##### Table of Contents



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-QSB

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

For the quarterly period ended:
June 30, 2003

[ ]          TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

For the transition period from        to          .


Commission file number: 0-29027

Whitehall Limited, Inc.

(Exact name of small business issuer as specified in its charter)

|                                                               
|---------------------------------------------------------------
|Florida                                                        
|                                                               
|(State or other jurisdiction 
of incorporation or
organization)
|                                                               

|290 Cocoanut Avenue, Sarasota, Florida 34236
|--------------------------------------------
|                                            
|Address of principal executive offices      
|941-954-1181                                
|                                            
|(Issuers telephone number)                 
|                                            
|Not
applicable                              
|                                            

(Former name, former address and former fiscal year, if changed since last report)


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 [ ]

State the number of shares outstanding of each of the issuers classes of
common equity, as of the latest practicable date: 14,284,812

Transitional Small Business Disclosure Format (check one):

Yes
[ ]       No [x]





---

TABLE OF CONTENTS



|                             |                                                                                               |  |  |  |  |  |  | 
|---------------------------- | --------------------------------------------------------------------------------------------- |  |  |  |  |  |  | 
|Part I Financial Information
|                             | Item 1. Financial Statements                                                                 
|                             | Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
|                             | Item 3. Controls and Procedures                                                              
|Part II Other Information   
|                             | Item 1. Legal Proceedings                                                                    
|                             | Item 2. Changes in Securities                                                                
|                             | Item 3. Defaults Upon Senior Securities                                                      
|                             | Item 4. Submission of Matters to a Vote of Security Holders                                  
|                             | Item 5. Other Information                                                                    
|                             | Item 6. Exhibits and Reports on Form 8-K                                                     
|SIGNATURES                  
|Exhibit Index               
|EXHIBIT 31.1                
|EXHIBIT 31.2                
|EXHIBIT 32.1                
|EXHIBIT 32.2                



---



##### Table of Contents






Part I
Financial Information




Item 1. Financial Statements

See financial statements beginning on page F-1




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

Form 10-QSB, other than historical financial information, may consist of
forward-looking statements that include risks and uncertainties, including, but
not limited to, statements contained in Managements Discussion and Analysis
of Financial Condition and Results of Operations. Such statements are based
upon many assumptions and are subject to risks and uncertainties. Actual
results could differ materially from the results discussed in the
forward-looking statements due to a number of factors, including, but not
limited to, those identified in this document and the Companys other filings
with the Securities and Exchange Commission. The Company disclaims any intent
or obligation to update these forward-looking statements.

Overview:

The Company builds quality homes with custom features at moderate prices.
The homes are designed principally for the entry level or moving up home
buyers market, as well as the retirement segment of such market. Residences
constructed and marketed by the Company generally range in size from 1,600 to
4,000 square feet and have purchase prices ranging from $190,000 to $1,500,000.
In the past, certain of the Companys projects consisted of smaller units and
were geared more to the lower-end buyer. The current focus of the Company is on
middle- to higher-end homes, including luxury condominiums and townhomes in
several upscale developments. The Company markets the residences through
commissioned employees and independent real estate brokers in the Companys
market area, which consists of the West Coast of the State of Florida,
primarily, Sarasota, Manatee, Collier, Pasco and Hillsborough Counties.
Residential unit sales are usually conducted from sales offices located in
furnished models in each subdivision where the Company is active. The Company
also typically constructs a limited number of speculative homes in each
residential subdivision in which it is active in order to enhance marketing and
sales activities.

Results of operations for the three months ended June 30, 2003 as compared to
the three months ended June 30, 2002 were as follows:

Revenues:

Home and Lot Sales:



| | The Companys home and lot sales increased by approximately $1,978,000 to
approximately $5,475,000 for the three months ended June 30, 2003 as compared
to approximately $3,497,000 for the three months ended June 30, 2002. The
increase in revenues is primarily attributable to the type of project we are
currently developing and the cyclical nature of these projects.                                                                                                                                                                                                                                                                                                                                                                
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
| | During the three month period ended June 30, 2003, the Company closed 14 homes
and lots as compared to 15 homes and lots in the three month period ended June
30, 2002. However, during the three month period ended June 30, 2003, the
average selling price of the homes closed increased to $448,000 as compared to
$237,000 for the three month period ended June 30, 2002. Lot sales during this
period generated approximately $545,000 in revenues as compared to lot sales
aggregating approximately $586,000 during the three months ended June 30, 2002.
The primary reason for the decrease was the average selling price of those lots
declined to $68,000 as compared to $73,000 for the three month period ending
June 30, 2002.

1



---



##### Table of Contents



Costs and expenses:

Cost of sales:



| | Cost of sales increased by approximately $1,330,000 to approximately $4,320,000
for the three months ended June 30, 2003 as compared to approximately
$2,990,000 for the three months ended June 30, 2002. The cost as a percent of
sales approximated 79% and 85% for the three months ended June 30, 2003 and
June 30, 2002, respectively. Although total cost of sales has increased due to
closing larger and more expensive homes than in the prior year, the decrease in
the cost of sales as a percent of sales can be attributed to the fact that a
major community under development, Edgewater Moorings at Lakewood Ranch,
experienced its first closings in the first quarter of fiscal 2003. Of the 136
units at Edgewater Moorings, 7 were closed in the first quarter of fiscal 2004.
The margins on these multi-family units were significantly better than in
other developments involving single-family units.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Selling, general and administrative:



| | Selling, general and administrative costs increased by approximately $181,000
to approximately $997,000 for the three months ended June 30, 2003 as compared
to approximately $816,000 for the three months ended June 30, 2002. However,
general and administrative costs decreased approximately $116,000 for the three
months ended June 30, 2003 as compared to the three months ended June 30, 2002.
This decrease was primarily the result of reduced payroll and a reduction in
consulting and computer expenses. Selling expenses increased approximately
$297,000 during the same period primarily due to increased level of sales which
resulted in higher commissions and increased project staffing requirements
during the quarter related to new communities under development.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Interest:



| | Interest expense increased for the three months ended June 30, 2003 as compared
to the three months ended June 30, 2002 by approximately $9,000. Total debt
outstanding has increased for the period. However when compared to that of the
prior year, the majority of the debt for the current period relates to projects
under development. As a result, most of the interest expense for the period is
capitalized rather than expensed.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Income (loss) from operations:

As a result of the aforementioned, the Companys income from operations for the
three months ended June 30, 2003 was approximately $120,000 as compared to a
$355,000 loss for the comparable prior quarter. However, approximately $302,000
of income during the three months ended June 30,2003 and approximately $125,000
of loss during the three months ended June 30, 2002 was applicable to the
interest of our joint venture partners.

Net Income (loss):



| | As a result of the aforementioned, even though our operations improved
dramatically, the Company still recognized a loss after taxes and allocation of
income (loss) to the joint venture partners of approximately $(115,000) ($(.01)
per share) and $(143,000) ($.01 per share) for the three months ended June 30,
2003 and 2002, respectively.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Liquidity and Capital Resources:

As of June 30, 2003, the Company had net assets of approximately $430,000
including cash and cash equivalents of approximately $1,958,000. During the
three months ended June 30, 2003, the Companys cash position decreased by
approximately $796,000. Its operating activities utilized approximately
$1,759,000 of cash. This was primarily caused by the Company funding an
increase in inventories of approximately $2,437,000 for homes scheduled to
close in future periods, paying down our accounts payable and accrued expenses
by approximately $354,000, offset by an increase of approximately $897,000 in
customer deposits and our income from operations of approximately $120,000. In
addition, our investing activities utilized approximately $151,000 of cash by
making a distribution to our joint venture partner. These utilizations were
effected through the Companys financing activities. The Companys financing
activities provided approximately $1,114,000 of cash principally from the
proceeds of its

2



---



##### Table of Contents



mortgages and notes payable of approximately $5,585,000 offset by repayments of
approximately $4,470,000, including approximately $190,000 of repayments of
related party notes payable. The Companys principal source of financing has
historically been construction financing which is based on the value of the
underlying projects. The Company has additional committed bank lines of credit
of approximately $8,394,000 to finance projects currently under development.

During the first quarter of fiscal 2004, the Company received notification that
it breached a certain financial covenant applicable to a revolving line of
credit construction loan in the principal amount of $3,500,000 with Washington
Mutual Bank. On July 11, 2003, Washington Mutual Bank issued a letter of
forbearance to the Company related to this covenant. The forbearance letter
requires that all defaults be cured on or before December 31, 2003. As of June
30, 2003, we had approximately $3,500,000 outstanding under this line of credit
and it is managements belief that the Company will be in compliance based on
the anticipated closings.

As a result of the cyclical nature of the projects we are currently developing,
the Company continues to maintain a significant backlog of homes expected to be
delivered in the current and next fiscal year. As of June 30, 2003, contracts
are in place for closing 141 homes, of which 124 are scheduled to close in the
current fiscal year. The anticipated revenue associated with these contracts
totals approximately $44,627,000, of which approximately $39,321,000 is
associated with units scheduled to close in the fiscal year ending March 31,
2004, and the remaining approximately $5,305,000 is associated with units
scheduled to close in the fiscal year ending March 31, 2005. The table below
summarizes the contracts and associated revenue in place as of June 30, 2003:

|                                |  |          |     |          |  |               |            |               |  |       |     |   |  |   |            |  |  |  |    |  |  |   |           | 
|------------------------------- |  | -------- | --- | -------- |  | ------------- | ---------- | ------------- |  | ----- | --- | - |  | - | ---------- |  |  |  | -- |  |  | - | --------- | 
|                                |  |          |     |          |  | To Close      |            | To Close     
|                                |  | Units    |     | Contract |  | As of 3/31/04 |            | As of 3/31/05
|                                |  | Under    |     | Price    |  |               |            |              
|Project                         |  | Contract |     | Total    |  | Units         |            | $             |  | Units |     | $
|                                |  |          |     |          |  |               |            |               |  |       |     |  
|Calumet Reserve
at Lely Resort  |  |          | 25  |          |  | $             | 6,206,647  |               |  |       | 21  |   |  | $ | 5,262,352  |  |  |  | 4  |  |  | $ | 944,295   | 
|Ancient Oaks                    |  |          | 8   |          |  | $             | 1,553,837  |               |  |       | 6   |   |  | $ | 1,138,668  |  |  |  | 2  |  |  | $ | 415,169   | 
|Heron Creek Golf
& Country Club |  |          | 19  |          |  | $             | 5,720,337  |               |  |       | 19  |   |  | $ | 5,720,337  |  |  |  | 0  |  |  | $ |          | 
|Lake Jovita                     |  |          | 7   |          |  | $             | 1,717,664  |               |  |       | 7   |   |  | $ | 1,717,664  |  |  |  | 0  |  |  | $ |          | 
|Waterchase                      |  |          | 12  |          |  | $             | 3,564,104  |               |  |       | 12  |   |  | $ | 3,564,104  |  |  |  | 0  |  |  | $ |          | 
|The Moorings at
Lakewood Ranch  |  |          | 70  |          |  | $             | 25,863,976 |               |  |       | 59  |   |  | $ | 21,918,103 |  |  |  | 11 |  |  | $ | 3,945,873 | 
|TOTAL                           |  |          | 141 |          |  | $             | 44,626,565 |               |  |       | 124 |   |  | $ | 39,321,228 |  |  |  | 17 |  |  | $ | 5,305,337 | 




Item 3. Controls and
Procedures

Under the supervision and with the participation of our management, including
our principal executive officer and principal financial officer, we have
evaluated the effectiveness of the design and operation of our disclosure
controls and procedures pursuant to Exchange Act Rule 13a-15 as
of the end of the period covered by this quarterly report. Based upon their evaluation, our
principal executive officer and principal financial officer have concluded that
our disclosure controls and procedures are effective in timely alerting them to
material information relating to us (including our consolidated subsidiaries)
required to be included in our periodic SEC filings. There were no significant
changes in our internal controls or in other factors that could significantly
affect these controls subsequent to the date of their evaluation.

3



---



##### Table of Contents






Part II
Other Information




Item 1. Legal Proceedings

None.




Item 2. Changes in Securities

None.




Item 3. Defaults Upon Senior Securities

Not applicable.




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

None.




Item 5. Other Information

None.




Item 6. Exhibits and Reports on Form 8-K

(a)  Exhibits.

|     |  |                                                                                       
|---- |  | --------------------------------------------------------------------------------------
|31.1 |  | Certification of the
President and Chief Executive Officer                            
|     |  |                                                                                       
|31.2 |  | Certification of the
Chief Financial Officer                                          
|     |  |                                                                                       
|32.1 |  | Certificate of the President and Chief Executive Officer pursuant to 18 U.S.C. § 1350.
|     |  |                                                                                       
|32.2 |  | Certificate of the Chief Financial Officer pursuant to 18 U.S.C. § 1350.              

(b)  Reports on Form 8-K

We did not file any reports on Form 8-K during the quarter for which this report is filed.

4



---



##### Table of Contents






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.

|                |                         |                                                                                               
|--------------- | ----------------------- | ----------------------------------------------------------------------------------------------
|                | Whitehall Limited, Inc.
|                |                         |                                                                                               
|August 13, 2003 | /s/                     | Ronald Mustari                                                                                
|                |                        
|                |                         | Ronald Mustari, President and
Chief Executive Officer
(Principal Executive Officer)           
|                |                         |                                                                                               
|August 13, 2003 | /s/                     | Kay Carter                                                                                    
|                |                        
|                |                         | Kay Carter, Treasurer and
Chief Financial Officer
(Principal Financial and Accounting Officer)

5



---



##### Table of Contents



WHITEHALL LIMITED, INC. AND SUBSIDIARIES

I N D E X

|                                                                                                      |  |      |     | 
|----------------------------------------------------------------------------------------------------- |  | ---- | --- | 
|                                                                                                      |  | PAGE
|                                                                                                      |  |     
|CONDENSED CONSOLIDATED BALANCE SHEET
JUNE 30, 2003 (UNAUDITED)                                        |  |      | F-2 | 
|CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
THREE MONTHS ENDED JUNE 30, 2003 AND 2002 (UNAUDITED) |  |      | F-3 | 
|CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED JUNE 30, 2003 AND 2002 (UNAUDITED) |  |      | F-4 | 
|NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)                                      |  |      | F-5 | 

*      *      *

F-1



---



##### Table of Contents



WHITEHALL LIMITED, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEET
JUNE 30, 2003

|                                     |                                                                                                       |                                                                      |                            |            |   |            |            | 
|------------------------------------ | ----------------------------------------------------------------------------------------------------- | -------------------------------------------------------------------- | -------------------------- | ---------- | - | ---------- | ---------- | 
|ASSETS                               |                                                                                                       |                                                                      |                            |           
|Cash and cash equivalents            |                                                                                                       | $                                                                    | 1,957,518                  |           
|Inventories                          |                                                                                                       |                                                                      | 33,593,457                 |           
|Property and equipment, net          |                                                                                                       |                                                                      | 423,845                    |           
|Other assets                         |                                                                                                       |                                                                      | 316,659                    |           
|                                     |                                                                                                       |                                                                      |                            |           
|                                     |                                                                                                       |                                                                      |                            | Total      |   | $          | 36,291,479 | 
|                                     |                                                                                                       |                                                                      |                            |           
|LIABILITIES AND STOCKHOLDERS EQUITY |                                                                                                       |                                                                      |                            |           
|Liabilities:                         |                                                                                                       |                                                                      |                            |           
|                                     | Mortgages and notes payable                                                                           |                                                                      | $                          | 25,099,412 |  
|                                     | Notes payable  related party                                                                         |                                                                      |                            | 832,038    |  
|                                     | Accounts payable and accrued expenses                                                                 |                                                                      |                            | 3,177,330  |  
|                                     | Customer deposits and advances                                                                        |                                                                      |                            | 2,598,582  |  
|                                     |                                                                                                       |                                                                      |                            |           
|                                     |                                                                                                       |                                                                      | Total liabilities          |            |   | 31,707,362 |           
|                                     |                                                                                                       |                                                                      |                            |           
|Interest of joint venture partners   |                                                                                                       |                                                                      | 4,154,122                  |           
|                                     |                                                                                                       |                                                                      |                            |           
|Commitments and contingencies        |                                                                                                       |                                                                      |                            |           
|Stockholders equity:                |                                                                                                       |                                                                      |                            |           
|                                     | Preferred stock:                                                                                      |                                                                      |                            |            |  
|                                     |                                                                                                       | Series A, $.10 par value; 100,000,000 shares authorized; none issued |                            |            |  |           
|                                     |                                                                                                       | Series B, $.10 par value; 2,500,000 shares authorized; none issued   |                            |            |  |           
|                                     | Common stock, $.10 par value; 500,000,000 shares authorized;
14,284,812 shares issued and outstanding |                                                                      |                            | 1,428,481  |  
|                                     | Additional paid-in capital                                                                            |                                                                      |                            | (307,767   | )
|                                     | Accumulated deficit                                                                                   |                                                                      |                            | (690,719   | )
|                                     |                                                                                                       |                                                                      |                            |           
|                                     |                                                                                                       |                                                                      | Total stockholders equity |            |   | 429,995    |           
|                                     |                                                                                                       |                                                                      |                            |           
|                                     |                                                                                                       |                                                                      | Total                      |            | $ | 36,291,479 |           
|                                     |                                                                                                       |                                                                      |                            |           

See Notes to Condensed Consolidated Financial Statements.

F-2



---



##### Table of Contents



WHITEHALL LIMITED, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
THREE MONTHS ENDED JUNE 30, 2003 AND 2002
(UNAUDITED)

|                                                               |                            |        |            |           |           |      |            |           |           | 
|-------------------------------------------------------------- | -------------------------- | ------ | ---------- | --------- | --------- | ---- | ---------- | --------- | --------- | 
|                                                               |                            |        |            | 2003      |           | 2002
|                                                               |                            |        |            |           |           |     
|Revenue:                                                       |                            |        |            |           |           |      |            |          
|                                                               | Home and lot sales         |        | $          | 5,475,175 |           |      | $          | 3,497,121 |          
|                                                               | Other                      |        |            | 22,077    |           |      |            | 5,384     |          
|                                                               |                            |        |            |           |           |      |            |           |          
|                                                               |                            | Totals |            |           | 5,497,252 |      |            |           | 3,502,505 | 
|                                                               |                            |        |            |           |           |      |            |           |          
|Costs and expenses:                                            |                            |        |            |           |           |      |            |          
|                                                               | Cost of sales              |        |            | 4,320,253 |           |      |            | 2,990,193 |          
|                                                               | Selling                    |        |            | 688,152   |           |      |            | 391,359   |          
|                                                               | General and administrative |        |            | 308,712   |           |      |            | 424,522   |          
|                                                               | Interest                   |        |            | 59,972    |           |      |            | 50,958    |          
|                                                               |                            |        |            |           |           |      |            |           |          
|                                                               |                            | Totals |            |           | 5,377,089 |      |            |           | 3,857,032 | 
|                                                               |                            |        |            |           |           |      |            |           |          
|Income (loss) from operations                                  |                            |        | 120,163    |           |           |      | (354,527   | )        
|Income (loss) applicable to interest of joint venture partners |                            |        | 301,982    |           |           |      | (124,671   | )        
|                                                               |                            |        |            |           |           |      |            |           |          
|Loss before income taxes                                       |                            |        | (181,819   | )         |           |      | (229,856   | )        
|Credit for income taxes                                        |                            |        | (66,400    | )         |           |      | (86,530    | )        
|                                                               |                            |        |            |           |           |      |            |           |          
|Net loss                                                       |                            | $      | (115,419   | )         |           | $    | (143,326   | )        
|                                                               |                            |        |            |           |           |      |            |           |          
|Basic loss per share                                           |                            | $      | (.01       | )         |           | $    | (.01       | )        
|                                                               |                            |        |            |           |           |      |            |           |          
|Basic weighted average shares outstanding                      |                            |        | 14,284,812 |           |           |      | 13,308,312 |          
|                                                               |                            |        |            |           |           |      |            |           |          

See Notes to Condensed Consolidated Financial Statements.

F-3



---



##### Table of Contents



WHITEHALL LIMITED, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
THREE MONTHS ENDED JUNE 30, 2003 AND 2002
(UNAUDITED)

|                                               |                                                                             |                                                                |                                       |                                           |         |            |            |           |          |            |            |  
|---------------------------------------------- | --------------------------------------------------------------------------- | -------------------------------------------------------------- | ------------------------------------- | ----------------------------------------- | ------- | ---------- | ---------- | --------- | -------- | ---------- | ---------- | -
|                                               |                                                                             |                                                                |                                       |                                           |         | 2003       |            | 2002     
|                                               |                                                                             |                                                                |                                       |                                           |         |            |            |          
|Operating activities:                          |                                                                             |                                                                |                                       |                                           |         |            |            |          
|                                               | Net loss                                                                    |                                                                | $                                     | (115,419                                  | )       |            | $          | (143,326  | )       
|                                               | Adjustments to reconcile net loss to net cash
used in operating activities: |                                                                |                                       |                                           |         |            |            |           |         
|                                               |                                                                             | Depreciation                                                   |                                       |                                           | 10,743  |            |            |           | 12,542   |           
|                                               |                                                                             | Deferred income taxes                                          |                                       |                                           |         |            |            |           | (1,130   | )         
|                                               |                                                                             | Income (loss) applicable to interest of joint venture partners |                                       |                                           | 301,982 |            |            |           | (124,671 | )         
|                                               |                                                                             | Changes in operating assets and liabilities:                   |                                       |                                           |         |            |            |           |          |           
|                                               |                                                                             |                                                                | Inventories                           |                                           |         | (2,436,533 | )          |           |          | (1,961,481 | )         
|                                               |                                                                             |                                                                | Other assets                          |                                           |         | (62,360    | )          |           |          | 45,215     |           
|                                               |                                                                             |                                                                | Accounts payable and accrued expenses |                                           |         | (354,290   | )          |           |          | 10,948     |           
|                                               |                                                                             |                                                                | Customer deposits and advances        |                                           |         | 896,610    |            |           |          | (563,439   | )         
|                                               |                                                                             |                                                                | Income taxes payable                  |                                           |         |            |            |           |          | (85,401    | )         
|                                               |                                                                             |                                                                |                                       |                                           |         |            |            |           |         
|                                               |                                                                             |                                                                |                                       | Net cash used in operating activities     |         |            | (1,759,267 | )         |          |            | (2,810,743 | )
|                                               |                                                                             |                                                                |                                       |                                           |         |            |            |           |         
|Investing activities:                          |                                                                             |                                                                |                                       |                                           |         |            |            |          
|                                               | Distribution to joint venture partner                                       |                                                                |                                       | (151,413                                  | )       |            |            |           |         
|                                               | Purchase of property and equipment                                          |                                                                |                                       |                                           |         |            |            | (14,070   | )       
|                                               |                                                                             |                                                                |                                       |                                           |         |            |            |           |         
|                                               |                                                                             |                                                                |                                       | Net cash used in investing activities     |         |            | (151,413   | )         |          |            | (14,070    | )
|                                               |                                                                             |                                                                |                                       |                                           |         |            |            |           |         
|Financing activities:                          |                                                                             |                                                                |                                       |                                           |         |            |            |          
|                                               | Proceeds from mortgages and notes payable                                   |                                                                |                                       | 5,584,650                                 |         |            |            | 2,838,350 |         
|                                               | Proceeds from (repayments of) notes payable  related party                 |                                                                |                                       | (190,000                                  | )       |            |            | 500,000   |         
|                                               | Repayments of mortgages and note payable                                    |                                                                |                                       | (4,280,173                                | )       |            |            | (572,523  | )       
|                                               |                                                                             |                                                                |                                       |                                           |         |            |            |           |         
|                                               |                                                                             |                                                                |                                       | Net cash provided by financing activities |         |            | 1,114,477  |           |          |            | 2,765,827  |  
|                                               |                                                                             |                                                                |                                       |                                           |         |            |            |           |         
|Net decrease in cash and cash equivalents      |                                                                             |                                                                | (796,203                              | )                                         |         |            | (58,986    | )        
|Cash and cash equivalents, beginning of period |                                                                             |                                                                | 2,753,721                             |                                           |         |            | 465,052    |          
|                                               |                                                                             |                                                                |                                       |                                           |         |            |            |           |         
|Cash and cash equivalents, end of period       |                                                                             | $                                                              | 1,957,518                             |                                           |         | $          | 406,066    |          
|                                               |                                                                             |                                                                |                                       |                                           |         |            |            |           |         
|Supplemental disclosure of cash flow data:     |                                                                             |                                                                |                                       |                                           |         |            |            |          
|                                               | Interest paid, net of amount capitalized                                    |                                                                | $                                     | 59,972                                    |         |            | $          | 50,958    |         
|                                               |                                                                             |                                                                |                                       |                                           |         |            |            |           |         

See Notes to Condensed Consolidated Financial Statements.

F-4



---



##### Table of Contents



WHITEHALL LIMITED, INC. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

Note 1  Basis of presentation:



| | In the opinion of management, the accompanying unaudited condensed
consolidated financial statements reflect all adjustments, consisting
of normal recurring accruals, necessary to present fairly the
financial position of Whitehall Limited, Inc. and Subsidiaries (the
Company) as of June 30, 2003, and its results of operations and cash
flows for the three months ended June 30, 2003 and 2002. Pursuant to
the rules and regulations of the United States Securities and Exchange
Commission (the SEC), certain information and disclosures normally
included in financial statements prepared in accordance with
accounting principles generally accepted in the United States of
America have been condensed in or omitted from these financial
statements unless significant changes have taken place since the end
of the most recent fiscal year. Accordingly, these unaudited condensed
financial statements should be read in conjunction with the audited
financial statements as of and for the year ended March 31, 2003 and
the notes thereto and the other information included in the Companys
Annual Report on Form 10-KSB (the Form 10-KSB) for the year ended
March 31, 2003 that was previously filed with the SEC.
| | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|
| | The results of the Companys operations for the three months ended
June 30, 2003 are not necessarily indicative of the results of
operations for the full year ending March 31, 2004.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|
| | Significant accounting policies and line of business have not changed
from those described in the Form 10-KSB.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       

Note 2  Loss per common share:



| | The Company presents basic loss per share and, if appropriate, diluted
earnings per share in accordance with the provisions of Statement of
Financial Accounting Standards No. 128, Earnings per Share (SFAS
128). Diluted per share amounts have not been presented in the
accompanying unaudited condensed consolidated statements of operations
for the three months ended June 30, 2003 and 2002 because there were
no dilutive securities outstanding.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Note 3  Mortgages and notes payable:



| | During the three months ended June 30, 2003, the Company received
notifications that it breached a certain financial covenant applicable
to a revolving construction loan in the amount of $3,500,000. On July
11, 2003, the lender waived the covenant violation until December 31,
2003, at which time, unless done earlier, the Company must demonstrate
its in compliance with the covenant.
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

*      *      *

F-5



---



##### Table of Contents






Exhibit Index

|     |  |                                                                                       
|---- |  | --------------------------------------------------------------------------------------
|31.1 |  | Certification of the
President and Chief Executive Officer                            
|     |  |                                                                                       
|31.2 |  | Certification of the
Chief Financial Officer                                          
|     |  |                                                                                       
|32.1 |  | Certificate of the President and Chief Executive Officer pursuant to 18 U.S.C. § 1350.
|     |  |                                                                                       
|32.2 |  | Certificate of the Chief Financial Officer pursuant to 18 U.S.C. § 1350.