AZUREL LTD
SB-2/A, 1997-07-30
PERFUMES, COSMETICS & OTHER TOILET PREPARATIONS
Previous: FREMONT FUND LTD PARTNERSHIP, S-1/A, 1997-07-30
Next: THAXTON GROUP INC, S-4/A, 1997-07-30








   

     As filed with the Securities and Exchange Commission on July 30, 1997
                              Registration No. 333-15127

    

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


                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549




   
                                 AMENDMENT NO. 8
                                       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

Representative'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 Representative'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
     Representative's over-allotment option.
(7)  To be issued to the Representative, entitling the Representative to 
     purchase up to 120,000 Shares of



                                       ii

<PAGE>


     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 Representative's Warrants.
(10) Issuable upon the exercise of the Redeemable Common Stock Purchase Warrants
     included in the Representative'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>


                                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 JULY 14, 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 ________,  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 $4.50 (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 $6.75
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 representative of the
underwriters  of this Offering (the  "Representative"),  and are not necessarily
related to the Company's asset value,  earnings,  net worth or other established
criteria of value. The Company has applied to The Nasdaq Stock Market,  Inc. for
inclusion  of  the  Securities  for  trading  on  the   NasdaqSmall  Cap  Market
("NASDAQ").  NASDAQ has proposed new listing  standards  which if adopted  would
have to be met by the Company. The Company doe not now satisfy these new listing
requirements and if it cannot meet these  requirements,  at the time, if any, as
it is  required  to do so,  the  Securities  could be  delisted  from the Nasdaq
SmallCap  Market.  See,  "Risk  Factors -- NASDAQ  Eligibility  and  Maintenance
Requirements;  Possible  Delisting of  Securities."  The 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,  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 six months following the completion of the Offering.  The Company will
not receive any of the proceeds from the sale of the Selling



<PAGE>



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...                            $4.50                    $ .45                    $4.05
Per Redeemable Warrant                  $ .10                    $ .01                    $ .09
Total (3)                            $5,520,000                $552,000                $4,968,000


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

<FN>
(1)      Does  not  include   additional   compensation  to  the  Representative
         consisting  of  (i) a  non-accountable  expense  allowance  of  3%,  or
         $165,600  ($190,440  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 "Representative'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 $6.75 per share of
         Common]  Stock  and $ .15 per  Redeemable  Warrant.  In  addition,  the
         Company has agreed to pay to the Representative 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 Underwriters,
         but before  payment  of the  Representative'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  Representative  an option,  exercisable
         within 45 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 $6,348,000,  $634,800, and  $5,713,200,  respectively.
         See "Underwriting."

</FN>
</TABLE>


         The  Securities  are  being  offered  by the  Underwriters  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
Representative 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  Representative,  The Galleria,  Building 2, 2 Bridge Avenue,
Red Bank, New Jersey 07701 on or about ___________, 1997.




<PAGE>

                      NETWORK 1 FINANCIAL SECURITIES, INC.

                  The date of this Prospectus is     , 1997





                              [MARKETING DISPLAY]


                          [PICTURE TO BE INSERTED HERE]



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 UNDERWRITERS 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  UNDERWRITERS  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 UNDERWRITERS.

         ALTHOUGH IT HAS NO OBLIGATION TO DO SO, THE  UNDERWRITERS 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  UNDERWRITERS  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 UNDERWRITERS' PARTICIPATION
IN SUCH MARKET.  THE UNDERWRITERS MAY DISCONTINUE SUCH ACTIVITIES AT ANY TIME OR
FROM TIME TO TIME. SEE "RISK FACTORS - NO ASSURANCE OF PUBLIC MARKET; VOLATILITY
OF STOCK PRICE."





                                        2

<PAGE>



DUE TO CERTAIN  RESTRICTIONS  IMPOSED BY THE STATE OF NEW JERSEY, EACH PURCHASER
OF  SECURITIES  AND EACH  TRANSFEREE  THEREOF  MUST  MEET  ONE OF THE  FOLLOWING
SUITABILITY  STANDARDS:  (I)  ANY  BANK,  SAVINGS  INSTITUTION,  TRUST  COMPANY,
INSURANCE COMPANY,  INVESTMENT COMPANY AS DEFINED IN THE "INVESTMENT COMPANY ACT
OF 1940,"  PENSION OR PROFIT SHARING TRUST,  OR OTHER  FINANCIAL  INSTITUTION OR
INSTITUTIONAL BUYER, OR TO A BROKER-DEALER,  WHETHER THE PURCHASER IS ACTING FOR
ITSELF OR IN SOME  FIDUCIARY  CAPACITY;  (II) ANY PRIVATE  BUSINESS  DEVELOPMENT
COMPANY AS DEFINED IN SECTION  202(A)(22)  OF THE  "INVESTMENT  ADVISERS  ACT OF
1940;" OR (III) ANY ORGANIZATION  DESCRIBED IN SECTION 501(C)(3) OF THE INTERNAL
REVENUE CODE WITH TOTAL ASSETS IN EXCESS OF $5,000,000.00; OR (IV) ANY DIRECTOR,
EXECUTIVE  OFFICER,  OR GENERAL  PARTNER OF THE ISSUER OF THE  SECURITIES  BEING
OFFERED OR SOLD, OR ANY DIRECTOR,  EXECUTIVE  OFFICER,  OR GENERAL  PARTNER OF A
GENERAL  PARTNER  OF THAT  ISSUER;  OR (V) ANY  PERSON  WHO  PURCHASES  AT LEAST
$150,000.00  OF THE  SECURITIES  BEING  OFFERED,  WHERE  THE  PURCHASER'S  TOTAL
PURCHASE PRICE DOES NOT EXCEED 20% OF THE  PURCHASER'S  NET WORTH AT THE TIME OF
SALE, OR JOINT NET WORTH WITH THAT PERSON'S  SPOUSE,  FOR ONE OR ANY COMBINATION
OF THE  FOLLOWING:  (A) CASH,  (B)  SECURITIES  FOR WHICH MARKET  QUOTATIONS ARE
READILY AVAILABLE, (C) AN UNCONDITIONAL OBLIGATION TO PAY CASH OR SECURITIES FOR
WHICH  MARKET  QUOTATIONS  ARE  READILY  AVAILABLE  WHICH  OBLIGATION  IS  TO BE
DISCHARGED  WITHIN FIVE YEARS OF THE SALE OF THE SECURITES TO THE PURCHASER,  OR
(D) THE  CANCELLATION  OF ANY  INDEBTEDNESS  OWED  BY THE  ISSUER  OF  [TO]  THE
PURCHASER;  OR (VI) ANY NATURAL PERSON WHOSE  INDIVIDUAL NET WORTH, OR JOINT NET
WORTH  WITH  THAT  PERSON'S  SPOUSE,   AT  THE  TIME  OF  HIS  PURCHASE  EXCEEDS
$1,000,000.00;  OR (VII) ANY  NATURAL  PERSON  WHO HAD AN  INDIVIDUAL  INCOME IN
EXCESS OF  $200,000.00  IN EACH OF THE TWO MOST RECENT YEARS AND WHO  REASONABLY
EXPECTS AN INCOME IN EXCESS OF $200,000.00 IN THE CURRENT YEAR.



         DUE TO CERTAIN  RESTRICTIONS  IMPOSED BY THE STATE OF CALIFORNIA,  EACH
PURCHASER OF SECURITIES AND EACH TRANSFEREE THEREOF MUST, EITHER INDIVIDUALLY OR
JOINTLY WITH THE PERSON'S SPOUSE, MEET THE FOLLOWING SUITABILITY STANDARDS:  (I)
A  MINIMUM  NET WORTH OF  $250,000  (EXCLUSIVE  OF HOME,  HOME  FURNISHINGS  AND
AUTOMOBILES)  AND A GROSS ANNUAL INCOME OF $65,000,  OR (II) A MINIMUM NET WORTH
OF $500,000  (EXCLUSIVE OF HOME, HOME FURNISHINGS AND AUTOMOBILES) OR $1,000,000
NET WORTH  (INCLUSIVE OF HOME, HOME  FURNISHINGS AND  AUTOMOBILES),  OR $200,000
GROSS ANNUAL INCOME.





<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."

         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



                                       3


<PAGE>

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.









                                        4

<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 - $4.50 per share
                                          Redeemable Warrants - $ .10 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 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 $4.50, 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 $6.75 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."



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 $130,000
                                          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."




                                       5

<PAGE>



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
     Representative's Over-Allotment Option and (ii) the Representative'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
     Representative's Over-Allotment Option; (ii) 180,000 shares of Common
     Stock issuable upon exercise of the Redeemable Warrants included in the
     Representative'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 Representatives Warrants or (v) up to 120,000 shares of
     Common Stock issuable upon exercise of the Redeemable Warrants included
     in the Representative'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 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 Representative's Over-Allotment Option or (ii) 120,000 Redeemable
     Warrants issuable upon exercise of the Representative's Warrants. 

(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>



                                        6

<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)



                                       7


<PAGE>

   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>





















                                       8

<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.  Selling,  general  and
administrative expenses of the Company for the year ended December 31, 1996 were
$1,590,000  compared  to  $260,000  for the prior  fiscal  year;  such  increase
resulted  primarily  from  increases  in  officers  salaries,  consulting  fees,
professional  fees and advertising and royalty  expenses.  As of March 31, 1997,
the Company had an accumulated deficit of approximately $2,576,000. 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  "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
$5,153,000.  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 





                                       9

<PAGE>





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 "Business
- -- Legal Proceedings" and "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  non-interest  bearing advances made to them.
Such advances will be offset against accrued consulting fees due Messrs.  Semhon
and Bezas.  After such offset Mr.  Semhon  will owe the Company  $70,426 and Mr.
Bezas will not be indebted to the Company. The advance will be applied to reduce
the amount the Company owes to Scent Overnight, a company of which Mr. Semhon is
a principal  stockholder,  pursuant to a purchase money promissory note given as
part of the  purchase  price for the  assets of Scent  Overnight.  See  "Certain
Transactions"  and the  financial  statements  and  the  related  notes  thereto
included elsewhere in this Prospectus.

         49% of 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, and (ii)  approximately  $241,846 of accrued  expenses,
which includes accrued  consulting fees totalling  approximately  $129,993 as of
March 31, 1997, for consulting  services rendered by Constantine  Bezas,  Truitt
Bell and Van  Christakos,  all  officers and  directors  of the Company,  in the
amounts of approximately $17,800, $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 



                                       10

<PAGE>


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
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."




                                       11
<PAGE>

  
         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, 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


                                       12

<PAGE>


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 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"),  however,  an investor in such  financings
could take the position that 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. Such position might subject the Company
to litigation  with its attendant  costs and risks.  If it were  determined that
these  financings  should have been integrated with the Offering,  it would give
rise, among other things,  to the investors having a right of rescission and the
Company having liability in connection with the 1997 Bridge Financings.


                                       13

<PAGE>


         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.  Mr.  Assante  and the  Company  recently  had a  dispute  regarding  the
timeliness  of  payment  of  moneys  to  Mr.  Assante,  which  resulted  in  the
commencement of a lawsuit by Mr. Assante  against the Company.  That lawsuit and
the  underlying  disputes have been resolved to the mutual  satisfaction  of the
parties.  See  "Business-Legal  Proceedings."  Based on  conversations  with Mr.
Assante during and since the settlement and the manner in which the parties have
continued to conduct business since the settlement,  the Company believes it has
a good relationship with Mr. Assante and that Mr. Assante's  employment with the
Private  Label  Group  will  continue  in the  future  in  accordance  with  his
employment  agreement.  Furthermore,  the Company does not expect that  disputes
will arise in the future,  however, there can be no assurance that such disputes
will not arise.  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.
Between the Company's formation in June 1995 and the date of this Offering, they
issued an aggregate of 4,058,747  shares of Common Stock at an average price per
share of $.37 per  share as  compared  to the  $4.50 per share to be paid by the
purchasers 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."

 
         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
Representative 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 


                                       14

<PAGE>


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 Representative's  Over-Allotment Option is not
exercised,  the Company will have an aggregate  of  16,915,753  shares of Common
Stock  authorized  but unissued  and not  reserved for specific  purposes and an
additional  1,825,500  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  Representative'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 Representative
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  Representative'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 Representative. 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."

         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  


                                       15

<PAGE>


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 (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.


                                       16

<PAGE>


         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  $6.75 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 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 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 Representative to Trading.  The  Representative 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 Representative 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   Representative   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  Representative  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  Representative  may
have to receive a fee for the exercise of Warrants  following such solicitation.
As a result, the Representative 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


                                       17

<PAGE>


price of the Company's securities.


         Representative's  Warrants and Registration  Rights. In connection with
this Offering, the Company has agreed to sell to the Representative, for nominal
consideration, the Representative's Warrants which entitle the Representative to
purchase  up to  120,000  shares  of  Common  Stock  and/or  120,000  Redeemable
Warrants. The securities issuable upon exercise of the Representative's Warrants
are identical to those offered pursuant to this Prospectus. The Representative's
Warrants are  exercisable at a price of $6.75 per share and $ .15 per Redeemable
Warrant  for a period of four  years  commencing  one year from the date of this
Prospectus.  The exercise of the  Representative's  Warrants and the  Redeemable
Warrants contained in the Representative'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  Representative's  Warrants and the Redeemable
Warrants  contained  in the  Representative's  Warrants  are sold in the  public
market.  The  Representative  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 or indirectly issuable upon exercise of the Representative's  Warrants.
The exercise of such rights could result in substantial  expense to the Company.
See "Underwriting."


 

                                       18

<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  offered  hereby;  (ii) up to an  additional
         360,000   shares  of  Common  Stock   issuable  upon  exercise  of  the
         Representative's  Over-Allotment  Option and the underlying  Redeemable
         Warrants;  (iii) 240,000  shares of Common Stock issuable upon exercise
         of the  Representative'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>




                                      19

<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              $  2,119
                                                   --------              -------

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             $  8,452
                                                    ========             =========

<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  Representative's
     Over-Allotment Option and the underlying Redeemable Warrants; (iii) 240,000
     shares of Common  Stock  issuable  upon  exercise  of the  Representative'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
     $154,574, net of amount due from stockholder of $70,426;   (iii)  principal
     and  interest  due  under   promissory  notes aggregating $300,000;  (iv)
     interest due 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 


                                       20


<PAGE>




     interest  expense  projected to accrue  through the  anticipated  repayment
     date. See "Certain Transactions."
</FN>
</TABLE>





                                       21

<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, indebtedness and payroll taxes (1)        $2,137,346         48.7%
Marketing (2)                                        $  800,000         18.2%
Inventory (3)                                        $  750,000         17.1%
Equipment (4)                                        $  250,000          5.7%
Working Capital and General Corporate Purposes       $  450,254          10.3%
                                                     ----------         -----
                  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)
         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); (iii) 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;
         (iv) approximately $241,846 of accrued expenses and consulting fees,
         which includes accrued consulting fees totalling approximately $129,993
         as of March 31, 1997, for consulting services rendered by Messrs.
         Bezas, Bell and Christakos in the amounts of approximately $17,800,
         $66,518, and $45,675, respectively; (v) the payment of $26,175 of
         principal and interest due under a promissory note issued to Mr. Robert
         E. Lee, a principal stockholder of the Company and (vi) payment of
         $450,000 of accrued payroll taxes. 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.

(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.





                                       22
<PAGE>

  
         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.



                                 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."






                                       23
<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." 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                 -
                                             ---------------       ----------------      -----------------      ---------------


                                       24

<PAGE>


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


                                       25
<PAGE>



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).

         In  January  and  April of 1997 the  Company  secured  additional  debt
financing in connection  with the  completion of private  placements of $200,000
and  $350,000  respectively.  As discussed  more fully under "Risk  Factors" the
possibility exists that such private placements be deemed not in compliance with
Regulation D of the Securities Act. Should  litigation  ensue with regard to the
investors  rights of  rescission  and the Company be held liable,  liquidity and
working capital would be adversely affected.

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.



                                       26
<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," "Business -- Legal Proceedings"
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   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.




                                       27

<PAGE>


         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 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


                                       28


<PAGE>


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.

         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


                                       29

<PAGE>



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 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."


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 


                                       30

<PAGE>







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 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.




                                       31

<PAGE>

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 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 

                                       32

<PAGE>



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 March 31, 1997 the Private  Label Group's  backlog of orders  believed by the
Company to be firm was approximately $3,260,000 and at March 31, 1996 the amount
of  such  orders  was  approximately   $2,865,000.   The  Company  expects  that
approximately  97% 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 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.

   

         In  August  1996  the  Company  acquired  the  stock  of the  companies
comprising the Private Label Group from Michael  Assante who is the President of
the Private  Label Group.  The purchase  price was payable in cash, a promissory
note and  stock of the  Company  which is to be issued  on the  closing  of this
Offering.  The first installments of the note were due in January and April 1997
and  were  extended  by Mr.  Assante,  at the  request  of the  Company,  on two
occasions. Based on the extension in effect in early July 1997, the installments
aggregating  $519,000 were due on July 15, 1997. At the time Mr. Assante granted
such extension,  he had indicated that he would not consider  granting a further
extension.  On July 14,  1997,  executives  of the Company  continued an earlier
discussion  with Mr.  Assante in which they  anticipated  that the  Registration
Statement of which this Prospectus  forms a part would be declared  effective on
or about July 15, 1997 with a closing the  following  week and asked if he would
grant  another  extension  of  payment  until the  closing of the  Offering.  In
response,  the Company received a letter from Mr. Assante's  attorneys  alleging
that the Company was in  anticipatory  breach of the sale  agreement and seeking
return of the stock of the Private label Group which was being held in escrow as
security for the payment of the note. After  continuing  discussions on that day
and on July 15, 1997,  the Company  tendered  payment to Mr. Assante using money
borrowed from an unaffiliated third party for that purpose. Such payment was not
accepted by Mr. Assante at that time and Mr. Assante's  attorneys indicated that
a lawsuit would be filed against the Company.  In response to the then status of
the dispute,  on July 18, 1997 the Company  terminated Mr. Assante's  employment
and directed him not to enter the premises of the Private label Group.

         On July 17, 1997, Mr. Assante,  commenced a lawsuit against the Company
in  the  United   States   District   Court  for  the  District  of  New  Jersey
("Litigation")  alleging  that the Company  breached the  agreement  pursuant to
which it acquired the Private Label Group. In the Litigation, Mr. Assante sought
recission of the sale  agreement  between Mr. Assante and the Company as well as
monetary  damages and other relief.  In addition the complaint in the Litigation
alleged that if the Registration Statement of which this Prospectus forms a part
were  declared  effective  without  disclosure  of the  alleged  breach  and Mr.
Assante's  claim for  recission,  the  Prospectus  would have  failed to state a
material fact and thereby would have violated  Section 10(b)  promulgated  under
the Securities Act. In connection with a motion before the Court for a temporary
restraining order barring the Company from prohibiting Mr. Assante from entering
the  premises  of the  Private  Label Group and other  preliminary  relief,  Mr.
Assante  stated  that  under the then  circumstances,  in his view,  there  were
questions  about the fairness of this  Offering to the public  investors and the
ability of the Company to survive should this Offering be completed.  The Court,
on July 21,  1997,  held a  hearing  on Mr.  Assante's  motion  for a  temporary
restraining  order after which it denied the restraining order and set a hearing
date of August 4, 1997.  Thereafter,  on July 22, 1997, the parties  settled the
dispute and the Litigation  without  additional  payment by, or liability to the
Company, and the sale agreement and employment agreement were reconfirmed by the
parties  and remain in full force and  effect.  As part of the  settlement,  Mr.
Assante  extended the due date of the  installments to August 5, 1997.  Based on
such extension, the monies borrowed by the Company to make the July 15th payment
were repaid to the lender.  Mr.  Assante  also  dismissed  the  Litigation  with
prejudice.
    





                                       33


<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:

         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

                                       34


<PAGE>


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.
   
         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.  See "Business -- Legal
Proceedings."
    
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:

                                       35

<PAGE>



<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.

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

                                       36


<PAGE>



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.  See
"Business -- Legal Proceedings."
    

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


                                       37

<PAGE>









NQSO is determined by the 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.

         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.




                                       38

<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 

                                       39


<PAGE>



     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 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.  John Connaughton, Jeanne Pierre Neuhaus and
     Helena Finnigan are each the beneficial owners of 42.8%, 28.6% and 28.6%,
     respectively, of Liam Development, Ltd. 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>




                                       40

<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."

         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  Representative
for acting as placement agent), which were used for working capital and to repay
indebtedness. See "Underwriting".

         In January 1996, the Company borrowed $50,000 from a wife of a
principal of the Representative. The loan 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


                                       41

<PAGE>

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
Representative  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.

         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 Representative 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



                                       42


<PAGE>



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 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 "Business -- Legal Proceedings" and "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 evidenced by the Company's promissory note ("Scent Note"). In July 1997
the Company paid $70,426 on the Scent Note by the assignment of the advance due
the Company from Mr. Semhon in the same amount and extending the due date of the
Scent Note to August 31, 1998. 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 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 $34,000 of the proceeds of this
Offering to pay


                                       43



<PAGE>

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.  Such advances
will be offset against  accrued  consulting  fees due Messrs.  Semhon and Bezas.
After such offset Mr. Semhon will owe the Company $70,426 and Mr. Bezas will not
be indebted to the  Company.  The advance  does not bear  interest  and has been
assigned to Scent Overnight on part payment of the Scent Note.



         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
Representative  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  Representative 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

                                       45

<PAGE>


Warrants.  The  Company  received  net  proceeds  of  $315,000  after  deducting
commissions of $35,000 to the  Representative 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.








                                       45

<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 $4.50 per share (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 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



                                       46


<PAGE>

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 Representative 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."


Representative's Warrants

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

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.



                                       47
<PAGE>


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's  Common Stock and Redeemable  Warrants have been approved
for listing on NASDAQ  under the symbols  "AZUR" and "AZURW,"  respectively.


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.

         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  six  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 


                                       48

<PAGE>

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.



                                       49

<PAGE>



                                  UNDERWRITING


         Subject  to the terms  and  conditions  set  forth in the  underwriting
agreement (the  "Underwriting  Agreement") each of the Underwriters named below,
for whom Network 1 Financial Securities,  Inc. is acting as Representative,  has
severally  agreed to purchase  from the  Company,  and the Company has agreed to
sell to the  Underwriters,  on a firm commitment basis, the respective number of
shares of Common Stock and  Redeemable  Warrants set forth below  opposite  each
such Underwriter's name:

<TABLE>
<CAPTION>
                              Number of Shares           Number of
Underwriter                   of Common Stock        Redeemable Warrants
<S>                            <C>                      <C>

Network 1 Financial
     Securities, Inc...........   400,000                   400,000

European Community
     Capital, Ltd. ............   300,000                   300,000

First Colonial Securities
     Group, Inc. ..............   200,000                   200,000

National Securities Corporation   200,000                   200,000

H.J. Meyers & Co., Inc. .......   100,000                   100,000
                                  -------                   -------

Total.......................... 1,200,000                 1,200,000
                                =========                 =========
</TABLE>

         The Underwriting Agreement provides that the obligations of the several
Underwriters  to pay for and accept  delivery of the  Securities  are subject to
certain conditions  precedent,  and that the several  Underwriters will purchase
all of the Securities shown above if any of such Securities are purchased.




         The  Representative  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 $0.27 per share of Common Stock
and $ .006 per Redeemable Warrant.  Such dealers may reallow a concession not in
excess of $0.135 per share of Common Stock and $ .003 per Redeemable  Warrant to
other  dealers.  After the  initial  public  offering  of the  Common  Stock and
Redeemable  Warrants,  the public  offering  price,  the concessions to selected
dealers  and  the   reallowance   to  other   dealers  may  be  changed  by  the
Representative.


         The  Underwriters  have  informed  the Company  that they do not expect
sales to discretionary accounts to exceed five percent of the securities offered
hereby.


         The  Company  has granted  the  Representative  an option,  exercisable
during the 45 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  Representative  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
Representative 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  Representative a fee of 5% of the exercise price for each Redeemable
Warrant  exercised;  provided,  however,  that  the  Representative  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  Representative;  (v) the  solicitation  of  exercise of the
Redeemable  Warrants  was in violation of  Regulation  M  promulgated  under the
Exchange  Act; or (vi) the  Representative  is not  designated in writing as the
soliciting   NASD  Member.   The   Representative   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  Representative  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
six  months  to two years  from the date of this  Prospectus  without  the prior
written consent of the Representative. 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   Representative  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  Representative  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  undertaken  to  file  (i) a  post-effective
amendment   to   Registration   Statement  if  more  than  10%  of  the  Selling
Securityholders'  securities  are proposed to be released  from such lock-ups or
(ii) a  sticker  prospectus  supplement  if  between  5% and 10% of the  Selling
Securityholders' securities are proposed to be released.

         The Company has agreed, if requested by the  Representative 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  Representative as a director of
the Company or, at the  Representative'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 Representative.  The person
to be designated by the Representative has not been identified to date.



                                       50

<PAGE>

         The Company has also agreed to retain the Representative, 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 Representative
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
Representative, 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 "Representative'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 Representative's Warrants will be identical
to the Securities being offered hereby.  The  Representative'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
Representative's  Warrants are not  transferable  for a period of one year after
the date  hereof,  except to  officers  of the  Representative,  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   Representative's   Warrants  (the
"Representative's   Warrant  Shares")  which  were  originally   issued  to  the
Representative  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  Representatives  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 Representative's
Warrants  may  demand  registration   without  exercising  the  Representative'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 Representative's  Warrants
and the Representative'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 Representative'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  Representative's  Warrants,  the holders of the
Representative's Warrants are given the opportunity to profit from a rise in the
market price of the Securities. To the extent that the Representative'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
Representative'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  Representative's
Warrants.

         The  Underwriting  Agreement  provides for  reciprocal  indemnification
between  the Company  and the  Representative  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



                                       51


<PAGE>


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  Representative.  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  Representative'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  Representative 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 Representative. 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 Representative's  Warrants,  and the Advisory Agreement and does
not purport to be complete.  Reference is made to the copies of the Underwriting
Agreement,  the  Representative's  Warrant Agreement and the Advisory  Agreement
that  are  filed  as  exhibits  to the  Registration  Statement  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  Representative
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.


                      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 six 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."




                                       52


<PAGE>


                                  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.



                             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.



                                       53

<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>                  <C> 

                                   March 31,            December 31,
                                      1997                 1996
                                ---------------     ------------------
Raw Materials                   $    581,335        $         672,769
Work In Process                      645,398                  483,282
Finished Goods                        98,421                   85,458
                                ---------------     -----------------
                                $  1,325,154        $       1,241,509
                                ===============     =================
</TABLE>


5.       DUE FROM STOCKHOLDERS

         The Company is owed $184,480 from stockholders representing short term
         non-interest bearing advances at March 31, 1997 and December 31, 1996.


6.       NOTE RECEIVABLE AFFILIATE

         At March 31, 1997 and December 31, 1996,  the Company is owed  $269,279
         and $255,679,  respectively,  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:
<TABLE>
<S>                                   <C>              <C>          <C>    


                                       Estimated           March 31     December 31,
                                      useful lives           1997          1996
                                     --------------     ------------   -------------
Machinery and equipment held under
capital lease obligations                 5-7           $   41,478     $    41,478
Machinery and equipment                   5-7              584,537         585,036
Leasehold improvements                    15                 2,377           2,377
                                                        -----------      ----------    
                                                           628,392         628,891
Less accumulated depreciation                              101,151          57,384
                                                        -----------      ----------
                                                        $  527,241     $   571,507
                                                        ===========    ============

</TABLE>



                                      F-10

<PAGE>



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

         The following is a summary of long-term debt:

                                                                    March 31,         December 31,
                                                                      1997               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.                                                      $    368,976       $   390,829

Notes payable, bears interest at the rate of 8.5% per
annum.  Due in June 1997.                                               91,375            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.                                                        1,823,960        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          300,000

Note payable to bridge lenders, bearing interest at
10% per annum, payable at the earlier of a public
offering or through January 1998.                                       200,000          100,000


Note payable to bridge lenders, bearing interest
at 10% per annum, payable at the earlier of a 
public offering or through April 1998.                                  300,000             --

Note payable, bearing interest at 9% per annum, due
at the earlier of a public offering or December 31,
1998.                                                                   223,330          225,000

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

Other
                                                                         50,175           44,950
                                                                    -----------        ---------
                                                                      5,116,566        4,740,870
Less current portion                                                  3,647,601        1,551,816
                                                                   ------------      -----------
                                                                    $ 1,468,965      $ 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.

18.      CONTINGENCY

         The Company in January and April of 1997 completed two separate private
         placement  financings.  The amount of the  private  placements  totaled
         $550,000 and were exempt from  registration  under  Regulation D of the
         Securities  Act of 1933.  In the event  that these  financings  are not
         deemed in compliance  with  Regulation D the Company could be liable to
         the extent of the investors rights of rescission. It is the position of
         the Company that these  financings are not integrated with the Offering
         and therefore no liability exists under Regulation D.

                                      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 JULY ___, 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 $4.50 (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  $6.75 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 six (6) 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  broker-dealers  or
other selling expenses.


<PAGE>


         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  representative  of  the  Underwriter  (the
"Representative")  of 1,200,000 shares of Common Stock and 1,200,000  Redeemable
Warrants (without giving effect to the Representative'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  Representative
warrants to purchase  120,000 shares of Common Stock and/or  120,000  Redeemable
Warrants (the  "Representative'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





                                     Alt-I




<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 $4.50, 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 $6.75 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
         Representative's  Over-Allotment  Option; (ii) 180,000 shares of Common
         Stock issuable upon exercise of the Redeemable Warrants included in the
         Representative'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 Representative's Warrants or (v) up
         to  120,000  shares of  Common  Stock  issuable  upon  exercise  of the
         Redeemable Warrants included in the Representative's Warrants. Includes
         (i)  1,200,000  shares of Common  Stock  offered by the  Company,  (ii)
         180,000 shares of Common Stock issuable upon


<PAGE>




         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 Representative's  Over-Allotment Option, (ii) 180,000 Redeemable
         Warrants  issuable  upon exercise of the  Representative'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.

         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


                                     Alt-4


<PAGE>

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.



<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>




                                      Alt-5


<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.


                                     Alt-6

<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 and  Rule 506
promulgated  thereunder,  which  provides an  exemption  for a  transaction  not
involving a public




                                      II-1

<PAGE>





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,
each  an  "accredited  investor"  within  the  meaning  of  Regulation  D of the
Securities Act.

         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,  each an  "accredited  investor"  within  the  meaning  of
Regulation D of the  Securities  Act. The  issuances  were made in reliance upon
Section 4(2) of the Securities Act and Rule 506  promulgated  thereunder,  which
provides an exemption for a transaction not involving a public offering.

         In July 1995, the Company granted ETR, an "accredited  investor" within
the meaning of Regulation D of the Securities Act, 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 and Rule 506  promulgated  thereunder,  which provides an
exemption for a transaction not involving a public offering.

         In September  1995, the Company  issued Bola, an "accredited  investor"
within the meaning of  Regulation  D of the  Securities  Act,  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 and Rule  506  promulgated
thereunder, 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  Representative
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
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  Representative
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:



                                      II-2

<PAGE>




<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,  to Al V. Greco P.C.,  an
"accredited  investor" within the meaning of Regulation D of the Securities Act.
The issuance was made in reliance  upon Section 4(2) of the  Securities  Act and
Rule 506 promulgated  thereunder,  which provides an exemption for a transaction
not involving a public offering.
    
         In March 1996,  the Company  issued  Metco,  an  "accredited  investor"
within the meaning of  Regulation  D of the  Securities  Act,  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 and Rule 506
promulgated  thereunder,  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 Representative for acting as placement agent.
As part of this private placement,  certain 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:




                                      II-3

<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.,  an
"accredited  investor"  within the meaning of Regulation D of the Securities Act
("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 and Rule 506  promulgated  thereunder,  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., an "accredited investor" within the meaning of Regulation
D of the Securities Act, 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 and Rule 506  promulgated  thereunder,
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 six month  lock-up  agreements.  The  Company
received net proceeds of $270,000 after deducting  commissions of $30,000 to the
Representative  for acting as placement  agent.  In connection with this private
placement, the Company issued the securities described 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:



                                      II-4


<PAGE>



<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, an "accredited
investor" within the meaning of Regulation D of the Securities Act,  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 six month lock-up  agreements.  The issuances
made  in  reliance  upon  Section  4(2)  of the  Securities  Act  and  Rule  506
promulgated  thereunder,  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 six month  lock-up  agreements.  The  Company
received net proceeds of $180,000 after deducting  commissions of $20,000 to the
Representative  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 Warrants by their
terms  convert to Redeemable  Warrants on the  effective  date hereof and may be
sold by their  holder  subject  to six month  lock-up  agreements.  The  Company
received net proceeds of $315,000 after deducting  commissions of $35,000 to the
Representative  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:




                                      II-5


<PAGE>



<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.

   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.



                                      II-6


<PAGE>


   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.


   10.16*         Agreement by and among Azurel, Ltd., Scent Overnight, Inc. and
                  Gerard Semhon dated July 14, 1997.

   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-7

<PAGE>


   (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


                                      II-7

<PAGE>


         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-9


<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 July 30, 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              July 30, 1997
Gerard Semhon            Chairman of the Board (Principal 
                         Executive Officer, Principal
                         Financial and Accounting Officer)

/s/ Constantine Bezas    President and Director                   July 30, 1997
Constantine Bezas

/s/ Joseph Truitt Bell   Executive Vice President and Director    July 30, 1997
Joseph Truitt Bell

/s/ Van Christakos       Secretary, Treasurer and Director        July 30, 1997
Van Christakos






               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  Amendment  No.8 of our report dated
March  7,  1997,  relating  to the  financial  statements  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.


                                         Feldman Radin & Co., P.C.
                                         Certified Public Accountant


New York, New York
July 30, 1997




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission