Entrust Financial Services March 31, 2003 10-QSB HTML

SECURITIES & EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-QSB

(X) Quarterly Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

For the quarterly period ended March 31, 2003

or

(  ) Transition Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

For the transition period from _______________ to ______________.

Commission File No. 0-23965

ENTRUST FINANCIAL SERVICES, INC.
(Exact name of Registrant as specified in its charter)


         Colorado            

                84-1374481                
(State or other jurisdiction of
incorporation or organization)
(IRS Employer Identification No.)

Fifth Floor, 6795 E. Tennessee Ave., Denver, CO        80224
(Address of principal executive offices)                      (Zip Code)

(303) 322-6999
(Registrant's telephone number, including area code)

Indicate by check mark whether the Registrant (1) had filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes X     No    

The number of shares outstanding of Registrant’s common stock, par value $.0000001 per share, as of March 31, 2003 were 2,526,385 common shares.




References in this document to “us,” “we,” or “the Company” refer to Entrust Financial Services, Inc, its predecessors and its subsidiaries.


PART 1 - FINANCIAL INFORMATION

ITEM 1. Financial Statements:

ENTRUST FINANCIAL SERVICES, INC.
Consolidated Balance Sheet

(Unaudited)



March 31,
2003

December 31,
2002

ASSETS:      
Current assets: 
    Cash  $   1,276,725   $   2,459,425  
    Loan Receivable  10,000   --  
    Accounts Receivable  808,089   863,793  


          Total current assets  2,094,814   3,323,218  


Fixed assets 
   Computers & Equipment  208,118   233,847  
   Furniture & Fixtures  176,499   176,918  


       Total fixed assets  384,617   410,765  
          Less accumulated depreciation  (310,150 ) (306,088 )


               Net fixed assets  74,467   104,677  


Other assets: 
    Prepaid Expenses  137,612   247,682  
    Note Receivable  500,000   500,000  
    Marketable Security  3,200   3,200  
    Employee Advance  11,854   --  
    Loans Held for Resale  22,462,451   26,600,422  
    Loan Repurchases  431,400   243,156  
    Title Co. Advances  472,722   522,787  
    Intangible Assets (Net)  1,447,500   1,470,000  
    Deposit  32,708   32,708  


           Total other assets  25,499,447   29,619,955  


TOTAL ASSETS  $ 27,668,728   $ 33,047,850  




LIABILITIES AND EQUITY 
Current liabilities: 
    Accounts payable  $        56,249   $      142,399  
    Accrued Expenses  68,667   214,363  
    Impounds  51,129   118,015  
    Notes Payable  --   244,611  
    Loan Reserve  94,270   105,690  
    Debenture Payable  --   162,100  


        Total current liabilities  270,315   987,178  


Other Liabilities 
   Warehouse Line Payable  22,084,322   26,431,314  


          Total other liabilities  22,084,322   26,431,314  


Long-Term Liability: 
    Loan Payable  2,000,000   2,000,000  


        Total long-term liability  2,000,000   2,000,000  


Stockholder’s equity: 
    Preferred stock, $.0000001 Par Value 
       1,000,000 Shares Authorized. None Issued  --   --  
    Common stock, $.0000001 Par Value 
       50,000,000 Shares Authorized, 2,526,385 are 
       issued and outstanding for 2003 and 2,520,385 
       were issued and outstanding for 2002  1   1  
    Additional Paid-In Capital  7,554,504   7,550,504  
    Retained Earnings (Deficit)  (4,159,364 ) (3,840,097 )
    Deferred Compensation  (81,050 ) (81,050 )


          Total Stockholders’ Equity  3,314,091   3,629,358  


TOTAL LIABILITIES & STOCKHOLDER’S EQUITY:  $ 27,668,728   $ 33,047,850  





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

2




ENTRUST FINANCIAL SERVICES, INC.
Consolidated Statements of Operations
(Unaudited)



Three-Months
Ended
March 31, 2003

Three-Months
Ended
March 31, 2002

REVENUE:      
    Loan Origination Fees  $ 1,316,587   $1,352,716  
    Premium Income  885,039   1,128,752  
    Interest Income  436,761   374,177  
    Miscellaneous Income  6,426   79  


Total Revenue  2,644,813   2,855,724  


OPERATING EXPENSES: 
    Loan Origination Cost  1,957,281   2,128,505  
    Interest Expense  351,681   245,325  
    General & Administrative  655,118   298,166  


Total Operating Expenses  2,964,080   2,671,996  


NET PROFIT (LOSS)  $  (319,267 ) $   183,728  




NET GAIN/(LOSS) PER COMMON SHARE  $       (0.13 ) $         0.09  




WEIGHTED AVERAGE SHARES OUTSTANDING  2,520,385   2,273,622  





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

3




ENTRUST FINANCIAL SERVICES, INC.
CONSOLIDATED STOCKHOLDER’S EQUITY (DEFICIT)
March 31, 2003
(Unaudited)


COMMON STOCKS
  Shares        Amount

Additional
Paid- In
Capital

Retained
Earnings
(Deficit)

Deferred
Compensation

Total
Stockholder’s
Equity

Balance December 31, 1999   1,366,200             1   3,969,259   (1,391,656 ) --   2,577,604  
Issuance of stock for services 6/00  74,500   --  126,650   --   --   126,650  
Issuance of stock for cash 6/00  109,166   --  700,000   --   --   700,000  
Issuance of stock for repayment of  
      Debenture 10/00  285,626   --  500,000   --   --   500,000  
Issuance of stock for acquistion 12/00  150,000   --  1,400,000   --   --   1,400,000  
Net loss for year  --   --  --   (2,733,739 ) --   (2,733,739 )






Balance December 31, 2000  1,985,492             1  6,695,909   (4,125,395 ) --   2,570,515  






Issuance of stock for cash 3/01  50,000   --  100,000   --   --   100,000  
Issuance of stock for services 3/01  30,000   --  30,000   --   --   30,000  
Issuance of stock for cash 4/01  64,596   --  70,424   --   --   70,424  
Issuance of stock for services 5/01  138,534   --  107,219   --   --   107,219  
Issuance of stock for services 7/01  5,000   --  3,000   --   --   3,000  
Warrants Granted  --   --  207,363   --   (207,363 ) --  
Warrants Earned  --   --  --   --   126,313   126,313  
Net profit for the year  --   --  --   630,908   --   630,908  






Balance December 31, 2001  2,273,622             1  7,213,915   (3,494,487 ) (81,050 ) 3,638,379  






Issuance of stock for services 2/02  10,000   --  13,000   --   --   13,000  
Issuance of stock for services 4/02  8,882   --  5,329   --   --   5,329  
Issuance of stock for services 6/02  17,790   --  14,744   --   --   14,744  
Issuance of stock for services 7/02  12,000   --  10,230   --   --   10,230  
Issuance of stock for services 8/02  8,000   --  16,000   --   --   16,000  
Issuance of stock for services 9/02  20,000   --  30,000   --   --   30,000  
Issuance of stock for cash 10/02  128,206   --  200,000   --   --   200,000  
Issuance of stock for services 10/02  20,000   --  22,000   --   --   22,000  
Issuance of stock for services 11/02  10,000   --  11,000   --   --   11,000  
Issuance of stock for services 12/02  25,000   --  27,500   --   --   27,500  
Cancellation of stock 12/02  (13,115 ) --  (92,414 ) --   --   (92,414 )
Warrants Granted  --   --  79,200   --   (79,200 ) --  
Warrants Earned  --   --  --   --   79,200   79,200  
Net loss for the year  --   --  --   (345,610 ) --   (345,610 )






Balance December 31, 2002  2,520,385             1  7,550,504   (3,840,097 ) (81,050 ) 3,629,358  






Issuance of stock for services 3/03  6,000   --  4,000   --   --   4,000  
Net profit for the period  --   --  --   (319,267 ) --   (319,267 )






Balance March 31, 2003  2,526,385   $         1  $ 7,554,504   $(4,159,364 ) $   (81,050 ) $ 3,314,091  













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

4




ENTRUST FINANCIAL SERVICES, INC.
Consolidated Statements of Cash Flow
(Unaudited)

Three-Months
Ended March 31,

2003
2002
Cash Flows from Operating Activities:      
    Net Income (Loss)  $  (319,267 ) $    183,728  
    Adjustments to reconcile net loss to net cash 
       used for operating activities 
    Depreciation  4,062   14,963  
    Amortization of Intangible Assets  22,500   22,500  
    Stock issued for services  4,000   13,000  
Changes in Assets & Liabilities: 
    (Increase) notes receivable  --   (54,371 )
    Decrease (Increase) accounts receivable  55,704   116,552  
    (Increase) loan receivable  (10,000 ) --  
    Decrease (Increase) prepaid expenses  110,070   6,208  
    (Increase) employee advance  (11,854 ) --  
    (Increase) Decrease loans held for resale  4,137,971   5,496,868  
    (Increase) loan repurchases  (188,244 ) --  
    Decrease tiltle co advance  50,065   53,675  
    (Decrease) accounts payable  (86,150 ) (3,297 )
    Increase (Decrease) notes payable  (244,611 ) --  
    Increase (Decrease) impounds  (66,886 ) 6,542  
    Increase (Decrease) loans reserve  (11,420 ) 109,109  
    (Decrease) Increase accrued expenses  (145,696 ) (32,454 )


Net Cash Provided by Operating Activities  3,300,244   5,933,023  


Cash Flows from Financing Activities: 
    Retirement of equipment  27,148   --  
    (Decrease) debenture payable  (162,100 )
    Increase (decrease) in Warehouse line payable  (4,346,992 ) (5,550,453 )


Net Cash Provided by Financing  (4,481,944 ) (5,550,453 )


Net Increase in Cash & Cash Equivalents  (1,181,700 ) 382,570  
Cash & Cash Equivalents at Beginning of Period  2,458,425   858,848  


Cash & Cash Equivalents at End of Period  $ 1,276,725   $ 1,241,418  




SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION 
Cash Paid During the Year for: 
    Interest  $      11,723   $      10,026  




    Income Taxes  $               --   $               --  




NON-CASH TRANSATIONS 
    Common stock issued in exchange for services  $        4,000   $      13,000  





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

5




ENTRUST FINANCIAL SERVICES, INC.
Notes to Financial Statements
March 31, 2003
(Unaudited)

Note 1 – Presentation of Interim Information:

In the opinion of the management of Entrust Financial Services, Inc., the accompanying unaudited financial statements include all normal adjustments considered necessary to present fairly the financial position as of March 31, 2003 and the results of operations for the three-months ended March 31, 2003 and 2002, and cash flows for the three-months ended March 31, 2003 and 2002. Interim results are not necessarily indicative of results for a full year.

The financial statements and notes are presented as permitted by Form 10-QSB, and do not contain certain information included in the Company’s audited financial statements and notes for the fiscal year ended December 31, 2002.

Note 2 – Intangible Assets:

Intangible assets consists of the following at March 31, 2003

Acquis.
Cost

Accum.
Amort.

Net
Est. Useful Life
Client Contracts   $1,200,000   $235,000   $   965,000   20 Years  
State Approvals  400,000   40,500   359,500   40 Years 
Technology Rights  200,000   77,000   123,000   10 Years 



         Total  $1,800,000   $352,500   $1,447,500    







Amortization
Expense
This Period

Client Contracts   $15,000  
State Approvals  2,500  
Technology Rights  5,000  

         Total  $22,500  



6




ENTRUST FINANCIAL SERVICES, INC.
Notes to Financial Statements
March 31, 2003
(Unaudited)

Note 2 – Intangible Assets (Cont):

Estimated aggregate amortization expense for each of the five succeeding fiscal years:

  2003   $90,000  
  2004  90,000  
  2005  90,000  
  2006  90,000  
  2007  90,000  

7




REPORT ON REVIEW BY INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

Board of Directors
Entrust Financial Services, Inc.
Denver, CO

We have reviewed the accompanying balance sheet of Entrust Financial Services, Inc. as of March 31, 2003 and the related statements of operations for the three-month period ended March 31, 2001 and 2002, and the cash flows for the three-months ended March 31, 2003 and 2002 included in the accompanying Securities and Exchange Commission Form 10-QSB for the period ended March 31, 2003. These financial statements are the responsibility of the Company’s management.

We conducted our review in accordance with standards established by the American Institute of Certified Public Accountants. A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with accounting standards generally accepted in the United States, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to the accompanying financial statements for them to be in conformity with generally accepted accounting principles.

We have previously audited, in accordance with auditing standards generally accepted in the United States, the balance sheet as of December 31, 2002, and the related statements of operations, stockholders’ equity and cash flows for the year then ended (not presented herein). In our report dated April 10, 2003, we expressed an unqualified opinion on those financial statements. In our opinion, the information set forth in the accompanying balance sheet as of March 31, 2003 is fairly stated in all material respects in relation to the balance sheet from which it has been derived.

/s/ Michael Johnson & Co., LLC
Denver, CO
May 14, 2003

8




ITEM 2.     Management’s Discussion and Analysis of Financial Condition and Results of Operations

              The following discussion contains forward-looking statements regarding us, our business, prospects and results of operations that are subject to certain risks and uncertainties posed by many factors and events that could cause our actual business, prospects and results of operations to differ materially from those that may be anticipated by such forward-looking statements. Factors that may affect such forward-looking statements include, without limitation: our ability to successfully develop new products for new markets; the impact of competition on our revenues, changes in law or regulatory requirements that adversely affect or preclude customers from using our products for certain applications; delays in our introduction of new products or services; and failure by us to keep pace with emerging technologies.

              When used in this discussion, words such as “believes”, “anticipates”, “expects”, “intends” and similar expressions are intended to identify forward-looking statements, but are not the exclusive means of identifying forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this report. We undertake no obligation to revise any forward-looking statements in order to reflect events or circumstances that may subsequently arise. Readers are urged to carefully review and consider the various disclosures made by us in this report and other reports filed with the Securities and Exchange Commission that attempt to advise interested parties of the risks and factors that may affect our business.

         General

         Entrust Financial Services, Inc., (the “Company) is a publicly traded (OTCBB:ENFN) holding company with a core focus on wholesale mortgage banking, through its wholly owned subsidiary, Entrust Mortgage Inc. (“Entrust Mortgage”). Entrust Mortgage markets consumer financial products, including first and second mortgages. Entrust Mortgage specializes in limited documentation loans for good credit quality borrowers. Entrust Mortgage is licensed as a mortgage banker in 37 states and provides mortgage banking services to more than 5,000 contracted mortgage brokers.

         The Company was founded in 1996, under the laws of Colorado, as Centennial Banc Share Corp., for the purpose of operating as a mortgage broker. In 1997, the Company began a long-term strategy to aggressively acquire and develop diversified mortgage banking related businesses. In April 1999 the Company acquired Entrust Mortgage Inc. and expanded its business into the wholesale mortgage banking area. Subsequently, in April 2001, the Company changed its name to Entrust Financial Services Inc. The acquisition of new mortgage banking related business opportunities has usually been for a combination of cash and the issuance of new shares of common stock. Generally, the issuance of a portion of these new shares of common stock has been contingent upon the successful performance of the new business opportunity.

         In 2000, management determined that the Company had over diversified. The Company had incurred substantial losses in 2000; was receiving a “going concern” exception for the year from its auditors; determined that the only profitable operations were mortgage banking; and decided that a restructuring of the business operations was necessary to survive and achieve profitability. The management team from Entrust Mortgage took control of the Company and initiated a restructuring plan. The unprofitable operations were sold or discontinued. The Company initiated a 1 for 10 reverse split of its common stock, which was completed in February 2002. This rollback of the stock reduced the issued and outstanding shares to approximately 2,320,000 shares, with about 1,200,000 of these shares in the “Public Float.” All of the financial statement amounts for earnings per share for the prior years included herein have been restated to reflect this 1 for 10 reverse split of its common stock of the Company.

9




         The Company is registered under the United States Securities and Exchange Act and its stock trades principally on the Over-the-counter Bulletin Board in the United States under the symbol ENFN. The Company maintains several WEB sites under the following names; www.entrustmtg.com; www.entrustfs.com; www.easyqual.com.

         The Business

         Entrust Financial Services, Inc. is a holding company with a core focus on wholesale mortgage banking, through its wholly-owned subsidiary, Entrust Mortgage, Inc., (“Entrust Mortgage”). Entrust Mortgage specializes in the non-conforming loan market. The mortgage loan market has been in excess of $ 2.2 trillion a year for the past two years in loan fundings and the non-conforming segment of this market is estimated to be more than 50% of that total. Entrust Mortgage’s financial products include first and second mortgages.

         What differentiates the Company from other emerging growth companies is that its core business, mortgage banking, has completed three years of successful growth operations and achieved profitability and positive cash flow as a nationwide lender. Entrust Mortgage has established great relationships with its providers of mortgage warehouse lines of credit, and has developed seasoned, contractual relationships with more than 5,000 mortgage loan brokers. Additionally, Entrust Mortgage is licensed to do business as a mortgage banker in 37 states giving it geographic diversity.

         One key to Entrust Mortgage’s success is its proprietary, web-based software that provides automated pre-qualification of loan applications. This software quickly provides stipulated decisions to Entrust Mortgage’s retail broker network. This proprietary, automated pre-qualification feature gives Entrust Mortgage a competitive edge because it reduces the risk of losses associated with the non-conforming loan market. Entrust Mortgage’s software allows mortgage loan brokers to be more effective and increase their ability to close loans while also reducing Entrust Mortgage’s cost of doing business. The result is a “win-win” solution to mortgage lending in the non-conforming loan market.

         At this time, Entrust Mortgage is funding approximately 160 loans per month. One important factor in Entrust Mortgage’s loan structure is that the loan brokers do not share their loan fees with Entrust Mortgage. This factor allows Entrust Mortgage to gain a growing percentage of the loan broker market.

        Results of Operations

         Our revenues were significantly lower compared to the same period in the previous year. The lower revenues in 2003 were as a result of having higher retail sales production, compared to 2002. For the three months ended March 31, 2003, total revenues were $2,644,813, compared to revenues of $2,855,724 for the same period ended March 31, 2002. Total operating expenses for the three months ended March 31, 2003 were $2,964,080, compared to expenses of $2,671,996 for the same period ended March 31, 2002. The major components of operating expenses are loan origination costs, interest expenses, and general and administrative, which include independent contractor fees, office salaries and associated payroll costs, general and health insurance costs, rent and telephone expenses. Our loan origination expenses were proportionately higher in 2003, compared to 2002 because we made a commitment to expand our loan origination capacity, which accounted for our higher operating expenses. In addition, we had higher interest expenses as a result of our recent loan of $2,000,000.

10




                 As a result, we had a net loss of $319,267 for the three months ended March 31, 2003, compared to a net profit of $183,728 for the same period ended March 31, 2002. The net loss per share for the three months ended March 31, 2003 was $0.13 per share, compared to a net profit of $0.09 per share for the same period ended March 31, 2002.

                 The net loss was primarily attributable to our increased overhead, which we believe is a necessary investment to expand our mortgage operations. We believe that this investment will eventually lead to greater profits from our mortgage operations. We expect to see the effect of this change in the next quarter. The first quarter is historically the slowest quarter for our mortgage business. We are typically not profitable in the first quarter. Last year was the only year in our history in which we were able to post a profit in the first quarter. We anticipate a much greater level of earnings for the remaining three quarters. April mortgage fund numbers support that trend. Our principal focus will continue to be the mortgage banking business.

                 We have various representations and warranties which we make to secondary market investors on loans sold into secondary markets. If a mortgage goes into early payment default (usually within 3 months) we are obligated to repurchase the loan. If it is determined that fraud has been committed on a loan application, we are also obligated to repurchase the loan. We usually sell the loan into an available loan market, typically at a discount. In some cases, we foreclose on the loan, and sell the property to recover our potential losses.

                 The repurchase of loans requires capital or credit to repurchase the loan until the resolution. We currently use a repurchase line of credit to facilitate repurchases, but anticipate the need to expand these facilities.

                 Liquidity and Capital Resources

                 As of the end of the reporting period, we had cash or cash equivalents of $1,276,725, compared to $1,241,418 for the previous year.

                 Net cash provided by our operating activities was to $3,300,244 for the three months ended March 31, 2003, compared to net cash provided of $5,933,023 for the three months ended March 31, 2002.

                 We generated cash flows from financing activities on our warehouse lines of credit for the three months ended March 31, 2003 of $4,481,944 compared to generating $5,550,453 for the three months ended March 31, 2002.

                 We exchanged $4,000 in common stock for services for the three months ended March 31, 2003, compared to $13,000 for the three months ended March 31, 2002.

                 Our cash and cash equivalents position remain very healthy, compared to previous fiscal quarters. We have an excess of current assets over liabilities of approximately $1.8 Million for the fiscal quarter ended March 31, 2003. While we are definitely in a much healthier financial position than we have ever been in our history, we must continue to look at ways to generate additional cash and cash equivalents to meet our expanding mortgage company requirements. We are looking at increased warehouse lines to expand the funding of our mortgage company requirements. Short term capital has been sufficient to meet its current growth trends, but to continue to grow at its projected pace, we will need to increase our warehouse lines of credit and possibly seek equity investments to keep our debt to equity ratios in line with our warehousing lender’s requirements. At the present time, we are in active discussions to increase our credit line, but no definitive agreements are in place.

                 Other than as disclosed herein, there are no plans, proposals, arrangements, or understandings with respect to the sale or issuance of additional securities by us.

                 We do not intend to pay dividends in the foreseeable future.

                 Impact of Inflation and Currency Fluctuations

                 Inflation affects our operations by its effect on the interest rates and prices of real estate and costs of funds. Our current operations are limited the United States of America. The strength or weakness of the American dollar versus other currencies in the world could affect the long-term cost of real estate and interest rate policies to the extent that it could impact our lending policies and capabilities.

11




ITEM 3. Controls and Procedures

         Within the 90 days prior to the date of this Quarterly Report on Form 10-QSB, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures and our internal controls and procedures for financial reporting. This evaluation was done under the supervision and with the participation of our management, including the President and the Chief Financial Officer. In accordance with SEC requirements, the President and Chief Financial Officer note that, since the date of the evaluation to the date of this Quarterly Report, there have been no significant changes in internal controls or in other factors that could significantly affect internal controls, including any corrective actions with regard to significant deficiencies and material weaknesses. Based upon our evaluation, the President and Chief Financial Officer have concluded that our disclosure controls are effective to ensure that material information relating to us is made known to management, including the President and Chief Financial Officer, particularly during the period when our periodic reports are being prepared, and that our internal controls are effective to provide reasonable assurance that our financial statements are fairly presented in conformity with generally accepted accounting principles.

PART II-OTHER INFORMATION:

ITEM 1. Legal Proceedings.

         No legal proceedings of a material nature to which we are a party were pending during the reporting period. We know of no legal proceedings of a material nature pending or threatened or judgments entered against any of our directors or officers in his capacity as such.

ITEM 2. Changes in Securities and Use of Proceeds. None.

ITEM 3. Defaults upon Senior Securities. None.

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) Exhibit 99.1 Certification of Chief Executive Officer, Scott J. Sax, pursuant to 18 USC Section 1350, as adopted pursuant to the Sarbanes-Oxley Act of 2002.
(b) Exhibit 99.2 Certification of Chief Financial Officer, David Hite, pursuant to 18 USC Section 1350, as adopted pursuant to the Sarbanes-Oxley Act of 2002.

                         We filed one report on Form 8-K during the fiscal quarter ended March 31, 2003. This report was dated January14, 2003 and announced our borrowing of $2,000,000.

12




SIGNATURES

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

                                                                                                              ENTRUST FINANCIAL SERVICES, INC.

                                                                                                                                                                           
Dated:    May 14, 2003                                                                              By:    /s/ Scott J. Sax                                                
                                                                                                                           Scott J. Sax, Chief Executive Officer and President

Dated:    May 14, 2003                                                                              By:    /s/ David Hite                                                   
                                                                                                                           David Hite, Chief Financial and Accounting Officer

13




CERTIFICATIONS

I, Scott J. Sax, certify that:

        1.     I have reviewed this quarterly report on Form 10-QSB of Entrust Financial Services, Inc.;

        2.     Based on my knowledge, the report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by the report;

        3.     Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report.

         4.     I and the other certifying officer are responsible for establishing and maintaining disclosure controls and procedures (as such term is defined in Regulation 13a-14 of the Securities Exchange Act of 1934) for Entrust Financial Services, Inc and have:

i.  

Designed such disclosure controls and procedures to ensure that material information relating to Entrust Financial Services, Inc., including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which the periodic reports are being prepared;


ii.  

Evaluated the effectiveness of Entrust Financial Services, Inc.'s disclosure controls and procedures as of a date within 90 days prior to the filing date of the report ("Evaluation Date"); and


iii.  

Presented in the report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;


         5.     I and the other certifying officer have disclosed, based on our most recent evaluation, to the Entrust Financial Services, Inc. auditors and the audit committee of the board of directors (or persons fulfilling the equivalent function):

i.  

All significant deficiencies in the design or operation of internal controls which could adversely affect Entrust Financial Services, Inc.‘s ability to record, process, summarize and report financial data and have identified for Entrust Financial Services, Inc.‘s auditors any material weaknesses in internal controls; and


ii.  

Any fraud, whether or not material, that involves management or other employees who have a significant role in the issuer's internal controls; and


         6.     I and the other certifying officer have indicated in the report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: MAY 14, 2003



By: /s/ Scott J. Sax                   
          Scott J. Sax,
          Chief Executive Officer

14




CERTIFICATIONS

I, David Hite, certify that:

        1.     I have reviewed this quarterly report on Form 10-QSB of Entrust Financial Services, Inc.;

        2.     Based on my knowledge, the report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by the report;

        3.     Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report.

         4.     I and the other certifying officer are responsible for establishing and maintaining disclosure controls and procedures (as such term is defined in Regulation 13a-14 of the Securities Exchange Act of 1934) for Entrust Financial Services, Inc and have:

i.  

Designed such disclosure controls and procedures to ensure that material information relating to Entrust Financial Services, Inc., including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which the periodic reports are being prepared;


ii.  

Evaluated the effectiveness of Entrust Financial Services, Inc.'s disclosure controls and procedures as of a date within 90 days prior to the filing date of the report ("Evaluation Date"); and


iii.  

Presented in the report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the Evaluation Date;


         5.     I and the other certifying officer have disclosed, based on our most recent evaluation, to the Entrust Financial Services, Inc. auditors and the audit committee of the board of directors (or persons fulfilling the equivalent function):

i.  

All significant deficiencies in the design or operation of internal controls which could adversely affect Entrust Financial Services, Inc.‘s ability to record, process, summarize and report financial data and have identified for Entrust Financial Services, Inc.‘s auditors any material weaknesses in internal controls; and


ii.  

Any fraud, whether or not material, that involves management or other employees who have a significant role in the issuer's internal controls; and


         6.     I and the other certifying officer have indicated in the report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.

Date: MAY 14, 2003



By: /s/ David Hite                   
          David Hite,
          Chief Financial Officer

15