[X]
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
[
]
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
DELAWARE
|
43-1401158
|
|
(State of Other
Jurisdiction of incorporation or organization)
|
(I.R.S. Employer
I.D. No.)
|
TABLE
OF CONTENTS
|
Page
|
PART
I. FINANCIAL INFORMATION
|
|
|
Item
1. Financial Statements
|
|
Condensed
Consolidated Balance Sheets as of March 31, 2009 (Unaudited)
and December 31, 2008
|
3
|
Condensed Consolidated
Statements of Operations and Comprehensive Loss for
the three months ended March 31, 2009 and 2008
(Unaudited)
|
4
|
Condensed
Statements of Cash Flows for the three months ended March 31, 2009
and 2008 (Unaudited)
|
5 |
Notes
to Condensed Consolidated Financial Statements
|
6-13 |
Item
2. Management's Discussion and Analysis of Financial Condition and Results
of Operation
|
14
|
Item
3. Quantitative and Qualitative Disclosures About Market
Risks
|
15
|
Item
4. Controls and Procedures
|
15
|
PART
II. OTHER INFORMATION
|
|
Item
1. Legal Proceedings
|
16 |
Item
2. Unregistered Sales of Equity Securities and Use of
Proceeds
|
16 |
Item
3. Defaults Upon Senior Securities
|
16 |
Item
4. Submission of Matters to a Vote of Security Holders
|
16 |
Item
5. Other Information
|
16 |
Item
6. Exhibits
|
16 |
Signatures 16
|
CHINA
HUAREN ORGANIC PRODUCTS INC. AND SUBSIDIARY
|
||||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
||||||||
March
31, 2009
|
December
31, 2008
|
|||||||
Assets
|
Unaudited
|
Audited
|
||||||
Current
Assets:
|
||||||||
Cash
and equivalents
|
$ | 10,911 | $ | 26,817 | ||||
Loan
to officers/stockholders
|
2,251,634 | 2,255,312 | ||||||
Prepaid
expenses
|
6,379 | 6,924 | ||||||
Other
current assets
|
1,683 | 1,433 | ||||||
Total
Current Assets
|
2,270,607 | 2,290,486 | ||||||
Property
and Equipment, Net
|
4,734 | 4,305 | ||||||
Deposit
for Purchase of Fixed Assets
|
1,483,631 | 1,486,053 | ||||||
Deferred
Income Tax Assets
|
59,545 | 73,305 | ||||||
Total
Assets
|
3,818,517 | 3,854,149 | ||||||
Liabilities
and Stockholders' Equity
|
||||||||
Current
Liabilities:
|
||||||||
Accounts
payable and accrued expenses
|
142,325 | 134,334 | ||||||
Loan
from officers/stockholders
|
- | - | ||||||
Tax
payable
|
1,686,261 | 1,687,389 | ||||||
Other
current liabilities
|
32,156 | 13,782 | ||||||
Total
Current Liabilities
|
1,860,742 | 1,835,505 | ||||||
Stockholders'
Equity
|
||||||||
Common
stock, $0.01 par value,100,000,000 shares authorized
|
||||||||
15,000,712
shares issued and outstanding
|
150,007 | 150,007 | ||||||
Additional
paid-in capital
|
6,041,868 | 6,041,868 | ||||||
Reserve
fund
|
259,244 | 259,244 | ||||||
Accumulated
deficit
|
(5,976,904 | ) | (5,919,394 | ) | ||||
Accumulated
other comprehensive income
|
1,483,560 | 1,486,919 | ||||||
Total
Shareholders’ Equity
|
1,957,775 | 2,018,644 | ||||||
Total
Liabilities and Stockholders’ Equity
|
$ | 3,818,517 | $ | 3,854,149 | ||||
The
accompanying notes are an integral part of financial
statements.
|
CHINA
HUAREN ORGANIC PRODUCTS INC. AND SUBSIDIARY
|
||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
(UNAUDITED)
|
||||||||
Three
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
Unaudited
|
Unaudited
|
|||||||
Revenues
|
$ | - | $ | - | ||||
Cost
of Goods Sold
|
- | - | ||||||
Gross
Profit
|
- | - | ||||||
Operating
Expenses
|
||||||||
Selling
expenses
|
3,284 | 2,581 | ||||||
General
and administrative expenses
|
43,648 | 14,054 | ||||||
Total
Operating Expenses
|
46,932 | 16,635 | ||||||
Loss
From Operations
|
(46,932 | ) | (16,635 | ) | ||||
Other
Income (Expense)
|
||||||||
Interest income
|
4,739 | 4,524 | ||||||
Other
expense, net
|
(1,682 | ) | (34,909 | ) | ||||
Total
Other Income (Expense)
|
3,057 | (30,385 | ) | |||||
Loss
Before Income Taxes
|
(43,875 | ) | (47,020 | ) | ||||
Provision
for Income Taxes
|
13,635 | - | ||||||
Net
Loss
|
$ | (57,510 | ) | $ | (47,020 | ) | ||
Foreign
Currency Translation Adjustment
|
(3,359 | ) | 357,338 | |||||
Comprehensive
(Loss) Income
|
$ | (60,869 | ) | $ | 310,318 | |||
Net
Loss Per Common Share
|
||||||||
-Basic
|
$ | (0.00 | ) | $ | (0.00 | ) | ||
-Diluted
|
$ | (0.00 | ) | $ | (0.00 | ) | ||
Weighted
Common Shares Outstanding
|
||||||||
-Basic
|
15,000,712 | 14,810,168 | ||||||
-Diluted
|
15,000,712 | 15,000,712 | ||||||
The
accompanying notes are an integral part of financial
statements.
|
CHINA
HUAREN ORGANIC PRODUCTS INC. AND SUBSIDIARY
|
||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
|
||||||||
Three
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
Unaudited
|
Unaudited
|
|||||||
Cash
Flows From Operating Activities:
|
||||||||
Net Loss
|
$ | (57,510 | ) | $ | (47,020 | ) | ||
Adjustments
to Reconcile Net Loss to Net Cash
|
||||||||
Used
in Operating Activities
|
||||||||
Depreciation
|
419 | 1,023 | ||||||
Deferred
income tax assets valuation allowance
|
13,635 | - | ||||||
Changes
in operating assets and liabilities
|
||||||||
Accounts receivable
|
- | (44,878 | ) | |||||
Advances
to suppliers
|
(513 | ) | - | |||||
Prepaid expenses
|
535 | 79,418 | ||||||
Other current assets
|
260 | - | ||||||
Accounts
payable and accrued expenses
|
8,223 | (3,282 | ) | |||||
Tax payable
|
1,624 | - | ||||||
Other current liabilities
|
18,426 | (2,531 | ) | |||||
Net
Cash Used in Operating Activities
|
(14,901 | ) | (17,270 | ) | ||||
Cash
Flows From Investing Activities
|
||||||||
Purchases
of property and equipment
|
(856 | ) | - | |||||
Net
Cash Used in Investing Activities
|
(856 | ) | - | |||||
Cash
Flows From Financing Activities
|
||||||||
Payment
for loan to officers/shareholders
|
- | (59,042 | ) | |||||
Net
Cash Used in Financing Activities
|
- | (59,042 | ) | |||||
Net
Decrease in Cash and Equivalents
|
(15,757 | ) | (76,312 | ) | ||||
Effect
of Exchange Rate Changes on Cash
|
(149 | ) | 1,813 | |||||
Cash
and Equivalents, at Beginning of Period
|
26,817 | 76,658 | ||||||
Cash
and Equivalents, at End of Period
|
$ | 10,911 | $ | 2,159 | ||||
The
accompanying notes are an integral part of financial
statements.
|
March
31, 2009
|
December
31, 2008
|
|||||||
Unaudited
|
Audited
|
|||||||
Mr.
JinZhong Fang
|
$ | 60,583 | $ | 60,682 | ||||
Mrs.
WenYing Li
|
2,364,627 | 2,368,486 | ||||||
Mr.
HuaKang Zhou
|
(197,178 | ) | (197,496 | ) | ||||
Mrs.
Yushu Cao
|
23,602 | 23,640 | ||||||
Total
|
$ | 2,251,634 | $ | 2,255,312 |
March
31, 2009
|
December
31, 2008
|
|||||||
Unaudited
|
Audited
|
|||||||
Prepaid
office rent
|
$ | 1,412 | $ | 1,070 | ||||
Prepaid
consultation fees and other
|
4,967 | 5,854 | ||||||
Total
|
$ | 6,379 | $ | 6,924 |
Estimated
Life
|
March
31, 2009
|
December
31, 2008
|
|||||||
Unaudited
|
Audited
|
||||||||
Office
equipments
|
5
years
|
$ | 8,832 | $ | 7,989 | ||||
Less:
Accumulated depreciation
|
4,098 | 3,684 | |||||||
Total
|
$ | 4,734 | $ | 4,305 |
March
31, 2009
|
December
31, 2008
|
|||||||
Unaudited
|
Audited
|
|||||||
Deposit
for purchase office building
|
$ | 1,483,631 | $ | 1,486,053 | ||||
Total
|
$ | 1,483,631 | $ | 1,486,053 |
Quarter
Ending March 31,
|
||||
2010
|
$ | 4,385 | ||
Total
minimum payments required
|
$ | 4,385 |
March
31, 2009
|
December
31, 2008
|
|||||||
Unaudited
|
Audited
|
|||||||
Value-added
tax
|
$ | 595,440 | $ | 596,412 | ||||
Income
tax
|
1,029,628 | 1,031,309 | ||||||
Delaware
franchise taxes
|
32,888 | 31,317 | ||||||
Individual
income tax withholdings
|
6,539 | 6,550 | ||||||
City
construction, education, and other taxes
|
21,766 | 21,801 | ||||||
Total
|
$ | 1,686,261 | $ | 1,687,389 |
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
31
|
Rule
13a-14(a) Certification
|
32
|
Rule
13a-14(b) Certification
|
China
Huaren Organic Products, Inc.
|
Date : May 20, 2009 | /s/Yushu Cao |