, equity and comprehensive income under US GAAP is substantially equivalent to the accounting under Canadian GAAP.

   

Canadian GAAP provides that a tax benefit be recorded in the statement of operations to reflect the recovery of future income taxes relating to the renunciation of resource property expenditures to the Company's flow- through share investors (see Note 13 of the annual consolidated financial statements for May 31, 2009). US GAAP has no such provision; consequently, the US GAAP statement of operations contains no such tax benefit.

   

Under Canadian GAAP, the Company does not impute interest on loans to related parties, while under US GAAP, imputed interest is required to be recorded for the purpose of preparing consolidated financial statements.

- 21 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

13.

Differences Between Canadian GAAP and US GAAP (continued)

   

Had the Company's consolidated balance sheets as at November 30, 2009 and May 31, 2009 been prepared using US GAAP, such consolidated balance sheets would be presented as follows:


      November 30, 2009     May 31, 2009  
               
 

Assets

           
 

Current assets

           
 

Cash

$  207,744   $  106,593  
 

Short term investments

  25,000     407,493  
 

GST and sundry receivable

  12,822     5,707  
 

Prepaid expenses

  29,242     12,283  
 

Due from a related party

  13,054     12,803  
 

 

  287,862     544,879  
 

 

           
 

Reclamation bond

  13,858     14,332  
 

Mineral property rights

  564,460     512,906  
 

 

$  866,180   $  1,072,117  
 

 

           
 

Liabilities

           
 

Current liabilities

           
 

Accounts payable

$  279,905   $  9,017  
 

Accrued liabilities

  72,700     63,450  
 

 

  352,605     72,467  
 

Assets retirement obligation

  13,858     14,332  
 

 

  366,463     86,799  
 

 

           
 

Shareholders' Equity

           
 

Share capital

           
 

Authorized - unlimited common shares

           
 

Issued

           
 

     Common shares

  16,138,390     16,106,390  
 

     Additional paid in capital

  4,077,994     3,217,776  
 

     Warrants

  328,253     1,203,804  
 

     Cumulative adjustments to marketable securities

  (325,305 )   (325,305 )
 

     Deferred share-based payments

  4,510,100     4,141,600  
 

     Deficit accumulated before change to an exploration stage company

  (3,133,943 )   (3,133,943 )
 

     Deficit accumulated during the exploration stage

  (21,095,772 )   (20,225,004 )
 

 

           
 

 

  499,717     985,318  
 

 

           
    $  866,180   $  1,072,117  

- 22 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

13.

Differences Between Canadian GAAP and US GAAP (continued)

   

Under US GAAP, exploration stage companies are required to provide cumulative-from-inception information relating to income statements, statements of cash flows, and statements of changes in shareholders' equity. Inception has been deemed to be March 26, 2004, the date on which the Company, at a shareholders' meeting, made the decision to return to the business of exploration as its primary business focus. The Company's statements of operations and comprehensive loss under US GAAP are as follows:

Statements of Operations and Comprehensive Loss

        Cumulative
    Six Months Ended from date
    November 30,   of inception
  2009 2008 2007 ("March 26, 2004")
         

Expenses

                       

General exploration

$  307,949 $  360,718 $  2,204,788 $  9,599,295

Management services

  411,750     113,077     145,036     5,638,111  

Investor relations, business development and reporting issuer maintenance costs

33,076 39,347 670,965 1,980,137

Write-off of bad debts

  -     -     -     1,235  

Professional fees

90,414 64,257 162,807 1,314,058

Office and administration

  25,245     16,416     125,123     694,383  

Flow-through interest expense

- - - 188,801

Gain on forgiveness of debt

  -     -     -     (35,667 )

Share-based payments

- - 1,003,275 -

Failed merger costs

  -     -     -     170,000  

Site restoration costs

- - 30,000 -

 

                       

Loss before the under noted

(868,434 ) (593,815 ) (4,341,994 ) (19,550,353 )

Interest income

  (2,334 )   5,304     35,895     101,837  

Write-off mineral property rights

- - - (1,647,256 )

 

                       

Net loss for the period

(870,768 ) (588,511 ) (4,306,099 ) (21,095,772 )

 

                       

Comprehensive loss items:

       

Write-down of marketable securities

  -     -     -     (25,000 )

 

       

Comprehensive loss for the period

$  (870,768 ) $  (588,511 ) $  (4,306,099 ) $ (21,120,772 )

 

       

Loss per common share

                       

Basic

$  (0.02 ) $  (0.02 ) $  (0.13 )  

Diluted

$  (0.02 ) $  (0.02 ) $  (0.13 )      

 

       

Comprehensive loss per common share

               

Basic

$  (0.02 ) $  (0.02 ) $  (0.13 )  

Diluted

$  (0.02 ) $  (0.02 ) $  (0.13 )      

- 23 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

13.

Differences Between Canadian GAAP and US GAAP (continued)

   

Statements of Changes in Shareholders' Equity

   

The changes in common shares from March 26, 2004 (date the Company became a exploration stage enterprise) as required by US GAAP is disclosed below:


 

 

        Amount  
 

 

        Under  
 

Common Shares

  Shares     US GAAP  
 

 

           
               
 

Common shares before change to a exploration stage company and as of March 26, 2004

  3,270,998   $  3,378,444  
 

Stock split (3 for 1)

  6,541,996     -  
 

Private placement

  120,000     120,000  
 

Private placement

  150,000     150,000  
 

Mineral property acquisition

  400,000     4,000  
 

Private placement

  175,000     175,000  
 

Private placement

  1,005,000     1,005,000  
 

Warrant valuation

  -     (138,188 )
 

Mineral property acquisition

  118,500     159,975  
 

Mineral property acquisition

  70,000     86,800  
 

Cost of issue - warrant valuation

  -     (35,200 )
 

Cost of issue - cash laid out

  -     (124,081 )
 

 

           
 

Balance, May 31, 2005

  11,851,494   $  4,781,750  
 

Private placement

  2,019,104     2,523,880  
 

Debt conversation

  80,000     100,000  
 

Warrant valuation

  -     (178,023 )
 

Private placement

  590,320     737,900  
 

Warrant valuation

  -     (111,498 )
 

Shares issued for a finders' fee

  160,000     200,000  
 

Private placement

  400,000     500,000  
 

Private placement

  3,985,974     4,384,571  
 

Warrant valuation

  -     (1,335,301 )
 

Cost of issue - broker warrant valuation

  -     (462,173 )
 

Cost of issue - cash laid out

  -     (866,375 )
 

 

           
 

Balance, May 31, 2006

  19,086,892   $  10,274,731  
 

Private placement

  2,399,998     1,559,999  
 

Warrant valuation

  -     (284,400 )
 

Mineral property acquisition

  50,000     34,500  
 

Mineral property acquisition

  55,000     22,000  
 

Private placement

  3,250,000     1,462,500  
 

Warrant valuation

  -     (339,625 )
 

Cost of issue - cash laid out

  -     (249,300 )
 

Cost of issue - finder options valuation

  -     (165,800 )
 

 

           
 

Balance, May 31, 2007

  24,841,890   $  12,314,605  

- 24 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

13.

Differences Between Canadian GAAP and US GAAP (continued)


 

 

        Amount  
 

 

        Under  
 

Common Shares (continued)

  Shares     US GAAP  
 

 

           
 

Balance, May 31, 2007

  24,841,890   $  12,314,605  
 

Private placements

  11,169,000     4,950,150  
 

Warrants valuation

  -     (940,212 )
 

Mineral property acquisition

  130,000     45,800  
 

Exercise of warrants

  147,875     66,544  
 

Exercise of warrants valuation

  -     36,673  
 

Cost of issue - cash laid out

  -     (488,720 )
 

Cost of issue - broker warrants valuation

  -     (227,417 )
 

 

           
 

Balance, May 31, 2008

  36,288,765   $  15,757,423  
 

Mineral property acquisition

  30,000     10,800  
 

Private placement

  8,333,333     416,666  
 

Cost of issue - cash

  -     (47,833 )
 

Cost of issue - broker warrants valuation

  -     (30,666 )
 

 

           
 

Balance, May 31, 2009

  44,652,098   $  16,106,390  
 

Exercise of warrants

  333,333     16,667  
 

Exercise of warrants valuation

  -     15,333  
 

 

           
 

Balance, November 30, 2009

  44,985,431   $  16,138,390  
 

 

           
 

Other changes in shareholders' equity are presented as follows:

           
 

 

           
 

Additional Paid in Capital

           
 

 

           
 

Balance from inception and as of May 31, 2004 and 2005

      $  25,000  
 

Expired warrants

        173,388  
 

 

           
 

Balance, May 31, 2006

      $  198,388  
 

Expired warrants

        449,956  
 

 

           
 

Balance, May 31, 2007 and May 31, 2008

      $  648,344  
 

Expired warrants

        2,569,432  
 

 

           
 

Balance, May 31, 2009

      $  3,217,776  
 

Expired warrants

        860,218  
 

 

           
 

Balance, November 30, 2009

      $  4,077,994  

- 25 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

13.

Differences Between Canadian GAAP and US GAAP (continued)


  Warrants      
         
  Balance from March 26, 2004 to May 31, 2004 $  -  
  Issued   173,388  
         
  Balance, May 31, 2005 $  173,388  
  Issued   2,086,995  
  Expired   (173,388 )
         
  Balance, May 31, 2006 $  2,086,995  
  Issued   974,575  
  Expired   (449,956 )
         
  Balance, May 31, 2007 $  2,611,614  
  Issued   1,167,629  
  Exercised   (36,673 )
         
  Balance, May 31, 2008 $  3,742,570  
  Expired   (2,569,432 )
  Issued   30,666  
         
  Balance, May 31, 2009 $  1,203,804  
  Expired   (860,218 )
  Exercised   (15,333 )
         
  Balance, November 30, 2009 $  328,253  
         
  Cumulative Adjustments to Marketable Securities      
         
  Balance, June 1, 2001 $  (85,625 )
  Comprehensive loss items   (121,100 )
         
  Balance, May 31, 2002 $  (206,725 )
  Comprehensive loss items   (88,580 )
         
  Balance, May 31, 2003 $  (295,305 )
  Comprehensive loss items   (5,000 )
         
  Balance, March 26, 2004 $  (300,305 )
  Comprehensive loss items   (15,234 )
         
  Balance, May 31, 2004, 2005 and 2006 $  (315,539 )
  Comprehensive loss items   (9,766 )
         
  Balance, May 31, 2007 $  (325,305 )
  Comprehensive loss items   -  
         
  Balance, May 31, 2008 and 2009 and November 30, 2009 $  (325,305 )

- 26 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

13.

Differences Between Canadian GAAP and US GAAP (continued)


  Deferred Share-Based Payments      
         
  Balance, May 31, 2004 $  -  
  Vesting of stock options   775,613  
         
  Balance, May 31, 2005 $  775,613  
  Vesting of stock options   573,700  
         
  Balance, May 31, 2006 $  1,349,313  
  Vesting of stock options   1,358,687  
         
  Balance, May 31, 2007 $  2,708,000  
  Vesting of stock options   1,433,600  
         
  Balance, May 31, 2008 and 2009 $  4,141,600  
  Vesting of stock options   368,500  
         
  Balance, November 30, 2009 $  4,510,100  
         
  Deficit Accumulated During the Exploration Stage      
         
  Balance, March 26, 2004 $  -  
  Net loss   4,678  
  Comprehensive loss items   (15,234 )
         
  Balance, May 31, 2004 $  (10,556 )
  Net loss   (1,743,463 )
         
  Balance, May 31, 2005 $  (1,754,019 )
  Net loss   (3,673,388 )
         
  Balance, May 31, 2006 $  (5,427,407 )
  Net loss   (6,052,723 )
         
  Balance, May 31, 2007 $  (11,480,130 )
  Net loss   (6,157,896 )
         
  Balance, May 31, 2008 $  (17,638,026 )
  Net loss   (2,586,978 )
         
  Balance, May 31, 2009 $  (20,225,004 )
  Net loss   (870,768 )
         
  Balance, November 30, 2009 $  (21,095,772 )

- 27 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

13.

Differences Between Canadian GAAP and US GAAP (continued)

   

The Company's statements of cash flows under US GAAP are as follows:

   

Statements of Cash Flows


 

 

                    Cumulative  
 

 

        Six Months Ended           from date  
 

 

        November 30,           of inception  
 

 

  2009     2008     2007     ("March 26, 2004")
 

 

                       
 

Cash flows from operating activities

                       
 

Net loss for the period

$  (870,768 ) $  (588,511 ) $  (4,306,099 ) $  (21,095,772 )
 

Items not involving cash:

                       
 

Forgiveness of debt

  -     -     -     (35,667 )
 

Write-off of bad debts

  -     -     -     1,235  
 

Share-based payments

  368,500     -     1,274,000     4,398,625  
 

Accrued interest income

  (251 )   (2,256 )   (18,146 )   (59,253 )
 

Write-off of mineral property rights

  -     -     -     1,647,256  
 

Change in non-cash operating working activities:

               
 

GST and sundry receivable

  (7,115 )   32,211     70,465     (18,002 )
 

Prepaid expenses

  (16,959 )   118,734     (50,935 )   (23,572 )
 

Due from a related party

  -     -     -     2,296  
 

Accounts payable

  270,888     (37,567 )   (278,959 )   350,924  
 

Accrued liabilities

  9,250     (45,000 )   -     8,412  
 

 

                       
 

Cash flows used in operating activities

  (246,455 )   (522,389 )   (3,309,674 )   (14,823,518 )
 

 

                       
 

Cash flows from financing activities

                       
 

Repayment of loans from related parties

  -     -     -     (28,594 )
 

Share/warrant issuance

  16,667     -     3,552,144     18,068,877  
 

Cost of issue

  -     -     (385,845 )   (1,776,309 )
 

Proceeds from loan

  -     -     -     175,000  
 

Repayment of loan

  -     -     -     (75,000 )
 

 

                       
 

Cash flows provided by financing activities

  16,667     -     3,166,299     16,363,974  
 

 

                       
 

Cash flows from investing activities

                       
 

Purchase of reclamation bond

  -     -     (13,128 )   (13,090 )
 

Redemption (purchase) of short term investments

  382,493     607,874     (975,000 )   18,903  
 

Exploration advances

  -     -     312,491     -  
 

Purchase of mineral property rights

  (51,554 )   (94,806 )   (326,929 )   (1,338,526 )
 

 

                       
 

Cash flows provided by (used in) investing activities

  330,939     513,068     (1,002,566 )   (1,332,713 )
 

 

                       
 

Change in cash during the period

  101,151     (9,321 )   (1,145,941 )   207,743  
 

Cash, beginning of period

  106,593     84,856     1,299,277     1  
 

 

                       
 

Cash, end of period

$  207,744   $  75,535   $  153,336   $  207,744  

- 28 -



Grandview Gold Inc.
(An Exploration Stage Company)
Notes to Interim Consolidated Financial Statements
Three and Six Months Ended November 30, 2009
(Expressed in Canadian Dollars)
(Unaudited)

13.

Differences Between Canadian GAAP and US GAAP (continued)


  Statements of Cash Flows (continued)                        
                           
                        Cumulative  
            Six Months Ended           from date  
            November 30,           of inception  
      2009     2008     2007     ("March 26, 2004")
                           
 

Supplemental Schedule of Non-Cash Transaction

                       
 

Share issuance included in mining interest

$  -   $  10,800   $  35,000   $  563,875  
 

Warrant issuance included in mining interest

$  -   $  -   $  -   $  184,750  
 

Share-based payments included in mining interest

$  -   $  -   $  111,475   $  111,475  
  Interest paid $  -   $  -   $  -   $  45,159  

14.

Subsequent Event

   

On December 8, 2009, the Company announced that it has closed the private placement purchase agreement ("Purchase Agreement") with Centerpoint Resources Inc. ("Centerpoint"), a corporation incorporated under the laws of the Province of British Columbia, and 10 other placees resulting in aggregate proceeds to the Company treasury of $2M to fund exploration and development of the Giulianita project in Peru and to maintain Canadian operations.

   

The Purchase Agreement represents an investment by Centerpoint in Grandview comprised of a private placement financing consisting of 20 million units ("Unit") at a price of $0.075 per Unit for aggregate proceeds to Grandview of $1.5M. Each Unit consists of one common share and one common share purchase warrant ("Warrant") with each whole Warrant entitling the holder to acquire one further common share at a price of $0.12, expiring 24 months from the date of issue. In addition, Grandview completed a concurrent non-brokered financing resulting in the issuance of an additional 6,666,665 Units, some of which Units were acquired by directors and officers of Grandview.

- 29 -