AZUREL LTD
SB-2/A, 1997-06-13
PERFUMES, COSMETICS & OTHER TOILET PREPARATIONS
Previous: GEOGRAPHICS INC, 8-K, 1997-06-13
Next: AMERICAN ARTISTS FILM CORP/MO/, 10QSB, 1997-06-13






     As filed with the Securities and Exchange Commission on June 13 , 1997
                              Registration No. 333-15127

 ------------------------------------------------------------------------------


                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549



                                 AMENDMENT NO.3
                                       TO
                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                             -----------------------

                                   AZUREL LTD.
                 (Name of small business issuer in its charter)

                             -----------------------

Delaware                             2844                    13-3842844
(State or Other            (Primary Standard Industrial    (I.R.S. Employer
Jurisdiction of                 Classification Code      Identification Number)
Incorporation or                     Number)
Organization)                   
                          ----------------------------


                               509 Madison Avenue
                            New York, New York 10022
                                 (212) 317-0712
              (Address and telephone number of principal executive
                         offices and principal place of business)

                          ----------------------------


                     Gerard Semhon, Chief Executive Officer
                                   AZUREL LTD.
                               509 Madison Avenue
                            New York, New York 10022
                                 (212) 317-0712
            (Name, address and telephone number of agent for service)

                         ------------------------------

                                   Copies to:
Jay M. Kaplowitz, Esq.                           Jack Becker, Esq.
Gersten, Savage, Kaplowitz, Fredericks        Snow Becker Krauss P.C.
  & Curtin, LLP                                  605 Third Avenue
101 East 52nd Street                     New York, New York 10158-0125    
New York, New York 10022                         (212) 687-3860
(212) 752-9700                               (212) 949-7052 (FAX)
(212) 752-9713 (FAX)                           

                         ------------------------------

         APPROXIMATE DATE OF PROPOSED SALE TO THE PUBLIC: As soon as practicable
after this Registration Statement becomes effective.

         If any of the securities being registered on this Form are to be
offered on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933, as amended (the "Securities Act") check the following 
box. [x]

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. [ ]
         If this Form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. [ ]
         If the delivery of the prospectus is expected to be made pursuant to
Rule 434, please check the following box. [ ]

         THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE 
OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT 
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION 
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF 
THE SECURITIES ACT OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME 
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A), 
MAY DETERMINE.




<PAGE>


<TABLE>
<CAPTION>
                         CALCULATION OF REGISTRATION FEE
   
<S>                          <C>                     <C>                       <C>                  <C>
                                                       
                                                         Proposed
Title of Each                                             Maximum                Proposed
Class of                                              Offering Price         Maximum Aggregate          Amount of
Securities to                 Amount To Be                 Per                   Offering             Registration
Be Registered                 Registered(1)             Security(2)              Price(2)                  Fee

Units (3) (4)                   1,380,000                 $5.10                 $7,038,000              $2,132.73

Common Stock, $.001
    par value                   1,380,000                  (5)                      (5)                      -

Redeemable Common
    Stock Purchase
    Warrants                    1,380,000                  (5)                      (5)                      -

Common Stock (6)                1,380,000                 $6.00                 $8,280,000              $2,509.09

Underwriter's
    Warrants (7)                  120,000                 $.001                     $ 120                  -- (8)

Common Stock (9)                  120,000                 $7.50                  $900,000                $272.73

Redeemable Common
    Stock Purchase
    Warrants (9)                  120,000                 $.15                     $1,800                    $.55

Common Stock (10)                 120,000                 $6.00                    $720,000               $218.18

Redeemable Common
    Stock Purchase
    Warrants (11)                 905,500                  $.10                     $90,550                $27.44

Common Stock (12)                 905,500                 $5.00                 $ 4,527,500             $1,371.97

 
TOTAL
REGISTRATION FEE                                                                                        $6,532.69 (13)


<FN>
(1)  Pursuant to Rule 416, the Registration Statement also relates to an
     indeterminate number of additional shares of Common Stock issuable upon
     the exercise of Redeemable Warrants pursuant to anti-dilution provisions
     contained therein, which shares of Common Stock are registered hereunder. 
(2)  Estimated solely for purposes of calculating the registration fee pursuant
     to Rule 457.
(3)  Each Unit offered hereby consists of one Common Share and one Redeemable
     Common Stock Purchase Warrant.
(4)  Includes 180,000 Units subject to the Underwriter's over-allotment option.
(5)  Pursuant to Rule 457(i), no additional registration fee is required for
     these shares and warrants being registered as part of the Units offered
     hereby, since no additional consideration is being paid for them.
(6)  Issuable upon exercise of the Redeemable Common Stock Purchase Warrants.
     Includes shares of Common Stock issuable upon exercise of the Underwriter's
     over-allotment option.
(7)  To be issued to the Underwriter, entitling the Underwriter to purchase up
     to 120,000 Shares of Common Stock and/or 120,000 Redeemable Common Stock
     Purchase Warrants.
(8)  No fee due pursuant to Rule 457(g).
(9)  Issuable upon exercise of the Underwriter's Warrants.
(10) Issuable upon the exercise of the Redeemable Common Stock Purchase Warrants
     included in the Underwriter's Warrants.
(11) Consists of Redeemable Common Stock Purchase Warrants registered on behalf
     of Selling Securityholders.
(12) 905,500 shares of Common Stock underlying Redeemable Common Stock Purchase 
     Warrants owned by Selling Securityholders.
(13) No filing fee accompanies this Amendment No.3 to the Registration
     Statement because $7,042.05 was paid upon filing of the original
     Registration Statement and $258.50 was paid upon the filing of Amendment
     No.1 to the Registration Statement for an aggregate of $7,300.55, which is
     in excess of of the required registration fee.


</FN>

</TABLE>
    



                                       ii

<PAGE>



                                EXPLANATORY NOTE


         This Registration Statement contains two forms of prospectus: (i) one
to be used in connection with an offering by the Company of shares of Common
Stock and Redeemable Common Stock Purchase Warrants (the "Prospectus") and (ii)
one to be used in connection with the sale of Redeemable Common Stock Purchase
Warrants and the exercise of such warrants by certain selling securityholders
(the "Selling Securityholder Prospectus"). The Prospectus and the Selling
Securityholder Prospectus will be identical in all respects except for the
alternate pages for the Selling Securityholder Prospectus included herein which
are each labeled "Alternate Page for Selling Securityholder Prospectus."





















                                       iii

<PAGE>



INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT.  A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION.  THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE.  THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BY ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAW OF ANY SUCH STATE.



   
                    PRELIMINARY PROSPECTUS DATED JUNE ____, 1997
                              SUBJECT TO COMPLETION
    

                                                        
                                   AZUREL LTD.

                1,200,000 Shares of Common Stock, $.001 par value
               1,200,000 Redeemable Common Stock Purchase Warrants


         Azurel Ltd. (the "Company") hereby offers 1,200,000 shares of common
stock, par value $.001 per share (the "Common Stock"), and 1,200,000 redeemable
common stock purchase warrants (the "Redeemable Warrants" and together with the
Common Stock, the "Securities") to the general public (hereinafter referred to
as the "Offering"). The Securities must be purchased on the basis of one
Redeemable Warrant for each share of Common Stock purchased and will be
separately transferable immediately upon issuance. Each Redeemable Warrant
expires on ________, 2001, five years after the date of this Prospectus (the
"Expiration Date") and entitles the holder thereof, commencing one year from the
date of this Prospectus, to purchase one share of Common Stock at an exercise
price of $______ [120% of initial public offering price of Common Stock] (the
"Exercise Price"), subject to adjustment in certain events. The Redeemable
Warrants are redeemable by the Company, at a price of $.10 per Redeemable
Warrant, at any time commencing one year after the date of this Prospectus and
prior to the Expiration Date, on 30 days prior written notice to the registered
holders of the Redeemable Warrants (the "Warrantholders"), provided that the
closing bid price per share of the Common Stock exceeds 150% of the Exercise
Price for a period not less than 20 trading days in any 30 day trading period
ending not more than 15 days prior to the date of any redemption notice. The
Redeemable Warrants shall be exercisable until the close of the business day
preceding the date fixed for redemption. See "Underwriting" and "Description of
Securities- Redeemable Warrants."


         Prior to this Offering, no public market for the Securities has
existed, and no assurance can be given that any market for such Securities will
develop on completion of the Offering, or if developed, be sustained. The
offering price for the shares of Common Stock and Redeemable Warrants, and the
terms of the Redeemable Warrants, have been determined by negotiations between
the Company and Network 1 Financial Securities, Inc., the underwriter of this
Offering (the "Underwriter"), and are not necessarily related to the Company's
asset value, earnings, net worth or other established criteria of value. The
anticipated offering price of the Common Stock and Redeemable Warrants is
expected to be between $4.00 and $5.00 and $.10, respectively. The Company has
applied to The Nasdaq Stock Market, Inc. for inclusion of the Securities for
trading on the NasdaqSmall Cap Market ("NASDAQ"). The proposed trading symbols
for the Common Stock and Redeemable Warrants are AZUR and AZURW, respectively.
No assurances can be given that listing of these Securities will be approved by
NASDAQ, or if approved, that the Company will continue to qualify for listing.
See "Underwriting."

         Concurrently with the Offering, the Company is registering 905,500
Warrants (the "Selling Securityholders' Warrants") and 905,500 shares underlying
the Selling Securityholders' Warrants (the "Selling Securityholders' Warrant
Shares"), at its expense, on behalf of certain of its securityholders (the
"Selling Securityholders"). The Selling Securityholders' Warrants and the
Selling Securityholders' Warrant Shares (the "Concurrent Offering") are not part
of this underwritten Offering and are the subject of "lock-up" agreements for a
period of three months following the completion of the Offering. The Company
will not receive any of the proceeds from the sale of the Selling
Securityholders' Warrants, or the Selling Securityholders' Warrant Shares, but
will receive proceeds from the exercise, if any, of the Selling Securityholders'
Warrants. See "Concurrent Registration of Securities" and "Underwriting."

         THESE SECURITIES ARE SPECULATIVE SECURITIES INVOLVING A HIGH DEGREE OF
RISK AND IMMEDIATE SUBSTANTIAL DILUTION AND SHOULD BE PURCHASED ONLY BY PERSONS
WHO CAN AFFORD TO LOSE THEIR ENTIRE INVESTMENT IN THE COMPANY. PURCHASERS SHOULD
CAREFULLY CONSIDER THE MATTERS DISCUSSED UNDER "RISK FACTORS" AND "DILUTION"
COMMENCING ON PAGES 9 AND 19, RESPECTIVELY, OF THIS PROSPECTUS.


         THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS
THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED
UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.

<PAGE>
<TABLE>
<S>                               <C>                        <C>                   <C>                                   
                                                             Underwriting
                                                             Discounts and
                                                              Commissions          Proceeds to Company
                                   Price to Public            (1) and (3)              (2) and (3)
                                   ---------------            -----------              -----------
Per Share...                            -----                    -----                     -----
Per Redeemable Warrant                  -----                    -----                     -----
Total (3)                               -----                    -----                     -----

- ----------------

<FN>
(1)      Does not include additional compensation to the Underwriter
         consisting of (i) a non-accountable expense allowance of 3%, or $______
         ($______ if the Over Allotment Option (as hereinafter defined) is
         exercised in full); (ii) a 24-month financial advisory and investment
         banking agreement providing for an aggregate payment of $48,000,
         payable in full at the closing of the Offering ("Closing"); and (iii)
         warrants (the "Underwriter's Warrants") exercisable for a period of
         four years commencing one year from the date of this Prospectus to
         purchase an aggregate of 120,000 shares of Common Stock and/or 120,000
         Redeemable Warrants at a price of $____ per share and $___ per
         Redeemable Warrant [150% of initial public offering price,
         respectively, of Common Stock and Redeemable Warrants]. In addition,
         the Company has agreed to pay to the Underwriter a warrant solicitation
         fee of 5% of the exercise price of the Redeemable Warrants exercised
         under certain circumstances and to indemnify the Underwriter against
         certain liabilities, including those arising under the Securities Act
         of 1933, as amended (the "Securities Act"). See "Underwriting."

(2)      After deducting discounts and commissions payable to the
         Underwriter, but before payment of the Underwriter's non-accountable
         expense allowance, the financial advisory fee or other expenses of this
         Offering (estimated at $360,000) payable by the Company. See
         "Underwriting."

(3)      The Company has granted the Underwriter an option, exercisable within
         30 calendar days after the Closing, to purchase up to 180,000
         additional shares of Common Stock and/or 180,000 Redeemable Warrants
         upon the same terms and conditions set forth above, solely for the
         purpose of covering over-allotments, if any (the "Over-Allotment
         Option"). If the Over-Allotment Option is exercised in full, the total
         Price to Public, Underwriting Discounts and Commissions and Proceeds
         to Company would be $_________, $________ and $_________, respectively.
         See "Underwriting."

</FN>
</TABLE>


                                        1

<PAGE>




         The Securities are being offered by the Underwriter on a "firm
commitment" basis, subject to prior receipt and acceptance, the approval of
certain legal matters by counsel and prior sale, if and when issued. The
Underwriter reserves the right to withdraw, cancel or modify the Offering and to
reject any order in whole or in part. Delivery of the certificates representing
the Securities is expected to be made against payment therefor at the offices of
the Underwriter, The Galleria, Building 2, 2 Bridge Avenue, Red Bank, New Jersey
07701 on or about ___________, 1997.



                      NETWORK 1 FINANCIAL SECURITIES, INC.

                  The date of this Prospectus is     , 1997





                              [MARKETING DISPLAY]


                            [PICTURE TO BE INSERTED]



       Members Only (R) is a registered trademark of Europe Craft Imports, Inc.

   
         CERTAIN PERSONS PARTICIPATING IN THE OFFERING MAY ENGAGE IN
TRANSACTIONS THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF THE
COMMON STOCK AND WARRANTS OFFERED HEREBY, INCLUDING PURCHASES OF THE COMMON
STOCK OR WARRANTS TO STABILIZE THEIR MARKET PRICE. PURCHASES OF THE COMMON STOCK
OR WARRANTS TO COVER SOME OR ALL OF A SHORT POSITION IN THE COMMON STOCK OR
WARRANTS MAINTAINED BY THE UNDERWRITER AND THE IMPOSITION OF PENALTY BIDS. FOR
A DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."
    
         A SIGNIFICANT AMOUNT OF THE SECURITIES IN THIS OFFERING MAY BE SOLD TO
CUSTOMERS OF THE UNDERWRITER WHICH MAY AFFECT THE MARKET FOR AND LIQUIDITY OF
THE COMPANY'S SECURITIES IN THE EVENT THAT ADDITIONAL BROKER-DEALERS DO NOT MAKE
A MARKET IN THE COMPANY'S SECURITIES, OF WHICH THERE CAN BE NO ASSURANCE. SUCH
CUSTOMERS SUBSEQUENTLY MAY ENGAGE IN TRANSACTIONS FOR THE SALE OR PURCHASE OF
THE SECURITIES THROUGH AND/OR WITH THE UNDERWRITER.

         ALTHOUGH IT HAS NO OBLIGATION TO DO SO, THE UNDERWRITER MAY FROM TIME
TO TIME ACT AS A MARKET MAKER AND OTHERWISE EFFECT TRANSACTIONS IN THE COMPANY'S
SECURITIES. THE UNDERWRITER, IF IT PARTICIPATES IN THE MARKET, MAY BECOME A
DOMINATING INFLUENCE IN THE MARKET FOR THE SECURITIES. HOWEVER, THERE IS NO
ASSURANCE THAT THE UNDERWRITER WILL OR WILL NOT CONTINUE TO BE A DOMINATING
INFLUENCE. THE PRICES AND LIQUIDITY OF THE SECURITIES OFFERED HEREUNDER MAY BE
SIGNIFICANTLY AFFECTED BY THE DEGREE, IF ANY, OF THE UNDERWRITER'S PARTICIPATION
IN SUCH MARKET. THE UNDERWRITER MAY DISCONTINUE SUCH ACTIVITIES AT ANY TIME OR
FROM TIME TO TIME. SEE "RISK FACTORS - NO ASSURANCE OF PUBLIC MARKET; VOLATILITY
OF STOCK PRICE."






                                        3






<PAGE>



                               PROSPECTUS SUMMARY

         The following summary does not purport to be complete and is qualified
in its entirety by, and should be read in conjunction with, the more detailed
information and financial statements, including the notes thereto, appearing
elsewhere in this Prospectus. As used in this Prospectus, except as otherwise
indicated or the context otherwise requires, the "Company" or "Azurel" refers to
Azurel Ltd., a Delaware corporation, and its wholly-owned subsidiaries, Private
Label Cosmetics, Inc., a New Jersey corporation ("Private Label"), P.L.C.
Specialties Inc., a New Jersey corporation ("PLC"), Fashion Laboratories, Inc.,
a Delaware corporation ("Fashion Labs"), International Cosmetic Group, Inc., a
New Jersey corporation ("International"), and Scent 123, Inc., a Delaware
corporation ("Scent 123"). This discussion contains forward-looking statements 
that involve risks and uncertainties. The Company's actual results may differ 
materially from the results discussed in the forward-looking statements. 
Factors that might cause such a difference include those discussed in "Risk 
Factors."



                                   THE COMPANY


         Azurel Ltd. (the "Company" or "Azurel"), directly and through
wholly-owned subsidiaries, manufactures, markets and sells cosmetics, fragrances
and skin care products. Through four wholly-owned subsidiaries comprising its
Private Label Group, acquired by the Company in August 1996, the Company
operates a manufacturing and filling facility which sells cosmetics principally
to major cosmetic companies for sale by each customer under the customer's own
brand name (commonly known as "Private Label" sales). In addition, in order to
take advantage of the Company's manufacturing capabilities and product
development expertise, the Company currently is developing cosmetic, skin care
and fragrance lines which it intends to market under brand names created
internally or owned by others and licensed to the Company. These products are
sometimes referred to as "Branded Products." To date the Company has developed
only one line of Branded Products internally and has obtained only one license
to sell a product line using a brand name owned by a third party. In addition,
the Company intends, through its Scent 123 subsidiary, which acquired the assets
of Scent Overnight, Inc. ("Scent Overnight") in October 1996, to sell
well-recognized men's cologne and women's fragrances directly to the consumer by
overnight delivery through toll-free telephone numbers. These products are
sometimes referred to as "Distributed Fragrances." The Company, however, has not
yet secured any sources of supply for the Distributed Fragrances.

         Virtually all of the Company's present business is conducted through
the Private Label Group which manufactures, fills and packages a broad range of
cosmetics, including lipsticks, powders, eye shadows and eye liners. Although 
the Private Label Group was acquired in August 1996 by the Company, the Private 
Label Group has been in business for more than 49 years, and the Private Label 
Group's management is remaining with the Company.  See "Management," "Certain 
Transactions" and "Business - Products and Services." 

         The Company's manufacturing plant (the "Facility") includes a
laboratory which develops cosmetic products formulae for customers according to
their specific requirements. The laboratory also develops and maintains a
library of cosmetic products formulae for use by customers who have not
developed their own formulae for a specific product. See "Business - Products
and Services."
   
         Development of the Company's first Branded Product line, an original
unisex fragrance line and related grooming products to be sold under the Sports
Extreme USA(TM) trade name, commenced in January 1996 and was completed in
September 1996, at which time marketing of the line commenced. Presently, the
Sports Extreme USA(TM) line consists of a unisex fragrance, bath and shower gel,
muscle and body relaxer and face moisturizer containing sunscreen and
alphahydroxy fruit acids. The marketing of the Sports Extreme USA(TM) line will
feature "extreme" sports such as ice climbing, bungee jumping, sky surfing and
mountain biking. Retail sales of this line commenced in the second quarter of
1997. See "Business - Products and Services."
    


                                        4

<PAGE>



   
         In June 1996, the Company began developing cosmetics, fragrances and
related products for sale under the Members Only trade name in the United States
and certain other countries pursuant to a license agreement with the owner of
the Members Only trade name. The Members Only trade name is presently used on
clothing and a wide variety of other goods and has been marketed in the United
States. The Company anticipates that development of the line will be completed
in the foruth quarter of 1997 and that retail sales of the Members Only line
will commence by the spring of 1998. See "Business - Products and Services."

         The Company  expects  that it will sell  Branded  Products  directly to
retail outlets in the United States and to international distribution companies.
To date, sales of approximately  $48,000 of Branded Products have been made. The
Company entered into an exclusive  distribution  agreement with Northern Brands,
Inc. for sale of the Company's  products in duty-free shops in the United States
and wholesale and retail shops in the Caribbean. The Company entered into verbal
distribution  agreements  with two  foreign  distributors  which  cover  certain
countries  in the  Middle  East  and  the  Far  East,  pursuant  to  which  such
distributors   will  purchase  the  Company's   products  for  resale  in  their
distribution territories.  The Company currently has $250,000 in orders from the
distributor  in the Middle  East which the  Company  plans to begin  shipping in
August  1997.  In  addition,  the Company  has  entered  into verbal sale agency
agreements  with two foreign  sales  agents  which cover  certain  countries  in
Europe. The Company expects that its relationship with foreign distributors will
be  exclusive  for a  particular  area but will not require the  distributor  to
purchase  any  minimum  quantity  of  products.  See  "Business  - Products  and
Services."
    
          As a complement to its marketing of Branded Products, the Company,
through its Scent 123 subsidiary, intends to sell Distributed Fragrances
directly to consumers, initially by overnight delivery, through toll-free
telephone numbers. The Company has commenced locating sources of supply,
developing concepts, logos, designs and advertising campaigns, and engaging in
other activities preliminary to the commencement of the sale of Distributed
Fragrances. The Company expects to begin test marketing of the Distributed
Fragrances in the fourth quarter of 1997 and, if successful, to begin national
marketing in February or March 1998.  See "Business - Products and Services" 
and "Certain Transactions."


         The Company was incorporated in Delaware on June 26, 1995, Private
Label was incorporated in New Jersey on July 5, 1967, PLC was incorporated in
New Jersey on July 5, 1967, Fashion Labs was incorporated in Delaware on May 1,
1978, International was incorporated in New Jersey on May 30, 1979 and Scent 123
was incorporated in Delaware on September 6, 1996. The Company's offices are
located at 509 Madison Avenue, New York, New York, 10022, and its telephone
number is (212) 317-0712.




                                        5

<PAGE>




<TABLE>
<CAPTION>
                                  THE OFFERING

<S>                                     <C>
Securities Offered by the Company (1)     1,200,000 shares of Common Stock and
                                          1,200,000 Redeemable Warrants

Offering Price                            Common Stock - $_______ per share
                                          Redeemable Warrants - $_______ per warrant

Common Stock Outstanding:
   Prior to the Offering (2)              3,878,747
   After the Offering (2)(3)              5,258,747

Redeemable Warrants Outstanding:
   Prior to the Offering (4)                905,500
   After the Offering (4)                 1,200,000

Terms of the Redeemable Warrants          Each Redeemable Warrant is exercisabl
                                          from one year after the date of this
                                          Prospectus to five years after the 
                                          date of this Prospectus and entitles
                                          the holder thereof to purchase one 
                                          share of Common Stock at an exercise
                                          price of $___ [120% of the initial 
                                          public offering price per share of 
                                          Common Stock], subject to adjustment in
                                          certain circumstances (the "Exercise
                                          Price"). The Redeemable Warrants are
                                          redeemable by the Company, in whole or
                                          in part, at any time commencing
                                          one year after the date of this
                                          Prospectus, upon 30 days prior written
                                          notice, at a price of $.10 per 
                                          Redeemable Warrant, provided that
                                          the closing bid price per share of the
                                          Common Stock exceeds 150% of the
                                          Exercise Price for a period not less
                                          than 20 trading days in any 30 trading
                                          day period ending not more than 15
                                          days prior to the day on which the
                                          Company gives notice of redemption.
                                          See "Description of Securities-
                                          Redeemable Warrants."


                                        6

<PAGE>


   
Use of Proceeds                           The Company intends to use the net
                                          proceeds of this Offering for
                                          repayment of indebtedness incurred in
                                          connection with acquisitions and
                                          bridge financings, including an
                                          aggregate of approximately $965,000
                                          to related parties, to expand the
                                          Company's marketing efforts, to 
                                          purchase inventory and equipment, to
                                          pay accrued expenses, including an
                                          aggregate of approximately $244,000
                                          to related parties, and for working 
                                          capital.  See "Use of Proceeds."
    
Risk Factors                              The Securities involve a high degree
                                          of risk and immediate substantial
                                          dilution and should not be purchased
                                          by investors who cannot afford to
                                          lose their entire investment.
                                          Prospective investors should consider
                                          carefully the factors set forth under
                                          "Risk Factors" and "Dilution."

Proposed NASDAQ                           Common Stock - AZUR
Symbols(5)                                Redeemable Warrants - AZURW

<FN>
(1)  Does not include (i) up to an additional 180,000 shares of
     Common Stock and 180,000 Redeemable Warrants issuable upon exercise of the
     Underwriter's Over-Allotment Option and (ii) the Underwriter's Warrants.

(2)  Does not include (i) up to 750,000 shares of Common Stock reserved for
     issuance pursuant to stock options which may be granted pursuant to the
     Company's 1997 Stock Option Plan, (ii) 325,500 shares of Common Stock
     reserved for issuance pursuant to options and warrants issued in
     connection with financing and consulting agreements and (iii) 905,500
     shares of Common Stock reserved for issuance pursuant to Redeemable
     Warrants being offered concurrently with this Offering by the Selling
     Securityholders pursuant to the Selling Securityholders' Prospectus.
     See "Management - Stock Option Plan," "Certain Transactions" and
     "Concurrent Registration of Securities."

(3)  Does not include (i) up to an additional 180,000 shares of Common Stock
     and 180,000 Redeemable Warrants issuable upon exercise of the
     Underwriter's Over-Allotment Option; (ii) 180,000 shares of Common
     Stock issuable upon exercise of the Redeemable Warrants included in the
     Underwriter's Over-Allotment Option; (iii) 1,200,000 shares of Common
     Stock reserved for issuance upon the exercise of the Redeemable
     Warrants; (iv) up to 120,000 shares of Common Stock issuable upon
     exercise of the Underwriter's Warrants or (v) up to 120,000 shares of
     Common Stock issuable upon exercise of the Redeemable Warrants included
     in the Underwriter's Warrants. Includes (i) 1,200,000 shares of Common
     Stock offered hereby and (ii) 180,000 shares of Common Stock issuable
     upon the closing of



                                       7

<PAGE>



     this Offering in connection with the acquisition of the companies
     comprising the Private Label Group.  See "Description of Securities,"
     "Underwriting" and "Certain Transactions."

(4)  Does not include (i) 180,000 Redeemable Warrants issuable upon exercise
     of the Underwriter's Over-Allotment Option or (ii) 120,000 Redeemable
     Warrants issuable upon exercise of the Underwriter's Warrants. See
     "Underwriting."

(5)  The proposed trading symbols do not imply that an active trading market
     will develop for the Common Stock or Redeemable Warrants upon the
     completion of this Offering or be sustained thereafter, or that the 
     Company's Securities will be approved for listing on NASDAQ or will
     continue to be listed, if approved.  See "Risk Factors."
</FN>
</TABLE>


                                       8

<PAGE>


   

                          SUMMARY FINANCIAL INFORMATION

         The following sets forth summary financial information regarding Azurel
including the  acquisitions  of the Private Label Group in August 1996 and Scent
Overnight in October 1996. The pro forma summary financial  information includes
adjustments  to reflect the  acquisitions  of the Private  Label Group and Scent
Overnight as if the acquisitions had occurred on January 1, 1995.

         The summary financial information as of December 31, 1996 and March 31,
1997, and year ended December 31, 1996, for the period June 26, 1995 (inception)
to  December  31, 1995 and the three  months  ended March 31, 1997 and March 31,
1996, has been abstracted from the financial  statements of the Company included
elsewhere  herein  (audited,  with the exception of the three months ended March
31, 1997 and 1996, and all of the pro forma information).  The interim financial
statements for the three months ended March 31, 1997 and 1996 are unaudited.  In
the opinion of management,  these financial  statements include all adjustments,
consisting  only  of  normal  recurring   adjustments,   necessary  for  a  fair
presentation of the interim financial statements.  The results of operations for
the  interim  periods  are not  necessarily  indicative  of results  that may be
expected for the full year.

<TABLE>
                                                     Historical (1)                                          Pro forma (2)
                           -----------------------------------------------------------------      ---------------------------------

<S>                       <C>         <C>           <C>             <C>                   <C>                 <C>

                                                                      For the Period                               For the Period
                                                                        June 26, 1995                               June 26, 1995
                                                          Year           (inception)               Year              (inception)
                              Three months ended         Ended             through                Ended                through
                                  March 31,           December 31,      December 31,           December 31,          December 31,
                              1997         1996           1996              1995                   1996                  1995
                            --------     ---------  ----------------  -----------------      ----------------     ------------------
Statement of Operation Data:
                                               (Dollars and outstanding shares in thousands, except per share data)
                           
   Net Sales................. $2,733     $   -         $  3,745           $    -             $  10,196              $   8,413

   Cost of goods sold........  2,108          -           2,871                -                 7,679                  6,628
   Net Income (Loss).........   (465)      (534)         (1,373)            (288)               (1,769)                (1,183)
   Net Income (Loss)
   per share.................  (0.12)     (0.21)          (0.42)           (0.20)                (0.54)                 (0.83)
   Number of Shares
   used in
   Computation...............  3,878      2,486           3,288            1,426                 3,288                  1,426
</TABLE>

Balance Sheet Data:
<TABLE>
<S>                       <C>                     <C> 

                              December 31, 1996            March 31, 1997
                            ----------------------       ------------------
                                    Actual                     Actual
                            ----------------------       -------------------
   Current Assets........        $      3,623             $     3,851
   Total Assets..........               7,644                   7,808
   Current Liabilities...               4,162                   6,516
   Long term debt........               3,209                   1,485
   Stockholders'
   Equity(Deficiency)....                 273                   (193)
   Working Capital
   (Deficit).............                (539)                (2,665)
   Accumulated Deficit...              (2,111)                (2,576)
<FN>

(1) Includes the results of  operations  of the Private  Label Group from August
    22, 1996, the date of acquisition.

(2) See "Notes To Unaudited Pro Forma  Financial  Statements" for description of
    pro forma adjustments.
</FN>
</TABLE>
    




<PAGE>








                                  RISK FACTORS

         THE SECURITIES OFFERED HEREBY ARE HIGHLY SPECULATIVE AND SHOULD BE
PURCHASED ONLY BY PERSONS WHO CAN AFFORD TO LOSE THEIR ENTIRE INVESTMENT IN THE
COMPANY. EACH PROSPECTIVE INVESTOR SHOULD CAREFULLY CONSIDER THE FOLLOWING RISK
FACTORS, AS WELL AS ALL OTHER INFORMATION SET FORTH ELSEWHERE IN THIS
PROSPECTUS.


         Lack of History Upon Which to Evaluate the Company. Although the
Company was organized in June 1995, it only recently (i) has commenced marketing
certain of its proposed products, (ii) acquired the companies comprising its
Private Label Group and (iii) acquired certain assets related to Scent 123's
operations. The financial statements of the Private Label Group for the years
ended December 31, 1996 and 1995 included elsewhere in this Prospectus reflect
the results of operations under prior management for all of fiscal 1995 and for
eight months of fiscal 1996. Although the President of the Private Label Group
remained with the Company, the financial statements cannot be used by
prospective investors to evaluate the ability of the Company's management to
operate the Company's business. Accordingly, the Company's prospects must be
considered in light of the risks, expenses, problems and difficulties frequently
encountered in the establishment of a new business in an industry characterized
by intense competition and changing consumer preferences, as well as in the
commercialization and marketing of new products. See "Business" and the
financial statements and related notes thereto included elsewhere in this
Prospectus.
   
Dependence Upon Integration of Acquired Operations;  History of Losses;
No Assurance of Profitability. The business of the Private Label Group, acquired
in  August  1996,  currently  represents  100%  of the  Company's  revenues  and
approximately 91% of the Company's  tangible assets.  The success of the Company
substantially depends upon the successful integration of the Private Label Group
into the Company's operations.  Moreover, while the Private Label Group has been
in business for more than 49 years, and its current management is remaining with
the Company, it has operated at a loss for the years ended December 31, 1996 and
1995 and for the three months ended March 31, 1997. As of March 31, 1997, the
Company had an accumulated deficit of approximately $2,665,000.  There can be no
assurance that the Company will be able to integrate  successfully  the business
of the Private  Label Group into the  Company or operate  the  remainder  of the
Company's  business  profitably.  See "Business - The Company" and the financial
statements and the related notes thereto included elsewhere in this Prospectus.

         Going Concern Qualification in Certified Public Accountant's Report.
Both Azurel and the Private Label Group incurred significant net losses for each
of the fiscal periods included in this Prospectus and had a working capital
deficiency of approximately $539,000 at March 31, 1997. In connection with
the audit of Azurel's and Private Label Group's respective financial statements
as of December 31, 1995 and Azurel's financial statements as of December 31,
1996, the Company has received a report from its independent certified public
accountants, Feldman Radin & Co., P.C., which includes a going concern
qualification in its opinion. See



                                       11

<PAGE>



"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the financial statements and the related notes thereto included 
elsewhere in this Prospectus.
    

         Possible Need for Additional Financing. The Company expects that cash
flow from operations, together with the net proceeds of this Offering, will fund
its cash requirements for at least 12 months following the consummation of the
Offering. However, additional financing may be required in the event that the
Company incurs operating losses in the future or operations do not generate
sufficient funds. Because there can be no assurance that adequate additional
financing will be available on terms acceptable to the Company, if at all, the
Company may be forced to limit or discontinue its existing or planned
operations. Any future financings that involve the sale of the Company's equity
securities may result in dilution to the then current stockholders. See "Use of
Proceeds."
   
         Possible Inability to Meet Substantial Debt Service. The principal
amount of the Company's indebtedness as of March 31, 1997 was approximately
$4,804,000. Consequently, a significant portion of the Company's cash flow will 
be used to pay the principal and interest on such indebtedness.  It is unlikely 
that the Company can meet its debt service and other cash requirements if the 
Private Label Group's operations are not profitable, in which case the Company 
may require alternative financing. There can be no assurance that alternative 
financing will be available to the Company on acceptable terms, if at all. See 
"Certain Transactions."
    
         Secured Loans - Existence of Liens on All of Private Label Group's
Assets and Stock Pledge. All of the Private Label Group's assets have been 
pledged to a financing institution to secure certain indebtedness relating to a
financing agreement.  The agreement provides for cross corporate guarantees
among the members of the Private Label Group and by the Company. In the event 
that the Private Label Group defaults on payment of its obligations, including 
the making of required payments of principal and interest, the Private Label 
Group's indebtedness could be accelerated and, in certain cases, the Private 
Label Group's assets could be subject to foreclosure. Moreover, to the extent 
that the Private Label Group's assets continue to be pledged to secure 
outstanding indebtedness, such assets will remain unavailable to secure 
additional debt financing. Such unavailability may adversely affect the 
Company's ability to borrow in the future. In addition, all of the outstanding
capital stock of the entities comprising the Private Label Group has been
pledged to Michael J. Assante, an affiliate of the Company, to secure
indebtedness related to the acquisition of the Private Label Group.  In the
event that the Company defaults on payment of its obligations, the pledged
capital stock could be foreclosed, in which case the Company would lose 
its ownership of the Private Label Group, which would have a material
adverse effect on the Company.  See "Certain Transactions."

         Related Party Transactions; Loans Due From Officers. Certain of the
Company's shareholders have been retained by the Company as consultants, and
certain shareholders have made loans to the Company. The shareholders involved
in these transactions have received, or will receive, compensation for services
and for the loans. Gerard Semhon and Constantine Bezas, the Company's President
and a director, owe the Company $120,750 and $15,750, respectively, and $48,130,
joint and severally, representing advances made to them which are to be repaid
immediately following this Offering. See "Certain Transactions" and the
financial statements and the related notes thereto included elsewhere in
this Prospectus.
   
         Proceeds to Repay Indebtedness; Benefit to Related Parties. The Company
will use a portion of the proceeds of the Offering to repay (i) the installments
of principal and interest (estimated at $513,000) due under a purchase money
promissory note payable to Michael J. Assante, the president of the Private
Label Group, (ii) principal and interest (estimated at $239,000) due under a
purchase money promissory note given as part of the purchase price for the
assets of Scent Overnight, a company of which Gerard Semhon, the Company's Chief
Executive Officer and Chairman of the Board, is a principal stockholder and
(iii) approximately $356,000 of accrued expenses, which includes accrued
consulting fees totalling approximately $244,147 as of March 31, 1997, 
for consulting services rendered by Gerard Semhon, Constantine Bezas, Truitt
Bell and Van Christakos, all officers and directors of the Company, in the 
amounts of approximately $74,389, $57,565, $66,518 and $45,675, respectively. 
See "Use of Proceeds" and "Certain Transactions."
         
         Dependence  Upon Key  Customers.  Approximately  22% and 12% of Private
Label  Group's  revenues for the year ended  December 31, 1996 were derived from
two major customers. Approximately 21% and 14% of Private Label Group's revenues
for the year  ended  December  31,  1995  were  derived  from the same two major
customers.  Approximately  16% and 11% of Private label Group's revenues for the
three  months  ended  March  31,  1997  were  derived  from the  same two  major
customers. For these periods,  revenues of the Private Label Group represent all
of the Company's  revenues.  There can be no assurance that these customers will
maintain  their volume of business with Private Label Group. A loss of the sales
to either of both of these customers could have a material adverse effect on the
Company's results of operations. See "Business" and the financial statements and
the related notes thereto included elsewhere in this Prospectus.

         Sales to Affiliates; Notes Receivable From Affiliate. Michael J.
Assante, President of Private Label Group, is the sole officer, director and
shareholder of The Contemporary Cosmetic Group, Inc. ("Contemporary"). Mr.
Assante is also a principal shareholder of Rubigo Cosmetics, Inc.("Rubigo").
Both Contemporary and Rubigo are customers of Private Label Group and
individually comprise less than 5% of Private Label Group's revenues.
Contemporary is indebted to the Company, as a result of sales by the Private
Label Group, as of March 31, 1997 and December 31, 1996 in the amounts of
$269,279 and $255,279, respectively, which is represented by a non-interest
bearing demand promissory note. In addition, Contemporary utilizes approximately
10,000 square feet at the Facility from the Company on a month-to-month basis
for approximately $6,500 per month. The Company believes that transactions
between the Company and each of Contemporary and Rubigo are on terms no less
favorable than transactions involving unaffiliated third parties. The Company
does not believe that the loss of Contemporary and/or Rubigo as customers would
have a material adverse effect on its business. See "Certain Transactions."
     
         Uncertainty of Market Acceptance of Branded Products; Dependence on
Marketing Efforts. The Company has not yet commenced significant marketing
activities for its Branded Products and has limited financial, personnel and
other resources to undertake marketing such activities. Moreover, the market for
fragrances, cosmetics and beauty products is sensitive to changing consumer
preferences and demand. Achieving successful market acceptance for Branded
Products will require substantial marketing efforts and expenditure of
significant funds to create consumer awareness and demand. Considering the
Company's limited financial resources, it will not be able to utilize various
promotional techniques used by competitors but will be able only to engage in
limited promotional and marketing efforts. There can be no assurance that the
Company will have sufficient funds or other resources to achieve successful



                                       12

<PAGE>



market acceptance of its Branded Products or make sufficient sales to achieve
profitability.  See "Business - Products and Services."
      
         Seasonality of Company's Products. The cosmetic and fragrance business
in general is subject to seasonal fluctuations, with net sales in the second
half of the year substantially higher than those in the first half as a result
of increased demand by retailers in the United States in anticipation of and
during the back-to-school, Thanksgiving and Holiday seasons. The Company
anticipates that, although there can be no assurance, the sales of Branded
Products and Distributed Fragrances, will follow the general industry trend. See
"Business - - Seasonality and Backlog."
 
         Dependence Upon License Agreements for Branded Products. The Company's
ability to develop cosmetic, skin care and fragrance lines for other companies
under brand names licensed to the Company is dependent upon the Company's
ability to obtain new licenses and retain its existing license of the Members
Only trade name. The Company's current license of the Members Only trade name
(the "License") expires on September 30, 2001.  The Company has a right
to renew for an additional five year term subject to certain conditions, 
including the requirement that the Company achieve certain minimum sales of the 
Members Only fragrances, grooming products and cosmetics. Under the License, 
the Company is obligated to pay minimum annual royalties which begin at
$100,000 for the period ending September 30, 1997 and increase to $375,000 for 
the last year of the initial term. In addition, the Company's manufacture, 
sale and promotion of Members Only fragrances, grooming products and cosmetics 
is subject to the prior review and approval of such products by the owner of 
the trade name, which approval is not to be unreasonably withheld. Such approval
has been obtained for the Members Only products now being developed. The 
failure to obtain prior approval of future additions to the product line on a 
timely basis could have a material adverse effect on the Company's ability to 
sell Members Only fragrances, grooming products and cosmetics. In addition, 
there can be no assurance that the Company will have the ability to satisfy all
of its obligations under the Members Only license agreement, that such license 
agreement will be renewed or result in profitable operations or that the 
Company will be able to obtain additional license agreements on favorable 
terms, if at all. The failure to retain the Members Only license agreement or 
to obtain new license agreements could have a material adverse effect on the 
Company's business related to the Branded Products. See "Business - Products 
and Services."


         Marketing Uncertainties Related to Distributed Fragrances. The
Company's ability to market the Distributed Fragrances will depend upon various
factors, many of which are not within the control of the Company. These factors
include, but are not limited to, (i) consumer acceptance of the Company's
marketing concept for the Distributed Fragrances, (ii) the economic climate,
(iii) government regulations concerning the shipment of fragrances, (iv) the
availability of sources of supply of the fragrances, (v) the successful
performance of the Company's advertising and fulfillment firms engaged to assist
the Company in selling the Distributed Fragrances and (vi) the Company's lack of
experience in telemarketing. See "Business - Products and Services."

         Dependence Upon Obtaining Sources of Supply for Distributed Fragrances.
The Company's success in selling the Distributed Fragrances depends upon
obtaining an adequate supply of fragrances in order to maintain an appropriate
inventory, and to ensure that such inventory is readily available to its
customers. The Company does not expect to enter into supply agreements with
fragrance manufacturers; but rather, it expects to purchase fragrances from
manufacturers and others on an "as-needed" basis. There can be no assurance that
the Company will be able to acquire such inventory, in which case the Company's
expansion into this market would be adversely affected. See "Business - Products
and Services."

         Vulnerability to Economic Conditions.  The Company's future operating
results are dependent upon the economic environments in which it operates.
Demand for the Company's products could be adversely affected by economic
conditions affecting consumer confidence and discretionary spending generally.
The Company expects the demand for its products (and consequently its results of
operations) to continue to be sensitive to economic conditions and other factors
beyond its control.

         Competition. All aspects of the cosmetic, fragrance and skin care
industry are subject to intense competition throughout the world. In all
aspects of its business, the Company will compete with numerous companies, many
of which are better known in the industry and have established channels of
distribution and substantially all of which have greater financial and other
resources than the Company.  These competitors include Estee Lauder, Revlon, 
Avon and Maybelline.

         In selling the Branded Products, the Company will compete against
numerous companies, many of which have international reputations and broad
distribution channels in place. To date,



                                       13

<PAGE>



the Company has (i) developed only one line of Branded Products using a trade 
name developed by it, (ii) not sold any significant amount of Branded Products
and (iii) entered into only one formal agreement with a third party regarding
the marketing of cosmetics and fragrances under a brand name owned by such
third party. There can be no assurance that the Company will successfully
develop or market any Branded Product.

         In the sale of Distributed Fragrances, the Company will compete
directly with other direct marketers of such products, including catalogues,
television shopping stations, companies in the flower and gift by wire
businesses and, to a lesser degree, with retail stores. The Company expects that
its major means of competition will be its convenience and overnight order
fulfillment.  The Company's method of selling the Distributed Fragrances is 
not proprietary in nature and may be replicated by others. In addition, the 
Company's possible lack of exclusivity with suppliers may allow such suppliers 
or other third parties to engage in the direct marketing of fragrance brands 
including, but not limited to, the fragrance brands offered by the Company. 
There can be no assurance that the Company will be successful in selling the 
Distributed Fragrances. See "Business - Competition."

         Government Regulation. The Company's manufacturing activities and the
Facility are subject to extensive and rigorous governmental regulation
concerning the protection of the environment and the quality of manufacturing.
Federal, state and local regulatory agencies actively enforce these regulations
and conduct periodic inspections to determine compliance with such government
regulations. The Food and Drug Administration (the "FDA") enforces regulations
regarding the quality of manufacturing ("Good Manufacturing Practices" or "GMP")
through periodic surveillances and audits. Failure to comply with applicable
regulatory requirements may result in fines, suspension of approvals, cessation
of distribution, product recalls and criminal prosecution, any of which would
have a material adverse effect on the Company. Changes in existing regulations,
the interpretation thereof, or adoption of new regulations could impose costly
new procedures for compliance, or prevent the Company from obtaining, or affect
the timing of, additional regulatory approvals.

         The Federal Trade Commission ("FTC") and state and local authorities
regulate the advertising of over-the-counter drugs and cosmetics.  The Federal
Food, Drug and Cosmetic Act, as amended (the "Food and Drug Act"), and the 
regulations promulgated thereunder, and other federal and state statutes and
regulations, govern, among other things, the testing, manufacture, safety, 
effectiveness, labeling, composition storage, record keeping, approval, 
advertising and promotion of the Company's products.  In general, products
falling within the FDA's definition of "new drugs" require pre-market approval
by the FDA while products falling within the FDA's definition of "cosmetics" do
not require pre-market approval.  In the Company's opinion, the Company's 
products, as they are and will be promoted, fall within the FDA's definition of 
"cosmetics" and therefore do not require pre-market approval.  There can be no
assurance, however, that the FDA will concur in this view.  In the event that 
the Company fails to comply with applicable regulations with respect to any 
products, the Company may be required to change its labeling, formulation or 
possibly cease manufacture and marketing of such products.

         The FDA may require post-marketing testing and surveillance to monitor
the record of the Company's products and continued compliance with regulatory
requirements.  The FDA also may require the submission of any lot of a product
for inspection and may restrict the release of any lot that does not comply
with FDA standards, or may otherwise order the suspension of manufacture, recall
or seizure if non-compliant product is discovered.  Product approvals may be
withdrawn if compliance with regulatory standards is not maintained or if 
problems concerning safety or efficacy of a product are discovered following
approval.

         The Company may also be subject to foreign regulatory authorities
governing testing or sales of certain of the Company's products.  Whether or 
not FDA approval has been obtained, approval of a product by the comparable
regulatory authorities or foreign countries must be obtained in certain cases
prior to the commencement of marketing of the product in those countries.  
There can be no assurance that any product developed or marketed by the Company
will be approved by the FDA or any foreign regulatory authority.


         The Company's proposed method of distributing the Distributed
Fragrances may include shipment by air transportation. The shipment of
fragrances by air is subject to federal regulation and the rules and regulations
promulgated by the Department of Transportation's (the "DOT") Research & Special
Programs Administration. The DOT considers the shipment of alcohol, a component
in fragrances, to be the transportation of hazardous material. Scent 123
obtained a DOT exemption to transport hazardous material by overnight air
transportation. As long as Scent 123 has the DOT exemption, which is in effect
until November 30, 1997, and may thereafter be renewed upon application to and
approval of the DOT, Scent 123 believes that its shipment of products will be in
compliance with current DOT regulations. Scent 123's loss of the DOT exemption
would have a material adverse effect on these business operations. There can be
no assurance that Scent 123 will retain the DOT exemption or that Scent 123 will
be able to comply with any future DOT regulations.


         The Company's sale of Distributed Fragrances is intended to utilize
toll-free telephone services. Toll-free telephone service is provided to users
by federally regulated common carrier



                                       14

<PAGE>



telephone companies. The rates, terms and technical quality of this service are
subject to regulations promulgated by the Federal Communications Commission (the
"FCC") and tariffs published by the telecommunications service provider. Except
for the sending of indecent, harassing or obscene messages or material, the
interstate sale of services or products by users of a toll-free telephone number
is not subject to direct federal regulation under the Communications Act of
1934. Fraudulent telephone messages are subject to criminal penalties under
federal and state laws. The Company does not believe that FCC regulations will
affect the proposed sale of Distributed Fragrances, but such regulations could
affect the price, terms, quality and availability of the toll-free telephone
services and may have a material adverse effect on the Company's sale of
Distributed Fragrances.
   
         Potential Liability for Possible Violation of Section 5 of the
Securities Act: Integration of 1997 Bridge Financings with this Offering. In
January 1997, the Company completed a $200,000 private placement of eight units
each consisting of a $25,000 10% promissory note and a warrant to purchase
25,000 shares of Common Stock to three accredited investors and in April 1997
completed a $350,000 private placement of 14 units consisting of the same
securities to seven accredited investors. The Company believes that these
financings were exempt from registration under Regulation D of the Securities
Act of 1933 (the "Securities Act"). The Securities and Exchange Commission (the
"SEC") has indicated to the Company that it believes these financings should be
deemed to be integrated with the Offering with the result that these financings
would not have complied with Regulation D of the Securities Act giving rise,
among other things, to the investors having a rights of rescission. The Company
disagrees with the SEC's conclusion, but if the SEC's position were proven to be
correct the Company may be subject to potential liability in connection with the
1997 Bridge Financings.
    
         Conflict of Interest in Acquisition of Assets of Scent Overnight, Inc.;
No Independent Appraisal of Value. The Company's Scent 123 subsidiary acquired
certain intangible assets from a company controlled by Gerard Semhon, the
Company's Chief Executive Officer and Chairman of the Board. The purchase price
was arbitrarily determined between affiliates and was not determined by an
independent appraisal of the assets. The purchase price was not based upon any
recognized criteria of value and may have exceeded the fair market value of the
assets acquired. See "Certain Transactions."


         Dependence on Key Employees. The Company is dependent upon the
experience and abilities of its management, particularly, Gerard Semhon, Chief
Executive Officer and Chairman of the Board, Constantine Bezas, President, and
Michael J. Assante, President and Chief Executive Officer of the Private Label 
Group. While the Company has entered into employment agreements only with 
Messrs. Semhon and Assante, the loss of the services of any of these or other 
key employees would have a material adverse effect on the business, operations 
and prospects of the Company. The Company currently has no key-person life 
insurance on any of these individuals. See "Business - Management."


 
         Influence of Principal Stockholder; Lack of Control by Management and
Lack of Independent Directors. Upon completion of the Offering Tusany Investment
and Trade, S.A. ("Tusany") will own approximately 29.6% of the outstanding
shares of Common Stock. Although Tusany will not control a majority of the
shares of Common Stock of the Company, it may be able to influence the decisions
on certain matters, including the election of all of the Company's directors,
increasing the authorized capital stock, dissolution, merger or sale of the
assets of the Company, and generally may be able to direct the affairs of the
Company. The management of the Company does not hold a majority of the voting
power in the Company, and upon completion of the Offering will own approximately
18.3% of the outstanding shares of Common Stock. As a result, the Company's
current management neither has control of any issue subject to a stockholder
vote nor the ability to control the election of the Board of Directors. As a
result, there can be no assurance that the Company's current management will be
retained by the Board of Directors. In addition, all current members of the
Company's Board of Directors are employed by the Company and, as such, there are
no current members of the Company's Board of Directors who are not affiliated or
associated with the Company and who are independent of the Company. All
decisions affecting the day-to-day operations of the Company will be made by a
board of Directors, the members of which are not independent of the Company. See
"Principal Stockholders" and "Management."

   
         Immediate Substantial Dilution. The Company's present stockholders
acquired their shares of Common Stock at costs substantially below the
anticipated offering price of the Common Stock to be sold in this Offering.
Therefore, upon the completion of this Offering, investors will incur immediate
and substantial dilution in the per share net tangible book value of their
Common Stock, estimated to be approximately $4.32 per share or approximately
96.0% of the public offering price per share (allocating no value to the
Redeemable Warrants). See "Dilution."
    
 


                                       15

<PAGE>



         No Dividends and None Anticipated. The Company has neither declared nor
paid any cash dividends on its Common Stock since its incorporation in June
1995, and the Board of Directors does not contemplate the payment of such
dividends in the foreseeable future. Any decisions regarding the payment of
dividends will depend on the Company's earnings, financial position and such
other factors as the Board of Directors deems relevant. In addition, certain
financing agreements and other documents executed in connection with the
acquisition of the Private Label Group prohibit the payment of dividends so long
as certain indebtedness is outstanding. See "Dividend Policy" and "Description
of Securities - Common Stock."


         Limitation on Directors' Liabilities under Delaware Law and Board
Indemnification. Pursuant to Delaware Law and the Company's Certificate of
Incorporation, directors of the Company are not liable for monetary damages for
breach of fiduciary duty, except in connection with the following: (i) a breach
of duty of loyalty, (ii) acts or omissions not in good faith or which involve
intentional misconduct or a knowing violation of law, (iii) dividend payment or
stock repurchases illegal under Delaware law or (iv) any transaction from which
a director has derived an improper personal benefit. In addition, the Company's
By-laws require the Company to indemnify its officers, directors,and employees
under certain circumstances, including those under which indemnification
would otherwise be discretionary, and to advance expenses in proceedings in
which they could be indemnified. See "Management - Limitation on Directors' or
Officers' Liabilities and Indemnifications."


         Offering Price Arbitrarily Determined. The offering price of the
Securities has been determined by negotiation between the Company and the
Underwriter and is not necessarily related to the Company's assets, earnings,
book value or any other objective standard of value.


         Authorization and Discretionary Issuance of Preferred Stock. The
Company's Certificate of Incorporation authorizes the issuance of 1,000,000
shares of "blank check" preferred stock, par value $.001 with such designations,
rights and preferences as may be determined from time to time by the Board of
Directors. Accordingly, the Board of Directors is empowered, without stockholder
approval, to issue preferred stock with dividend, liquidation, conversion,
voting or other rights which could adversely affect the voting power or other
rights of the holders of the Company's Common Stock. In the event of issuance,
the preferred stock could be utilized, under certain circumstances, as a method
of discouraging, delaying or preventing a change in control of the Company.
Although the Company has no present intention to issue any shares of its
preferred stock, there can be no assurance that the Company will not do so in
the future. See "Description of Securities - Preferred Stock."

         Shares Eligible for Future Sale; Potential Adverse Impact of Concurrent
Offering by Selling Securityholders. Concurrently with this Offering, the
Company is registering for sale an aggregate of 905,500 Selling Securityholders'
Warrants and 905,500 Selling Securityholders' Warrant Shares. The Selling
Securityholders have entered into agreements with the Underwriter not to sell
their Redeemable Warrants or Warrant Shares for a period of three months,
following the completion of the Offering, without the prior written consent of
the Underwriter, which may be granted or withheld in the Underwriter's
discretion. See "Underwriting."


         The Company currently has 3,878,747 shares of Common Stock outstanding
that are "restricted securities," as that term is defined under Rule 144
promulgated under the Securities Act. As of April 29, 1997, 1,560,358 shares of
Common Stock were become eligible for sale under Rule 144. In general, under
Rule 144, a person who has satisfied a one-year holding period may, under
certain circumstances, sell within any three month period a number of shares of
Common Stock that does not exceed the greater of 1% of the then outstanding
shares of Common Stock or the average weekly trading volume in such shares
during the four calendar weeks prior to such sale. Rule 144 also permits, under
certain circumstances, the sale of shares without any quantity or other
limitation by a person who is not an affiliate of the Company and who has
satisfied a two-year holding period. All holders of restricted securities of the
Company have agreed not to publicly sell shares of the Company's Common Stock
for a period of between one and two years from the date of this Prospectus
without the prior written consent of the Underwriter. Any substantial sale of
securities upon the expiration or earlier release of the lock-up, under Rule 144
or otherwise could have a significant adverse effect on the market price of the
Company's securities. See "Shares Eligible for Future Sale."

         Effect of Issuance of Common Stock Upon Exercise of Warrants and
Options; Possible Issuance of Additional Common Stock and Options. Immediately
after the Offering, assuming the Underwriter's Over- Allotment Option is not
exercised, the Company will have an aggregate of 16,815,753 shares of Common
Stock authorized but unissued and not reserved for specific purposes and an
additional 1,775,500 shares of Common Stock unissued but reserved for issuance
pursuant to (i) the Company's 1997 Stock Option Plan, (ii) outstanding options
and warrants, (iii) exercise of the Redeemable Warrants, (v) exercise of the
Over-Allotment Option and the Redeemable Warrants underlying the Over-Allotment
Option and (v) exercise of the Underwriter's Warrants and the Redeemable
Warrants included therein. All of such shares may be issued without any action
or approval of the Company's stockholders. Although there are no present plans,
agreements, commitments or undertakings with respect to the issuance of
additional shares or securities convertible into any such shares by the Company,
any shares issued would further dilute the percentage ownership of the Company
held by the public stockholders. The Company has agreed with the Underwriter
that, except for the issuances disclosed in or contemplated by this Prospectus
and issuances in connection with any merger or acquisition of another entity by
the Company, it will not issue any securities, without the Underwriter's
consent, including but not limited to any shares of Common Stock, for a period
of 24 months following the Effective Date, without the prior written consent of
the Underwriter. See "Underwriting."


         The exercise of warrants or options and the sale of the underlying
shares of Common Stock (or even the potential of such exercise or sale) may have
a depressive effect on the market price of the Company's securities. Moreover,
the terms upon which the Company will be able to obtain additional equity
capital may be adversely affected since the holders of outstanding warrants and
options can be expected to exercise them, to the extent they are able, at a time
when the Company would, in all likelihood, be able to obtain any needed capital
on terms more favorable to the Company than those provided in the warrants and
options. See "Management - Stock Option Plan," "Description of Securities" and
"Underwriting."

                                       16

<PAGE>
   
         No Assurance of Public Market; Volatility of Stock Price. Prior to this
Offering there has been no market for any of the Securities. There can be no
assurance that a trading market will develop after this Offering for the
Securities or that, if developed, it will be sustained. The stock market has,
from time to time, experienced significant price and volume fluctuations that
may be unrelated to the operating performance of any particular company. Various
factors and events, including future announcements of new products by the
Company or its competitors, among other things, developments or disputes
concerning proprietary rights, government regulations in the United States, and
general economic and other external factors, as well as fluctuations in the
Company's financial results, could have a significant impact on the market price
of the Securities.
    
    
         NASDAQ Eligibility and Maintenance Requirements; Possible Delisting of
Securities. The Company has applied for listing of the Securities on NASDAQ. The
Securities and Exchange Commission (the "Commission") has approved rules
imposing listing criteria for securities on NASDAQ, including maintenance
standards. In order to qualify for initial quotation of securities on NASDAQ, a
company, among other things, must have at least $4,000,000 in total assets,
$2,000,000 in stockholders' equity, $1,000,000 in market value of the public
float and minimum bid price of $3.00 per share. To maintain NASDAQ listing, a
company, among other things, must have at least $2,000,000 in assets and
$1,000,000 in capital and surplus and its stock must have a minimum bid price of
$1.00; provided, however, that a company shall not be required to maintain the
$1.00 per share minimum bid price if it maintains a public float of $1,000,000
and $2,000,000 in capital and surplus. NASDAQ has recently proposed revisions to
its listing and maintenance criteria which if adopted would make it more
difficult for a company to qualify for initial listing and to thereafter
maintain its listing. The proposed new listing criteria, in so far as they would
be applicable to the Company, require a company to have net tangible assets of
$4,000,000, a public float of 1,00,000 shares, a market value of the public
float of not less than $5,000,000 and a minimum bid price of $4.00. The proposed
new maintenance criteria require, among other alternatives, net tangible assets
of $2,000,000, a public float of 500,000shares, a market value of the public
float of not less than $1,000,000 and a minimum bid price of $1.00. NASDAQ has
indicated that for companies, like the Company, who are first listed after June
2, 1997 but before the proposed rules are adopted and become effective, such
companies will be listed under the existing listing criteria but will have to
satisfy the new listing criteria within a period of 90 days after the new
listing criteria become effective.

         The Company cannot now satisfy the new listing criteria. The Company
intends to obtain an appraisal of the assets it acquired from the companies
comprising the Private Label Group, to allocate the purchase price for such
assets to the fair market value of the assets as shown on such appraisal (a
substantial portion of the purchase price having been allocated to goodwill
because of the absence of such appraisal) and to restate its financial
statements so as to reflect such re-allocation. The Company believes that as a
result of such appraisal and restatement it will be able to satisfy the new
listing criteria when they become effective; however there can be assurance that
such actions will in fact result in the Company satisfying the new listing
criteria. Should the Company not satisfy the new listing criteria when required
to do so, or should it be unable to satisfy the NASDAQ maintenance criteria for
listing, its Securities may be delisted from NASDAQ. In such event, trading, if
any, of the Securities would thereafter be conducted in the over-the-counter
market, the so-called "pink sheets," or the National Association of Securities
Dealers, Inc.'s (the "NASD") "Electronic Bulletin Board." As a consequence of
such delisting, an investor would likely find it more difficult to dispose of,
or to obtain quotations as to, the price of the Securities.
 
         Penny Stock Regulation. In the event that the Company is unable to
satisfy NASDAQ's initial listing or maintenance criteria requirements, trading
of the Securities would be conducted in the "pink sheets" or the NASD's
Electronic Bulletin Board. In the absence of the Common Stock being quoted on
NASDAQ at a market price of at least $5.00 per share or certain other
exemptions, trading of the Common Stock would be covered by Rule 15g-9
promulgated under the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), for non-NASDAQ and non-exchange listed securities. Under such rule,
broker-dealers who recommend such securities to persons other than established
customers and accredited investors must make a special written suitability
determination for the purchaser and receive the purchaser's written agreement to
a transaction prior to sale. 
    
         The Commission has adopted regulations that generally define a "penny
stock" to be an equity security that has a market price of less than $5.00 per
share or an exercise price of less than $5.00 per share subject to certain
exceptions. Such exceptions include equity securities listed on NASDAQ and
equity securities issued by an issuer that has (i) net tangible assets in excess
of $2,000,000, if such issuer has been in continuous operation for at least
three years, or



                                       17

<PAGE>



(ii) net tangible assets of at least $5,000,000, if such issuer has been in
continuous operation for less than three years, or (iii) average revenue of at
least $6,000,000 for the preceding three years. Unless an exception is
available, the regulations require the delivery, prior to any transaction
involving a penny stock, of a risk disclosure schedule explaining the penny
stock market and the risks associated therewith.
   
         If the Securities were to become subject to the regulations applicable
to penny stocks, the market liquidity for the Securities would be severely
affected, limiting the ability of broker-dealers to sell the securities and the
ability of purchasers in this Offering to sell their Securities in the secondary
market. There is no assurance that trading in the Securities will not be subject
to these or other regulations that would adversely affect the market for such
securities.

 
         Potential Adverse Effect of Redemption of Redeemable Warrants. The
Redeemable Warrants offered hereby are redeemable, in whole or in part, at a
price of $.10 per Redeemable Warrant (the "Redemption Price"), commencing one
year after the date of this Prospectus and prior to their expiration on the
fifth anniversary of the date of this Prospectus provided that (i) prior notice
of not less than 30 days is given to the Warrantholders, (ii) the closing bid
price of the Company's Common Stock shall have exceeded $__ per share [150% of
Exercise Price] for a period not less than 20 trading days in any 30 day trading
period ending not more than 15 days prior to the date on which the notice of
redemption is given. Warrantholders shall have exercise rights until the close
of the business day preceding the date fixed for redemption. Notice of
redemption of the Redeemable Warrants could force the holders to exercise the
Redeemable Warrants and pay the Exercise Price at a time when it may be
disadvantageous for them to do so, or to sell the Redeemable Warrants at the
current market price when they might otherwise wish to hold them, or to accept
the Redemption Price, which may be substantially less than the market value of
the Redeemable Warrants at the time of redemption. The Redeemable Warrants may
not be exercised unless the registration statement pursuant to the Securities
Act, covering the underlying shares of Common Stock is current and such shares
have been qualified for sale, or there is an exemption from applicable
qualification requirements, under the securities laws of the state of residence
of the Warrantholder. Although the Company does not presently intend to do so,
the Company reserves the right to call the Redeemable Warrants for redemption
whether or not a current prospectus is in effect or such underlying shares are
not, or cannot be, registered in the applicable states. Such restrictions could
have the effect of preventing certain Warrantholders from liquidating their
Redeemable Warrants. See "Description of Securities - Redeemable Warrants."

 
         Current Prospectus and State Blue Sky Registration Required to Exercise
Redeemable Warrants. Warrantholders have the right to exercise the Redeemable
Warrants for the purchase of shares of Common Stock only if a current prospectus
which will permit the purchase and sale of the Common Stock underlying the
Redeemable Warrants is then effective, but there can be no assurance that the
Company will be able to keep effective such a Prospectus. Although the Company 
intends to seek to qualify for sale the shares of Common Stock underlying the 
Redeemable Warrants in those states in which the Securities are to be offered, 
no assurance can be given that



                                       18

<PAGE>



such qualification will occur. In addition, purchasers may buy Redeemable
Warrants in the aftermarket or may move to jurisdictions in which the shares of
Common Stock issuable upon exercise of the Redeemable Warrants are not so
registered or qualified during the period that the Redeemable Warrants are
exercisable. In such event, the Company would be unable to issue shares of
Common Stock to those persons desiring to exercise their Redeemable Warrants
unless and until the shares of Common Stock could be registered or qualified for
sale in the jurisdictions in which such purchasers reside, or an exemption to
such qualification exists or is granted in such jurisdiction. The Redeemable
Warrants may lose or be of no value if a prospectus covering the shares of
Common Stock issuable upon the exercise thereof is not kept current or if such
underlying shares of Common Stock are not, or cannot be, registered in the
applicable states. See "Description of Securities - Redeemable Warrants."

         Relationship of Underwriter to Trading. The Underwriter may act as a
broker or dealer with respect to the purchase or sale of the Common Stock and
the Redeemable Warrants in the over-the-counter market where each is expected to
trade. The Underwriter also has the right to act as the Company's exclusive
agent in connection with any future solicitation of Warrantholders to exercise
their Redeemable Warrants. Regulation M, which was recently adopted to replace
Rule 10b-6, under the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), may prohibit the Underwriter from engaging in any market-making
activities with regard to the Company's securities for a period of up to five
business days (or such other applicable period as Regulation M may provide)
prior to any solicitation by the Underwriter of the exercise of Warrants until
the later of the termination of such solicitation activity or the termination
(by waiver or otherwise) of any right that the Underwriter may have to receive a
fee for the exercise of Warrants following such solicitation. As a result, the
Underwriter and any solicitating broker/dealer may be unable to provide a market
for the Company's securities during certain periods while the Redeemable
Warrants are exercisable. Any temporary cessation of such market-making
activities could have an adverse effect on the market price of the Company's
securities.

         Underwriter's Warrants and Registration Rights. In connection with this
Offering, the Company has agreed to sell to the Underwriter, for nominal
consideration, the Underwriter's Warrants which entitle the Underwriter to
purchase up to 120,000 shares of Common Stock and/or 120,000 Redeemable
Warrants. The securities issuable upon exercise of the Underwriter's Warrants
are identical to those offered pursuant to this Prospectus. The Underwriter's
Warrants are exercisable at a price of $___ per share and $___ per Redeemable
Warrant [150% of initial public offering price of Common Stock and Redeemable
Warrants] for a period of four years commencing one year from the date of this
Prospectus. The exercise of the Underwriter's Warrants and the Redeemable
Warrants contained in the Underwriter's Warrants may (i) dilute the value of the
shares of Common Stock to be acquired by holders of the Redeemable Warrants,
(ii) adversely affect the Company's ability to obtain equity capital and (iii)
adversely affect the market price of the Common Stock if the Common Stock
issuable upon the exercise of the Underwriter's Warrants and the Redeemable
Warrants contained in the Underwriter's Warrants are sold in the public market.
The Underwriter has been granted certain "piggyback" and demand registration
rights for a period of five years from the date of this Prospectus with respect
to the registration under the Securities Act of the securities directly



                                       19

<PAGE>



or indirectly issuable upon exercise of the Underwriter's Warrants.  The
exercise of such rights could result in substantial expense to the Company.
See "Underwriting."
 










                                       20

<PAGE>




    

   
                                    DILUTION

         At March 31, 1997 the Company had a net tangible  book value  (deficit)
of approximately ($3,562,000) or ($.92) per share.

         The net tangible book value subsequent to March 31, 1997 which gives
effect to the Common Stock and Redeemable Warrants offered hereby (not including
the Over-Allotment Option) and the receipt of the net proceeds therefrom, would
have been $945,000 or $.18 per share. This represents an immediate increase in
net tangible book value of $1.10 per share to existing stockholders, which is
due solely to the purchase of Common Stock by investors in this Offering, and an
immediate dilution of $4.32 per share to new investors (based on an assumed
price of $4.50 per share with no value attributable to the warrants). "Dilution"
is the difference between the assumed initial public offering price and the as
adjusted net tangible book value per share.


         The  following  table  illustrates  the per share  dilution  to the new
investors as of March 31, 1997:

<TABLE>
<S>                                                     <C>                 <C>

Public offering price per share of Common Stock........                        $4.50

Deficit pro forma net tangible book value per share
before the Offering....................................   (0.92)

Increase attributable to new investors.................    1.10
                                                          -------
Pro forma net tangible book value per share after the
Offering...............................................                        0.18
                                                                               -----
Dilution to new investors..............................                       $4.32
                                                                              ======
</TABLE>

                  The  above  table   assumes  no  exercise  or   conversion  of
         outstanding  options,  warrants and debt. See "Risk Factors,"  "Certain
         Transactions" and "Underwriting."

                  The following  table  summarizes the  differences  between the
         existing  stockholders  and new investors with respect to the number of
         shares  of  Common  Stock  purchased  from the  Company,  and the total
         consideration and the average price per share paid:


<TABLE>
<S>               <C>              <C>                      <C>                  <C>               <C>

                                             Percentage
                                                 of                                                     Average
                                             Outstanding                               Percent of      Price per
                       Shares of              Shares of              Total               Total         Share of
                        Common                 Common            Consideration       Consideration      Common
                         Stock                  Stock                Paid                 Paid           Stock
                         -----                  -----                ----                 ----           -----
Existing
Stockholders....         4,058,747     (1)           77.2%          $1,500,000             21.7%         $0.37
New Investors...         1,200,000                   22.8%           5,400,000             78.3%         $4.50
                     -------------         ---------------      --------------     -------------
                         5,258,747     (2)          100.0%          $6,900,000            100.0%
                     =============         ===============      ==============     =============

<FN>

   (1)   Includes 180,000 shares to be issued to certain individuals on the 
         date of this Prospectus in connection with the purchase of the four 
         companies that comprise the Private Label Group.  See "Certain 
         Transactions."
   (2)   Does not include: (i) 1,200,000 shares of Common Stock issuable upon 
         exercise of the Warrants


<PAGE>


         offered hereby; (ii) up to an additional 360,000 shares of Common Stock
         issuable upon exercise of the Underwriter's  Over-Allotment  Option and
         the  underlying  Redeemable  Warrants;  (iii) 240,000  shares of Common
         Stock  issuable  upon  exercise of the  Underwriter's  Warrants and the
         Redeemable  Warrants  included  therein;  (iv) 750,000 shares of Common
         Stock  issuable upon exercise of options  available for grant under the
         1997 Stock Option Plan; (v) 325,500 shares of Common Stock reserved for
         issuance  pursuant to options and warrants  issued in  connection  with
         financing and consulting  agreements;  and (vi) 850,000 shares reserved
         for issuance pursuant to warrants from private placements.

</FN>
</TABLE>

    
<PAGE>



   
                                 CAPITALIZATION

         The following table sets forth (i) the capitalization of the Company at
March  31,1997;  and (ii) such  capitalization  "As  Adjusted"  to  reflect  the
issuance and sale of the Common Stock and Redeemable  Warrants  offered  hereby,
the receipt of the net proceeds of the Offering,  approximately $4,387,600 and
transactions subsequent to March 31, 1997 that have a material impact on the 
financial statements.  See "Notes to Unaudited Pro Forma Financial Statements"
and "Use Of Proceeds."
<TABLE>
<S>                                           <C>              <C>    

                                                 Historical       As Adjusted (1)(2)(3)

                                                                    (In thousands)        (In thousands)

Current maturities of long term debt.........     $  3,668              $  2,189
                                                   --------              -------

Long-term debt, less current portion.........        1,485                 1,485
                                                   ---------             -------

Stockholders' Equity:

Common Stock, $.001 par value,  authorized
24,000,000 shares;  3,878,747 issued
and outstanding; 5,258,747 shares issued and 
outstanding as adjusted........................          4                    5

Preferred  Stock,  $.001 par value,  authorized  
1,000,000  shares; 0 issued and
outstanding; 0 issued and outstanding
as adjusted............................                  -                     -

Additional paid-in capital.............              2,382                 7,533

Accumulated deficit.....................            (2,576)               (2,688)
                                                   ---------             ---------

                                                      (190)                4,850

Less: stock subscriptions receivable....                (2)                   (2)
                                                   --------              --------- 

Total Stockholders' Equity..............              (192)                4,848
                                                   ----------            ----------

Total Capitalization....................           $  4,961             $  8,522
                                                    ========             =========

<FN>

(1)  Does not include:  (i)  1,200,000  shares of Common Stock  issuable  upon
     exercise  of the  Warrants  offered  hereby;  (ii)  up to an  additional
     360,000   shares  of  Common  Stock   issuable  upon  exercise  of  the
     Underwriter's  Over-Allotment  Option  and  the  underlying  Redeemable
     Warrants;  (iii) 240,000  shares of Common Stock issuable upon exercise
     of the  Underwriter's  Warrants and the  Redeemable  Warrants  included
     therein;  (iv) 750,000 shares of Common Stock issuable upon exercise of
     options  available  for grant under the 1997 Option  Plan;  (v) 325,500
     shares of Common Stock  reserved  for issuance  pursuant to options and
     warrants issued in connection with financing and consulting agreements;
     and (vi) 850,000 shares reserved for issuance pursuant to warrants from
     private placements.

(2)  Reflects the issuance of 180,000 shares of the Company's Common Stock 
     valued at $765,000 as additional consideration for the acquisition of the 
     Private Label Group.  See "Certain Transactions."

(3)  Reflects  payment of the following  notes:  (i) first and
     second  installments  of $377,343 on notes from the Private Label Group
     acquisition  plus  interest;  (ii)  principal  and  interest  due under
     promissory  note of $225,000;  (iii)  principal  and interest due under
     promissory notes aggregating $300,000; (iv) interest due


<PAGE>


     under note assumption of $210,000; (v) remaining principal and interest
     due under  promissory note of $26,175;  (vi) principal and interest due
     under promissory notes  aggregating  $200,000;  and (vii) principal and
     interest due under promissory note aggregating $350,000.  Also reflects
     $112,000 of additional interest expense projected to accrue through the
     anticipated repayment date.  See "Certain Transactions."
</FN>
</TABLE>


    

<PAGE>





                                 USE OF PROCEEDS
 
         Assuming the sale of the securities offered hereby (based on an assumed
offering price of $4.50 per share of Common Stock and $.10 per Redeemable
Warrant), the net proceeds to the Company, after deducting estimated
underwriting discounts and commissions and expenses payable by the Company in
connection with the Offering are estimated to be approximately $4,387,600 
(5,108,000 if the Underwriter's Over-Allotment Option is exercised in full).
The Company expects to use the net proceeds as follows:
   
<TABLE>
<S>                                                <C>             <C>
                                                                     Percentage of
Purpose                                                Amount        Net Proceeds
- -------                                               -------        ------------
Repayment of outstanding accrued
 expenses and indebtedness(1)                        $2,040,500         46.5%
Marketing (2)                                        $  800,000         18.2%
Inventory (3)                                        $1,000,000         22.8%
Equipment (4)                                        $  450,000         10.3%
Working Capital and General Corporate Purposes       $   97,100          2.2%
                                                     ----------         -----
                  Total . . . . . . . . . . . . .    $4,387,600          100%
                                                     ==========         =====  
<FN>

(1)      Represents (i) installments of principal and interest (estimated at
         $513,000) due on the earlier of the date on which this Offering is
         consummated or July 15, 1997, under purchase money promissory notes
         payable to Michael J. Assante and Louis DiVita, for the
         purchase of the companies comprising the Private Label Group, which 
         notes bear interest at 9% per annum and are due in installments through
         October 2000; (ii) principal and interest (estimated at $239,000) due
         under a purchase money promissory note given as part of the purchase
         price for the assets of Scent Overnight a company of which Gerard
         Semhon is a principal shareholder, which note bears interest at 9% per
         annum and is due ten days after the date of this Prospectus; (iii) the
         payment of interest due on a promissory note assumed by the Company in
         connection with the acquisition of Scent Overnight (estimated at
         $34,000); (iv) the payment of principal and interest (estimated at
         $892,000) due under promissory notes aggregating $850,000 which were
         issued in private placements which notes are due upon the earlier of
         twelve months after the date of issuance or the date on which this
         Offering is consummated and bear interest at the rate of 10% per annum;
         (v) approximately $356,000 of accrued expenses and consulting fees, 
         which includes accrued consulting fees totalling approximately
         $244,147 as of March 31, 1997, for consulting services rendered by 
         Messrs. Semhon, Bezas, Bell and Christakos in the amounts of 
         approximately $74,389, $57,565, $66,518, and $45,675, respectively 
         and (vi) the payment of $40,500 of principal and interest due under a 
         promissory note issued to Mr. Robert E. Lee, a principal stockholder of
         the Company.  See "Certain Transactions", "Management" and "Principal 
         Stockholders."

(2)      Represents a portion of anticipated costs associated with marketing 
         and selling the Branded Products and the Distributed Fragrances,
         including salaries, advertising, production and media costs.




                                       25

<PAGE>



(3)      Includes purchase of inventory for the sale of the Branded Products
         and Distributed Fragrances.

(4)      Includes purchase of production equipment for the Facility.


</FN>
</TABLE>
    

 
 

 
         The Company has not determined the specific allocation of the net
proceeds within each of the various uses described above. Specific allocations
of such net proceeds will ultimately depend on the development and consumer
acceptance of the Company's products. The Company anticipates, based on
currently proposed plans and assumptions relating to its operations, that the
net proceeds of the Offering, together with cash flow from operations, will be
sufficient to satisfy the Company's anticipated cash requirements for the
12 months following the date of the Prospectus. During this period, the
Company's efforts will be directed at developing and implementing its
proposed business operations.

         Prior to expenditure, the net proceeds of this Offering will be
invested in principally short-term money-market instruments. Any proceeds 
received upon exercise of the Over-Allotment Option or exercise of outstanding 
options and warrants will be used for working capital.  Additional capital may 
be required to finance the costs of implementing the Company's business plans.




                                       26

<PAGE>



                                 DIVIDEND POLICY

         The Company has neither declared nor paid any dividends to its
stockholders since its inception and has no intention of declaring or paying any
dividends to its stockholders in the foreseeable future.  See Risk Factors - 
No Dividends and None Anticipated."






                                       27
<PAGE>





   
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS


AZUREL LTD. AND SUBSIDIARIES (the Private Label Group and Scent Overnight)

Forward-Looking Statements

         When used in the  Registration  statement and in future  filings by the
Company with the Securities and Exchange commission,  the words or phrases "will
likely result" and "the company  expects,"  "will  continue," "is  anticipated,"
"estimated,"  "project,"  or  "outlook" or similar  expressions  are intended to
identify   "foward-looking   statements"  within  the  meaning  of  the  Private
Securities  Litigation reform act of 1995. The Company wishes to caution readers
not to place undue  reliance  on any such  forward-looking  statements,  each of
which  speak only as of the date made. Such  statements  are  subject to certain
risks and  uncertainties  that could cause actual  results to differ  materially
from  historical  earnings and those  presently  anticipated  or projected.  The
Company has no obligation to publicly  release the result of any revisions which
may  be  made  to  any  forward-looking  sttements  to  reflect  anticipated  or
unanticipated  events  or  circumstances   occurring  after  the  date  of  such
statements.

General

         Azurel, through its wholly-owned  subsidiaries,  manufactures,  markets
and sells private label cosmetics,  fragrances and skincare  products.  Prior to
the  completion of the  acquisitions  of the  subsidiaries,  Azurel  focused its
operations on negotiating and consummating  such acquisitions and developing and
implementing marketing strategies for its Branded Products.

         In August 1996,  Azurel  acquired the stock of the Private Label Group,
and in October 1996, Azurel acquired the stock of Scent Overnight.

         The following  discussion and analysis should be read together with the
financial  statements  and notes for Azurel and  Private  Label  Group  included
herein.

Results of Operations

         The  following  table  sets  forth,  for  the  periods  indicated,  the
percentage of net sales  represented  by certain items included in the pro forma
statements of operations:

<TABLE>

<S>                                       <C>                    <C>                    <C>                   <C> 
                                                                                 Historical
                                             ----------------------------------------------------------------------------------
                                                  Three months ended March 31,                  Year ended December 31,
                                             --------------------------------------      --------------------------------------
                                                  1997                   1996                  1996                  1995
                                             ---------------       ----------------      -----------------      ---------------
                                                                        (Dollars in thousands)
                                             ---------------       ----------------      -----------------      ---------------
Net sales....................                $      2,733         $          -           $      3,745          $      -
Cost of goods sold...........                       2,107                    -                  2,871                 -
                                             ---------------       ----------------      -----------------      ---------------
Gross profit.................                         626                    -                    874                 -
Selling, general and
 administrative expenses.....                         919                   261                 1,590                260

Amortization expense........                           41                    -                     62                 -
                                             ---------------       ----------------      -----------------      ---------------
Operating (loss)............                         (334)                 (261)                 (778)              (260)
Interest expense............                          131                   273                   595                 28
                                             ---------------       ----------------      -----------------      ---------------
Net (loss)..................                 $       (465)         $       (534)          $    (1,373)         $    (288)
                                             ===============       ================      =================      ===============
</TABLE>

         Historical  three  months  ended  March  31,  1997 (the  "1997  Interim
Period") and year ended  December 31, 1996 (the "1996  Period")  compared to the
Historical  three  months ended March 31, 1996 (the "1996  Interim  Period") and
year ended December 31, 1995 (the "1995 Period")

         Net sales for the three  months  ended  March  31,  1997  increased  by
$2,733182, or approximately 100%, from the comparable period of the 1996 Interim
Period.  The overall  increase  resulted from the  acquisition  of Private Label
Group on August 22, 1996.

         Net sales for the year ended December 31, 1996 increased by $3,745,336,
or approximately 100%, from the 1995 Period. The increase resulted entirely from
the  acquisition  of Private Label Group on August 22, 1996. The increase is the
attributable  to the net sales of Private  Label Group for the period August 22,
1996 to December 31, 1996.

         Cost of goods sold for the 1997  Interim  Period  were  $2,107,510,  or
77.1% of net sales,  as compared  to no cost of goods sold for the 1996  Interim
Period.  The overall  increase  resulted from the  acquisition  of Private Label
Group on August 22, 1996.

         Cost of goods sold for the 1996 Period were $2,870,888, or 76.7% of net
sales,  as compared to no cost of goods sold for the 1995  Period.  The increase
resulted entirely from the acquisition of Private Label Group on August 22, 1996
with  Private  label Group  having cost of goods sold for the period  August 22,
1996 to December 31, 1996 of approximately $2,870,888.

         Selling,  general  and  administrative  expenses  for the 1997  Interim
Period were  $959,268 as compared to $261,231  for the  comparable  1996 Interim
Period,  representing  an increase of $698,397.  As a  percentage  of net sales,
these expenses increased from 0% in the 1996 Interim Period to 33.6% in the 1997
Interim Period.  The overall  increase  resulted from the acquisition of Private
Label Group on August 22, 1996.

         Selling,  general and administrative  expenses for the 1996 Period were
$1,590,248 as compared to $259,637 for the comparable 1995 Period,  representing
an  increase  of  $1,330,611.  As a  percentage  of net  sales,  these  expenses
increased  from 0% in the 1995 Period to 42.4% in the 1996 Period.  The increase
resulted from the acquisition of Private Label Group on August 22, 1996, and the
results of Private  Label  Group  operations  for the period  August 22, 1996 to
December 31, 1996 and increase in consulting fees, office salaries, professional
fees, advertising and royalty expenses. Consulting fees for the 1996 Period were
$407,803  as  compared  to  $143,288,  representing  an  increase  of  $264,515.
Consulting  fees  relate to  services  provided  to the  Company  regarding  the
development  of  its  product  lines.  Office  salaries  and  professional  fees
increased in the 1996 Period by approximately $95,000 and $160,000, respectively
as  compared  to the 1995  Period.  Royalty  expense  and  advertising  expenses
increased in the 1996 Period by  approximately  $125,000 as compared to the 1995
Period.  Such  expenses  increased in the  relevant  time periods as a result of
increased activity in the development of product and marketing strategies.

         Interest expense  decreased from $272,520 in the 1996 Interim Period to
$131,189 in the 1997 Interim Period. The 1996 Interim Period included a $125,000
of debt discount relating to bridge financings.

         Interest expense  increased from $28,369 in the 1995 Period to $595,129
in the 1996 Period. The increase is attributable to borrowings under the Private
Label Group's revolving credit facility and increased borrowings outstanding for
a greater  portion  of the 1996  Period  compared  to the 1995  Period and to an
increase in amortization in


<PAGE>



the 1996 Period of debt discounts of $335,420 compared to $10,810 in the 1995
Period.

Liquidity and Capital Resources

         From  inception  to date,  Azurel's  operations  have been  funded by a
combination  of debt and equity  financings.  Azurel  borrowed an  aggregate  of
$460,000 in the 1996 Interim  Period and repaid an aggregate of $100,000 of such
borrowings in that period (The various  obligations  are more fully described in
the notes to the  financial  statements).  In the 1997  Interim  Period,  Azurel
borrowed an additional  aggregate  amount of $424,000  from various  lenders and
repaid  $48,304 of  borrowings  in that same period.  In  addition,  Azurel sold
750,000  shares of Common  Stock at $2.00 per share from  February  through July
1996. In the 1996 Interim Period, Azurel had net proceeds of $596,525 from these
sales.

         Azurel  borrowed an aggregate of $528,750 in the 1995 Period and repaid
an  aggregate  of  $28,750  of such  borrowings  in  that  period  (The  various
obligations are more fully described in the notes to the financial  statements).
In the 1996 Period, Azurel borrowed an additional aggregate amount of $1,037,827
from  various  lenders and repaid  $626,149 of  borrowings  in that same period.
Azurel  offered  certain  holders of outstanding  promissory  notes the right to
convert  their debt into shares of common stock at $2.00 per share.  In July and
October 1996, lenders with obligations  totaling $667,494  (including  principal
and interest) elected to convert such loans into 438,747 shares of Common Stock.
Azurel  sold  750,000  shares of Common  Stock at $2.00 per share from  February
through July 1996.
In the 1996 Period, Azurel had net proceeds of $1,283,900 from these sales.

         Proceeds of the aforementioned  financings were utilized from inception
to date to (i) finance operations  (approximately  $945,000), (ii) advance funds
to the  Private  Label  Group  ($675,600),  (iii)  fund  increases  to  deferred
financing  costs,  furniture  and  equipment  and  deferred  registration  costs
($375,000),  (iv) fund advances to certain stockholders ($184,000), and (v) fund
the acquisition of the Private Label Group ($665,000).


Going Concern

         Azurel's financial statements have been presented on a basis that it is
a going  concern.  Due to  significant  losses  incurred  in the  1995  and 1996
Periods,  the accountants  report has an explanatory  paragraph stating that the
Azurel's continued  existence is dependent upon its ability to become profitable
and obtain  additional equity and/or debt financing of which no assurance can be
given.

         Azurel plans to raise additional  equity through the sale of securities
in an initial public  offering.  The Company  believes the net proceeds from the
public  offering  will provide  sufficient  working  capital for the next twelve
months.  In addition,  the Company  plans to achieve  profitable  operations  by
increasing  revenues  from the  acquisition  of the  Private  Label  Group,  the
acquisition  of Scent  Overnight  and the  launching of new product  lines.  The
Company  also  plans  to  reduce  the  cost of goods  sold by the  upgrading  of
equipment, reducing costs and initiating better controls over inventory.



    
<PAGE>






                                    BUSINESS

         This discussion contains forward-looking statements that involve risks
and uncertainties. The Company's actual results may differ materially from the
results discussed in the forward-looking statements. Factors that might cause
such a difference include those discussed in "Risk Factors."


General


         The Company directly and through wholly-owned subsidiaries,
manufactures, markets and sells cosmetics, fragrances and skin care products.
Through four wholly-owned subsidiaries comprising its Private Label Group,
acquired by the Company in August 1996, Company operates a manufacturing and
filling facility which sells cosmetics principally to major cosmetic companies
for sale by each customer under the customer's own brand name (commonly known as
"privat label" sales). In addition, in order to take advantage of the Company's
manufacturing capabilities and product development expertise, the Company
currently is developing cosmetic, skin care and fragrance lines which it intends
to market under brand names created internally or owned by others and licensed
to the Company. These products are sometimes referred to as "Branded Products."
To date, the Company has developed only one line of Branded Products internally
and has obtained only one license to sell a product line using a brand name
owned by a third party. In addition, the Company intends, through its Scent 123
subsidiary, which acquired the assets of Scent Overnight in October 1996, to
sell well-recognized men's cologne and women's fragrances directly to the
consumer by overnight delivery through toll-free telephone numbers. These
products are sometimes referred to as "Distributed Fragrances."



Products and Services

 
         Virtually all of the Company's present business is conducted through
the Private Label Group. The Company's Private Label Group consists of four
subsidiaries acquired in August 1996 from Michael J. Assante ("Assante"), who
continues to be employed as the President and CEO of the Private Label Group.
These subsidiaries operate a cosmetic facility (the "Facility") which
manufactures, fills and packages a broad range of cosmetics. The Facility also
includes a laboratory which develops cosmetic products formulae for customers
according to their specific requirements. The laboratory also develops and
maintains a library of cosmetic products formulae for use by customers who have
not developed their own formulae for a specific product. The laboratory also
performs quality control functions for the Facility and is responsible for
assuring compliance with governmental regulations regarding the manufacture and
packaging of cosmetics including compliance with GMP. Although the Private Label
Group was recently acquired by the Company, the Private Label Group has been in
business for more than 49 years and the Private Label Group's management is
remaining with the Company. Substantially all of the Private Label Group's
assets have been pledged to a financing institution to secure indebtedness
relating to a financing agreement. In addition, all of the outstanding capital
stock of the entities comprising the Private Label Group has been pledged to
Assante to secure indebtedness related to the acquisition of the Private Label
Group. See "Management," "Certain Transactions" and "Government Regulation."
 


         The Facility manufactures and fills a wide variety of cosmetics,
including body lotions and powders, lipsticks, mascara, eye shadows, eye liners,
skin care products and hair care products. Depending upon the customer's
requirements, the Company either provides some or all of the raw ingredients and
packaging for the customer's product or uses material provided directly by the
customer. A quantity of raw ingredients and packaging material is maintained in
inventory, but generally such materials are purchased by the Company to fill
specific orders. Presently, the Facility does not manufacture or fill
fragrances, which require additional



                                      35

<PAGE>



machinery, nor does the Facility manufacture or fill nail products or liquid
soaps.

         Generally, a customer places an order for a quantity of merchandise to
be produced and shipped over a period of time, typically one to three months, 
with payment due 30 days after each shipment.  While the raw ingredients and 
packaging materials to produce an order are generally readily available, for 
cash management purposes, the necessary raw materials and packaging are ordered 
by the Company for receipt by it in stages to coincide with the manufacturing/
packaging cycle and the customer's delivery requirements. In this way, the 
Company minimizes the need to maintain an inventory of finished goods, and in 
effect, produces product only against the order.

         Except for nail products, liquid soaps and fragrances, which it does
not manufacture or fill, the Facility does not limit its services to a
particular market niche within the cosmetic industry. It manufactures a wide
variety of high and low priced products sold in department, specialty and
discount stores. The Company believes that this diversity minimizes its exposure
to business cycles and changes in customer preferences over time.


         Since the manufacturing operation has been in business for over 49
years, the laboratory maintains a large library of formulae for a wide variety
of products. Moreover, the laboratory continuously develops new formulae based
on the Company's assessment of future product demand, changing consumer
preferences and the availability of new ingredients. The Company believes that
it can quickly and efficiently develop formulations for a customer's product by
using or adapting a formula from its library. When the Company develops a
formula for a customer's product, the Company, and not the customer, owns the
formula; however, since it is the Company's policy not to use the same formula
for different customers, customers generally continue purchasing from the
Company so long as they sell the product and do not change the formula or have
another laboratory replicate the product formula.


         The Company's marketing efforts revolve around its sales force of two
full-time sales representatives and contacts maintained or developed by its
management.

         In order to take advantage of the Company's manufacturing capabilities
and product development expertise, the Company currently is developing cosmetic,
skin care and fragrance lines which it intends to market and distribute under 
brand names created internally or owned by others and licensed to the Company. 
These  products are sometimes  referred to as "Branded  Products." To date,  the
Company  has  developed  only one line of Branded  Products  internally  and has
obtained  only one license to sell a product  line using a brand name owned by a
third party.

   
         Development of the Company's first Branded Product line, an original
unisex fragrance line and related grooming products to be sold under the Sports
Extreme USA(TM) trade name, commenced in January 1996 and was completed in
September 1996, at which time marketing of the line commenced. Presently, the
Sports Extreme USA(TM) line consists of a unisex


                                       36

<PAGE>



fragrance, bath and shower gel ("Clean Up"), muscle and body relaxer ("Soothe")
and face moisturizer containing sunscreen and alphahydroxy fruit acids
("Protect"). The marketing of the Sports Extreme USA(TM) line will feature
"extreme" sports such as mountain climbing, ice climbing, bungee jumping, sky
surfing, in-line skating, snowboarding, snow bicycling and mountain biking. The
fragrance for the Sports Extreme USA(TM) line was developed for the Company by
Firmenich Incorporated, a major developer of fragrances for the cosmetic 
industry.  Retail sales of this line commenced in the second quarter of 1997.
    
   
         The Company anticipates selling Branded Products in the United States
and internationally. In the United States, the Company expects to sell directly
to retail outlets that sell similar products, such as chain drug stores, mass
merchandisers and discount stores. Initially, the Company's personnel,
independent sales representatives or a combination of the two will sell the
Branded Products in the United States. Internationally, the Company expects to
sell to distribution companies having a major presence in each major market. To
date sales of approximately $48,000 of Branded Products have been made. The
Company entered into an exclusive distribution agreement, with Northern Brands,
Inc., for sale of the Company's products in duty-free shops in the United States
and wholesale and retail shops in the Caribbean. The Company entered into verbal
distribution agreements with two foreign distributors which cover certain
countries in the Middle East and the Far East, pursuant to which such
distributors will purchase the Company's products for resale in their
distribution territories. The Company currently has $250,000 in orders from the
distributor in the Middle East which the Company plans to begin shipping in
August 1997. In addition, the Company has entered into verbal sale agency
agreements with two foreign sales agents which cover certain countries in
Europe. The Company expects that its relationship with the foreign distributors
will be exclusive for a particular area but will not require the distributor to
purchase any minimum quantity of products.
    
         In June 1996, the Company began developing cosmetics, fragrances
and related products for sale under the Members Only trade name pursuant to a
license agreement with the owner of the Members Only trade name (the
"Licensor"). The Members Only trade name is a brand name used on men's
outerwear, active wear and a wide variety of other merchandise which has been
marketed on television, radio and print media in the United States.

         The license agreement relating to the Members Only trade name grants
the Company the exclusive right in the United States, Canada, Great Britain,
Japan, Korea, Chile, Uruguay, Venezuela and Argentina to manufacture and
distribute fragrances, grooming products and cosmetics under the Members Only
trade name (the "License"). Under certain circumstances, the Company may also
sell Members Only cosmetics and fragrances in other countries, except China and
Taiwan. The License expires on September 30, 2001. The Company has a right to
renew for an additional five year term subject to certain conditions, including
the requirement that the Company achieve certain minimum sales of the licensed
products. Under the License, the Company is required to pay a royalty of five
percent of net sales, subject to minimum royalties which begin at $100,000 for
the period ending September 30, 1997 (16.5 months) and increase to $375,000 for
the last year of the initial term. The minimum royalty is payable in
installments during the applicable year. The Company's manufacture, sale and
promotion of Members Only fragrances, grooming products and cosmetics is subject
to the prior review and approval of such products by the Licensor as is typical
in similar licenses. The Licensor has approved the products currently being
developed by the Company.



    
         The fragrance for the Company's Members Only line was created for the
Company by International Flavors and Fragrances, Inc., a major fragrance
manufacturer. The Company anticipates that development of the line will be
completed in the fourth quarter of 1997 and that retail sales of the Members
Only line will commence by the spring of 1998.
    

         While the Company has had discussions with other companies, it has not
entered into any other formal agreements for the development of cosmetic and
fragrance lines under brand names owned by other companies. There can be no
assurance that the Company will market successfully any original cosmetic or
fragrance line, or that the Company will enter into any additional formal
agreements for the development of cosmetic and fragrance lines for other
companies either under brand names created internally or owned by others and
licensed to the Company.




                                       37
<PAGE>




         As a complement to, and in expansion of, its marketing and distribution
activities relating to Branded Products, the Company, through its Scent 123 
subsidiary, intends to sell well-recognized men's cologne and women's 
fragrances directly to consumers, initially by overnight delivery. These 
products are sometimes referred to as "Distributed Fragrances". A customer will 
be able place an order for the delivery of a Distributed Fragrance through
toll-free telephone numbers. The Company has secured "1-800-SCENT-123" and 
"1-888-SCENT-123" as its toll-free telephone numbers.


           The Company expects to begin test marketing of the Distributed
Fragrances in the fourth quarter of 1997 and, if successful, to begin national
marketing in February or March 1998.  The Company has engaged, and is working 
with, a communications and marketing firm to assist it in concept development 
and creation of a logotype and advertising materials. In the future, the 
Company may add other gift products to its product offerings and may offer 
other forms of delivery.

         The Company has not yet secured any sources of supply for the
Distributed Fragrances. The Company believes it will be able to purchase a
majority of the Distributed Fragrances directly from fragrance manufacturers,
but if it cannot do so, it believes other sources of supply are available. The
Company contemplates selling only a limited selection of sizes of the most
popular perfumes and colognes. From a fragrance manufacturer's perspective, the
Company believes that by not selling the full selection of fragrances, sizes and
related grooming products, it will offer a distribution channel complementing,
rather than competing with, the manufacturer's traditional distribution
channels.


         The Company plans to use independent order taking, order fulfillment,
warehousing and shipping services for the sale of the Distributed Fragrances.
Although the Company has not yet engaged any such firms, the Company believes
that there are many firms available that can provide these services. A portion
of the assets acquired by the Company in the acquisition of Scent Overnight
included the results of the investigation, pricing and proposals of such firms.
The Company intends to use the results of this research to expedite the
commencement of the sale of the Distributed Fragrances. See "Certain
Transactions."



Competition

         All aspects of the cosmetic, fragrance and skin care industry are
subject to intense competition throughout the world. In all aspects of its
business, the Company will compete with numerous companies, many of which are
better known in the industry and have established channels of distribution and
substantially all of which have greater financial and other resources than the
Company.  These competitors include Estee Lauder, Revlon, Avon and Maybelline.

         The Company competes against approximately thirty companies in the
United States which manufacture and/or package cosmetic products for
third-parties. To a lesser degree, the Company competes with cosmetic companies
which have their own manufacturing facilities that can produce all, or a part,
of their own products. The Company believes that the primary elements of
competition in the private label manufacture of cosmetics differ depending upon 
the 

                                       38

<PAGE>



retail price point of the particular product. With respect to higher priced
cosmetics and fragrances, the principal methods of competition are quality,
including consistency of the work performed, and reliability of meeting delivery
dates. With respect to lower priced products, the principal method of 
competition is price. The Company believes that the Facility has a reputation 
in the cosmetic industry as a high quality, reliable source for manufacturing 
and packaging cosmetics. It is the Company's belief that the availability of its
laboratory gives it a competitive advantage over those firms not having
laboratories to assist customers in the formulation of their products. The
Company also believes that its ability to produce a broad range of products for
sale at varying retail price points is beneficial in attracting and retaining
customers who would prefer all of their products to be produced by the same
manufacturer.

         In selling the Branded Products, the Company will compete against
numerous companies, some of which are customers of the Private Label Group.
Many of these competitors are better known in the industry, have established
channels of distribution and greater financial and other resources than the
Company.  To date, the Company has not sold any Branded Products, and the
Company has entered into only one formal agreement with a third party regarding
the marketing of cosmetics and fragrances under a brand name owned by such
third party.


         The Company believes that the primary elements of competition in the
sale of Branded Products are product awareness and consumer acceptance of the
competing brands. Achieving market acceptance may require substantial marketing
efforts and expenditure of significant funds. Since the Company has limited
financial resources, it will not be able to utilize various promotional
techniques used by its competitors. The Company, in order to compete
successfully, intends to market its Branded Products to niche markets such as
chain drug stores, discount stores and mass merchandisers and to develop Branded
Products which it believes will appeal to the customers of these retailers. The
Company does not expect to sell its Branded Products to prestige department
stores and specialty retailers where it believes its limited financial resources
will put it at the greatest competitive disadvantage. There can be no assurance
that the Company will successfully develop or market any Branded Product.


         In the sale of Distributed Fragrances, the Company will compete
directly with other direct marketers of such products, including catalogues and
television shopping stations and, to a lesser degree, with retail stores. The
Company expects that its major means of competition will be its convenience and
overnight order fulfillment. However, the Company's method of selling the 
Distributed Fragrances is not proprietary in nature and may be replicated by 
others. In addition, the Company's possible lack of exclusivity with suppliers 
may allow such suppliers or other third parties to engage in the direct 
marketing of fragrance brands including, but not limited to, the fragrance 
brands offered by the Company. Management knows of several other companies that 
currently market a fragrance line for direct delivery. In selling the 
Distributed Fragrances, the Company also will compete directly with well-
established and widely-used companies in the flower-by-wire business, such 
as Florist Transworld Delivery Association, as well as companies in the
gift-by-wire business. The Company's sale of the Distributed Fragrances also
expects to compete indirectly with retail stores selling similar fragrances. 
There can be no assurance that the Company will be successful in selling the 
Distributed Fragrances. See "Risk Factors - Competition."



                                       39

<PAGE>




Government Regulation

         The Company's manufacturing activities and the Facility are subject to
extensive and rigorous governmental regulation relating to the protection of the
environment and the quality of manufacturing. Federal, state and local
regulatory agencies actively enforce these regulations and conduct periodic
inspections to determine compliance with such government regulations. The FDA
enforces regulations regarding GMP through periodic surveillances and audits.
The Company believes that the Private Label Group has obtained all material
approvals, permits and licenses for its manufacturing activities. In the event
that the Company seeks to expand its operations to manufacture and fill
fragrances, the Company would have to obtain new or expanded governmental
permits. However, changes in existing regulations, the interpretation thereof,
or adoption of new regulations could impose costly new procedures for
compliance, or prevent the Company from obtaining, or affect the timing of,
additional regulatory approvals. There can be no assurance that the Private
Label Group, if audited, will be found in compliance with GMP or environmental
regulations. Failure to comply with GMP, environmental or other applicable 
regulatory requirements may result in fines, suspension of approvals, 
cessation of distribution, product recalls and criminal prosecution, any of 
which would have a material adverse effect on the Company.

         The Federal Trade Commission ("FTC") and state and local authorities
regulate the advertising of over-the-counter drugs and cosmetics. The Federal
Food, Drug and Cosmetic Act, as amended (the "Food and Drug Act"), and the
regulations promulgated thereunder, and other federal and state statutes and
regulations, govern, among other things, the testing, manufacture, safety,
effectiveness, labeling, composition storage, record keeping, approval,
advertising and promotion of the Company's products. In general, products
falling within the FDA's definition of "new drugs" require pre-market approval
by the FDA while products falling within the FDA's definition of "cosmetics" do 
not require pre-market approval. In the Company's opinion, the Company's 
products, as they are and will be promoted, fall within the FDA's definition of
"cosmetics" and therefore do not require pre-market approval. There can be no
assurance, however, that the FDA will concur in this view. In the event that 
the Company fails to comply with applicable regulations with respect to any 
products, the Company may be required to change its labeling, formulation or 
possibly cease manufacture and marketing of such products.

         The FDA may require post-marketing testing and surveillance to monitor
the record of the Company's products and continued compliance with regulatory
requirements. The FDA also may require the submission of any lot of product for
inspection and may restrict the release of any lot that does not comply with FDA
standards, or may otherwise order the suspension of manufacture, recall or
seizure of non-compliant product is discovered. Product approvals may be
withdrawn if compliance with regulatory standards is not maintained or if
problems concerning safety or efficacy of a product are discovered following
approval.

         The Company may also be subject to foreign regulatory authorities
governing testing or sales of certain of the Company's products. Whether or not
FDA approval has been obtained, approval of a product by the comparable
regulatory authorities of foreign countries must be obtained in certain cases
prior to the commencement of marketing of the product in those countries. There
can be no assurance that any product developed or marketed by the Company will
be approved by the FDA or any foreign regulatory authority.

         The Company's proposed method of distributing the Distributed
Fragrances may include shipment by air transportation. The shipment of
fragrances by air is subject to federal regulation and the rules and regulations
promulgated by the DOT's Research & Special Programs Administration. The DOT
considers the shipment of alcohol, a component in fragrances, to be the
transportation of hazardous material. Scent 123 obtained a DOT exemption to
transport hazardous material by overnight air transportation. As long as Scent
123 has the DOT exemption, which is in effect until November 30, 1997, and may
thereafter be renewed upon application and approval thereof, Scent 123 believes
that its shipment of products will be in compliance with current DOT
regulations. Scent 123's loss of the DOT exemption would have a material
adverse effect on its business operations. There can be no assurance that Scent
123 will retain the DOT exemption or that Scent 123 will be able to comply with
any future DOT regulations.

         The Company's sale of Distributed Fragrances is intended to utilize
toll-free telephone services. Toll-free telephone service is provided to users
by federally regulated common carrier telephone companies. The rates, terms and
technical quality of this service are subject to regulations promulgated by the
FCC and tariffs published by the telecommunications service provider. Except for
the sending of indecent, harassing or obscene messages or material, the
interstate sale of services or products by users of a toll-free telephone number
is not subject to direct federal regulation under the Communications Act of
1934. Fraudulent telephone messages are subject to criminal penalties under
federal and state laws. The Company does not believe that FCC regulations will
affect the proposed sale of Distributed Fragrances, but such regulations could
affect the price, terms, quality and availability of the toll-free telephone
services and may



                                       40

<PAGE>



have a material adverse effect on the Company.

         Various laws and regulations relating to safe working conditions, and
other employment matters, including the Occupational Safety and Health Act, are
also applicable to the Company. The Company believes it is in substantial
compliance with all material federal, state and local laws and regulations
regarding safe working conditions, and other employment matters.

Trademarks


        The Company has one United States registered trademark, Scent
Overnight(R), expiring on August 10, 2003, which was acquired in the acquisition
of Scent Overnight. The Company has filed applications for the registration of
trademarks for the "Scent 123(TM)" and Sports Extreme USA(TM) names in the
United States, but no registrations have yet been issued. See "Business" and
"Certain Transactions."


         The right to use trademarks and trade names in connection with the sale
of the Branded Products is material to the Company's business. In cases where
the Company is the licensee of the trademark or trade name, the ownership of
the trademark or trade name will be retained by the licensor. In such cases, 
the Company may be subject to material claims of infringement by third-parties 
and may or may not be indemnified by the licensor.


         The Company will be the owner of brand names developed by it and will
seek to establish protection of names. There can be no assurance, however, that
trademark rights would sufficiently protect the Company's right to use such
names or that, if and when the Company files trademark applications for such
names, such applications would be approved. Notwithstanding such ownership,
third-parties may claim that such names infringe such third party's rights. Such
claims may seek to require the Company to cease use of the names as well as pay
monetary damages. At the time any such claim is brought, the Company may not
have the financial resources to defend against such claim. The cessation of the
use of any brand name used by the Company might have a material adverse effect
on it.


Insurance
   
         In view of the activities conducted by the Company, there are inherent 
risks of exposure to certain liabilities including product liability and 
negligence claims resulting from the use of the Company's products. The 
Company currently carries a general liability insurance policy (including 
products liability) which provides for coverage of $1,000,000 per occurrence
and $2,000,000 in the aggregate.  The Company also carries property damage
insurance of approximately $2,000,000.  The Company does not have insurance
coverage for product withdrawal or recall.  Although the Company believes such 
insurance is sufficient, no assurance can be given that the amount of 
the Company's present coverage will prove to be adequate.
    

Major Customers and Suppliers
   
         Approximately 22% and 12% of the Company's revenues for the year ended
December 31, 1996 were derived from two major customers. Approximately 21% and
14% of the Company's revenues derived from manufacturing activities for the year
ended December 31, 1995 were derived from the same two major customers.
Approximately 16% and 11% of the Company's revenues for the three months ended
March 31, 1997 were derived from the same two major customers. A loss of the
sales to either of both of these customers could have a material adverse effect
on the Company's results of operations. The Company's principal suppliers of raw
materials are The Mearl Corporation, Whittaker, Clark & Daniels and Chem
Central, Inc., from whom it purchases approximately 6.3%, 6.2% and 5.3%,
respectively, of the raw ingredients used by it.
    

Employees

         The Company presently employs approximately 258 employees of which 253
are located at the Facility. Of the 253 employees located at the Facility, 43
are employed on a full-time basis and approximately 210 are employed on an
as-needed basis. The Company has regularly employed between 175 and 225
individuals on an as-needed basis for approximately 12 months and anticipates a
continued need for a minimum of 210 employees in order to maintain its



                                       41

<PAGE>



current level of operations. Of the 253 employees located at the Facility, 224
are manufacturing personnel, 14 are laboratory personnel, three are executive
and administrative personnel and 12 are engaged in sales, marketing and customer
service. The manufacturing employees located at the Facility are covered by a 
collective bargaining agreement with Local #300-S, Affiliated with the 
Production Service and Sales Distribution Council, Industrial Union Council, 
which expires on February 28, 1998.

         Of the five employees that are not located at the Facility, four are
executive officers who, prior to this Offering, were retained by the Company as
consultants. Prior to this Offering, the Company utilized the services of
independent contractors, on consulting basis, to perform certain functions and
may continue to do so in the future. The Company believes that there is an
available pool of persons and firms who could be hired or retained by the
Company when needed. The Company considers its relationships with both union and
non-union employees to be satisfactory.

Seasonality and Backlog

         The cosmetic and fragrance business in general is subject to seasonal
fluctuations, with net sales in the second half of the year substantially higher
than those in the first half as a result of increased demand by retailers in the
United States in anticipation of and during for the back-to-school, Thanksgiving
and Holiday seasons. The Company anticipates that the sales of Branded Products
and Distributed Fragrances will follow the general industry trend.


         Although the Company's manufacturing business, as a whole, is not
seasonal, its product mix is subject to seasonal variations. Since the gross
profit margins on various products differ, the backlog and results of operations
in any period are not necessarily indicative of the result for the fiscal year.
At December 31, 1996 the Private Label Group's backlog of orders believed by 
the Company to be firm was approximately $3,250,000 and at December 31, 1995 
the amount of such orders was approximately $3,075,000. The Company expects that
approximately 90% of the current backlog will be filled during the current
fiscal year. Since the Company's orders for manufacturing and filling are
generally for the delivery of merchandise over a period of time, backlog is
viewed as an important indication of future performance.


Properties


         The Company leases 2,400 square feet of space at 509 Madison Avenue,
New York, New York, which is used as its executive offices. The lease expires in
April 2001 and provides for an annual base rent of $74,000, including utilities.
These facilities are in good condition and adequate for the Company's current 
needs, and substitute space is readily available.


         The Company's manufacturing and packaging plant and laboratory and the
Private Label Group's general and executive offices are located at a leased
155,000 square foot building in Fairlawn, New Jersey. The lease, expiring in
August 2002 provides for annual rent of



                                       42

<PAGE>



approximately $500,000, including common charges and real estate taxes and is
subject to increase based on increases in the Consumer Price Index. In addition,
the Company is responsible for substantially all repairs to the building. The
Facility is presently operating at less than full capacity and is in good
condition and physically adequate for the Company's present and foreseeable
purposes. The Company expects to continue to update the manufacturing and 
packaging equipment at the Facility with more modern and automated equipment. 
See "Use of Proceeds."


         Contemporary, a related party, utilizes approximately 10,000 square
feet of the Facility on a month-to-month basis for approximately $6,500 per
month under an oral arrangement. There is no assurance that the landlord will
continue to permit this arrangement. See "Certain Transactions."


Legal Proceedings


         The Company is not a party to any material legal proceeding, nor is it
aware of any pending or threatened claim of a material nature. The Company
anticipates that it will be subject to claims and suits in the ordinary course
of its business in the future, including product liability and negligence
claims. The Company believes that it will maintain adequate insurance to cover 
such anticipated claims, of which, however, there can be no assurance.


         The Company has defaulted in the payment of a promissory note, in the
amount of $35,000, given in settlement of a claim made by a creditor. The
Company is presently trying to negotiate an extension on the repayment of the
note until after the date of completion of the Offering.















                                       43

<PAGE>



                                   MANAGEMENT

Directors, Officers and Significant Employees

         The members of the Board of Directors, executive officers of the
Company, significant employees of the Company and their ages and positions with
the Company are as follows:


Name                   Age   Position

Gerard Semhon         60     Chairman of the Board, Chief Executive Officer and
                             Director

Constantine Bezas     50     President and Director

Joseph Truitt Bell    39     Executive Vice President and Director

Van Christakos        49     Vice President-Operations, Secretary, Treasurer and
                             Director

Michael J. Assante    59     President and Chief Executive Officer, 
                             Private Label Group



         All of the Company's executive officers and directors intend to devote
their full business time to the affairs of the Company effective on the date of
this Prospectus. Prior to the Offering, Messrs. Semhon, Bezas, Bell and
Christakos were retained by the Company as consultants at an annual consulting
fee of $95,000, $85,000, $75,000 and $55,000, respectively, which fees are
inclusive of expenses incurred by each in the performance of their duties. As
consultants, each officer (except for Mr. Assante who has been employed
continuously by the Private Label Group) has devoted less than full time to the
affairs of the Company and has been permitted to devote time to other business
opportunities or activities. The amount of time devoted by each such officer to
the Company's affairs has varied from several hours per week to almost full time
depending upon the person involved and the period of time considered.
Additionally, each such officer has paid his own expenses incurred in performing
his services as a consultant. Commencing on the date of this Prospectus, all
executive officers will become employees. As employees they will be entitled to
employee benefits that are extended to employees generally, including
reimbursement of expenses. Directors are elected to serve until the next meeting
of stockholders and until their successors are duly elected and qualified.
Meetings of stockholders of the Company will be held on an annual basis upon the
completion of this Offering. However, if at any time an annual meeting is not
held for the election of directors, the then current directors will continue to
serve until their successors are elected and qualified. Vacancies and newly
created directorships resulting from any increase in the number of directors may
be filled by a majority vote of Directors then in office. Officers are appointed
by, and serve at the discretion of, the Board of Directors. Non-employee
directors will receive $1,500 for each Board meeting attended in person or by
conference telephone call and are eligible to reeive options under the 1997
Stock Option Plan. See "Use of Proceeds" and "Certain Transactions."

         The Board of Directors has not established any committees, however,
after the completion of this Offering, it intends to establish an Audit
Committee and a Compensation Committee both of which are expected to be
comprised of two independent directors.


         The following is a brief summary of the background of each director and
executive officer of the Company:



                                       44

<PAGE>





         Gerard Semhon has served as Chairman of the Board and Chief Executive
Officer of the Company since its inception in June 1995. Mr. Semhon has over 30
years of management experience in consumer products. From March 1993 to May
1995, Mr. Semhon served as chairman of the board and chief executive officer of
Dominion Associates, Inc. ("Dominion"), a distributor of health and beauty aids
that he helped found. In May 1995, Dominion ceased operations due to a lack of
financial resources. From 1990 to March 1993, Mr. Semhon served as an
international consultant for several cosmetic companies, including Boots Ltd.
and Cambridge Development Corp. In 1983, Mr. Semhon founded Parlux Fragrances,
Inc.("Parlux"), where he was employed until 1990. Parlux operated as the United
States and Canadian distributor of the Giorgio Armani women's fragrance line.
From 1981 to 1983 Mr. Semhon served as Helena Rubinstein, Inc.'s president of
North American Operations. In 1976, Mr. Semhon became president of ITT Corp.
Cosmetics Division. From 1972 to 1976, Mr. Semhon served as Director of
International Marketing for Revlon International, Inc.



         Constantine Bezas has served as President and a Director of the Company
since its inception. From March 1993 to May 1995, he served as president of 
Dominion. From February 1991 to January 1993, he served as chairman of the 
board of Bezas, Tore, Jacobson & Lawrence, Ltd., an advertising firm he 
co-founded. From 1974 to 1991, Mr. Bezas was the principal owner/operator of
Aspasia, Inc. a chain of specialty jewelry stores with locations in Connecticut 
and New York. During this same period Mr. Bezas also founded Video Cinema, a 
four store chain of video rental stores, and Just Delicious, a specialty 
gourmet food store chain.  From 1971 to 1973, Mr. Bezas was employed by the 
Aramis Division of Estee Lauder Cosmetics in various marketing and sales 
capacities.

         Mr. Bezas and his wife filed a petition under Chapter 11 of the Federal
Bankruptcy Act in December 1992. The case was converted to a proceeding under
Chapter 7 of such Act in August 1994 and Mr. Bezas received a discharge from the
proceeding in January 1995.


         Joseph Truitt Bell has served as Executive Vice President and Director 
of the Company since its inception. From November 1992 to June 1995, Mr. Bell 
served as an independent consultant for several retail establishments. In 1983, 
Mr. Bell co-founded Rosenthal-Truitt, Inc., an upscale men's furnishings and 
accessories store in Los Angeles, where he worked until October 1992. That 
company eventually expanded its business to four stores throughout California
and Texas.


         Van Christakos has served as Secretary, Treasurer and a Director of the
Company since its inception. From March 1993 to May 1995, he was employed at 
Dominion. From April 1991 to February 1993, Mr. Christakos served as president 
of Hamilton Group, a marketing and consulting firm he founded. From 1975 to 
1991, Mr. Christakos served as Director of Operations for Aspasia, Inc., a six 
store specialty chain of jewelry stores located in Connecticut and New York.In 
1984, Mr. Christakos was employed at Just Delicious, a specialty gourmet food 
store chain, where he remained until 1986. From 1982 to 1984, he served as the 
director of operations for Video Cinema, a four store video rental chain in the 
New York Tri-State area.  

                                       45

<PAGE>




         Michael J. Assante joined the Company in August 1996 as part of the
acquisition of the Private Label Group of which he had been the principal owner
and senior executive for more than 40 years. He presently serves as President
and Chief Executive Officer of the Private Label Group.


Executive Compensation


         The following sets forth the compensation paid or accrued by the
Company to the Company's Chief Executive Officer and the Company's other
executive officers whose compensation exceeded $100,000 for the years ended
December 31, 1995 and 1996:


<TABLE>
<CAPTION>
                           Summary Compensation Table
                               Annual Compensation                          

<S>                         <C>       <C>               <C>          
Name and                                                         
Principal Position          Year         Salary ($)       Bonus ($)         

Gerard Semhon               1996        $ 95,648 (1)          0                        
Chairman and                1995        $ 48,000 (1)          0
Chief Executive
Officer

Michael J.                  1996        $245,192 (2)          0             
Assante                     1995        $250,000 (2)          0  
President, Private
Label Group

<FN>
(1)      During the years ended December 31, 1995 and 1996, Mr. Semhon earned 
         such amounts for consulting services rendered to the Company, of which 
         approximately $28,500 and $67,500, respectively, was accrued but not 
         paid.  See "Employment Agreements."
      
(2)      Amounts earned prior to August 1996 represent Mr. Assante's salary as 
         President of the Private Label Group prior to its acquisition by the 
         Company. See Employment "Agreements."
</FN>
</TABLE>


         The Company did not grant any stock options in the last fiscal year to
any of its executive officers. The Company does not have any long-term incentive
plans for compensating its executive officers.





                                       46

<PAGE>




Employment Agreements
 
        The Company entered into a three year employment agreement, to become
effective on the date of this Prospectus, with Gerard Semhon, the Company's
Chief Executive Officer and Chairman of the Board, under which Mr. Semhon will
serve as a full-time employee and officer and receive an annual salary of
$95,000 bonuses as determined by the Board of Directors. The employment
agreement entitles Mr. Semhon to an annual car allowance of $9,600 and the right
to participate in welfare plans adopted by the Company and to enjoy medical,
dental and disability insurance benefits and life insurance benefits under
policies obtained by the Company for such purposes. To date, the Company has not
instituted any employee welfare plans, nor has the Company obtained any dental
or disability insurance coverage for its employees. The agreement is
automatically renewable for successive one year terms. The employment agreement
may be terminated by the Company for cause, as described in the agreement. In
the event that the Company terminates Mr. Semhon's agreement without cause, Mr.
Semhon is to receive his full compensation for the remainder of the term of the
agreement, but in no event less than 12 months compensation. In the event of a
change in control of the Board of Directors, Mr. Semhon is to receive two times
his full compensation for the remainder of the term of the agreement. In
addition, the agreement precludes Mr. Semhon from disclosing confidential
information, and from competing with the Company during the term of his
employment and for one year thereafter. Prior to the effectiveness of the
employment agreement, Mr. Semhon served as a consultant to the Company,
receiving compensation at the rate of approximately $95,000 per annum, plus
expenses.


         In August 1996, the Company entered into a three year employment
agreement with Michael J. Assante under which he will serve as President and
Chief Executive Officer of each of the four companies that comprise the Private 
Label Group. Mr. Assante will receive a base annual salary of $195,000 and an
annual car allowance of $12,000.  In addition, the Company will maintain a
$1.1 million life insurance policy on the life of Mr. Assante, the beneficiary
of which will be designated by Mr. Assante.  The employment agreement is
renewable at his option for an additional two year period. Mr. Assante will
receive a bonus equal to 10% of the amount by which the Private Label Group's
annual profit, before interest and taxes but after depreciation and
amortization, exceeds $500,000 for each of the years ending December 31, 1997,
1998 and 1999. The employment agreement may be terminated by the Company for 
cause, as described in the agreement. Mr. Assante is entitled to receive his 
salary for the remaining term of the agreement as severance pay in the event 
that the Company terminates the agreement without cause. In addition, the 
agreement precludes Mr. Assante from disclosing confidential information
during the term of his employment and for five years thereafter, and from 
competing with the Company during the term of his employment and for one year 
thereafter.


Consulting Agreements

         The Company entered into a consulting agreement with ETR
& Associates, Inc. ("ETR") in June 1995, pursuant to which ETR provides general 
management advisory services to the Company ("Consulting Agreement").  Mr. 
Robert E. Lee, an affiliate of the Company, is the President of ETR, the 
General Partner of Woodward Partners,  LLC ("Woodward") and exercises 
investment power over the investments owned by Metco Investors, LLC ("Metco").  
ETR, Woodward and Metco (sometimes referred to as the "Consulting Group") 
advise the Company's Board of Directors on key policy decisions as requested by
the Company.  The Consulting Group's services have been primarily related to 
assistance in analyzing the acquisition of the Private Label Group and 
identifying persons to enter into business relationships with the Company. These
persons include trade mark owners, packaging sources and owners of skin care 
ingredients. In addition, Metco is assisting the Company in securing 
distributors in England. Pursuant to the Consulting Agreement, in 1995 and 
1996 the Company issued an aggregate of 175,000 shares of Common Stock to the 
Consulting Group (25,000 shares to ETR, 50,000 shares to Woodward and 100,000 
shares to Metco). See "Certain Transactions."

         In July 1996, the Company entered into a brokerage and consulting
agreement with V.A.N. Marketing Ltd. ("VAN"). Under the agreement, VAN is
entitled to a finder's fee of 2 1/2 percent of the purchase price of the Private
Label Group, 5,000 shares of the Company's Common Stock and options to purchase
20,000 shares of the Company's Common Stock at $4.80 per share, expiring in
July 1999.  $22,500 of the cash fee was paid upon closing of the acquisition 
and the remaining balance is due one year thereafter. Additionally, VAN will 
receive a monthly consulting fee of $3,000 for each of the first 12 months 
following the closing of the acquisition and $5,000 for each of the next 12 
months.

         The Company entered into a two year consulting agreement with Metco
in November 1996 pursuant to which Metco provides general management consulting
services and advisory services in the establishment of distribution channels
in the United Kingdom and Ireland (the "Metco Consulting Agreement").  The
consulting fee of $16,500 due under the Metco Consulting Agreement was prepaid
in November 1996.

         Mr. Louis DiVita ("DiVita"), a former shareholder of the companies
comprising the Private Label Group, serves as a consultant to the Private Label 
Group pursuant to a consulting agreement dated August 17, 1993 pursuant to 
which DiVita provides services relating to the Private Label Group's computer 
system.  The agreement provides for a monthly consulting fee of $11,117 through 
August 2003.  See "Certain Transactions." 

         
Stock Option Plan
   
         In March 1997, the Board of Directors adopted, and the stockholders
subsequently approved, the Company's 1997 Stock Option Plan (the "1997 Plan").
The 1997 Plan provides for grants to officers and other employees of the
Company, non-employee directors, consultants and advisors and other persons who
may perform significant services on behalf of the Company and will be
administered by the Board of Directors or a committee (the "Committee") of two
or more directors, each of whom is a "Non-Employee Director" within the meaning
of Rule 16b-3 under the Exchange Act. Pursuant to the 1997 Plan, options to
acquire an aggregate of 750,000 shares of Common Stock may be granted subject to
adjustment as provided in the 1997 Plan. As of the date of this Prospectus, no
options have been granted pursuant to the 1997 Plan.
    
         The 1997 Plan authorizes the issuance of incentive stock options
("ISOs"), as defined in Section 422A of the Internal Revenue Code of 1986 (the
"Code"), as amended, as well as non-qualified stock options ("NQSOs"). Only
"employees" (within the meaning of Section 3401(c) of the Code) of the Company
shall be eligible for the grant of Incentive Stock Options. The exercise price
of each ISO may not be less than 100% of the fair market value of the Common
Stock at the time of grant, except that in the case of a grant to an employee
who owns 10% or more of the then outstanding stock of the Company or a
subsidiary or parent of the Company (a "10% Stockholder"), the exercise price
shall be at least 110% of the fair market value of the Common Stock on the date
of grant. The exercise price of each NQSO is determined by the



                                       47

<PAGE>



Committee, but shall not be less than 85% of the fair market value of the
Common Stock on the date of grant. Notwithstanding the foregoing, the exercise
price of any option granted on or after the effective date of the registration
of any class of equity security of the Company pursuant to Section 12 of the
Exchange Act, and prior to six months after the termination of such
registration, may be no less than 100% of the fair market value per share on the
date of the grant. The Board or the Committee shall provide, in each stock
option agreement, when the term of the option subject to such agreement expires
and the date when it becomes exercisable, but in no event will an option granted
under the 1997 Plan be exercisable after the expiration of ten years from the
date it is granted. Options may not be transferred during the lifetime of an
option holder and are only exercisable during the optionee's lifetime only by
the optionee or by his or her guardian or legal representative. The 1997 Plan
shall terminate automatically as of the close of business on the day preceding
the 10th anniversary date of its adoption, subject to earlier termination.

         To the extent Fair Market Value, as defined in the Code, of Common 
Stock with respect to which Incentive Stock Options granted hereunder are 
exercisable for the first time by an optionee in any calendar year exceeds 
$100,000, such options granted shall be treated as NQSO's to the extent 
required by Section 422 of the Code.


         If the outstanding shares of Common Stock are changed by reason of an
adjustment to the capitalization of the Company or as a result of a merger or
consolidation, an appropriate adjustment shall be made by the Board or the
Committee in the number, kind and price of shares as to which options may be 
granted and exercised.

         Subject to the provisions of the 1997 Plan, the Board of Directors or
the Committee has the authority to determine the individuals to whom stock
options are to be granted, the number of shares to be covered by each option,
the exercise price, the type of option, the option period, the restrictions, if
any, on the exercise of the option, the terms for payment of the option price
and all other terms and provisions of such options (which need not be
identical). Payments by holders of options, upon exercise of an option, may be
made (as determined by the Board or the Committee) in cash or such other form 
of payment as may be permitted under the 1996 Plan, including without 
limitation, by promissory note or by delivery of shares of Common Stock.

Indemnification and Limitation on Directors' and Officers' Liabilities 

        As permitted by the Delaware General Corporation Law, the Company has
included in its Certificate of Incorporation a provision to eliminate the
personal liability of its directors for monetary damages for breach or alleged
breach of their fiduciary duties as directors, subject to certain exceptions. In
addition, bylaws of the Company provide that the Company is required to
indemnify its officers, directors and employees and agents under certain
circumstances, including those circumstances in which indemnification would
otherwise be discretionary, and the Company is required to advance expenses to
its officers and directors as incurred in connection with proceedings against
them for which they may be indemnified. The bylaws provide that the Company,
among other things, will indemnify such officers and directors, employees and
agents against certain liabilities that may arise by reason of their status or
service as directors, officers or employees (other than liabilities arising from
willful misconduct of a culpable nature), and to advance their expenses incurred
as a result of any proceeding against them as to which they could be
indemnified. At present the Company is not aware of any pending or threatened
litigation or proceeding involving a director, officer, employee or agent of the
Company in which indemnification would be required or permitted. The Company
believes that its charter provisions and indemnification agreements are
necessary to attract and retain qualified persons as directors and officers.


         Under Delaware law, Directors of the Company are not liable to the
Company or its stockholders for monetary damages for breach of fiduciary duty, 
except for liability in connection with (i) a breach of duty of loyalty, (ii) 
acts or omissions not in good faith or which involve intentional misconduct or 
a knowing violation of law, (iii) dividend payments or stock repurchased in 
violation of Delaware law or (iv) any transaction in which a director has 
derived an improper personal benefit.




                                       48

<PAGE>


        Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers or persons controlling the Company
pursuant to the foregoing provisions, the Company has been informed that in the
opinion of the Commission, such indemnification is against public policy as
expressed in the Securities Act and is, therefore, unenforceable.





                                       49

<PAGE>



                             PRINCIPAL STOCKHOLDERS

         The following table sets forth, as of the date of this Prospectus,
immediately before and after the Closing, but before the exercise of any
Redeemable Warrants, certain information concerning the shares of Common Stock 
beneficially owned by each director and officer of the Company, by all officers 
and directors of the Company as a group, and by each stockholder known by the 
Company to be a beneficial owner of more than 5% of the outstanding shares of 
Common Stock.



<TABLE>
<S>                            <C>            <C>                 <C>                <C>
                                  Number of Shares                     Percentage of
                                 Beneficially Owned (2)                 Common Stock (2)
Name and Address                Before         After              Before               After
of Beneficial Owner (1)        Offering       Offering            Offering           Offering (3)
- -----------------------        --------       --------            --------           ------------

Gerard Semhon                    338,200 (4)    338,200             8.7%                6.4%

Constantine Bezas                195,634        195,634             5.0%                3.7%

Joseph Truitt Bell               146,233        146,233             3.8%                2.8%

Van Christakos                   110,933        110,933             2.9%                2.1%

Tusany Investment &
   Trade S.A.(5)               1,559,355 (6)  1,559,355            40.2%               29.6%
c/o Morgan and Morgan Trust Co.
Pasea Estate, P.O. Box 3149
Roadtown, Tortola BVI

Michael J. Assante                     0        170,000 (7)          0                  3.2%

Fred Kassner                     250,000        250,000            6.4%                 4.7%
69 Spring Street
Ramsey, NJ 07446

Robert E. Lee                    425,000 (8)    425,000           11.0%                 8.1%
465 West Saddle River Road
Upper Saddle River, NJ  07458

Liam Development                 210,000 (9)    210,000             5.4%                4.0%
62 Viola Drive
Glen Cove, NY  11542

Metco Investors, LLC             200,000(10)    200,000             5.1%                3.9%
1000D Lake Street
Ramsey, NJ  07446 

All officers and directors
as a group (5 persons)           791,000        961,000            20.4%               18.3%


- --------------

<FN>
(1)  Unless otherwise indicated, the address of each stockholder listed is c/o 
     Azurel Ltd., 509 Madison Avenue, New York, New York 10022.

(2)  Pursuant to the rules and regulations of the Securities and Exchange
     Commission, shares of Common Stock that an individual or group has a
     right to acquire within 60 days pursuant to the exercise of options or
     warrants are deemed to be outstanding for the purposes of computing the
     percentage ownership of such individual or group, but are not deemed to
     be outstanding for the purposes of computing the percentage ownership
     of any



                                       50

<PAGE>



     other person shown in the table.

(3)  Includes (i) 180,000 shares of Common Stock issued on the date of this
     Prospectus in connection with the acquisition of the Private Label Group
     and (ii) 1,200,000 shares of Common Stock offered hereby.  See "Certain 
     Transactions," "Underwriting" and "Concurrent Registration of Securities."


(4)  Includes 107,600 shares of Common Stock owned by Diane Papas, who
     is the wife of Gerard Semhon, of which shares Mr. Semhon disclaims 
     beneficial ownership.

(5)  Jeanne Pierre Neuhaus is the beneficial owner of 69% of Tusany Investment
     & Trade S.A.  Tusany was formed under the Laws of the British Virgin
     Islands on March 3, 1994.

(6)  Does not include shares underlying 50,000 Redeemable Warrants registered 
     in the Concurrent Offering.

(7)  Represents shares of Common Stock issued to Mr. Assante on the date of
     this Prospectus as part of the purchase price for the capital stock of
     the four companies that comprise the Private Label Group.  See "Certain
     Transactions."

(8)  Includes (i) 150,000 options to purchase Common Stock beneficially owned 
     by ETR & Associates, Inc., of which Mr. Lee is President, (ii) 50,000 
     shares of Common Stock beneficially owned by Woodward Partners, of which 
     Mr. Lee is General Partner. and (iii) 150,000 shares of Common Stock and
     shares underlying 50,000 options to purchase Common Stock beneficially 
     owned by Metco Investors, LLC, over which investments Mr. Lee exercises 
     investment power.  Does not include (i) 55,500 warrants to purchase Common 
     Stock issued to Mr. Lee and (ii) shares underlying 25,000 Redeemable 
     Warrants issued to Metco Investors, LLC being registered in the Concurrent 
     Offering since such warrants are not yet exercisable. See "Certain 
     Transactions" and "Concurrent Registration of Securities."  See "Certain 
     Transactions."

(9)  Represents shares of Common Stock issued to Liam Development, Ltd. in 
     connection with the conversion of the principal due under a promissory 
     note assumed by the Company.  See "Certain Transactions."

(10) Includes 150,000 shares of Common Stock and 50,000 options to purchase
     Common Stock.  Does not include shares underlying 25,000 Redeemable
     Warrants being registered in the Concurrent Offering.  See "Certain
     Transactions" and "Concurrent Registration of Securities."

</FN>
</TABLE>




                                       51

<PAGE>



                              CERTAIN TRANSACTIONS
   
         In June and September 1995, the Company issued an aggregate of
2,175,000 shares of Common Stock to twelve founders. The twelve founders of the
Company named below each purchased the number of shares set forth in parenthesis
after their names at $.001 per share for an aggregate consideration of $2,175.
The founders are Gerard Semhon (264,600), Constantine Bezas (200,934), Joseph
Truitt Bell (150,933), Van Christakos (110,933), Diane Papas (107,600), Tusany
Investment & Trade, S.A. ("Tusany") (1,250,000), Edward Pedersen (15,625),
Kenneth Lee (15,625), James G. Cooley (6,250), Michalaur International
("Michalaur") (18,750), Valerie A. Profitt (25,000) and Leslie Bines (8,750).
Tusany is a company organized under the laws of the British Virgin Islands whose
affairs are managed by Morgan & Morgan Ltd., a company engaged in investment
business on behalf of various clients. Jeanne Pierre Neuhaus is the beneficial
owner of 69% of Tusany. Michalaur, a company engaged in investment related
activities incorporated in New York in 1993, is controlled by John Palmieri, its
president.
    
         In June 1995, the Company entered into the Consulting Agreement with 
ETR pursuant to which ETR provides general management advisory services to the 
Company.  Mr. Robert E. Lee is the President of ETR, the General Partner of 
Woodward and exercises investment power over the investments owned by Metco, the
three entities that comprise the Consulting Group.  The Consulting Group advises
the Company's Board of Directors on key policy decisions as requested by the 
Company.  The Consulting Group's services have been primarily related to 
assistance in analyzing the acquisition of the Private Label Group and 
identifying persons to enter into business relationships with the Company. 
These persons include trademark owners, packaging sources and owners of skin 
care ingredients. In addition, Metco is assisting the Company in securing 
distributors in England. Pursuant to the Consulting Agreement, in 1995 and 
1996 the Company issued an aggregate of 175,000 shares of Common Stock to the 
Consulting Group (25,000 shares to ETR, 50,000 shares to Woodward and 100,000 
shares to Metco). 






         In July 1995, the Company, as an accommodation maker for Messrs. Semhon
and Bezas, issued a promissory note in the principal amount of $28,750 to ETR. 
The proceeds of this loan were paid to Messrs. Semhon and Bezas. The note plus 
accrued interest was repaid by the Company in September and October 1995, and 
the repayment was treated as an advance to stockholders. As additional 
consideration for this loan, ETR was granted an option to purchase 150,000 
shares of Common Stock at $1.00 per share, which expires in July 2000.

         In September 1995, the Company issued a promissory note in the 
principal amount of $50,000 to Bola Business Ltd. ("Bola"). The note accrued 
interest at 10% per annum and was secured by an aggregate of 200,000 shares of 
Common Stock owned by Messrs. Semhon and Bezas, officers and directors of the 
Company. The proceeds of this loan were utilized for working capital.  As 
additional consideration for the loan, the Company issued Bola 25,000 shares of 
Common Stock and granted Bola the option to purchase 50,000 shares of Common 
Stock at $1.00 per share, which option expires in September 2002. The note and 
accrued interest were repaid in April 1996.

         In October 1995, the Company issued a promissory note of $200,000 to
Tusany Investment and Trade, S.A., a founder and principal stockholder of the
Company ("Tusany"), which accrued interest at 10% per annum. The proceeds of
this loan were advanced to the Private Label Group as part of the Company's
obligation in connection with the acquisition of the Private Label Group. In
July 1996, Tusany converted the principal plus accrued interest due under the
note into 106,972 shares of Common Stock as part of a private placement
completed by the Company in July 1996 ("July 1996 Private Placement"). See
"Principal Stockholders."




                                       52

<PAGE>
   
         In December 1995, the Company completed a $250,000 private placement of
5 units, each unit consisting of (i) the Company's 18 month 12% promissory note
in the original principal amount of $50,000 and (ii) 25,000 shares of the 
Company's Common Stock to eleven unaffiliated, accredited investors (the "1995 
Private Placement"). The Company received net proceeds of $210,000 (after 
deducting expenses of $7,500 and commissions of $32,500 to the Underwriter for 
acting as placement agent), which were used for working capital and to repay 
indebtedness.  See "Underwriting".
    
         In January 1996, the Company issued a promissory note of $50,000 to a
principal of the Underwriter. The note and accrued interest, at 8% per annum,
was repaid in April and May 1996. The Company used the proceeds of this loan as
security for its non-recourse guarantee under an agreement ("Finova Agreement")
with the Private Label Group's lender, Finova Capital Corporation ("Finova").

         In January 1996, the Company issued a promissory note of $160,000 to
Metco. The note accrued interest at 10% per annum and was due, as to $100,000,
in February 1996, and, as to the remaining principal plus accrued interest, in
March 1996. In consideration for this loan, the Company issued Metco 25,000
shares of Common Stock and an option to purchase 50,000 shares of Common Stock
at $1.25 per share, which expires in January 1999. Additionally, the Company
issued 25,000 shares of Common Stock to Metco as a penalty for the Company's
late repayment of a portion of the loan. The note was repaid in February and May
1996. The Company used $10,000 of the proceeds of this loan for working capital
and $150,000 as security for its non-recourse guarantee under the
Finova Agreement.


         In February 1996, the Company completed a $250,000 private placement of
5 units, each unit consisting of (i) the Company's two month 12% promissory note
in the original principal amount of $50,000, and (ii) 25,000 shares of the
Company's Common Stock to three accredited investors, including 50,000 shares
to Tusany ("February 1996 Private Placement"). The Company received net proceeds
of $210,000 (after deducting expenses of $7,500 and commissions of $32,500 to 
the Underwriter for acting as placement agent). As part of the Company's
obligation in connection with the acquisition of the Private Label Group, the
net proceeds of the February 1996 Private Placement were advanced to the
Private Label Group to pay a portion of a jury award rendered in a legal 
proceeding against the Private Label Group.  See "Underwriting."

         In connection with the 1995 and February 1996 Private Placements, 
Gerard Semhon, the Company's Chief Executive Officer and Chairman of the Board, 
agreed to indemnify the Company against any claims that may be asserted against
the Company by creditors of Dominion Associates, Inc. ("Dominion"), a company
that ceased operations in May 1995. Gerard Semhon, the Chief Executive Officer
and a Director of the Company, and Constantine Bezas, the President and a
Director of the Company, served as executive officers of Dominion.

         In February 1996, the Company issued 10,000 shares of Common Stock for
legal services rendered to the Company.



                                       53

<PAGE>




         In July 1996, the Company completed the July 1996 Private Placement of
978,747 shares of Common Stock at $2.00 per share to 28 accredited investors,
including 100,000 shares issued to Tusany for its participation in the 
financing.  The Company received $1,314,950 of net proceeds (after deducting 
expenses of $11,050, commissions of $174,000 to the Underwriter for acting as
the placement agent and the promissory note conversions described below). As
part of the July 1996 Private Placement, certain noteholders of the Company, 
including holders of notes issued in the 1995 and February 1996 Private 
Placements converted an aggregate of $457,494 principal amount and interest 
into 278,747 shares of Common Stock. Of the aggregate debt  converted, Tusany 
converted  principal and interest due under a $50,000 promissory note issued in 
the February 1996 Private  Placement into 52,383 shares of Common Stock and 
principal and interest due under a $200,000  promissory note issued in October 
1995 into 106,972 shares of Common Stock.  The Company used the net proceeds of
the July 1996 Private Placement (i) to repay noteholders that did not convert 
their indebtedness, (ii) to repay other indebtedness, (iii) for the purchase 
price of and other fees related to the Private Label Group acquisition and (iv)
for working capital.  See "Underwriting."




         In July 1996, the Company issued a promissory note of $22,000 to Metco.
The note and interest were repaid in September 1996. The Company used the
proceeds of this loan for working capital.
   
         On August 22, 1996, the Company purchased all of the issued and
outstanding capital stock of the four companies that comprise the Private Label
Group from Assante. The purchase price was $2,782,500, of which $125,000 was
paid in cash at the closing, $1,675,000 (which bears interest at 9% per annum)
was paid by the delivery of the Company's promissory note (the "Assante Note"),
and $850,000 will be paid promptly after the date of this Prospectus by the
issuance of Common Stock of the Company valued at the public offering price.
$359,375 of principal of the Assante Note plus interest, will be paid at the
earlier of July 15, 1997 or upon the closing of this Offering, and the balance
will be paid in approximately nine equal installments commencing 90 days after
the first payment and each six months thereafter. The Assante Note may be
prepaid without penalty at any time and is secured by a pledge of the purchased
stock. One half of the stock will be released from the pledge when one half of
the Assante Note is paid and the balance of the stock thereafter will be
released pro rata upon payments of the Assante Note. In addition to the purchase
price, the Company is obligated to pay DiVita an amount equal to 5% of the 
consideration Assante receives on the sale of the Private Label Group stock. 
Therefore, at the closing, the Company paid DiVita $6,250, in cash, issued 
a promissory note to DiVita in the original principal amount of $83,750
(the "DiVita Note") and upon completion of this Offering is to issue DiVita such
number of shares of the Company's Common Stock as is valued at $42,500. The
terms of the DiVita Note are substantially identical to the terms of the Assante
Note. $17,968 of principal of the DiVita Note, plus interest, will be paid at 
the earlier of July 15, 1997, or upon the closing of the Offering. In addition,
upon



                                       54

<PAGE>



completion of this Offering, the Company is to issue Private Label Group's
counsel such number of shares of the Company's Common Stock as is valued at
$7,500 as payment for legal services rendered to the Private Label Group in
connection with the acquisition. See "Use of Proceeds."
    
         As part of the redemption of the stock of the companies which comprise
the Private Label Group from DiVita (i) the companies owe the balance of the
redemption price ($390,830 as of June 30, 1996) which is payable in monthly
installments of $5,551.02 (inclusive of interest at 6% per annum) through
September 2003 and (ii) DiVita serves as a consultant to the Private Label Group
pursuant to a consulting agreement dated August 17, 1993. Mr. Divita provides
services relating to the computer system of the Private Label Group. The
agreement provides for a monthly consulting fee of $11,117 through August 2003.

         In connection with the acquisition of the Private Label Group, in
February 1996 the Company (i) secured an uncommitted line of credit with Finova 
to replace the Private Label Group's previous line of credit, (ii) pledged a 
$250,000 certificate of deposit as security for its non-recourse guarantee 
under the Finova Agreement, and (iii) paid $250,000 of a jury award of 
approximately $260,000 rendered in a legal proceeding against the Private Label 
Group. The Finova Agreement prohibits the payment of dividends so long as 
certain indebtedness is outstanding.

         As a condition, and on the closing, of the acquisition of the Private
Label Group, the Company entered into an employment agreement with Assante under
which he serves as President of each of the Private Label Group companies.
Assante receives a base annual salary of $195,000. Assante will receive a bonus
equal to 10% of the amount by which the Private Label Group's annual profit,
before interest and taxes but after depreciation and amortization, exceeds
$500,000 for each of the years ending December 31, 1997, 1998, and 1999. The
employment agreement is for three years and is renewable at his option for an
additional two year period. See "Management - Employment Agreements."


         Mr. Assante is the sole officer, director and shareholder of
Contemporary, a company that subleases approximately 10,000 square feet
at the Facility from the Company on a month-to-month basis for approximately
$6,500 per month. Mr. Assante is also a principal shareholder of Rubigo.  Both 
Contemporary and Rubigo are customers of the Private Label Group. For the years 
ended December 31, 1995 and December 31, 1994, and for the nine months ended 
September 30, 1996, Contemporary accounted for approximately $337,500, $288,000 
and $217,500, respectively, of Private Label Group's revenues. For the same 
periods, Rubigo accounted for approximately $169,000, $441,000 and $265,000, 
respectively, of Private Label Group's revenues. The Company believes that
transactions between the Company and Contemporary (including the sublease) and 
Rubigo are on terms no less favorable than transactions involving unaffiliated 
third parties.

         In October 1996, the Company acquired all of the assets of Scent
Overnight, a company of which Gerard Semhon, the Company's Chief Executive
Officer and Chairman of the Board, is a majority stockholder for (i) $225,000
and (ii) the assumption of certain indebtedness totalling approximately
$210,000.  The purchase price was arbitrarily determined between affiliates and
was not determined by an independent appraisal of the assets. The purchase
price was not based upon any recognized criteria of value and may have exceeded
the fair market value of the assets acquired. The acquisition is being accounted
for by the Company under the purchase method of accounting with the basis used 
to record the assets of Scent Overnight as zero, which is Scent Overnight's
historical cost basis. See the financial statements and related notes thereto
included elsewhere in this Prospectus.  The $225,000 plus interest at 9% per 
annum is due upon the consummation of this Offering and is evidenced by the 
Company's promissory note ("Scent Note"). The assumed obligation is due to 
Liam Development Ltd. ("Liam") pursuant to a promissory note made by Scent 
Overnight ("Liam Note"). In October 1995, the Company granted the right to 
convert the principal due under the Liam Note into shares of the Company's



                                       55

<PAGE>



Common Stock at $1.00 per share. Liam converted the principal due under the Liam
Note in October 1996 into 210,000 shares. The Company intends to apply 
$268,500 of the proceeds of this Offering to repay the Scent Note and the 
accrued interest due under the Liam Note. Scent Overnight was formed by Mr. 
Semhon to engage in the Distributed Fragrances business, however, in July 1994,
it suspended its operations due to lack of capital. Prior to the suspension of 
operations, Scent Overnight had conducted research into the availability of the 
resources necessary for the proposed business, such as locating order taking, 
order fulfillment, delivery and advertising services and sources of supply and 
developed a plan for the operation of the business. This information was among 
the assets acquired by the Company in the acquisition. See "Use of Proceeds" 
and "Business - Trademarks." 

         Between June 1995 and June 1996, the Company advanced an aggregate of
$184,480 to Messrs. Semhon and Bezas, officers and directors of the Company. Of
the $184,480, $48,130 is jointly and severally owed by Messrs. Semhon and Bezas,
$120,750 is owed by Mr. Semhon and $15,750 is owed by Mr. Bezas. The advances do
not bear interest and will be repaid immediately following the Offering.


         In October 1996, the Company completed a $300,000 private placement of
12 units, each unit consisting of (i) the Company's 12 month 10% promissory note
(each a "Bridge Note I") and (ii) a warrant to purchase up to 25,000 shares of
Common Stock (each a "Bridge Warrant I") ("October 1996 Private Placement") to 
seven accredited investors, including Metco, Tusany and Michalaur, who invested
$25,000, $50,000 and $50,000, respectively. The Company intends to repay the 
Bridge Notes I out of the proceeds of this Offering. On the date of this
Prospectus, the terms of the Bridge 300,000 Warrants I will be modified 
automatically to the terms of the 300,000 Redeemable Warrants.  The Company 
received net proceeds of $270,000, after deducting commissions of $30,000 to 
the Underwriter for acting as placement agent. The net proceeds of the October 
1996 Private Placement were used for expenses related to the Offering and 
working capital.  See "Selling Securityholders," "Description of Securities - 
Redeemable Warrants,"  and "Use of Proceeds" and "Underwriting."

         In November 1996, the Company issued a promissory note in the amount of
$55,500 to Mr. Robert E. Lee and used the proceeds of this loan for working
capital. In December 1996 and January 1997, the Company paid $15,000 of 
principal and $5,550 of prepaid interest due under the note. The remaining 
principal is due on the earlier of February 1, 1997, or upon the date of the 
closing of this Offering.  In consideration for extending the original maturity 
date of this loan, Mr. Lee received warrants to purchase 55,500 shares of Common
Stock at $4.80 per share, which expire in December 2000.


         In November 1996, the Company entered into the Metco Consulting
Agreement with Metco pursuant to which Metco provides general management
consulting services and advisory services in the establishment of distribution
channels in the United Kingdom and Ireland.  The Metco Consulting Agreement has
a two year term and provides for payment of a $16,500 consulting fee, which was
prepaid in November 1996.

     In January 1997, the Company completed a $200,000 private placement of
8 units, each unit consisting of (i) the Company's 12 month 10% promissory
note (each a "Bridge Note II") and (ii) a warrant to purchase up to 25,000
shares of Common Stock (each a "Bridge Warrant II") ("January 1997 Private
Placement") to three accredited investors, including Edward Pedersen, one of
the Company's founders.  Mr. Pedersen received a $50,000 Bridge Note II and a 
50,000 Bridge Warrant II in connection with his participation in the January 
1997 Private Placement.  The Company intends to repay the Bridge Notes II out 
of the proceeds of this Offering.  On the date of this Prospectus, the terms of 
the 200,000 Bridge Warrants II will be modified automatically to 200,000 
Redeemable Warrants.  The Company received net proceeds of $180,000
after deducting commissions of $20,000 to the Underwriter for acting as
placement agent.  The net proceeds of the January 1997 Private Placement were
used for expenses related to the Offering and working capital.  See "Selling
Securityholders," "Description of Securities - Redeemable Warrants," "Use of
Proceeds" and "Underwriting."
 

        In April 1997, the Company completed a $350,000 private placement of
14 units, each unit consisting of (i) the Company's 12 month 10% promissory note
(each a "Bridge Note III") in the principal amount of $25,000 and (ii) a warrant
to purchase up to 25,000 shares of Common Stock (each a "Bridge Warrant III")
("April 1997 Private Placement") to seven accredited investors, including Metco
and Michaular, who invested $87,500 and $106,250, respectively.  The Company
intends to repay the Bridge Note III out of the proceeds of this Offering.
On the date of this Prospectus, the terms of the 350,000 Bridge Warrants III
will be modified automatically to 350,000 Redeemable Warrants.  The Company
received net proceeds of $315,000 after deducting commissions of $35,000 to the
Underwriter for acting as placement agent.  The net proceeds of the April 1997
Private Placement were used for expenses related to the Offering and working
capital. See "Selling Securityholders," "Description of Securities - Redeemable
Warrants," "Use of Proceeds," and "Underwriting."

         Except as disclosed above and pursuant to certain loan transactions
with officers, all previous transactions between the Company and its officers,
directors or 5% stockholders and their affiliates were made on terms no less
favorable to the Company than those available from unaffiliated parties. See
"Risk Factors -- Related Party Transactions; Loans Due From Officers." All
future transactions between the Company and its officers, directors or 5%
stockholders, and their affiliates, will be on terms no less favorable than
could be obtained from unaffiliated third parties.



                                       56

<PAGE>



                            DESCRIPTION OF SECURITIES

         The following summary description of the Securities is qualified in its
entirety by reference to the Company's Certificate of Incorporation, as amended,
and its By-laws, copies of which have been filed as Exhibits to the Registration
Statement of which this Prospectus is a part.


         The Company is authorized to issue 24,000,000 shares of Common Stock,
$.001 par value per share and 1,000,000 shares of Blank Check Preferred Stock,
$.001 per share. As of the date of this Prospectus, prior to giving effect to
the Securities to be issued in the Offering, there are 3,878,747 shares of
Common Stock outstanding and held by 50 stockholders of record. No shares of
Preferred Stock have been issued by the Company. An additional 825,500 shares
of Common Stock are reserved for issuance upon the exercise of various options
and warrants outstanding as of the date of this Prospectus.


Common Stock

         Holders of shares of Common Stock are entitled to one vote per share 
of Common Stock on all matters submitted to a vote of stockholders of the 
Company and to receive dividends when declared by the Board of Directors from 
funds legally available therefor. Upon the liquidation, dissolution or winding 
up of the Company, holders of shares of Common Stock are entitled to share 
ratably in any assets available for distribution to stockholders after payment 
of all obligations of the Company and after provision has been made with 
respect to each class of stock, if any, having preference over the Common 
Stock. Holders of shares of Common Stock do not have cumulative voting rights 
or preemptive, subscription or conversion rights. See "Risk Factors - Dividend 
Policy."

Redeemable Warrants

         Each Redeemable Warrant entitles its holder to purchase one share of
Common Stock at an exercise price of _________ per share [120% of the initial
public offering price] (the "Exercise Price"). The Redeemable Warrants are
exercisable commencing one year from the date of this Prospectus and expire five
years after the date of this Prospectus.

         The Redeemable Warrants will be issued pursuant to a warrant agreement
(the "Redeemable Warrant Agreement") among the Company, the Underwriter and the
warrant agent (the "Warrant Agent"), and will be evidenced by warrant
certificates in registered form.

         The Exercise Price of the Redeemable Warrants and the number and kind
of shares of Common Stock or other securities and property issuable upon
exercise of the Redeemable Warrants are subject to adjustment in certain
circumstances, including stock splits, dividends, or subdivisions, combinations
or recapitalizations of the Common Stock. Additionally, an adjustment will be
made upon the sale of all or substantially all of the assets of the Company in
order to enable Warrantholders to purchase the kind and number of shares of
stock or other securities or property (including cash) receivable in such event
by a holder or the number of shares of Common Stock that might otherwise have
been purchased upon exercise of the Redeemable Warrant.


         The Redeemable Warrants do not confer upon the holder any voting or
any other rights of a stockholder of the Company.  Upon notice to the
Warrantholders, the Board of Directors has the



                                       57

<PAGE>



right to reduce the exercise price or extend the expiration date of the
Redeemable Warrants.

         Redeemable Warrants may be exercised upon surrender of the Redeemable
Warrant certificate evidencing those Redeemable Warrants on or prior to the
respective expiration date (or earlier redemption date) of the Redeemable
Warrants at the offices of the Warrant Agent, with the form of "Election to
Purchase" on the reverse side of the warrant certificate completed and executed
as indicated accompanied by payment of the full exercise price (by certified
check payable to the order of the warrant agent) for the number of Redeemable
Warrants being exercised.

         No Redeemable Warrant will be exercisable unless at the time of
exercise the Company has filed with the Commission a current prospectus covering
the issuance of shares of Common Stock issuable upon exercise of the Redeemable
Warrant and the issuance of shares has been registered or qualified or is deemed
to be exempt from registration or qualification under the securities laws of the
state of residence of the Warrantholder. The Company has undertaken to use its
best efforts to maintain a current prospectus relating to the issuance of shares
of Common Stock upon the exercise of the Redeemable Warrant Agreement. While it
is the Company's intention to maintain a current prospectus, there can be no
assurance that it will be able to do so. See "Risk Factors - Current
Prospectus and State Blue Sky Registration Required to Exercise Redeemable
Warrants."

         No fractional shares will be issued upon exercise of the Redeemable
Warrants. However, the Company will pay to that Warrantholder, in lieu of the
issuance of any fractional share which would otherwise be issuable, an amount in
cash based on the market value of the Common Stock on the last trading day prior
to the exercise date.


         The Redeemable Warrants are redeemable by the Company at a price of
$.10 per Redeemable Warrant, commencing one year after the date of this
Prospectus and prior to their expiration, on 30 days prior written notice to the
registered holders of the Redeemable Warrants, provided the closing bid price
per share of the Common Stock if traded on NASDAQ (or the last sale price, if
the Common Stock is then traded on a national securities exchange or the Nasdaq
National Market) for a period not less than 20 trading days in any 30 day
trading period, ending not more than 15 days prior to the date of any redemption
notice, exceeds at least 150% of the then Exercise Price. The Redeemable
Warrants shall be exercisable until the close of the business day preceding the
date fixed for redemption. Under certain circumstances the Underwriter will
receive a warrant solicitation fee. See "Underwriting."



Preferred Stock

        The Company is authorized to issue preferred stock with such
designations, rights and preferences as may be determined from time to time by
the Board of Directors. Accordingly, the Board of Directors is empowered,
without stockholder approval, to issue preferred stock with dividend,
liquidation, conversion, voting or other rights which could adversely affect the
voting power or other rights of the holders of the Company's Common Stock. In
the event of issuance, the preferred stock could be utilized, under certain
circumstances, as a method of discouraging, delaying or preventing a change in
control of the Company. The Company has no present intention to issue any shares
of its preferred stock.


Registration Rights

         The Company is registering 905,500 Redeemable Warrants in the
Concurrent Offering of behalf of the Selling Securityholders, which securities
were issued in connection with private placements and certain financings. The
securities offered in the Concurrent Offering are being registered pursuant to
the exercise of piggyback registration rights granted by the Company. Certain
Securityholders have demand and piggyback registration rights. Such
Securityholders are subject to agreements not to sell their securities for one
to two years. See "Concurrent Registration of Securities" and "Certain
Transactions."



Underwriter's Warrants

         See "Underwriting" for a description of the material terms of the
Underwriter's Warrants to be issued by the Company to the Underwriter upon
completion of the Offering.



                                       58

<PAGE>


Delaware Law with Respect to Business Combinations

          As of the date of this Prospectus, the Company will be subject to the
State of Delaware's "business combination" statute, Section 203 of the Delaware
General Corporation Law. In general, such statute prohibits a publicly held
Delaware corporation from engaging in a "business combination" with a person who
is an "interested stockholder" for a period of three years after the date of the
transaction in which that person became an interested stockholder, unless the
business combination is approved in a prescribed manner. A "business
combination" includes a merger, asset sale or other transaction resulting in a
financial benefit to the interested stockholder. An "interested stockholder" is
a person who, together with affiliates, owns (or, within three years prior to
the proposed business combination, did own) 15% or more of the Delaware
corporation's voting stock. The statute could prohibit or delay mergers or other
takeover or change in control attempts with respect to the Company and,
accordingly, may discourage attempts to acquire the Company.


Reports to Stockholders

         The Company intends to furnish its stockholders with annual reports
containing audited financial statements and to make available such other
periodic reports as the Company may determine to be appropriate or as may be
required by law.

Application for Listing


         The Company has applied for listing of the Common Stock and Redeemable
Warrants on NASDAQ under the symbols "AZUR" and "AZURW," respectively. No
assurance can be given that such applications will be approved or that a trading
market for the Securities will develop or, if developed, be sustained.

Transfer Agent and Redeemable Warrant Agent

         The Company has appointed North American Transfer Co. as Transfer Agent
and Registrar for its Common Stock and Warrant Agent for its Redeemable
Warrants.


                         SHARES ELIGIBLE FOR FUTURE SALE

         Upon sale of the Securities, the Company will have outstanding
5,258,747 shares of Common Stock and 1,200,000 Redeemable Warrants (5,438,747
shares of Common Stock, and 1,380,000 Redeemable Warrants if the Underwriter's
Over-Allotment Option is exercised in full). The Securities to be sold in this
Offering (assuming no exercise of the Underwriter's Over-Allotment Option) and
905,500 Redeemable Warrants registered concurrently with this Prospectus being
offered pursuant to the Selling Securityholder Prospectus included in the
Registration Statement of which this Prospectus forms a part, will be freely
tradable subject to "lock-up" agreements described below without restriction
under the Securities Act, except for any shares purchased by an "affiliate" of
the Company (in general, a person who has a control relationship with the
Company), which shares will be subject to the resale limitations of Rule 144
adopted under the Securities Act ("Rule 144"). There are currently 3,878,747
shares deemed to be "restricted securities," as that term is defined under Rule
144, in that such shares were issued and sold by the Company in private
transactions not involving a public offering and are not currently part of an
effective registration. Except for the "lock-up" agreements described below,
such shares will become eligible for sale under Rule 144, at various times
between April 27, 1997 and October, 1997. In addition, the Company has granted
the Underwriter demand and piggyback registration rights with respect to the
securities issuable upon exercise of the Underwriter's Warrants. No prediction
can be made as to the effect, if any, that sales of shares of Common Stock or
even the availability of such shares for sale will have on the market prices
prevailing from time to time. If the holders of the shares eligible for
registration so choose they could require the Company to register all of said
shares at any time.



                                       59

<PAGE>




         In general, under Rule 144, subject to the satisfaction of certain
other conditions, a person, including an affiliate of the Company, who has
beneficially owned restricted shares of Common Stock for at least one year is
entitled to sell, within any three-month period, a number of shares that does
not exceed the greater of 1% of the total number of outstanding shares of the
same class, or if the Common Stock is quoted on NASDAQ or a stock exchange, the
average weekly trading volume during the four calendar weeks preceding the sale.
A person who has not been an affiliate of the Company for at least three months
immediately preceding the sale and who has beneficially owned the shares of
Common Stock for at least two years is entitled to sell such shares under Rule
144 without regard to any of the volume limitations described above.


         All of the Company's current stockholders and warrantholders have 
agreed not to sell or otherwise dispose of their shares of Common Stock 
(the "Lock-Up") for a period ranging from three months to two years following 
completion of the Offering without the prior written consent of the Underwriter.
Following expiration of the Lock-Up, 2,580,000 shares of Common Stock 
outstanding prior to the Offering will be available for immediate resale 
pursuant to Rule 144, subject to compliance with affiliates of the Company with
the volume limitations of Rule 144. Affiliates of the Company currently own an 
aggregate of 2,041,000 shares Common Stock. See "Underwriting."


         Prior to this Offering, no market for the Securities existed. The
effect, if any, of public sales of the restricted shares of Common Stock or the
availability of such shares for future sale on prevailing market prices cannot
be predicted. Nevertheless, the possibility exists that substantial amounts of
restricted shares may be resold in the public market may adversely affect
prevailing market prices for the Common Stock and could impair the Company's
ability to raise capital through the sale of its equity securities.



                                       60

<PAGE>



                                  UNDERWRITING

         Subject to the terms and conditions set forth in an underwriting
agreement (the "Underwriting Agreement") between the Company and the
Underwriter, the Underwriter has agreed to purchase from the Company, on a "firm
commitment" basis, all of the Securities.

         The Underwriter has advised the Company that it proposes initially to
offer the Securities to the public at the initial public offering price set
forth on the cover page of this Prospectus and to certain dealers at such
prices, less concessions not in excess of $___ per share of Common Stock and 
$___ per Redeemable Warrant.

         The Underwriter has informed the Company that it does not expect sales
to discretionary accounts to exceed five percent of the securities offered
hereby.

         The Company has granted the Underwriter an option, exercisable during
the 30 calendar day period after the closing of the Offering, to purchase from
the Company at the initial public offering price less underwriting discounts and
the non-accountable expense allowance, up to an aggregate of 180,000 shares of
Common Stock and/or 180,000 Redeemable Warrants for the sole purpose of covering
over allotments, if any.

         The Company has agreed to pay the Underwriter a non-accountable expense
allowance of 3% of the gross proceeds of the Offering, none of which has been
paid to date. Further, the Company has agreed to reimburse the Underwriter for
certain accountable expenses relating to the Offering.

   
         Upon the exercise of any Redeemable Warrant for a period of four years
commencing one year after the date of this Prospectus, the Company has agreed to
pay to the Underwriter a fee of 5% of the exercise price for each Redeemable
Warrant exercised; provided, however, that the Underwriter will not be entitled
to receive such compensation in Redeemable Warrant exercise transactions in
which (i) the market price of Common Stock at the time of exercise is lower than
the exercise price of the Redeemable Warrants; (ii) the Redeemable Warrants are
held in any discretionary account; (iii) disclosure of compensation arrangements
is not made, in addition to the disclosure provided in this Prospectus, in
documents provided to holders of the Redeemable Warrants at the time of
exercise; (iv) the exercise of the Redeemable Warrants is unsolicited by the
Underwriter; (v) the solicitation of exercise of the Redeemable Warrants was in
violation of Regulation M promulgated under the Exchange Act; or (vi) the
Underwriter is not designated in writing as the soliciting NASD Member. The
Underwriter and any other soliciting broker/dealers will be prohibited from
engaging in any market making activities or solicited brokerage activites with
regard to the Company's securities during the periods prescribed by Rule 101 of
Regulation M before the solicitation of the exercise of any Warrant until the
later of the termination of such solicitation; activity or the termination of
any right the Underwriter and any other soliciting broker/dealer may have to
receive a fee for the solicitation of the exercise of the Redeemable Warrants.
    
   
         All of the Company's current stockholders and warrantholders have 
agreed not to sell or otherwise dispose of any of their shares of Common Stock,
Redeemable Warrants or shares of Common Stock issuable upon conversion or 
exercise of securities convertible into Common Stock for a period ranging from 
three months to two years from the date of this Prospectus without the prior 
written consent of the Underwriter.  An appropriate restrictive legend 
will be marked on the face of certificates representing all such shares of 
Common Stock and Redeemable Warrants. See "Principal Stockholders."
    

         The Underwriter has no present intention, plan, proposal, arrangement 
or understanding to engage in any transactions with the Selling Securityholders
with regard to their securities of the Company or to waive or shorten any
lock-ups.  If any such transaction is entered into or any such lock-ups are
waived or shortened, to the extent that the Company is aware of any such
transaction or early release and is required to disclose the same, such 
information will be disclosed in a timely manner.  The Underwriter has no
knowledge of present or future plans, proposals, agreements, arrangements or
understandings with respect to engaging in transactions with or by the Selling
Securityholders.

         The Company has agreed, if requested by the Underwriter at any time
within three years after the date of closing of the Offering, to nominate and
use its best efforts to elect a designee of the Underwriter as a director of the
Company or, at the Underwriter's option, as a non-voting advisor to the
Company's Board of Directors. Such designee may be an officer, director,
partner, employee, affiliate of or consultant to the Underwriter. The person to
be designated by the Underwriter has not been identified to date.

         The Company has also agreed to retain the Underwriter, pursuant to a
financial advisory and investment banking agreement (the "Advisory Agreement"),
as the Company's financial consultant at a monthly rate of $2,000 for 24 months
commencing on the date of this Prospectus, all of which is payable at the
closing of the Offering. Pursuant to the Advisory Agreement, the



                                       61

<PAGE>



Underwriter will render certain financial advisory and investment banking
services to the Company, including advice as to the Company's financial public
relations, internal operations, corporate finance matters and other related
matters.


         In connection with this Offering, the Company has agreed to sell to the
Underwriter, for nominal consideration, warrants to purchase from the Company
for four years commencing one year after the date of this prospectus. 120,000
shares of Common Stock and/or 120,000 Redeemable Warrants (the "Underwriter's
Warrants") at an excess price equal to 150% of the initial public offering price
of the Common Stock and Redeemable Warrants. The shares of Common Stock and
Redeemable Warrants contained in the Underwriter's Warrants will be identical to
the Securities being offered hereby. The Underwriter's Warrants contain
anti-dilution provisions identical to the Redeemable Warrants that provide for
adjustment of the exercise price upon the occurrence of certain events. The
Underwriter's Warrants are not transferable for a period of one year after the
date hereof, except to officers of the Underwriter, members of the selling group
and their officers and partners.
 

         The Company has agreed that, upon written request of the then holder(s)
of a majority of the Redeemable Warrants and the shares of Common Stock issued
and/or issuable upon exercise of the Underwriter's Warrants (the "Underwriter's
Warrant Shares") which were originally issued to the Underwriter or to its 
designees, made at any time within the period commencing one year and ending
five years after the Effective Date, the Company will file at its sole expense,
no more than once, a registration statement under the Securities Act
registering the Underwriter's Redeemable Warrants and Warrant Shares.  The 
Company has agreed to use its best efforts to cause such a registration 
statement to become effective.  The holders of the Underwriter's Warrants may 
demand registration without exercising the Underwriter's Warrants and, in fact, 
are never required to exercise the same.

         The Company has also agreed that if, at any time within the period
commencing one year and ending five years after the Effective Date, it should
file a registration statement with the Commission pursuant to the Securities
Act, regardless of whether some of the holders of the Underwriter's Warrants
and the Underwriter's Warrant Shares shall have availed themselves of any
of the registration rights above, the Company, at its own expense, will
offer to said holders (with certain exceptions) the opportunity to register
or qualify the Underwriter's Warrant Shares.  The objection of a subsequent
underwriter to the above "piggyback" registration rights would preclude such
inclusion.  However, in such event the Company will, within six months of the
completion of such subsequent underwriting, file at its sole expense a 
registration statement relating to such excluded securities.

         During the term of the Underwriter's Warrants, the holders of the
Underwriter's Warrants are given the opportunity to profit from a rise in the
market price of the Securities. To the extent that the Underwriter's Warrants
are exercised, dilution of the interests of the Company's then stockholders will
occur. Furthermore, the terms upon which the Company will be able to obtain
additional equity capital may be adversely affected since the holder of the
Underwriter's Warrants can be expected to exercise them at a time when the
Company would, in all likelihood, be able to obtain any needed capital on terms
more favorable to the Company than to those provided in the Underwriter's
Warrants.

         The Underwriting Agreement provides for reciprocal indemnification
between the Company and the Underwriter against certain liabilities in
connection with the Registration Statement of which this Prospectus constitutes
a part, including liabilities under the Securities Act. To the extent this
section may purport to provide exculpation from possible liabilities arising
under the federal securities laws, the Company has been advised that it is the
opinion of the Commission that such indemnification is against public policy and
is therefore unenforceable.


         In connection with this Offering, certain underwriters and selling
group members and their respective affiliates may engage in transactions that
stabilize, maintain or otherwise affect the market price of the Common Stock and
Warrants. Such transactions may include stabilization transactions effected in
accordance with Rule 104 of Regulation M, pursuant to which such persons may bid
for or purchase Common Stock or Warrants for the purpose of stabilizing their
respective market prices. The underwriters also may create a short position for
the account of the underwriters by selling more shares of Common Stock or
Warrants in connection with the Offering than they are committed to purchase
from the Company, and in such case may purchase shares of Common Stock or
Warrants in the open market following completion of the Offering to cover all or
a portion of such short position. The underwriters may also cover all or a
portion of such short position by exercising the Over-Allotment Option. In
addition, the underwriter may impose "penalty bids" under contractual
arrangements with other underwriters whereby it may reclaim from an Underwriter
(or dealer participating in the Offering) for the account of other underwriters,
the selling concession with respect to shares of Common Stock and Warrants that
are distributed in the Offering but subsequently purchased for the account of
the Underwriter in the open market. Any of the transactions described in this
paragraph may result in the maintenance of the price of the Common Stock and
Warrants at a level above that which might otherwise prevail in the open market.
None of the transactions described in this paragraph is required, and, if they
are undertaken they may be discontinued at any time.

         In addition, the Underwriting Agreement provides that for a period of
two years from the date of the Offering, the Company will not issue any shares
of Common Stock or Preferred Stock, or securities convertible into or
exercisable for Common Stock or Preferred Stock, without the prior written
consent of the Underwriter. However, the Company may issue securities (A) upon
(i) the exercise of any warrants or options outstanding as of the completion of
this Offering, and (ii) the exercise of the Underwriter's Warrants, (B) pursuant
to the Company's 1997 Plan, or (C) in connection with any merger or acquisition
of another entity by the Company.


     The Underwriter has acted as the placement agent for the Company in 
private securities offerings conducted between December 1995 and April 1997,
for which the Placement Agent received commissions and expenses aggregating
approximately $400,000.  In January 1996, the Company issued a promissory note
of $50,000 to a principal of the Underwriter.  The note and accrued interest
were repaid in April and May 1996.  See "Certain Transactions."

         The foregoing is a summary of the principal terms of the Underwriting
Agreement, the Underwriter's Warrants, and the Advisory Agreement and does not
purport to be complete. Reference is made to the copies of the Underwriting
Agreement, the Underwriter's Warrant Agreement and the Advisory Agreement that
are filed as exhibits to the Registration Statement



                                       62

<PAGE>



of which this Prospectus constitutes a part.



         Prior to the Offering, there has been no public market for the
Securities offered hereby. Consequently, the initial public offering price of
the Securities and the exercise price and other terms of the Redeemable Warrants
have been determined by negotiation between the Company and the Underwriter and
are not necessarily related to the Company's asset value, earnings, book value 
or other such criteria of value. Factors considered in determining the initial 
public offering price of the Securities and the exercise price of the 
Redeemable Warrants include the prospects for the industry in which 
the Company operates, the Company's management, the general condition of the 
securities markets and the demand for securities in similar companies.





                                       63

<PAGE>



                      CONCURRENT REGISTRATION OF SECURITIES
   
         Concurrently with this Offering, 905,500 Warrants (the "Selling
Securityholders' Warrants") and 905,500 shares underlying the Selling
Securityholders' Warrants (the "Warrant Shares") have been registered by the
Company under the Securities Act on behalf of certain of Selling
Securityholders, pursuant to a Selling Securityholders' Prospectus included
within the Registration Statement of which this Prospectus forms a part. The
Selling Securityholders' Warrants and the Selling Securityholders' Warrant
Shares are not part of this underwritten offering. All of the Selling
Securityholders have agreed not to sell or otherwise dispose of the Selling
Securityholders' Warrants and the Selling Securityholders' Warrant Shares for a
period of three months following completion of the Offering without the prior
written consent of the Underwriter. The Company will not receive any of the
proceeds from the sale of the Selling Securityholders' Warrants or the Selling
Securityholders' Warrant Shares, but will receive proceeds from the exercise of
the Selling Securityholders' Warrants. See "Underwriting."
    

                                  LEGAL MATTERS

         The validity of the Securities offered hereby and certain other legal
matters will be passed upon for the Company by Gersten, Savage, Kaplowitz, 
Fredericks & Curtin, LLP, New York, N.Y. Certain legal matters will be passed 
upon for the Underwriter by Snow Becker Krauss P.C., New York, N.Y. Gersten, 
Savage, Kaplowitz, Fredericks & Curtin, LLP has acted as counsel to the 
Underwriter in other transactions and may so act in the future.


                                     EXPERTS

         The audited financial statements for the years ended, December 31, 1995
and 1996 included in the Prospectus have been audited by Feldman Radin & Co.,
P.C., independent certified public accountants, to the extent and for the
periods set forth in their report appearing elsewhere herein, and are included
in reliance upon such report and upon the authority of said firm as experts in
accounting and auditing.





                                       64

<PAGE>

                             ADDITIONAL INFORMATION

         The Company has filed with the Commission a Registration Statement on
Form SB-2 in accordance with the provisions of the Securities Act, with respect
to the securities offered hereby. This Prospectus does not contain all the
information set forth in the Registration Statement and the exhibits thereto.
For further information, reference is made to the Registration Statement and to
the exhibits filed therewith. Statements herein contained concerning the
provisions of any document are not necessarily complete and, in each instance,
reference is made to the copy of such document filed as an exhibit to the
Registration Statement. The Registration Statement and the exhibits may be
inspected without charge at the offices of the Commission and, upon payment to
the Commission of prescribed fees and rates, copies of all or any part thereof
may be obtained from the Commission's principal office at the Public Reference
Section, Room 1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington D.C.
20549. Electronic registration statements filed through the Electronic Data
Gathering, Analysis, and Retrieval system are publicly available through the
Commission's Website (http://www.sec.gov).
   
         On the date which the Registration Statement of which this Prospectus
forms a part is declared effective by the Securities and Exchange Commission,
the Company will become subject to the reporting requirements of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), and, in accordance
therewith, will file reports, proxy and information statements and other
information with the Securities and Exchange Commission. Such reports, proxy and
information statements and other information can be inspected and copies at the
Public Reference Section of the Commission at Room 1024, Judiciary Plaza, 450
Fifth Street, N.W., Washington, D.C. 20549, and copies of such material may also
be obtained from the Public Reference Section of the Commission at prescribed
rates. The Commission maintains a Web site (http://www.sec.gov) that contains
reports, proxy and information statements and other information regarding
registrants that file electronically. The Company intends to furnish its
stockholders with annual reports containing audited financial statements and
such other reports as the Company deems appropriate or as may be required by
law.
    


                                       65

<PAGE>





   
   
                          AZUREL LTD. AND SUBSIDIARIES

                          INDEX TO FINANCIAL STATEMENTS





                                                                 Page
                                                                 ----
AZUREL LTD. AND SUBSIDIARIES

  Independent Auditor's Report .............................      F-2
  Consolidated Balance Sheets ..............................      F-3
  Consolidated Statements of Operations ....................      F-4
  Consolidated Statements of Changes in Stockholders' Equity      F-5
  Consolidated Statements of Cash Flows ....................      F-6
  Notes to Consolidated Financial Statements ...............      F-8

PRIVATE LABEL COSMETICS, INC. AND AFFILIATES

  Independent Auditor's Report .............................     F-22
  Combined Balance Sheets ..................................     F-23
  Combined Statements of Operations ........................     F-24
  Combined Statements of Changes in Stockholders' Deficit ..     F-25
  Combined Statements of Cash Flows ........................     F-26
  Notes to Combined Financial Statements ...................     F-27

PRO FORMA FINANCIAL STATEMENTS (UNAUDITED)

  Pro Forma Statement of Operations - Year Ended December 31     F-34
  Pro Forma Statement of Operations - Year Ended December 31     F-35
  Notes to Unaudited Pro Forma Financial Statements ........     F-36








                                       F-1
    

<PAGE>





   
                          INDEPENDENT AUDITOR'S REPORT
                          ----------------------------

To the Board of Directors
Azurel Ltd. and Subsidiaries

         We have audited the accompanying  consolidated  balance sheet of Azurel
Ltd.  and  Subsidiaries  as of December 31, 1996 and the related  statements  of
operations,  changes in stockholders'  deficit and cash flows for the year ended
December 31, 1996 and from June 26, 1995 (inception)  through December 31, 1995.
These financial  statements are the responsibility of the Company's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

         We conducted our audits in accordance with generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

         In our opinion,  the  financial  statements  referred to above  present
fairly,  in all material  respects,  the  financial  position of Azurel Ltd. and
Subsidiaries  as of December 31, 1996 and the results of its  operations and its
cash  flows  for the  year  ended  December  31,  1996 and  from  June 26,  1995
(inception)  through  December 31, 1995 in conformity  with  generally  accepted
accounting principles.

         The accompanying  financial statements have been prepared assuming that
Azurel Ltd. and Subsidiaries  will continue as a going concern.  As discussed in
Note 3 to the financial  statements,  the Company has incurred  significant  net
losses and has a working  capital deficit which raises  substantial  doubt about
its  ability to  continue as a going  concern.  Management's  plans in regard to
these  matters are also  described in Note 3. The  financial  statements  do not
include any adjustments  relating to the  recoverability  and  classification of
reported asset amounts or the amounts and  classification  of  liabilities  that
might result from the outcome of this uncertainty.


                                              FELDMAN RADIN & CO., P.C.
                                              Certified Public Accountants

March 7, 1997
New York, New York



                                       F-2
    
<PAGE>
   


<TABLE>
<CAPTION>


                          AZUREL LTD. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

<S>                                                   <C>                 <C>    

                                                            March 31,        December 31,
                                                               1997               1996
                                                            (Unaudited)
                                     ASSETS

CURRENT ASSETS:
     Cash                                                 $      64,716     $          -
     Restricted cash                                            268,731            268,731
     Accounts receivable, net of allowance for doubtful
       account of $50,000 and $50,000, respectively           1,619,074          1,515,407
     Note receivable affiliate                                  269,279            255,679
     Inventories                                              1,325,154          1,241,509
     Prepaid expenses                                            49,146             50,641
     Due from stockholders and related parties                  184,480            184,480
     Other current assets                                        70,395            106,891
                                                             ----------         ----------
          TOTAL CURRENT ASSETS                                3,850,975          3,623,338

FURNITURE AND EQUIPMENT                                         527,241            571,507

DEFERRED FINANCING COSTS                                         48,977             32,797

DEFERRED REGISTRATION COSTS                                     181,099            175,514

GOODWILL                                                      3,139,687          3,180,214

OTHER ASSETS                                                     60,470             60,470
                                                              ---------        -----------

                                                            $ 7,808,449        $ 7,643,840
                                                              =========         ==========


                 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
                 ----------------------------------------------

CURRENT LIABILITIES:
     Cash overdraft                                         $        -        $     10,635
     Accounts payable                                         1,103,826          1,058,163
     Accrued expenses                                         1,090,045            944,430
     Accrued payroll taxes and penalties                        596,679            519,323
     Customer advances                                           57,760             57,760
     Current portion of long-term debt                        3,647,601          1,551,816
     Current portion of capital lease obligations                20,398             19,770
                                                             ----------         ----------
          TOTAL CURRENT LIABILITIES                           6,516,309          4,161,897

LONG-TERM DEBT                                                1,468,965          3,189,054

CAPITAL LEASE OBLIGATIONS                                        15,753             20,322

STOCKHOLDERS' EQUITY (DEFICIT):
     Common stock, par value $.001 per share,
         10,000,000 shares authorized                             3,879              3,879
     Additional paid-in capital                               2,382,190          2,382,190
     Accumulated deficit                                     (2,576,472)        (2,111,327)
                                                             -----------        ----------
                                                               (190,403)           274,742
     Less stock subscriptions receivable                         (2,175)           (2,175)
                                                             -----------       -----------
          TOTAL STOCKHOLDERS' EQUITY (DEFICIT)                 (192,578)           272,567
                                                             -----------       -----------

                                                             $ 7,808,449       $ 7,643,840
                                                               =========         ==========

</TABLE>

                        See notes to financial statements
  
                                       F-3

    


<PAGE>




   
<TABLE>
<CAPTION>

                          AZUREL LTD. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS



<S>                                          <C>               <C>              <C>             <C>

                                                 Three months     Three months                    June 26, 1995
                                                     ended            ended        Year ended     (Inception)
                                                   March 31,        March 31,     December 31,    December 31,
                                                    1997             1996             1996           1995
                                                    ----             ----             ----           ----
                                                  (Unaudited)      (Unaudited)





NET SALES                                       $  2,733,182     $      -       $   3,745,336      $     -

COST OF GOODS OF SOLD                              2,107,510            -           2,870,888            -
                                                   ---------      -----------     -----------    ---------

GROSS PROFIT                                         625,672            -             874,448            -

GENERAL AND ADMINISTRATIVE EXPENSES                  959,628       261,231          1,652,240        259,637
                                               -------------    -------------    ------------    -----------

LOSS FROM OPERATIONS                               (333,956)     (261,231)          (777,792)      (259,637)

INTEREST EXPENSE                                     131,189       272,520            595,129         28,369
                                               -------------    -------------   -------------   ------------

NET LOSS                                        $  (465,145)  $  (533,751)      $(1,372,9210)    $ (288,006)
                                                 ===========    ============     ============     ==========



LOSS PER COMMON SHARES                      $         (0.12)  $      (0.21)     $     (0.42)   $      (0.20)
                                             ===============   ===============  ============== =============

WEIGHTED AVERAGE COMMON SHARES
   USED                                            3,878,747     2,485,599          3,287,759      1,426,146
                                                ============    ============    =============     ==========


</TABLE>







                       See notes to financial statements.
                                       F-4



    
<PAGE>



   
<TABLE>
<CAPTION>


                          AZUREL LTD. AND SUBSIDIARIES
       CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)


<S>                                       <C>        <C>           <C>          <C>              <C>              <C>
                                                                                                                       Total
                                                 Common Stock        Additional                         Stock       Stockholders
                                            Number of                 Paid-in      Accumulated     Subscriptions      Equity
                                             Shares     Amount        Capital         Deficit        Receivable      (Deficit)
                                             ------     ------        -------         -------        ----------      ---------

Balance - June 26, 1995 (Inception).......      -      $   -       $    -           $   -            $    -   $          -

   Issuance of common stock                 2,175,000    2,175          -               -              (2,175)           -
   Stock issued in connection with
   bridge financing                           125,000      125       64,734             -                 -            64,859
   Stock issued for services                  125,000      125          -               -                 -               125
   stock isued in connection with a loan       25,000       25          -               -                 -                25
   Distribution                                   -          -          -           (225,400)             -          (225,400)
   Net (loss)                                     -          -          -           (288,006)             -          (288,006)

Balance - December 31, 1995................ 2,450,000    2,450       64,734         (513,406)          (2,175)       (448,397)

   Stock issued in connection with
      bridge financing                        125,000      125       124,875            -                 -           125,000
   Sale of common stock                       750,000      750     1,283,150            -                 -         1,283,900
   Stock issued for services                   60,000       60       119,940            -                 -           120,000
   Stock issued in connection with acquisition  5,000        5        21,245            -                 -            21,250
   Stock issued in connection with a penalty   25,000       25        49,975            -                 -            50,000
   Stock issued in connection with a loan      25,000       25        38,070            -                 -            38,095
   Conversion of debt to common stock         438,747      439       642,701            -                 -           643,140
   Stock options issued for services              -          -        37,500            -                 -            37,500
   Distribution                                   -          -          -           (225,000)             -         (225,000)
   Net(loss)                                      -          -          -         (1,372,921)             -       (1,372,921)

Balance - December 31, 1996................ 3,878,747    3,879     2,382,190      (2,111,327)          (2,175)        272,567

   Net (loss), three months ended                                                                                         -
      March 31, 1997 (unaudited)                  -          -          -           (465,145)             -          (465,145)
                                            ----------- -------   ---------      -----------        ----------     ------------

Balance - March 31, 1997 (unaudited)....... 3,878,747  $ 3,879   $ 2,382,190   $  (2,576,472)     $    (2,175)   $   (192,578)
 
</TABLE>


                       See notes to financial statements.
                                       F-5


    
<PAGE>




   
<TABLE>
<CAPTION>

                          AZUREL LTD. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
<S>                                                   <C>              <C>                <C>            <C>   

                                                          Three months    Three months                     June 26, 1995
                                                              ended           ended         Year ended     (Inception) to
                                                            March 31,       March 31,      December 31,     December 31,
                                                              1997            1996            1996             1995
                                                              ----            ----            ----             ----
                                                           (Unaudited)     (Unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net (loss)                                             $ (465,145)    $ (533,751)    $ (1,372,921)      $ (288,006)
   Adjustments to reconcile net (loss) to net cash
     provided by operating activities:
     Depreciation                                              43,767          -              57,384             -
     Amortization of goodwill                                  40,527          -              61,992             -
     Amortization of discount on notes payable                  -            163,095         217,169           10,810
     Amortization of deferred financing costs                  14,189         47,604         118,271             -
     Stock options issued for services                          -             37,500          37,500             -
     Stock issued for penalty                                   -              -              50,000             -
     Interest converted into stock                              -              -              29,994             -
     Stock issued for services                                  -              -             120,000              125

   Changes in assets and liabilities, net of effects 
    of acquisitions:
     (Increase) decrease in accounts receivable             (117,267)          -              34,613             -
     (Increase) decrease in inventories                      (83,645)          -             249,265             -
     (Increase) decrease in prepaid expenses                    1,495          -             (50,042)            -
     (Increase) decrease in other current assets               36,496          -              (9,694)            -
     (Increase) decrease in other assets                        -            (3,685)         (24,347)           (490)
     Increase (decrease) in accounts payable                   46,162          -             465,329             -
     Increase (decrease) in accrued expenses                  222,971         57,435         218,844         127,730
     Increase (decrease) in customer advance                    -              -             (97,382)            -
                                                             ----------     ---------      ---------       ----------       
                                                                                                          
                                                       

     NET CASH PROVIDED (USED) IN OPERATING ACTIVITIES       (260,450)      (231,802)         105,975        (149,831)
                                                             ----------     ---------      ---------       ----------       
                                                          

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchase of furniture and equipment                          -              -             (87,411)           -
   Cash paid in acquisition of Private Label Group              -              -            (665,107)           -
                                                            ----------     ---------      ---------       ----------       
                                                                
       NET CASH USED IN INVESTING ACTIVITIES                    -              -            (752,518)           -
                                                            ----------     ---------      ---------       ----------       
                                                                   

CASH FLOWS FROM FINANCING ACTIVITIES:
   (Increase) in restricted cash                                -          (137,612)          (7,304)           -
   Increase (decrease) in cash overdraft                     (10,635)          -              10,635            -
   (Increase) in due from stockholders and related parties      -           (22,000)        (92,100)        (92,380)
   (Increase) in due from the Private Label Group               -          (500,000)        (675,600)      (180,000)
   (Increase) decrease in deferred financing costs           (30,369)       (37,500)         (80,860)       (70,208)
   (Increase) in deferred registration costs                  (5,585)       (29,550)        (171,514)        (4,000)
   Payment of capital lease obligations                       (3,941)          -             (11,520)           -
   Proceeds from long-term debt                               424,000       460,000        1,037,829         528,750
   Payment of long-term debt                                 (48,304)      (100,000)        (626,149)        (28,750)
   Costs incurred in connection with stock issuance             -              -            (240,455)           -
   Issuance of common stock                                     -           596,525        1,500,000            -
                                                            ----------     ---------      ---------       ----------       
                                                    
       NET CASH PROVIDED BY FINANCING ACTIVITIES              325,166       229,863          642,962         153,412
                                                            ----------     ---------      ---------       ----------       
                                                        
NET INCREASE (DECREASE) IN CASH                                64,716        (1,939)          (3,581)         3,581

CASH AT BEGINNING OF PERIOD                                     -             2,546            3,581              -
                                                            ----------     ---------      ---------       ----------       
                                                     

CASH AT END OF PERIOD                                     $    64,716   $       607     $       -      $      3,581
                                                          ===========   ===========      =========       ============
                                                          
</TABLE>




                        See notes to financial statements
                                       F-6



<PAGE>


<TABLE>
<CAPTION>


                          AZUREL LTD. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
<S>                                                    <C>               <C>               <C>            <C>


                                                           Three months     Three months                     June 26, 1995
                                                               ended            ended         Year ended    (Inception) to
                                                             March 31,        March 31,       December 31,    December 31,
                                                               1997             1996            1996             1995
                                                               ----             ----            ----             ----
                                                            (Unaudited)      (Unaudited)

SUPPLEMENTAL DISCLOSURES OF CASH FLOW
   INFORMATION:
   Cash paid during the year for:
       Interest                                             $    52,727    $      -          $    259,083     $     -
                                                            ===========    ============      ============     ==========
       Taxes                                                $      -       $      -          $      -         $     -
                                                            ===========    ============      ============     ==========
   Non cash activities:
     Issuance of common stock through long-term debt        $      -       $   163,095       $    163,095     $   64,884
                                                            ===========    ============      ============     ==========
     Issuance of common stock through stock
       subscriptions receivable                             $      -       $      -          $      -         $    2,175
                                                            ===========    ============      ============     ==========
     Issuance of common stock in connection with 
       acquisition of Private Label                         $      -       $      -          $     21,250     $      -
                                                            ===========    ============      ============     ==========
     Conversion of debt to common stock                     $      -       $      -          $    637,500     $      -
                                                            ===========    ============      ============     ==========
     Distribution through assumption of long term-debt      $      -       $      -          $    225,000     $  225,400
                                                            ===========    ============      ============     ==========
Purchase of equipment through capital lease obligations     $              $      -          $     11,304     $
                                                            ===========    ============      ============     ==========
     Assumption of debt in connection with acquisition
       of Private Label                                     $      -       $      -          $  1,758,750     $      -
                                                            ===========    ============      ============     ==========
     Stock issued for services                              $      -       $      -          $    120,000     $      125
                                                            ===========    ============      ============     ==========
     Stock options issued for services                      $      -       $      -          $     37,500     $      -
                                                            ===========    ============      ============     ==========
     Stock issued for penalty                               $      -       $      -          $     50,000     $      -
                                                            ===========    ============      ============     ==========


</TABLE>






                       See notes to financial statements.
                                       F-7

    
<PAGE>
 
   


                         AZUREL LTD. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

         The financial statements and footnotes for the three months ended March
         31, 1997 and 1996 are unaudited.  In the opinion of  management,  these
         financial statements include all adjustments, consisting only of normal
         recurring adjustments, necessary for a fair presentation of the interim
         financial statements. The results of operations for the interim periods
         are not necessarily  indicative of results that may be expected for the
         full year.

1.       BUSINESS

         Azurel Ltd. (the  "Company") was  incorporated  in Delaware on June 26,
         1995.  The  Company  acquired  the  stock of a  cosmetic  manufacturing
         company,  Private Label  Cosmetics,  Inc. and Affiliates  (the "Private
         Label  Group") on August 22, 1996. In July 1996,  the Company  formed a
         subsidiary,  Scent 123, Inc.  ("Scent 123"). In October 1996, Scent 123
         acquired the assets of Scent  Overnight,  Inc.  ("Scent  Overnight") an
         overnight delivery service of men's cologne and women's fragrances. The
         Company will also market and develop  original  cosmetic and  fragrance
         lines.

2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         a.       Principles  of  consolidation  -  The  consolidated  financial
                  statements  include the accounts of the Company and its wholly
                  owned  subsidiaries,  Private  Label Group and Scent 123.  All
                  material intercompany transactions have been eliminated.

         b.       Accounting estimates - The preparation of financial statements
                  in accordance with generally  accepted  accounting  principles
                  requires   management  to  make   significant   estimates  and
                  assumptions  that  effect the  reported  amounts of assets and
                  liabilities  at the date of the financial  statements  and the
                  reported  amounts of revenues and expenses during the reported
                  period. Actual results could differ from those estimates.

         c.       Inventories - Inventories are recorded at the lower of cost or
                  market. Cost was determined using the average cost method.

         d.       Property and  equipment - Property and equipment are stated at
                  cost and depreciated using the  straight-line  method over the
                  estimated useful lives of the assets.

         e.       Deferred registration costs - Deferred registration costs will
                  be  charged  against   additional  paid-in  capital  upon  the
                  successful   completion  of  the  Company's   proposed  public
                  offering.  In the event the  offering is not  completed,  such
                  costs will be charged to expense.

         f.       Deferred  financing  costs - Deferred  financing costs will be
                  charged to interest  expense  over the term of the  respective
                  loans.

         g.       Fair value of financial  instruments  - The  carrying  amounts
                  reported in the balance sheet for cash, receivables,  accounts
                  payable, and accrued expenses approximate fair

                                       F-8

<PAGE>



                  value based on the short-term maturity of these instruments.

         h.       Income taxes - The Company accounts for income taxes under the
                  provisions of Statement of Financial  Accounting Standards No.
                  109,  "Accounting  for Income Taxes" (SFAS No. 109).  SFAS No.
                  109  requires  the  recognition  of  deferred  tax  assets and
                  liabilities  for  both  the  expected  impact  of  differences
                  between the financial  statements  and tax basis of assets and
                  liabilities,  and for the  expected  future tax  benefit to be
                  derived from tax loss and tax credit  carryforwards.  SFAS No.
                  109  additionally  requires the  establishment  of a valuation
                  allowance to reflect the likelihood of realization of deferred
                  tax assets.

         i.       Stock based  compensation - The Company  accounts for employee
                  stock  transactions  in  accordance  with APB  Opinion No. 25,
                  "Accounting  For Stock Issued To  Employees."  The Company has
                  adopted the proforma  disclosure  requirements of Statement of
                  Financial   Accounting  Standards  No.  123,  "Accounting  For
                  Stock-Based Compensation."

         j.       Goodwill  - Goodwill  resulting  from the  acquisition  of the
                  Private Label Group represents the remaining unamortized value
                  of the excess of the purchase price over the fair value of the
                  net assets of the Private  Label Group.  Goodwill is amortized
                  on a straight line basis over a period of 20 years.

         k.       Impairment  of long - lived  assets - The  Company has adopted
                  Statement  of   Financial   Accounting   Standards   No.  121,
                  "Accounting  For The  Impairment Of Long-Lived  Assets And For
                  Long-Lived  Assets To Be  Disposed  Of" as of January 1, 1996.
                  Such  adoption  had  no  material   effect  on  the  financial
                  statements of the Company.


3.       BASIS OF PRESENTATION

         The Company's financial  statements have been presented on a basis that
         it is a going concern, which contemplates the realization of assets and
         the  satisfaction of liabilities in the normal course of business.  The
         Company  intends to seek  additional  equity capital through an initial
         public  offering to adequately fund  operations,  working capital needs
         and growth plans.

         The  Company  had  incurred  significant  net losses from June 26, 1995
         (inception)  through  December  31,  1996  and  has a  working  capital
         deficiency  of  approximately  $1,200,000  at  December  31, 1996 which
         raises  substantial  doubt  about its  ability to  continue  as a going
         concern.  Accordingly,   continued  existence  is  dependent  upon  the
         Company's  ability to become profitable and to obtain additional equity
         capital, neither of which can be assured.





                                       F-9

<PAGE>



4.       INVENTORIES

          Inventories consist of the following:
<TABLE>
<S>                                       <C> 

                                                    December 31,
                                                        1996
                                                -----------------
Raw Materials                              $              672,769
Work In Process                                           483,282
Finished Goods                                             85,458
                                                -----------------
                                           $            1,241,509
                                                =================
</TABLE>


5.       DUE FROM STOCKHOLDERS

         As  of  December  31,  1996,  the  Company  is  owed  $184,480  from
         stockholders representing short term non-interest bearing advances.


6.       NOTE RECEIVABLE AFFILIATE

         As of  December  31,  1996,  the  Company  is  owed  $255,679  from  an
         affiliated  company.  The note is  non-interest  bearing  and is due on
         demand.


7.       PROPERTY AND EQUIPMENT

         Property and equipment consists of the following at December 31, 1996:
<TABLE>
<S>                                            <C>                    <C>    


                                                         Estimated
                                                       useful lives
                                                   ---------------------
Machinery and equipment held under
capital lease obligations                                   5-7           $     41,478
Machinery and equipment                                     5-7                585,036
Leasehold improvements                                      15                   2,377
                                                                           -----------
                                                                               628,891
Less accumulated depreciation                                                   57,384
                                                                           -----------
                                                                          $    571,507
                                                                           ===========

</TABLE>



                                      F-10

<PAGE>



8.       LONG-TERM DEBT
<TABLE>
<S>                                                         <C> 

         The following is a summary of long-term debt:

                                                                  December 31,
                                                                      1996
                                                                 --------------
Note payable, bears interest at the rate of 6% per
annum.  Monthly payments consisting of principal
and interest are approximately $5,551 through
August 2003.                                                      $     390,829

Notes payable, bears interest at the rate of 8.5% per
annum.  Due in June 1997.                                                91,375

Note payable to Finova Financial Corporation,
bears interest at the rate of prime plus 3% per
annum.  Monthly payments of $10,150 are due
each month with the remaining balance due in
February 1998.                                                        1,829,966

Notes payable to bridge lenders, bearing interest at
10% per annum, payable at the earlier of a public
offering or through October 1997.                                       300,000

Note payable to bridge lenders, bearing interest at
10% per annum, payable at the earlier of a public
offering or through December 1997.                                      100,000

Note payable, bearing interest at 9% per annum, due
at the earlier of a public offering or December 31,
1998.                                                                   225,000

Notes payable, bearing interest at 9% per annum,
principal and interest due in installments through
November 2000.                                                        1,758,750

Other
                                                                         44,950
                                                                    -----------
                                                                      4,740,870
Less current portion                                                  1,551,816
                                                                   ------------
                                                                    $ 3,189,054
                                                                    ===========

</TABLE>




                                      F-11

<PAGE>



         Long-term debt maturities for the next five years are as follows:
<TABLE>
<S>                                                 <C>  


1997                                                  $    1,551,815

1998                                                       2,144,134

1999                                                         438,976

2000                                                         442,170

2001                                                          58,374
</TABLE>


9.       ACCRUED PAYROLL TAXES AND PENALTIES

         At December 31, 1996,  the Private Label Group owed $519,323 in accrued
         payroll  taxes and  penalties  for the period  September  1996  through
         December 1996.


10.      CAPITAL LEASE OBLIGATIONS

         The Company leases machinery and equipment under  non-cancelable  lease
         agreements which expire at various times through December 1999.

<TABLE>
<S>                                               <C>  

Principal portion of capital lease payments           $       40,092
Less: current portion                                         19,770
                                                      --------------
                                                      $       20,322
                                                      ==============
</TABLE>

         The future  minimum  principal  payments  under  capital  leases are as
follows:

<TABLE>
<S>                                                <C> 

1997                                                  $      19,770

1998                                                         18,714

1999                                                          1,608
</TABLE>


11.      PRIVATE PLACEMENTS AND OTHER FINANCING

         a.       In July 1995,  the  Company  issued a  promissory  note in the
                  principal  amount of $28,750  bearing  interest at the rate of
                  10% per annum.  The loan was repaid in  September  and October
                  1995. Additionally,  the Company granted the lender the option
                  to purchase  150,000 shares of common stock at $1.00 per share
                  which expires in five years.


                                      F-12

<PAGE>



         b.       In  September  through  December  1995,  the Company  obtained
                  bridge loans totaling  $250,000.  The  convertible  promissory
                  notes  bore  interest  at the  rate of 12% per  annum  and are
                  payable  at the  earlier  of (i) 18  months  from  the date of
                  issuance  or (ii) upon the  receipt  by the  Company  of gross
                  proceeds  of a minimum  of  $1,000,000  through  any public or
                  private  offering.  Additionally,  as  consideration  for  the
                  bridge  loans,  the  Company  issued an  aggregate  of 125,000
                  shares of  common  stock to the  lenders.  These  shares  were
                  valued at $64,859.  In July 1996, notes plus interest totaling
                  $138,784 were converted into 69,392 shares of common stock and
                  $132,859 was repaid.

         c.       In September 1995, the Company issued a promissory note in the
                  principal  amount of $50,000  bearing  interest at the rate of
                  10% per annum and secured by an aggregate of 200,000 shares of
                  common stock owned by two  officers/directors  of the Company.
                  As additional  consideration  for the loan, the Company issued
                  25,000  shares of common  stock  valued at $25 and granted the
                  lender the option to purchase 50,000 shares of common stock at
                  $1.00 per share, which expires in September 2002. The note and
                  accrued interest were repaid in April 1996.

         d.       In September 1995, the Company was negotiating the purchase of
                  Scent  and  assumed  a  promissory  note  owed by Scent in the
                  principal  amount of $210,000 plus accrued interest of $15,400
                  which was  recorded as a  stockholder  distribution.  The note
                  bore  interest  at the rate of 8% per  annum  and was due with
                  accrued  interest at the earlier of December  31, 1996 or upon
                  the  closing of the  Company's  initial  public  offering.  In
                  October 1996, the lender converted the principal due under the
                  note into 210,000 shares of common stock. In January 1997, the
                  accrued  interest  was  extended  and is due at the earlier of
                  March  31,  1997  or  upon  the  effective  date  of a  public
                  offering.

         e.       In October 1995, the Company  issued a promissory  note in the
                  principal  amount of $200,000.  The note bore  interest at the
                  rate of 10% per annum  and was due in  October  1997.  In July
                  1996, the lender converted the principal plus accrued interest
                  due under the note into 106,972 shares of common stock.

         f.       In December  1995 and  February  1996 the Private  Label Group
                  issued  promissory  notes in the principal  amounts of $50,000
                  and $50,200 to the former stockholder. The remaining principal
                  balance  of  $91,375  plus  interest  at the rate of 8.5 % per
                  annum is due in June 1997.

         g.       In January 1996, the Company  issued a promissory  note in the
                  principal  amount of $160,000  bearing interest at the rate of
                  10% per annum and due, as to $100,000,  in February 1996, and,
                  as to, the remaining principal plus accrued interest, in March
                  1996. In  consideration  for this loan, the Company issued the
                  lender  25,000 shares of common stock valued at $38,095 and an
                  option to purchase  50,000 shares of common stock at $1.25 per
                  share  which was valued at  $37,500  and  expires in  February
                  2003. Additionally, the Company issued 25,000 shares of common
                  stock to the lender  valued at  $50,000  as a penalty  for the
                  Company's  late  repayment of a portion of the loan.  The note
                  was repaid in February and May 1996.


                                      F-13

<PAGE>



         h.       In January 1996, the Company issued a demand  promissory  note
                  to an individual in the  principal  amount of $50,000  bearing
                  interest  at the rate of 8% per annum.  The note was repaid in
                  April and May 1996.

         i.       In February 1996, the Company  obtained  bridge loans totaling
                  $250,000.  The  promissory  notes bear interest at the rate of
                  12% per annum and are payable at the earlier of (i) two months
                  from the date of  issuance,  or (ii) upon the  receipt  by the
                  Company of gross  proceeds of a minimum of $1,000,000  through
                  any public or private offering. Additionally, as consideration
                  for the bridge  loans,  the  Company  issued an  aggregate  of
                  125,000  shares  of common  stock to the  lenders  which  were
                  valued  at  $125,000.  In April  and  July  1996,  notes  plus
                  interest  totaling  $104,767 were converted into 52,383 shares
                  of common stock and $104,767 was repaid.

         j.       In February  1996,  the Private Label Group entered into a two
                  year  loan   agreement  with  Finova   Financial   Corporation
                  ("Finova").  Pursuant to the agreement,  the line of credit is
                  $2,000,000,  bears  interest  at the rate of prime plus 3% per
                  annum,  is  secured  by the  Private  Label  Group's  accounts
                  receivable,  inventory  and equipment and is guaranteed by the
                  Private  Label  Group's  former  stockholder  and the Company.
                  Monthly principal  installments of $10,150 are due on the last
                  day of each month with the  remaining  balance due in February
                  1998. Additionally, the Company deposited $250,000 with Finova
                  as  additional  collateral.   As  of  December  31,  1996  the
                  collateral balance was $268,731.

         k.       In July 1996,  the Company  completed a private  placement  of
                  978,747 shares of common stock at $2.00 per share. The Company
                  issued  750,000  shares of common stock at $2.00 per share and
                  converted various notes into 228,747 shares of common stock at
                  $2.00 per share.

         l.       On August 22, 1996 in connection  with the  acquisition of the
                  Private Label Group, the Company issued to former stockholders
                  of the Private  Label Group  promissory  notes for a principal
                  sum of  $1,758,750  bearing  interest  at the  rate  of 9% per
                  annum. The first and second installments totaling $359,375 and
                  $17,968 plus their  respective  accrued interest are due July
                  15, 1997.  Remaining  principal   installments  plus  accrued
                  interest are due through November 2000.

         m.       In July 1996,  the  Company  issued a  promissory  note in the
                  amount of $22,000 representing $20,000 in principal and $2,000
                  in prepaid  interest.  The note was due on the  earlier of (i)
                  180 days or (ii) upon  consummation of a public offering.  The
                  note was paid in full in September 1996.

         n.       In October  1996,  the Company  acquired  all of the assets of
                  Scent  Overnight and issued a $225,000  promissory  note which
                  was  recorded as a  stockholder  distribution.  The note bears
                  interest  at the  rate of 9% per  annum  and is due  upon  the
                  earlier  of  December  31,  1998 or upon the  receipt of gross
                  proceeds  of at least  $1,000,000  pursuant  to any  public or
                  private debt or equity financing of any securities.

         o.       In October  1996,  the Company  completed  a $300,000  private
                  placement of 12 units,

                                      F-14

<PAGE>



                  each  consisting of (i) the Company's  promissory note bearing
                  interest  at the rate of 10% per annum and due at the  earlier
                  of 12 months or at the closing of the Company's initial public
                  offering and (ii) a warrant to purchase up to 25,000 shares of
                  common stock at $4.80 per share exercisable after one year and
                  expiring three years from the exercise date.

         p.       On November 8, 1996, the Company issued a promissory note in
                  the amount of $55,500 representing $49,950 in principal and
                  $5,550 in prepaid interest. The note was due on the earlier of
                  (i) December 8, 1996 or (ii) within three days of closing any
                  portion of the concurrent bridge loan. In November 1996, the
                  promissory note was extended and was due, as to $15,000 by
                  December 8, 1996, and, as to, the remaining balance of $40,500
                  on or before January 15, 1997 or upon the effective date of a
                  public offering. As consideration for extension of the note
                  the Company granted the lender an option to purchase up to
                  55,500 shares of common stock at $4.80 per share which expires
                  in November 2000. The note was further extended to July 15,
                  1997 when the remaining principal of $44,950 plus interest of
                  $5,550 is due.

         q.       In December  1996 and January  1997,  the Company  completed a
                  $200,000 private  placement of 8 units, each consisting of (i)
                  the  Company's  10%  promissory  note due at the earlier of 12
                  months  or at the  closing  of the  Company's  initial  public
                  offering and (ii) a warrant to purchase up to 25,000 shares of
                  common stock at $4.80 per share exercisable after one year and
                  expiring three years from the exercise date.

         r.       In  April  1997  the  Company  completed  a  $350,000  private
                  placement of 14 units , each  consisting  of (i) the Company's
                  10% promissory  note due at the earlier of 12 months or at the
                  closing of the Company's  initial  public  offering and (ii) a
                  warrant to  purchase  up to 25,000  shares of common  stock at
                  $4.80 per share  exercisable after one year and expiring three
                  years from the exercise date.


12.      STOCKHOLDERS' EQUITY

         a.       The Company is  authorized to issue an aggregate of 10,000,000
                  shares of common stock, $.001 par value per share.

         b.       In July and  September  1995,  the  Company  issued  2,175,000
                  shares of common stock to the founders of the Company.

         c.       In July 1995, the Company  granted a financial  consultant the
                  option  to  purchase  150,000  shares  of  common  stock at an
                  exercise price of $1.00 per share, which expires in July 2000.

         d.       In September  1995, the Company issued 25,000 shares of common
                  stock in  consideration  for a $50,000  loan.  The shares were
                  valued at $25.  Additionally,  the Company  granted the lender
                  the option to purchase  50,000  shares of common  stock for an
                  exercise price of $1.00 per share,  which expires in September
                  2002.


                                      F-15

<PAGE>



         e.       In September 1995 through December 1995, the Company issued an
                  aggregate of 125,000  shares of common stock to eleven  bridge
                  lenders which shares were valued at $64,859.

         f.       In September 1995, the Company issued 125,000 shares of common
                  stock for consulting services which were valued at $125.

         g.       In January 1996, the Company,  in consideration for a $160,000
                  loan,  issued the lender  25,000 shares of common stock valued
                  at $38,095 and an option to purchase  50,000  shares of common
                  stock at $1.25 per  share,  which was  valued at  $37,500  and
                  expires in February  2003.  Additionally,  the Company  issued
                  25,000  shares of common stock valued at $50,000 to the lender
                  as a penalty for the Company's  late repayment of a portion of
                  the loan.

         h.       In February  1996,  the Company issued an aggregate of 125,000
                  shares of common  stock to three  bridge  lenders  which  were
                  valued at $125,000.

         i.       In February and March 1996,  the Company  issued 60,000 shares
                  of common stock for professional  services which was valued at
                  $120,000.

         j.       In February  through  July 1996,  the Company  issued  750,000
                  shares  of  common  stock at  $2.00  per  share  in a  private
                  placement.

         k.       In July 1996,  the Company  granted a consultant the option to
                  purchase 20,000 shares of common stock at an exercise price of
                  $4.80 per share, which expires in July 1999. Additionally, the
                  Company  issued 5,000 shares of common stock to the consultant
                  in August  1996 for  services  rendered  which  was  valued at
                  $21,250.

         l.       In July 1996, the Company converted various notes into 228,747
                  shares of common stock at $2.00 per share.

         m.       In October 1996,  the lender of a $210,000 note  converted the
                  principal of the note into 210,000 shares of common stock.

         n.       In August through October 1996, the Company granted lenders of
                  a  $300,000  private  placement  warrants  to  purchase  up to
                  300,000  shares of common  stock at $4.80 per share  which are
                  exercisable  after one year and  expire  three  years from the
                  exercise date.

         o.       In November 1996, the Company  granted the lender of a $55,500
                  promissory  note a warrant to purchase up to 55,500  shares of
                  common  stock at $4.80 per share  which  expires  in  November
                  2000.

         p.       In December 1996 and January 1997, the Company granted lenders
                  of a $200,000  private  placement  warrants  to purchase up to
                  200,000  shares of common  stock at $4.80 per share  which are
                  exercisable  after one year and  expire  three  years from the
                  exercise date.

                                      F-16

<PAGE>




         r.       In February through April 1997, the Company granted lenders of
                  a  $350,000  private  placement  warrants  to  purchase  up to
                  350,000  shares of common  stock at $4.80 per share  which are
                  exercisable  after one year and  expire  three  years from the
                  exercise date.

13.      INCOME TAXES

         The Company  accounts  for income  taxes under  Statement  of Financial
         Accounting  Standards No. 109,  Accounting  for Income Taxes ("SFAS No.
         109"). SFAS No. 109 requires the recognition of deferred tax assets and
         liabilities  for both the expected  impact of  differences  between the
         financial  statements and tax basis of assets and liabilities,  and for
         the  expected  future tax  benefit to be derived  from tax loss and tax
         credit   carryforwards.   SFAS  No.  109   additionally   requires  the
         establishment  of a valuation  allowance to reflect the  likelihood  of
         realization  of deferred tax assets.  At December 31, 1996, the Company
         had net  deferred  tax assets of  $965,000.  The Company has recorded a
         valuation allowance for the full amount of the net deferred tax assets.

         The following table  illustrates the source and status of the Company's
         major deferred tax assets and (liabilities):

<TABLE>
<S>                                           <C>

Net operating loss carryforward                 $         877,000
Accounts receivable allowance                              18,000
Inventory allowance                                        70,000
Valuation allowance                                      (965,000)
                                                ------------------
Net deferred tax asset recorded                 $             -
                                                ==================
</TABLE>


         The  provision  for  income  taxes  differs  from the  amount  computed
         applying the statutory  federal income tax rate to income before income
         taxes as follows:




<TABLE>
<S>                                                     <C>                <C>    

                                                                     December 31,
                                                         -------------------------------------
                                                              1996                  1995
                                                         ---------------      ----------------
Income tax benefit computed at statutory rate             $   (480,000)         $  (100,000)
Tax benefit not recognized                                     480,000              100,000
                                                         ---------------      ----------------
Provision for income taxes (benefit)                      $       -             $      -
                                                          ===============      ================

</TABLE>


                                      F-17

<PAGE>



         The Company  has net  operating  loss  carryforwards  for tax  purposes
         totaling  $2,660,000 at December 31, 1996 expiring in the years 2008 to
         2011. Substantially all of the carryforwards are subject to limitations
         on annual  utilization  because there are "equity  structure shifts" or
         "owner shifts" involving 5% stockholders (as these terms are defined in
         Section 382 of the Internal  Revenue  Code),  which have  resulted in a
         more than 50% change in  ownership.  The annual  limitation is based on
         the value of the Private  Label  Group as of the date of the  ownership
         change  multiplied by the applicable  Federal Long Term Tax Exempt Bond
         Rate.


14.      COMMITMENTS

         a.       In  February  1996,  the  Company  entered  into  a  guarantee
                  agreement with Finova for a $2,000,000  line of credit for the
                  Private Label Group.  Additionally,  the Company, on behalf of
                  the Private  Label Group,  deposited  $250,000  with Finova as
                  security for its guarantee.

         b.       In May 1996, the Company entered into a license agreement with
                  the  owner of the  "Members  Only"  trademark.  The  agreement
                  grants the  Company the  exclusive  right to  manufacture  and
                  distribute  cosmetics and other items under the "Members Only"
                  mark.  The  agreement  expires  in  September  2001,  with the
                  Company's  option  to  renew  the  license  agreement  for  an
                  additional five year term.  Under this agreement,  the Company
                  is to required to pay minimum royalties of $1,225,000  through
                  September 2001.

         c.       In  August  1996,  the  Company  entered  into  a  three  year
                  employment   agreement   with  the  former  sole   stockholder
                  ("Stockholder")  of the Private Label Group,  the  Stockholder
                  will  receive  a base  annual  salary  of  $195,000  with  the
                  Stockholder's  option to renew the agreement for an additional
                  two years. Additionally,  the Stockholder will receive a bonus
                  equal to 10% of the  Private  Label  Group's  net  profits  in
                  excess of  $500,000  for the years  ending  December  31, 1997
                  through December 31, 1999.

         d.       In  July  1996,  the  Company  entered  into a  brokerage  and
                  consulting agreement with V.A.N. Marketing Ltd. ("VAN"). Under
                  the   agreement,   VAN  will   receive  a   finder's   fee  of
                  approximately  $69,000  which  represents  two  and  one  half
                  percent of the  purchase  price of the  Private  Label  Group,
                  5,000  shares of the  Company's  common stock and 20,000 stock
                  options at an exercise price of $4.80 per share,  which expire
                  in July 1999. The finder's fee is payable as follows:  $22,500
                  upon signing of the contract and the remaining balance due one
                  year later.  Additionally,  VAN will receive for the two years
                  commencing  at the close of the contract a monthly  consulting
                  fee of $3,000 for the first  twelve  months and $5,000 for the
                  remaining twelve months.

         e.       In  November  1996,  the  Company  entered  into a  consulting
                  agreement  where the  consultant is to receive  $16,500 over a
                  two year period.  The consulting fee of $16,500 was prepaid in
                  November 1996.

                                      F-18

<PAGE>



         f.       Rent  expense  under all  operating  leases was  $212,000  and
                  $7,600 for the year ended  December 31, 1996 and from June 26,
                  1995 (inception) to December 31, 1995, respectively.

                  The  future   minimum   rental   payments  to  be  made  under
                  noncancellable  operating leases as of December 31, 1996 is as
                  follows:

<TABLE>
                 <S>                             <C>   

                    1997                           $   541,702

                    1998                               557,419

                    1999                               573,200

                    2000                               589,055

                    2001                               605,479
</TABLE>

         g.       The Company is paying a monthly consulting fee of $11,117 to a
                  former  stockholder  of the Private Label Group through August
                  2003.

         h.       The  Company  does not have  insurance  coverage  for  product
                  withdrawal / recall.

         i.       In January 1997, the Company entered into an agreement for the
                  full settlement of an advertising expense claim with a payment
                  of $5,000 and  delivery of a non interest  bearing  promissory
                  note for the sum of $35,000 due April 20, 1997. The settlement
                  of $40,000 was accrued at December 31, 1996.

         j.       Under the  Company's  1997 Stock  Option  Plan,  up to 750,000
                  shares of common stock are reserved for issuance. The exercise
                  price  of  the  options  will  be  determined  by a  committee
                  selected by the Board of  Directors,  but the  exercise  price
                  will not be less than 85% of the fair market value on the date
                  of grant. No options have been issued under this plan.


15.      SIGNIFICANT CUSTOMERS

         Approximately  22% and 12% of the  Private  Label  Group's  revenue was
         derived from two major customers for the year ended December 31, 1996.


16.      ACQUISITIONS

         a.       On August 22, 1996,  the Company  purchased  all of the issued
                  and outstanding capital stock of the Private Label Group for a
                  purchase  price of  $2,782,500  of which  $131,250 in cash was
                  paid at closing,  $1,758,750  was paid by the  delivery of the
                  Company's promissory notes (which bear interest at the rate of
                  9% per annum) and  $892,500  will be paid  promptly  after the
                  closing of the  initial  public  offering  by the  issuance of
                  common stock valued at the public offering price. In addition,
                  upon

                                      F-19

<PAGE>



                  completion of the closing of the initial public offering,  the
                  Company  is to issue to Private  Label  Group's  counsel  such
                  number of shares of common stock as is valued at $7,500.

                  The  acquisition of the Private Label Group has been accounted
                  for as a purchase  and  accordingly,  the assets  acquired and
                  liabilities assumed have been recorded at their estimated fair
                  values which  approximates  book value.  The  following  table
                  summarizes this acquisition:
<TABLE>
<S>                                                <C>


Purchase Price, including acquisition costs           $   2,174,790
Liabilities assumed                                       4,754,844
Assets acquired                                          (3,687,428)
                                                         -----------
Goodwill                                              $   3,242,206
                                                         ============
</TABLE>

                  The results of operations  for the Private Label Group for the
                  period  August 22, 1996 to December  31, 1996 are  included in
                  the  accompanying  consolidated  financial  statements for the
                  year ended December 31, 1996.

                  The  following  schedule  combines  the  unaudited  pro  forma
                  results  of  operations  of the  Company  for the  year  ended
                  December  31,  1996 and  from  June 26,  1995  (inception)  to
                  December  31, 1995 and the  Private  Label Group for the years
                  ended  December  31, 1996 and 1995 as if the  acquisition  had
                  occurred  on January  1, 1995 and  includes  such  adjustments
                  which are directly attributable to the acquisition.  It should
                  not be  considered  indicative  of the results that would have
                  been achieved had the acquisitions not occurred or the results
                  that would have been  obtained  had the  acquisition  actually
                  occurred on January 1, 1995.



<TABLE>
         <S>                                  <C>                       <C>    

                                                         Year Ended December 31,
                                              ----------------------------------------------
                                                      1996                      1995
                                              --------------------      --------------------
          Net sales                             $   10,195,659             $   8,413,225

          Net loss                                  (1,769,455)               (1,182,560)
          Net loss per share                             (0.54)                    (0.83)
          Shares used in computation                 3,287,759                 1,426,146
</TABLE>

b.       In  October  1996,  the  Company  acquired  all of the  assets of Scent
         Overnight, a company of which the Company's Chief Executive Officer and
         Chairman  of the Board,  is a majority  stockholder  for (i) a $225,000
         promissory note bearing interest at the rate of 9% per annum and due at
         the earlier of the closing of the Company's  initial public offering or
         December  31, 1998,  and (ii) the  assumption  of a promissory  note of
         $210,000  plus  accrued  interest  of $15,400  which was assumed by the
         Company in September 1995.


                                      F-20

<PAGE>


         The  acquisition  was  accounted  for  under  the  purchase  method  of
         accounting  with the basis used to record the assets of Scent Overnight
         as zero which is the transferor's  historical cost basis. The assets of
         Scent Overnight  consisted of only intangible assets which is primarily
         Scent  Overnight's  name and the debt assumption which are considered a
         stockholder  distribution  to the  majority  stockholder.  Scent had no
         operations during the year ended December 31, 1996.

17.      SUBSEQUENT EVENT

         The Company, upon stockholder consent, amended its Certificate of
         Incorporation to increase the Company's authorized number of shares to
         25,000,000, consisting of 24,000,000 common shares and 1,000,000
         preferred shares.

                                      F-21
    
<PAGE>




   

                          INDEPENDENT AUDITOR'S REPORT

To the Shareholders and Board of Directors
Private Label Cosmetics, Inc. and affiliates

         We have  audited the  accompanying  combined  balance  sheet of Private
Label  Cosmetics,  Inc. and  affiliates  as of December 31, 1995 and the related
combined  statements of operations,  changes in  stockholders'  deficit and cash
flows for the year then ended. These financial statements are the responsibility
of the Private Label Group's  management.  Our  responsibility  is to express an
opinion on these financial statements based on our audits.

         We conducted our audits in accordance with generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

         In our opinion,  the  financial  statements  referred to above  present
fairly, in all material  respects,  the combined  financial  position of Private
Label Cosmetics,  Inc. and affiliates as of December 31, 1995 and the results of
its combined  operations  and its combined cash flows for the year then ended in
conformity with generally accepted accounting principles.

         The  accompanying  combined  financial  statements  have been  prepared
assuming that Private Label  Cosmetics,  Inc. and affiliates  will continue as a
going concern. As discussed in Note 3 to the combined financial statements,  the
Private Label Group incurred  significant net losses for the year ended December
31, 1995 which raises substantial doubt about its ability to continue as a going
concern.  Management's  plans in regard to these  matters are also  described in
Note 3. The financial  statements do not include any adjustments relating to the
recoverability  and  classification of reported asset amounts or the amounts and
classification  of  liabilities  that  might  result  from the  outcome  of this
uncertainty.


                                            FELDMAN RADIN & CO., P.C.
                                            Certified Public Accountants

December 20, 1996
New York, New York

                                      F-22

    
<PAGE>




   


<TABLE>
<CAPTION>

                  PRIVATE LABEL COSMETICS, INC. AND AFFILIATES
                             COMBINED BALANCE SHEETS
                                DECEMBER 31, 1995

                                     ASSETS
<S>                                                              <C>  

CURRENT ASSETS:
   Accounts receivable, net of allowance for doubtful
      account of $15,000                                              $1,127,920
   Inventories                                                         1,108,696
   Prepaid insurance and taxes                                            33,452
   Due from affiliates                                                   327,512
                                                                     -----------
      TOTAL CURRENT ASSETS                                             2,597,580

PROPERTY AND EQUIPMENT                                                   521,375

OTHER ASSETS                                                              38,303
                                                                          ------

                                                                      $3,157,258
                                                                      ==========

                      LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:
   Cash overdraft                                                        $30,711
   Accounts payable                                                      958,255
   Accrued expenses                                                      297,533
   Accrued payroll taxes and penalties                                   420,045
   Accrued lawsuit settlement                                            257,000
   Customer advances                                                     113,628
   Advances by Azurel Ltd.                                               180,000
   Current portion of long-term debt                                     168,786
   Current portion of capital lease obligations                           92,651
                                                                     -----------
       TOTAL CURRENT LIABILITIES                                       2,518,609

LONG-TERM LIABILITIES:
   Long-term debt                                                      1,462,574
   Capital lease obligations                                             103,245
                                                                         -------
       TOTAL LONG-TERM LIABILITIES                                     1,565,819

STOCKHOLDERS' DEFICIT:
   Common stock                                                           59,223
   Accumulated deficit                                                  (230,643)
   Treasury stock                                                       (755,750)
                                                                      ----------
       TOTAL STOCKHOLDERS' DEFICIT                                      (927,170)
                                                                        -------- 
                                                                      $3,157,258
                                                                      ==========
</TABLE>

                   See notes to combined financial statements.
  
                                      F-23



    

<PAGE>

   

<TABLE>
<CAPTION>


                  PRIVATE LABEL COSMETICS, INC. AND AFFILIATES
                        COMBINED STATEMENTS OF OPERATIONS


<S>                                              <C>                        <C>  

                                                         Three
                                                       Months Ended
                                                         March 31,             December 31,
                                                           1996                    1995
                                                           ----                    ----
                                                       (Unaudited)

NET SALES                                            $    2,546,826           $   8,413,225

COST OF GOODS SOLD                                        1,965,608               6,627,898
                                                        -----------              ----------

GROSS PROFIT                                                581,218               1,785,327

SELLING, GENERAL AND ADMINISTRATIVE
   EXPENSES                                                 561,677               2,103,320
                                                        -----------               ---------

   INCOME (LOSS) FROM OPERATIONS                             19,541                (317,993)

INTEREST EXPENSE                                            (43,502)               (197,663)
                                                        ------------            ------------

NET (LOSS)                                             $    (23,961)          $    (515,656)
                                                        ============          ==============





</TABLE>







                   See notes to combined financial statements.

                                      F-24


    

<PAGE>


   

<TABLE>
<CAPTION>


                 PRIVATE LABEL COSMETICS, INC. AND AFFILIATES

             COMBINED STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIT


<S>                              <C>         <C>        <C>       <C>       <C>       <C>      <C>       <C>          <C> 

                                              Common stock, No Par Value, 7,000 Shares Authorized       
                                              ---------------------------------------------------       
                                      Private Label          Fashion              P.L.C.       International Cosmetics  
                                     Cosmetics, Inc.     Laboratories, Inc.   Specialties, Inc.    Group, Inc.          Total
                                     ---------------     ------------------  -----------------     -----------          Common
                                    Shares      Amount    Shares     Amount   Shares  Amount     Shares   Amount        Stock     
                                   --------    --------  --------   --------  ------- -------   -------  -------       -------   
Balance - December 31, 1994.......      50       46,623       49     10,100      500      500      500      2,000       59,223     
   Net loss                              -           -         -         -        -        -         -        -           - 
                             
Balance - December 31, 1995.......      50       46,623       49     10,100      500      500      500      2,000       59,223   

   Net loss, three months ended
     March 31, 1996 (unaudited)...       -           -         -         -        -        -           -     -            -      
                                        
Balance - March 31, 1996 
   (unaudited)....................      50   $   46,623       49   $ 10,100      500   $  500      500    $ 2,000     $ 59,223
                                    ======      =======    =====   ========= =======   =======   ======    =======    ======== 


Shares authorized, no par value      2,500                 1,000               2,500             1,000
                                     =====                ======             =======           =======
</TABLE>


<TABLE>
<S>                                     <C>              <C>         <C>    

                                             Retained
                                             Earnings                      Total
                                            (Accumulated    Treasury    Stockholders'
                                              Deficit)       Stock       (Deficit)
                                              --------       -----       ---------
                               
Balance - December 31, 1994.........         285,013       (755,750)     (411,514)

   Net loss                                 (515,656)          -         (515,656)
                                            --------       ----------    -------- 
                            
Balance - December 31, 1995.........        (230,643)      (755,750)     (927,170)

   Net loss, three months ended
     March 31, 1996 (unaudited).....         (23,961)          -          (23,961)
           --- ----                          -------        ---------    --------- 
                                            
Balance - March 31, 1996 (unaudited....    $(254,604)     $(755,750)    $(951,131)
                === ====                   =========      =========     ========= 
                                 


Shares authorized, no par value    
</TABLE>
                                  








                   See notes to combined financial statements.
                                      F-25

    

<PAGE>


   

<TABLE>
<CAPTION>

                  PRIVATE LABEL COSMETICS, INC. AND AFFILIATES
                        COMBINED STATEMENTS OF CASH FLOWS
<S>                                                             <C>               <C> 

                                                                       Three
                                                                    Months Ended
                                                                      March 31,      December 31,
                                                                        1996             1995
                                                                        ----             ----
                                                                    (Unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income (loss)                                               $   (23,961)    $  (515,656)
   Adjustments to reconcile net income (loss) to net cash
      provided by operating activities:
      Depreciation                                                      45,933         160,677

   Changes in assets and liabilities:
    (Increase) decrease in accounts receivable                        (232,122)        232,042
    (Increase) decrease in inventories                                 (87,274)       (212,552)
    (Increase) decrease in prepaid insurance and taxes                    (400)          2,085
    (Increase) decrease in due from affiliates                           1,989             -
    (Increase) decrease in other assets                                    -            (7,670)
    Increase (decrease) in accounts payable                             59,538          76,779
    Increase (decrease) in accrued expenses                            (26,782)        110,939
    Increase (decrease) in accrued taxes                               241,905            -
    Increase (decrease) in accrued payroll taxes                      (420,045)        384,696
    Increase (decrease) in accrued lawsuit settlement                 (257,000)           -
    Increase (decrease) in customer in advance                          82,001          (9,254)
                                                                   -----------     ------------

    NET CASH PROVIDED (USED) IN OPERATING ACTIVITIES                  (616,218)        222,086


CASH FLOW FROM INVESTING ACTIVITIES:
   Purchase of property and equipment                                  (40,673)        (28,129)
                                                                     ----------     -----------

      NET CASH USED IN INVESTING ACTIVITIES                            (40,673)        (28,129)


CASH FLOWS FROM FINANCING ACTIVITIES:
   Payment of long-term debt                                        (1,212,392)       (340,284)
   Proceeds from long-term debt                                      1,741,841               -
   Payment of capital lease obligations                               (145,902)        (81,823)
   Decrease in due from related parties                                   -             64,411
   Proceeds from advances by Azurel Ltd.                               250,000         180,000
                                                                   -----------      ----------

     NET CASH PROVIDED (USED) IN FINANCING ACTIVITIES                  633,547        (177,696)

NET INCREASE (DECREASE) IN CASH                                        (23,344)         16,261

CASH AT BEGINNING OF PERIOD                                            (30,711)        (46,972)
                                                                   ------------      -----------

CASH AT END OF PERIOD                                             $    (54,055)   $    (30,711)
                                                                   ===========     ============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW
     INFORMATION:
     Cash paid during the period for:
     Interest                                                     $     43,502   $     207,789
                                                                  ============     ============
     Taxes                                                        $      -       $       1,679
                                                                  ============     ============
   Noncash activity:
          Purchase of machinery through capital lease obligations $      -       $      64,000
                                                                  ============     ============
</TABLE>

                   See notes to combined financial statements.

                                      F-26

    
<PAGE>

   


                  PRIVATE LABEL COSMETICS, INC. AND AFFILIATES
                     NOTES TO COMBINED FINANCIAL STATEMENTS
                          YEAR ENDED DECEMBER 31, 1995


1.       BUSINESS

         Private  Label  Cosmetics,  Inc. and  affiliates  (the  "Private  Label
         Group") are located in Fairlawn,  New Jersey and manufacture  cosmetics
         for sale to major cosmetic companies.  In August 1996, Azurel Ltd. (the
         "Company") purchased all of the issued and outstanding capital stock of
         the Private  Label Group for a purchase  price of  $2,782,500  of which
         $131,250  in cash  was  paid at  closing,  $1,758,750  was  paid by the
         delivery of the Company's  promissory notes (which bear interest at the
         rate of 9% per  annum) and  $892,500  will be paid  promptly  after the
         closing of the initial public  offering by the issuance of common stock
         valued at the public offering  price.  In addition,  upon completion of
         the closing of the initial public offering,  the Company is to issue to
         Private Label Group's  counsel such number of shares of common stock as
         is valued at $7,500.


2.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

         a.   Principles  of  Combination  - The combined  financial  statements
              include the  accounts of Private  Label  Cosmetics,  Inc.,  P.L.C.
              Specialties,  Inc., Fashion  Laboratories,  Inc. and International
              Cosmetic Group, Inc. The accompanying  financial statements of the
              Private  Label Group are combined as all entities are under common
              control.  Material  intercompany  accounts  and  transactions  are
              eliminated in the combination.

         b.   Accounting  estimates - The preparation of financial statements in
              accordance with generally accepted accounting  principles requires
              management  to make  significant  estimates and  assumptions  that
              effect the reporting  amount of assets and liabilities at the date
              of the financial  statements  and the reported  amount of revenues
              and expenses  during the reported  period.  Actual  results  could
              differ from those estimates.

         c.   Inventories  -  Inventories  are  recorded at the lower of cost or
              market. Cost was determined using the average cost method.

         d.   Property and  equipment - Property and equipment is stated at cost
              and is  depreciated  using the  straight  line  method  over their
              estimated useful lives.  Capitalized leases are stated at cost and
              are  depreciated  using the straight line method over the lower of
              the life of the lease or its estimated useful life.

         e.   Income taxes - The Private  Label Group  accounts for income taxes
              under  the   provisions  of  Statement  of  Financial   Accounting
              Standards No. 109, "Accounting for Income Taxes" ("SFAS No. 109").
              SFAS No. 109 requires the  recognition  of deferred tax assets and
              liabilities  for both the expected  impact of differences  between
              the financial statement

                                      F-27

<PAGE>



              and tax  basis of assets  and  liabilities,  and for the  expected
              future  tax  benefit  to be  derived  from tax loss and tax credit
              carryforwards.    SFAS   No.   109   additionally   requires   the
              establishment  of a valuation  allowance to reflect the likelihood
              of realization of deferred tax assets.

         f.   Fair  value  of  financial  instruments  -  The  carrying  amounts
              reported  in  the  balance  sheet  for  cash,  trade  receivables,
              accounts payable and accrued expenses approximate fair value based
              on the short-term maturity of these instruments.


3.       BASIS OF PRESENTATION

         The Private Label Group's financial statements have been presented on a
         basis that it is a going concern, which contemplates the realization of
         assets and the  satisfaction  of  liabilities  in the normal  course of
         business.  The Private  Label Group intends to seek  additional  equity
         capital   through  an  initial  public   offering  to  adequately  fund
         operations, working capital needs and growth plans.

         The Private  Label Group had  incurred  significant  net losses for the
         year ended December 31, 1995 which raises  substantial  doubt about its
         ability  to  continue  as  a  going  concern.  Accordingly,   continued
         existence is dependent upon the Private Label Group's ability to become
         profitable and to obtain  additional  equity capital,  neither of which
         can be assured.


4.       INVENTORIES

          Inventories consist of the following:

<TABLE>
<S>                                         <C>  

                                                    December 31,
                                                        1995
                                                --------------------
Raw Materials                                   $            362,500
Work In Process                                              642,422
Finished Goods                                               103,774
                                                --------------------
                                                $          1,108,696
                                                ====================

</TABLE>

                                      F-28

<PAGE>



5.       TRANSACTIONS WITH RELATED PARTIES
<TABLE>
<S>                 <C>               <C>                    <C>                    <C>                   <C>

                                                                                                              Receipts from
                                                                                                            allocated general
                                                                                                                   and
                                                                     Sales to                                 administrative
                         Due from           Trade accounts         affiliates          Consulting fee            expenses
                        affiliates            receivable            Year Ended           Year Ended             Year Ended
                       December 31,          December 31,         December 31,          December 31,         December 31, (c)
                         1995 (a)                1995                 1995                  1995                   1995
                      ---------------      ----------------     -----------------     -----------------     ------------------
D & A
Advertising
Corp.                 $        2,833       $       -            $       -            $     10,000             $     -
The
Contemporary
Cosmetic Group,
Inc. (b)                     324,679               146,678            355,000                 -                200,000
Rubigo
Cosmetics, Inc.                     -               22,562            166,000                 -                   -
                      ---------------      ----------------     -----------------     -----------------     -------------
                      $      327,512       $       169,240     $      521,000  $           10,000   $          200,000
                      ===============      ================     =================     =================     =============

<FN>

         (a)  These amounts are due on demand and are non-interest bearing.

         (b)  The most  recent  unaudited  financial  statement  at May 31, 1995
              states a  negative  net  worth of  $223,226  for The  Contemporary
              Cosmetic Group, Inc.

         (c)  Reported in sales.
</FN>
</TABLE>


6.       MACHINERY AND EQUIPMENT

         Machinery and equipment consist of the following at December 31, 1995:

<TABLE>
<S>                                         <C>                  <C>

                                                  Estimated
                                                useful lives
                                                -------------
Machinery and equipment held under
capital lease obligations                           5-7               $  351,927
Machinery and equipment                             5-7                2,057,563
Leasehold improvements                              15                   211,498
                                                                     -----------
                                                                       2,620,988
Less accumulated depreciation                                          2,099,613
                                                                     -----------
                                                                    $    521,375
                                                                     ===========

</TABLE>


                                      F-29

<PAGE>



7.       ACCRUED PAYROLL TAXES AND PENALTIES

         At December 31, 1995,  the Private Label Group owed $420,045 in accrued
         payroll taxes and  penalties for the period  September 30, 1995 through
         December 31, 1995.


8.       LONG-TERM DEBT

         Long-term debt consists of the following at December 31, 1995:

<TABLE>
<S>                                                       <C>   

Note payable to bank, bears interest at the
rate of prime plus 1 1/4% per annum,
monthly  payments  consist of principal 
and interest are  approximately  $20,429
through July 1997, collateralized by machinery 
and equipment.                                                 $   358,333

Revolving bank loan, bears interest at the rate 
of prime plus 1 1/4%, matures in March 1996, 
interest payable monthly, collateralized by 
accounts receivable, inventory and machinery.                      850,620

Note payable to former majority stockholder,
bears interest at the rate of 6%
per annum. Monthly payments consisting of 
principal and interest are approximately
$5,551 through August 2003.                                        422,407
                                                               -----------
                                                                 1,631,360
Less current portion                                               168,786
                                                               -----------
                                                               $ 1,462,574
                                                               ===========
</TABLE>

         In February  1996,  the Private  Label Group repaid the note payable to
         bank and the  revolving  bank  loan and  entered  into a two year  loan
         agreement with Finova Financial Corporation ("Finova"). Pursuant to the
         agreement, the line of credit is $2,000,000, bears interest at the rate
         of prime plus 3% per annum,  is secured by the  Private  Label  Group's
         accounts  receivable,  inventory and equipment and is guaranteed by the
         Private  Label  Group's  sole  stockholder  and  the  Company.  Monthly
         installments  of $10,150 are due on the last day of each month with the
         remaining  balance due in February 1998.  Additionally,  the Company on
         behalf of the Private  Label Group  deposited  $250,000  with Finova as
         collateral  for the  agreement.  The financial  statements  reflect the
         terms of the Finova agreement.






                                      F-30

<PAGE>



         Long-term  debt  maturities  based on the Finova debt for the next five
years are as follows:

<TABLE>
        <S>                               <C> 

          1996                              $   168,786

          1997                                  167,746

          1998                                1,024,283

          1999                                   51,788

          2000                                   54,983

</TABLE>

9.       CAPITAL LEASE OBLIGATIONS

         The  Private  Label  Group  leases   machinery   and  equipment   under
         non-cancelable  lease  agreements which expire at various times through
         December 1998.

<TABLE>
<S>                                                 <C> 

Principal portion of capital lease payments             $       195,896
Less: current portion                                            92,651
                                                        ---------------
                                                        $       103,245
                                                        ===============
</TABLE>

         The future  minimum  principal  payments  under  capital  leases are as
follows:

<TABLE>
        <S>                                   <C>

          1996                                   $     92,651

          1997                                         70,082

          1998                                         33,163

</TABLE>

10.      ADVANCES BY AZUREL LTD.

         In October 1995, the Company  advanced the Private Label Group $180,000
         for working capital. In February 1996, the Company advanced the Private
         Label Group $250,000 for a lawsuit  settlement and $250,000 as security
         for a loan (see Notes 8 and 14). In August 1996,  the Company  advanced
         the Private Label Group an additional $150,000 for working capital.








                                      F-31

<PAGE>



11.      INCOME TAXES

         The Private  Label Group  accounts for income taxes under  Statement of
         Financial  Accounting  Standards No. 109,  Accounting  for Income Taxes
         ("SFAS No. 109"). SFAS No. 109 requires the recognition of deferred tax
         assets and  liabilities  for both the  expected  impact of  differences
         between  the  financial   statements   and  tax  basis  of  assets  and
         liabilities, and for the expected future tax benefit to be derived from
         tax loss  and tax  credit  carryforwards.  SFAS  No.  109  additionally
         requires  the  establishment  of a valuation  allowance  to reflect the
         likelihood of realization of deferred tax assets. At December 31, 1995,
         the Private  Label Group had net deferred  tax assets of $620,000.  The
         Private  Label Group has  recorded a valuation  allowance  for the full
         amount of the net deferred tax assets.

         The following  table  illustrates  the source and status of the Private
         Label Group's major deferred tax assets and (liabilities):
<TABLE>
<S>                                      <C>  


Net operating loss carryforward               $      495,000
Litigation accruals                                   90,000
Inventory allowance                                   35,000
Valuation allowance                                 (620,000)
                                              --------------
Net deferred tax asset recorded               $        -
                                              ==============
</TABLE>


         The  provision  for  income  taxes  differs  from the  amount  computed
         applying the statutory  federal income tax rate to income before income
         taxes as follows:

<TABLE>
<S>                                                <C>

                                                      December 31,
                                                          1995
                                                     ---------------
Income tax benefit computed at statutory rate        $     (180,000)
Tax benefit not recognized                                  180,000
                                                     ---------------
Provision for income taxes (benefit)                 $         -
                                                     ===============
</TABLE>

         The Private Label Group has net operating  loss  carryforwards  for tax
         purposes totaling $1,413,000 at December 31, 1995 expiring in the years
         2008 to 2010.  Substantially  all of the  carryforwards  are subject to
         limitations on annual  utilization  because there are "equity structure
         shifts" or "owner shifts" involving 5% stockholders (as these terms are
         defined  in  Section  382 of the  Internal  Revenue  Code),  which have
         resulted in a more than 50% change in ownership.  The annual limitation
         is based on the value of the Private  Label Group as of the date of the
         ownership  change  multiplied by the  applicable  Federal Long Term Tax
         Exempt Bond Rate.


                                      F-32

<PAGE>


12.      COMMITMENTS AND CONTINGENCIES

         a.   The Private Label Group leases office and warehouse  space under a
              non-cancelable  operating lease. Rent expense under this lease was
              approximately  $482,000 for the year ended  December 31, 1995. The
              lease expires in August 2002.  Minimum rental  commitments for the
              next five years are as follows:

<TABLE>
        <S>                           <C>

          1996                          $       453,000

          1997                                  466,000

          1998                                  480,000

          1999                                  493,000

          2000                                  506,000
</TABLE>

         b.   The  Private  Label  Group is paying a monthly  consulting  fee of
              $11,117 to a former stockholder through August 2003.

         c.   The  Private  Label  Group does not have  insurance  coverage  for
              product withdrawal / recall.


13.      SIGNIFICANT CUSTOMERS

         Approximately  21% and 14% of the  Private  Label  Group's  revenue was
         derived from two major customers for the year ended December 31, 1995.


14.      ACCRUED LAWSUIT SETTLEMENT

         A jury verdict  against the Private Label Group was entered on December
         22,  1995 in the net  amount of  $223,095,  together  with  prejudgment
         interest  and  costs of suit.  Judgment  subsequently  entered  on such
         verdict in the amount of $257,000  including  costs and  interest,  was
         satisfied on behalf of the Private Label Group in full in February 1996
         with an advance by the Company of  $250,000.  The  judgment of $257,000
         was accrued at December 31, 1995.



                                      F-33
    
<PAGE>

 
   

                        PRO FORMA FINANCIAL STATEMENTS

The following pro forma financial statements for the year endedDecember 31, 1996
of the Company and the Private Label Group arebased on historical financial data
of the aforementioned companies, as ifthe acquisition of the Private Label Group
had occurred at the beginning  ofthe fiscal year ended December 31, 1996 for the
statement of operations.These pro forma financial statements are not necessarily
indicative  of  theresults  that will be achieved for future  periods.These  pro
forma  financialstatements  and the notes thereto  should be read in conjunction
with  theCompany's  financial  statements  and the  financial  statements of the
PrivateLabel Group included elsewhere in this Prospectus.

<TABLE>
<CAPTION>


                                   Pro forma Statement of Operations (Unaudited)
<S>                               <C>                    <C>           <C>            <C> 

                                       Year Ended
                                      December 31,
                                          1996                 Adjustments                
                                          ----                 -----------                Pro forma
                                         Azurel            Dr                 Cr           adjusted
                                         ------            --                 --           --------
Net Sales                              $3,745,336                         c  6,450,323   $10,195,659

Cost of Sales                           2,870,888       c 4,808,210                        7,679,098
- -------------                           ---------       -----------                        ---------
                                      
Gross Profit                              874,448                                          2,516,561

Selling, General and
   Administrative Expenses              1,590,248       c 1,630,580                        3,220,828

Amortization Expense                       61,992      a    138,368                          200,360
                                           ------                                            -------

 Income (Loss) From
    Operation                           (777,792)                                           (904,627)
                                     ------------                                          ----------

Interest Expense                          595,129      b    101,044                          864,828
                                                       c    151,780
                                                       d     16,875
                                          595,129                                            864,828
                                       ----------                                          ----------


Net (Loss)                           $ (1,372,921)                                      $ (1,769,455)
                                      ============                                       ============


</TABLE>

                                      F-34

    
<PAGE>



   
                         PRO FORMA FINANCIAL STATEMENTS

The following pro forma financial statements for the year ended December 31,1995
of the Company and the Private Label Group are based on historicalfinancial data
of the aforementioned companies, as if the acquisition of thePrivate Label Group
had occurred at the beginning of the fiscal year  endedDecember 31, 1995 for the
statement of operations. These pro forma financialstatements are not necessarily
indicative  of the results  that will be achieved  forfuture  periods.These  pro
forma  financial  statements and the notes thereto  shouldbe read in conjunction
with the  Company's  financial  statements  and the  financialstatements  of the
Private Label Group included elsewhere in this Prospectus.


<TABLE>
<CAPTION>

                  Pro forma Statement of Operations (Unaudited)
<S>                      <C>           <C>                   <C>                  <C>        <C>          <C>

                                               Year Ended December 31, 1995
                               Azurel    Private Label          Combined             Adjustments             Pro forma
                                                                                    Dr         Cr            adjusted
                               ------    --------------         ---------           --         --            --------
                                         (Historical)

Net Sales                     $   -      $8,413,225            $8,413,225                                   $8,413,225

Cost of Sales                     -       6,627,898             6,627,898                                    6,627,898
                            ---------     ---------             ---------                                    ---------

Gross Profit                      -       1,785,327             1,785,327                                    1,785,327

Selling, General and
 Administrative Expenses      259,637     2,103,320             2,362,957                                    2,362,957

Amortization
  Expense                         -          -                    -           a  200,360                       200,360
                             ---------    ----------           -----------    ----------                    ----------

Income (Loss) From
Operation                    (259,637)     (317,993)             (577,630)                                    (777,990)
                             ---------   ---------              ---------                                    ---------


Interest Expense                28,369      197,663               226,032    b  158,288                        404,570
                                                                             d   20,250   
                           -----------    ---------            ----------
                                28,369      197,663               226,032                                      404,570
                           -----------    ---------            ----------                                   ----------

Net Income (Loss)           $(288,006)  $(515,656)            $(803,662)                                  $(1,182,560)
                             =========    =========            ==========                                  ===========






</TABLE>





                                      F-35


    

<PAGE>

   
                NOTES TO UNAUDITED PRO FORMA FINANCIAL STATEMENTS


(1)      The  unaudited  pro forma  statement of  operations  for the year ended
         December 31, 1996 and year ended  December 31, 1995  presents pro forma
         results of  operations of the Company and the Private Label Group as if
         the  acquisition  of  the  Private  Label  Group  had  occurred  at the
         beginning of the period. It should not be considered  indicative of the
         results  that would have been  achieved  had the  acquisition  actually
         occurred on such date.

         (a)      The  amortization of goodwill  arising from the acquisition of
                  the Private Label Group over 20 years.

         (b)      To record the interest on notes of $1,758,750 from the Private
                  Label Group acquisition at 9% per annum.

         (c)      To record the  operations  of the Private  Label Group for the
                  period January 1, 1996 to August 22, 1996 (date of acquisition
                  by the Company).


(2)      The  acquisition of Scent  Overnight in October 1996 has been accounted
         for as a  distribution  from  stockholders'  equity  under the purchase
         method of accounting.

         (d)      To record the  interest  on notes of  $225,000  from the Scent
                  Overnight acquisition at 9% per annum.




                                      F-36
    
<PAGE>




<PAGE>




                              [Marketing Display]



<PAGE>



No underwriter, dealer, salesman or
other person has been authorized to
give any information or to make any 
representations other than those 
contained in this Prospectus, and, 
if given or made, such information
or representation must not be relied 
upon as having been authorized by the
Company or the Underwriter. This  
Prospectus does not constitute an                      AZUREL LTD.
offer or solicitation to any person        1,200,000 Shares of Common Stock and
in any jurisdiction where such offer       1,200,000 Redeemable Common Stock 
or solicitation would be unlawful.               Purchase Warrants
Neither delivery of this Prospectus  
nor any sale hereunder shall, under 
any circumstances, create any implication
that there has been no change in the 
affairs of the Company since the date
hereof.


                 TABLE OF CONTENTS

                                       Page
Prospectus Summary.....................
Risk Factors...........................
Dilution...............................
Capitalization.........................
Use of Proceeds........................
Dividend Policy........................
Management's Discussion and
  Analysis of Financial
  Condition and Results
  of Operations.........................               PROSPECTUS
Business................................
Management..............................
Principal Stockholders..................

Certain Transactions....................  NETWORK 1 FINANCIAL SECURITIES, INC.

Description of Securities...............
Shares Eligible for Future Sale.........
Underwriting............................
Concurrent Registration of
 Securities.............................
Legal Matters...........................
Experts.................................
Additional Information..................            __________ 
Financial Statements....................


Until _______, 1997 (25 days after the
date of this Prospectus), all dealers
effecting transactions in the Company's
securities, whether or not participating
in this distribution, may be required to
deliver a Prospectus.  This is in addition
to the obligation of dealers to deliver a
Prospectus with respect to their unsold
allotments or subscriptions.

                                   

                               
<PAGE>




             [Alternate Page for Selling Securityholders' Prospectus]


                               DATED MAY ___, 1997


PROSPECTUS


                                   AZUREL LTD.
                 905,500 Redeemable Common Stock Purchase Warrants


         This prospectus relates to 905,500 Redeemable Warrants (the "Selling
Securityholders' Warrants") and the 905,500 shares of Common Stock issuable upon
exercise thereof (the "Selling Securityholders' Warrant Shares") which are being
offered for sale by certain Selling Warrantholders (the "Selling
Warrantholders").

         Each Redeemable Warrant expires on _______, 2002, five years after the
date of this Prospectus (the "Expiration Date") and entitles the holder thereof,
commencing one year from the date of this Prospectus, to purchase one share of
Common Stock at an exercise price of $______ [120% of initial public offering
price of Common Stock] (the "Exercise Price"), subject to adjustment in certain
events. The Redeemable Warrants are redeemable by the Company, at a price of
$.10 per Redeemable Warrant, at any time commencing one year after the date of
this Prospectus and prior to the Expiration Date, on 30 days prior written
notice to the Selling Warrantholders, provided that the closing bid price per
share of the Common Stock exceeds 150% of the Exercise Price for a period not
less than 20 trading days in any 30 day trading period ending not more than 15
days prior to the date of any redemption notice. The Redeemable Warrants shall
be exercisable until the close of the business day preceding the date fixed for
redemption. See "Underwriting" and "Description of Securities Redeemable
Warrants."

     The Selling Warrantholders may not sell or otherwise dispose of any of the
Selling Securityholders' Warrants for a period of three (3) months after the
Effective Date without the prior written consent of the Underwriter. See
"Selling Securityholders and Plan of Distribution."

     The Company will not receive any of the proceeds from the sales of the
Selling Securityholders' Warrants although it will receive the exercise price of
the Selling Securityholders' Warrants, if exercised. The Company is paying the
expenses incurred in connection with the registration for sale of the Selling
Securityholders.' The Selling Securityholders' may be offered from time to time
by the Selling Warrantholders, their pledgee and/or their donees (who will be
identified in a prospectus supplement as appropriate), through ordinary
brokerage transactions in the over-the-counter market, in negotiated
transactions or otherwise, at market prices prevailing at the time of sale or at
negotiated prices. No underwriting arrangements have been entered into by the
Selling Warrantholders. Usual and customary or specifically negotiated brokerage
fees or commissions may be paid by the Selling Warrantholders, their pledgees
and/or their pledgees and/or their donees, in connection with sales of the
Selling Securityholders' Warrants.
   
         THESE SECURITIES ARE SPECULATIVE SECURITIES INVOLVING A HIGH DEGREE OF
RISK AND SHOULD BE PURCHASED ONLY BY PERSONS WHO CAN AFFORD TO LOSE THEIR ENTIRE
INVESTMENT IN THE COMPANY. PURCHASERS SHOULD CAREFULLY CONSIDER THE MATTERS
DISCUSSED UNDER "RISK FACTORS" AND "DILUTION" COMMENCING ON PAGES 9 AND 19,
RESPECTIVELY, OF THIS PROSPECTUS.
    
             
         The Selling Warrantholders, their pledges and/or their donees, may be
deemed to be "Underwriters" as defined in the Securities Act of 1933, as amended
(the "Securities Act"). If any broker-dealers are used by the Selling
Warrantholders, their pledgees and/or their donees, any commissions paid to
broker-dealers and, if broker-dealers purchase any Selling Securityholders'
Warrants as principals, any profits received by such broker-dealers on the
resale of the Selling Securityholders' Warrants may be deemed to be underwriting
discounts or commissions under the Securities Act. In addition, any profits
realized by the Selling Warrantholders, their pledgees and/or their donees, may
be deemed to be underwriting commissions. All costs, expenses and fees in
connection with the registration of the Selling Securityholders' Warrants will
be borne by the Company, except for any commission paid to


<PAGE>



broker-dealers or other selling expenses.
    

         On the date of this Prospectus, a registration statement under the
Securities Act with respect to a public offering underwritten by Network 1
Financial Securities, Inc. (the "Underwriter") of 1,200,000 shares of Common
Stock and 1,200,000 Redeemable Warrants (without giving effect to the
Underwriter's over-allotment option to purchase an additional 180,000 shares of
Common Stock and/or 180,000 Redeemable Warrants (the "Over-Allotment Option")
was declared effective by the Securities and Exchange Commission (the
"Offering"). In connection with the Offering of the Common Stock and Redeemable
Warrants, the Company granted the Underwriter warrants to purchase 120,000
shares of Common Stock and/or 120,000 Redeemable Warrants (the "Underwriter's
Warrant"). Prior to the Offering, no public market for the Securities has
existed, and no assurance can be given that any market for such Securities will
develop on completion off the Offering or, if developed, be sustained.


                           --------------------------




         THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
SECURITIES AND EXCHANGE COMMISSION ORANY STATE SECURITIES COMMISSION NOR HAS THE
SECURITIES AND EXCHANGE COMMISSIONOR ANY STATE SECURITIES COMMISSION PASSED 
UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE 
CONTRARY IS A CRIMINAL OFFENSE.

             The Date of this Prospectus is ________________, 1997


<PAGE>



            [Alternate Page for Selling Securityholders' Prospectus]

                                  THE OFFERING

   
Securities Offered                  905,500 Redeemable Warrants and 905,500
                                    shares of Common stock underlying Redeemable
                                    Warrants

Common Stock Outstanding(1)(2)      5,258,747


Redeemable Warrants Outstanding(3)  2,105,500
    

Terms of the Redeemable Warrants    Each Redeemable Warrant is exercisable from
                                    one year after the date of this Prospectus
                                    to five years after the date of this 
                                    Prospectus and entitles the holder thereof 
                                    to purchase one share of Common Stock at an 
                                    exercise price of $___, [120% of the initial
                                    public offering price per share of Common 
                                    Stock] subject to adjustment in certain
                                    circumstances (the "Exercise Price"). The
                                    Redeemable Warrants are redeemable by the
                                    Company, in whole or in part, at any time 
                                    commencing one year after the date of this 
                                    Prospectus, upon 30 days prior written
                                    notice, at a price of $.10 per Redeemable 
                                    Warrant, provided that the closing bid price
                                    of the Common Stock exceeds 150%
                                    of the Exercise Price for a period not less 
                                    than 20 trading days in any 30 trading day 
                                    period ending not more than 15 days prior to
                                    the day on which the Company gives notice of
                                    redemption.  See "Description of
                                    Securities-Redeemable Warrants."

   
    

Risk Factors                       The Securities involve a high degree of risk
                                   and should not be purchased by investors
                                   who cannot afford to lose their entire
                                   investment. Prospective investors should
                                   consider carefully the factors set
                                   forth under "Risk Factors."
                                   

Proposed NASDAQ                    Common Stock - AZUR
Symbols (4)                        Redeemable Warrants - AZURW




(1)      Does not include (i) up to 750,000 shares of Common Stock reserved for
         issuance pursuant to stock options which may be granted pursuant to the
         Company's 1997 Stock Option Plan, (ii) 325,500 shares of Common Stock
         reserved for issuance pursuant to options and warrants issued in
         connection with financing and consulting agreements or (iii) 905,500
         shares of Common Stock reserved for issuance pursuant to Redeemable
         Warrants being offered hereby. See "Management - Stock Option Plan" 
         and "Certain Transactions."

(2)      Does not include (i) up to an additional 180,000 shares of Common Stock
         and 180,000 Redeemable Warrants issuable upon exercise of the
         Underwriter's Over-Allotment Option; (ii) 180,000 shares of Common
         Stock issuable upon exercise of the Redeemable Warrants included in the
         Underwriter's Over-Allotment Option; (iii) 1,200,000 shares of Common
         Stock reserved for issuance upon the exercise of the Redeemable
         Warrants offered by the Company; (iv) up to 120,000 shares of Common
         Stock issuable upon exercise of the Underwriter's Warrants or (v) up to
         120,000 shares of Common Stock issuable upon exercise of the Redeemable
         Warrants included in the Underwriter's Warrants. Includes (i) 1,200,000
         shares of Common Stock offered by the Company, (ii) 180,000 shares
         of Common Stock issuable upon the closing of the Company's offering in
         connection with the acquisition of the companies comprising the Private
         Label Group and (iii) 905,500 shares of Common Stock reserved for 
         issuance pursuant to Redeemable Warrants being offered hereby. See 
         "Description of Securities," "Underwriting," and "Certain 
         Transactions."

(3)      Does not include (i) 180,000 Redeemable Warrants issuable upon exercise
         of the Underwriter's Over-Allotment Option, (ii) 180,000 Redeemable
         Warrants issuable upon exercise of the Underwriter's Warrants or 
         (iii) 905,500 shares of Common Stock reserved for issuance pursuant to 
         Redeemable Warrants being offered hereby. Includes 1,200,000 Redeemable
         Warrants offered by the Company. See "Underwriting."

(4)      The proposed trading symbols do not imply that an active trading market
         will develop for the Common Stock or Redeemable Warrants upon the
         completion of this Offering or be sustained thereafter or that the
         Company's Securities will be approved for listing on NASDAQ or will 
         continue to be listed, if approved.  See "Risk Factors."


<PAGE>



             [Alternate Page for Selling Securityholder Prospectus]


                SELLING SECURITYHOLDERS AND PLAN OF DISTRIBUTION

         The Company has issued an aggregate of 905,500 Redeemable Warrants to
the Selling Securityholders that are being offered pursuant to this Prospectus.
See "Management's Discussion and Analysis of Financial Condition and Results of
Operations - Liquidity and Capital Resources" and "Certain Transactions." The
Selling Securityholders have advised the Company that sales of the Redeemable
Warrants may be effected from time-to-time by themselves, their pledgees and/or
their donees, in transactions (which may include block transactions) in the
over-the- counter market, in negotiated transactions, through the writing of
options on the Common Stock and Redeemable Warrants, or a combination of such
methods of sale or otherwise, at fixed prices that may be changed, at market
prices prevailing at the time of sale, or at negotiated prices. The Selling
Securityholders, their pledgees and/or their donees, may effect such
transactions by selling Redeemable Warrants directly to purchasers or through
broker-dealers that may act as agents or principals. Such broker-dealers may
receive compensation in the form of discounts, concessions or commissions from
the Selling Securityholder and/or the purchasers of Redeemable Warrants for whom
such broker-dealers may act as agents or to whom they sell as principals, or
both.

         The Selling Securityholders, their pledgees and/or their donees, any
broker-dealers that act in connection with the sale of the Redeemable Warrants
as principals may be deemed to be "Underwriters" within the meaning of Section
2(11) of the Securities Act and any commissions received by them and any profit
on the resale of the Redeemable Warrants as principals might be deemed to be
underwriting discounts and commissions under the Securities Act. The Selling
Securityholders' Warrants being registered on behalf of the Selling
Securityholders are restricted securities while held by the Selling
Securityholders and the resale of such securities by the Selling Securityholders
is subject to prospectus delivery and other requirements of the Act. The Selling
Securityholders, their pledgees and/or their donees, may agree to indemnify any
agent, dealer or broker-dealer who participates in transactions involving sale
of the Redeemable Warrants against certain liabilities, including liabilities
arising under the Securities Act. The Company will not receive any proceeds from
the sales of the Selling Securityholders' Warrants by the Selling
Securityholders except upon exercise of the Redeemable Warrants. Sales of the
Selling Securityholders' Securities by the Selling Securityholders, or even the
potential of such sales, would likely have an adverse effect on the market price
of the Company's Securities.

         At the time a particular offer of the securities is made by or on
behalf of the Selling Securityholders, to the extent required, a prospectus
supplement will be distributed which will set forth the number of shares being
offered and the terms of the Offering, including the name or names of any
Underwriters, dealers or agents, the purchase price paid by any Underwriters for
shares purchased from the selling stockholders and any discounts, commissions or
concessions allowed or reallowed or paid to dealers, and the proposed selling
price to the public.


<PAGE>

         Under the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), and the regulations thereto, any person engaged in distribution of
Company securities offered by this prospectus may not simultaneously engage in
market-making activities with respect to Company securities during the
applicable "cooling off" period prior to the commencement of such distribution.
In addition, and without limiting the foregoing, the Selling Securityholders
will be subject to applicable provisions of the Exchange Act and the rules and
regulations thereunder, including without limitation, Regulation M in connection
with transactions in the shares, which provisions may limit the timing of
purchases and sales of the Company's securities by the Selling Securityholders.


         The following table sets forth certain information with respect to
persons for whom the Company is registering the Selling Securityholders'
for resale to the public. Beneficial ownership of the Selling Securityholders'
Securities by such Selling Securityholders after the Offering will depend on 
the number of Selling Securityholders' Securities sold by each Selling 
Securityholder. The securities held by the Selling Securityholders are 
restricted securities while held by such Selling Securityholders and the 
resale of such securities by the Selling Securityholders is subject to 
prospectus delivery and other requirements of the Act. The Selling 
Securityholders' Securities offered by the Selling Securityholders are not being
underwritten by the Underwriter.


<PAGE>



             [Alternate Page for Selling Securityholders' Prospectus]


<TABLE>
<S>                         <C>                <C>            <C>              <C>             <C>             <C>
                                      Beneficial                                                       Beneficial
                                      Ownership                                                        Ownership
                                  Prior to Selling                                                    After Selling
                                  Securityholders'                        Amount                    Securityholders'
                                      Offering                      Being Registered                   Offering(1)
                           -------------------------------      -------------------------        ------------------------

                                                                                                      
                                             Redeemable                                                Redeemable  
                                             Warrants                      Redeemable                  Warrants 
Securityholder                   Shares    and/or options (2)  Shares      Warrants(1)      Shares   and/or options (2)  Percentage
- --------------                   ------    --------------      ------      ---------        -------  ----------------    ----------
Margaret Amarante                     0           50,000            0        50,000              0             0             0
Bola Business Ltd.               25,000           50,000            0             0         25,000        50,000             *
Comax Co. Ltd.                        0           25,000            0        25,000              0             0             0
John DeAngelis                        0           50,000            0        50,000              0             0             0
Richard Epstein                       0           25,000            0        25,000              0             0             0
ETR & Associates, Inc.(3)        25,000          150,000            0        25,000         25,000       125,000             4%
Ernest Gottdiener                     0           25,000            0        25,000              0             0             0
Angela James                          0           50,000            0        50,000              0             0             0
Martin & Miriam Knecht                0           25,000            0        25,000              0             0             0
Robert E. Lee(3)                425,000           55,500            0        55,500        425,000             0             4%
Metco Investors LLC (3)         150,000          162,500            0       112,500        150,000        50,000             4%
Michalaur International (4)      18,750          156,250            0       156,250              0             0             0
Robert Molfetta                       0           25,000            0        25,000              0             0             0
Robert E. Murello                     0           50,000            0        50,000              0             0             0
Edward W. Pedersen (4)           15,625           50,000            0        50,000         15,625             0             *
John J. Scamardella                   0          100,000            0       100,000              0             0             0
Tusany Investment &
   Trade S.A. (4)             1,559,355             50,000    309,355        50,000      1,559,355             0          24.7%    
James J. Wrynn                        0             56,250          0        56,250              0             0             0
- ------------

<FN>
 *   Less than 1%

(1)  Assumes all of the Selling Securityholder Securities offered hereby are
     sold and no additional securities are acquired.

(2)  Represent Redeemable Warrants acquired by the Selling Securityholder in
     exchange for warrants containing substantially idential terms pursuant to
     an exchange exempt from registration under Section 3(a)(9) of the
     Securities Act, or options granted to the Selling Securityholder.

(3)  Mr. Robert E. Lee is the President of ETR & Associates, Inc. ("ETR"), the
     General Partner of Woodward Partners, LLC ("Woodward") and exercises
     investment power over the investments owned by Metco Investors, LLC 
     ("Metco").  ETR, Woodward and Metco provide general management advisory
     services to the Company.  The percentage ownership after the Selling
     Securityholders' Offering, includes securities owned by Mr. Lee, ETR,
     Woodward and Metco.  See "Principal Stockholders" and "Certain 
     Transactions."

(4)  Such Selling Stockholder is one the founders of the Company.  See "Certain
     Transactions."

</FN>
</TABLE>




                                      II-16

<PAGE>



             [Alternate Page for Selling Securityholder's Prospectus]


                                  LEGAL MATTERS

         The validity of the Securities offered hereby and certain other legal
matters will be passed upon for the Company by Gersten, Savage, Kaplowitz,
Fredericks & Curtin, LLP, New York, N.Y. Certain legal matters will be passed 
upon for the Underwriter by Snow Becker Krauss P.C., New York, N.Y. Gersten,
Savage, Kaplowitz. Fredericks & Curtin, LLP has acted as counsel to the
Underwriter in other transactions, and may so act in the future.


                                     EXPERTS

         The audited financial statements for the years ended 1995 and 1996
included in the Prospectus have been audited by Feldman Radin & Co., P.C.,
independent certified public accountants, to the extent and for the periods set
forth in their report appearing elsewhere herein, and are included in reliance
upon such report and upon the authority of said firm as experts in accounting
and auditing.


                             ADDITIONAL INFORMATION

         The Company has filed with the Commission a Registration Statement on
Form SB-2 in accordance with the provisions of the Securities Act, with respect
to the securities offered hereby. This Prospectus does not contain all the
information set forth in the Registration Statement and the exhibits thereto.
For further information, reference is made to the Registration Statement and to
the exhibits filed therewith. Statements herein contained concerning the
provisions of any document are not necessarily complete and, in each instance,
reference is made to the copy of such document filed as an exhibit to the
Registration Statement. The Registration Statement and the exhibits may be
inspected without charge at the offices of the Commission and, upon payment to
the Commission of prescribed fees and rates, copies of all or any part thereof
may be obtained from the Commission's principal office at the Public Reference
Section, Room 1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington D.C.
20549. Electronic registration statements filed through the Electronic Data
Gathering, Analysis, and Retrieval system are publicly available through the
Commission's Website (http://www.sec.gov).

         On the Effective Date, the Company will become subject to the reporting
requirements of the Securities Exchange Act of 1934, as amended (the "Exchange
Act"), and, in accordance therewith, will file reports, proxy and information
statements and other information with the Securities and Exchange Commission.
Such reports, proxy and information statements and other information can be
inspected and copies at the Public Reference Section of the Commission at Room
1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549, and
copies of such material may also be obtained from the Public Reference Section
of the Commission at prescribed rates. The Commission maintains a Web site
(http://www.sec.gov) that contains reports, proxy and information statements and
other information regarding registrants that file electronically. The Company
intends to furnish its stockholders with annual reports containing audited
financial statements and such other reports as the Company deems appropriate or
as may be required by law.



<PAGE>



No underwriter, dealer, salesman or
other person has been authorized to
give any information or to make any
representations other than those
contained in this Prospectus, and,
if given or made, such information or
representation must not be relied upon
as having been authorized by the
Company or the Underwriter. This                        AZUREL LTD.
Prospectus does not constitute an 
offer or solicitation to any person         905,500 Redeemable Common Stock
in any jurisdiction where such offer                Purchase Warrants
or solicitation would be unlawful. 
Neither delivery of this Prospectus
nor any sale hereunder shall, under
any circumstances, create any implication
that there has been no change in the
affairs of the Company since the date 
hereof.

             TABLE OF CONTENTS
                                      
                                        Page
Prospectus Summary.....................
Risk Factors...........................
Dilution...............................
Capitalization.........................
Use of Proceeds........................
Dividend Policy........................
Management's Discussion and
  Analysis of Financial
  Condition and Results
  of Operations........................                 PROSPECTUS
Business...............................
Management.............................
Principal Stockholders.................
Certain Transactions...................   
Description of Securities..............
Shares Eligible for Future Sale........
Selling Securityholders................             _____________ , 1997
Plan of Distribution...................
Legal Matters..........................
Experts................................         
Additional Information.................
Financial Statements...................





<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 24. Indemnification of Directors and Officers

         Section 145 of the Delaware General Corporation Law, among other
things, and subject to certain conditions, authorizes the Company to indemnify
its officers and directors against certain liabilities and expenses incurred by
such persons in connection with claims made by reason of their being such an
officer or director. The Certificate of Incorporation and By-Laws of the Company
provide for indemnification of its officers and directors to the full extent
authorized by law.

         Reference is made to the Underwriting Agreement, the proposed form of
which is filed as Exhibit 1.1, pursuant to which the Underwriter agrees to
indemnify the directors and certain officers of the Registrant and certain other
persons against certain civil liabilities.

         Under Delaware law, directors of the Company are not liable to the
Company or its stockholders for monetary damages for breach of fiduciary duty,
except for liability in connection with (i) a breach of duty of loyalty, (ii)
acts or omissions not in good faith or which involve intentional misconduct or a
knowing violation of law, (iii) dividend payments or stock repurchased in
violation of Delaware law or (iv) any transaction in which a director has
derived an improper personal benefit.

         Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers or persons controlling the Company
pursuant to the foregoing provisions, the Company has been informed that in the
opinion of the Commission, such indemnification is against public policy as
expressed in the Securities Act and is, therefore, unenforceable.


Item 25. Other Expenses of Issuance and Distribution

         The following is a statement of the expenses to be paid by
the Company, after payment of commissions and expenses to the Underwriter, in 
connection with the issuance and distribution of the securities being 
registered:

   
SEC Registration Fee...................................................$7,301*
NASD Filing Fee.........................................................2,635
NASDAQ Filing Fee......................................................10,000*
Printing and Engraving Expenses........................................50,000*
Legal Fees and Expenses (other than blue sky).........................175,000*
Accounting Fees and Expenses..........................................110,000*
Blue Sky Fees and Expenses.............................................45,000*
Transfer Agent and Registrar Fees and Expenses..........................4,500*
Miscellaneous..........................................................10,000*
         TOTAL.......................................................$414,436*
         *Estimated
    
Item 26. Recent Sales of Unregistered Securities

         During the past three years, the Company has issued securities to a
limited number of persons, without registering the securities under the
Securities Act. There were no underwriting discounts or commissions paid in
connection with the issuance of any of said securities, except as noted.


         In reliance upon Section 4(2) of the Securities Act, which provides an
exemption for a



                                      II-1

<PAGE>



transaction not involving a public offering, in June and September 1995, the
Company issued an aggregate of 2,175,000 shares of Common Stock to the twelve
founders of the Company for $.001 per share: Gerard Semhon, Constantine Bezas, 
Joseph Truitt Bell, Van Christakos, Diane Papas, Tusany Investment & Trade, 
S.A., Edward Pedersen, Kenneth Lee, James G. Cooley, Michalaur International, 
Valerie A. Profitt and Leslie Bines.

         In 1995 and 1996, the Company issued an aggregate of 175,000 shares of 
Common Stock valued at $100,125 to the Consulting Group (25,000 shares to ETP,
50,000 shares to Woodward and 100,000 shares to Metco) in exchange for 
consulting services. The issuances were made in reliance upon Section 4(2) of 
the Securities Act, which provides an exemption for a transaction not involving 
a public offering.





         In July 1995, the Company granted ETR an option to purchase 150,000
shares of Common stock at $1.00 per share, which expires in July 2000, as
additional consideration for a loan in the original principal amount of $28,750,
which was subsequently repaid. The grant was made in reliance upon
Section 4(2) of the Securities Act, which provides an exemption for a
transaction not involving a public offering.

         In September 1995, the Company issued Bola 25,000 shares of Common
Stock, valued at $25, and granted Bola the option to purchase 50,000 shares of 
Common Stock at $1.00 per share, which expires in September 2002, as additional 
consideration for a loan. The issuance and grant were made in reliance upon 
Section 4(2) of the Securities Act, which provides an exemption for a 
transaction not involving a public offering.

         In December 1995, the Company completed a $250,000 private placement of
5 units in reliance upon Rule 506 of Regulation D of the Securities Act, which
provides a safe harbor under the Section 4(2) exemption for a transaction not
involving a public offering. Each unit consisted of (i) the Company's 18 month 
12% promissory note in the original principal amount of $50,000, and (ii) 25,000
shares of Common Stock. The Company received $210,000 of net proceeds after 
deducting expenses of $7,500 and commissions of $32,500 to the Underwriter for 
acting as placement agent. In connection with this private placement, the 
Company issued the securities described in the following table to 11 
unaffiliated investors, each an "accredited investor" within the meaning of 
Regulation D of the Securities Act:



<TABLE>
<S>                             <C>                           <C>
                                Dollar Amount of              Number of
Name                            Note Purchased                Shares Issued
- ----                            --------------                -------------

Drew Dellinger                     $25,000                      12,500
Wayne Robbins                      $25,000                      12,500
Betty Presley                      $25,000                      12,500
William Kennedy                    $25,000                      12,500



                                      II-2

<PAGE>



Louis D. Zachau                    $12,500                       6,250
Larry Bucsek                       $50,000                      25,000
Ronald I. Harris                   $10,000                       5,000
Shelby Goldring                    $10,000                       5,000
Bruce Levenbrook                   $10,000                       5,000
Wolf Financial Group Inc., DIP     $47,500                      23,750
Ronald S. Mack - IRA               $10,000                       5,000
</TABLE>

         In February 1996, the Company completed a $250,000 private placement of
5 units in reliance upon Rule 506 of Regulation D of the Securities Act, which
provides a safe harbor under the Section 4(2) exemption for a transaction not 
involving a public offering. Each unit consisted of (i) the Company's 18 month 
12% promissory note in the original principal amount of $50,000, and (ii) 25,000
shares of Common Stock. The Company received $210,000 of net proceeds (after
deducting expenses of $7,500 and commissions of $32,500 to the Underwriter for 
acting as the placement agent. In connection with this private placement, the 
Company issued the securities described in the following table to two affiliated
and one unaffiliated investors, each an "accredited investor" within the 
meaning of Regulation D of the Securities Act:


<TABLE>
<S>                                        <C>               <C>
                                           Dollar Amount     Number of
                                           of Note           Shares
Name                                       Purchased         Issued

Wolf Financial Group Inc., DIP              $100,000          50,000
Bola Business Ltd.                          $ 50,000          25,000
Tusany Investment & Trade, S.A.             $100,000          50,000
</TABLE>

         In February 1996, the Company issued 10,000 shares of Common Stock in
exchange for legal services rendered to the Company. The issuance was made in
reliance upon Section 4(2) of the Securities Act, which provides an exemption
for a transaction not involving a public offering.


         In March 1996, the Company issued Metco 25,000 shares of Common Stock
and an option to purchase 50,000 shares of Common Stock at $1.25 per share,
which expires in January 1999, in consideration for a loan. In March 1996, the
Company issued an additional 25,000 shares of Common Stock to Metco as a penalty
for the Company's late payment of a portion of a loan. These issuances were
made in reliance upon Section 4(2) of the Securities Act, which provides an
exemption for a transaction not involving a public offering.

         In July 1996, the Company completed a private placement of 978,747
shares of Common Stock at $2.00 per share in reliance upon Rule 506 of
Regulation D of the Securities Act, which provides a safe harbor under the
Section 4(2) exemption for a transaction not involving a public offering. 
The Company received $1,314,950 of net proceeds after deducting expenses of 
$11,050 and commissions of $174,000 to the Underwriter for acting as 
placement agent. As part of this private placement, certain



                                      II-3

<PAGE>



noteholders of the Company converted $457,494 principal amount and interest into
278,747 shares of Common Stock.  Of the aggregate debt converted, Tusany 
converted principal and interest due under a $50,000 promissory note issued 
in the February 1996 private placement into 52,383 shares of Common Stock and 
principal and interest due under a $200,000 promissory note issued in October 
1995 into 106,972 shares of Common Stock.  In connection with this private 
placement, the Company issued the securities described in the following table 
to 24 unaffiliated and one affiliated investor, each an "accredited investor" 
within the meaning of Regulation D of the Securities Act:


<PAGE>

<TABLE>
<S>                                       <C>               <C>
                                                            Number
                                                            of Shares
Name                                      Purchase Price    of Common Stock

Alan J. Rubin                               $50,000           25,000
Vahik Babaian                              $100,000           50,000
William M. Kennedy                         $100,000           50,000
David's Art, Inc. d/b/a Art Connection      $50,000           25,000
Derek C. Ferguson                           $50,000           25,000
Mark Frankel                                $50,000           25,000
Steven M. Frankel                           $50,000           25,000
Levanthal, Paget LLC                        $50,000           25,000
Fred Kassner                               $500,000          250,000
David E. Ruggieri                          $100,000           50,000
Jeffrey P. & Jacalyn K. Flack               $50,000           25,000
David Edward Blockstein                     $25,000           12,500
Robert J. Roehrich                          $50,000           25,000
Richard J. Brown                            $25,000           12,500
Robert J. Stein                             $25,000           12,500
Anthony and Maya Cirillo                    $25,000           12,500
Tusany Investment & Trade, S.A.            $518,710          259,355
Drew Dellinger                              $27,440           13,720
Wayne Robbins                               $27,440           13,720
Betty Presley                               $27,432           13,716
Louis Zachau                                $13,682            6,841
Ronald Harris                               $10,716            5,358
Shelby Goldring                             $10,716            5,358
Bruce Levenbrook                            $10,716            5,358
Ronald Mack-IRA                             $10,642            5,321
</TABLE>

         In August 1996 the Company issued to V.A.N. Marketing Ltd. ("VAN") 
5,000 shares of Common Stock, valued for accounting purposes at $21,250, and 
granted options to purchase 20,000 shares of the Company's Common Stock at 
$4.80 per share, expiring in July 1999 for services rendered under a brokerage 
and consulting agreement. The issuance was made in reliance upon Section 4(2) 
of the Securities Act, which provides an exemption for a transaction not 
involving a public offering.

         In October 1996, the Company issued 210,000 shares of Common Stock to
Liam Development Ltd. upon conversion of a promissory note into shares of the
Company's Common Stock at $1.00 per share.   The issuance was made in reliance 
upon Section 4(2) of the Securities Act, which provides an exemption for a 
transaction not involving a public offering.

         In October 1996, the Company completed a $300,000 private placement of
12 units in reliance upon Rule 506 of Regulation D of the Securities Act, which
provides a safe harbor under the Section 4(2) exemption for a transaction not 
involving a public offering. Each unit consisted of (i) the Company's 12 month 
10% promissory note in the original principal amount of $25,000, and (ii) a 
warrant to purchase up to 25,000 shares of Common Stock. The warrants by their
terms convert to Redeemable Warrants on the effective date hereof and may be 
sold by their holders subject to three month lock-up agreements. The Company 
received net proceeds of $270,000 after deducting commissions of $30,000 to the 
Underwriter for acting as placement agent. In connection with this private 
placement, the Company issued the securities described



                                      II-4

<PAGE>



in the following table to three affiliated and four unaffiliated investors, each
an "accredited investor" within the meaning of Regulation D of the Securities
Act:

<TABLE>
<S>                             <C>                  <C>
                                Dollar Amount        Number of
Name                            of Note Purchased    Warrants Issued

Michalaur International             $50,000            50,000
Robert E. Murello                   $50,000            50,000
Margaret Amarante                   $50,000            50,000
Angela James                        $50,000            50,000
Metco Investors LLC                 $25,000            25,000
Robert Molfetta                     $25,000            25,000
Tusany Investment & Trade,
 S.A.                               $50,000            50,000
</TABLE>

         In November 1996, the Company issued Mr. Robert E. Lee warrants to
purchase 55,500 shares of Common Stock at an exercise price of $4.80 per share,
which expire in December 2000, as consideration for the extension of the
maturity date of a loan made by Mr. Lee to the Company. The warrants by their
terms convert to Redeemable Warrants on the effective date hereof and may be 
sold by their holders subject to three month lock-up agreements. The issuances 
made in reliance upon Section 4(2) of the Securities Act, which provides an 
exemption for a transaction not involving a public offering.

         In January 1997, the Company completed a $200,000 private placement of
8 units in reliance upon Rule 506 of Regulation D of the Securities Act, which
provides a safe harbor under the Section 4(2) exemption for a transaction not
involving a public offering. Each unit consisted of (i) the Company's 12 month
10% promissory note in the original principal amount of $25,000, and (ii) a
warrant to purchase up to 25,000 shares of Common Stock. The warrants by their
terms convert to Redeemable Warrants on the effective date hereof and may be
sold by their holders subject to three month lock-up agreements. The Company
received net proceeds of $180,000 after deducting commissions of $20,000 to the
Underwriter for acting as placement agent. In connection with this private
placement, the Company issued the securities described in the following table to
one affiliated and two unaffiliated investors, each an "accredited investor"
within the meaning of Regulation D of the Securities Act:

<TABLE>
<S>                           <C>                          <C>    

                                  Dollar Amount               Number of
Name                            of Note Purchased           Warrants Issued
- ----                            -----------------           ---------------
John DeAngelis                        $50,000                   50,000
Edward Pedersen                       $50,000                   50,000
John J. Scamardella                  $100,000                  100,000

</TABLE>

      In April 1997, the Company completed a $350,000 private placement of 14
units in reliance upon Rule 506 of Regulation D of the Securities Act, which
provides a safe harbor under the Section 4(2) exemption for a transaction not
involving a public offering. Each unit consisted of (i) the Company's 12 month
10% promissory note in the original principal amount of $25,000 and (ii) a
warrant to purchase up to 25,000 shares of Common Stock. The Company received
net proceeds of $315,000 after deducting commissions of $35,000 to the
Underwriter for acting as placement agent. In connection with this private
placement, the Company issued the securities described in the following table to
two affiliated and five unaffiliated investors, each an "accredited investor"
within the meaning of Regulation D of the Securities Act:


<TABLE>
<S>                       <C>                        <C> 


                                Dollar Amount             Number of
Name                          of Note Purchased        Warrants Issued
- ----                          -----------------        ---------------

Michalaur International            $106,250                $106,250
Metco Investors LLC                  87,500                  87,500
James J. Wrynn                       56,250                  56,250
Richard Epstein                      25,000                  25,000
Ernest Gottdiener                    25,000                  25,000
Comax Co. Ltd.                       25,000                  25,000
Martin & Miriam Knecht               25,000                  25,000
</TABLE>




Item 27.          List of Exhibits

Exhibit Number    Description of Exhibit
- --------------    ----------------------
   
    1.1*          Form of Underwriting Agreement

    1.2*          Form of Financial Advisory and Investment Banking Agreement.


    3.1*          Certificate of Incorporation of the Registrant.


    3.2*          Amended By-Laws of the Registrant.

    3.3****       Amended Certificate of Incorporation of the Registrant

    4.1****       Specimen Common Stock Certificate.

    4.2****       Specimen Redeemable Common Stock Purchase Warrant Certificate.


    4.3*          Form of Public Warrant Agreement.

    4.4*          Form of Warrant Agreement between the Registrant and Network
                  1, including Form of Underwriter's Warrant Certificate.

    5.1*           Opinion of Gersten, Savage, Kaplowitz, Fredericks & 
                  Curtin, LLP.


   10.1*          Employment Agreement between the Registrant and Gerard
                  Semhon dated October 28, 1996.


   10.2*          Employment Agreement between the Registrant and Michael J.
                  Assante dated August 22, 1996.



                                      II-5

<PAGE>




   10.3***        Lease for 509 Madison Avenue, New York, New York 10022 dated
                  April 29, 1996.

   10.4***        Lease for 20-10 Maple Avenue, Fair Lawn, New Jersey dated
                  April 11, 1991.
   
   10.5*          License Agreement between the Registrant and Europe Craft
                  Imports, Inc. dated May 15, 1996.

   10.6*          Stock Purchase and Sale Agreement dated July 17, 1996 by and
                  among Michael J. Assante, Azurel Ltd., Private Label
                  Cosmetics, Inc., P.L.C. Specialties, Inc., International
                  Cosmetic Group, Inc. and Fashion Laboratories, Inc.

   10.7*          Agreement by and between Scent Overnight, Inc. and Scent 123,
                  Inc. dated September 9, 1996.

   10.8****       Registrant's 1997 Stock Option Plan. 

   10.9*          Registrant's Promissory Note dated August 22, 1996 in the
                  principal amount of $1,675,000 issued to Michael J. Assante.

   10.10*         Registrants' Promissory Note dated  August  22,
                  1996 in the principal amount  of $83,750 issued
                  to Louis DiVita.

   10.11*         Consulting Services Agreement dated August 12, 1993 between
                  Louis DiVita and Private Label Cosmetics, Inc. PLC
                  Specialties, Inc., Fashion Laboratories, Inc., Contemporary
                  Cosmetic Group, Inc., International Cosmetic Group, Inc., 
                  D.A. Advertising Group International, Inc. and Intra-Africa 
                  Corporation.

   10.12*         Security Agreement dated February 16, 1996 between
                  Finova Capital Corporation and the Private Label Group and
                  Guaranty by Michael J. Assante and Denise Assante.
                   
   10.13*         Collective Bargaining Agreement, dated May 24, 1995. between

   10.14*         Rubigo Cosmetics Agreement - January 1992

   10.15*         Revolving Credit Agreement and Guarantees.


   21.1**         Subsidiaries of the Registrant.


   23.1****       Consent of Independent Certified Public Accountants for the
                  Registrant.

   23.2*          Consent of Gersten, Savage, Kaplowitz & Curtin, LLP counsel
                  for Registrant (included in Exhibit 5.1).


   24.1*          Power of Attorney (Included with signature page).

   27.1           Financial Data Schedule
    
*     Previously filed.
**    To be filed by amendment.
***   Exempt from filing because Registrant received a harship exemption.
****  Filed herewith

Item 28.          Undertakings

(a) The undersigned Registrant hereby undertakes:


   (1)   To file, during any period in which offers or sales are being made,
a post-effective amendment to this registration statement:

   (i) To include any prospectus required by Section 10(a) of the Securities
Act of 1933;
 
   (ii) To reflect in the prospectus any facts or events which individually or 
in the aggregate, represent a fundamental change in the information set forth 
in the registration statement. Notwithstanding the foregoing, any increase or 
decrease in volume of securities offered (if the total dollar value of 
securities offered would not exceed that which was registered) and any 
deviation from the low or high and of the estimated maximum offering range 
may be reflected in the form of prospectus filed with the Commission pursuant 
to Rule 424(b) if, in the aggregate, the changes in volume and price represent 
no more than 20 percent change in the maximum aggregate offering price set 
forth in the "Calculation of Registration Fee" table in the effective 
registration statement.
 
   (iii) To include any additional or changed material information with respect 
to the plan of distribution;

   (2)  That, for the purpose of determining any liability under the Securities
Act of 1933, each such post-effective amendment shall be deemed to be a new
registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona 
fide offering thereof.

   (3)  To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of
the offering.

(d) The undersigned Registrant hereby undertakes to provide to the underwriter 
at the closing specified in the underwriting agreements, certificates in such
denominations and registered in such names as required by the underwriter to
permit prompt delivery to each purchaser.

(e) Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors, officers and controlling persons of the
Registrant pursuant to any charter provision, by-law, contract, arrangements, 
statute or otherwise, the Registrant has been advised that in the
opinion of the Securities and Exchange Commission such indemnification is
against public policy as expressed in the Securities Act and is, therefore,
unenforceable. In the event that a claim for indemnification against such
liabilities (other than the payment by the Registrant of expenses incurred
or paid by a director, officer, or controlling person of the Registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel
the matter has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the question whether such indemnification by it is
against public policy as expressed in the Securities Act and will be governed by
the final adjudication of such issue.

(f) For purposes of determining any liability under the Securities Act, the
Registered will treat the information omitted from the from of prospectus 
filed as part of this registration statement in reliance upon Rule 430A and 
contained in a form of prospectus filed by the small business issuer under Rule 
424(b)(1), or (4) or 497(h), under the Securities Act as part of this 
registration statement as of the time the Commission declared it effective.


For purposes of determining any liability under the Securities Act, the 
Registrant will treat each post-effective amendment that contains a form of 
prospectus as a new registration statement for the securities offered in the
registration statement, and treat that offering of the securities at that time 
as the initial bona fide offering of those securities.

(g) Transactions with or by Selling Security Holders; Lock-Up Periods.

The undersigned small business issur hereby undertakes:

     (1) To file a post-effective amendment to this Registration Statement in
         the event that there is a change in the plans, proposals, agreements,
         arrangements or understandings, if any, with respect to transactions
         with or by Selling Security Holders or plans to waive or shorten the
         lock-up periods applicable to such Selling Security Holders from those
         set forth in the Registration Statement; and

     (2) In the event that all or a port of the Selling Security Holders are
         released by the Underwriter from their respective lock-up agreements,
         to file (i) a post-effective amendment to this Registration Statement
         if more than 10% of the Selling Security Holders' Securities are
         proposed to be released and (ii) a sticker prospectus supplement if
         between 5% and 10% of the Selling Security Holders' Securities are
         proposed to be released.

                                      II-7

<PAGE>

   

                                   SIGNATURES

         In accordance with the requirements to the Securities Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it
meets all of the requirements for filing on Form SB-2 and authorized this
amendment to the Registration Statement to be signed on its behalf by the 
undersigned, in the City of New York, State of New York on June 13 , 1997.

                                       AZUREL LTD.


                                       By:/s/ Gerard Semhon
                                          Gerard Semhon, Chief Executive
                                          Officer and Chairman of the Board
                                          (Principal Executive Officer, 
                                          Principal Financial and Accounting 
                                          Officer)




         In accordance with the requirements of the Securities Act of 1933, this
amendment to the Registration Statement has been signed by the following persons
in the capacities and on the dates indicated.

         Signature                       Title                          Date


/s/ Gerard Semhon        Chief Executive Officer and            June 13, 1997
Gerard Semhon            Chairman of the Board (Principal 
                         Executive Officer, Principal
                         Financial and Accounting Officer)

/s/ Constantine Bezas    President and Director                 June 13, 1997
Constantine Bezas

/s/ Joseph Truitt Bell   Executive Vice President and Director  June 13, 1997
Joseph Truitt Bell

/s/ Van Christakos       Secretary, Treasurer and Director      June 13, 1997
Van Christakos
    




                           CERTIFICATE OF AMENDMENT OF
                         CERTIFICATE OF INCORPORATION OF
                                   AZUREL LTD.


         Pursuant to Section 242 of the General  Corporation Law of the State of
Delaware,  the undersigned  officer of Azurel Ltd., a Delaware  corporation (the
"Corporation"), does hereby certify as follows:

FIRST: The Certificate of Incorporation of the Corporation was filed in the
office of the Secretary of State of Delaware on June 26, 1995.

SECOND: The Certificate of Incorporation of the Corporation is amended by the
following resolution adopted by the Board of Directors and the shareholders of
the Corporation:

                  RESOLVED,   that  the  Certificate  of  Incorporation  of  the
                  Corporation  be amended by restating  in its entirety  Article
                  FOURTH as follows:

                  "FOURTH:  the aggregate number of shares which the corporation
                  is authorized to issue is 25,000,000, divided as follows:

                  A.   24,000,000  shares of common  stock,  $.001 per share par
                       value, and

                  B.   1,000,000 shares of Preferred Stock,  $.001 per share par
                       value,  to be issued in series.  The shares of  Preferred
                       Stock  may be  issued  in one or more  series,  and  each
                       series  shall  be so  designated  as to  distinguish  the
                       shares  thereof  from the  shares  of all  other  series.
                       Authority  is hereby  expressly  granted  to the Board of
                       Directors  of the  corporation  to  fix,  subject  to the
                       provisions  herein set forth,  before the issuance of any
                       shares of a particular series,  the number,  designation,
                       and relative rights, preferences,  and limitations of the
                       shares of such series  including  (1) voting  rights,  if
                       any,  which may include  the right to vote  together as a
                       single  class with the Common  Stock and any other series
                       of the Preferred Stock with the number of votes per share
                       accorded  to shares of such  series  being the same as or
                       different  from that accorded to such other  shares,  (2)
                       the  dividend  rate per annum,  if any, and the terms and
                       conditions  pertaining  to  dividends  and  whether  such
                       dividends shall be cumulative,  (3) the amount or amounts
                       payable upon such voluntary or involuntary  liquidations,
                       (4) the redemption price or prices, if any, and the terms
                       and  conditions  of  the  redemption,  (5)  sinking  fund
                       provisions,  if any,  for the  redemption  or purchase of
                       such shares,  (6) the terms and  conditions on which such
                       shares  are  convertible,  in the event the shares are to
                       have  conversion   rights,  and  (7)  any  other  rights,
                       preferences  and  limitations  pertaining  to such series
                       which may be fixed by the Board of Directors


<PAGE>


                       pursuant to the Delaware General Corporation Law;"

THIRD: The Amendment to the Certificate of  Incorporation  was authorized by the
written  consent of the directors in accordance with Section 141 of the General
Corporation  Law of the State of  Delaware  and by the  written  consent  of the
shareholders pursuant to Section 228 of the General Corporation Law of the State
of Delaware.

IN WITNESS WHEREOF, the undersigned President of the Corporation has signed this
Certificate  as of the 13th day of September  1995, and hereby affirms that this
is his true act and deed  and  that the  statements  contained  herein are true
under penalty of perjury.



                                        /s/ Constantine Bezas
                                        ---------------------
                                        Constantine Bezas
                                        President




[FRONT OF COMMON STOCK CERTIFICATE]




INCORPORATED UNDER THE LAWS                                  CUSIP 055013 106
OF THE STATE OF DELAWARE                                      SEE REVERSE FOR
                                                            CERTAIN DEFINITIONS

                                   AZUREL LTD.

THIS CERTIFIES THAT


is the owner of


       FULLY PAID AND NON-ASSESSABLE SHARES OF THE COMMON STOCK, $.001 PAR
                                    VALUE OF



                                   AZUREL LTD.


transferable  on the books of the  Corporation by the holder hereof in person or
by duly  authorized  Attorney,  upon  surrender  of this  Certificate,  properly
endorsed.

  This  Certificate  is not valid  until  countersigned  and  registered  by the
Transfer Agent and Registrar.

  WITNESS the facsimile seal of the Corporation and the facsimile  signatures of
its duly authorized officers.

Dated:
          /s/ Van Christakos                           /s/ Constantine Bezas
              SECRETARY                                    PRESIDENT



COUNTERSIGNED AND REGISTERED:

NORTH AMERICAN  TRANSFER  CO.                    BY               TRANSFER AGENT
(FREEPORT, N.Y.)                                                  AND REGISTRAR


                                  AZUREL LTD.
                                   CORPORATE
                                      SEAL
                                      1995
                                    DELAWARE
                                                                  AUTHORIZED
                                                                  OFFICER


<PAGE>



[BACK OF COMMON STOCK CERTIFICATE]


   THE  CORPORATION  WILL  FURNISH  WITHOUT  CHARGE TO EACH  STOCKHOLDER  WHO SO
REQUESTS THE POWERS,  DESIGNATIONS,  PREFERENCES  AND  RELATIVE,  PARTICIPATING,
OPTIONAL OR OTHER  SPECIAL  RIGHTS OF EACH CLASS OF STOCK OR SERIES  THEREOF AND
THE  QUALIFICATIONS,  LIMITATIONS OR  RESTRICTIONS  OF SUCH  PREFERENCES  AND/OR
RIGHTS.

  The following abbreviations,  when used in the inscription on the face of this
certificate,  shall  be  construed  as  though  they  were  written  out in full
according to applicable laws or regulations:


TEN COM -as tenants in common            UNIF GIFT MIN ACT-___   Custodian ____
                                                          (Cust)         (Minor)
                                                 under Uniform Gifts to Minors
TEN ENT -as tenants by the entireties

JT TEN  -as joint tenants with right of                   Act   _____
         survivorship and not as tenants                       (State)
         in common


     Additional abbreviations may also be used though not in the above list.

  For Value Received,   ______   hereby sell, assign and transfer unto

PLEASE INSERT SOCIAL SECURITY OR OTHER
      IDENTIFYING NUMBER OF ASSIGNEE

- ---------------------------------------


- --------------------------------------------------------------------------------
 (PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS, INCLUDING ZIP CODE, OF ASSIGNEE)

- --------------------------------------------------------------------------------
                                                                        
- ---------------------------------------------------------------------  Shares
of the capital stock represented by the within Certificate, and do hereby
irrevocably constitute and appoint



- --------------------------------------------------------------------- Attorney
to transfer  the said stock on the books of the within  named  Company with full
power of substitution in the premises.

                                                                       

Dated __________________

                                     -----------------------------------------
                                     NOTICE:
                                              THE   SIGNATURE   TO   THIS
                                              ASSIGNMENT  MUST CORRESPOND
                                              WITH     THE     NAME    AS
                                              WRITTENUPONTHE  FACE OF THE
                                              CERTIFICATE     IN    EVERY
                                              PARTICULAR,         WITHOUT
                                              ALTERATION  OR  ENLARGEMENT
                                              OR ANY CHANGE WHATEVER.

                                   X
                                     -----------------------------------------
                                               Signature Guaranteed

                                     -----------------------------------------
                                  




[FRONT OF CERTIFICATE]


                            VOID AFTER APRIL 12, 2000
                       REDEEMABLE WARRANT CERTIFICATE FOR
                            PURCHASE OF COMMON STOCK





No.                                                                    WARRANTS

                                   AZUREL LTD.

                                                              CUSIP 055013 11 4

This certifies that FOR VALUE RECEIVED


or registered  assigns (the  "Registered  Holder") is the owner of the number of
Redeemable  Warrants (the "Warrants")  specified above.  Each Warrant  initially
entitles the Registered Holder to purchase,  subject to the terms and conditions
set  forth  in  this  Certificate  and the  Warrant  Agreement  (as  hereinafter
defined),  one fully paid and  nonassessable  share of Common  Stock,  $.001 par
value, of Azurel Ltd., a Delaware corporation (the "Company"), at any time prior
to the Expiration  Date (as  hereinafter  defined),  upon the  presentation  and
surrender of this Warrant  Certificate with the Subscription Form on the reverse
hereof duly executed, at the corporate office of North American Transfer Co., as
Warrant Agent, or its successor (the "Warrant Agent"), accompanied by payment of
$ , subject to adjustment  (the "Purchase  Price") in lawful money of the United
States of America in cash or by official bank or certified check made payable to
the Warrant Agent for the account of the Company.

   This  Warrant  Certificate  and each  Warrant  represented  hereby are issued
pursuant to and are  subject in all  respects  to the terms and  conditions  set
forth in the Warrant Agreement (the "Warrant  Agreement"),  dated as of_____, by
and among the Company and the Warrant Agent.

   In the event of certain contingencies  provided for in the Warrant Agreement,
the Purchase  Price and the number of shares of Common Stock subject to purchase
upon the exercise of each Warrant represented hereby are subject to modification
or adjustment.

   Each  Warrant  represented  hereby  is  exercisable  at  the  option  of  the
Registered  Holder,  but no fractional  interests will be issued. In the case of
the exercise of less than all the Warrants represented hereby, the Company shall
cancel this Warrant  Certificate upon the surrender hereof and shall execute and
deliver a new Warrant  Certificate or Warrant  Certificates of like tenor, which
the Warrant Agent shall countersign, for the balance of such Warrants.

   The term "Expiration  Date" shall mean 5:00 p.m. (New York time) on _____, or
such earlier date as the Warrants shall be redeemed.  If each such date shall in
the State of New York be a holiday  or a day on which  banks are  authorized  to
close,  then the  Expiration  Date shall mean 5:00 p.m. (New York time) the next
following  day which in the State of New York is not a holiday or a day on which
banks are authorized to close.

   The Company shall not be obligated to deliver any securities  pursuant to the
exercise of this Warrant  unless a registration  statement  under the Securities
Act of 1933,  as  amended  (the  "Act"),  with  respect  to such  securities  is
effective or an exemption  thereunder is available.  The Company has  covenanted
and  agreed  that  it will  file a  registration  statement  under  the  Federal
securities  laws,  use its best  efforts to cause the same to become  effective,
keep such registration  statement current,  if required under the Act, while any
of the Warrants are  outstanding,  provided  that the market price of the Common
Stock  exceeds the Exercise  Price of the  Warrants.  This Warrant  shall not be
exercisable  by a Registered  Holder in any state where such  exercise  would be
unlawful.

   This Warrant  Certificate is  exchangeable,  upon the surrender hereof by the
Registered  Holder at the  corporate  office  of the  Warrant  Agent,  for a new
Warrant Certificate or Warrant  Certificates of like tenor representing an equal
aggregate number of Warrants, each of such new Warrant Certificates to represent
such number of Warrants as shall be designated by such Registered  Holder at the
time of such  surrender.  Upon due  presentment  and payment of any tax or other
charge imposed in connection  therewith or incident thereto, for registration of
transfer of this Warrant  Certificate at such office, a new Warrant  Certificate
or Warrant Certificates  representing an equal aggregate number of Warrants will
be issued to the  transferee in exchange  therefor,  subject to the  limitations
provided in the Warrant Agreement.

   Prior to the  exercise  of any Warrant  represented  hereby,  the  Registered
Holder  shall not be entitled  to any rights of a  stockholder  of the  Company,
including,  without  limitation,  the right to vote or to receive  dividends  or
other  distributions,  and shall not be  entitled  to receive  any notice of any
proceedings of the Company, except as provided in the Warrant Agreement.

   This  Warrant may be redeemed at the option of the  Company,  at a redemption
price  of $.10  per  Warrant  commencing  , on 30 days'  prior  written  notice,
provided that the average closing bid price of the Company's  Common Stock shall
equal or exceed $ per share for a period not less than 20 trading days in any 30
day  trading  period  ending  not  more  than 15 days  prior  to the date of any
redemption  notice.  On and after the date fixed for redemption,  the Registered
Holder  shall have no rights with  respect to the Warrant  except to receive the
$.10 per Warrant upon surrender of this Certificate.

   Under certain  circumstances,  Network 1 Financial Securities,  Inc. shall be
entitled to receive an aggregate  of five  percent of the Purchase  Price of the
Warrants represented hereby.

   Prior to due presentment for registration of transfer hereof, the Company and
the Warrant Agent may deem and treat the Registered Holder as the absolute owner
hereof and of each Warrant represented hereby  (notwithstanding any notations of
ownership or writing hereon made by anyone other than a duly authorized  officer
of the Company or the Warrant  Agent) for all purposes and shall not be affected
by any notice to the contrary, except as provided in the Warrant Agreement.

   This Warrant  Certificate  shall be governed by and  construed in  accordance
with the laws of the State of New York  without  giving  effect to  conflicts of
laws.

   This Warrant  Certificate  is not valid unless  countersigned  by the Warrant
Agent.

   IN WITNESS  WHEREOF,  the Company has caused this Warrant  Certificate  to be
duly  executed,  manually or in facsimile by two of its officers  thereunto duly
authorized and a facsimile of its corporate seal to be imprinted hereon.


                                                     AZUREL LTD.

Dated:                                         BY
                                                       /s/ Constantine Bezas
                                                           PRESIDENT

COUNTERSIGNED:
         NORTH AMERICAN TRANSFER  CO.
                  (FREEPORT, N.Y.)
                  AS WARRANT AGENT


BY                                             BY

                                                       /s/ Van Christakos
AUTHORIZED OFFICER                                         SECRETARY



                                  AZUREL LTD.
                                 CORPORATE SEAL
                                      1995
                                    DELAWARE



<PAGE>
[BACK OF WARRANT CERTIFICATE]




                                SUBSCRIPTION FORM

      To Be Executed By the Registered Holder in Order to Exercise Warrants


         The undersigned Registered Holder hereby irrevocably elects to exercise
Warrants represented by this Warrant Certificate, and to purchase the securities
issuable upon the exercise of such Warrants,  and requests that certificates for
such securities shall be issued in the name of


            PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER

- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
           [please print or type name and address, including zip code]


and be delivered to

- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
           [please print or type name and address, including zip code]

and if such number of Warrants  shall not be all the Warrants  evidenced by this
Warrant  Certificate,  that a new  Warrant  Certificate  for the balance of such
Warrants be registered in the name of, and delivered to, the  Registered  Holder
at the address stated below.


                    IMPORTANT: PLEASE COMPLETE THE FOLLOWING:

1. The  exercise  of this  Warrant  was  solicited  by  Network 1  Financial
Securities, Inc. unless the following box is checked.

2. The exercise of this Warrant was solicited by ____________________________.

3. If the exercise of this Warrant was not solicited, please check the 
following box.

Dated:  _________________________              X  _____________________________

                                                  _____________________________

                                                  _____________________________

                                                             Address

                                                  _____________________________
                                                  Social Security or Taxpayer 
                                                      Identification Number


                                               X  _____________________________
                                                        Signature Guaranteed




                                   ASSIGNMENT

       To Be Executed by the Registered Holder in Order to Assign Warrants


FOR VALUE RECEIVED,  ______________________ hereby sells, assigns and transfers
 unto


            PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER

- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
    [please print or type name and address, including zip code, of assignee]


of the Warrants represented by this Warrant Certificate, and hereby 
irrevocably constitutes and appoints


- --------------------------------------------------------------------------------
                                                                     Attorney

to transfer  this Warrant  Certificate  on the books of the  Company,  with full
power of substitution in the premises.



Dated:   ________________________             X _______________________________


                                                _______________________________
                                                           Address
                                                _______________________________
                                                       Social Security or
                                                  Taxpayer Identification Number


                                              X _______________________________
                                                      Signature Guaranteed

                                                _______________________________


THE SIGNATURE TO THE ASSIGNMENT OR THE SUBSCRIPTION  FORM MUST CORRESPOND TO THE
NAME AS WRITTEN UPON THE FACE OF THIS WARRANT  CERTIFICATE IN EVERY  PARTICULAR,
WITHOUT  ALTERATION  OR  ENLARGEMENT  OR ANY  CHANGE  WHATSOEVER,  AND  MUST  BE
GUARANTEED  BY A  COMMERCIAL  BANK OR  TRUST  COMPANY  OR A  MEMBER  FIRM OF THE
AMERICAN  STOCK  EXCHANGE,  NEW YORK STOCK  EXCHANGE,  PACIFIC  STOCK  EXCHANGE,
MIDWEST STOCK EXCHANGE OR BOSTON STOCK EXCHANGE.
















 1.      PURPOSE OF PLAN; ADMINISTRATION

         1.1      Purpose.
                  --------

         The Azurel Ltd.  1997 Stock  Option Plan  (hereinafter,  the "Plan") is
hereby  established to grant to officers and other employees of Azurel Ltd. (the
"Company") or of its parents or subsidiaries  (as defined in Sections 424(e) and
(f),  respectively,  of the  Internal  Revenue  Code of 1986,  as  amended  (the
"Code")),  if  any  (individually  and  collectively,   the  Company"),  and  to
non-employee  directors,  consultants  and  advisors  and other  persons who may
perform  significant  services  for or on behalf  of the  Company,  a  favorable
opportunity to acquire common stock,  $.001 par value ("Common  Stock"),  of the
Company and,  thereby,  to create an incentive for such persons to remain in the
employ of or provide services to the Company and to contribute to its success.

         The  Company  may grant  under the Plan both  incentive  stock  options
within the meaning of Section 422 of the Code  ("Incentive  Stock  Options") and
stock  options  that do not qualify for  treatment as  Incentive  Stock  Options
("Nonstatutory Options").  Unless expressly provided to the contrary herein, all
references  herein to "options,"  shall include both incentive Stock Options and
Nonstatutory Options.

         1.2   Administration.
               ----------------

         The Plan shall be administered by the Board of Directors of the Company
(the "Board"), if each member is a "Non-Employee Director" within the meaning of
Rule 16b-3 under the Securities Exchange Act of 1934, as amended ("Rule 16b-3"),
or a committee (the  "Committee")  of two or more  directors,  each of whom is a
Non-Employee Director.  Appointment of Committee members shall be effective upon
acceptance  of  appointment.  Committee  members  may  resign  at  any  time  by
delivering written notice to the Board. Vacancies in the Committee may be filled
by the Board.  Until such time that the  Committee  is properly  appointed,  the
Board shall  administer  the Plan in  accordance  with the terms of this Section
1.2.

         A majority of the members of the  Committee  shall  constitute a quorum
for the purposes of the Plan.  Provided a quorum is present,  the  Committee may
take action by affirmative  vote or consent of a majority of its members present
at a meeting.  Meetings  may be held  telephonically  as long as all members are
able to hear one another,  and a member of the  Committee  shall be deemed to be
present  for  this  purpose  if he or she is in  simultaneous  communication  by
telephone  with the other  members who are able to hear one another.  In lieu of
action at a meeting,  the Committee may act by written  consent of a majority of
its members.

         Subject to the express provisions of the Plan, the Committee shall have
the authority to construe and interpret the Plan and all Stock Option Agreements
(as defined in Section 3.4) entered into pursuant hereto and to define the terms
used therein,  to  prescribe,  adopt,  amend and rescind  rules and  regulations
relating to the administration of the Plan and to make all other  determinations
necessary or advisable for the  administration of the Plan;  provided,  however,
that

                                        1

<PAGE>


the  Committee  may  delegate  nondiscretionary  administrative  duties  to such
employees of the Company as it deems  proper;  and,  provided,  further,  in its
absolute  discretion,  the Board may at any time and from time to time  exercise
any and all rights and duties of the  Committee  under the Plan.  Subject to the
express  limitations of the Plan, the Committee  shall designate the individuals
from among the class of persons  eligible to  participate as provided in Section
1.3 who shall receive options,  whether an optionee will receive Incentive Stock
Options or Nonstatutory  Options, or both, and the amount,  price,  restrictions
and  all  other  terms  and  provisions  of  such  options  (which  need  not be
identical).

         Members of the  Committee  shall  receive such  compensation  for their
services  as  members  as may be  determined  by the  Board.  All  expenses  and
liabilities  which  members  of the  Committee  incur  in  connection  with  the
administration  of this Plan shall be borne by the Company.  The Committee  may,
with the  approval of the Board,  employ  attorneys,  consultants,  accountants,
appraisers,  brokers  or other  persons.  The  Committee,  the  Company  and the
Company's  officers  and  directors  shall be  entitled to rely upon the advice,
opinions or valuations of any such persons. No members of the Committee or Board
shall be personally liable for any action,  determination or interpretation made
in good faith with respect to the Plan,  and all members of the Committee  shall
be fully  protected by the Company in respect of any such action,  determination
or interpretation.

         1.3   Participation.
               -------------
         Officers and other  employees of the Company,  non-employee  directors,
consultants and advisors and other persons who may perform significant  services
on behalf of the Company shall be eligible for selection to  participate  in the
Plan upon approval by the Committee;  provided,  however,  that only "employees"
(within  the  meaning of Section  3401(c) of the Code) of the  Company  shall be
eligible for the grant of Incentive  Stock  Options.  An individual who has been
granted an option may, if otherwise  eligible,  be granted additional options if
the Committee  shall so determine.  No person is eligible to  participate in the
Plan by matter of right;  only those  eligible  persons who are  selected by the
Committee in its discretion shall participate in the Plan.

         1.4    Stock Subject to the Plan.
                --------------------------
         Subject to  adjustment  as  provided  in Section  3.5,  the stock to be
offered under the Plan shall be shares of authorized but unissued  Common Stock,
including any shares repurchased under the terms of the Plan or any Stock Option
Agreement  entered into pursuant  hereto.  The  cumulative  aggregate  number of
shares of Common  Stock to be issued  under the Plan shall not  exceed  750,000,
subject to adjustment as set forth in Section 3.5.

         If any option  granted  hereunder  shall  expire or  terminate  for any
reason  without  having been fully  exercised,  the  unpurchased  shares subject
thereto shall again be available  for the purposes of the Plan.  For purposes of
this Section 1.4, where the exercise price of options is paid
by means of the grantee's  surrender of previously owned shares of Common Stock,
only the net 

                                       2


<PAGE>

number of additional  shares issued and which remain  outstanding  in connection
with such exercise shall be deemed "issued" for purposes of the Plan.

2.       STOCK OPTIONS

         2.1   Exercise Price; Payment.
               -----------------------
         (a) The exercise price of each Incentive Stock Option granted under the
Plan shall be  determined by the  Committee,  but shall not be less than 100% of
the "Fair Market Value" (as defined below) of Common Stock on the date of grant.
If an  Incentive  Stock  Option is granted to an  employee  who at the time such
option is granted owns  (within the meaning of section  424(d) of the Code) more
than 10% of the total  combined  voting power of all classes of capital stock of
the Company, the option exercise price shall be at least 110% of the Fair Market
Value  of  Common  Stock  on the  date of  grant.  The  exercise  price  of each
Nonstatutory Option also shall be determined by the Committee,  but shall not be
less than 85% of the Fair Market Value of Common Stock on the date of grant. The
status of each option granted under the Plan as either an Incentive Stock Option
or a  Nonstatutory  Option shall be  determined by the Committee at the time the
Committee acts to grant the option,  and shall be clearly  identified as such in
the Stock Option Agreement relating thereto.

         "Fair  Market  Value"  for  purposes  of the Plan shall  mean:  (i) the
closing  price of a share of Common  Stock on the  principal  exchange  on which
shares  of  Common  Stock  are  then  trading,  if any,  on the day  immediately
preceding the date of grant,  or, if shares were not traded on the day preceding
such date of grant,  then on the next preceding  trading day during which a sale
occurred;  or (ii) if Common Stock is not traded on an exchange but is quoted on
Nasdaq or a  successor  quotation  system,  (1) the last sales  price (if Common
Stock is then  listed on the Nasdaq  Stock  Market) or (2) the mean  between the
closing representative bid and asked price (in all other cases) for Common Stock
on the day prior to the date of grant as  reported  by Nasdaq or such  successor
quotation  system;  or (iii) if there is no listing  or trading of Common  Stock
either on a national exchange or over-the-counter, that price determined in good
faith by the  Committee  to be the fair value per share of Common  Stock,  based
upon such evidence as it deems necessary or advisable.

         (b) In the  discretion  of the  Committee  at the  time the  option  is
exercised, the exercise price of any option granted under the Plan shall be paid
in full in cash, by check or by the optionee's  interest-bearing promissory note
(subject to any limitations of applicable state  corporations  law) delivered at
the time of exercise; provided, however, that subject to the timing requirements
of Section  2.7, in the  discretion  of the  Committee  and upon  receipt of all
regulatory approvals, the person exercising the option may deliver as payment in
whole or in part of such  exercise  price  certificates  for Common Stock of the
Company (duly endorsed or with duly executed stock powers attached), which shall
be valued at its Fair Market  Value on the day of  exercise  of the  option,  or
other property deemed appropriate by the Committee; and, provided further, that,
subject to Section 422 of the Code,  so-called  cashless  exercises as permitted
under applicable rules and

                                       3

<PAGE>


regulations of the Securities  and Exchange  Commission and the Federal  Reserve
Board shall be permitted in the  discretion of the Committee.  Without  limiting
the   Committee's   discretion   in  this   regard,   consecutive   book   entry
stock-for-stock exercises of options (or "pyramiding") also are permitted in the
Committee's discretion.

         Irrespective  of the form of payment,  the delivery of shares  issuable
upon the exercise of an option shall be conditioned upon payment by the optionee
to the Company of amounts  sufficient  to enable the Company to pay all federal,
state, and local withholding taxes resulting,  in the Company's  judgment,  from
the exercise.  In the discretion of the  Committee,  such payment to the Company
may be effected through (i) the Company's  withholding from the number of shares
of Common Stock that would otherwise be delivered to the optionee by the Company
on exercise of the option a number of shares of Common  Stock equal in value (as
determined  by the Fair Market Value of Common Stock on the date of exercise) to
the aggregate  withholding taxes, (ii) payment by the optionee to the Company of
the aggregate  withholding  taxes in cash, (iii) withholding by the Company from
other amounts contemporaneously owed by the Company to the optionee, or (iv) any
combination  of these three  methods,  as  determined  by the  Committee  in its
discretion.

         2.2   Option Period.
               -------------
         (a) The  Committee  shall  provide,  in the terms of each Stock  Option
Agreement,  when the  option  subject  to such  agreement  expires  and  becomes
unexercisable,  but in no event will an Incentive Stock Option granted under the
Plan be  exercisable  after  the  expiration  of ten  years  from the date it is
granted.  Without  limiting the generality of the  foregoing,  the Committee may
provide in the Stock Option Agreement that the option subject thereto expires 30
days  following a Termination  of Employment  (as defined in Section 3.2 hereof)
for any reason  other  than  death or  disability,  or six  months  following  a
Termination of Employment for disability or following an optionee's death.

         (b) Outside Date for  Exercise.  Notwithstanding  any provision of this
Section  2.2, in no event shall any option  granted  under the Plan be exercised
after the  expiration  date of such  option  set forth in the  applicable  Stock
Option Agreement.

         2.3   Exercise of Options.
               -------------------
         Each option  granted  under the Plan shall become  exercisable  and the
total number of shares subject thereto shall be purchasable, in a lump sum or in
such  installments,  which need not be equal, as the Committee shall  determine;
provided,  however,  that each option shall become  exercisable in full no later
than ten years  after such  option is  granted,  and each  option  shall  become
exercisable as to at least 10% of the shares of Common Stock covered  thereby on
each anniversary of the date such option is granted; and provided, further, that
if the holder of an option shall not in any given  installment  period  purchase
all of the shares which such holder is entitled to purchase in such  installment
period,  such  holder's  right to  purchase  any  shares not  purchased  in such
installment  period shall continue until the expiration or sooner termination of
such holder's


                                       4
<PAGE>


option.  The Committee  may, at any time after grant of the option and from time
to time,  increase the number of shares purchasable in any installment,  subject
to the total  number of shares  subject to the option  and the  limitations  set
forth in Section  2.5.  At any time and from time to time prior to the time when
any exercisable  option or exercisable  portion  thereof  becomes  unexercisable
under the Plan or the applicable Stock Option Agreement,  such option or portion
thereof  may be  exercised  in  whole or in part;  provided,  however,  that the
Committee  may, by the terms of the option,  require any partial  exercise to be
with respect to a specified  minimum number of shares.  No option or installment
thereof shall be  exercisable  except with respect to whole  shares.  Fractional
share  interests  shall be  disregarded,  except that they may be accumulated as
provided above and except that if such a fractional  share interest  constitutes
the total  shares of Common Stock  remaining  available  for  purchase  under an
option at the time of  exercise,  the  optionee  shall be entitled to receive on
exercise a  certified  or bank  cashier's  check in an amount  equal to the Fair
Market Value of such fractional share of stock.

         2.4   Transferability of Options.
               ---------------------------
         Except as the Committee may determine as aforesaid,  an option  granted
under the Plan shall,  by its terms,  be  nontransferable  by the optionee other
than by will or the laws of descent and distribution, or pursuant to a qualified
domestic  relations  order (as  defined by the Code),  and shall be  exercisable
during the optionee's lifetime only by the optionee or by his or her guardian or
legal representative.  More particularly, but without limiting the generality of
the immediately preceding sentence,  an option may not be assigned,  transferred
(except as provided in the preceding sentence), pledged or hypothecated (whether
by  operation  of law or  otherwise),  and shall not be  subject  to  execution,
attachment or similar  process.  Any  attempted  assignment,  transfer,  pledge,
hypothecation  or other  disposition of any option contrary to the provisions of
the  Plan  and the  applicable  Stock  Option  Agreement,  and  any  levy of any
attachment  or  similar  process  upon an  option,  shall be null and void,  and
otherwise  without effect,  and the Committee may, in its sole discretion,  upon
the happening of any such event, terminate such option forthwith.

         2.5   Limitation on Exercise of Incentive Stock Options.
               -------------------------------------------------
         To the extent that the aggregate  Fair Market Value  (determined on the
date of grant as provided in Section 2.1 above) of the Common Stock with respect
to which  Incentive  Stock Options  granted  hereunder  (together with all other
Incentive  Stock Option plans of the Company) are exercisable for the first time
by an  optionee  in any  calendar  year under the Plan  exceeds  $100,000,  such
options granted hereunder shall be treated as Nonstatutory Options to the extent
required  by  Section  422 of the  Code.  The  rule set  forth in the  preceding
sentence  shall be applied by taking  options into account in the order in which
they were granted.

         2.6   Disqualifying Dispositions of Incentive Stock Options.
               -----------------------------------------------------
         If Common Stock acquired upon exercise of any Incentive Stock Option is
disposed of in a disposition  that, under Section 422 of the Code,  disqualifies
the option holder from the application of Section 421(a) of the Code, the holder
of the Common Stock  immediately  before

                                       5

<PAGE>

the  disposition  shall comply with any  requirements  imposed by the Company in
order to enable the Company to secure the related  income tax deduction to which
it is entitled in such event.


         2.7   Certain Timing Requirements.
               ----------------------------
         At the discretion of the Committee,  shares of Common Stock issuable to
the  optionee  upon  exercise  of an option  may be used to  satisfy  the option
exercise price or the tax withholding consequences of such exercise, in the case
of persons  subject to Section 16 of the  Securities  Exchange  Act of 1934,  as
amended,  only (i)  during  the  period  beginning  on the  third  business  day
following  the date of release of the quarterly or annual  summary  statement of
sales and  earnings  of the  Company  and  ending on the  twelfth  business  day
following such date or (ii) pursuant to an irrevocable  written  election by the
optionee to use shares of Common Stock issuable to the optionee upon exercise of
the option to pay all or part of the option price or the withholding  taxes made
at least six months  prior to the  payment of such option  price or  withholding
taxes.

         2.8   No Effect on Employment.
               ------------------------
         Nothing in the Plan or in any Stock Option  Agreement  hereunder  shall
confer upon any optionee any right to continue in the employ of the Company, any
Parent  Corporation or any Subsidiary or shall interfere with or restrict in any
way the rights of the  Company,  its Parent  Corporation  and its  Subsidiaries,
which are hereby expressly  reserved,  to discharge any optionee at any time for
any reason whatsoever, with or without cause.

         For  purposes  of  the  Plan,  "Parent   Corporation"  shall  mean  any
corporation in an unbroken chain of corporations ending with the Company if each
of the  corporations  other than the Company then owns stock  possessing  50% or
more of the total  combined  voting  power of all classes of stock in one of the
other  corporations in such chain. For purposes of the Plan,  "Subsidiary" shall
mean any  corporation  in an unbroken chain of  corporations  beginning with the
Company  if each of the  corporations  other  than the last  corporation  in the
unbroken  chain then owns  stock  possessing  50% or more of the total  combined
voting  power of all classes of stock in one of the other  corporations  in such
chain.

3.       OTHER PROVISIONS

         3.1  Sick Leave and Leaves of Absence.
              --------------------------------

         Unless  otherwise  provided in the Stock Option  Agreement,  and to the
extent permitted by Section 422 of the Code, an optionee's  employment shall not
be deemed to terminate by reason of sick leave, military leave or other leave of
absence  approved by the Company if the period of any such leave does not exceed
a period  approved by the Company,  or, if longer,  if the  optionee's  right to
reemployment by the Company is guaranteed either  contractually or by statute. A
Stock Option Agreement may contain such additional or different  provisions with
respect to leave of

                                       6


<PAGE>

absence as the Committee may approve,  either at the time of grant of an 
option or at a later time.

         3.2   Termination of Employment.
               -------------------------

         For purposes of the Plan  "Termination of  Employment,"  shall mean the
time  when the  employee-employer  relationship  between  the  optionee  and the
Company,  any Subsidiary or any Parent Corporation is terminated for any reason,
including,  but  not  by  way  of  limitation,  a  termination  by  resignation,
discharge, death, disability or retirement; but excluding (i) terminations where
there is a simultaneous  reemployment or continuing employment of an optionee by
the Company, any Subsidiary or any Parent Corporation, (ii) at the discretion of
the  Committee,  terminations  which  result  in a  temporary  severance  of the
employee-employer  relationship,  and (iii) at the  discretion of the Committee,
terminations  which  are  followed  by  the  simultaneous   establishment  of  a
consulting  relationship by the Company,  a Subsidiary or any Parent Corporation
with the former employee. Subject to Section 3.1, the Committee, in its absolute
discretion,  shall determine the affect of all matters and questions relating to
Termination of Employment;  provided,  however,  that, with respect to Incentive
Stock  Options,  a leave of  absence  or other  change in the  employee-employer
relationship  shall constitute a Termination of Employment if, and to the extent
that  such  leave of  absence  or other  change  interrupts  employment  for the
purposes of Section  422(a)(2) of the Code and the  then-applicable  regulations
and revenue rulings under said Section.

         3.3   Issuance of Stock Certificates.
               ------------------------------

         Upon  exercise of an option,  the Company  shall  deliver to the person
exercising such option a stock certificate evidencing the shares of Common Stock
acquired upon  exercise.  Notwithstanding  the  foregoing,  the Committee in its
discretion  may  require  the Company to retain  possession  of any  certificate
evidencing  stock  acquired upon exercise of an option which remains  subject to
repurchase  under the  provisions  of the Stock  Option  Agreement  or any other
agreement  signed  by the  optionee  in  order  to  facilitate  such  repurchase
provisions.

         3.4   Terms and Conditions of Options.
               -------------------------------

         Each  option  granted  under the Plan shall be  evidenced  by a written
Stock Option Agreement ("Stock Option Agreement")  between the option holder and
the Company  providing that the option is subject to the terms and conditions of
the Plan and to such other terms and  conditions not  inconsistent  therewith as
the Committee may deem appropriate in each case.

         3.5   Adjustments Upon Changes in Capitalization; Merger 
               and Consolidation.
               --------------------------------------------------

         If the  outstanding  shares  of  Common  Stock  are  changed  into,  or
exchanged for cash or a different  number or kind of shares or securities of the
Company   or   of   another   corporation   through   reorganization,    merger,
recapitalization, reclassification, stock split-up, reverse stock split, stock
dividend,  stock  consolidation,  stock combination,  stock  reclassification or
similar transaction, an 


                                       7

<PAGE>

appropriate  adjustment shall be made by the Committee in the number and kind of
shares  as to which  options  may be  granted.  In the event of such a change or
exchange,  other than for shares or  securities  of  another  corporation  or by
reason  of  reorganization,  the  Committee  shall  also  make  a  corresponding
adjustment  changing  the  number or kind of shares and the  exercise  price per
share  allocated to unexercised  options or portions  thereof,  which shall have
been  granted  prior to any  such  change,  shall  likewise  be  made.  Any such
adjustment,  however, shall be made without change in the total price applicable
to the unexercised portion of the option (except for any change in the aggregate
price resulting from rounding-off of share quantities or prices).

         In the  event of a  "spin-off"  or other  substantial  distribution  of
assets of the  Company  which has a  material  diminutive  effect  upon the Fair
Market Value of the Common Stock,  the Committee in its discretion shall make an
appropriate  and  equitable  adjustment  to the exercise  prices of options then
outstanding under the Plan.

         Where an adjustment  under this Section 3.5 of the type described above
is made to an Incentive  Stock Option,  the adjustment  will be made in a manner
which will not be considered a "modification" under the provisions of subsection
424(b)(3) of the Code.

         In connection  with the  dissolution or liquidation of the Company or a
partial  liquidation  involving  50% or more of the  assets  of the  Company,  a
reorganization of the Company in which another entity is the survivor,  a merger
or  reorganization  of the Company under which more than 50% of the Common Stock
outstanding prior to the merger or reorganization is converted into cash or into
a security of another entity,  a sale of more than 50% of the Company's  assets,
or a similar  event that the  Committee  determines,  in its  discretion,  would
materially  alter the structure of the Company or its ownership,  the Committee,
upon 30 days prior written notice to the option holders, may, in its discretion,
do one or more of the following: (i) shorten the period during which options are
exercisable  (provided  they remain  exercisable  for at least 30 days after the
date the notice is given);  (ii)  accelerate  any  vesting  schedule to which an
option is subject; (iii) arrange to have the surviving or successor entity grant
replacement  options  with  appropriate  adjustments  in the  number and kind of
securities and option prices,  or (iv) cancel options upon payment to the option
holders in cash,  with  respect to each  option to the extent  then  exercisable
(including  any  options  as to  which  the  exercise  has been  accelerated  as
contemplated in clause (ii) above),  of any amount that is the equivalent of the
Fair Market Value of the Common Stock (at the effective time of the dissolution,
liquidation,  merger,  reorganization,  sale or other  event) or the fair market
value of the option. In the case of a change in corporate control, the Committee
may,  in  considering  the  advisability  or the  terms  and  conditions  of any
acceleration of the  exercisability  of any option pursuant to this Section 3.5,
take into account the penalties that may result directly or indirectly from such
acceleration to either the Company or the option holder,  or both, under Section
280G of the  Code,  and may  decide to limit  such  acceleration  to the  extent
necessary to avoid or mitigate such penalties or their effects.

         No  fractional  share of Common Stock shall be issued under the Plan on
account of any adjustment under this Section 3.5.


                                       8


<PAGE>

         3.6   Rights of Participants and Beneficiaries.
               ----------------------------------------
         The Company shall pay all amounts payable  hereunder only to the option
holder or beneficiaries entitled thereto pursuant to the Plan. The Company shall
not be liable for the debts,  contracts or engagements of any optionee or his or
her  beneficiaries,  and rights to cash payments under the Plan may not be taken
in execution by  attachment or  garnishment,  or by any other legal or equitable
proceeding while in the hands of the Company.

         3.7  Government Regulations.
              ----------------------

         The Plan,  and the grant and  exercise of options and the  issuance and
delivery of shares of Common Stock under  options  granted  hereunder,  shall be
subject to  compliance  with all  applicable  federal and state laws,  rules and
regulations  (including but not limited to state and federal securities law) and
federal margin requirements and to such approvals by any listing,  regulatory or
governmental  authority  as may, in the opinion of counsel for the  Company,  be
necessary or advisable in connection  therewith.  Any securities delivered under
the Plan shall be subject to such  restrictions,  and the person  acquiring such
securities  shall,  if  requested by the Company,  provide such  assurances  and
representations to the Company as the Company may deem necessary or desirable to
assure  compliance  with  all  applicable  legal  requirements.  To  the  extent
permitted by applicable  law, the Plan and options  granted  hereunder  shall be
deemed  amended to the  extent  necessary  to  conform  to such laws,  rules and
regulations.

         3.8   Amendment and Termination.
               -------------------------

         The Board or the Committee may at any time suspend,  amend or terminate
the Plan and may, with the consent of the option holder, make such modifications
of the terms and  conditions  of such  option  holder's  option as it shall deem
advisable,   provided,   however,   that,  without  approval  of  the  Company's
stockholders  given within twelve months before or after the action by the Board
or the  Committee,  no action of the Board or the Committee  may, (A) materially
increase the benefits  accruing to  participants  under the Plan; (B) materially
increase the number of  securities  which may be issued  under the Plan;  or (C)
materially  modify the  requirements as to eligibility for  participation in the
Plan. No option may be granted  during any  suspension of the Plan or after such
termination.  The  amendment,  suspension or  termination of the Plan shall not,
without the consent of the option holder affected  thereby,  alter or impair any
rights or obligations  under any option  theretofore  granted under the Plan. No
option way be granted during any period of suspension  nor after  termination of
the Plan,  and in no event may any  option be  granted  under the Plan after the
expiration of ten years from the date the Plan is adopted by the Board.

         3.9   Time of Grant And Exercise of Option.
               ------------------------------------

         An option  shall be deemed to be  exercised  when the  Secretary of the
Company receives written notice from an option holder of such exercise,  payment
of the  exercise  price  determined  pursuant to Section 2.1 of the Plan and set
forth in the Stock Option Agreement,  and all representations,  indemnifications
and documents reasonably requested by the Committee.

                                       9
<PAGE>


         3.10  Privileges of Stock Ownership; Non-Distributive Intent; Reports 
               to Option Holders.
               ---------------------------------------------------------------

         A  participant  in the Plan shall not be entitled to the  privilege  of
stock  ownership  as to any shares of Common  Stock not  actually  issued to the
optionee. Upon exercise of an option at a time when there is not in effect under
the Securities Act of 1933, as amended, a Registration Statement relating to the
Common  Stock  issuable  upon  exercise or payment  therefor and  available  for
delivery a Prospectus  meeting the requirements of Section 10(a)(3) of said Act,
the  optionee  shall  represent  and warrant in writing to the Company  that the
shares  purchased are being  acquired for  investment and not with a view to the
distribution thereof.

         The Company shall furnish to each optionee under the Plan the Company's
annual report and such other periodic  reports,  if any, as are  disseminated by
the Company in the ordinary course to its stockholders.

         3.11  Legending Share Certificates.
               ----------------------------

         In order to enforce any  restrictions  imposed upon Common Stock issued
upon exercise of an option  granted under the Plan or to which such Common Stock
may be subject,  the Committee may cause a legend or legends to be placed on any
share certificates representing such Common Stock, which legend or legends shall
make appropriate reference to such restrictions,  including, but not limited to,
a restriction against sale of such Common Stock for any period of time as may be
required by applicable laws or regulations.  If any restriction  with respect to
which a legend was  placed on any  certificate  ceases to apply to Common  Stock
represented by such  certificate,  the owner of the Common Stock  represented by
such  certificate  may  require  the  Company  to cause  the  issuance  of a new
certificate not bearing the legend.

         Additionally,  and not by way of  limitation,  the Committee may impose
such restrictions on any Common Stock issued pursuant to the Plan as it may deem
advisable, including, without limitation, restrictions under the requirements of
any stock exchange upon which Common Stock is then traded.

         3.12  Use of Proceeds.
               ---------------

         Proceeds  realized  pursuant to the exercise of options  under the Plan
shall constitute general funds of the Company.

         3.13  Changes in Capital Structure; No Impediment to 
               Corporate Transactions.
               ----------------------------------------------

         The  existence of  outstanding  options under the Plan shall not affect
the Company's right to effect adjustments, recapitalizations, reorganizations or
other changes in its or any other  corporation's  capital structure or business,
any merger or consolidation, any issuance of bonds,

                                       10

<PAGE>


debentures,  preferred or prior  preference  stock ahead of or affecting  Common
Stock,   the   dissolution   or  liquidation  of  the  Company's  or  any  other
corporation's assets or business, or any other corporate act, whether similar to
the events described above or otherwise.

         3.14  Effective Date of the Plan.
               ---------------------------

         The Plan  shall be  effective  as of the  date of its  approval  by the
stockholders  of the Company  within twelve months after the date of the Board's
initial adoption of the Plan.  Options may be granted but not exercised prior to
stockholder  approval of the Plan. If any options are so granted and stockholder
approval  shall  not have  been  obtained  within  twelve  months of the date of
adoption of this Plan by the Board of Directors,  such options  shall  terminate
retroactively as of the date they were granted.

         3.15  Termination.
               -----------

         The Plan shall terminate  automatically  as of the close of business on
the day  preceding  the tenth  anniversary  date of its adoption by the Board or
earlier as  provided in Section  3.8.  Unless  otherwise  provided  herein,  the
termination  of the Plan shall not affect the  validity of any option  agreement
outstanding at the date of such termination.

         3.16  No Effect on Other Plans.
               ------------------------

         The  adoption  of the Plan shall not affect any other  compensation  or
incentive  plans  in  effect  for the  Company,  any  Subsidiary  or any  Parent
Corporation.  Nothing in the Plan shall be  construed  to limit the right of the
Company (i) to  establish  any other forms of  incentives  or  compensation  for
employees of the Company,  any  Subsidiary or any Parent  Corporation or (ii) to
grant or  assume  options  or other  rights  otherwise  than  under  the Plan in
connection  with  any  proper  corporate  purpose  including  but  not by way of
limitation,   the  grant  or  assumption  of  options  in  connection  with  the
acquisition  by purchase,  lease,  merger,  consolidation  or otherwise,  of the
business, stock or assets of any corporation, partnership, firm or association.

                          *           *         *




                                       11

<PAGE>














                                   AZUREL LTD.
                             1997 STOCK OPTION PLAN

















                             As adopted May 1, 1997


                                                        




               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


         We hereby consent to the use in the  Prospectus  constituting a part of
this  Registration  Statement  on Form SB-2 of our report  dated  March 7, 1997,
relating to the financial  statement of Azurel Ltd. and  Subsidiaries,  which is
contained in that Prospectus. We also consent to the reference to our Firm under
the caption "Experts" in the Prospectus.

                                              /s/ Feldman Radin & Co., P.C.
                                              Feldman Radin & Co., P.C.
                                              Certified Public Accountant


New York, New York
June 13, 1997



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission