1
		     SECURITIES AND EXCHANGE COMMISSION
			   Washington, D.C.. 20549

                                 FORM 10-KSB

[ X ]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES 
       EXCHANGE ACT OF 1934

                  FOR THE FISCAL YEAR ENDED JUNE 30, 2004

[   ]  TRANSITIONAL REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES
	EXCHANGE ACT OF 1934

		      Commission file number 33-2775-A
			   TECHNICAL VENTURES INC.
	    (Exact name of registrant as specified in its charter)


    [ ] ACCELERATED FILER       [ X ] IS NOT AN ACCELERATED FILER <\R>

  New York State                                                 13-3296819 
(State or other Jurisdiction                                 (I.R.S. Employer
 of incorporation or                                       Identification No.)
   organization)

3411 McNicoll Avenue, Unit 11
Scarborough, Ontario, Canada                                     M1V  2V6
(Address of principal executive offices)                         (Zip Code)

    Registrant's telephone number, including area code:  (416) 299-9280

     Securities registered pursuant to Section 12 (b) of the Act:  NONE

       Securities registered pursuant to Section 12 (g) of the Act:

		     Common Stock, $.01 Par Value

Indicate by check mark whether the Registrant (1) has filed all reports 
required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 
1934 during the preceding 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   X    No ___

Check if there is no disclosure of delinquent filers in response to Item 405 
of Regulation S-B is not contained in this form, and no disclosure will be 
contained to the best of registrant's knowledge, in definitive proxy or 
information statements incorporated by reference in Part III of this Form 10-
KSB or any amendment to this Form 10-KSB [  ]

State Issuer's revenues for its most recent fiscal year, $794,634

The appropriate aggregate market value of the voting stock of the Registrant 
held by non-affiliates of the Registrant as of June 30, 2004 (based upon
the average bid and asked prices as reported by the National Quotation Bureau 
Of Securities Dealers Quotation Medium was approximately $2,434,887.

The number of shares outstanding of the Registrant's common stock, as of 
June 30, 2004 is 42,177,606 .

Exhibit index is located on page 23 of this Annual Report on Form 10-KSB.

                                                                Page 1 of 32 







                          TECHNICAL VENTUES INC.
                              FORM 10-KSB
                    Fiscal Year Ended June 30, 2004


ITEM                      Table of Contents                         PAGE

				PART I

Item 1.   Business                                                  3-10

Item 2.   Properties                                                 10

Item 3.   Legal Proceedings                                          11

Item 4.   Submission of Matters to a Vote of Security Holders        11




			      PART II


Item 5.   Market for Registrants Common Equity and Related 
          Stockholder Matters.                                       12-13

Item 6.   Management's Discussions and Analysis of Financial
          Conditions and Results of Operations.                      14-21

Item 7.   Financial Information and Supplementary Data               22

Item 8.   Changes in Disagreements with Accountants on
          Accounting and Financial Disclosure.                       22


			     PART III


Item 9.   Directors and Executive Officers of the Registrant         23

Item 10.  Executive Compensation                                     23

Item 11.  Security Ownership of Certain Beneficial Owners 
          and Management                                             24


Item 12.  Certain Relationships and Related Transactions             25


			     PART IV


Item 13.  Exhibits, Financial Statement Schedules and Reports
          on Form 8 K                                                25

Item 14.  Principal Accountant Fees and Services                     26


          Signatures                                                 27




				 -2-




3

Item 1. Business

Introduction:

Technical Ventures Inc. (TVI)  is a New York State corporation
formed on June 14, 1985 to raise capital for the purpose of
seeking business acquisition possibilities throughout North
America.  The primary objective was to search for a business
which in the opinion of its management, demonstrated long-term
growth potential that would warrant involvement.  On April 14,
1986,   TVI acquired all the issued and outstanding shares of
common stock of Mortile Industries Ltd. (Mortile) a Canadian
corporation.

Technical Ventures Inc.'s subsidiary Mortile Industries Ltd.,
deals in the design, development, and manufacturing of
proprietary polymers, composite and specialty compounds; 
additionally Mortile compounds proprietary formulations of the
customer.  The application of  TVI's products expands into every
area of plastics.  Repetitive business  is constant,  because of
the technical complexity of the various products and  loyalty to
TVI by it's customers.

Prior to April 1992,  TVI had been considered to be in 
development.

Since inception, $ 3,514,457US has been expended in the
development of  products, including $114,512  in fiscal 2004, 
$117,812 in 2003 and $68,894 during fiscal 2002.

Present operations, assets and employees are primarily those of
Mortile.  At June 30, 2004 there were twelve full time
employees, all being employees of Mortile. 

Having built  a background in technology, coupled with
management's expertise, customers support, future planning
strategies and with financial backing; Technical Ventures and
its subsidiary Mortile Industries, Ltd. is poised for rapid
growth.


Product  & Service Description: 

The development of the products and service  has been a lengthy
process.  However, the management believes the market potential
of the products will justify the time and costs.  The products
have the means to lower their client's cost of raw materials
while maintaining the product's performance. This has led to
several reputable firms taking notice of the Company's
achievements

Subsidiary, Mortile Industries Ltd., deals in proprietary
polymer/thermoplastic compounds, composite compounds (a
composition of plastic with other powdered materials), and
specialty compounds which  it produces by mixing and pelletizing
proprietary formulations specified by its customers.  It is
engaged in the design, development and manufacture of highly
engineered specially formulated, high performance polymer
materials.  Products and services are sold to end-use
manufacturers in the industrial equipment, transportation,
electronics, munitions and process industries markets.

                                    (3)



Some of the Company's keys to success are:

            Success rate and performance of the Company's products

            Technical expertise and background of scientists and engineers

            Technical support provided for customers

            Global patents and licenses on the technologies

            Strategic alliances with large multinational firms

            Timing in a market where change is needed.


Technologies:

Efforts have focused on the development of proprietary
thermoplastic compounds (plastics mixed with other solid
materials) and specialty compounding  services provided by
mixing and pelletizing proprietary formulations specified by its customers.


Polymer Technologies

A polymer consists of chains of molecules, called monomers, that
combine or polymerize (normally with help from a catalyst) to
form large molecular structures. Polymers are very versatile
materials. For example, they can be cast into molds to create
intricate structures, extruded through a spinneret to make
fibers, or blended with liquids - including water - to make
coatings, adhesives and thickeners. As a result, polymers have
replaced, and continue to replace, natural products such as
metal, wood, paper, cotton and glass in a broad range of
applications. Moreover, the substitution is not driven primarily
by cost, but by the increasing desirability of polymers based on
their versatility and performance characteristics. 

In light of growing environmental pollution concerns, It is
expected that the plastics industry will be forced by
legislation to develop and manufacture plastics that are
recyclable or to include recycled content. The plastics industry
has undertaken extensive research to develop cost-effective 
products that are both durable and flame-retardant.


Composite Technology:

The object of composite technology is to mix plastic binders
with powder materials of choice, and to prove specified strength
and durability designed for use In a variety of plastics and
foaming processes including injection, molding and extruding.
The end result is a material that is both strong and durable,
yet has flexible design options so it can be used in injection
molding applications.

Injection molding is a process by which a compound is heated to
a fluid state and injected into a cavity mold in the shape or
form and density required. The fluid compound flows to the shape
of the mold and is cooled to a solid state and then removed. 
Injection molding is a significantly less expensive alternative
to machining and die casting.


                                   (4)



This process reduces the cost of machining and die casting
significantly . By applying existing technology to new ideas,
TVI can successfully produce, for example, metal/plastic
compounds suited to meet demand for the replacement of lead and other
metals in many applications. Opportunities to market these
compounds exist in a variety of industries including automotive
and munitions.


Specialty Compounds Technology:

Specialty compounding may be defined as the compounding and
enhancement of the customer's proprietary formulation(s) into
pellet form, which is a semi-manufactured form. This process
involves the customer's presentation of required mix components,
the physical mixing of the components, and then pelletizing the
compound. Component raw materials for this process may be
supplied by the customer or purchased  on behalf of the customer.

One aspect of this service is what is known as master batches.
This is the pre-dispersion of highly concentrated powders, which
are to be mixed and diluted by "letdown" with resins in the
final stages of manufacture. The predisposed powders are added
to the resins at the end-user extruder or molder. Typical master
batches are: foaming agents, sulfur, zinc oxide, flame
retardants, curing agents, processing aids, antioxidant
stabilizers and slip and anti block agents.

A large portion of TVI's revenue for fiscal year end 2002, and
the majority of  efforts  have been concentrated on specialty
compounding. The customers need to enhance and compound their
proprietary formulations into a pellet form. With the assistance
of the customer, TVI formulates the most effective and efficient
method to mix the components.

Customers who retain TVI for specialty compounding are
manufacturers of end-use plastics and plastic products.
Generally, many manufacturers of these products do not compound
component materials into a pelletized form themselves prior to
manufacturing end products. However, an increasing number of
manufacturers prefer this process because it provides for a more
perfect dispersion of component materials which are often in
powder form,  thereby streamlining their thermoforming systems.

Specialty compounding is particularly useful when manufacturing
components are reactive. For example, reactive components are
used In the curing or cross-Inking of rubber or plastic.
Additionally , because powder components are difficult to work
with, manufacturers prefer to work with pelletized master
batches, as there are less environmental risks.  TVI is fully
capable of providing their customers with this pelletized form
for ease of use and safety .


Research and Development

The research and development of the aforementioned technologies
is targeted to establish as much technical and test data
information needed to provide the technical sales staff and
potential customers with  technical sales information. Product
technical sales brochures are developed in order to inform
potential customers and employees of the comparative benefits of
TVI products and services.


                                    (5)



Future development of products will focus on specific problems
experienced in the marketplace and attempt to solve these
problems with potential customers. There are thousands of
injection molders and extruders operating with many different polymer and
die configurations. The trained technical staff will be called
upon to satisfy the customers' needs. Research and development will
also continue to add additional products to meet the market requirements.


Patents

TVI sold  significant patented and proprietary technologies to
the Dow Chemical Company in 1998, but retained certain licenses
and rights to use these.  It also has developed other
proprietary technology and trade secrets.  Since all manufacturing is
"in-house" it is able to protect its technology and quality while continually
improving the product to maintain the customer loyalty.


Products

Technical Ventures, Inc. establishes a very close relationship
with its customers and their needs, which allows it to identify
areas of opportunity that may be exploited.  It has developed a
range of materials, having broad applications such as fillers,
foaming agents, and pigment extenders. This product group
delivers unique user benefits, such as smaller consistent cell
size, which produces a stronger product and/or higher foaming
capability . This translates into a lower raw material cost,
which in turn reduces cost for the end-use manufacturer. The
market for the product is large with a potentially large
application in the automotive and construction market worldwide.
 

Polymer Compounds:

TVI has developed, conducted extensive research and testing in
the construction and transportation industries; manufactured and
sold one type of flame retardant, nontoxic, thermoplastic
compound, which minimizes the hazards of fire and can be easily
processed into end-use products.  Additionally, the products
possess anti-combustion, low toxicity attributes.

Although the sale of TVI's thermoplastic products has not
represented a significant portion of revenues to date, it is
believed that these products have significant market potential.


Composite Compounds:

Using composite compounds, TVI has successfully produced
metal/plastic materials that can be used in many applications as
a replacement for lead and other metals. Presently,  supplies
this product  for bushings in copiers and fax machines, and is
expected to market metal replacement compounds in the
automotive, construction and firearms markets. 

Many laws constraining use of lead are currently being reviewed
by governments around the globe. A replacement will be needed
for lead in munitions, fishing sinkers and lures, and various
other lead based products. TVI can provide this replacement
material with their composite compounds with none of the hazards
that lead poses to the environment.



                                   (6)




Specialty Compounds:

TVI has been selling a reinforcing agent used to increase the
stiffness of plastics used for crates and component parts. The
product has been thoroughly tested in incubator trays for the
poultry industry and will now be offered to the industry at
large.

The development of a specialty compound called Morfoam which
acts as a chemical foaming agent, nucleating agent and
processing aid, which undergoes an endothermic chemical reaction
at processing temperatures. This reaction produces a gas
resulting in fine cell structures in extrusion and molded parts.
The Morfoam technology combines a chemical foaming agent,
nucleating agent and processing aid into one easy to use master
batch. Morfoam is a multi-component chemical concentrate
encapsulated in a polyolefin carrier. Morfoam is produced in
pellet form in order for customers to easily blend or meter into
a wide range of polymer products.

As a foaming agent Morfoam produces a uniform cell structure
that can reduce part densities by 40% or more. The fine foam
structure also increases opacity, which allows for lower
titanium dioxide levels in film and sheet The inherent fine
particles in Morfoam also act as an efficient nucleating agent
generating large quantities of fine closed cells. Morfoam also
improves cell structures and reduces voids when nitrogen is used
as the primary foaming agent. Morfoam can be used as a
processing aid in extrusion and injection molding for improved
output rates, reduced cycle times and enhanced surface
appearance. Morfoam also reduces part stresses, sink marks,
pinholes and furthermore acts as an efficient purging/cleaning
agent.

During fiscal 2003 the company finished developing it's HSF type
foaming compound.  HSF is a cross-linkable - expandable plastic
compound made for direct injection processes. During a 'direct
inject' process a granular, expandable compound is being
transformed with a specialized injection molding machine into a
finished foamed part, which combines several features, such as
fine and closed cell structure, soft skin, profiled and color
surface, flexibility, buoyancy and light weight.  HSF is based
on ethylene and propylene (co)polymers blends which can be
processed into a finished foamed part with commercially
available injection-molding machines.  The flow properties of
the HSF foaming material have been adjusted in such a manner
that these machines are able to process it without any
modification.  The most significant attribute of  HSF foams is
heat stability. The heat stability has been quantified as a % of
shrinkage of a foam specimen after a 24 hr. treatment at 105 Celsius (221 F).
The shrinkage of HSF foams typically is 4% - highly competitive with industry
standards.

During fiscal year 2004, TVI continued to work closely with
three customers developing all types of compounding methodology
for each customer's proprietary component formulations; 
providing compounding services for Shaw Industries  formulation
for an industrial pipe wrap and coating, compounding services
for MLPC International's formulation for various proprietary
rubber curing compounds were provided and additionally, Fin
Project's proprietary formulation for the footwear industry.



                                    (7)



Pricing

The pricing structure of existing competitors has been evaluated
and the products and compounding services are priced at the
median. Since our products do not form a major part in the
pricing of the finished goods, therefore performance and product
support will contribute most in the buying decision. TVI has more to offer
customers with respect to product performance and the technical support staff
that can assist customers applications.


Warranties & Service Contracts

Products are supplied with a certificate of analysis confirming
that it meets the required specifications, which is one
mandatory requirement of ISO 9000 companies. No warranties are
attached since TVI cannot monitor the processing conditions of
use. There are no service contracts necessary, however, the
Company's technical staff will assist customers if requested to do so.


Marketing

The market in which Technical Ventures operates has had
increased demand for products that meet certain requirements
whether by companies or government legislation.  These demands
are met with TVI's products and services,  and has entered into
a unique market niche that allows  specialization in the
production of the products to meet clients needs and provide the
technical support that may be needed.  Working closely with its
client base in order to maintain good customer relations and
help fully satisfy their needs,  and is set apart from the
others in the industry due to the technical support staff and
direct distribution of the products.  The area of applications
for the new HSF[Heat Stable Foam] compounds is unlimited, but
first of all has to be recommended for industrial applications
where heat stability is important, such as the furniture and
automotive industries.  To comply with specific requirements,
besides a standard, colored form it can be made light-UV
stabilized, flame retarded, and/or resistant to chemicals and
microorganisms.


Market Niche

TVI has positioned itself to pursue niche markets where the following
standards are essential:

	1. The ability to achieve superior dispersion of powders into
           the resins.

	2. Use of air-cooled heads for moisture sensitive materials.

	3. Use of nitrogen blankets for cooling in high humidity .

	4. Fast turn around of small orders.

	5. Equipment designed for ease of cleaning with minimum downtime
           and wastage.

In this market there are three distinct advantages: equipment, personnel,
and size. The equipment was selected to achieve good
dispersion in the proprietary polymer and composite technology. 
Company personnel, consulting scientists and chemists enable it
to work closely and cooperatively with customers to meet their
specific needs. The Company's size allows it to direct immediate
attention to existing and potential customers in a cost-effective and
timely manner.

                                    (8)



Market Research

Market research has been concentrated on the endothermic foaming
agents business and it was established that this represented the
fastest growing segment of the market. Further marketing
research pertaining to customer needs and competition is
discussed later in this section.

The results of our pre-marketing survey established that the
market was not well served. This information was obtained by
test marketing reports and meetings with potential customers.
This has convinced TVI that their timing in this market is
opportune.

Research was also conducted on product performance with specific
attention pertaining to competition, our products out perform
the competitors in most aspects. These factors give TVI the
ability to leap the barriers to entry and penetrate this market.
TVl's customer base will grow with direct proportion to the rate
can grow to suit the needs of those customers.


Market Growth

Market review indicates that growth in plastic consumption is
solid over the five years researched. The market size data shows
the diversity of the market potential as well as the size of the
opportunity.


Competition

Many competitive products have been evaluated in our laboratory
and in the field by potential customers, and TVI's performance
surpassed the competition's.  TVI's products will have the
competitive edge of performance and price, with special
attention being paid to our technical support program, which
builds brand loyalty amongst customers.

The research and development effort has been geared toward a
superior product at a competitive price.  The Company's own
manufacturing controls the processing cost.  Therefore, as the
business becomes further developed, lower overheads and less
costly distribution channels are anticipated for TVI. 
Furthermore, during test marketing it was found that the large
competitors were relying on distributors and agents that had
limited technical experience in plastics.  Once again, TVI will
have the advantage over the competitors building long-term
relationships and customers directly.


Competitive Advantages

Corporations such as Exxon, DuPont, Union Carbide, Raychem and
Megalon represent the most widely recognized competition with
our polymer technology; all are substantially larger in terms of
financial, marketing and research and development resources. 
Dow Chemical purchased some of TVI's technology in 1998.  Lucent
Technologies assigned the product the highest quality rating,
after subjecting the product to a five year rating program.  The
application of the polymer technology in wallboard is still the
only plastic in its field to pass certain fire codes for high
rise buildings.  Additionally, in other applications where the
product is being tested, customers observed that TVI's polymer
technology out performs the competition.


                                     (9)



In regard of composite technology;  TVI has been able to achieve
the highest filler levels to obtain maximum specific gravity and
has no competition.    There is  patent protection through a
licensing agreement with duping Canada, as it pertains to
fishing sinkers and lures.  The Company's composite for bushings
for copiers and fax machines provides the scenario that is
extremely difficult if not impossible to reverse engineer. 
However, as the product becomes more technical compounders such
as L&P and others exist and continue to develop, as does the
company.


Compounding, Specialty (Contract); in this market  there are 
three distinct advantages, equipment, personnel and size.  The
equipment was selected to affect good dispersion in the
proprietary polymer technology and composite technology. Company
personnel and associations with consulting scientists and
chemist enables it to work closely and cooperatively with
customers to meet their needs.  The Company's size allows it to
direct immediate attention to existing and potential customers
in a cost effective and timely manner.


Efforts are directed to "niche" markets where the following
criterion is essential:  fast turn around of small orders,
equipment designed for ease of cleaning at minimum downtime and
wastage, air cooled die heads for moisture sensitive materials,
excellent dispersion of powders into the resins and nitrogen
blankets for cooling in high humidity.  




Backlog Information: 


At June 30, 2004 the backlog of orders totaled $141,361 US.





Item 2.  Properties


TVI currently leases  17,300 square feet of office and
production facilities at 3411 McNicoll Avenue, Scarborough,
Ontario. With a total monthly base rent of $10,981(Canadian)
through March 31, 2005. The base rents are exclusive of real 
estate tax escalation's.  The current two year lease expires 
on March 31, 2005.  





                                    (10)




Item  3.  Legal Proceedings

A legal action referenced in previous filings was commenced against the
Corporation, its subsidiary, Mortile Industries Ltd., their President, 
Frank Mortimer and the Dow Chemical Company, on June 4, 1999; in the 
Ontario Superior Court of Justice (Commercial List), by a former customer,
Endex Polymer Additives Inc. (USA), Endex Inernational Limited and
G. Mooney And Associates and the Dow Chemical Company; was settled on
June 21, 2004; with no costs of the action and terms of the settlement
kept confidential.


Additionally, on October 10, 2001 Hudson Consulting Group ("Hudson")
commenced an action in the Third Judicial District Court of Salt Lake
County, State of Utah against the Company and obtained a default
judgment for payments allegedly due Hudson pursuant to a consulting agreement
between Hudson and the Company. After the court vacated the default judgment
by order dated October 23, 2002, the Company answered the complaint and
asserted a counterclaim against Hudson for fraudulently inducing the Company
to enter into the consulting agreement. In October 2004, following discovery,
the action was dismissed with prejudice and with each party bearing its own
costs.


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

None




                                    (11)



                                  PART II


Item  5.  Market for Registrant's Common Equity and Related Stockholders
          Matters

Market Information:

The Company's common stock has been publicly traded since March
21, 1986 on the over-the- counter market.  The following table
sets forth the quarterly high and low bid quotations as reported
by the National Quotation Bureau, Historical Data Service:



Quarter  		 Low 		High 

June 2002              $0.100          $0.490

Sept. 2002		0.080		0.190

Dec. 2002		0.050		0.150

Mar. 2003		0.090		0.235

June 2003              $0.070          $0.150

Sept. 2003		0.055		0.115

Dec. 2003		0.020		0.070

Mar. 2004		0.020		0.060

June 2004              $0.025          $0.100

Sept. 2004              0.025           0.080 



These prices do not reflect retail markup, mark down or
commissions and may not represent actual transactions.


Holders:

As of June 30, 2004, there were approximately 2,200 shareholders
of record.


Dividends:

To date no dividends have been paid to  shareholders.  The Board
of  Directors  will consider the payment of dividends when it
deems it appropriate to do so, taking into account current and
potential Federal and State regulatory restrictions, the
Company's income and financial condition, economic conditions
and other factors.  However, no assurance can be given that
dividends will ever be paid to shareholders.





                                    (12)




The company currently has 50,000,000 common shares authorized.  At
June 30, 2004, 42,177,606 were issued and outstanding.  Currently
609,600 stock remain unissued relative to the 2002 Benefit Plan
and are reserved as part thereof.  Additionally, 50,000 stock are
reserved for unexercised options at a strike price of $0.50 per share.

During fiscal 2004, a total of 941,500 shares were issued.

Of the preceeding amount 516,500 Restricted Common Stock were issued
and paid for in the aggregate amount of $41,957.50 or $0.08 per share
and 425,000 stock were issued for expensed services of $22,750 at an
average of $0.54 per share.

In December 2002 an S8 Registration was completed and filed, registering
four million shares pursuant to The 2002 Benefit Plan.  At June 30, 2004
3,950,400 stock had been issued pursuant to the plan;  609,600 stock
remain unissued and are reserved as part thereof.
















                            (13)






Item 6.  Management's Discussion and Analysis of Financial Condition and
         Results of  Operations


Liquidity and Capital Resources

During the year ended June 30, 2004, an operating loss of
($561,210) was incurred; before other income was stated. The
operating loss was funded, primarily by equity capital, 
accounts receivable, an increase in payables and stockholder
loans. With continued operating losses and monthly debt
service requirements, monthly cash flow requirements is greatly 
impeded.

In fiscal 2004,  $41,957 investment capital was secured through
the issue of 516,500 restricted common stock.  Additionally,
$22,750 in operating expenses were paid by the issue of 425,000
common stock .  

No Canadian Tax refunds  were received during the current fiscal
year as  the Canadian Federal tax department has changed the tax
status of the company, which in turn negates the ability to
receive cash refunds on research and development expenses,
therefore no  Canadian federal refunds will be available for
fiscal 2004.  However, determination of the tax status may be
reassessed at any time and subsequently changed, however there
can be no assurance of this  occurring.

Further acquisition of significant property and equipment
purchases and/or expansion of facilities will only be considered
if demand for Company products warrant such expansion and the
financing of such expansion would not adversely effect the
Company's financial condition.

A long term debt financing arrangement is in arrears, as such
this debt continues to be reflected as current liability on the
June 30, 2004 balance sheet.   The FBX Holdings  debt amounts to
$202,056 CD, including both principal and accrued interest.  The
Debtor  clearly understands the cash position and as such has
verbally agreed to a moratorium on principal repayments until 
financial conditions exist allowing a payment [s] or,
alternatively, suggest an acceptable method [s] of settlement.


GOING CONCERN (Note 1),   Significant operating losses have been
sustained since its inception and there is substantial doubt as 
to the ability to continue as a going concern.  Continued
existence is dependent upon the ability to generate sufficient
cash flow to meet obligations on a timely basis.  It is not
expected that cash flows from operations in the immediate future
will be sufficient to meet requirements and additional financing
is required.



                                    (14)





We see apathy and reluctance to change as slowing our
penetration of the market at the rate we would like to achieve
our growth potential.  We have three major technologies based on
our compounding knowledge and skills each of these products has
many different applications in the market place.  We do not rely
on a single application to obtain sufficient market share to
provide profits and cash surpluses to pay down debt.


Our biggest risk therefore lies in our ability to be confident
that our financial house is in order and that we do not have to
direct large amounts of executive time to constantly search for
financing to grow the business.  We are fully aware of the cost
of lost opportunities when we constantly cut back on the R&D
pre-production advancement due to lack of capital.

In that regard, in late August, with confidence for the future,
an agreement was signed by the Directors of Mortile Industries
Ltd. on behalf of Mortile Industries Ltd. and by Mr. Isaac
Roitman on behalf of his group.  This Group owns and operates
production facilities in New York State, Mexico and South America
and employ over 1000 people in their manufacturing facilities.
                       
The Group will contribute in aggregate, US$4.8 million in
invested  property, know-how and technology in a turnkey
operation including US$500,000 infusion of working capital.
Mortile Industries will provide two debentures payable within 5
years; one of US$1.4 million and a second of US$500,000.  The
net capital investment is therefore US$2.9 million and a loan to
Mortile Industries for US$1.9 million for 60% of Mortile
Industries.  Technical Ventures will now own 40% of Mortile
Industries Ltd.

The Group will also undertake to purchase materials compounded
by Mortile Industries for their own consumption wherever their
existing suppliers can be displaced.

The investing Group has a substantial expansion in progress in
their New York State plant which should come on-stream in
January 2005.  Mortile Industries Ltd. will be the supplier of
materials and compounds for consumption in this plant.

New market opportunities are expected to produce additional
sales of US$8 million in the second year.  The Group brings
their financing, technology and raw material purchasing power to
the venture which will enable Mortile to expand rapidly and
effectively compete in the global market place.

Mortile Industries Ltd. will  also manufacture color additives
for the Corporation thereby eliminating outside purchasing of 
these products, further contributing to Mortile's sales and
profitability.  Savings in raw material costs  are very 
important in the very  competitive market place we operate in. 
Survival against  imports  will depend on pricing which means
access to the best possible pricing of both raw materials and
capital.

Mr. Isaac Roitman will become an officer of Mortile Industries
Ltd. and will take an active part in the day-to-day operations,
current management of Mortile Industries Ltd. remains in place.

Mortile Industries Ltd. and Technical Ventures have exhausted
all normal channels of financing and this agreement will enable
Technical Ventures the ability to move ahead with confidence. 


                           (15)





A dividend policy will be embodied in the agreement guaranteeing
a  percentage of the profits to be paid out each year once the
loans  are repaid.

Technical Ventures Inc. retains it's metal technology which it
will continue to develop and market through a new subsidiary.


It is essential that the company raises the financing to sustain
marketing and manufacture of of it's developed technologies and
therefore TVI will continue to explore all opportunities in
respect of financial requirements.  Additionally, if it is
deemed to be in the best interest of its stockholders and
serious consideration will be given to raising additional funds
through private or public equity issuance's in the future.


















                                    (16)



Results of Operations - Comparison of Fiscal 2004 To Fiscal 2003:





For the fiscal year ending June 30, 2004,  TVI incurred an
operating loss of  ($561,210) on  net sales of $794,634, before
other income.  Net sales revenues decreased 6.5 % over fiscal
2003.  The majority of the decrease taking place in contract /
specialty compounding work. Comparatively, fiscal 2003 incurred
an operating loss of ($602,022) on net sales of $850,235.

During fiscal 2004, the company experienced an overall decline of
17% in sales revenues.  It's major customer in toll compounding
services experienced a major decline in sales and which resulted
in the major decline in orders to the company.  Increases in
pricing and increased sales revenues in the foaming products
offset some declines.

On reflection  of  "other income",  the operating loss  becomes 
$(384,375) in fiscal 2004.  Comparatively in fiscal 2003, after
reflecting other income, the operating loss became ($592,913).

Gross  margins of ($38,596) (5%) in fiscal 2004, represented a
decreased of  5.4% over the previous year ended June 30, 2003. 
The effect of decreased sales, maintaining the highly
experienced work force,  resulted in the decline of margins.  A
stronger Canadian dollar had a negative effect on US$ revenues
and expenses.

Administrative expense decreased  26 % during fiscal 2004,  when
compared to those for the corresponding twelve month period of
the previous year as legal expense incurred in the previous year
did not occurr again.   

Financial and Interest Expense increased   in fiscal 2004 when
compared to those for the corresponding period of the previous
year as penalties for debt increased and the requirement to
increase borrowing necessary to provide cash flow increased
interest expense.  

R&D Expenses decreased  4 % as resources were diverted to
manufacturing to further refine existing Company proprietary
products and services.  

Selling expenses decreased by 19 % in fiscal  2004 over
comparative fiscal 2003;  as resources were diverted to refining
existing products and concerted effort to control expenditures.

Contingent expense decreased substantially in fiscal 2004 by 91%
due to nonrecurring items which were recognized in fiscal 2003.

There can be no assurance, but growth is anticipated to take
place in all areas of the Company's expertise and technology.  









                                (17)





PRODUCTS

Mortile Foam Compounds


Mortile has manufactured prototype disks ("Frisbees") and the
response from dog food suppliers and pet toy distributors has
been very positive.  A production mold will be made and it is
anticipated that the first orders should be in the distribution
hands within 2 weeks of the mold being in place.


Light Weight Foams - EXO Foam


Under licensed formulations and in-house technology, the Company
is poised to become a major supplier of cross-linked
polyethylene foamable resins to a wide and diversified market at
highly competitive prices.  The finished product is available
and being offered to a selected market segment that could fast
track the product.


Cross-linked polyethylene foams are used in a very broad cross
section of the market providing good opportunities in the
following market segments:


Automotive Interiors                Athletic/Recreation

. Door Panels                       . Boat linings/seats
. Side Panels                       . Floatation equipment
. Seating                           . Sports equipment padding
. Infant seat cushioning            . Knee/elbow pads
. Insulation                        . Golf bags
. Dash trimming                     . Pool toys
. Roof and trunk liners             . Boxing/wrestling mats
                                    . Exercise mats


A presentation to the automotive industry created a great deal
of interest for automotive parts such as console parts, visors,
arm and door rests and many other applications.



Differentia

The Company's key differentiates are the attributes of its
products:

   1.    Hazardous materials have been eliminated;

   2.    The base material cost is lower than competing products;

   3.    The "pellet to part" technology permits the elimination of
         a number of manufacturing steps thereby reducing overall costs;

   4.    Labor costs are lower as a result of Mortile's "pellet to
         part" technology;

   5.    Secondary operations are eliminated;

   6.    Mortile's products have a color-in capability so color does
         not have to be added later;

   7.    Because of the one-step technology; there is no need for the
         material to be covered;

   8.    Mortile's products have no moisture absorption;

   9.    The products have a floatation capability;

  10.    The products have a very low specific gravity.



                                 (18)





Endothermic Foaming Agents


Fischer diffusion - has been appointed a European distributor to
distribute it's proprietary endothermic foaming agent.  They
spent 8 months preparing and planning the launch of the product.
The highlights from the latest advices are as follows:


  They have established a distribution network in over 20 European
  countries with 772 representatives.  They estimate the market to be
  about 10,000 tons or $45 to 50 million (US) per annum. 

  They arranged a global sales force meeting in Amsterdam and
  Mortile's Manager Technical Services presented a paper on Mortile's
  product as well as conduct a training seminar.

  They advise that they expect to sell 300-350 tons in the coming
  year with a 3 year target of 1600 to 1800 metric tons. The pricing
  is in US$4040. per ton.



MorMetal

Is a metal fill plastic material containing either stainless
steel or iron powder to provide the desired properties.  One
compound with copper powder as the filler has now been in use at
Xerox, in copiers and fax machines, for 10 years.  Additionally,
Mortile believes that a substantial contract, in an another
appplication, could be signed in the very near future.  This
contract could be worth $4-6 million in sales a year rising to
$8 million per annum within 3 years.  

Another opportunity using metal fill is with a cosmetic
manufacturer who have recently come back to ask for information
on the MorMetal.  Their problem was solved 5 years ago by
subsidiary Mortile Industries but never progressed due to
reluctance for change.  The MorMetal plastic is filled with
metal powder which increase the weight of units  by 300%. 
Thereby enabling the customer to complete with the Asian and
European suppliers by providing a superior product.

The metal fill technology has been established and proven many
times over the years.  The metal fill is available in many
formulations each serving specific applications.



DEVELOPMENT STAGE OPPORTUNITIES

Orthotics

The Company sees a golden opportunity to enter the orthotics
market with its products which are superior to those in use. 
The environmental friendliness of Mortile's products make them a
natural "shoe-in" to this rapidly expanding market opportunity. 

This is a very large market opportunity and due to the ageing
population growing at a very rapid pace the benefit packages of
government and corporations cannot sustain the access to ever
increasing prices now in the $400 - $600 range.




                                (19)




People without insurance coverage are being left out and have to
down scale to the cheaper products.

Mortile believes that it could produce a middle range product
which would, due to price and performance, capture a large piece
of the market by creating an affordable non-custom made product
which would be suitable to a great deal of people.

The Mortile development team is headed by Dr. David Venturi, MD,
MA.Sc, B.Sc.  Dr. Venturi, a practising physician, is very
familiar with the orthotic requirement of the marketplace and
will explain the Mortile product to insurance companies
providing medical coverage in this area outlining the benefits
and cost savings of the Mortile product.  See under Exhibit
(2)a, Overview by Dr. Venturi, MD, of the Mortile potential in
orthotics.

The link up with P.W. Minor will greatly accelerate the demand
from Prime Corporation for Mortile feed stock to supply P.W.
Minor.



THE MARKET

The Company, with its lightweight foams, metal technology and
endothermic foaming agents, presents a very exciting and diverse
opportunity to enter into many areas with opportunities as a
supplier of compounded resin, licensing agreements, joint
ventures, technology transfers and in-house manufacturing
without digressing from its mission to develop, sell and
manufacture it's proprietary products at a price which rewards
the shareholders and management who believed in the philosophy
that environmentally conscience companies and products will
displace the old, worn out technology accepted as the norm years
ago.  



Everyday you read in papers, trade journals, law reports and
listen to new broadcasts about law suits and class action
litigation against dispensers of environmentally unfriendly,
toxic, obsolete technology polluting the planet.



COMPETITION

Endothermic Foaming Agents - In the USA there are 10-14
endothermic suppliers at any one time.  Some drop out and new
ones enter into the market.  Mortile has a superior product due
to certain proprietary techniques and are very competitive.  The
main competition comes from Clariant who sell color concentrates
and can offer a package, which gives them the edge.  They are a
large company and offer extended credit which Mortile will not
entertain.

From the correspondence received from Europe it is obvious that
Boehringer Ingelheim is the main competition having grown from
3000 to 6000 tonnes very rapidly.  They are heavy in
pharmaceuticals and will probably look for more margin than
Clariant.  At this stage we do not know the European maret but
our distributors do and they remain very optimistic.

The new Group with their operations in South America, where the
market to a large degree is not as competitive as North America,
should move rapidly.


Lightweight Foams - In the commodity shoe sole product there is
competition but in the high temperature product indirect inject,
we know that we have no competition.  Direct inject machines can
not mould any resins other than EVA this gives Mortile an
enormous market edge with a long R&D curve before competition is
our concern.

                                 (20)




Mortile has enormous technology advances over the potential
competitor even if they attempt to speed their way into a
fast-track approach since there are no merger or acquisition
opportunities available.


REGULATIONS, TOXIC MATERIALS & KYOTO PROTOCOL

Mortile Industries Ltd does not make use of chemicals classified
under the Hazardess Materials Act nor does it manufacture
weapons, armaments, explosives or products which emit toxic
fumes under combustion.  The Company's proprietary formulations
are non-toxic and in all cases fall under the category G.R.A.S.
(generally regarded as safe).  In-house formulations emit no
toxic fumes and smoke while being manufactured nor do they emit
toxic emissions under combustion.  Mortile's formulations
contain no vinyl or urethanes, but can be substituted for these
materials.  Both vinyl and urethane are being phased out in
Europe and are under extreme environmental pressure in North
America.  These material emit toxic fumes during manufacture and
may no longer be incinerated or added to the waste stream.


RISK  & OPPORTUNITY

The rising oil prices are pushing up the costs of resin and
foaming is a way to reduce weight and save on resin.

We do not see any risk other than apathy and reluctance to
change slowing our penetration of the market at the rate we
would like to achieve our growth potential.  We have three major
technologies based on our compounding knowledge and skills each
of these products has many different applications in the market
place.  We do not rely on a single application to obtain
sufficient market share to provide profits and cash surpluses to
pay down debt.

Our biggest risk therefore lies in our ability to be confident
that our financial house is in order and that we do not have to
direct large amounts of executive time to constantly search for
financing to grow the business.  We are fully aware of the cost
of lost opportunities when we constantly cut back on the R&D
pre-production advancement due to lack of capital.  It is never
appreciated by potential funders that a delay in placing an
order for a mould can delay a project 4-6 months.

With R&D on it's current technologies complete it is now
essential that raising financing to sustain marketing and
manufacture of its products.

TVI therefore, enters its next fiscal year [2005] with 
confidence that financing can be achieved,  that the 
technological advantage obtained over the past years will enable
it to obtain a significant market share for its products;  at
satisfactory selling prices. Enabling growth and the ability to
meet the anticipated demand for its products, although there can
be no assurance of this.






                                  (21)






Forward Looking Statements:


This Form 10-KSB contains forward looking statements within the
meaning of Section 27A of the Securities Act of 1933 and Section 21E
of the Securities Exchange Act of 1934.  The Company's actual results
could differ materially from those set forth in the forward looking
statements.




Item 7.  Financial Statements and Supplementary Data

Due to cash flow circumstances the company has been unable to initiate
annual audit procedures and preparation of audited financial statements.
However, this matter will be resolved shortly and upon completion of the
audit and resultant audited financial statements an amended Annual 10 KSB
Report will be filed for fiscal years 2003 and 2004.  For the purposes of
this initial filing an unaudited balance sheet and statement of operations
is included for the readers information.  The format and values represented
are as compiled for presentation to the auditors for their review and report.
Where comparative values are stated for fiscal 2002 the amounts have been
previously audited and reported in the company's annual report 10 KSB
of June 30, 2002.

Subsequently the Company has not changed any procedures and controls during
the periods that audits have not yet been performed.




Item 8.  Changes in and Disagreements on Accounting and
         Financial Disclosures



         None, at the date of this report.
















                                    (22)




                                 -PART III-


Item 9.  Directors and Executive Officers of the Registrant



The directors and officers at June 30, 2004 are as follows:



       Name                     Age                     Position with Company   



  Frank Mortimer                 65                     Director, President

		

  Bryan Carter                   83                     Director,
                                                        Vice President

		

  Larry Leverton                 65                     Director,
                                                        Secretary Treasurer



Frank Mortimer has been President and a Director of since April 1986.  He is
also President of Fam Tile Restoration Services Ltd. ("FAM"), a company
specializing in the restoration of acoustical ceilings.  Fam is a wholly owned
subsidiary of.  From 1967 to 1982 Mr. Mortimer managed several export
companies in South Africa.  Mr. Mortimer is an associate member of the
Institute of Materials Handling (London UK).



Bryan Carter has  been a director of  since April 1986.  In 1982 he formed
Bryan Carter and Associates, a firm which offers international consulting and
marketing services to the plastics industry and small business.  From 1954 to
1962 he was in charge of the North American base of Rosedale Assoc.
Manufacturers of London (UK.) in Toronto, Canada.  From 1962 to 1982 he was
President and part owner of Rosedale Plastics, a rotational moulding company.
Mr. Carter has extensive international business experience including work in
Lebanon, Haiti and Australia, on behalf of various organizations.  Mr. Carter
pioneered the rotational moulding industry in North America and in 1982 served
as the International President of Rotational Moulders.



Larry Leverton has been Secretary and Treasurer of since April 1986.  Since
1983 he has been president of L.R. Leverton Enterprises' Inc., a transportation
consulting firm.  In 1982 he was vice-president of Newman Harbour Terminals and
Transportation.


Item 10 Executive  Compensation

Frank Mortimer, the Company's Principal Executive Officer,
received salary of $81,884, $73,572, $70,125  for the years
ended June 30, 2004, 2003 and 2002, respectively.  These amounts
constituted Mr. Mortimer's sole compensations from.  Amounts
presented are expressed in US dollars and have been converted
from Canadian dollars using the average exchange rate for the
periods presented.  No executive officer of  received a total
salary and bonus in excess of $100,000 during any of the three
year periods ended June 30, 2004.


                                    (23)



Item 11 Security Ownership of Certain Beneficial Owners and Management


The following table indicates the name of each person who is
known by  to be a beneficial owner of more than five-percent of
its common stock as of June 30, 2004, the ownership of
those persons on such date, and the stock ownership of all
officers and directors as a group.  The address of all persons
listed is in care of Technical Ventures Inc. .



                                Number of Shares                        



   Name of                      Beneficially                Percent of
   Beneficial Owner             Owned (1)                  Common Stock 


   Frank Mortimer               1,918,753 (2)                 4.5  %

   Larry Leverton                 941,448 (3)                 2.2  %

   Bryan Carter                   415,000 (4)                 1.0  %

   G. Howland                   2,830,000                     6.7  %


   All Officers & Directors
   As A Group                   3,275,201 (5)                 7.8   % 


   (1)  Unless otherwise indicated, each such beneficial owner
        holds the sole voting power and investment power over the
        shares beneficially owned.

   (2)  Includes 234,020 shares owned by Mr. Mortimers wife, Anne Mortimer 

   (3)  Includes 591,448 shares owned by L.R. Leverton Entprs.' Inc.,
        a corporation owned and controlled by Larry Leverton,
        Secretary, Treasurer and Director of the Registrant.

   (4)  Includes 115,000 shares owned by Mr. Carter's wife, Marlene Dobson. 

   (5)  Excludes the effects on total outstanding shares which would result
        from exercise of stock purchase options and conversion of debt.



Compliance with Section 16(a) of the Securities Exchange Act of 1934

Section 16(a) of the Securities Exchange Act of 1934 requires
the executive officers and directors of  and persons who own
more than ten percent of the Company's Common Stock, to file
reports of ownership and changes in ownership with the
Securities and Exchange Commission.  Such executive officers,
directors and greater than ten-percent stockholders are required
by SEC regulations to furnish the company with copies of all
Section 16(a) filings.

Based solely on review of the copies of such forms furnished and
other information which has been made available, management
believes that during the year ended June 30, 2003. all Section
16(a) filing requirements applicable to the executive officers
and directors   and greater than ten-percent beneficial owners
were complied with.




                                    (24)





Item 12.  Certain Relationships and Related Transactions



          None





Item 13. Exhibits, Financial Statements, and Reports on Form 8-K


(A)   (1)      Financial Statements:

               See index to unaudited financial information on Page F-1


       

      (3)     Exhibits:

               (a) Exhibit 21 Subsidiaries of the Registrant are as follows:	

                   Mortile Industries Ltd., a Canadian Private Corporation and
                   wholly-owned subsidiary of the Registrant

                   Fam Tile Restoration Services Ltd., a Canadian Private
                   Corporation and wholly-owned subsidiary of Mortile Industries
                   Ltd.

                   MPI Perlite Ltd., a Canadian Private Corporation and
                   wholly-owned subsidiary of Mortile Industries Ltd.









        
(B)            Item -5- Reports on Form 8K


               None                











                                    (25)





Item 14.  Principal Accountant Fees and Services


(1) Audit Fees

    For fiscal year 2002, fees billed by principal accountant,
    $26,616CA in aggregate;

    For fiscal year 2003, fees billed by principal accountant,
    none.


(2) Audit Related Fees

    None


(3) Tax Fees

    None


(4) All Other Fees

    None


(5) None


(6) None
















                                    (26)









                                 SIGNATURES









Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.









                                                               
                                            TECHNICAL VENTURES INC.
 




Dated: October 29, 2004                     By:/S/Frank Mortimer
                                               Frank Mortimer, President



Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.





Dated: November 2, 2004                    By:/S/Frank Mortimer
                                              Frank Mortimer, President,
                                              Principal Executive Officer and
                                              Director





Dated: November 2, 2004                    By:/S/Bryan Carter
                                              Bryan Carter, Vice President
                                              Director





Dated: November 2, 2004                   By:/S/Larry Leverton
                                             Larry Leverton, Secretary
                                             Treasurer and Principal
                                             Accounting Officer and Director







                                    

                                     (27)






                                    


                           TECHNICAL VENTURES INC.

                                 


                       UNAUDITED FIANCIAL INFORMATION 



                         AT JUNE 30, 2004 AND 2003























 
                            TECHNICAL VENTURES INC.

                         UNAUDITED FIANCIAL INFORMATION

				




                                    TABLE OF CONTENTS


 


 Consolidated Balance Sheets at June 30, 2004 and 2003           F - 2


 Consolidated Statements of Earnings for each
  of the years ended June 30, 2004, 2003 and 2002                F - 3


























                                    F - 1





TECHNICAL VENTURES INC.
Consolidated Balance Sheets 
As of June 30 
(Amounts expressed in U.S. Dollars)


                                                      2004            2003
                                                   [UNAUDITED]    [UNAUDITED]
                                                        $               $    


                        ASSETS

    CURRENT ASSETS
		
     Cash                                            7,675           23,417
     Accounts receivable                           113,041          110,761
     Inventory                                      71,801           67,010

                                                   192,517          201,188

        DEPOSITS                                    15,707           15,421

        PROPERTY AND EQUIPMENT                     268,111          313,169
        [Net of Depreciation]



















                                                    476,335         529,778
                                                                         

APPROVED ON BEHALF OF THE BOARD

/S/ Frank Mortimer

/S/ Larry Leverton


			



TECHNICAL VENTURES INC.
Consolidated Balance Sheets 
As of June 30
(Amounts expressed in U.S. Dollars)


                                                       2004            2003
                                                   [UNAUDITED]    [UNAUDITED]
                                                        $               $    

                       LIABILITIES

 CURRENT LIABILITIES

  Accounts payable and accrued expenses(note 6,2002)  777,988        681,186
    Current portion of notes payable(note 7,2002)     133,419         90,000
  Capital lease obligations (note 8,2002)              84,763         83,904
  Loans from private lenders (note 9,2002)            247,377         67,211
  Current portion of loans from stockholders,
   unsecured, interest free (note 10,2002)             92,560        149,374
									

                                                    1,336,107      1,071,675
									

 LONG-TERM DEBT, net of current portion 

 Convertible debentures (note 13 (g),2002)            130,592        41,969
 Notes payable (note 2,2002)                             -             -
 Loans from stockholders (note 10,2002)               142,404       191,124
 Other (note 11,2002)                                    -           29,259
										

										        






                         STOCKHOLDERS' DEFICIENCY


 CAPITAL STOCK (note 13,2002)                         421,776       412,361

 ADDITIONAL PAID IN CAPITAL (note 13,2002)          6,559,749     6,504,456

 ACCUMULATED OTHER COMPREHENSIVE
  INCOME (note 14,2002)                               280,915       289,767
		
 DEFICIT                                          (8,395,208)   (8,010,833)
										

 STOCKHOLDERS DEFICIENCY                          (1,132,768)     (804,249)
									

                                                      476,335       529,778
										

 

                                     F - 2









TECHNICAL VENTURES INC.
Consolidated Statements of Earnings 
For the years ended June 30 
(Amounts expressed in U.S. Dollars)

                                    UNAUDITED        UNAUDITED       AUDITED
                                       2004            2003            2002
                                         $               $               $    

 NET SALES                           794,634          850,235       1,145,086

 COST OF SALES                       833,230          844,986         865,105
												
	
 GROSS MARGIN                       (38,596)            5,249         279,981


	EXPENSES

 Administration                      190,701          257,830         199,500
 Interest and other                  132,678          790,440         120,206
 Research and development            114,512          119,143          69,894
 Selling                              81,001          100,197         106,812
 Contingent related legal expenses     3,722           39,660             -
												

                                     522,614          607,270         496,412
												

 LOSS FROM OPERATIONS              (561,210)        (602,022)       (216,431)


  Recovery of contingent expenses    176,385            -              10,372   
												

  LOSS BEFORE INCOME TAX RECOVERY  (384,375)        (602,022)       (206,059)


  Income tax recovery                  -                9,109         157,330 
												

 LOSS BEFORE EXTRAORDINARY ITEM    (384,375)        (592,913)        (48,729) 

  Gain from extinguishment of debt,
   loss applicable income taxes of
   $135,000 (note 7(i),2002)           -                -             187,824

 NET EARNINGS (LOSS)               (384,375)        (592,913)         139,095
												
 BASIC LOSS BEFORE EXTRAORDINARY
  ITEM PER COMMON SHARE                 0.00           (0.02)            0.00

 BASIC EARNINGS (LOSS) PER COMM         0.00           (0.02)            0.00

 FULLY DILUTED EARNINGS (LOSS) PER
  COMMON SHARE                          0.00           (0.02)            0.00
												






                                    F - 3