##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-QSB



---

QUARTERLY REPORT UNDER SECTION 13 or 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2007

Commission File No:

0001398006



---

OAK RIDGE FINANCIAL SERVICES,
INC.

(Name of small business issuer in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|North Carolina                                                 |  | 20-8550086                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                                                |  |           
|--------------------------------------------------------------- |  | ----------
|Post Office Box 2 2211 Oak Ridge Road Oak Ridge, North Carolina |  | 27310     
|(Address of principal executive offices)                        |  | (Zip Code)

(336) 644-9944

(Issuers telephone number, including area code)



---

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or
for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No ̈

Indicate by check mark whether the registrant is a shell company (as defined by Rule 12b-2 of the Exchange Act).    Yes ̈No  x

State the number of shares outstanding of each of the issuers classes of common equity, as of the latest practicable date.



|                           |  |                                
|-------------------------- |  | -------------------------------
|Common Stock, no par value |  | 1,790,224 shares               
|Class                      |  | Outstanding at November 2, 2007



---



---

##### Table of Contents

Oak Ridge Financial Services, Inc.

Table of Contents



|             |  |                                                                                                                                                       |  |     
|------------ |  | ----------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----
|             |  |                                                                                                                                                       |  | Page
|Part I.      |  | Financial Information                                                                                                                                 |  |     
|             |  |                                                                                                                                                      
|Item 1.      |  | Consolidated Financial Statements                                                                                                                     |  |     
|             |  | Consolidated Balance Sheets at September 30, 2007 (unaudited) and December 31, 2006                                                                   |  | 3   
|             |  |                                                                                                                                                      
|             |  | Consolidated Statements of Income for the three and nine months ended September 30, 2007 and 2006 (unaudited)                                         |  | 4   
|             |  |                                                                                                                                                      
|             |  | Consolidated Statements of Changes in Stockholders Equity and Comprehensive Income for the nine months ended September 30, 2007 and 2006 (unaudited) |  | 5   
|             |  |                                                                                                                                                      
|             |  | Consolidated Statements of Cash Flows for the nine months ended September 30, 2007 and 2006 (unaudited)                                               |  | 6   
|             |  |                                                                                                                                                      
|             |  | Notes to Unaudited Consolidated Financial Statements                                                                                                  |  | 7   
|             |  |                                                                                                                                                      
|Item 2.      |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                                 |  | 13  
|             |  |                                                                                                                                                      
|Item 3A (T). |  | Controls and Procedures                                                                                                                               |  | 18  
|             |  |                                                                                                                                                      
|Part II.     |  | Other Information                                                                                                                                     |  |     
|             |  |                                                                                                                                                      
|Item 6.      |  | Exhibits                                                                                                                                              |  | 19  
|             |  |                                                                                                                                                      
|             |  | Signature Page                                                                                                                                        |  | 21  



---

##### Table of Contents

Consolidated Balance Sheets

September 30, 2007 and December 31, 2006

(Dollars in thousands  except share data)



---



|                                                                                                                                               |  |                              |         |                           |   |         |  
|---------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------- | ------- | ------------------------- | - | ------- | -
|                                                                                                                                               |  | (Unaudited)September 30,2007 |         | (Audited)December 31,2006 |  
|Assets                                                                                                                                         |  |                              |         |                           |   |         |  
|Cash and due from banks                                                                                                                        |  | $                            | 7,570   |                           | $ | 4,332   |  
|Interest-bearing deposits with banks                                                                                                           |  |                              | 3,953   |                           |   | 782     |  
|Federal funds sold                                                                                                                             |  |                              | 13,292  |                           |   | 6,798   |  
|Trading assets                                                                                                                                 |  |                              | 795     |                           |   |        |  
|Securities available-for-sale                                                                                                                  |  |                              | 17,564  |                           |   | 23,403  |  
|Securities held-to-maturity (fair value of $1,532 in 2006)                                                                                     |  |                              |        |                           |   | 1,613   |  
|Federal Home Loan Bank stock, at cost                                                                                                          |  |                              | 1,093   |                           |   | 1,133   |  
|Loans, net of allowance for loan losses of $1,968 in 2007 and $1,704 in 2006                                                                   |  |                              | 190,014 |                           |   | 157,723 |  
|Property and equipment, net                                                                                                                    |  |                              | 6,351   |                           |   | 5,022   |  
|Accrued interest receivable                                                                                                                    |  |                              | 1,226   |                           |   | 962     |  
|Bank owned life insurance                                                                                                                      |  |                              | 4,225   |                           |   | 4,107   |  
|Other assets                                                                                                                                   |  |                              | 1,451   |                           |   | 1,261   |  
|                                                                                                                                               |  |                              |         |                           |   |         |  
|Total assets                                                                                                                                   |  | $                            | 247,534 |                           | $ | 207,136 |  
|                                                                                                                                               |  |                              |         |                           |   |         |  
|Liabilities and Stockholders Equity                                                                                                           |  |                              |         |                           |   |         |  
|                                                                                                                                               |  |                             
|Liabilities                                                                                                                                    |  |                              |         |                           |   |         |  
|Deposits:                                                                                                                                      |  |                              |         |                           |   |         |  
|Noninterest-bearing                                                                                                                            |  | $                            | 16,489  |                           | $ | 13,745  |  
|Interest-bearing                                                                                                                               |  |                              | 188,185 |                           |   | 158,540 |  
|                                                                                                                                               |  |                              |         |                           |   |         |  
|Total deposits                                                                                                                                 |  |                              | 204,674 |                           |   | 172,285 |  
|                                                                                                                                               |  |                             
|Short-term debt                                                                                                                                |  |                              |        |                           |   | 1,500   |  
|Long-term debt                                                                                                                                 |  |                              | 16,000  |                           |   | 16,000  |  
|Junior subordinated notes relating to trust preferred securities                                                                               |  |                              | 8,248   |                           |   |        |  
|Accrued interest payable                                                                                                                       |  |                              | 648     |                           |   | 447     |  
|Other liabilities                                                                                                                              |  |                              | 842     |                           |   | 451     |  
|                                                                                                                                               |  |                              |         |                           |   |         |  
|Total liabilities                                                                                                                              |  |                              | 230,412 |                           |   | 190,683 |  
|                                                                                                                                               |  |                              |         |                           |   |         |  
|Commitments and contingencies                                                                                                                  |  |                              |        |                           |   |        |  
|                                                                                                                                               |  |                             
|Stockholders equity                                                                                                                           |  |                              |         |                           |   |         |  
|Common stock, no par value; 80,000,000 shares authorized; 1,790,224 and 1,790,174 shares issued and outstanding in 2007 and 2006, respectively |  |                              | 5,370   |                           |   | 5,370   |  
|Surplus                                                                                                                                        |  |                              | 10,450  |                           |   | 10,450  |  
|Retained earnings                                                                                                                              |  |                              | 1,192   |                           |   | 978     |  
|Accumulated other comprehensive loss                                                                                                           |  |                              | 110     |                           |   | (345    | )
|                                                                                                                                               |  |                              |         |                           |   |         |  
|Total stockholders equity                                                                                                                     |  |                              | 17,122  |                           |   | 16,453  |  
|                                                                                                                                               |  |                              |         |                           |   |         |  
|Total liabilities and stockholders equity                                                                                                     |  | $                            | 247,534 |                           | $ | 207,136 |  
|                                                                                                                                               |  |                              |         |                           |   |         |  

See Notes to Unaudited Consolidated Financial Statements



Page 3



---

##### Table of Contents

Consolidated Statements of Income

Three and nine months ended September 30, 2007 and 2006 (unaudited)

(Dollars In thousands except share data)



---



|                                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|--------------------------------------------------- |  | ------------------------------- | --------- | ------------------------------ | - | --------- |  | - | --------- | - |  | - | ---------
|                                                    |  | Three months endedSeptember 30, |           | Nine months endedSeptember 30,
|                                                    |  | 2007                            |           | 2006                           |   | 2007      |  |   | 2006     
|Interest income                                     |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Loans and fees on loans                             |  | $                               | 3,832     |                                | $ | 2,965     |  | $ | 10,797    |   |  | $ | 8,122    
|Federal funds sold                                  |  |                                 | 131       |                                |   | 71        |  |   | 232       |   |  |   | 177      
|Interest on deposits in banks                       |  |                                 | 28        |                                |   | 4         |  |   | 41        |   |  |   | 6        
|Taxable investment securities                       |  |                                 | 277       |                                |   | 304       |  |   | 820       |   |  |   | 964      
|                                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Total interest income                               |  |                                 | 4,268     |                                |   | 3,344     |  |   | 11,890    |   |  |   | 9,269    
|                                                    |  |                                 |           |                               
|Interest expense                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Deposits                                            |  |                                 | 1,978     |                                |   | 1,430     |  |   | 5,483     |   |  |   | 3,812    
|Federal funds purchased                             |  |                                 |          |                                |   | 4         |  |   | 4         |   |  |   | 4        
|Short-term and long-term debt                       |  |                                 | 370       |                                |   | 245       |  |   | 849       |   |  |   | 637      
|                                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Total interest expense                              |  |                                 | 2,348     |                                |   | 1,679     |  |   | 6,336     |   |  |   | 4,453    
|                                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Net interest income                                 |  |                                 | 1,920     |                                |   | 1,665     |  |   | 5,554     |   |  |   | 4,816    
|                                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Provision for loan losses                           |  |                                 | 110       |                                |   | 104       |  |   | 273       |   |  |   | 323      
|                                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Net interest income after provision for loan losses |  |                                 | 1,810     |                                |   | 1,561     |  |   | 5,281     |   |  |   | 4,493    
|                                                    |  |                                 |           |                               
|Noninterest income                                  |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Service charges on deposit accounts                 |  |                                 | 160       |                                |   | 124       |  |   | 405       |   |  |   | 291      
|Mortgage loan origination fees                      |  |                                 | 93        |                                |   | 91        |  |   | 316       |   |  |   | 238      
|Investment and insurance commissions                |  |                                 | 246       |                                |   | 175       |  |   | 626       |   |  |   | 639      
|Trading income                                      |  |                                 | 11        |                                |   |          |  |   | (135      | ) |  |   |         
|Income earned on bank owned life insurance          |  |                                 | 40        |                                |   | 40        |  |   | 118       |   |  |   | 117      
|Fee income from accounts receivable                 |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Financing                                           |  |                                 | 104       |                                |   | 38        |  |   | 236       |   |  |   | 126      
|Other service charges and fees                      |  |                                 | 81        |                                |   | 39        |  |   | 181       |   |  |   | 105      
|                                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Total noninterest income                            |  |                                 | 735       |                                |   | 507       |  |   | 1,747     |   |  |   | 1,516    
|                                                    |  |                                 |           |                               
|Noninterest expense                                 |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Salaries and employee benefits                      |  |                                 | 1,103     |                                |   | 916       |  |   | 3,356     |   |  |   | 2,702    
|Occupancy expense                                   |  |                                 | 121       |                                |   | 123       |  |   | 367       |   |  |   | 368      
|Equipment expense                                   |  |                                 | 145       |                                |   | 129       |  |   | 407       |   |  |   | 374      
|Data and items processing                           |  |                                 | 89        |                                |   | 79        |  |   | 223       |   |  |   | 199      
|Professional and advertising                        |  |                                 | 269       |                                |   | 212       |  |   | 717       |   |  |   | 679      
|Stationary and supplies                             |  |                                 | 50        |                                |   | 37        |  |   | 158       |   |  |   | 121      
|Telecommunications expense                          |  |                                 | 55        |                                |   | 46        |  |   | 164       |   |  |   | 117      
|Other                                               |  |                                 | 250       |                                |   | 172       |  |   | 724       |   |  |   | 425      
|                                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Total noninterest expense                           |  |                                 | 2,082     |                                |   | 1,714     |  |   | 6,116     |   |  |   | 4,985    
|                                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Income before income taxes                          |  |                                 | 463       |                                |   | 354       |  |   | 912       |   |  |   | 1,024    
|Income tax expense                                  |  |                                 | 164       |                                |   |          |  |   | 305       |   |  |   |         
|                                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Net income                                          |  | $                               | 299       |                                | $ | 354       |  | $ | 607       |   |  | $ | 1,024    
|                                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Basic earnings per share                            |  | $                               | .17       |                                | $ | 0.20      |  | $ | 0.34      |   |  | $ | 0.57     
|                                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Diluted earnings per share                          |  | $                               | .17       |                                | $ | 0.19      |  | $ | 0.33      |   |  | $ | 0.55     
|                                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Basic weighted average shares outstanding           |  |                                 | 1,790,224 |                                |   | 1,789,999 |  |   | 1,790,208 |   |  |   | 1,789,834
|                                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          
|Diluted weighted average shares outstanding         |  |                                 | 1,809,057 |                                |   | 1,863,002 |  |   | 1,837,396 |   |  |   | 1,861,147
|                                                    |  |                                 |           |                                |   |           |  |   |           |   |  |   |          

See Notes to Unaudited Consolidated Financial Statements



Page 4



---

##### Table of Contents

Consolidated Statements of Changes in Stockholders Equity and Comprehensive Income

Nine months ended
September 30, 2007 and 2006 (unaudited)

(Dollars In thousands except shares of common stock)



---



|                                                                                                        |  |              |  |        |       |                  |   |           |                                |   |               |   |  |       |      |   |  |   |        |  
|------------------------------------------------------------------------------------------------------- |  | ------------ |  | ------ | ----- | ---------------- | - | --------- | ------------------------------ | - | ------------- | - |  | ----- | ---- | - |  | - | ------ | -
|                                                                                                        |  | Common Stock |  |        |       | RetainedEarnings |   |           | AccumulatedOther Comprehensive |   |               |   | 
|                                                                                                        |  | Shares       |  | Amount |       | Surplus          |   | (Deficit) |                                |   | Income (Loss) |   |  | Total |     
|Balance, December 31, 2005                                                                              |  | 1,789,499    |  | $      | 5,368 |                  | $ | 10,445    |                                | $ | (281          | ) |  | $     | (389 | ) |  | $ | 15,143 |  
|Comprehensive income                                                                                    |  |              |  |        |       |                  |   |           |                                |   |               |   |  |       |      |   |  |   |        |  
|Net income                                                                                              |  |             |  |        |      |                  |   |          |                                |   | 1,024         |   |  |       |     |   |  |   | 1,024  |  
|Net change in unrealized loss on investment securities available-for-sale, net of tax benefit of $ 34   |  |             |  |        |      |                  |   |          |                                |   |              |   |  |       | (49  | ) |  |   | (49    | )
|                                                                                                        |  |              |  |        |       |                  |   |           |                                |   |               |   |  |       |      |   |  |   |        |  
|Total comprehensive income                                                                              |  |              |  |        |       |                  |   |           |                                |   |               |   |  |       |      |   |  |   | 975    |  
|Issuance of common stock                                                                                |  | 500          |  |        | 2     |                  |   | 3         |                                |   |              |   |  |       |     |   |  |   | 5      |  
|                                                                                                        |  |              |  |        |       |                  |   |           |                                |   |               |   |  |       |      |   |  |   |        |  
|Balance, September 30, 2006                                                                             |  | 1,789,999    |  | $      | 5,370 |                  | $ | 10,448    |                                | $ | 743           |   |  | $     | (438 | ) |  | $ | 16,123 |  
|                                                                                                        |  |              |  |        |       |                  |   |           |                                |   |               |   |  |       |      |   |  |   |        |  
|Balance, December 31, 2006                                                                              |  | 1,790,174    |  | $      | 5,370 |                  | $ | 10,450    |                                | $ | 978           |   |  | $     | (345 | ) |  | $ | 16,453 |  
|Comprehensive income                                                                                    |  |              |  |        |       |                  |   |           |                                |   |               |   |  |       |      |   |  |   |        |  
|Net income                                                                                              |  |             |  |        |      |                  |   |          |                                |   | 607           |   |  |       |     |   |  |   | 607    |  
|Net change in unrealized gain on investment securities available-for-sale, net of tax liability of $ 68 |  |             |  |        |      |                  |   |          |                                |   |              |   |  |       | 110  |   |  |   | 110    |  
|                                                                                                        |  |              |  |        |       |                  |   |           |                                |   |               |   |  |       |      |   |  |   |        |  
|Total comprehensive income                                                                              |  |              |  |        |       |                  |   |           |                                |   |               |   |  |       |      |   |  |   | 717    |  
|Cumulative effect of a change in accounting principle                                                   |  |              |  |        |       |                  |   |           |                                |   | (393          | ) |  |       | 345  |   |  |   | (48    | )
|Issuance of common stock                                                                                |  | 50           |  |        |      |                  |   |          |                                |   |              |   |  |       |     |   |  |   |       |  
|                                                                                                        |  |              |  |        |       |                  |   |           |                                |   |               |   |  |       |      |   |  |   |        |  
|Balance, September 30, 2007                                                                             |  | 1,790,224    |  | $      | 5,370 |                  | $ | 10,450    |                                | $ | 1,192         |   |  | $     | 110  |   |  | $ | 17,122 |  
|                                                                                                        |  |              |  |        |       |                  |   |           |                                |   |               |   |  |       |      |   |  |   |        |  

See Notes to Unaudited Consolidated Financial Statements



Page 5



---

##### Table of Contents

Consolidated Statements of Cash Flows

Nine months ended September 30, 2007 and 2006 (Unaudited)

(In thousands)



---



|                                                                                                                    |  |                 |         |   |                 |   |         |  
|------------------------------------------------------------------------------------------------------------------- |  | --------------- | ------- | - | --------------- | - | ------- | -
|                                                                                                                    |  | (Unaudited)2007 |         |   | (Unaudited)2006 |  
|Cash flows from operating activities                                                                                |  |                 |         |   |                 |   |         |  
|Net income                                                                                                          |  | $               | 607     |   |                 | $ | 1,024   |  
|Adjustments to reconcile net income to net cash provided by operations:                                             |  |                 |         |   |                 |   |         |  
|Depreciation                                                                                                        |  |                 | 398     |   |                 |   | 393     |  
|Provision for loan losses                                                                                           |  |                 | 273     |   |                 |   | 323     |  
|Increase in cash value of bank owned life insurance                                                                 |  |                 | (118    | ) |                 |   | (116    | )
|Deferred income tax benefit                                                                                         |  |                 | 123     |   |                 |   | (414    | )
|Amortization of discount on securities, net                                                                         |  |                 | (20     | ) |                 |   | 46      |  
|Changes in assets and liabilities:                                                                                  |  |                 |         |   |                 |   |         |  
|Trading assets                                                                                                      |  |                 | 135     |   |                 |   |        |  
|Accrued interest receivable                                                                                         |  |                 | (264    | ) |                 |   | (361    | )
|Other assets                                                                                                        |  |                 | (376    | ) |                 |   | (168    | )
|Accrued interest payable                                                                                            |  |                 | 201     |   |                 |   | 167     |  
|Other liabilities                                                                                                   |  |                 | 391     |   |                 |   | (7      | )
|                                                                                                                    |  |                 |         |   |                 |   |         |  
|Net cash provided by operating activities                                                                           |  |                 | 1,350   |   |                 |   | 887     |  
|                                                                                                                    |  |                 |         |   |                 |   |         |  
|Cash flows from investing activities                                                                                |  |                 |         |   |                 |   |         |  
|Net decrease (increase) in federal funds sold                                                                       |  |                 | (6,494  | ) |                 |   | 4,825   |  
|Activity in trading securities:                                                                                     |  |                 |         |   |                 |   |         |  
|Sales                                                                                                               |  |                 | 19,946  |   |                 |   |        |  
|Maturities                                                                                                          |  |                 | 2,300   |   |                 |   |        |  
|Principal payments                                                                                                  |  |                 | 1,776   |   |                 |   |        |  
|Activity in available-for-sale securities:                                                                          |  |                 |         |   |                 |   |         |  
|Purchases                                                                                                           |  |                 | (17,914 | ) |                 |   |        |  
|Maturities                                                                                                          |  |                 |        |   |                 |   | 3,668   |  
|Principal payments                                                                                                  |  |                 | 559     |   |                 |   |        |  
|Activity in held-to-maturity securities:                                                                            |  |                 |         |   |                 |   |         |  
|Principal payments                                                                                                  |  |                 |        |   |                 |   | 100     |  
|Redemptions (purchases) of restricted equity securities                                                             |  |                 | 40      |   |                 |   | (202    | )
|Net increase in loans                                                                                               |  |                 | (32,564 | ) |                 |   | (26,671 | )
|Proceeds from sale of other real estate owned                                                                       |  |                 |        |   |                 |   | 114     |  
|Purchases of property and equipment                                                                                 |  |                 | (1,727  | ) |                 |   | (504    | )
|Net cash used in investing activities                                                                               |  |                 | (34,078 | ) |                 |   | (18,670 | )
|Cash flows from financing activities                                                                                |  |                 |         |   |                 |   |         |  
|Net increase in deposits                                                                                            |  |                 | 32,389  |   |                 |   | 20,293  |  
|Proceeds from issuance of debt                                                                                      |  |                 |        |   |                 |   | 7,000   |  
|Proceeds from issuance of guaranteed preferred beneficial interests in the companys junior subordinated debentures |  |                 | 8,248   |   |                 |   |        |  
|Repayment of borrowings                                                                                             |  |                 | (1,500  | ) |                 |   | (6,200  | )
|Issuance of common stock, net of related costs                                                                      |  |                 |        |   |                 |   | 5       |  
|                                                                                                                    |  |                 |         |   |                 |   |         |  
|Net cash provided by financing activities                                                                           |  |                 | 39,137  |   |                 |   | 21,098  |  
|                                                                                                                    |  |                 |         |   |                 |   |         |  
|Net increase (decrease) in cash and cash equivalents                                                                |  |                 | 6,409   |   |                 |   | 3,315   |  
|Cash and cash equivalents, beginning                                                                                |  |                 | 5,114   |   |                 |   | 1,453   |  
|                                                                                                                    |  |                 |         |   |                 |   |         |  
|Cash and cash equivalents, ending                                                                                   |  | $               | 11,523  |   |                 | $ | 4,768   |  
|                                                                                                                    |  |                 |         |   |                 |   |         |  
|Supplemental disclosure of cash flow information                                                                    |  |                 |         |   |                 |   |         |  
|Interest paid                                                                                                       |  | $               | 6,135   |   |                 | $ | 4,286   |  
|                                                                                                                    |  |                 |         |   |                 |   |         |  
|Taxes paid                                                                                                          |  | $               | 16      |   |                 | $ | 399     |  
|                                                                                                                    |  |                 |         |   |                 |   |         |  
|Supplemental disclosure of noncash activities                                                                       |  |                 |         |   |                 |   |         |  
|Other real estate acquired in settlement of loans                                                                   |  | $               |        |   |                 | $ | 114     |  
|                                                                                                                    |  |                 |         |   |                 |   |         |  
|Investments reclassified to trading assets                                                                          |  | $               | 25,016  |   |                 | $ |        |  
|                                                                                                                    |  |                 |         |   |                 |   |         |  

See Notes to Unaudited Consolidated Financial Statements



Page 6



---

##### Table of Contents

Notes to Unaudited Consolidated Financial Statements



---

Note 1. Organization and Summary of Significant Accounting Policies

In managements opinion, the financial information, which is unaudited, reflects all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the financial information as of
and for the three and nine month periods ended September 30, 2007 and 2006, in conformity with accounting principles generally accepted in the United States of America.

The preparation of financial statements requires management to make estimates and assumptions that affect reported amounts of assets and liabilities at
the date of the financial statements, as well as the amounts of income and expense during the reporting period. Actual results could differ from those estimates. Operating results for the three and nine-month periods ended September 30, 2007
are not necessarily indicative of the results that may be expected for the fiscal year ending December 31, 2007.

The results
presented here are for Oak Ridge Financial Services, Inc. (Company), the parent company of Bank of Oak Ridge (the Bank). In 2006, the Banks Board of Directors approved the formation of a bank holding company,
of which the Bank would become a wholly owned subsidiary. The reorganization was effected through a share exchange in which each of the Banks shareholders received one share of common stock of the Company in exchange for each of their shares
of the Banks common stock. The Company became the Banks parent holding company in April of 2007. The formation was approved at the 2006 Shareholders meeting. Because the Company has no separate operations and conducts no business
on its own other than owning the Bank, this discussion concerns primarily the business of the Bank. However, because the financial statements are presented on a consolidated basis, the Company and the Bank are collectively referred to as the
Company unless otherwise noted.

The accounting and reporting policies of the Company follow generally accepted accounting
principles and general practices within the financial services industry.

The balance sheet as of December 31, 2006 has been derived
from audited financial statements. The unaudited financial statements of the Company have been prepared in accordance with instructions from Form 10-QSB. Accordingly, they do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting solely of normal recurring adjustments) considered necessary for a fair presentation have been included.

The organization and business of the Bank, accounting policies followed by the Bank and other relevant information are contained in the notes to the
financial statements filed as part of the Banks annual report on Form 10-KSB for the year ended December 31, 2006. This quarterly report should be read in conjunction with the annual report.

The Company defines cash equivalents as cash and due from banks and interest-bearing deposits with banks.

Certain reclassifications have been made to the prior periods financial statements to place them on a comparable basis with the current year. Net
income and stockholders equity previously reported were not affected by these reclassifications.

Note 2. Earnings Per Share

Basic Earnings per Share

Basic earnings per
share is computed by dividing income available to common stockholders by the weighted average number of common shares outstanding during the period, after giving retroactive effect to stock splits and dividends.



Page 7



---

##### Table of Contents

Notes to Unaudited Consolidated Financial Statements



---



Note 2. Earnings Per Share, continued

Diluted Earnings per Share

The computation of diluted earnings per share is similar to the
computation of basic earnings per share except that the denominator is increased to include the number of additional common shares that would have been outstanding if dilutive potential common shares had been issued. The numerator is adjusted for
any changes in income or loss that would result from the assumed conversion of those potential common shares.

Note 3. Critical Accounting Policies

The Companys financial statements are prepared in accordance with accounting principles generally accepted in the United States
(GAAP). The notes to the audited financial statements included in the Banks Annual Report on Form 10-KSB for the year ended December 31, 2006 contain a summary of its significant accounting policies. Management believes the Companys
policies with respect to the methodology for the determination of the allowance for loan losses, and asset impairment judgments, such as the recoverability of intangible assets, involve a higher degree of complexity and require management to make
difficult and subjective judgments that often require assumptions or estimates about highly uncertain matters. Accordingly, the Company considers the policies related to those areas as critical.

The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan
losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.

The allowance for loan losses is evaluated on a regular basis by management and is based upon managements periodic review of the collectibility of
the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrowers ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This
evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.

The allowance consists of specific, general and unallocated components. The specific component relates to loans that are classified as impaired. For such loans, an allowance is established when the collateral value or observable market
price of the impaired loan is lower than the carrying value of that loan. The general component covers non-impaired loans and is based on the historical loss experience adjusted for qualitative factors. An unallocated component is maintained to
cover uncertainties that could affect managements estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating
specific and general losses in the portfolio.

A loan is considered impaired when, based on current information and events, it is probable
that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status,
collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the
significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the
borrowers prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial and construction loans by either the present value of expected future
cash flows discounted at the loans effective interest rate, the loans obtainable market price, or the fair value of the collateral if the loan is collateral dependent.

Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify
individual consumer and residential loans for impairment disclosures.



Page 8



---

##### Table of Contents

Notes to Unaudited Consolidated Financial Statements



---



Note 4. Stock-based Compensation

The Company has adopted both the Employee Stock Option Plan (Incentive Plan) and the Director Stock Option Plan (Nonstatutory Plan). Under each plan up to 178,937 shares may be issued for a total of
357,874 shares. Options granted under both plans expire no more than 10 years from date of grant. Option exercise price under both plans shall be set by a committee of the Board of Directors at the date of grant, but shall not be less than 100
percent of fair market value at the date of the grant. Options granted under either plan vest according to the terms of each particular grant.

Activity
under the Company plans during the nine months ended September 30, 2007 is summarized below:



|                                  |  |                    |  |         |                   |  |                    |  |        
|--------------------------------- |  | ------------------ |  | ------- | ----------------- |  | ------------------ |  | -------
|                                  |  | Incentive Plan     |  |         | Nonstatutory Plan
|                                  |  | AvailableFor Grant |  | Granted |                   |  | AvailableFor Grant |  | Granted
|Balance, December 31, 2006        |  | 950                |  | 177,187 |                   |  | 3                  |  | 178,934
|Additional options made available |  |                    |  |         |                   |  |                    |  |        
|Granted                           |  |                   |  |        |                   |  |                   |  |       
|Exercised                         |  |                   |  | (50     | )                 |  |                   |  |       
|Forfeited                         |  | 650                |  | (650    | )                 |  |                   |  |       
|Expired                           |  |                   |  |        |                   |  |                   |  |       
|                                  |  |                    |  |         |                   |  |                    |  |        
|Balance, September 30, 2007       |  | 1,600              |  | 176,487 |                   |  | 3                  |  | 178,934
|                                  |  |                    |  |         |                   |  |                    |  |        

The intrinsic value and the cash received from the options exercised during the nine months ended
September 30, 2007 was $40 and $560, respectively.

A stock option may be exercised, in whole or in part, by giving written notice of
exercise to the Corporate Secretary of the Company, or such other officer of the Company as the Committee shall designate, specifying the number of shares to be purchased along with payment in full of the exercise price. The Committee may, in the
relevant award agreement, also permit a participant (either on a selective or group basis) to simultaneously exercise stock options and sell the shares of common stock thereby acquired, and use the proceeds from such sale as payment of the exercise
price of such stock options. Payment instruments shall be received by the Company subject to collection. The proceeds received by the Company upon exercise of any stock option may be used by the Company for general corporate purposes.

Information regarding the stock options outstanding at September 30, 2007 is as follows (dollars in thousands, except option prices):



|                         |             |                                  |         |                                          |            |                              |   |                         |  |   |    
|------------------------ | ----------- | -------------------------------- | ------- | ---------------------------------------- | ---------- | ---------------------------- | - | ----------------------- |  | - | ---
|Range of Exercise Prices |             | NumberOutstandingand Exercisable |         | WeightedAverageRemainingContractual Life |            | WeightedAverageExercisePrice |   | AggregateIntrinsicValue
|$                        | 8.80-9.99   |                                  | 102,888 |                                          | 3.58 Years |                              | $ | 8.80                    |  | $ | 201
|$                        | 10.00-10.39 |                                  | 142,356 |                                          | 6.92 Years |                              | $ | 10.00                   |  |   | 107
|$                        | 10.40-11.20 |                                  | 110,177 |                                          | 6.80 Years |                              | $ | 10.72                   |  |   | 3  
|                         |             |                                  |         |                                          |            |                              |   |                         |  |   |    
|                         |             |                                  | 355,421 |                                          | 5.92 Years |                              | $ | 9.88                    |  | $ | 311
|                         |             |                                  |         |                                          |            |                              |   |                         |  |   |    



Page 9



---

##### Table of Contents

Notes to Unaudited Consolidated Financial Statements



---



Note 5. Guaranteed Preferred Beneficial Interest in the Companys Junior Subordinated Debentures

Oak Ridge Statutory Trust I, a statutory business trust (the Trust), was created by the Company on June 28, 2007, at
which time the Trust issued $8.0 million in aggregate liquidation amount of $1 par value preferred capital trust securities which mature June 28, 2037. Distributions are payable on the securities at the floating rate equal to the three month
London Interbank Offered Rate (LIBOR) plus 1.60%, and the securities may be prepaid at par by the Trust at any time after June 28, 2012. The principal assets of the Trust are $8.3 million of the Companys junior subordinated
debentures which mature on June 28, 2037, and bear interest at the floating rate equal to the three month LIBOR plus 1.60%, and which are callable by the Company after June 28, 2012. All $248,000 in the aggregate liquidation amount of the
Trusts common securities are held by the Company.

Note 6. Recent Accounting Pronouncements

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. SFAS No. 157 defines fair value, establishes a framework for
measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements. SFAS No. 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007 with
earlier application encouraged. SFAS No. 157 among other things requires us to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

Valuation techniques are based upon observable and unobservable inputs. Observable inputs reflect market data obtained from independent sources, while
unobservable inputs reflect our market assumptions. These two types of inputs create the following fair value hierarchy:



|        |  |   |  |                                                                                                                                                                                                      
|------- |  | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Level 1 |  |  |  | Quoted prices for identical instruments in active markets.                                                                                                                                           
|Level 2 |  |  |  | Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose inputs are
observable.
|Level 3 |  |  |  | Instruments whose significant value drivers are unobservable.                                                                                                                                        

The Company adopted SFAS No. 157 in the first quarter of 2007. Listed below are disclosures
related to SFAS No. 157:



|                              |  |                               |        |                                                             |   |                                             |  |                                         |   |  |   |  
|----------------------------- |  | ----------------------------- | ------ | ----------------------------------------------------------- | - | ------------------------------------------- |  | --------------------------------------- | - |  | - | -
|                              |  |                               |        | Fair Value Measurements at September 30, 2007              
|Description                   |  | Fair ValueMeasurements9/30/07 |        | Quoted Prices inActive Marketsfor IdenticalAssets (Level 1) |   | Significant OtherObservable Inputs(Level 2) |  | SignificantUnobservableInputs (Level 3)
|                              |  | (Dollars in thousands)       
|Trading securities            |  | $                             | 795    |                                                             | $ | 795                                         |  | $                                       |  |  | $ | 
|Available-for-sale securities |  |                               | 17,564 |                                                             |   | 17,564                                      |  |                                         |  |  |   | 

As of January 1, 2007, the Company elected the fair value option under SFAS No. 157 for
its trading assets, securities available-for-sale and securities held-to-maturity. The change in the fair value for the nine month period ended September 30, 2007 for trading assets was $30,000. This change was included in current period
earnings, offset by a $165,000 loss on the sale of the Companys trading securities in the second quarter of 2007.



Page 10



---

##### Table of Contents

Notes to Unaudited Consolidated Financial Statements



---



Note 6. Recent Accounting Pronouncements, continued

Any investment security purchased is classified in one of the following categories: 1) trading, 2) available-for-sale, or 3) held-to-maturity. Prior to
our early adoption of SFAS No. 159, the majority of the securities in our portfolio had been classified as available-for-sale, while no securities were classified in the trading category. Available-for-sale securities are reviewed regularly,
and any unrealized gains or losses are recorded in comprehensive income in the shareholders equity account. In contrast, any change in market value of trading securities during the period is reflected in current period income. Generally,
falling interest rates will increase the market values of securities, thus enhancing the amounts recorded as gains or reducing losses, while rising rates will have the opposite effect. The passage of time partially counteracts these interest rate
effects, as the unrealized gain or loss on a given security will gradually decline to zero as the security approaches its maturity date.

In February 2007, the FASB issued SFAS No. 159, Fair Value Option for Financial Assets and Financial Liabilities  Including an amendment of SFAS Statement No. 115. This statement permits, but does not require,
entities with an opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. Entities electing this option will apply it when the
entity first recognizes an eligible instrument and will report unrealized gains and losses on such instruments in current earnings. This statement 1) applies to all entities, 2) specifies certain election dates, 3) can be applied on an
instrument-by-instrument basis with some exceptions, 4) is irrevocable and 5) applies only to entire instruments. One exception is demand deposit liabilities which are explicitly excluded as qualifying for fair value. With respect to SFAS
No. 115, available-for-sale and held-to-maturity securities at the effective date are eligible for the fair value option at that date. If the fair value option is elected for those securities at the effective date, cumulative unrealized gains
and losses at that date shall be included in the cumulative-effect adjustment and thereafter, such securities will be accounted for as trading securities. SFAS No. 159 is effective for the Company on January 1, 2008. Earlier adoption is
permitted as of January 1, 2007 if the Company also elects to apply the provisions of SFAS No. 157, Fair Value Measurement. The Company did adopt SFAS No. 159 as of January 1, 2007. Upon adoption of SFAS No. 159,
the Company selected the fair value option for its entire available-for-sale and held-to-maturity securities portfolio consisting of government sponsored enterprise and mortgage-backed securities with a fair market value of January 1, 2007 of
$25.0 million. Listed below are the financial details of the early adoption of SFAS No. 159:



| |  |  | As of January 1, 2007, the Company elected the fair value option for its entire securities portfolio which had a fair market value of $25.0 million as of that
date;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | As a result of the above election, the Companys entire securities portfolio was reclassified from available-for-sale and held-to-maturity categories to the
trading category;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The initial adoption of SFAS No. 159 had a minimal negative impact on total stockholders equity of $48,000 due to the reclassification of the
Companys held-to-maturity category to the trading category;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The cumulative-effect adjustment of $393,000, representing the unrealized loss on the Companys entire securities portfolio (net of tax), was reclassified from
accumulated other comprehensive loss as a reduction of Retained Earnings, on January 1, 2007; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Net income for the first nine months of 2007 includes a pre-tax gain of $30,000, representing the change in fair value from January 1, 2007 to
September 30, 2007 of the Companys trading securities, and includes a $165,000 pre-tax loss on the sale of substantially all of the Companys trading securities in the second quarter of 2007.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Company believes its early adoption of the accounting standard will have a positive impact on its ability to manage the interest rate risk on its
balance sheet by lengthening the duration of its portfolio, and will simplify the accounting for its investment portfolio by reducing the number of purchased securities from what it presently owns. Adoption of the accounting standard will
potentially benefit interest income, net income and basic and diluted earnings per share during the remainder of 2007 and future periods.



Page 11



---

##### Table of Contents

Notes to Unaudited Consolidated Financial Statements



---



Note 6. Recent Accounting Pronouncements, continued

On January 1, 2007, the Company adopted Financial Accounting Standards Interpretation No. 48, Accounting for Uncertainty in Income Taxes
(FIN 48). FIN 48 clarifies the accounting for uncertainty in income taxes recognized in an enterprises financial statements in accordance with FASB Statement No. 109, Accounting for Income Taxes. FIN 48 prescribes a recognition
threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. FIN 48 also provides guidance on de-recognition, classification, interest and penalties,
accounting in interim periods, disclosures and transition.

There was no cumulative effect adjustment on adoption of FIN 48. Accordingly,
the Company had no unrecognized tax benefits or associated interest or penalties at adoption or at September 30, 2007. Years ending December 31, 2004 through December 31, 2006 remain open for audit for all major jurisdictions. The
Companys policy is to classify any interest or penalties recognized in accordance with FIN 48 as interest expense or an expense other than income tax expense, respectively.



Page 12



---

##### Table of Contents

Notes to Unaudited Consolidated Financial Statements



---



Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations

Comparison of
Financial Condition at September 30, 2007 and December 31, 2006

The Companys assets increased from $207.1 million to
$247.5 million, up $40.4 million, or 20 percent, from December 31, 2006 to September 30, 2007. The majority of the increase in assets was due to increases in cash and due from banks, interest-bearing deposits with banks, federal funds
sold, trading assets, net loans, property and equipment, accrued interest receivable, bank owned life insurance, and other assets; offset by decreases in securities available-for-sale, held-to-maturity securities, and Federal Home Loan Bank stock.

Loans

Gross loans receivable totaled
$192.0 million at the end of the 2007 third quarter, up $32.6 million, or 21 percent, from $159.4 million at December 31, 2006. Most of the growth in loans receivable came from increases of $19.6 million, $17.0 million, and $3.9 million in
construction and land development, commercial and industrial loans, and loans secured by liens on 1-4 family residential properties, respectively, offset by a decline of $8.3 million in nonfarm nonresidential loans. The remaining increases and
decreases in different loan categories were not significant. The large increases in construction and development and commercial and industrial loans are due to the Banks continued expansion into the Greensboro market, which has presented more
of these loan opportunities for our commercial lenders. The increase in loans secured by second liens on 1-4 family residential properties are due to a fixed rate loan promotion on these types of loans during the period. The decreases in nonfarm
nonresidential loans are due to payoffs during the year on some of these loans.

Federal funds sold

Federal funds totaled $13.3 million at the end of the 2007 third quarter, up $6.5 million, or 96 percent, from $6.8 million at December 31, 2006. The
primary reasons for the large increase between the two periods were the issuance of $8.3 million in notes payable to subsidiary grantor trust near the end of the second quarter as well as continued growth in deposits due to the Banks continued
expansion into Greensboro. The Banks intent is to use the excess liquidity at September 30, 2007 to fund loan growth during the last three months of fiscal 2007.

Investments

Securities available-for-sale totaled $17.6 million at the end of the 2007 third
quarter, down $5.8 million, or 25 percent, from $23.4 million at December 31, 2006. As discussed in note 6, the Company did adopt SFAS No. 159 as of January 1, 2007. Upon adoption of SFAS No. 159, the Bank selected the fair value
option for its entire available-for-sale and held-to-maturity securities portfolio consisting of government sponsored enterprise and mortgage-backed securities with a fair market value on January 1, 2007 of $25.0 million. As a result of the
above election, the Banks entire securities portfolio was reclassified from available-for-sale and held-to-maturity categories to the trading category. The initial adoption of SFAS No. 159 had a minimal negative impact on total
stockholders equity of $48,000 due to the reclassification of the Banks held-to-maturity category to the trading category, and the cumulative-effect adjustment of $393,000, representing the unrealized loss on the Banks entire
securities portfolio (net of tax), was reclassified from accumulated other comprehensive loss as a reduction of Retained Earnings, on January 1, 2007. In June of 2007, the Company disposed of substantially all its trading portfolio and
purchased new investment securities with the objective of improving its asset liability position and the yield on the new portfolio as well as reducing the number of investment securities.

Property and equipment

Net property and equipment
totaled $6.4 million at the end of the 2007 third quarter, up $1.4 million, or 28 percent, from $5.0 million at December 31, 2006. The increase is primarily due to the construction of the Banks newest banking office located at 400 Pisgah
Church Road in Greensboro, offset by depreciation of existing property and equipment. This banking office is expected to open for business in December of 2007.



Page 13



---

##### Table of Contents

Notes to Unaudited Consolidated Financial Statements



---



Deposits

Deposits totaled $204.7 million at the end of the 2007 third quarter, up $32.4 million, or 18 percent, from $172.3 million at December 31, 2006. The increase in deposits assisted in funding the Companys loan growth. The Company
experienced strong growth in both noninterest bearing and interest-bearing deposits. Noninterest bearing deposits totaled $16.5 million at the end of the 2007 third quarter, up $2.8 million, or 20 percent, from $13.7 million at December 31,
2006, and interest bearing deposits totaled $188.2 million at the end of the 2007 third quarter, up $29.7 million, or 19 percent, from $158.5 million at December 31, 2006. Most of the increases in noninterest bearing deposits during the nine
months ended September 30, 2007 were from new accounts from Triad businesses and consumers.

Borrowings

Borrowings, which consist of Federal Home Loan Bank advances and notes payable to subsidiary grantor trust, totaled $24.3 million at the end of the 2007
third quarter, up $6.8 million, or 39 percent, from $17.5 million at December 31, 2006. The primary reason for the net increase was the payoff of $1.5 million of FHLB advances and the addition of $8.3 million in junior subordinated notes
relating to trust preferred securities.

Stockholders Equity

Stockholders equity totaled $17.1 million at the end of the 2007 third quarter, up $669,000, or 4 percent, from $16.5 million at December 31, 2006. Part of the increase resulted from net income of $607,000,
with the remaining increase due to an increase in comprehensive income during the third quarter of 2007. The early adoption had a negative impact on total stockholders equity of $48,000 due to the reclassification of the Companys
securities from the held-to-maturity category to the trading category. Additionally, the cumulative-effect adjustment of $393,000, representing the unrealized loss on the Companys held-to-maturity and available-for-sale securities portfolio
(net of tax), was reclassified from accumulated other comprehensive loss as a reduction of retained earnings, on January 1, 2007, also as a result of the adoption of SFAS No. 159.

Nonperforming Assets

Nonaccrual and accruing loans greater than 90 days past due totaled $394,000 at September 30, 2007, up $41,000, or 12 percent, from $353,000 at December 31, 2006. $309,000 of the total outstanding balance of
nonaccrual and accruing loans greater than 90 days is secured by either 1stor 2nddeed of trust on commercial or 1-4 family properties. The remaining $85,000 in loans are unsecured or secured by collateral other than commercial or residential real estate and are in various stages of collection.
Management believes that the loan loss reserves allocated to these loans are adequate to cover any anticipated losses. Nonperforming loans to total loans were 0.21 percent and 0.22 percent at September 30, 2007 and December 31, 2006,
respectively.



Page 14



---

##### Table of Contents

Notes to Unaudited Consolidated Financial Statements



---



Operating Results for the nine months ended September 30, 2007 and 2006

Net Income.

The Company recorded net income of
$607,000 and $1.0 million for the nine months ended September 30, 2007 and 2006, respectively. The primary factors that contributed to the decline in net income between the two periods were increases of $1.1 million and $305,000 in noninterest
expense and income tax expense, respectively. The Company recorded no income tax expense in the first nine months of 2006. The increases in expenses were offset by increases in the net interest margin and noninterest income of $738,000 and $231,000,
respectively, as well as a decline in the provision for loan losses of $50,000.

Net Interest Income

The Companys net interest income in the first nine months of 2007 was $5.6 million, up $738,000, or 15 percent, from $4.8 million in the third
quarter of 2006. The net interest margin in the first nine months of 2007 was 3.54 percent, compared with 3.75 percent for the same period in 2006. The 21 basis point decrease in the net interest margin in first nine months of 2007 over the same
period in 2006 is primarily a result of a 60 basis point increase in funding costs, offset by a 38 basis point increase in earning asset yields. Average interest-earning assets and average interest-bearing liabilities increased $36.6 million and
$35.7 million, respectively, from September 30, 2006 to September 30, 2007.

Provision for Loan Losses

The provision for loan losses decreased to $273,000 for the nine months ended September 30, 2007 compared to $323,000 for the same period in the
prior year. Provisions for loan losses are charged to income to bring the allowance for loan losses to a level we deem appropriate. In evaluating the allowance for loan losses, we consider factors that include growth and composition of the loan
portfolio, historical loan loss experience, individual loans that may have estimated losses, and other relevant factors. The primary reason for the decreased provision from 2006 to 2007 was a decrease in the allowance for loan losses from 1.15
percent to 1.03 percent of loans from September 30, 2006 to September 30, 2007, respectively. The decrease in the allowance for loan losses to total loans was based on our assessment of the strong credit quality of the Companys
current loan portfolio as well as a low level of charge offs in the last three fiscal years. The allowance for loan losses to total loans was 1.03, 1.07 and 1.15 percent at September 30, 2007, December 31, 2006 and September 30,
2006, respectively.

Noninterest Income

Noninterest income totaled $1.7 million for the first nine months of 2007, up $231,000 from $1.5 million for the same period in 2006. The Company experienced increases in service charges on deposit accounts, mortgage loan origination fees,
income earned on bank owned life insurance, fee income from accounts receivable financing, and other service charges and fees of $114,000, $78,000, $1,000, $110,000, and $76,000, respectively. These increases were largely due to the Companys
expansion into Greensboro through its two banking offices opened in 2005 and 2006. These increases were offset by decreases in investment and insurance commissions and trading income of $13,000 and $135,000, respectively. The decline in investment
and insurance commissions was largely the result of a decrease in production in the early part of 2007 as a result of the Companys conversion to a new broker dealer. This conversion was completed in the first quarter of 2007 and commissions in
both the second and third quarters of 2007 were above commissions in the same periods in 2006. The decline in trading income was caused by two items, both of which are nonrecurring. First, the trading portfolio experienced a market value increase
during the first nine months of 2007 of $30,000. Second, the Company disposed of substantially all its trading portfolio near the end of the second quarter, which resulted in a $165,000 loss. The Company believes that the new investment portfolio
that was purchased will improve its asset liability position and will have a higher yield than the portfolio it replaced.



Page 15



---

##### Table of Contents

Notes to Unaudited Consolidated Financial Statements



---



Noninterest Expense

Noninterest expense totaled $6.1 million for the first nine months of 2007, up $1.1 million, or 23 percent, from $5.0 million for the same period in 2006. Salaries and employee benefits increased $654,000, or 24
percent, to $3.4 million in the first nine months of 2007 compared to the same period in 2006, due to a higher number of Company employees required to support the Companys growth as well as the 6.5 hours per week increase in operating hours
that occurred in October of 2006 in conjunction with the introduction of the Companys Open Early, Open Late and 6-Day Branch Banking at all Locations strategies. Additionally, the Company opened its fourth banking
office in June of 2006. The employees associated with this location also contributed to the increase in salaries and employee benefits from 2006 to 2007. Other expense increased $299,000, or 70 percent, to $724,000 compared to the same period in
2006, largely due to an increase in director fees, postage, insurance expense, dues and memberships, employee education, and debit card and check losses. Stationary and supplies expense increased $37,000, or 31 percent, to $158,000 compared to 2006
due to the Companys continued growth in locations and number of deposit and loan accounts, as well as mailings and new brochures associated with the Companys conversion to a new broker dealer for its investment services area in the first
quarter of 2007. Telecommunications expense increased $47,000, or 40 percent, to $164,000 compared to 2006, largely due to the Companys continuing investment in increased bandwidth to make employees more efficient and productive. Monetary
increases and decreases in the remaining noninterest expense categories were not significant.

Income Tax Expense

Income tax expense totaled $305,000 for the first nine months of 2007. No expense was recorded in the same period 2006 as the Company was not yet
recognizing book income tax expense.

Operating Results for the three months ended September 30, 2007 and 2006

Net Income

The Company recorded net income of
$299,000 and $354,000 for the three months ended September 30, 2007 and 2006, respectively. The primary factors that contributed to the decline in net income between the two periods were increases of $368,000, $6,000, $164,000 in noninterest
expense, provision for loan losses, and income tax expense, respectively. The Company recorded no income tax expense in the three months ended September 30, 2006. The increases in expenses were offset by increases in the net interest margin and
noninterest income of $255,000 and $228,000, respectively.

Net Interest Income

The Companys net interest income in the third quarter of 2007 was $1.9 million, up $255,000, or 15 percent, from $1.6 million in the third quarter
of 2006. The net interest margin in the third quarter of 2007 was 3.51 percent, compared with 3.69 percent for the same period in 2006. The 18 basis point decrease in the net interest margin in the third quarter of 2007 over the same period in 2006
is primarily a result of a 44 basis point increase in funding costs, offset by a 20 basis point increase in earning asset yields. Average interest-earning assets and average interest-bearing liabilities increased $42.6 million and $42.0 million,
respectively, from September 30, 2006 to September 30, 2007.

Provision for Loan Losses

The provision for loan losses increased slightly to $110,000 for the three months ended September 30, 2007, compared to $104,000 for the same period
in the prior year. Provisions for loan losses are charged to income to bring the allowance for loan losses to a level we deem appropriate. In evaluating the allowance for loan losses, we consider factors that include growth and composition of the
loan portfolio, historical loan loss experience, individual loans that may have estimated losses, and other relevant factors. The current level of the allowance for loan losses to total loans is based on our assessment of the strong credit quality
of the Companys current loan portfolio as well as a low level of charge offs in the last three fiscal years.



Page 16



---

##### Table of Contents

Notes to Unaudited Consolidated Financial Statements



---



Noninterest Income

Noninterest income totaled $735,000 for the 2007 third quarter, up $228,000, or 45 percent, from $507,000 for the 2006 third quarter. The Company experienced increases in all noninterest income categories, with the
exception of income earned on bank owned life insurance, which remained unchanged. The Company experienced increases in service charges on deposit accounts, mortgage loan origination fees, investment and insurance commissions, trading income, fee
income from accounts receivable financing, and other service charges and fees of $36,000, $2,000, $71,000, $11,000, $66,000 and $42,000, respectively. The primary factor related to increases in noninterest income categories, with the exception of
trading income, was the Banks continued growth in business and consumer customers.

Noninterest Expense

Noninterest expense totaled $2.1 million for the 2007 third quarter, up $368,000, or 21 percent, from $1.7 million for the 2006 third quarter. Salaries
and employee benefits increased $187,000, or 20 percent, to $1.1 million compared to the third quarter of 2006, due to a higher number of bank employees required to support the Companys growth as well as the 6.5 hours per week increase in
operating hours that occurred in October of 2006 in conjunction with the introduction of the Companys Open Early, Open Late and 6-Day Branch Banking at all Locations strategies. Other expense increased $78,000, or 45
percent, to $250,000 compared to the third quarter of 2006, due to an increase in expense of servicing the Banks accounts receivable financing program, as well as increases in postage, directors fees, Federal Deposit Insurance Corporation
insurance, charitable contributions, and deposit account charge offs. Equipment expense increased $16,000, or 12 percent, to $145,000 due primarily to higher depreciation expense associated with late 2006 and 2007 equipment purchases. Data and items
processing increased $10,000, or 13 percent, due to the Banks continued increase in deposit and loan accounts. Professional and advertising expense increased $57,000, or 27 percent, to $269,000, due to increases in legal, accounting and
shareholder relations expenses. Stationary and supplies expense increased $13,000, or 35 percent, to $50,000 compared to the third quarter of 2006 due to the Companys continued growth in locations and number of deposit and loan accounts.
Telecommunications expense increased $9,000, or 19 percent, to $55,000 compared to the third quarter of 2006, largely due to the Companys continuing investment in increased bandwidth to make employees more efficient and productive. Monetary
increases and decreases in the remaining noninterest expense categories were not significant.

Income Tax Expense

Income tax expense totaled $164,000 for the 2007 third quarter. No expense was recorded in the same quarter in 2006 as the Company was not yet recognizing
book income tax expense.

Forward-looking Information

This form contains certain forward-looking statements with respect to the financial condition, results of operations and business of the Company. These forward-looking statements involve risks and uncertainties and are based on the
beliefs and assumptions of management of the Company and on the information available to management at the time that these disclosures were prepared. These statements can be identified by the use of words like expect,
anticipate, estimate and believe, variations of these words and other similar expressions. Readers should not place undue reliance on forward-looking statements as a number of important factors could cause actual
results to differ materially from those in the forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to, (1) competition in the Companys markets, (2) changes in the
interest rate environment, (3) general national, regional or local economic conditions may be less favorable than expected, resulting in, among other things, a deterioration in credit quality and the possible impairment of collectibility of
loans, (4) legislative or regulatory changes, including changes in accounting standards, (5) significant changes in the federal and state legal and regulatory environment and tax laws, (6) the impact of changes in monetary and fiscal
policies, laws, rules and regulations and (7) other risks and factors identified in the Companys other filings with the Federal Deposit Insurance Corporation. The Company undertakes no obligation to update any forward-looking statements.



Page 17



---

##### Table of Contents

Notes to Unaudited Consolidated Financial Statements

Item 3A (T). Controls and Procedures

As of the end of the period covered by this report, management,
including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures with respect to the information generated for use in this Quarterly Report. Based
upon, and as of the date of that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that the disclosures controls and procedures were sufficient to provide reasonable assurance that information required to be disclosed in
the reports we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms.

There was no change in our internal controls over financial reporting during the quarter ending September 30, 2007 that has materially affected, or
is reasonably likely to materially affect, our internal controls over financial reporting.

There was no change in our internal controls
over financial reporting during the nine months ending September 30, 2007 excluding one issue related to an independent review of the Banks income tax expense calculation and related disclosures which was discovered during the preparation
of the Banks 2006 financial statements. In the first quarter of 2007 the Bank implemented the independent review to strengthen its controls with respect to this issue.

In designing and evaluating disclosure controls and procedures, our management recognizes that any controls and procedures, no matter how well designed
and operated, can provide only reasonable, not absolute, assurances of achieving the desired control objectives and management necessarily was required to provide its judgment in evaluating the cost-benefit relationship of possible controls and
procedures.



Page 18



---

##### Table of Contents

Oak Ridge Financial Services, Inc.

Part II. Other Information

Item 6. Exhibits



|      |  |                   |  |                                                                                                                                                                                                                 
|----- |  | ----------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|13(a) |  | Exhibits          |  |                                                                                                                                                                                                                 
|      |  |                  
|      |  | Exhibit (3)(i)    |  | Articles of Incorporation, incorporated herein by reference to Exhibit 3(i) to the Form 10-SB filed with the FDIC on April 30, 2001, as amended January 25, 2002.                                               
|      |  |                  
|      |  | Exhibit (3)(ii)   |  | Articles of Amendment, incorporated herein by reference to Exhibit 3(ii) to the Form 10-QSB filed with the FDIC on August 13, 2004.                                                                             
|      |  |                  
|      |  | Exhibit (3)(iii)  |  | Bylaws, incorporated herein by reference to Exhibit 3(ii) to the Form 10-SB filed with the FDIC on April 30, 2001, as amended January 25, 2002.                                                                 
|      |  |                  
|      |  | Exhibit 4         |  | Specimen Stock Certificate, incorporated herein by reference to Exhibit 4 to the Form 10-SB filed with the FDIC on April 30, 2001, as amended January 25, 2002 and December 23,
2005.                           
|      |  |                  
|      |  | Exhibit (10)(i)   |  | Employment Agreement with Ronald O. Black, incorporated herein by reference to Exhibit 10(i) to the Form 10-SB filed with the FDIC on April 30, 2001, as amended January 25, 2002 and December 23,
2005.        
|      |  |                  
|      |  | Exhibit (10)(ii)  |  | Employment Agreement with L. William Vasaly, III, incorporated herein by reference to Exhibit 10(ii) to the Form 10-SB filed with the FDIC on April 30, 2001, as amended January 25, 2002 and
December 23, 2005.
|      |  |                  
|      |  | Exhibit (10)(iii) |  | Employment Agreement with Thomas W. Wayne, incorporated herein by reference to Exhibit (iii) to the Form 10-KSB filed with the FDIC on March 31, 2005, as amended on December 23,
2005.                         
|      |  |                  
|      |  | Exhibit (10)(iv)  |  | Outparcel Ground Lease between J.P. Monroe, L.L.C. and Bank of Oak Ridge dated June 1, 2002, incorporated herein by reference to Exhibit 10(v) to the Form 10-QSB filed with the FDIC on August
14, 2002.       



Page 19



---

##### Table of Contents

| |  |                    |  |                                                                                                                                                                                                                                                            
| |  | ------------------ |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  | Exhibit (10)(v)    |  | Ground and Building Lease between KRS of Summerfield, LLC and Bank of Oak Ridge dated September 25, 2002, incorporated herein by reference to Exhibit 10(vi) to the Form 10-QSB filed with
the FDIC on November 14, 2002.                                  
| |  |                   
| |  | Exhibit (10)(vi)   |  | Ground Lease between Friendly Associates XVIII LLLP and Bank of Oak Ridge dated September 13, 2004, incorporated herein by reference to Exhibit (10)((vi) to the Form 10-KSB filed with the FDIC
on March 31, 2005.                                        
| |  |                   
| |  | Exhibit (10)(vii)  |  | Bank of Oak Ridge Director Stock Option Plan, incorporated herein by reference to Exhibit 10(iv) to the Form 10-SB filed with the FDIC on April 30, 2001, as amended January 25,
2002.                                                                     
| |  |                   
| |  | Exhibit (10)(viii) |  | Bank of Oak Ridge Employee Stock Option Plan, incorporated herein by reference to Exhibit 10(v) to the Form 10-SB filed with the FDIC on April 30, 2001, as amended January 25,
2002.                                                                      
| |  |                   
| |  | Exhibit (10)(ix)   |  | Bank of Oak Ridge Second Amended and Restated Director Stock Option Plan (amended March 16, 2004; approved by stockholders June 8, 2004), incorporated herein by reference to Exhibit 10(vii) to
the Form 10-QSB filed with the FDIC on August 13, 2004.   
| |  |                   
| |  | Exhibit (10)(x)    |  | Bank of Oak Ridge Second Amended and Restated Employee Stock Option Plan (amended March 16, 2004; approved by stockholders June 8, 2004), incorporated herein by reference to Exhibit (10)(viii)
to the Form 10-QSB filed with the FDIC on August 13, 2004.
| |  |                   
| |  | Exhibit (10)(xi)   |  | Salary continuation agreements with Ronald O. Black, L. William Vasaly III and Thomas W. Wayne dated January 20, 2006, incorporated herein by reference to Exhibits 10(xii), 10(xiii) and 10(xiv)
to the Form 8-K filed with the FDIC on January 23, 2006. 
| |  |                   
| |  | Exhibit (10)(xii)  |  | Bank of Oak Ridge 2006 Annual Incentive Plan, incorporated herein by reference to Exhibit 10(xii) to the Form 10-KSB filed with the FDIC on March 27, 2007.                                                                                                
| |  |                   
| |  | Exhibit (11)       |  | Statement Regarding Computation of Per Share Earnings, incorporated herein by reference to Note 2 of the Notes to Unaudited Financial Statements.                                                                                                          
| |  |                   
| |  | Exhibit (14)       |  | Code of Ethics for Senior Officers Policy incorporated herein by reference to Exhibit 14 to the Form 10-KSB filed with the FDIC on March 30, 2004.                                                                                                         
| |  |                   
| |  | Exhibit (31.1)     |  | Certification of Ronald O. Black.                                                                                                                                                                                                                          
| |  |                   
| |  | Exhibit (31.2)     |  | Certification of Thomas W. Wayne.                                                                                                                                                                                                                          
| |  |                   
| |  | Exhibit (32)       |  | Certificate of Periodic Financial Report Pursuant to 18 U.S.C. Section 1350.                                                                                                                                                                               



Page 20



---

##### Table of Contents

Oak Ridge Financial Services, Inc.

Signatures

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



|                       |  |                                      
|---------------------- |  | -------------------------------------
|                       |  | Oak Ridge Financial Services, Inc.   
|                       |  | (Registrant)                         
|                       | 
|Date: November 8, 2007 |  | /s/ Ronald O. Black                  
|                       |  | Ronald O. Black                      
|                       |  | President and Chief Executive Officer
|                       |  | (Duly Authorized Representative)     
|                       | 
|Date: November 8, 2007 |  | /s/ Thomas W. Wayne                  
|                       |  | Thomas W. Wayne                      
|                       |  | Chief Financial Officer              



Page 21