U.S. SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   Form 10-QSB

                                   (Mark One)

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

     _____Transition report under section 13 or 15(d) of the Securities Exchange
          Act of 1934 for the transition period from ____ to ____.

                           Commission File No: 0-21951



                         THE HERITAGE ORGANIZATION, INC.
                         -------------------------------
                 (Name of small business issuer in its charter)



         Colorado                                         84-1356383
----------------------------                   --------------------------------
(State or other jurisdiction                   (IRS Employer Identification No.)
     of Incorporation)


                        ATTN: Vickie Walker, P.O. Box 910
                        ---------------------------------
            Address of Principal Executive Office (street and number)

                              Addison, Texas 75001
                              --------------------
                            City, State and Zip Code

                    Issuer's telephone number: (214) 662-4094


Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Securities 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 [ ]  No [X]

Applicable only to issuers involved in bankruptcy proceedings during the past
five years.

Check whether the issuer has filed all documents and reports required to be
filed by Section 12, 13 or 15(d) of the Exchange Act after the distribution of
securities under a plan confirmed by a court. Yes [.]   No [ ]

Applicable only to corporate issuers

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date. At June 15, 2005, the following
shares of common were outstanding: Common Stock, 14,000,000 shares.

Transitional Small Business Disclosure Format (Check one):
Yes [ ]   No [X]


<PAGE>
                         PART 1 - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS AND EXHIBITS

(a) The unaudited financial statements of registrant for the three months ended
February 28, 2005, follow. The financial statements reflect all adjustments
which are, in the opinion of management, necessary to a fair statement of the
results for the interim period presented.

                         The Heritage Organization, Inc.
                          (A Development Stage Company)

                              FINANCIAL STATEMENTS
                                   (Unaudited)

                                February 28, 2005

                                    CONTENTS



BALANCE SHEET                                    F-1
STATEMENTS OF OPERATIONS                         F-2
STATEMENTS OF CASH FLOWS                         F-3
NOTES TO FINANCIAL STATEMENTS                    F-4




<PAGE>

                         The Heritage Organization, Inc.
                          (A Development Stage Company)
                                  BALANCE SHEET
                                   (Unaudited)

                                February 28, 2005

                                     ASSETS



CURRENT ASSETS:
   Cash                                                               $   2,187
                                                                      ---------

   Total current assets                                                   2,187
                                                                      ---------

   Total assets                                                       $   2,187
                                                                      =========

 LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES
   Accounts payable                                                   $      75
   Notes payable - related party                                         40,000
   Accrued interest - related party                                       1,230
                                                                      ---------

   Total current liabilities                                             41,305

COMMITMENTS AND CONTINGENCIES                                                --

STOCKHOLDERS' DEFICIT
   Preferred stock, no par value
     10,000,000 shares authorized;
     no shares issued and outstanding                                        --
   Common stock, 0.00001 par value;
     100,000,000 shares authorized;
     14,000,000 shares issued and
     outstanding                                                            140
   Additional paid-in capital                                            92,069
   Deficit accumulated during the
    development stage                                                  (131,327)
                                                                      ---------

                                                                        (39,118)
                                                                      ---------
   Total liabilities and
   stockholders' deficit                                              $   2,187
                                                                      =========

The accompanying notes are an integral part of the financial statements.

                                       F-1


<PAGE>


                         The Heritage Organization, Inc.
                          (A Development Stage Company)
                            STATEMENTS OF OPERATIONS
                                   (Unaudited)



                                 Period from
                                 August 28, 1996  For the three  For the three
                                 (Inception)      months ended   months ended
                                 to February 28,  February 28,   February 28,
                                 2005             2005           2004
                                 ------------     ------------   ------------

REVENUE                          $          5     $          -   $          -

EXPENSES
Amortization                              300                -              -
Bank charges                              313               36             35
Consulting fees                        62,800                -              -
Directors' fees                           200                -              -
Interest expense                        7,116              629            435
Filing fee                                225                -              -
Legal and professional                 52,649              575          1,296
Office expense                          2,629                -              -
Rent expense                            5,100              150            150
                                 ------------     ------------   ------------
  Total expenses                      131,332            1,390          1,916
                                 ------------     ------------   ------------
NET LOSS                             (131,327)          (1,390)        (1,916)

Deficit accumulated during
 the development stage

 Balance, beginning of period               -         (129,937)      (118,787)
                                 ------------     ------------   ------------
 Balance, end of period          $   (131,327)        (131,327)      (120,703)
                                 ============     ============   ============

NET LOSS PER SHARE - BASIC       $                $          *  $           *
                                 ============     ============   ============

WEIGHTED AVERAGE NUMBER OF
 SHARES OUTSTANDING                                 14,000,000     14,000,000
                                 ============     ============   ============

* Less than $0.01




The accompanying notes are an integral part of the financial statements.

                                       F-2

<PAGE>

                                 For the nine   For the nine
                                 months ended   months ended
                                 February 28,   February 28,
                                 2005           2004
                                 ------------   ------------

REVENUE                          $          -   $          -

EXPENSES
Amortization                                -              -
Bank charges                              108             70
Consulting fees                             -              -
Directors' fees                             -              -
Interest expense                        1,726          1,169
Filing fee                                  -              -
Legal and professional                  6,659          7,609
Office expense                              -             75
Rent expense                              450            450
                                 ------------   ------------
  Total expenses                        8,943          9,373
                                 ------------   ------------
NET LOSS                               (8,943)        (9,373)

Balance, beginning of period         (122,384)      (111,330)
                                 -------------   ------------
 Balance, end of period          $   (131,327)      (120,703)
                                 =============   ============

NET LOSS PER SHARE - BASIC       $           *  $           *
                                 =============   ============

WEIGHTED AVERAGE NUMBER OF
 SHARES OUTSTANDING                 14,000,000     14,000,000
                                 =============   ============

* Less than $0.01


The accompanying notes are an integral part of the financial statements.

                                       F-2

<PAGE>


                         The Heritage Organization, Inc.
                          (A Development Stage Company)
                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)



                                  Period from
                                  August 28, 1996  For the nine   For the nine
                                  (Inception)      months ended   months ended
                                  to February 28,  February 28,   February 28,
                                  2005             2005           2004
                                  ------------     ------------   ------------



CASH FLOWS FROM (TO)
OPERATING ACTIVITIES:

Net loss                          $ (131,327)         $ (8,943)      $ (9,373)

Adjustments to reconcile net
loss to net cash flows from
operating activities:

   Amortization                           300                -              -
   Rent expense                         5,100              450            450
   Expenses paid by stockholders       15,609                -              -
   Stock issued for directors' fees    59,960                -              -
   Stock issued for consulting fees     3,040                -              -
   Increase (decrease) in
    accounts payable                       75                -           (952)
   Increase (decrease) in
    accrued interest                    1,230              346            301
                                 ------------     ------------   ------------
Net cash flows (used in)
 operating activities                 (46,013)          (8,147)        (9,574)

CASH FLOWS FROM (TO) INVESTING ACTIVITIES:

Organization costs                       (300)               -              -
                                 ------------     ------------   ------------
Net cash flows (used in)
 investing activities                    (300)               -              -

CASH FLOWS FROM (TO) FINANCING ACTIVITIES:

Issuance of common stock                8,500                -              -
Payments on notes payable
    - related party                    (3,000)          (3,000)             -
Proceeds from notes payable
    - related party                    43,000           10,000         10,000
                                 ------------     ------------   ------------
Net cash flows provided by
 financing activities                  48,500            7,000         10,000
                                 ------------     ------------   ------------
NET INCREASE
 (DECREASE) IN CASH                     2,187           (1,147)           426

CASH, BEGINNING OF PERIOD                   -            3,334          4,493
                                 ------------     ------------   ------------
CASH, END OF PERIOD              $      2,187     $      2,187   $      4,919
                                 ============     ============   ============



The accompanying notes are an integral part of the financial statements.

                                       F-3

<PAGE>
                         The Heritage Organization, Inc.
                          (A Development Stage Company)
                          NOTES TO FINANCIAL STATEMENTS
                                February 28, 2005

NOTE 1 - BASIS OF PRESENTATION

The accompanying financial statements have been prepared by The Heritage
Organization, Inc. without audit pursuant to the rules and regulations of the
Securities and Exchange Commission. Certain information and footnote disclosures
normally included in financial statements prepared in accordance with generally
accepted accounting principles have been condensed or omitted as allowed by such
rules and regulations, and management believes that the disclosures are adequate
to make the information presented not misleading. These financial statements
include all of the adjustments, which in the opinion of management, are
necessary to a fair presentation of financial position and results of
operations. All such adjustments are of a normal and recurring nature. These
financial statements should be read in conjunction with the audited financial
statements at May 31, 2004.

NOTE 2 - GOING CONCERN AND PLAN OF OPERATION

The Company's financial statements have been presented on the basis that it is a
going concern, which contemplates the realization of assets and the satisfaction
of liabilities in the normal course of business. The Company is in the
development stage and has not earned any revenues from operations to date.

The Company is currently devoting its efforts to seeking business opportunities.
The Company's ability to continue as a going concern is dependent upon its
ability to develop additional sources of capital, and ultimately, achieve
profitable operations. The accompanying financial statements do not include any
adjustments that might result from the outcome of these uncertainties.

NOTE 3 - NOTES PAYABLE, RELATED PARTY

Notes Payable
The Company has eight unsecured notes payable to a shareholder totaling $40,000
as follows:

Maturity Date                   Interest Rate             Principal Amount
-------------                   -------------             ----------------

March 18, 2005                         6.00%              $        5,000
May 16, 2005                           6.00%                       5,000
August 4, 2005                         6.00%                       5,000
August 18, 2005                        6.50%                       5,000
September 18, 2005                     6.50%                       5,000
November 8, 2005                       6.75%                       5,000
November 21, 2005                      7.00%                       5,000
February 10, 2006                      7.50%                       5,000
                                                          --------------

                                                          $       40,000
                                                          ==============

The notes are payable on the earlier of the demand date or the maturity date
specified above. All outstanding notes payable are for a term of one year. The
Company has historically paid the shareholder accrued interest at the maturity
date of notes payable and has entered into a new one-year loan for the
outstanding principal balance. During the quarter ended February 28, 2005 the
Company renewed notes payable of $5,000, with an interest rate of 6.00% at the
rate of 7.50%.

The shareholder is the Company's sole lender. Management of the Company
anticipates that the shareholder will continue to renew its notes payable and
make new advances to the Company as necessary.





                                       F-4
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

Liquidity and Capital Resources.

The Company remains in the development stage, and since inception, has
experienced no significant change in liquidity or capital resources or
stockholders' equity other than the receipt of net proceeds in the amount of
$8,500 from its inside capitalization funds, and $40,000 as a loan from a
principal shareholder. Consequently, the Company's balance sheet for the quarter
ended February 28, 2005, reflects a total asset value of $2,187.

The Company does not have sufficient assets or capital resources to pay its
on-going expenses while it is seeking out business opportunities, and it has no
current plans to raise additional capital through sale of securities, or
otherwise. As a result, although the Company has no agreement in place with its
shareholders or other persons to pay expenses on its behalf, it is currently
anticipated that the Company will rely on loans, if available, from shareholders
or third parties to pay expenses at least until it is able to consummate a
business combination. There is no assurance that the Company will have
sufficient assets or capital to pay its ongoing expenses or continue as a going
concern.

Results of Operations.

During the period from August 28, 1996 (inception) through February 28, 2005,
the Company has engaged in no significant operations other than organizational
activities, acquisition of capital and registering its securities under the
Securities and Exchange Act of 1934, as amended. No revenues were received
during this period, and the Company experienced a cumulative net loss of
$131,327.

As of the end of the quarter ending February 28, 2005, the Company has not been
able to reach any agreement or definitive understanding with any person
concerning a business combination transaction between the Company and any other
entity or business. At the present time, no prospects exist for the potential
business combination of the Company and any other entity and none is presently
anticipated.

The Company intends to continue with its previous business plan to seek,
investigate and possibly acquire one or more properties or businesses. Such an
acquisition may be made by purchase, merger, exchange of stock, or otherwise and
may encompass assets or a business entity, such as a corporation, joint venture,
or partnership. The Company has very limited capital, and it is unlikely that
the Company will be able to take advantage of more than one such business
opportunity. The Company intends to seek opportunities demonstrating the
potential of long-term growth as opposed to short-term earnings.

The Company experienced a net loss of $1,390 for the quarter, compared with a
net loss of $1,916 for the same quarter of the previous fiscal year. The loss
during the quarter is primarily the result of legal and accounting costs related
to compliance with reporting requirements of the securities laws. The Company
does not expect to generate any revenue until it completes a business
combination, but it will continue to incur legal and accounting fees and other
costs associated with compliance with its reporting obligations. As a result,
the Company expects that it will continue to incur losses each quarter at least
until it has completed a business combination. Depending upon the performance of
any acquired business, the Company may continue to operate at a loss even
following completion of a business combination.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION

This report contains various forward-looking statements that are based on the
Company's beliefs as well as assumptions made by and information currently
available to the Company. When used in this report, the words "believe,"
"expect," "anticipate," "estimate" and similar expressions are intended to
identify forward-looking statements. Such statements may include statements
regarding seeking business opportunities, payment of operating expenses, and the
like, and are subject to certain risks, uncertainties and assumptions which
could cause actual results to differ materially from projections or estimates
contained herein. Factors which could cause actual results to differ materially
include, among others, unanticipated delays or difficulties in location of a
suitable business acquisition candidate, unanticipated or unexpected costs and
expenses, competition and changes in market conditions, lack of adequate
management personnel and the like. Should one or more of these risks or
uncertainties materialize, or should underlying assumptions prove incorrect,
actual results may vary materially from those anticipated, estimated or
projected. The Company cautions against placing undue reliance on
forward-looking statements all of which speak only as of the date made.

ITEM 3. CONTROLS AND PROCEDURES

The Company's Chief Executive Officer and Chief Financial Officer, after
evaluating the effectiveness of the Company's disclosure controls and procedures
(as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act
of 1934, as amended) as of the end of the period covered by this quarterly
report (the "Evaluation Date"), has concluded that, as of the Evaluation Date,
the Company's disclosure controls and procedures were effective to provide
reasonable assurance of the timely collection, evaluation and disclosure of
information relating to the Company that would potentially be subject to
disclosure under the Securities Exchange Act of 1934, as amended, and the rules
and regulations promulgated thereunder. There were no changes in the Company's
internal control over financial reporting during the quarter ended February 28,
2005, that materially affected, or were reasonably likely to materially affect,
the Company's internal control over financial reporting.

ITEM 4. RELATED PARTY TRANSACTIONS

Notes Payable
The Company has eight unsecured notes payable to a shareholder totaling $40,000
as follows:

Maturity Date                  Interest Rate             Principal Amount
-------------                  -------------             ----------------

March 18, 2005                        6.00%              $        5,000
May 16, 2005                          6.00%                       5,000
August 4, 2005                        6.00%                       5,000
August 18, 2005                       6.50%                       5,000
September 18, 2005                    6.50%                       5,000
November 8, 2005                      6.75%                       5,000
November 21, 2005                     7.00%                       5,000
February 10, 2006                     7.50%                       5,000
                                                         --------------

                                                         $       40,000
                                                         ==============

The notes are payable on the earlier of the demand date or the maturity date
specified above. All outstanding notes payable are for a term of one year. The
Company has historically paid the shareholder accrued interest at the maturity
date of notes payable and has entered into a new one-year loan for the
outstanding principal balance. During the quarter ended February 28, 2005 the
Company renewed notes payable of $5,000, with an interest rate of 6.00% at the
rate of 7.50%.

The shareholder is the Company's sole lender. Management of the Company
anticipates that the shareholder will continue to renew its notes payable and
make new advances to the Company as necessary.

Rent Expense
Rent is being provided to the Company at no charge. For purposes of the
financial statements, the Company is accruing $50 per month as additional
paid-in capital for this use.





                                     PART II

ITEM 5. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibits

31.1 Certification pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities
Exchange Act of 1934, as amended.

32.1 Certification of Chief Executive Officer and President of the Company,
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.

(b) Reports on Form 8-K

None

                                   SIGNATURES

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





Date: June 15, 2005                By: /s/ Vickie Walker

                                   Vickie Walker
                                   Secretary
                                   Chief Executive Officer
                                   Chief Financial Officer


<PAGE>