UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                 2002 FORM 10-K/A
                                Amendment No. 1
                                   (Mark One)
              |X| ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                      THE SECURITIES EXCHANGE ACT OF 1934

                   FOR THE FISCAL YEAR ENDED DECEMBER 31, 2002
                                       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 NUMBER 1-12935

                             DENBURY RESOURCES INC.
             (Exact name of Registrant as specified in its charter)

           DELAWARE                                            75-2815171
  (State or other jurisdiction                              (I.R.S. Employer
of incorporation or organization)                          Identification No.)

        5100 TENNYSON PARKWAY,
        SUITE 3000, PLANO, TX                                     75024
(Address of principal executive offices)                        (Zip Code)

Registrant's telephone number, including area code:           (972) 673-2000

SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:



                   TITLE OF EACH CLASS                             NAME OF EACH EXCHANGE ON WHICH REGISTERED
---------------------------------------------------------- ---------------------------------------------------------
                                                                         
Common Stock $.001 Par Value                                                New York Stock Exchange
========================================================== =========================================================

SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:  None

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

     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Act). [X]

     As of March 18, 2003, the aggregate market value of the registrant's Common
Stock held by non-affiliates was approximately $376,852,000.

     The number of shares  outstanding  of the  registrant's  Common Stock as of
March 18, 2003, was 53,682,038.


                       DOCUMENTS INCORPORATED BY REFERENCE

DOCUMENT                                                                  INCORPORATED AS TO
                                                              
1. Notice and Proxy Statement for the Annual Meeting of          1.  Part III, Items 10, 11, 12, and 13
   Shareholders to be held May 20, 2003.
2. Annual Report to Shareholders for the year ended              2.  Part I, Item 1 and Part II, Items 5, 6, 7, 8
   December 31, 2002.



                                EXPLANATORY NOTE

This  amendment  attaches  as an exhibit a revised  version of the  Registrant's
Consolidated  Statement  of  Changes  in  Stockholders'  Equity  which  properly
reflects one number which was  inadvertently  omitted in such statement filed as
an exhibit to this Form 10-K for the year ended December 31, 2002,  which filing
was made today,  March 24,  2003.  The next to last number now  appearing in the
vertical column entitled  "Accumulated Other Comprehensive Income (Loss)" on the
line "Change in fair value of derivative  contracts,  net of tax of $18,857" and
which was omitted in the original filing is $(31,744) and is properly  reflected
in the  attached  exhibit page (with dollar  amounts in  thousands).  The totals
originally shown in the statement have not changed. This page appears as part of
Exhibit 13 to this Form 10-K, and is page 48 of the  Registrant's  Annual Report
to Shareholders which is incorporated by reference into this Form 10-K.


ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

     (a)  The following documents are filed as part of this report:


EXHIBIT NO.         EXHIBIT
-----------         -------

   13*              Page 48 of Annual Report to Shareholders.


*  Filed herewith.




CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY


                                                                 PAID-IN     RETAINED    ACCUMULATED
                                                               CAPITAL IN    EARNINGS       OTHER          TOTAL
                                          COMMON STOCK          EXCESS OF (ACCUMULATED  COMPREHENSIVE  STOCKHOLDER'S   COMPREHENSIVE
                                       ($.001 PAR VALUE)           PAR       DEFICIT)   INCOME (LOSS)     EQUITY       INCOME (LOSS)
                                     ----------------------    ----------- ------------ -------------- -------------  --------------
DOLLAR AMOUNTS IN THOUSANDS             SHARES        AMOUNT
                                     -------------  --------
                                                                                                 
BALANCE - DECEMBER 31, 1999             45,718,486  $     46  $   327,829 $  (255,447)  $         -    $      72,428
                                     -------------  --------  ----------- --------- -   -----------    -------------
Issued pursuant to employee stock
  purchase plan......................      218,493         -        1,305           -             -            1,305
Issued pursuant to employee stock
  option plan........................       40,458         -          186           -             -              186
Issued pursuant to directors
  compensation plan..................        2,544         -           19           -             -               19
Net income and comprehensive income..            -         -            -     142,227             -          142,227  $     142,227
                                     -------------  --------  ----------- -----------   -----------    -------------  -------------

BALANCE - DECEMBER 31, 2000             45,979,981        46      329,339    (113,220)            -          216,165        142,227
                                     -------------  --------  ----------- -----------   -----------    -------------  =============

Issued pursuant to employee stock
  purchase plan......................      189,485         -        1,546           -             -            1,546
Issued pursuant to employee stock
  option plan........................      209,600         -        1,048           -             -            1,048
Issued pursuant to directors
  compensation plan..................        7,829         -           63           -             -               63
Issued in Matrix acquisition.........    6,569,930         7       59,188           -             -           59,195
Tax benefit from stock options.......            -         -          373           -             -              373
Net income...........................            -         -            -      56,550             -           56,550         56,550
Other comprehensive income (loss):
  Change in accounting principle for
    derivative contracts, net of tax
    of $594..........................            -         -            -           -         1,012            1,012          1,012
  Reclassification adjustments for
    derivative contracts, net of tax
    of $594..........................            -         -            -           -        (1,012)          (1,012)        (1,012)
  Change in fair value of derivative
    contracts, net of tax of $8,356..            -         -            -           -        14,228           14,228         14,228
                                     -------------  --------  ----------- -----------   -----------    -------------  -------------
BALANCE - DECEMBER 31, 2001             52,956,825        53      391,557     (56,670)       14,228          349,168         70,778
                                     -------------  --------  ----------- -----------   -----------    -------------  =============
Issued pursuant to employee stock
  purchase plan......................      203,893         -        1,928           -             -            1,928
Issued pursuant to employee stock
  option plan........................      370,120         1        1,665           -             -            1,666
Issued pursuant to directors
  compensation plan..................        8,491         -           82           -             -               82
Tax benefit from stock options.......            -         -          674           -             -              674
Net income...........................            -         -            -      46,795             -           46,795         46,795
Other comprehensive income (loss):
  Reclassification adjustments for
    derivative contracts, net of tax
    of $4,919........................            -         -            -           -        (7,838)          (7,838)        (7,838)
  Amortization of derivative contracts,
    net of tax of $3,598.............            -         -            -           -         6,066            6,066          6,066
  Change in fair value of derivative
    contracts, net of tax of $18,857.            -         -            -           -       (31,744)         (31,744)       (31,744)
                                     -------------  --------  ----------- -----------   -----------    -------------  -------------
BALANCE - DECEMBER 31, 2002             53,539,329  $     54  $   395,906 $    (9,875)  $   (19,288)   $     366,797  $      13,279
                                     =============  ========  =========== ===========   ===========    =============  =============

                 See Notes to Consolidated Financial Statements.

                                      -48-

                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934,  Denbury Resources Inc. has duly caused this Amendment No.
1 to this Form  10-K  Report  to be  signed  on its  behalf by the  undersigned,
thereunto duly authorized.


                                      DENBURY RESOURCES INC.

      March 24, 2003                         /s/ Phil Rykhoek
                                ------------------------------------------------
                                                 Phil Rykhoek
                                Sr. Vice President and Chief Financial Officer


      March 24, 2003                        /s/ Mark C. Allen
                                ------------------------------------------------
                                                Mark C. Allen
                                Vice President and Chief Accounting Officer



                                 CERTIFICATIONS

I, Gareth Roberts, certify that:

1.   I have reviewed this annual report on Form 10-K of Denbury  Resources  Inc.
     (the "registrant");

2.   Based on my  knowledge,  this  annual  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
     this annual report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in this annual 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 annual report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     (a)  designed  such  disclosure  controls  and  procedures  to ensure  that
     material information relating to the registrant, including its consolidated
     subsidiaries,  is  made  known  to  us by  others  within  those  entities,
     particularly  during  the  period  in which  this  annual  report  is being
     prepared;

     (b) evaluated the effectiveness of the registrant's disclosure controls and
     procedures  as of a date  within 90 days prior to the  filing  date of this
     annual report (the "Evaluation Date"); and

     (c) presented in this annual report our conclusions about the effectiveness
     of the disclosure controls and procedures based on our evaluation as of the
     Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of the registrant's board of directors (or persons performing the
     equivalent function):

     (a) all  significant  deficiencies  in the design or  operation of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

     (b) any fraud,  whether or not material,  that involves management or other
     employees  who  have  a  significant  role  in  the  registrant's  internal
     controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     annual  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.

      March 24, 2003                         /s/ Gareth Roberts
                                ------------------------------------------------
                                                 Gareth Roberts
                                    President and Chief Executive Officer





I, Phil Rykhoek, certify that:

1.   I have reviewed this annual report on Form 10-K of Denbury  Resources  Inc.
     (the "registrant");

2.   Based on my  knowledge,  this  annual  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
     this annual report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in this annual 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 annual report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     (a)  designed  such  disclosure  controls  and  procedures  to ensure  that
     material information relating to the registrant, including its consolidated
     subsidiaries,  is  made  known  to  us by  others  within  those  entities,
     particularly  during  the  period  in which  this  annual  report  is being
     prepared;

     (b) evaluated the effectiveness of the registrant's disclosure controls and
     procedures  as of a date  within 90 days prior to the  filing  date of this
     annual report (the "Evaluation Date"); and

     (c) presented in this annual report our conclusions about the effectiveness
     of the disclosure controls and procedures based on our evaluation as of the
     Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of the registrant's board of directors (or persons performing the
     equivalent function):

     (a) all  significant  deficiencies  in the design or  operation of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

     (b) any fraud,  whether or not material,  that involves management or other
     employees  who  have  a  significant  role  in  the  registrant's  internal
     controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     annual  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.

      March 24, 2003                         /s/ Phil Rykhoek
                                ------------------------------------------------
                                                 Phil Rykhoek
                                Sr. Vice President and Chief Financial Officer