AZUREL LTD
SB-2/A, 1997-01-28
PERFUMES, COSMETICS & OTHER TOILET PREPARATIONS
Previous: SIMON TRANSPORTATION SERVICES INC, 10-Q, 1997-01-28
Next: TRITEAL CORP, S-1, 1997-01-28





   
     As filed with the Securities and Exchange Commission on January 28, 1997
                              Registration No. 333-15127
    
 ------------------------------------------------------------------------------

   
                                 AMENDMENT NO. 1
                                       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

Common Stock, $.001
    par value (3)               1,150,000                 $5.00                 $5,750,000              $1,742.42

Redeemable Common
    Stock Purchase
    Warrants (4)                1,150,000                  $.10                  $ 115,000                 $34.85

Common Stock (5)                1,150,000                 $6.00                 $6,900,000              $2,090.91

Underwriter's
    Warrants (6)                  100,000                 $.001                      $ 100                  -- (7)

Common Stock (8)                  100,000                 $5.00                   $500,000                $151.51

Redeemable Common
    Stock Purchase
    Warrants (9)                  100,000                 $.001                       $100                   $.03

Common Stock (10)                 100,000                 $6.00                   $600,000                $181.81

Common Stock (11)               2,034,247                 $5.00                $10,171,235              $3,082.19


Redeemable Common
    Stock Purchase
    Warrants (12)                 555,500                  $.10                    $55,550                 $16.83
 
TOTAL
REGISTRATION FEE                                                                                        $7,300.55 (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)  Includes 150,000 shares of Common Stock subject to the Underwriter's over-
     allotment option.
(4)  Includes 150,000 Redeemable Common Stock Purchase Warrants subject to the
     Underwriter's over-allotment option.
(5)  Issuable upon exercise of the Redeemable Common Stock Purchase Warrants.
     Includes shares of Common Stock issuable upon exercise of the Underwriter's
     over-allotment option.
(6)  To be issued to the Underwriter, entitling the Underwriter to purchase up
     to 100,000 Shares of Common Stock and/or 100,000 Redeemable Common Stock
     Purchase Warrants.
(7)  No fee due pursuant to Rule 457(g).
(8)  Issuable upon the exercise of the Underwriter's Warrants.
(9)  Issuable upon exercise of the Underwriter's Warrants.
(10) Issuable upon the exercise of the Redeemable Common Stock Purchase Warrants
     included in the Underwriter's Warrants.

   
(11) Includes (i) 1,478,747 shares of Common Stock owned by Selling
     Securityholders; and (ii) 555,500 shares of Common Stock underlying
     Redeemable Common Stock Purchase Warrants owned by Selling
     Securityholders.
(12) Consists of Redeemable Common Stock Purchase Warrants registered on behalf
     of Selling Securityholders.
(13) Of such sum, $7,042.05 was paid upon filing of the original Registration
     Statement.
    

[/FN]
</TABLE>




                                       ii

<PAGE>



                                EXPLANATORY NOTE

   
         This Registration Statement contains two forms of prospectus: (i) one
to be used in connection with an offering by the Company of shares of Common
Stock and Redeemable Common Stock Purchase Warrants (the "Prospectus") and (ii)
one to be used in connection with the sale of shares of Common Stock, 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 _____, 1997
                                     SUBJECT TO COMPLETION  
    
                                                        
                                   AZUREL LTD.


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

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

         Concurrently with this Offering, the Company is registering 1,478,747
shares of Common Stock (the "Selling Securityholders' Shares"), 555,500 Warrants
(the "Selling Securityholders' Warrants") and 555,500 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' Shares, 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 ranging from three months to two
years following the completion of the Offering. The Company will not receive any
of the proceeds from the sale of the Selling Securityholders' Shares, the
Selling Securityholders' Warrants, or the Selling Securityholders' Warrant
Shares, but will receive proceeds from the exercise 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

<PAGE>



"DILUTION" COMMENCING ON PAGES 15 AND 27, 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.


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



- ----------------
<FN>
   
(1)      Does not include additional compensation to the Underwriter consisting
         of (i) a non-accountable expense allowance of 3%, or $153,000 ($175,950
         if the Over-Allotment Option (as hereinafter defined) is exercised in 
         full); (ii) a 24-month financial advisory and investment banking 
         agreement providing for an aggregate payment of $48,000, payable in 
         full at the closing of the Offering ("Closing"); and (iii) warrants 
         (the "Underwriter's Warrants") exercisable for a period of four years
         commencing one year from the date of this Prospectus to purchase an
         aggregate of 100,000 shares of Common Stock and/or 100,000 Redeemable
         Warrants at a price of $____ per share and $___ per Redeemable Warrant
         [150% of initial public offering price of Common Stock and Redeemable
         Warrants]. In addition, the Company has agreed to pay to the 
         Underwriter a warrant solicitation fee of 5% under certain
         circumstances and to indemnify the Underwriter against certain 
         liabilities, including those arising under the Securities Act of 1933, 
         as amended (the "Securities Act").  See "Underwriting."
    
(2)      After deducting discounts and commissions payable to the Underwriter, 
         but before payment the Underwriter's non-accountable expense allowance
         or other expenses of this Offering (estimated at $350,000) payable by 
         the Company.  See "Underwriting."

(3)      The Company has granted the Underwriter an option, exercisable within
         30 calendar days after the Closing to purchase up to 150,000 additional
         shares of Common Stock and/or 150,000 Redeemable Warrants upon the same
         terms and conditions set forth above, solely for the purpose of
         covering over-allotments, if any (the "Over-Allotment Option"). If the
         Over-Allotment Option is exercised in full, the total Price to Public,
         Underwriting Discounts and Commissions and Proceeds to Company would be
         $_________, $________ and $_________, respectively.
[/FN]
</TABLE>


                                        1

<PAGE>



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

                      NETWORK 1 FINANCIAL SECURITIES, INC.
   
                  The date of this Prospectus is     , 1997
    


                                        2

<PAGE>
                              
   


                              [MARKETING DISPLAY]














         IN CONNECTION WITH THIS OFFERING, THE UNDERWRITER MAY OVER-ALLOT OR
EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON
STOCK AND/OR THE REDEEMABLE WARRANTS AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE
PREVAIL IN THE OPEN MARKET. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED 
AT ANY TIME.
    
         A SIGNIFICANT AMOUNT OF THE SECURITIES IN THIS OFFERING MAY BE SOLD TO
CUSTOMERS OF THE UNDERWRITER WHICH MAY AFFECT THE MARKET FOR AND LIQUIDITY OF
THE COMPANY'S SECURITIES IN THE EVENT THAT ADDITIONAL BROKER-DEALERS DO NOT MAKE
A MARKET IN THE COMPANY'S SECURITIES, OF WHICH THERE CAN BE NO ASSURANCE. SUCH
CUSTOMERS SUBSEQUENTLY MAY ENGAGE IN TRANSACTIONS FOR THE SALE OR PURCHASE OF
THE SECURITIES THROUGH AND/OR WITH THE UNDERWRITER.

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

         THE COMPANY INTENDS TO FURNISH TO ITS STOCKHOLDERS ANNUAL REPORTS
CONTAINING AUDITED FINANCIAL STATEMENTS EXAMINED BY ITS INDEPENDENT AUDITORS.
IN ADDITION, THE COMPANY MAY FURNISH TO ITS STOCKHOLDERS QUARTERLY OR SEMI-
ANNUAL REPORTS CONTAINING UNAUDITED FINANCIAL INFORMATION AND SUCH OTHER 
INTERIM REPORTS AS THE COMPANY MAY DETERMINE. 



                                        3






<PAGE>



                               PROSPECTUS SUMMARY
   
         The following summary does not purport to be complete and is qualified
in its entirety, 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. 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 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.  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 product 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, an original unisex 
fragrance and related grooming products 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. The 
Company anticipates retail sales of this line to commence in the spring of 1997.
See "Business - Products and Services."



                                        4

<PAGE>




         In June 1996, the Company began developing cosmetics, fragrances
and related products for sale under the Members Only trade name in the United
States and certain other countries pursuant to a license agreement with the
owner of the Members Only trade name. The Members Only trade name is presently
used on clothing and a wide variety of other goods and has been marketed in the 
United States. The Company anticipates that development of the line will be
completed in the first quarter of 1997 and that retail sales of the Members Only
line will commence by the fall of 1997. 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, no sales of Branded Products have been made. The Company 
is having discussions with distributors relating to distribution of the 
Company's Branded Products in France and the Middle East. The Company has had 
discussions with other potential foreign distributors, but no orders have yet 
been received. 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 the consumer, initially by overnight delivery, through toll-free
telephone numbers. The Company has commenced locating sources of supply,
developing concepts, logos, designs and advertising campaigns, and engaging in
other activities preliminary to the commencement of the sale of Distributed
Fragrances. The Company expects to begin test marketing of the Distributed
Fragrances in the fourth quarter of 1997 and, if successful, to begin national
marketing in February or March 1998.  See "Business - Products and Services" 
and "Certain Transactions."
    
         The Company was incorporated in Delaware on June 26, 1995, Private
Label was incorporated in New Jersey on July 5, 1967, PLC was incorporated in
New Jersey on July 5, 1967, Fashion Labs was incorporated in Delaware on May 1,
1978, International was incorporated in New Jersey on May 30, 1979 and Scent 123
was incorporated in Delaware on September 6, 1996. The Company's offices are
located at 509 Madison Avenue, New York, New York, 10022, and its telephone
number is (212) 317-0712.




                                        5

<PAGE>





                                  THE OFFERING

   
<TABLE>
<S>                                     <C>

Securities Offered by the Company (1)     1,000,000 shares of Common Stock and
                                          1,000,000 Redeemable Warrants

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

Common Stock Outstanding Before           3,878,747
the Offering (2)

Common Stock Outstanding After the        5,058,747
Offering (2)(3)

Redeemable Warrants Outstanding           1,000,000
After the Offering (4)

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

    


                                        6

<PAGE>



   
Use of Proceeds                           The Company intends to use the net
                                          proceeds of this Offering for
                                          repayment of indebtedness incurred in
                                          connection with acquisitions and
                                          bridge financings, including an
                                          aggregate of approximately $892,000
                                          to related parties, marketing, to 
                                          purchase inventory and equipment, to
                                          pay accrued expenses, including an
                                          aggregate of approximately $190,500
                                          to related parties, and for working 
                                          capital.  See "Use of Proceeds."
    
Risk Factors                              The Securities involve a high degree
                                          of risk and immediate substantial
                                          dilution and should not be purchased
                                          by investors who cannot afford to
                                          lose their entire investment.
                                          Prospective investors should consider
                                          carefully the factors set forth under
                                          "Risk Factors" and "Dilution."

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


<FN>
   
(1)  Does not include (i) 1,478,747 shares of Common Stock and 555,500
     shares of Common Stock issuable upon exercise of Redeemable Warrants being
     offered concurrently with this Offering by the Selling Securityholders 
     pursuant to the Selling Securityholders' Prospectus and (ii) up to an
     additional 150,000 shares of Common Stock and 150,000 Redeemable Warrants
     issuable upon exercise of the Underwriter's Over-Allotment Option.  See 
     "Concurrent Registration of Securities."

(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) 270,000 shares of Common Stock
     reserved for issuance pursuant to options and warrants issued in
     connection with financing and consulting agreements or (iii) 555,500
     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 150,000 shares of Common Stock
     and 150,000 Redeemable Warrants issuable upon exercise of the
     Underwriter's Over-Allotment Option; (ii) 150,000 shares of Common
     Stock issuable upon exercise of the Redeemable Warrants included in the
     Underwriter's Over-Allotment Option; (iii) 1,000,000 shares of Common
     Stock reserved for issuance upon the exercise of the Redeemable
     Warrants; (iv) up to 100,000 shares of Common Stock issuable upon
     exercise of the Underwriter's Warrants or (v) up to 100,000 shares of
     Common Stock issuable upon exercise of the Redeemable Warrants included
     in the Underwriter's Warrants. Includes (i) 1,000,000 shares of Common
     Stock offered hereby and (ii) 180,000 shares of Common Stock issuable
     upon the closing of



                                       7

<PAGE>



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

(4)  Does not include (i) 150,000 Redeemable Warrants issuable upon exercise
     of the Underwriter's Over-Allotment Option, (ii) 100,000 Redeemable
     Warrants issuable upon exercise of the Underwriter's Warrants or (iii)
     555,500 Redeemable Warrants being offered concurrently with this
     Offering by the Selling Securityholders pursuant to a Selling
     Securityholders' Prospectus. See "Underwriting" and "Concurrent
     Registration of Securities."

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

    
</TABLE>


                                       8

<PAGE>


                      SUMMARY OF FINANCIAL INFORMATION
   
        The following sets forth summary financial information regarding Azurel
and the four companies comprising the Private Label Group. The pro forma summary
financial information includes adjustments to reflect the acquisition of Scent
Overnight.

                                     AZUREL

        The summary financial information as of December 31, 1995, September 30,
1996 and 1995 and for the period June 26, 1995 (inception) to December 31, 1995
and the nine months ended September 30, 1996 and the period June 26, 1995
(inception) to September 30, 1995, has been abstracted from the financial
statements of the Company included elsewhere herein (audited, with the exception
of the nine months ended September 30, 1996 and the period June 26, 1995
(inception) to September 30, 1995, and all of the pro forma information).

<TABLE>

                                      Historical                                     Pro forma (1)
                      -------------------------------------------    ----------------------------------------------
                      For the Period
                        June 26,                      For the Period For the Period                   For the Period
                         1995                         June 26, 1995  June 26, 1995                    June 26, 1995
                      (inception)     Nine Months     (inception)    (inception)      Nine Months      (inception)
                        through          ended          through        through          ended           through
                      December 31,     September       September     December 31,    September 30,    September 30,
                         1995         30, 1996 (2)     30, 1995          1995            1996             1995
                      -----------     -----------     -----------    ------------    -------------    -------------


<S>                    <C>          <C>             <C>             <C>             <C>                <C>
                      
                                       
                                          (Dollars and outstanding shares in thousands, except per share data)
Statement of Operation Data:

   Net Sales............ $  -        $   968           $   -           $   8,413      $   7,678          $ 6,285
   Cost of goods sold...    -            765               -               6,628          6,065            4,965
   Net Income (Loss)....  (288)         (995)            (127)            (1,175)        (1,373)            (639)
   Net Income (Loss) 
   per share............ (0.12)        (0.27)           (0.05)             (0.48)         (0.37)           (0.27)
   Number of Shares
   used in
   Computation.......... 2,450         3,669            2,381              2,450          3,669            2,381
Balance Sheet Data:
   Current Assets.......   276       $ 3,164                                         $    5,842
   Total Assets.........   351         7,253                                             10,648
   Current Liabilities..   403         2,990                                              1,815
   Long term debt.......   396         3,597                                              3,497
   Stockholders'
   Equity(Deficiency)     (448)          665                                              5,335
   Working Capital 
      (Deficit)           (127)          174                                              4,027
   Accumulated Deficit    (513)       (1,509)                                            (1,901)


<FN>

(1) See "Notes To Unaudited Pro Forma Financial Statements" for description of
    pro forma adjustments.

(2) Includes the results of operations of the Private Label Group for the period
    August 22, 1996 to September 30, 1996.

</FN>
</TABLE>

    

                                       9
<PAGE>

   
                               PRIVATE LABEL GROUP

        The summary financial  information as of December 31, 1995 and September
30, 1996 and for the years ended December 31, 1995 and 1994 and the nine months
ended September 30, 1996 and 1995, has been abstracted from the financial
statements of the Private Label Group included elsewhere herein (audited, with
the exception of the nine months ended September 30, 1996 and 1995).


<TABLE>

                                                               Historical
                                  ---------------------------------------------------------------------
                                      Years ended December 31,          Nine months ended September 30,
                                  ---------------------------------     -------------------------------
<S>                               <C>                <C>            <C>              <C>               
                                                                                       
                                     1995              1994              1996 (3)         1995 
                               ---------------    --------------     -------------    --------------
                                                       (Dollars in thousands)
Statement of Operation Data:

   Net Sales....................   $   8,413          $   9,745        $   7,678        $   6,285
   Cost of goods sold...........       6,628              7,650            6,065            4,965
   Net Income (Loss)............        (516)              (290)             (76)            (248)
Balance Sheet Data:
   Current Assets...............   $   2,598                           $   2,988
   Total Assets.................       3,157                               3,785
   Current Liabilities..........       2,519                               2,672
   Long term debt...............       1,566                               2,116
   Stockholders' Equity (Deficiency).   (927)                             (1,003)

<FN>
(3)     These financial statements only reflect the results of operations of the
        Private  Label  Group and do not  include  transactions  related  to the
        acquisition of the Private Label Group by Azurel.
</FN>
</TABLE>

     
                                       10

<PAGE>





                                     

<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 the Scent 123's
operations. The financial statements of the Private Label Group for the years
ended December 31, 1995 and 1994 and for the nine months ended September 30, 
1996 and 1995 (unaudited) included elsewhere in this Prospectus reflect the 
results of operations under prior management and not under the management of 
the Company. Therefore, 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, 1995 and 1994, and the Company anticipates losses for the year
ended December 31, 1996.  As at September 30, 1996, the Company had an
accumulated deficit (unaudited) of $1,508,529.  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. In addition, the Company, as 
of September 30, 1996, had a deficit in stockholders equity of $1,002,965. In 
connection with the audit of Azurel's and Private Label Group's respective 
financial statements as of December 31, 1995, the Company has received a report 
from its independent certified public accountants, Feldman Radin & Co., P.C., 
which includes a going concern qualification in its opinion. See



                                       11

<PAGE>



"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the financial statements and the related notes thereto included 
elsewhere in this Prospectus.
    
         Possible Need for Additional Financing. The Company expects that cash
flow from operations, together with the net proceeds of this Offering, will fund
its cash requirements for at least 12 months following the consummation of the
Offering. However, additional financing may be required in the event that the
Company incurs operating losses in the future or operations do not generate
sufficient funds. Because there can be no assurance that adequate additional
financing will be available on terms acceptable to the Company, if at all, the
Company may be forced to limit or discontinue its existing or planned
operations. Any future financings that involve the sale of the Company's equity
securities may result in dilution to the then current stockholders. See "Use of
Proceeds."
   
         Possible Inability to Meet Substantial Debt Service. The principal
amount of the Company's indebtedness as of September 30, 1996 is approximately
$4,788,000. Consequently, a significant portion of the Company's cash flow will 
be used to pay the principal and interest on such indebtedness.  It is unlikely 
that the Company can meet its debt service and other cash requirements if the 
Private Label Group's operations are not profitable, in which case the Company 
may require alternative financing. There can be no assurance that alternative 
financing will be available to the Company on acceptable terms, if at all. See 
"Certain Transactions."

         Secured Loans - Existence of Liens on All of Private Label Group's
Assets and Stock Pledge. All of the Private Label Group's assets have been 
pledged to a financing institution to secure certain indebtedness relating to a
financing agreement.  The agreement provides for cross corporate guarantees
among the members of the Private Label Group and by the Company. In the event 
that the Private Label Group defaults on payment of its obligations, including 
the making of required payments of principal and interest, the Private Label 
Group's indebtedness could be accelerated and, in certain cases, the Private 
Label Group's assets could be subject to foreclosure. Moreover, to the extent 
that the Private Label Group's assets continue to be pledged to secure 
outstanding indebtedness, such assets will remain unavailable to secure 
additional debt financing. Such unavailability may adversely affect the 
Company's ability to borrow in the future. In addition, all of the outstanding
capital stock of the entities comprising the Private Label Group has been
pledged to Michael J. Assante, an affiliate of the Company, to secure
indebtedness related to the acquisition of the Private Label Group.  In the
event that the Company defaults on payment of its obligations, the pledged
capital stock could be foreclosed, in which case the Company could lose 
its ownership of the Private Label Group which would have a material
adverse effect on the Company.  See "Certain Transactions."

         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 $448,000) due under a purchase money
promissory note payable to Michael J. Assante, the president of the Private
Label Group, (ii) principal and interest (estimated at $230,000) due under a
purchase money promissory note given as part of the purchase price for the
assets of Scent Overnight, a company of which Gerard Semhon, the Company's Chief
Executive Officer and Chairman of the Board, is a principal stockholder and
(iii) approximately $275,000 of accrued expenses, which includes accrued
consulting fees totalling approximately $190,500 as of September 30, 1996, 
for consulting services rendered by Gerard Semhon, Constantine Bezas, Truitt
Bell and Van Christakos, all officers and directors of the Company, in the 
amounts of approximately $57,000, $44,000, $53,500 and $36,000, respectively. 
See "Use of Proceeds" and "Certain Transactions."
         
         Dependence Upon Key Customers.  Approximately 21% and 14% of Private
Label Group's revenues for the year ended December 31, 1995 were derived from
two major customers. For the year ended December 31, 1994, approximately 17% and
12% of Private Label Group's revenues were derived from the same two major
customers. For these periods, revenues of the Private Label Group represent all
of the Company's revenues. For the nine months ended September 30, 1995 and
1996, these two major customers accounted for 37.1% and 34.5%, respectively, of
the Company's revenue. 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.  Michael J. Assante, President of Private Label 
Group, is the sole officer, director and shareholder of The Contemporary 
Cosmetic Group, Inc. ("Contemporary"), a company that leases space at the  
Facility from the Company. 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. In addition, Contemporary subleases approximately 10,000
square feet at the Facility from the Company on a month-to-month basis for
approximately $6,500 per month.  The Company believes that transactions between 
the Company and each of Contemporary and Rubigo are on terms no less favorable 
than transactions involving unaffiliated third parties.  The Company does not 
believe that the loss of Contemporary and/or Rubigo as customers would have a 
material adverse effect on its business. See "Certain Transactions."
    
         Uncertainty of Market Acceptance of Branded Products; Dependence on
Marketing Efforts. The Company has not yet commenced significant marketing
activities for its Branded Products and has limited financial, personnel and
other resources to undertake marketing such activities. Moreover, the market for
fragrances, cosmetics and beauty products is sensitive to changing consumer
preferences and demand. Achieving successful market acceptance for Branded
Products will require substantial marketing efforts and expenditure of
significant funds to create consumer awareness and demand. Considering the
Company's limited financial resources, it will not be able to utilize various
promotional techniques used by competitors but will be able only to engage in
limited promotional and marketing efforts. There can be no assurance that the
Company will have sufficient funds or other resources to achieve successful



                                       12

<PAGE>



market acceptance of its Branded Products or make sufficient sales to achieve
profitability.  See "Business - Products and Services."

   
         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 and (v) the successful
performance of the Company's advertising and fulfillment firms engaged to assist
the Company in selling the Distributed Fragrances. See "Business - Products and
Services."

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

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

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

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



                                       13

<PAGE>



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

         In the sale of Distributed Fragrances, the Company will compete
directly with other direct marketers of such products, including catalogues,
television shopping stations, companies in the flower and gift by wire
businesses and, to a lesser degree, with retail stores. The Company expects that
its major means of competition will be its convenience and overnight order
fulfillment.  The Company's method of selling the Distributed Fragrances is 
not proprietary in nature and may be replicated by others. In addition, the 
Company's possible lack of exclusivity with suppliers may allow such suppliers 
or other third parties to engage in the direct marketing of fragrance brands 
including, but not limited to, the fragrance brands offered by the Company. 
There can be no assurance that the Company will be successful in selling the 
Distributed Fragrances. See "Business - Competition."
    
         Government Regulation. The Company's manufacturing activities and the
Facility are subject to extensive and rigorous governmental regulation
concerning the protection of the environment and the quality of manufacturing.
Federal, state and local regulatory agencies actively enforce these regulations
and conduct periodic inspections to determine compliance with such government
regulations. The Food and Drug Administration (the "FDA") enforces regulations
regarding the quality of manufacturing ("Good Manufacturing Practices" or "GMP")
through periodic surveillances and audits. Failure to comply with applicable
regulatory requirements may result in fines, suspension of approvals, cessation
of distribution, product recalls and criminal prosecution, any of which would
have a material adverse effect on the Company. Changes in existing regulations,
the interpretation thereof, or adoption of new regulations could impose costly
new procedures for compliance, or prevent the Company from obtaining, or affect
the timing of, additional regulatory approvals.

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

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

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

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

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



                                       14

<PAGE>



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

         Conflict of Interest in Acquisition of Assets of Scent Overnight, Inc.;
No Independent Appraisal of Value. The Company's Scent 123 subsidiary acquired
certain intangible assets from a company controlled by Gerard Semhon, the
Company's Chief Executive Officer and Chairman of the Board. The purchase price
was arbitrarily determined between affiliates and was not determined by an
independent appraisal of the assets. The purchase price was not based upon any
recognized criteria of value and may have exceeded the fair market value of the
assets acquired. See "Certain Transactions."
   
         Dependence on Key Employees. The Company is dependent upon the
experience and abilities of its management, particularly, Gerard Semhon, Chief
Executive Officer and Chairman of the Board, Constantine Bezas, President, and
Michael J. Assante, President and Chief Executive Officer of the Private Label 
Group. While the Company has entered into employment agreements only with 
Messrs. Semhon and Assante, the loss of the services of any of these or other 
key employees would have a material adverse effect on the business, operations, 
and prospects of the Company. The Company currently has no key-person life 
insurance on any of these individuals. See "Business - Management."


         Influence of Principal Stockholder; Lack of Control by Management.  
Upon completion of the Offering and upon completion of the Concurrent Offering 
Tusany Investment and Trade, S.A. ("Tusany") will own approximately 24.7% and 
30.8%, respectively, 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 17.6% of the
oustanding 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.  See "Principal Stockholders."

         Immediate Substantial Dilution. The Company's present stockholders
acquired their shares of Common Stock at costs substantially below the
anticipated offering price of the Common Stock to be sold in this Offering.
Therefore, upon the completion of this Offering, investors will incur immediate
and substantial dilution in the per share net tangible book value of their
Common Stock, estimated to be approximately $4.71 per share or approximately 94%
of the public offering price per share (allocating no value to the Redeemable
Warrants). See "Dilution."
    



                                       15

<PAGE>



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

         Limitation on Directors' Liabilities under Delaware Law and Broad
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, employees and
agents under certain circumstances, including those under which indemnification
would otherwise be discretionary, and to advance expenses in proceedings in
which they could be indemnified. See "Management - Limitation on Directors' or
Officers' Liabilities and Indemnifications."

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

   
         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 1,478,747 Selling 
Securityholders' Shares, 555,500 Selling Securityholders' Warrants and 555,500 
Selling Securityholders' Warrant Shares. The Selling Securityholders have
entered into agreements with the Underwriter not to sell their shares of Common 
Stock for a period ranging from six months to two years, or 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 2,580,000 shares of Common Stock outstanding 
that are "restricted securities," as that term is defined under Rule 144 
promulgated under the Securities Act after giving effect to the registration of
the Selling Securityholers' Shares. In general, under Rule 144, a person who 
has satisfied a two-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 three-year holding period. 
All holders of restricted securities of the Company have agreed not to publicly 
sell shares of the Company's Common Stock for a period of between one and two 
years from the date of this Prospectus without the prior written consent of the 
Underwriter. Any substantial sale of securities upon the expiration or earlier
release of the lock-up, under Rule 144 or otherwise could  have a significant 
adverse effect on the market price of the Company's securities. See "Shares 
Eligible for Future Sale." 
   
         Effect of Issuance of Common Stock Upon Exercise of Warrants and 
Options; Possible Issuance of Additional Common Stock and Options. Immediately 
after the Offering, assuming the Underwriter's Over- Allotment Option is not 
exercised, the Company will have an aggregate of 3,165,753 shares of Common 
Stock authorized but unissued and not reserved for specific purposes and an 
additional 1,775,500 shares of Common Stock unissued but reserved for issuance 
pursuant to (i) the Company's 1997 Stock Option Plan, (ii) outstanding options 
and warrants, (iii) exercise of the Redeemable Warrants and (iv) exercise of the
Underwriter's Warrants and the Redeemable Warrants included therein. All of 
such shares may be issued without any action or approval of the Company's 
stockholders. Although there are no present plans, agreements, commitments or 
undertakings with respect to the issuance of additional shares or securities 
convertible into any such shares by the Company, any shares issued would 
further dilute the percentage ownership of the Company held by the public 
stockholders. The Company has agreed with the Underwriter that, except for the 
issuances disclosed in or contemplated by this Prospectus and issuances 
pursuant to the Company's 1997 Plan, it will not issue any securities, 
including but not limited to any shares of Common Stock, for a period of 24 
months following the Effective Date, without the prior written consent of the 
Underwriter. See "Underwriting."
    
   
         The exercise of warrants or options and the sale of the underlying
shares of Common Stock (or even the potential of such exercise or sale) may have
a depressive effect on the market price of the Company's securities. Moreover,
the terms upon which the Company will be able to obtain additional equity
capital may be adversely affected since the holders of outstanding warrants and
options can be expected to exercise them, to the extent they are able, at a time
when the Company would, in all likelihood, be able to obtain any needed capital
on terms more favorable to the Company than those provided in the warrants and
options. See "Management - Stock Option Plan," "Description of Securities" and
"Underwriting."
    
         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.



                                       16

<PAGE>



   
         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, developments or
disputes concerning, among other things, 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 maintenance criteria which if adopted would make it more
difficult for a company to maintain its listing. If the Company is 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 maintenance criteria requirements, or its Common Stock falls
below the minimum bid price of $3.00 per share for the initial quotation,
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 or the Company's having $2,000,000 in stockholders' equity, 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. Securities are exempt from this rule if the market price is at least
$5.00 per share.

         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 of at
least $2,000,000, if such issuer has been in continuous operation for less than
three years, or



                                       17

<PAGE>



(ii) net tangible assets of at least $5,000,000, if such issuer has been in
continuous operation for less than three years, or (iii) average revenue of at
least $6,000,000 for the preceding three years. Unless an exception is
available, the regulations require the delivery, prior to any transaction
involving a penny stock, of a risk disclosure schedule explaining the penny
stock market and the risks associated therewith.

         If the Securities were to become subject to the regulations applicable
to penny stocks, the market liquidity for the Securities would be severely
affected, limiting the ability of broker-dealers to sell the securities and the
ability of purchasers in this Offering to sell their Securities in the secondary
market. There is no assurance that trading in the Securities will not be subject
to these or other regulations that would adversely affect the market for such
securities.

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

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



                                       18

<PAGE>



such qualification will occur. In addition, purchasers may buy Redeemable
Warrants in the aftermarket or may move to jurisdictions in which the shares of
Common Stock issuable upon exercise of the Redeemable Warrants are not so
registered or qualified during the period that the Redeemable Warrants are
exercisable. In such event, the Company would be unable to issue shares of
Common Stock to those persons desiring to exercise their Redeemable Warrants
unless and until the shares of Common Stock could be registered or qualified for
sale in the jurisdictions in which such purchasers reside, or an exemption to
such qualification exists or is granted in such jurisdiction. The Redeemable
Warrants may lose or be of no value if a prospectus covering the shares of
Common Stock issuable upon the exercise thereof is not kept current or if such
underlying shares of Common Stock are not, or cannot be, registered in the
applicable states. See "Description of Securities - Redeemable Warrants."
    
         Relationship of Underwriter to Trading. The Underwriter may act as a
broker or dealer with respect to the purchase or sale of the Securities in the
over-the-counter market where they are expected to trade. The Underwriter also
has the right to act as the Company's exclusive agent in connection with any
future solicitation of Warrantholders to exercise their Redeemable Warrants.
Unless granted an exemption by the Commission from Rule 10b-6 under the Exchange
Act, the Underwriter will be prohibited from engaging in any market-making
activity or solicited brokerage activities with regard to the Securities during
the period beginning nine business days prior to the commencement of any such
solicitation and ending on the later of the termination of such solicitation
activity or the termination (by waiver or otherwise) of any right the
Underwriter may have to receive a fee for the exercise of the Redeemable
Warrants following such solicitation. As a result, the Underwriter and
solicitation broker/dealers may be unable to continue to make a market in the
Securities during certain periods while the exercise of Redeemable Warrants is
being solicited. Such a limitation, while in effect, could impair the liquidity
and market price of the Securities.

         Underwriter's Warrants and Registration Rights. In connection with this
Offering, the Company has agreed to sell to the Underwriter, for nominal
consideration, the Underwriter's Warrants which entitle the Underwriter to
purchase up to 100,000 shares of Common Stock and/or 100,000 Redeemable
Warrants. The securities issuable upon exercise of the Underwriter's Warrants
are identical to those offered pursuant to this Prospectus. The Underwriter's
Warrants are exercisable at a price of $___ per share and $___ per Redeemable
Warrant [150% of initial public offering price of Common Stock and Redeemable
Warrants] for a period of four years commencing one year from the date of this
Prospectus. The exercise of the Underwriter's Warrants and the Redeemable
Warrants contained in the Underwriter's Warrants may (i) dilute the value of the
shares of Common Stock to be acquired by holders of the Redeemable Warrants,
(ii) adversely affect the Company's ability to obtain equity capital and (iii)
adversely affect the market price of the Common Stock if the Common Stock
issuable upon the exercise of the Underwriter's Warrants and the Redeemable
Warrants contained in the Underwriter's Warrants are sold in the public market.
The Underwriter has been granted certain "piggyback" and demand registration
rights for a period of five years from the date of this Prospectus with respect
to the registration under the Securities Act of the securities directly



                                       19

<PAGE>



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











                                       20

<PAGE>

   
                                    DILUTION

         At September 30, 1996 the Company had a pro forma net tangible book
value (deficit) of approximately ($2,520,000) or ($.65) per share which includes
adjustments to reflect the transactions occurring after September 30, 1996 as
described in Note 3 of the "Notes to Unaudited Pro Forma Financial Statements".

         The net tangible book value subsequent to September 30, 1996 which
gives effect to the issuance of Common Stock and Redeemable Warrants offered 
hereby and the receipt of the net proceeds therefrom, the pro forma tangible 
book value at September 30, 1996 would have been $1,468,000 or $.29 per share. 
This represents an immediate increase in net tangible book value of $.94 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 $4.71 per 
share to new investors (based on an assumed offering price of $5.00 per share
of Common Stock and $.10 per Rdeemable Warrant). "Dilution" is the difference 
between the initial public offering price and the proforma net tangible book 
value per share.


         The  following  table  illustrates the per share dilution to the new
investors as of September 30, 1996:

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

Public offering price per share of Common Stock................                   $5.00
Deficit pro forma net tangible book value per share
before the Offering............................................ ($0.65)
Increase attributable to new investors.........................  $0.94
                                                               --------
Pro forma net tangible book value per share after the
Offering.......................................................                   $0.29
                                                                                 ------
Dilution to new investors......................................                   $4.71
                                                                                 ======
</TABLE>

                   The above table assumes no exercise or conversion of
              outstanding options, warrants and debt. To the extent that 
              stock options or warrants are exercised at prices below the
              the public offering price per share, there will be further
              dilution to new investors.  See "Risk Factors,"
              "Certain Transactions" and "Underwriting."

                                       21
<PAGE>

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

Existing
Stockholders....         4,058,727 (1)               80.2%   $        1,500,000                23.1%       $0.37
New Investors...         1,000,000                   19.8%            5,000,000                76.9%       $5.00
                     -------------         ---------------      ---------------     ----------------
                         5,058,727                  100.0%   $        6,500,000               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."
</FN>
</TABLE>

    

                                      22

<PAGE>




                                 CAPITALIZATION
   
         The following table sets forth (i) the capitalization of the Company at
September 30, 1996; 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 $4,087,000, and
transactions subsequent to September 30, 1996 that have a material impact on the
financial statements. See "Notes To Unaudited Pro Forma Financial Statements"
and "Use Of Proceeds."

<TABLE>


                                                                        Historical       As Adjusted (1) (2)
                                                                      (In thousands)         (In thousands)
<S>                                                            <C>                        <C> 

Current maturities of long term debt.................              $             935       $           148
                                                                   -----------------       ---------------
Long-term debt, less current portion.................                          3,597                 3,497
                                                                   -----------------       ---------------
Stockholders' Equity:
Common Stock, $.001 par value, authorized
10,000,000 shares; 3,668,727 issued and
outstanding; 5,058,727 shares issued and
outstanding as adjusted...............................                            4                      5
Additional paid- in capital...........................                        2,172                  7,233
Accumulated deficit...................................                       (1,509)                (1,901)
                                                                    ----------------       ---------------
                                                                                667                  5,337
Less: stock subscriptions receivable..................                           (2)                    (2)
                                                                   -----------------       ---------------
Total Stockholders' Equity  ..........................                          665                  5,335
                                                                   -----------------       ---------------
Total Capitalization..................................             $          5,197        $         8,980
                                                                   =================       ===============




                                       23


<PAGE>

<FN>

(1)      Does not include: (i) 1,000,000  shares Common Stock issuable upon
         exercise of the Warrants  offered  hereby (ii) 200,000 shares of Common
         Stock  issuable  upon  exercise of the  Representative's  Warrants  and
         purchase  warrants  included  therein;  (iii) 750,000  shares of Common
         Stock  issuable upon exercise of options  available for grant under the
         1997 Option  Plan;  (iv) 325,500  shares of Common  Stock  reserved for
         issuance  pursuant to warrants  issued in connection with financing and
         consulting  agreements;  and (v) 500,000  shares  reserved for warrants
         from private placements.

(2)      Includes all adjustments described in the "Notes To Unaudited Pro Forma 
         Financial Statements."
</FN>
</TABLE>

    
                                      24

<PAGE>



                                 USE OF PROCEEDS
   
         Assuming the sale of the securities offered hereby (based on an assumed
offering price of $5.00 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 $4,087,000 
(4,752,550 if the Underwriter's Over-Allotment Option is exercised in full).
The Company expects to use the net proceeds as follows:

<TABLE>
<S>                                                  <C>             <C>
                                                                     Percentage of
Purpose                                                Amount        Net Proceeds

Repayment of outstanding accrued
 expenses and indebtedness(1)                        $1,540,500         37.7%
Marketing (2)                                        $  800,000         19.6%
Inventory (3)                                        $1,000,000         24.5%
Equipment (4)                                        $  450,000         11.0%
Working Capital and General Corporate Purposes       $  296,500          7.2%
                                                     ----------         -----
                  Total . . . . . . . . . . . . .    $4,087,000          100%
                                                     ==========         =====  
<FN>

(1)      Represents (i) installments of principal and interest (estimated at
         $448,000) due, on the earlier of the date on which this Offering is
         consummated or March 1, 1997, under purchase money promissory notes
         payable to Michael J. Assante and Louis DiVita, for the
         purchase of the companies comprising the Private Label Group, which 
         notes bear interest at 9% per annum and are due in installments through
         October 2000; (ii) principal and interest (estimated at $230,000) due
         under a purchase money promissory note given as part of the purchase
         price for the assets of Scent Overnight a company of which Gerard
         Semhon is a principal shareholder, which note bears interest at 9% per
         annum and is due ten days after the date of this Prospectus; (iii) the
         payment of interest due on a promissory note assumed by the Company in
         connection with the acquisition of Scent Overnight (estimated at
         $34,000); (iv) the payment of principal and interest (estimated at
         $513,000) due under promissory notes aggregating $500,000 which were
         issued in private placements which notes are due upon the earlier of
         twelve months after the date of issuance or the date on which this
         Offering is consummated and bear interest at the rate of 10% per annum;
         (v) approximately $275,000 of accrued expenses and consulting fees, 
         which includes accrued consulting fees totalling approximately
         $190,500 as of September 30, 1996, for consulting services rendered by 
         Messrs. Semhon, Bezas, Bell and Christakos in the amounts of 
         approximately $57,000, $44,000, $53,500, and $36,000, respectively 
         and (vi) the payment of $40,500 of principal and interest due under a 
         promissory note issued to Mr. Robert E. Lee, a principal stockholder of
         the Company.  See "Certain Transactions", "Management" and "Principal 
         Stockholders."

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



                                       25

<PAGE>



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

[/FN]
</TABLE>


   
         The foregoing represents the Company's current estimate of the
allocation of the net proceeds of the Offering based upon certain assumptions
relating to the costs associated with the implementation of the Company's
proposed business operations. Future events, including problems, delays,
expenses and complications frequently encountered by companies which seek to
introduce new products to existing or new markets as well as changes in economic
conditions, regulatory or competitive conditions, and the success of the
Company's marketing activities, may make shifts in the allocation of funds
necessary or desirable. Should the Company consummate an acquisition, although
no acquisition has been identified and there are no negotiations relating to
any acquisition pending, the use of proceeds may be reallocated.  There can be 
no assurance that the Company's estimates will prove to be accurate or that 
unforeseen expenses will not be incurred.
    
         The Company believes that the net proceeds of this Offering will
satisfy the Company's capital requirements for at least twelve months. During
this period, the Company's efforts will be directed at developing and
implementing its proposed business operations.

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



                                       26

<PAGE>



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





                                       27
<PAGE>



   
    

                                     
 
<PAGE>


   
    

<PAGE>
                                  

   

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


AZUREL LTD. AND SUBSIDIARIES (the Private Label Group)

General

         In August 1996, Azurel acquired the stock of the Private Label Group.
The discussion below compares the pro forma 1996 interim period to the pro forma
1995 interim period which assumes the acquisition of the Private Label Group on
January 1, 1996 and 1995.

         The following discussion and analysis should be read together with the
financial statements and notes for Azurel and the 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>

                                                                    Pro forma
                                                      Nine months ended September 30,
<S>                                          <C>                        <C>

                                                     1996                     1995
                                             ------------------         ----------------
Net sales...........................                100.0 %                    100.0 %
Cost of Sales.......................                 79.0                       79.0
                                             ------------------        ------------------
Gross profit........................                 21.0                       21.0
Selling, general and
administrative expenses.............                 27.3                       24.7
Amortization expenses...............                  1.9                        2.3
                                             ------------------          ----------------
Operating (loss)..................                   (8.2)                      (6.0)
Interest expense..................                    9.7                        4.1
                                             ------------------          ----------------
Net (loss)............................              (17.9) %                   (10.1) %
                                             ==================          =================
</TABLE>

         Pro forma nine months ended September 30, 1996 (the "1996  Interim
Period") compared to the pro forma nine months ended September 30, 1995 (the
"1995 Interim Period")

         Net sales for the nine months ended September 30, 1996 increased by
$1,392,685, or approximately 22%, from the comparable period of the 1995 Interim
Period. The increase is

                                       28
<PAGE>



attributable primarily to an expansion of the Private Label Group's customer
base. In addition, a significant new customer provided sales of approximately
$446,000 in the 1996 Interim Period. Sales to the Private Label Group's two
largest customers in the nine months ended September 30, 1996 accounted for
37.1% of net sales, as compared to 34.5% attributable to these same two
customers in the nine months ended September 30, 1995. The largest customer in
the 1996 Interim Period accounted for 25.3% of net sales in that period as
compared to 21.6% in the 1995 Interim period.

         Although the Private Label Group successfully obtained new customers
and increased sales to existing customers in the 1996 Interim Period, there can
be no assurance that the Private Label Group will continue to increase its sales
to such customers or obtain significant new customers in future periods.

         Cost of sales for the 1996 Interim Period were $6,065,231, or 79% of
net sales, as compared to $4,965,000, or 79% of net sales, for the 1995 Interim
Period. Although the Private Label Group experienced slightly higher material
and labor costs, the Private Label Group was able to maintain the gross profit
percentage through a favorable product mix experienced during the third quarter.

         Selling, general and administrative expenses for the 1996 Interim
Period were $2,097,431 as compared to $1,551,237 for the comparable 1995 Interim
Period, representing an increase of $546,194, or approximately 35.2%. As a
percentage of net sales, these expenses increased from 24.7% in the 1995 Interim
Period to 27.3% in the current period. The increase in this ratio is primarily
attributable to the increase in consulting fees and office salaries. Consulting
fees for the 1996 Interim Period were $436,924 as compared to $103,405,
representing an increase of $333,519. Consulting fees relate to services
provided to the Company regarding the development of its product lines. Such
expenses increased in the relevant time periods as a result of increased
activity in the development of product and marketing strategies. Office salaries
increased in the 1996 Interim Period by approximately $45,060 as compared to
the 1995 Interim Period.

         Interest expense increased from $262,205 in the 1995 Interim Period to
$743,402 in the 1996 Interim Period. The increase is attributable to higher
rates on increased borrowings under the Private Label Group's revolving credit
facility and increased borrowings outstanding for a greater portion of the 1996
Interim Period compared to the 1995 Interim Period and to an increase in
amortization in the 1996 Interim Period of debt discounts of $217,169 compared
to no amortization in the 1995 Interim Period.




                                       29

<PAGE>





AZUREL

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. The following
discussion relates to Azurel's operations prior to any acquisitions.

         The discussion below for Azurel compares the 1996 Interim Period to the
1995 Interim Period, as such terms are defined below. Because Azurel was formed
in June 1995, full year comparisons are not possible. Considering Azurel's
developmental stage, the comparison of Interim Periods was deemed the most
meaningful disclosure available.

Results of Operations

         Nine  months  ended  September  30,  1996 (the "1996  Interim  Period")
compared to the period of June 26, 1995 (inception) to December 31, 1995 (the
"1995 Interim Period")

         There were no revenues in both the 1996 and the 1995  Interim  Periods,
as Azurel's principal operating activities consisted of (i) performing due
diligence procedures regarding the planned acquisition of the Private Label
Group, (ii) developing various new product lines and (iii) refining the Scent
123 test market and national roll-out planned for the first quarter of 1998.

         Although  there were no revenues in the 1996 Interim Period, Azurel
solicited approximately $250,000 in sales orders, which Azurel anticipates will
be filled in the first quarter of 1997.

         General and  administrative  expenses were $259,637 in the 1995 Interim
Period, as compared to $586,895 in the 1996 Interim Period. This represents an
increase of $327,258 or approximately 126%, due partially to increased
consulting and professional fees. Consulting fees increased from $183,038 in the
1995 Interim Period to $336,874 in the 1996 Interim Period, an increase of
$153,836 or approximately 84%. Consulting fees relate to services provided to
the Company regarding the development of its product lines. Such expenses
increased in the relevant time periods as a result of increased activity in the
development of product and marketing strategies. Professional fees (including
legal fees) increased from $1,750 in the 1995 Interim Period to $43,131 in the
1996 Interim Period due to services in connection with the Company's expanded
activities in the 1996 Interim Period.

         Interest expenses increased from $28,369 in the 1995 Interim Period to
$449,309 in the 1996 Interim Period. This increase of $420,940 relates to
increased borrowings outstanding for a greater

                                       30
<PAGE>



portion of the 1996 Interim Period as compared to the 1995 Interim Period and to
an increase in amortization in the 1996 Interim Period of debt discounts in the
aggregate amount of $217,169 compared to amortization of $10,810 in the 1995
Interim Period.


Liquidity and Capital Resources

                  From  inception  to date,  the Azurel's operations have been
funded by a combination of debt and equity financings.

         Debt Financing

                  Azurel borrowed an aggregate of $528,750 in the 1995 Interim
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 Interim Period, the Company borrowed an additional
aggregate amount of $780,000 from various lenders. 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 $667,454 (including principal and interest) elected to
convert such loans into 438,730 shares of Common Stock.

                  Azurel repaid loans aggregating $563,767 in the 1996 Interim
Period.

         Equity Financing

         Azurel sold 750,000 shares of Common Stock at $2.00 per share from
February through July 1996. In the 1996 Interim Period, the Company had net
proceeds of $1,283,900 from these sales.


         Utilization of Proceeds

                  Proceeds of the  aforementioned  financings were utilized from
inception to date to (i) finance operations (approximately $512,000), (ii)
advance funds to the Private Label Group ($830,000), (iii) fund increases to
other assets, furniture and equipment and deferred registration costs ($89,000),
(iv) fund advances to certain stockholders ($184,000) and (v) fund deferred 
finance costs ($70,000).


Going Concern

         Azurel's financial statements have been presented on a basis that it is
a going concern. Due to significant losses incurred in the 1995 and the 1996
Interim 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.

                                       31

<PAGE>



         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.



                                       32
<PAGE>



THE PRIVATE LABEL GROUP

General

         The Private  Label Group  develops,  manufactures,  packages  and sells
cosmetics principally to major cosmetic companies for sale by each customer
under the customer's own brand name.

         The following  discussion and analysis should be read together with the
combined financial statements and notes thereto 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 combined
statements of operations.

<TABLE>

                                                  Year ended December 31,
<S>                                       <C>                   <C>

                                                  1995                  1994
                                           ----------------      ------------------
Net sales........................                     100%                  100%
Cost of Sales....................                     78.8                  78.5
                                           -----------------     ------------------
Gross profit.....................                     21.2                  21.5
Selling, general and
administrative expenses..........                     25.0                  19.9
                                           -----------------     ------------------
Operating income.................                     (3.8)                  1.6
Other expense....................                      2.3                   4.6
                                           -----------------     ------------------
Net income (loss)                                     (6.1)%                (3.0)%
                                           =================     ==================

</TABLE>

1995 Compared to 1994

         Net sales for 1995 decreased by $1,331,353, or 13.7%, as compared to
1994. The decrease is attributable primarily to restrictions imposed by the
Private Label Group's previous asset based lender, which reduced the
availability of inventory and adversely affected the Private Label Group's
ability to supply finished products to its customers. As a result of the Private
Label Group's refinancing its revolving credit facility in 1996 (see Note 8 to
the Private Label Group's financial statements), management believes that the
restrictions imposed under the previous agreement have been significantly
alleviated and product financing will not be a hindrance to order fulfillment in
subsequent periods.

Cost of sales for 1995 decreased by $1,022,263, or 13.4%, from 1994. As
a percentage of net sales, cost of sales increased from 78.5% in 1994 to 78.8%
in 1995. The increase in cost of sales

                                       33
<PAGE>


as a percentage of net sales is attributable primarily to the allocation of the
fixed costs associated with the Private Label Group's manufacturing operations
over a smaller revenue base.

         Selling,  general and  administrative  expenses  for 1995  increased by
$168,725, or 8.7%, from 1994. As a percentage of net sales, these expenses
increased from 19.9% in 1994 to 25.0% in 1995, because of the decrease in sales
discussed above. The increase in the dollar amount of these expenses is
attributable primarily to an increase in management personnel, selling and
promotional expenses and professional and consulting fees.

         The Private Label Group recognized no income tax benefit in either year
as a result of the uncertainty regarding the realization of net operating loss
carryforward benefits.


Liquidity and Capital Resources

         In the 1996 Interim Period,  the Private Label Group expended  $835,732
on operating activities. This is attributable to the loss from operations in the
period of $75,795, the payment of accrued litigation settlement costs in the
amount of $257,000, an increase in receivables in the period amounting to
$451,399, as well as a decline in accounts payable and payroll taxes payable,
offset by depreciation charges of $188,685. Cash utilized for the purchase of
equipment was $120,178.

         The Private Label Group financed its operating and capital expenditure
requirements through additional borrowings from Azurel in the 1996 Interim
Period ($650,000), as well as increased borrowings on its revolving credit
facility, which was renegotiated with a new lender during the 1996 Interim
Period.  Pursuant to the financing agreement with the new lender, the new
lender granted to the Private Label Group an uncommited line of credit of 
$2,000,000 secured by a lien on the Private Label Group's accounts receivable,
machinery and equipment, intangibles and inventory.  The agreement provides for
cross corporate guarantees among the members of the Private Label Group and by
the Company.  Pursuant to the security agreement, the financing agreement shall
have a two year term and renewal from year to year unless and until terminated
pursuant to its terms.  Monthly installments of $10,150 are required
under this agreement and the remaining amount due is February 1998. See Azurel's
Management's Discussion and Analysis and the Private Label Group's notes to the
historical financial statements for additional information.

Going Concern

         The Private Label Group's financial statements have been presented on a
basis that it is a going concern. Due to significant losses incurred in 1995 and
1994, the accountants have an explanatory paragraph stating that the Private
Label Group's continued existence depends upon its ability to become profitable
and obtain additional equity and/or debt financing of which no assurance can be
given. Since the preparation of the financial statements, the Private Label
Group was acquired by Azurel. See Azurel's Management's Discussion and Analysis
for further discussion.

    

                                       34
<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. 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.
    

   
    

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



                                      35

<PAGE>



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

   
         Generally, a customer places an order for a quantity of merchandise to
be produced and shipped over a period of time, typically one to three months, 
with payment due 30 days after each shipment.  While the raw ingredients and 
packaging materials to produce an order are generally readily available, for 
cash management purposes, the necessary raw materials and packaging are ordered 
by the Company for receipt by it in stages to coincide with the manufacturing/
packaging cycle and the customer's delivery requirements. In this way, the 
Company minimizes the need to maintain an inventory of finished goods, and in 
effect, produces product only against the order.
    
         Except for nail products, liquid soaps and fragrances, which it does
not manufacture or fill, the Facility does not limit its services to a
particular market niche within the cosmetic industry. It manufactures a wide
variety of high and low priced products sold in department, specialty and
discount stores. The Company believes that this diversity minimizes its exposure
to business cycles and changes in customer preferences over time.

         Since the manufacturing operation has been in business for over 49
years, the laboratory maintains a large library of formulae for a wide variety
of products. Moreover, the laboratory continuously develops new formulae based
on the Company's assessment of future product demand, changing consumer
preferences and the availability of new ingredients. The Company believes that
it can quickly and efficiently develop formulations for a customer's product by
using or adapting a formula from its library. When the Company develops a
formula for a customer's product, the Company, and not the customer, owns the
formula; however, since it is the Company's policy not to use the same formula
for different customers, customers generally continue purchasing from the
Company so long as they sell the product, 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, an original unisex 
fragrance line and related grooming products under the Sports Extreme USA(TM) 
trade name, commenced in January 1996 and was completed in September 1996, at
which time marketing of the line commenced.   Presently, the Sports Extreme 
USA(TM) line consists of a unisex 


                                       36

<PAGE>



fragrance, bath and shower gel ("Clean Up"), muscle and body relaxer ("Soothe")
and face moisturizer containing sunscreen and alphahydroxy fruit acids
("Protect"). The marketing of the Sports Extreme USA(TM) line will feature
"extreme" sports such as mountain climbing, ice climbing, bungee jumping, sky
surfing, in-line skating, snowboarding, snow bicycling and mountain biking. The
fragrance for the Sports Extreme USA(TM) line was developed for the Company by
Firmenich Incorporated, a major developer of fragrances for the cosmetic 
industry. The Company anticipates retail sales of this line to commence in the 
spring 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 through its own sales personnel. 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, no sales of Branded Products have been made.  The
Company is having discussions with distributors relating to distribution of the
Company's Branded Products in France and the Middle East. The Company has had 
discussions with other potential foreign distributors, but no orders have yet 
been received. 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 outer
wear, active wear and a wide variety of other merchandise which has been
marketed on television, radio and print media in the United States.

         The license agreement relating to the Members Only trade name grants
the Company the exclusive right in the United States, Canada, Great Britain,
Japan, Korea, Chile, Uruguay, Venezuela and Argentina to manufacture and
distribute fragrances, grooming products and cosmetics under the Members Only
trade name (the "License"). Under certain circumstances, the Company may also
sell Members Only cosmetics and fragrances in other countries except China and
Taiwan. The License expires on September 30, 2001.  The Company has a right to 
renew for an additional five year term subject to certain conditions,
including the requirement that the Company achieve certain minimum sales of the
licensed products. Under the License, the Company is to pay a royalty of five
percent of net sales, subject to minimum annual 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 first quarter of 1997 and that retail sales of the Members Only
line will commence by the fall of 1997.
    

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




                                       37
<PAGE>


   
         As a complement to, and in expansion of, its marketing and distribution
activities relating to Branded Products, the Company, through its Scent 123 
subsidiary, intends to sell well-recognized men's cologne and women's 
fragrances directly to the consumer, 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 requisite services. A
portion of the assets acquired by the Company in the acquisition of Scent
Overnight included the results of the investigation, pricing and proposals of
such firms. The Company intends to use the results of this research to expedite
the commencement of the sale of the Distributed Fragrances. See "Certain
Transactions."

   
    

Competition

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

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

                                       38

<PAGE>



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

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

         The Company believes that the primary method of competition in the 
sale of Branded Products is 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 other companies that 
currently market a fragrance line for direct delivery. In selling the 
Distributed Fragrances, the Company also will compete directly with well-
established and widely-used companies in the flower-by-wire business, such 
as Florist Transworld Delivery Association, as well as companies in the
gift-by-wire business. The Company's sale of the Distributed Fragrances also
expects to compete indirectly with retail stores selling similar fragrances. 
There can be no assurance that the Company will be successful in selling the 
Distributed Fragrances. See "Risk Factors - Competition."
    


                                       39

<PAGE>




Government Regulation

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

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

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

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

         The Company's proposed method of distributing the Distributed
Fragrances may include shipment by air transportation. The shipment of
fragrances by air is subject to federal regulation and the rules and regulations
promulgated by the DOT's Research & Special Programs Administration. The DOT
considers the shipment of alcohol, a component in fragrances, to be the
transportation of hazardous material. Scent 123 obtained a DOT exemption to
transport hazardous material by overnight air transportation. As long as Scent
123 has the DOT exemption, which is in effect until November 30, 1997, and may
thereafter be renewed upon application and approval thereof, Scent 123 believes
that its shipment of products will be in compliance with current DOT
regulations. Scent 123's loss of the DOT exemption would have a material
adverse effect on its business operations. There can be no assurance that Scent
123 will retain the DOT exemption or that Scent 123 will be able to comply with
any future DOT regulations.
    
         The Company's sale of Distributed Fragrances is intended to utilize
toll-free telephone services. Toll-free telephone service is provided to users
by federally regulated common carrier telephone companies. The rates, terms and
technical quality of this service are subject to regulations promulgated by the
FCC and tariffs published by the telecommunications service provider. Except for
the sending of indecent, harassing or obscene messages or material, the
interstate sale of services or products by users of a toll-free telephone number
is not subject to direct federal regulation under the Communications Act of
1934. Fraudulent telephone messages are subject to criminal penalties under
federal and state laws. The Company does not believe that FCC regulations will
affect the proposed sale of Distributed Fragrances, but such regulations could
affect the price, terms, quality and availability of the toll-free telephone
services and may



                                       40

<PAGE>



have a material adverse effect on the Company.

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

Trademarks

   
         The Company has one United States registered trademark, Scent
Overnight(R), expiring on August 10, 2003, which was acquired in the acquisition
of Scent Overnight. The Company has filed applications for the registration of
trademarks for the "Scent 123" 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
such 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 assurances can be given that the amount of 
the Company's present coverage will prove to be adequate.
    
   
Major Customers and Suppliers


         Approximately 21% and 14% of the Company's revenues derived from
manufacturing activities was derived from two major customers for the year ended
December 31, 1995. For the year ended December 31, 1994, approximately 17% and
12% of the Company's revenue was derived from the same two major customers.  
For the nine months ended September 30, 1995 and 1996, these two major customers
accounted for 37.1% and 34.5%, respectively, of the Company's revenue. 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 6.3%, 6.2% and 5.3%, respectively, of the
raw ingredients used by it.
    

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



                                       41

<PAGE>



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

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

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

   
         Although the Company's manufacturing business, as a whole, is not
seasonal, its product mix is subject to seasonal variations. Since the gross
profit margins on various products differ, the backlog and results of operations
in any period are not necessarily indicative of the result for the fiscal year.
At September 30, 1996 the Private Label Group's backlog of orders believed by 
the Company to be firm was approximately $2,950,000 and at September 30, 1995 
the amount of such orders was approximately $3,100,000. The Company expects that
approximately 80% of the current backlog will be filled during the current
fiscal year. Since the Company's orders for manufacturing and filling are
generally for the delivery of merchandise over a period of time, backlog is
viewed as an important indication of future performance.
    

Properties

   
         The Company leases 2,400 square feet of space at 509 Madison Avenue,
New York, New York, which is used as its executive offices. The lease expires in
April 2001 and provides for an annual base rent of $74,000, including utilities.
These facilities are in good condition and adequate for the Company's current 
needs, and substitute space is readily available.
    
   
         The Company's manufacturing and packaging plant and laboratory and the
Private Label Group's general and executive offices are located at a leased
155,000 square foot building in Fairlawn, New Jersey. The lease, expiring in
August 2002 provides for annual rent of



                                       42

<PAGE>



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

         The Company subleases approximately 10,000 square feet of the Facility
to Contemporary, a related party on a month-to-month basis for approximately
$6,500 per month under an oral 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.
    


































                                       43

<PAGE>



                                   MANAGEMENT

Directors, Officers and Significant Employees

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

   
Name                   Age   Position

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

Constantine Bezas     50     President and Director

Joseph Truitt Bell    39     Executive Vice President and Director

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

Michael J. Assante    59     President and Chief Executive Officer, 
                             Private Label Group
    
   
         All of the Company's executive officers and directors intend to devote
their full business time to the affairs of the Company effective on the date of
this Prospectus. Prior to this 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) 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 and will devote their
full business time to the affairs of the Company. 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 th 1997 Plan.  See "Use of Proceeds" and "Certain Transactions."
    
         The Board of Directors has not established any committees, however,
upon the completion of this Offering, it intends to establish an Audit Committee
and a Compensation Committee both of which are expected to be comprised of two
independent directors.

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



                                       44

<PAGE>



   
         Gerard Semhon has served as Chairman of the Board and Chief Executive
Officer of the Company since its inception.  Mr. Semhon has over 30 years of
management experience in consumer products.  From March 1993 to May 1995, Mr. 
Semhon served as chairman of the board and chief executive officer of Dominion
Associates, Inc. ("Dominion"), a distributor of health and beauty aids that
he helped found.  In May 1995, Dominion ceased operations due to a lack of 
financial resources.  From 1990 to March 1993, Mr. Semhon served as an 
international consultant for several cosmetic companies, including Boots Ltd. 
and Cambridge Development Corp.  In 1983, Mr. Semhon founded Parlux Fragrances, 
Inc.("Parlux"), where he was employed until 1990. Parlux operated as the United 
States and Canadian distributor of the Giorgio Armani Women's Fragrance line.  
From 1981 to 1983 Mr. Semhon served as Helena Rubinstein, Inc.'s president of 
North American Operations. In 1976, Mr. Semhon became president of ITT Corp. 
Cosmetics Division.  From 1972 to 1976, Mr. Semhon served as Director of
International Marketing for Revlon International, Inc.
    
   
         Constantine Bezas has served as President and a Director of the Company
since its inception. From March 1993 to May 1995, he served as president of 
Dominion. From February 1991 to January 1993, he served as chairman of the 
board of Bezas, Tore, Jacobson & Lawrence, Ltd., an advertising firm he 
co-founded. From 1974 to 1991, Mr. Bezas was the principal owner/operator of
Aspasia, Inc. a chain of specialty jewelry stores with locations in Connecticut 
and New York. During this same period Mr. Bezas also founded Video Cinema, a 
four store chain of video rental stores, and Just Delicious, a specialty 
gourmet food store chain.  From 1971 to 1973, Mr. Bezas was employed by the 
Aramis Division of Estee Lauder Cosmetics in various marketing and sales 
capacities.
    
         Mr. Bezas and his wife filed a petition under Chapter 11 of the Federal
Bankruptcy Act in December 1992. The case was converted to a proceeding under
Chapter 7 of such Act in August 1994 and Mr. Bezas received a discharge from the
proceeding in January 1995.

   
         Joseph Truitt Bell has served as Executive Vice President and Director 
of the Company since its inception. From November 1992 to June 1995, Mr. Bell 
served as an independent consultant for several retail establishments. In 1983, 
Mr. Bell co-founded Rosenthal-Truitt, Inc., an upscale men's furnishings and 
accessories store in Los Angeles, where he worked until October 1992. That 
company eventually expanded its business to four stores throughout California
and Texas.
    
   
         Van Christakos has served as Secretary, Treasurer and a Director of the
Company since its inception. From March 1993 to May 1995, he was employed at 
Dominion. From April 1991 to February 1993, Mr. Christakos served as president 
of Hamilton Group, a marketing and consulting firm he founded. From 1975 to 
1991, Mr. Christakos served as Director of Operations for Aspasia, Inc., a six 
store specialty chain of jewelry stores located in Connecticut and New York.In 
1984, Mr. Christakos was employed at Just Delicious, a specialty gourmet food 
store chain, where he remained until 1986. From 1982 to 1984, he served as the 
director of operations for Video Cinema, a four store video rental chain in the 
New York Tri-State area.  
    
                                       45

<PAGE>



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

Executive Compensation

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

<TABLE>
<CAPTION>
                           Summary Compensation Table
<S>                         <C>      <C>              <C>          
                               Annual Compensation                          

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




                                       46

<PAGE>




Employment Agreements
    
        The Company entered into a three year employment agreement, to become
effective on the date of this Prospectus, with Gerard Semhon, the Company's
Chief Executive Officer and Chairman of the Board, under which Mr. Semhon will
serve as a full-time employee and officer and receive an annual salary of
$95,000 bonuses as determined by the Board of Directors.  The employment 
agreement entitles Mr. Semhon to a car allowance and the right to participate 
in welfare plans adopted by the Company and to enjoy medical, dental and 
disability 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 of the rate of approximately 
$95,000 per annum, plus expenses.
    
   
         In August 1996, the Company entered into a three year employment
agreement with Michael J. Assante under which he will serve as President and
Chief Executive Officer of each of the four companies that comprise the Private 
Label Group. Mr. Assante will receive a base annual salary of $195,000 and an
annual car allowance of $12,000.  In addition, the Company will maintain a
$1.1 million life insurance policy on the life of Mr. Assante, the beneficiary
of which will be designated by Mr. Assante.  The employment agreement is
renewable at his option for an additional two year period. Mr. Assante will
receive a bonus equal to 10% of the amount by which the Private Label Group's
annual profit, before interest and taxes but after depreciation and
amortization, exceeds $500,000 for each of the years ending December 31, 1997,
1998, and 1999. The employment agreement may be terminated by the Company for 
cause, as described in the agreement. Mr. Assante is entitled to receive his 
salary for the remaining term of the agreement as severance pay in the event 
that the Company terminates the agreement without cause. In addition, the 
agreement precludes Mr. Assante from disclosing confidential information
during the term of his employment and for five years thereafter, and from 
competing with the Company during the term of his employment and for one year 
thereafter.
    
   
Consulting Agreements

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

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

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

         Mr. Louis DiVita ("DiVita"), a former shareholder of the companies
comprising the Private Label Group, serves as a consultant to the Private Label 
Group pursuant to a consulting agreement dated August 17, 1993 pursuant to 
which DiVita provides services relating to the Private Label Group's computer 
system.  The agreement provides for a monthly consulting fee of $11,117 through 
August 2003.  See "Certain Transactions." 
    
         
Stock Option Plan
   
         Prior to the effective date of this Prospectus, the Board of Directors
adopted, and stockholders 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 
meeting of Rule 16b-3 under the Exchange Act. Pursuant to the 1997 Plan, options
to acquire an aggregate of 750,000 shares of Common Stock may be granted 
subject to adjustment as provided in the 1997 Plan. As of the date of this 
Prospectus, no options have been granted pursuant to the 1997 Plan.

         The 1997 Plan authorizes the issuance of incentive stock options
("ISOs"), as defined in Section 422A of the Internal Revenue Code of 1986 (the
"Code"), as amended, as well as non-qualified stock options ("NQSOs"). Only
"employees" (within the meaning of Section 3401(c) of the Code) of the Company
shall be eligible for the grant of Incentive Stock Options. The exercise price
of each ISO may not be less than 100% of the fair market value of the Common
Stock at the time of grant, except that in the case of a grant to an employee
who owns 10% or more of the then outstanding stock of the Company or a
subsidiary or parent of the Company (a "10% Stockholder"), the exercise price
shall be at least 110% of the fair market value of the Common Stock on the date
of grant. The exercise price of each NQSO is determined by the



                                       47

<PAGE>



Committee, but shall not be less than 85% of the fair market value of the Common
Stock on the date of grant. Notwithstanding the foregoing, the exercise price of
any option granted on or after the effective date of the registration of any
class of equity security of the Company pursuant to Section 12 of the Exchange
Act, and prior to six months after the termination of such registration, may be
no less than 100% of the fair market value per share on the date of the grant.
The Board or the Committee shall provide, in each stock option agreement, when
the term of the option subject to such agreement expires and the date when it 
becomes exercisable, but in no event will an ISO 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 and 
Indemnifications

        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, the By-laws of the Company provide that the Company is required to
indemnify its officers and directors, employees and agents under certain
circumstances, including those circumstances in which indemnification would
otherwise be discretionary, and the Company is required to advance expenses to
its officers and directors as incurred in connection with proceedings against
them for which they may be indemnified. The bylaws provide that the Company,
among other things, will indemnify such officers and directors, employees and
agents against certain liabilities that may arise by reason of their status or
service as directors, officers or employees (other than liabilities arising from
willful misconduct of a culpable nature), and to advance their expenses incurred
as a result of any proceeding against them as to which they could be
indemnified. At present the Company is not aware of any pending or threatened
litigation or proceeding involving a director, officer, employee or agent of the
Company in which indemnification would be required or permitted. The Company
believes that its charter provisions and indemnification agreements are
necessary to attract and retain qualified persons as directors and officers.
    
   
         Under Delaware law, Directors of the Company are not liable to the
Company or its stockholders for monetary damages for breach of fiduciary duty, 
except for liability in connection with (i) a breach of duty of loyalty, (ii) 
acts or omissions not in good faith or which involve intentional misconduct or 
a knowing violation of law, (iii) dividend payments or stock repurchased in 
violation of Delaware law or (iv) any transaction in which a director has 
derived an improper personal benefit.




                                       48

<PAGE>


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


                                       49

<PAGE>



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

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

Gerard Semhon                    338,200 (4)    338,200             8.7%                6.7%

Constantine Bezas                195,634        195,634               5%                3.9%

Joseph Truitt Bell               146,233        146,233             3.8%                2.9%

Van Christakos                   110,933        110,933             2.9%                2.2%

Tusany Investment &
Trade S.A.                     1,559,355 (5)  1,250,000            40.2%               24.7%
c/o Morgan and Morgan Trust Co.
Pasea Estate, P.O. Box 3149
Roadtown, Tortola BVI

Michael J. Assante                     0        170,000 (6)          0                  3.7%

Fred Kassner                     250,000 (7)       0                6.4%                  0
69 Spring Street
Ramsey, NJ 07446

Robert E. Lee                    425,000 (8)    200,000            11.0%                4.0%
465 West Saddle River Road
Upper Saddle River, NJ  07458

Liam Development                 210,000 (9)    210,000             5.4%                4.2%
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)           683,400        853,400            17.6%               16.9%

    

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

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



                                       50

<PAGE>



     other person shown in the table.
   
(3)  Assumes the sale of each Selling Securityholder of the securities owned
     by such Selling Securityholder and registered in the Concurrent Offering.
     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) 1,000,000 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)  Includes 309,355 shares of Common Stock registered in the Concurrent 
     Offering, but does not include shares underlying 50,000 Redeemable 
     Warrants registered in the Concurrent Offering. Assuming no sale by such 
     Selling Securityholder of the securities owned by such Selling 
     Securityholder and registered in the Concurrent Offering, after the 
     Offering, the percent ownership would be 30.8%. See "Concurrent 
     Registration of Securities."

(6)  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."

(7)  Represents shares of Common Stock registered in the Concurrent Offering.
     Assuming no sale by such Selling  Securityholder of the securities owned 
     by such Selling Securityholder and registered in the Concurrent Offering, 
     after the Offering, the percent ownership would be 4.9%.
     See "Concurrent Registration of Securities."

(8)  Includes (i) 25,000 shares of Common Stock registered in the Concurrent
     Offering and 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. Assuming no sale by such Selling Securityholder of the securities
     owned by such Selling Securityholder and registered in the Concurrent 
     Offering, after the Offering, the percent ownership would be 4.4%. See 
     "Certain Transactions" and "Concurrent Registration of Securities."   
     See "Certain Transactions."

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

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

[/FN]
</TABLE>

    


                                       51

<PAGE>



                              CERTAIN TRANSACTIONS
   
         In June and September 1995, the Company issued an aggregate of
2,175,000 shares of Common Stock to twelve founders. The twelve founders of the
Company named below each purchased the number of shares set forth in 
parenthesis after their names at $.001 per share for an aggregate consideration
of $2,175.  The founders are Gerard Semhon (264,600), Constantine Bezas
(200,934), Joseph Truitt Bell (150,933), Van Christakos (110,933), Diane Papas 
(107,600), Tusany Investment & Trade, S.A. ("Tusany") (1,250,000), Edward 
Pedersen (15,625), Kenneth Lee (15,625), James G. Cooley (6,250), Michalaur 
International ("Michalaur") (18,750), Valerie A. Profitt (25,000) and Leslie
Bines (8,750).  Tusany is a company organized under the laws of the British 
Virgin Islands whose affairs are managed by Morgan & Morgan Ltd., a company 
engaged in investment business on behalf of various clients.  Michalaur, a 
company engaged in investment related activities incorporated in New York in 
1993, is controlled by John Palmieri, its president.

         In June 1995, the Company entered into the Consulting Agreement with 
ETR pursuant to which ETR provides general management advisory services to the 
Company.  Mr. Robert E. Lee is the President of ETR, the General Partner of 
Woodward and exercises investment power over the investments owned by Metco, the
three entities that comprise the Consulting Group.  The Consulting Group advises
the Company's Board of Directors on key policy decisions as requested by the 
Company.  The Consulting Group's services have been primarily related to 
assistance in analyzing the acquisition of the Private Label Group and 
identifying persons to enter into business relationships with the Company. 
These persons include trademark owners, packaging sources and owners of skin 
care ingredients. In addition, Metco is assisting the Company in securing 
distributors in England. Pursuant to the Consulting Agreement, in 1995 and 
1996 the Company issued an aggregate of 175,000 shares of Common Stock to the 
Consulting Group (25,000 shares to ETR, 50,000 shares to Woodward and 100,000 
shares to Metco). 
    

   
    

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

         In September 1995, the Company issued a promissory note in the 
principal amount of $50,000 to Bola Business Ltd. ("Bola"). The note accrued 
interest at 10% per annum and was secured by an aggregate of 200,000 shares of 
Common Stock owned by Messrs. Semhon and Bezas, officers and directors of the 
Company. The proceeds of this loan were utilized for working capital.  As 
additional consideration for the loan, the Company issued Bola 25,000 shares of 
Common Stock and granted Bola the option to purchase 50,000 shares of Common 
Stock at $1.00 per share, which option expires in September 2002. The note and 
accrued interest were repaid in April 1996.
    
         In October 1995, the Company issued a promissory note of $200,000 to
Tusany Investment and Trade, S.A., a founder and principal stockholder of the
Company ("Tusany"), which accrued interest at 10% per annum. The proceeds of
this loan were advanced to the Private Label Group as part of the Company's
obligation in connection with the acquisition of the Private Label Group. In
July 1996, Tusany converted the principal plus accrued interest due under the
note into 106,972 shares of Common Stock as part of a private placement
completed by the Company in July 1996 ("July 1996 Private Placement"). See
"Principal Stockholders."




                                       52

<PAGE>


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

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

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

         In connection with the 1995 and February 1996 Private Placements, 
Gerard Semhon, the Company's Chief Executive Officer and Chairman of the Board, 
agreed to indemnify the Company against any claims that may be asserted against
the Company by creditors of Dominion Associates, Inc. ("Dominion"), a company
that ceased operations in May 1995. Gerard Semhon, the Chief Executive Officer
and a Director of the Company, and Constantine Bezas, the President and a
Director of the Company, served as executive officers of Dominion.
    
         In February 1996, the Company issued 10,000 shares of Common Stock for
legal services rendered to the Company.



                                       53

<PAGE>



   
         In July 1996, the Company completed the July 1996 Private Placement of
978,747 shares of Common Stock at $2.00 per share to 28 accredited investors,
including 100,000 shares issued to Tusany for its participation in the 
financing.  The Company received $1,314,950 of net proceeds (after deducting 
expenses of $11,050, commissions of $174,000 to the Underwriter for acting as
the placement agent and the promissory note conversions described below). As
part of the July 1996 Private Placement, certain noteholders of the Company, 
including holders of notes issued in the 1995 and February 1996 Private 
Placements converted an aggregate of $457,494 principal amount and interest 
into 278,747 shares of Common Stock. Of the aggregate debt  converted, Tusany 
converted  principal and interest due under a $50,000 promissory note issued in 
the February 1996 Private  Placement into 52,383 shares of Common Stock and 
principal and interest due under a $200,000  promissory note issued in October 
1995 into 106,972 shares of Common Stock.  The Company used the net proceeds of
the July 1996 Private Placement (i) to repay noteholders that did not convert 
their indebtedness, (ii) to repay other indebtedness, (iii) for the purchase 
price of and other fees related to the Private Label Group acquisition and (iv)
for working capital.  See "Underwriting."
    
   
    
   
         In July 1996, the Company issued a promissory note of $22,000 to Metco.
The note and interest were repaid in September 1996. The Company used the
proceeds of this loan for working capital.

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



                                       54

<PAGE>



completion of this Offering, the Company is to issue Private Label Group's
counsel such number of shares of the Company's Common Stock as is valued at
$7,500 as payment for legal services rendered to the Private Label Group in
connection with the acquisition. See "Use of Proceeds."

         As part of the redemption of the stock of the companies which comprise
the Private Label Group from DiVita (i) the companies owe the balance of the
redemption price ($390,830 as of June 30, 1996) which is payable in monthly
installments of $5,551.02 (inclusive of interest at 6% per annum) through
September 2003 and (ii) DiVita serves as a consultant to the Private Label Group
pursuant to a consulting agreement dated August 17, 1993. Mr. Divita provides
services relating to the computer system of the Private Label Group. The
agreement provides for a monthly consulting fee of $11,117 through August 2003.

         In connection with the acquisition of the Private Label Group, in
February 1996 the Company (i) secured an uncommitted line of credit with Finova 
to replace the Private Label Group's previous line of credit, (ii) pledged a 
$250,000 certificate of deposit as security for its non-recourse guarantee 
under the Finova Agreement, and (iii) paid $250,000 of a jury award of 
approximately $260,000 rendered in a legal proceeding against the Private Label 
Group. The Finova Agreement prohibits the payment of dividends so long as 
certain indebtedness is outstanding.
    
         As a condition, and on the closing, of the acquisition of the Private
Label Group, the Company entered into an employment agreement with Assante under
which he serves as President of each of the Private Label Group companies.
Assante receives a base annual salary of $195,000. Assante will receive a bonus
equal to 10% of the amount by which the Private Label Group's annual profit,
before interest and taxes but after depreciation and amortization, exceeds
$500,000 for each of the years ending December 31, 1997, 1998, and 1999. The
employment agreement is for three years and is renewable at his option for an
additional two year period. See "Management - Employment Agreements."

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

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



                                       55

<PAGE>



Common Stock at $1.00 per share. Liam converted the principal due under the Liam
Note in October 1996 into 210,000 shares. The Company intends to apply 
$268,500 of the proceeds of this Offering to repay the Scent Note and the 
accrued interest due under the Liam Note. Scent Overnight was formed by Mr. 
Semhon to engage in the Distributed Fragrances business, however, in July 1994,
it suspended its operations due to lack of capital. Prior to the suspension of 
operations, Scent Overnight had conducted research into the availability of the 
resources necessary for the proposed business, such as locating order taking, 
order fulfillment, delivery and advertising services and sources of supply and 
developed a plan for the operation of the business. This information was among 
the assets acquired by the Company in the acquisition. See "Use of Proceeds" 
and "Business - Trademarks." 
    
         Between June 1995 and June 1996, the Company advanced an aggregate of
$184,480 to Messrs. Semhon and Bezas, officers and directors of the Company. Of
the $184,480, $48,130 is jointly and severally owed by Messrs. Semhon and Bezas,
$120,750 is owed by Mr. Semhon and $15,750 is owed by Mr. Bezas. The advances do
not bear interest and will be repaid immediately following the Offering.

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

         In November 1996, the Company issued a promissory note in the amount of
$55,500 to Mr. Robert E. Lee and used the proceeds of this loan for working
capital. In December 1996 and January 1997, the Company paid $15,000 of 
principal and $5,550 of prepaid interest due under the note. The remaining 
principal is due on the earlier of February 1, 1997, or upon the date of the 
closing of this Offering.  In consideration for extending the original maturity 
date of this loan, Mr. Lee received warrants to purchase 55,500 shares of Common
Stock at $4.80 per share, which expire in December 2000.
    
   
         In November 1996, the Company entered into the Metco Consulting
Agreement with Metco pursuant to which Metco provides general management
consulting services and advisory services in the establishment of distribution
channels in the United Kingdom and Ireland.  The Metco Consulting Agreement has
a two year term and provides for payment of a $16,500 consulting fee, which was
prepaid in November 1996.

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


                                       56

<PAGE>



                            DESCRIPTION OF SECURITIES

         The following summary description of the Securities is qualified in its
entirety by reference to the Company's Certificate of Incorporation, as amended,
and its By-laws, copies of which have been filed as Exhibits to the Registration
Statement of which this Prospectus is a part.
   
         The Company is authorized to issue 10,000,000 shares of Common Stock,
$.001 par value per share.  As of the date of this Prospectus, prior to giving
effect to the shares to be issued in this offering, there are 3,878,747 shares
of Common Stock outstanding and held by 50 stockholders of record.  An
additional 825,500 shares of Common Stock are reserved for issuance upon the
exercise of various options and warrants outstanding as of the date of this
Prospectus.
    
Common Stock
   
         Holders of shares of Common Stock are entitled to one vote per share 
of Common Stock on all matters submitted to a vote of stockholders of the 
Company and to receive dividends when declared by the Board of Directors from 
funds legally available therefor. Upon the liquidation, dissolution or winding 
up of the Company, holders of shares of Common Stock are entitled to share 
ratably in any assets available for distribution to stockholders after payment 
of all obligations of the Company and after provision has been made with 
respect to each class of stock, if any, having preference over the Common 
Stock. Holders of shares of Common Stock do not have cumulative voting rights 
or preemptive, subscription or conversion rights. See "Risk Factors - Dividend 
Policy."
    
Redeemable Warrants

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

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

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

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



                                       57

<PAGE>



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

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

         No fractional shares will be issued upon exercise of the Redeemable
Warrants. However, the Company will pay to that Warrantholder, in lieu of the
issuance of any fractional share which would otherwise be issuable, an amount in
cash based on the market value of the Common Stock on the last trading day prior
to the exercise date.
   
         The Redeemable Warrants are redeemable by the Company at a price of
$.10 per Redeemable Warrant, commencing one year after the date of this
Prospectus and prior to their expiration, on 30 days prior written notice to the
registered holders of the Redeemable Warrants, provided the average closing bid
price per share of the Common Stock (if the Common Stock is then traded on a
national securities exchange or NASDAQ) for a period not less than 20 trading
days in any 30 day trading period, ending not more than 15 days prior to the
date of any redemption notice, exceeds at least 150% of the then Exercise Price.
The Redeemable Warrants shall be exercisable until the close of the business day
preceding the date fixed for redemption.  Under certain circumstances the
Underwriter will receive a warrant solicitation fee. See "Underwriting."

Registration Rights

         The Company is registering 1,478,747 shares of Common Stock and 555,500
Redeemable Warrants in the Concurrent Offering of behalf of the Selling
Securityholders, which securities were issued in connection with private
placements, consulting agreements and certain financings.  The securities
offered in the Concurrent Offering are being registered pursuant to the 
exercise of piggback registration rights granted by the Company.  See 
"Concurrent Registration of Securities" and "Certain Transactions."
    

Underwriter's Warrants

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



                                       58

<PAGE>

   
Delaware Law with Respect to Business Combinations

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

Reports to Stockholders

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

Application for Listing

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

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


                         SHARES ELIGIBLE FOR FUTURE SALE
   
         Upon sale of the Securities, the Company will have outstanding
5,058,747 shares of Common Stock and 1,000,000 Redeemable Warrants (5,208,747
shares of Common Stock, and 1,450,000 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
the 1,478,747 shares of Common Stock and 555,500 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").
The remaining 2,580,000 shares are 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 through October, 1998. In addition, the Company has granted 
the Underwriter demand and piggyback registration rights with respect to the 
securities issuable upon exercise of the Underwriter's Warrants. No prediction 
can be made as to the effect, if any, that sales of shares of Common Stock or 
even the availability of such shares for sale will have on the market prices 
prevailing from time to time. If the holders of the shares eligible for 
registration so choose they could require the Company to register all of said 
shares at any time.
    


                                       59

<PAGE>




         In general, under Rule 144, subject to the satisfaction of certain
other conditions, a person, including an affiliate of the Company, who has
beneficially owned restricted shares of Common Stock for at least two years 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 presently is not and 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 three years is
entitled to sell such shares under Rule 144 without regard to any of the volume
limitations described above.

   
         All of the Company's current stockholders and warrantholders have 
agreed not to sell or otherwise dispose of their shares of Common Stock 
(the "Lock-Up") for a period ranging from three months to two years following 
completion of the Offering without the prior written consent of the Underwriter.
Following expiration of the Lock-Up, 2,580,000 shares of Common Stock 
outstanding prior to the Offering will be available for immediate resale 
pursuant to Rule 144, subject to compliance with affiliates of the Company with
the volume limitations of Rule 144. Affiliates of the Company currently own an 
aggregate of 2,041,000 shares Common Stock. See "Underwriting."
    
         Prior to this Offering, no market for the Securities existed. The
effect, if any, of public sales of the restricted shares of Common Stock or the
availability of such shares for future sale on prevailing market prices cannot
be predicted. Nevertheless, the possibility that substantial amounts of
restricted shares may be resold in the public market may adversely affect
prevailing market prices for the shares and could impair the Company's ability
to raise capital through the sale of its equity securities.



                                       60

<PAGE>



                                  UNDERWRITING

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

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

         The Company has granted the Underwriter an option, exercisable during
the 30 calendar day period after the closing of the Offering, to purchase from
the Company at the initial public offering price less underwriting discounts and
the non-accountable expense allowance, up to an aggregate of 150,000 shares of
Common Stock and/or 150,000 Redeemable Warrants for the sole purpose of covering
over allotments, if any.

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

   
         Upon the exercise of any Redeemable Warrant for a period of four years
commencing one year after the date of this Prospectus, the Company has agreed to
pay to the Underwriter a fee of 5% of the exercise price for each Redeemable
Warrant exercised; provided, however, that the Underwriter will not be entitled
to receive such compensation in Redeemable Warrant exercise transactions in
which (i) the market price of Common Stock at the time of exercise is lower than
the exercise price of the Redeemable Warrants; (ii) the Redeemable Warrants are
held in any discretionary account; (iii) disclosure of compensation arrangements
is not made, in addition to the disclosure provided in this Prospectus, in
documents provided to holders of the Redeemable Warrants at the time of
exercise; (iv) the exercise of the Redeemable Warrants is unsolicited by the
Underwriter; or (v) the solicitation of exercise of the Redeemable Warrants was
in violation of Rule 10b-6 promulgated under the Exchange Act.

         All of the Company's current stockholders and warrantholders have 
agreed not to sell or otherwise dispose of any of their shares of Common Stock,
Redeemable Warrants or shares of Common Stock issuable upon conversion or 
exercise of securities convertible into Common Stock for a period ranging from 
three months to two years from the date of this Prospectus without the prior 
written consent of the Underwriter. Notwithstanding these lock-up agreements, 
such persons may make intra-family transfers. An appropriate restrictive legend 
will be marked on the face of certificates representing all such shares of 
Common Stock and Redeemable Warrants. See "Principal Stockholders."
    
   
         The Underwriter has no present intention, plan, proposal, arrangement 
or understanding to engage in any transactions with the Selling Securityholders
with regard to their securities of the Company or to waive or shorten any
lock-ups.  If any such transaction is entered into or any such lock-ups are
waived or shortened, to the extent that the Company is aware of any such
transaction or early release and is required to disclose the same, such 
information will be disclosed in a timely manner.  The Underwriter has no
knowledge of present or future plans, proposals, agreements, arrangements or
understandings with respect to engaging in transactions with or by the Selling
Securityholders.
    
         The Company has agreed, if requested by the Underwriter at any time
within three years after the date of closing of the Offering, to nominate and
use its best efforts to elect a designee of the Underwriter as a director of the
Company or, at the Underwriter's option, as a non-voting advisor to the
Company's Board of Directors. Such designee may be an officer, director,
partner, employee, affiliate of or consultant to the Underwriter. The person to
be designated by the Underwriter has not been identified to date.

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



                                       61

<PAGE>



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

   
         In connection with this Offering, the Company has agreed to sell to the
Underwriter, for nominal consideration, warrants to purchase from the Company
for four years 100,000 shares of Common Stock and/or 100,000 Redeemable 
Warrants (the "Underwriter's Warrants"). The shares of Common Stock and 
Redeemable Warrants contained in the Underwriter's Warrants will be identical 
to the Securities being offered hereby. The Underwriter's Warrants contain 
anti-dilution provisions identical to the Redeemable Warrants that provide for 
adjustment of the exercise price upon the occurrence of certain events. 

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

         The Company has also agreed that if, at any time within the period
commencing one year and ending five years after the Effective Date, it should
file a registration statement with the Commission pursuant to the Securities
Act, regardless of whether some of the holders of the Underwriter's Warrants
and the Underwriter's Warrant Shares shall have availed themselves of any
of the registration rights above, the Company, at its own expense, will
offer to said holders (with certain exceptions) the opportunity to register
or qualify the Underwriter's Warrant Shares.  The objection of a subsequent
underwriter to the above "piggyback" registration rights would preclude such
inclusion.  However, in such event the Company will, within six months of the
completion of such subsequent underwriting, file at its sole expense a 
registration statement relating to such excluded securities.
    
         During the term of the Underwriter's Warrants, the holders of the
Underwriter's Warrants are given the opportunity to profit from a rise in the
market price of the Securities. To the extent that the Underwriter's Warrants
are exercised, dilution of the interests of the Company's then stockholders will
occur. Furthermore, the terms upon which the Company will be able to obtain
additional equity capital may be adversely affected since the holder of the
Underwriter's Warrants can be expected to exercise them at a time when the
Company would, in all likelihood, be able to obtain any needed capital on terms
more favorable to the Company than to those provided in the Underwriter's
Warrants.

         The Underwriting Agreement provides for reciprocal indemnification
between the Company and the Underwriter against certain liabilities in
connection with the Registration Statement of which this Prospectus constitutes
a part, including liabilities under the Securities Act. To the extent this
section may purport to provide exculpation from possible liabilities arising
under the federal securities laws, the Company has been advised that it is the
opinion of the Commission that such indemnification is against public policy and
is therefore unenforceable.
   
         In addition, the Underwriting Agreement provides that for a period of
two years from the date of the Offering, the Company will not issue any shares
of Common Stock or Preferred Stock, or securities convertible into or
exercisable for Common Stock or Preferred Stock, without the prior written
consent of the Underwriter. However, the Company may issue securities (A) upon
(i) the exercise of any warrants or options outstanding as of the completion of
this Offering, and (ii) the exercise of the Underwriter's Warrants, (B) pursuant
to the Company's 1997 Plan, or (C) in connection with any merger or acquisition
of another entity by the Company.

     The Underwriter has acted as the placement agent for the Company in five
private securities offerings conducted between December 1995 and January 1997,
for which the Placement Agent received commissions and expenses aggregating
approximately $365,000.  In January 1996, the Company issued a promissory note
of $50,000 to a principal of the Underwriter.  The note and accrued interest
were repaid in April and May 1996.  See "Certain Transactions."
    
         The foregoing is a summary of the principal terms of the Underwriting
Agreement, the Underwriter's Warrants, and the Advisory Agreement and does not
purport to be complete. Reference is made to the copies of the Underwriting
Agreement, the Underwriter's Warrant Agreement and the Advisory Agreement that
are filed as exhibits to the Registration Statement



                                       62

<PAGE>



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




                                       63

<PAGE>



                      CONCURRENT REGISTRATION OF SECURITIES
   
         Concurrently with this Offering, 1,478,747 "Selling Securityholders' 
Shares), 555,500 Warrants (the "Selling Securityholders' Warrants") and 555,500 
shares underlying the Selling Securityholders' 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' Shares, 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' Shares and/or the
Selling Securityholders' Warrants and the Selling Securityholders' Warrant 
Shares for a period ranging from three months to two years 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' Shares, the Selling Securityholders' Warrants, or the Selling 
Securityholders' Warrant Shares, but will receive proceeds from the exercise 
of the Selling Securityholders' Warrants. See "Underwriting."
    

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

                                     EXPERTS
   
         The audited financial statements for the years ended December 31, 1994
and 1995 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. The information for the interim periods ended June 30,
1995 and 1996 is unaudited but in the opinion of management, includes all
adjustments considered necessary for the fair presentation of the results. All
adjustments made in the interim financial statements are of a normal recurring
nature. The unaudited results for the six months ended June 30, 1996 are not
necessarily indicative of the results to be expected for the entire fiscal year.
    




                                       64

<PAGE>



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

         Except for material contracts or portions thereof accorded confidential
treatment, all registration statements are available for public inspection (and 
copying at prescribed rates), during business hours, at the principal office of 
the Commission in Washington, D.C. 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).
    



                                       65





   
                          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-19
   Combined Balance Sheets ..................................   F-20
   Combined Statements of Operations ........................   F-21
   Combined Statements of Changes in Stockholders' Deficit ..   F-22
   Combined Statements of Cash Flows ........................   F-23
   Notes to Combined Financial Statements ...................   F-24

PRO FORMA FINANCIAL STATEMENTS (UNAUDITED)
 
   Pro Forma Balance Sheet - September 30, 1996 .............   F-31
   Pro Forma Statement of Operations - Nine Months Ended Sept   F-32
   Pro Forma Statement of Operations - Year Ended December 31   F-33
   Notes to Unaudited Pro Forma Financial Statements ........   F-34









    
                                      F-1
<PAGE>

 


   
                         INDEPENDENT AUDITOR'S REPORT



To the Board of Directors
Azurel Ltd.

     We have audited the accompanying balance sheet of Azurel Ltd. as of
December 31, 1995 and the related statements of operations, changes in
stockholders' deficit and cash flows 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. as of
December 31, 1995 and the results of its operations and its cash flows 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. will continue as a going concern. As discussed in Note 3 to the
financial statements, the Company has incurred significant net losses 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-2

<PAGE>



 

<TABLE>
<CAPTION>
   
                           AZUREL LTD. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS

<S>                                                       <C>                   <C>

                                                             September 30,         December 31,
                                                                 1996                 1995
                                                             -------------        -------------
                                                              (Unaudited)
                                   ASSETS

CURRENT ASSETS:
     Cash                                                    $     -              $    3,581
     Accounts receivable, net of allowance for doubtful   
        account of $14,000 and $15,000, respectively           1,570,919                 -
     Inventories                                               1,095,696                 -
     Prepaid expenses                                             33,379                 -
     Due from stockholders and related parties                   464,126              92,380
     Due from the Private Label Group                               -                180,000
                                                            -------------       -------------
         TOTAL CURRENT ASSETS                                  3,164,120             275,961

FURNITURE AND EQUIPMENT                                          542,191                 -

RESTRICTED CASH                                                  334,461                 -

DEFERRED FINANCING COSTS                                          33,360              70,208

DEFERRED REGISTRATION COSTS                                       15,000               4,000

GOODWILL                                                       3,086,167                 -

OTHER ASSETS                                                      77,434                 490
                                                            -------------        -------------

                                                           $   7,252,733        $    350,659
                                                            =============        =============


                 LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

CURRENT LIABILITIES:
     Cash overdraft                                         $    110,599         $        -
     Accounts payable                                            736,616                  -
     Accrued expenses                                          1,052,257             143,130
     Customer advances                                           155,142                  -
     Current portion of long-term debt                           909,143             259,975
     Current portion of capital lease obligations                 26,214                  -
                                                               ---------          ----------
         TOTAL CURRENT LIABILITIES                             2,989,971             403,105

LONG-TERM DEBT                                                 3,574,770             395,951

CAPITAL LEASE OBLIGATIONS                                         22,628                  -

STOCKHOLDERS' EQUITY (DEFICIT):
     Common stock, par value $.001 per share,
         10,000,000 shares authorized                              3,669               2,450
     Additional paid-in capital                                2,172,399              64,734
     Accumulated deficit                                      (1,508,529)           (513,406)
                                                               ----------         ----------
                                                                 667,539            (446,222)
     Less stock subscriptions receivable                          (2,175)             (2,175)
                                                               ----------         ----------
         TOTAL STOCKHOLDERS' EQUITY (DEFICIT)                    665,364            (448,397)
                                                               ----------         -----------

                                                             $  7,252,733       $    350,659
                                                             ============       ============

</TABLE>
                        See notes to financial statements
                                       F-3

            
 


<PAGE>


   
<TABLE>
<CAPTION>


                          AZUREL LTD. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS



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

                                             Nine months         June 26, 1995        June 26, 1995
                                                ended           (Inception) to       (Inception) to
                                             September 30,       September 30,         December 31,
                                                1996                  1995                 1995
                                         ------------------    -----------------    -----------------
                                             (Unaudited)          (Unaudited)




NET SALES                                 $     968,050         $      -            $        -

COST OF GOODS OF SOLD                           764,759                -                     -
                                          --------------        ------------        -------------

GROSS PROFIT                                    203,291                -                     -

GENERAL AND ADMINISTRATIVE EXPENSES             733,292             125,295             259,637
                                          ---------------       ------------        -------------

(LOSS) BEFORE INTEREST EXPENSE                 (530,001)           (125,295)           (259,637)

INTEREST EXPENSE                                465,122               1,435              28,369
                                          ----------------      -------------      --------------

NET (LOSS)                                $    (995,123)        $  (126,730)       $   (288,006)
                                          ================      ==============     ==============
</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>
                                                                                                                         
                                                     Common Stock                                                        Total
                                           ----------------------------    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 issued 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             228,727             229      432,910           -             -             433,139
Stock options issued for services                 -               -          37,500           -             -              37,500
Net (loss), nine months ended
   September 30, 1996 (unaudited)                 -               -             -         (995,123)         -            (995,123)
                                            -----------        ---------  ----------  -------------   ------------    ------------

Balance - September 30, 1996 (unaudited)   $ 3,668,727     $     3,669  $ 2,172,399   $ (1,508,529)  $   (2,175)     $    665,364
                                            ===========     ============  =========   =============   =============    ===========

</TABLE>
    

                       See Notes to financial statements.
                                      F-5


<PAGE>




   
<TABLE>
<CAPTION>
                          AZUREL LTD. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS


<S>                                                   <C>                <C>                  <C> 
                                                          Nine months         June 26, 1995        June 26, 1995
                                                             ended           (Inception) to       (Inception) to
                                                          September 30,        September 30,        December 31,
                                                             1996                 1995                 1995
                                                        ---------------   ------------------   ------------------
                                                         (Unaudited)          (Unaudited)

CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss)                                             $        (995,123)    $       (126,730)  $        (288,006)
Adjustments to reconcile net (loss) to net cash
     provided by operating activities:
     Depreciation                                                 16,629                    -                    -
     Amortization of goodwill                                     12,913                    -                    -
     Amortization of discount on notes payable                   217,169                    -               10,810
     Stock options issued for services                            37,500                    -                    -
     Stock issued for penalty                                     50,000                    -                    -
     Interest converted into stock                                29,994                    -                    -
     Stock issued for services                                   120,000                  125                  125

Changes in assets and liabilities:
     Increase in accounts receivable                             (20,823)                   -                    -
     Decrease in inventories                                      69,601                    -                    -
     Decrease in prepaid expenses                                    273                    -                    -
     Decrease in accounts payable                                (30,298)                   -                    -
     Increase in accrued expenses                                 66,722               65,902              127,730
                                                       ------------------   ------------------   ------------------
                                                       
                                                         
     NET CASH USED IN OPERATING ACTIVITIES                      (425,443)             (60,703)            (149,341)
                                                       ------------------   ------------------   ------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchase of furniture and equipment                         (28,954)                   -                    -
     Cash paid in acquisition of Private Label Group            (215,059)                   -                    -
     Increase in other assets                                    (41,311)                   -                 (490)
                                                       ------------------   ------------------   ------------------

     NET CASH USED IN INVESTING ACTIVITIES                      (285,324)                   -                 (490)
                                                       ------------------   ------------------   ------------------


CASH FLOWS FROM FINANCING ACTIVITIES
Increase in restricted cash                                     (84,461)                   -                    -
Decrease in cash overdraft                                      (40,776)                   -                    -
Increase in due from stockholders and related parties           (86,110)             (91,000)             (92,380)
Increase in due from the Private Label Group                   (650,000)                   -             (180,000)
(Increase) decrease in deferred financing costs                  36,848              (23,675)             (70,208)
Increase in deferred registration costs                         (11,000)                   -               (4,000)
Payment of capital lease obligations                             (1,585)                   -                    -
Proceeds from long-term debt                                    848,492              191,250              528,750
Payment of long-term debt                                      (563,767)             (13,630)             (28,750)
Costs incurred in connection with stock issuance               (240,455)                   -                    -
Issuance of common stock                                      1,500,000                    -                    -
                                                        -----------------   ------------------   ------------------

     NET CASH PROVIDED BY FINANCING ACTIVITIES                  707,186               62,945              153,412
                                                        ------------------   ------------------   ------------------

NET INCREASE (DECREASE) IN CASH                                 (3,581)               2,242                3,581
CASH AT BEGINNING OF PERIOD                                      3,581                    -                    -
                                                        ------------------   ------------------   ------------------
CASH AT END OF PERIOD                                  $         -           $       2,242       $        3,581
                                                        ==================   ==================   ==================



                       See notes to financial statements
                                      F-6
    

<PAGE>
   

                          AZUREL LTD. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                                          
                                                            Nine months         June 26, 1995        June 26, 1995
                                                               ended           (Inception) to       (Inception) to
                                                           September 30,        September 30,        December 31,
                                                               1996                 1995                 1995
                                                         ------------------   ------------------   ------------------
                                                           (Unaudited)          (Unaudited)


SUPPLEMENTAL DISCLOSURES OF CASH FLOW
 INFORMATION:
 Cash paid during the year for:
   Interest                                           $       22,879       $      -               $      -
                                                        ================     ===============        ==============
   Taxes                                              $          -         $      -               $      -
                                                        ===-============     ===============        ==============
 Non cash activities:
   Issuance of common stock through long-term debt    $      163,095       $            81        $        64,884
                                                        ================    ================        ==============
   Issuance of common stock through stock 
     subscriptions receivable                         $          -         $         2,175        $         2,175
                                                        ================    ================        ==============
   Issuance of common stock in connection with 
     acquisition of Private Label                     $       21,250       $      -               $      -
                                                        ================    ================        ==============
   Conversion of debt to common stock                 $      457,494       $      -               $      -
                                                        ================    ================        ==============
   Distribution through assumption of long 
     term-debt                                        $          -        $        225,400        $       225,400
                                                        ================    =================       ==============
   Purchase of equipment through capital lease 
     obligations                                      $       11,304      $       -               $      -
                                                        ================    =================       ==============
   Assumption of debt in connection with 
     acquisition of Private Label                     $    1,805,813      $       -               $      -
                                                        ================    =================       ==============
   Goodwill with acquisition of Private Label         $    1,056,958      $       -               $      -
                                                        ================    =================       ==============
   Stock issued for services                          $      120,000      $            125        $           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 nine  months  ended
         September 30, 1996 and from June 26, 1995  (Inception) to September 30,
         1995 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  financial
         statements.  The  results  of  operations  for the  nine  months  ended
         September 30, 1996 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 POLICES

         a.       Principles  of   consolidation   -  The  unaudited   financial
                  statements  for the  nine  months  ended  September  30,  1996
                  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.       Furniture and equipment - Furniture and equipment are stated
                  at cost and depreciated using the straight-line method over 
                  the estimated useful lives of the assets.

         d.       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.

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


                                       F-8

<PAGE>



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

         g.       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.

         h.       Stock based compensation - The Company accounts for stock 
                  transactions in accordance with APB Opinion No. 25, 
                  "Accounting For Stock Issued To Employees."  In accordance 
                  with Statement of Financial Accounting Standards No. 123, 
                  "Accounting For Stock-Based Compensation," the Company intends
                  to adopt the pro forma disclosure requirements of Statement 
                  No. 123 in fiscal 1997.

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

         j.       Goodwill  - Goodwill  resulting  from the  acquisition  of the
                  Private Label Group represents the remaining unamortized value
                  of the excess of the acquisition  costs 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  portion
                  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, 1995 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.       DUE FROM STOCKHOLDERS

         As of December 31, 1995, the Company is owed $92,380 from  stockholders
         representing short term non-interest bearing advances.


5.       DUE FROM THE PRIVATE LABEL GROUP

         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 10 b. and c.).  In  August  1996,  the  Company
         advanced  the Private  Label Group an  additional  $150,000 for working
         capital.  At September 30, 1996 these  intercompany  transactions  were
         eliminated.


6.       LONG-TERM DEBT

         The following is a summary of long-term debt:

<TABLE>
<S>                                                  <C>    

                                                           December 31,
                                                             1995
                                                        ----------------
Notes payable to bridge lenders, bearing interest at
12%, payable through June 1997 (a)                      $       195,951
Note payable, bearing interest at 10%, due in June
1996, secured by a pledge of 200,000 shares of
common stock (a)                                                 49,975
Note payable, bearing interest at 8%, due at the
earlier of a public offering or December 31, 1996               210,000
Note payable, bearing interest at 10%, due October
1997                                                            200,000
                                                        ---------------
                                                                655,926
Less current portion                                            259,975
                                                        ---------------
                                                        $       395,951
                                                        ===============

</TABLE>


(a)      In accordance with Accounting Principles Board Opinion No. 14 the price
         paid for the note  payable  and  bridge  financing  has been  allocated
         between  the equity and debt  securities  included  in such units based
         upon their relative  estimated fair values.  The difference between the
         face amount and the allocated  value of the debt has been recorded as a
         discount on the

                                      F-10

<PAGE>



         notes payable. Such discount, totaling $54,074 at December 31, 1995, is
         being  amortized as additional  interest  expense over the terms of the
         notes.  In April and July 1996, the notes were repaid from the proceeds
         of the sale of the  Company's  common  stock or  converted  into common
         stock. At that time, the remaining unamortized discount was immediately
         charged to expense.


7.       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.

         b.       In September through December 1995, 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) 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, the notes 
                  were repaid or converted into common stock.

         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 from Scent in the 
                  principal amount of $210,000 plus accrued interest of 
                  $15,400 which was recorded as a stockholder distribution.  
                  The note bears interest at the rate of 8% per annum and is 
                  due 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 bears interest at the
                  rate of 10% per  annum  and is 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-11

<PAGE>



         f.       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 January
                  1999.  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.

         g.       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.

         h.       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.  
                  These shares were valued at $125,000.  In April and July 
                  1996, the notes were repaid or converted into common stock.

         i.       In February 1996, the Private Label Group entered into a two
                  year loan agreement with Finova Financial Corporation
                  ("Finova").  Pursuant to the agreement, the uncommitted
                  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 Michael J. Assante, his spouse and the Company.
                  The agreement also provides for cross-corporate guarantees
                  among the members of the Private Label Group.  Monthly  
                  installments of $10,150 are due on the last day of each month 
                  with the remaining balance due in February 1998.

         j.       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.

         k.       In August  through  October  1996,  the  Company  completed  a
                  $300,000 private placement of 12 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.





                                      F-12

<PAGE>



         l.       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  consumption of a public  offering.  The
                  note was paid in full in September 1996.

         m.       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.  The promissory
                  note was extended to the earlier of February 1, 1997 or upon 
                  the effective date of a public offering.  As consideration 
                  for extension of the note the Company granted the lender a 
                  warrant to purchase up to 55,500 shares of common stock at 
                  $4.80 per share which expires in November 2000.

         n.       In 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 price.


8.       STOCKHOLDERS' DEFICIT

         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.

         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-13

<PAGE>





         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 January  1999.  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, 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-14

<PAGE>



9.       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, 1995, the Company
         had net  deferred  tax assets of  $100,000.  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):


Net operating loss carryforward                  $                 100,000
Valuation allowance                                               (100,000)
                                                        --------------------
Net deferred tax asset recorded                  $                     -
                                                        ====================

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



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

         The Company  has net  operating  loss  carryforwards  for tax  purposes
         totaling  $272,000  at  December  31,  1995  expiring in the year 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.



                                      F-15

<PAGE>




10.      COMMITMENTS

         a.       In June 1995, the Company entered into a consulting  agreement
                  where the  consultant  is to receive  shares of the  Company's
                  common stock over a 12 month period.

         b.       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.

         c.       In February 1996, the Company advanced the Private Label Group
                  $250,000 to pay a portion of a jury award rendered in a 
                  legal proceeding.

         d.       The  Company  had a month  to month  lease  for  office  space
                  through  April  1996.  In April  1996,  the  Company  signed a
                  non-cancelable  lease for new office  space  which  expires in
                  April 2001 and  requires  annual  minimum  lease  payments  of
                  $74,511 plus rent escalations.

         e.       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.

         f.       In July 1996, the Company entered into a three year employment
                  agreement with the sole stockholder ("Stockholder") of the 
                  Private Label Group which becomes effective upon the closing 
                  of the stock purchase and sale agreement between the Private
                  Label Group and the Company.  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.

         g.       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 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.

                                      F-16

<PAGE>



         h.       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.



11.      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 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  has been  accounted  for under the  purchase
                  method of  accounting  with the excess of the  purchase  price
                  over net assets acquired allocated to goodwill. The results of
                  operations  for the period  August 22, 1996 to  September  30,
                  1996 are included in the accompanying  consolidated  financial
                  statements for the nine months ended September 30, 1996.

                  The following  schedule combines the audited pro forma results
                  of  operations  of the  Company  for the period  June 26, 1995
                  (inception)  through  December 31, 1995 and the Private  Label
                  Group  for  the  year  ended  December  31,  1995  as  if  the
                  acquisition  had occurred on January 1, 1995 and includes such
                  adjustments   which   are   directly   attributable   to   the
                  acquisitions.  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> 


                                                         Year Ended
                                                      December 31, 1995
                                                 ---------------------------
          Net sales                              $              8,413,225
          Net loss                                             (1,175,440)
          Net loss per share                                        (0.48)
          Shares used in computation                            2,450,000

</TABLE>



                                      F-17

<PAGE>


         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 upon the closing
                  of  the  Company's  initial  public  offering,  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 (see Note 7 d.).

                  The  acquisition  will be  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 is  considered  a  stockholder  distribution  to the
                  majority stockholder.  Scent had no operations during the year
                  ended December 31, 1995.


                                      F-18
    
<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 years ended December 31, 1995 and 1994. 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 years ended December
31, 1995 and 1994 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 years ended December
31, 1995 and 1994 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-19
    
<PAGE>





   
<TABLE>
<CAPTION>

                  PRIVATE LABEL COSMETICS, INC. AND AFFILIATES
                             COMBINED BALANCE SHEETS


                                                                September 30,          December 31,
                                                                   1996                   1995
                                                               ---------------      -----------------
                                                                 (Unaudited)
                                     ASSETS

<S>                                                            <C>               <C>

CURRENT ASSETS:
     Accounts receivable, net of allowance for doubtful
         account of $15,000 and $15,000, respectively         $    1,579,319      $     1,127,920
     Inventories                                                   1,095,696            1,108,696
     Prepaid insurance and taxes                                      33,652               33,452
     Due from related parties                                        279,646              327,512
                                                                ---------------    -----------------
         TOTAL CURRENT ASSETS                                      2,988,313            2,597,580

MACHINERY AND EQUIPMENT                                              511,409              521,375

RESTRICTED CASH                                                      250,000                    -

OTHER ASSETS                                                          35,633               38,303
                                                                ---------------    -----------------

                                                              $    3,785,355     $      3,157,258
                                                                ===============    =================


                      LIABILITIES AND STOCKHOLDERS' DEFICIT

CURRENT LIABILITIES:
     Cash overdraft                                            $     112,193     $         30,711
     Accounts payable                                                703,535              958,255
     Accrued expenses                                                377,696              297,533
     Accrued payroll taxes and penalties                             355,936              420,045
     Accrued lawsuit settlement                                          -                257,000
     Customer advances                                               155,142              113,628
     Advances by Azurel Ltd.                                         830,000              180,000
     Current portion of long-term debt                               121,800              168,786
     Current portion of capital lease obligations                     16,027               92,651
                                                                ---------------    -----------------
         TOTAL CURRENT LIABILITIES                                 2,672,329            2,518,609

LONG-TERM LIABILITIES:
     Long-term debt                                                2,093,363            1,462,574
     Capital lease obligations                                        22,628              103,245
                                                                ---------------    -----------------
         TOTAL LONG-TERM LIABILITIES                               2,115,991            1,565,819

STOCKHOLDERS' DEFICIT:
     Common stock                                                     59,223               59,223
     Accumulated deficit                                            (306,438)            (230,643)
     Treasury stock                                                 (755,750)            (755,750)
                                                                ---------------    -----------------
         TOTAL STOCKHOLDERS' DEFICIT                              (1,002,965)            (927,170)
                                                                ---------------    -----------------

                                                               $  3,785,355      $      3,157,258
                                                                ==============     ================

</TABLE>
    

                   See notes to combined financial statements
                                      F-20

<PAGE>


   
<TABLE>
<CAPTION>



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



                                                  Nine Months         Nine Months
                                                    Ended               Ended
                                                  September 30,       September 30,         Year Ended December 31,
                                                                                         ----------------------------
                                                     1996                1995                1995               1994
                                                --------------    -----------------    ---------------    ----------------
                                                  (Unaudited)         (Unaudited)
<S>                                             <C>              <C>                   <C>               <C>

NET SALES                                         $  7,677,508     $  6,284,823         $   8,413,225      $   9,744,578

COST OF GOODS SOLD                                   6,065,231        4,965,009             6,627,898          7,650,161
                                                 ----------------  -----------------    ---------------    ----------------

GROSS PROFIT                                         1,612,277        1,319,814             1,785,327          2,094,417

SELLING, GENERAL AND ADMINISTRATIVE
     EXPENSES                                        1,510,536        1,425,942             2,103,320          1,934,595
                                                 ----------------  -----------------    ---------------    ----------------

     INCOME (LOSS) FROM OPERATIONS                     101,741         (106,128)             (317,993)           159,822

OTHER EXPENSES
     Lawsuit settlement                                  -                  -                    -              (257,000)
     Interest expense                                 (177,536)        (142,054)            (197,663)           (192,607)
                                                 ----------------  ----------------    ---------------    ----------------

                                                      (177,536)        (142,054)            (197,663)           (449,607)
                                                 ----------------  -----------------   ---------------    ----------------

NET (LOSS)                                       $     (75,795)   $    (248,182)     $      (515,656)     $     (289,785)
                                                 ================  =================   ===============    ================

    
</TABLE>




                       See notes to financial statements
                                      F-21

<PAGE>

    
   
<TABLE>
<CAPTION>


              PRIVATE LABEL COSMETICS, INC. AND AFFILIATES

             COMBINED STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIT



<S>                                                <C>          <C>             <C>          <C>           <C>           <C>
                                                                         
                                                         Private Label                  Fashion                      P.L.C.         
                                                        Cosmetics, Inc.            Laboratories, Inc.          Specialties, Inc.   
                                                    -------------------------   -------------------------   -----------------------
                                                      Shares        Amount        Shares        Amount        Shares        Amount  
                                                    -----------   -----------   -----------   -----------   -----------   ----------
Balance - December 31, 1993.................              50    $   46,623            49    $    10,100          500 $         500  

     Net loss                                              -            -             -             -             -             - 
                                                    -----------   -----------   -----------   -----------   -----------   ---------

Balance - December 31, 1994.................              50        46,623            49         10,100          500           500

     Net loss                                              -            -             -             -             -             -  
                                                    -----------   -----------   -----------   -----------   -----------   ----------

Balance - December 31, 1995.................              50        46,623            49         10,100          500           500 

     Net loss, nine months ended
        September 30, 1996 (unaudited)                     -            -             -             -             -             - 
                                                    -----------   -----------   -----------   -----------   -----------   ----------
Balance - September 30, 1996 (unaudited)                  50   $     46,623           49    $    10,100          500      $   500  
                                                    ===========   ===========   ===========   ===========   ===========   ==========


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

<TABLE>


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

             
                                                                                                 
                                                International Cosmetics                     Retained                               
                                                      Group, Inc.              Total        Earnings                     Total
                                                ------------------------       Common    (Accumulated     Treasury     Stockholders'
                                                  Shares         Amount        Stock        Deficit)        Stock       (Deficit)
                                                ----------    ----------     --------   --------------    -----------  ------------
Balance - December 31, 1993.................         500       $  2,000  $    59,223  $     574,798    $  (755,750)    $  (121,729)

     Net loss                                         -             -            -         (289,785)           -          (289,785)
                                                 ----------    ----------    --------    -------------   ------------   ------------

Balance - December 31, 1994.................         500          2,000       59,223        285,013       (755,750)       (411,514)

     Net loss                                        -              -            -         (515,656)           -          (515,656)
                                                 ----------    ----------    ----------  ----------------------------  -------------

Balance - December 31, 1995.................         500          2,000       59,223       (230,643)      (755,750)       (927,170)

  Net loss, nine months ended
    September 30, 1996 (unaudited)                    -             -            -          (75,795)           -           (75,795)
                                                 ----------    ----------    --------    -------------  ------------   -------------

Balance - September 30, 1996 (unaudited)             500        $ 2,000     $ 59,223    $  (306,438)  $   (755,750)  $  (1,002,965)
                                                 ==========    ==========    ==========  ============= ============   ==============


Shares authorized, no par value                    1,000


</TABLE>

    

                   See notes to combined financial statements
                                      F-22

<PAGE>





       
<TABLE>
<CAPTION>




                  PRIVATE LABEL COSMETICS, INC. AND AFFILIATES
                        COMBINED STATEMENTS OF CASH FLOWS

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

                                                                      Nine Months         Nine Months
                                                                        Ended               Ended
                                                                     September 30,       September 30,      Year Ended December 31,
                                                                                                           ------------------------
                                                                        1996                 1995             1995          1994
                                                                    ---------------  -----------------      --------    ------------
                                                                        (Unaudited)         (Unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net (loss)                                                     $      (75,795)   $     (248,182)      $ (515,656)  $ (289,785)
     Adjustments to reconcile net (loss) to net cash
         provided by operating activities:
         Depreciation                                                      130,146           120,524          160,677      161,975

     Changes in assets and liabilities:
         (Increase) decrease in accounts receivable                       (451,399)         (216,055)         232,042      229,573
         (Increase) decrease in inventories                                 13,000            17,305         (212,552)     242,021
         (Increase) decrease in prepaid insurance and taxes                   (200)            1,570            2,085       (2,258)
         (Increase) decrease in other assets                                 2,670            (4,325)          (7,670)          22
         Increase (decrease) in accounts payable                          (254,722)           30,547           76,779     (227,795)
         Increase (decrease) in accrued expenses                            80,163            46,295          110,939       35,390
         Increase (decrease) in accrued payroll taxes                      (64,109)          216,835          384,696      (15,354)
         Increase (decrease) in accrued lawsuit settlement                (257,000)              -                -        257,000
         Increase (decrease) in customer advances                           41,514           (32,469)          (9,254)    (217,264)
                                                                     ---------------    --------------   -------------  -----------

         NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES                 (835,732)          (67,955)         222,086      173,525


CASH FLOW FROM INVESTING ACTIVITIES:
     Purchase of property and equipment                                   (120,178)          (28,130)         (28,129)    (119,728)
                                                                      ---------------   ---------------  -------------  -----------

         NET CASH USED IN INVESTING ACTIVITIES                            (120,178)          (28,130)         (28,129)    (119,728)

CASH FLOWS FROM FINANCING ACTIVITIES:
     Increase in restricted cash                                          (250,000)          (36,414)            -            -
     Payment of long-term debt                                           1,290,153)          (75,000)        (340,284)    (195,394)
     Proceeds from long-term debt                                        1,920,029            53,652             -         240,000
     Payment of capital lease obligations                                 (203,314)          (73,081)         (81,823)     (59,233)
     Decrease in due from related parties                                   47,866            52,954           64,411       17,846
     Proceeds from advances by Azurel Ltd.                                 650,000              -             180,000         -
                                                                     ----------------    ---------------    ------------  ----------

         NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES                  874,428              (77,889)     (177,696)       3,219
NET INCREASE (DECREASE) IN CASH                                            (81,482)            (173,974)       16,261       57,016

CASH OVERDRAFT AT BEGINNING OF PERIOD                                      (30,711)             (46,972)      (46,972)    (103,988)
                                                                     ----------------    -----------------  ------------- ----------

CASH OVERDRAFT AT END OF PERIOD                                      $    (112,193)    $       (220,946      $(30,711)   $ (46,972)
                                                                     ================    =================  ============= ==========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW
     INFORMATION:
     Cash paid during the period for:
         Interest                                                    $      113,320    $         89,973     $ 207,789    $ 198,375
                                                                     ================    =================  ============= ==========
         Taxes                                                       $        -        $          -         $   1,679        8,198
                                                                     ================    =================  ============= ==========
     Noncash activity:
         Purchase of machinery through capital lease obligations    $         -        $         64,000     $  64,000    $     -
                                                                     ================    =================  ============= ==========


</TABLE>
    


                   See notes to combined financial statements
                                      F-23
<PAGE>


 


   


                 PRIVATE LABEL COSMETICS, INC. AND AFFILIATES
                     NOTES TO COMBINED FINANCIAL STATEMENTS


         The combined  financial  statements  and the related  footnotes for the
         nine months ended  September  30, 1996 and 1995 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 financial  statements.  The results of
         operations  for the  nine  months  ended  September  30,  1996  are not
         necessarily  indicative  of results  that may be expected  for the full
         year.


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

                                      F-24

<PAGE>



              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 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
         years ended December 31, 1995 and 1994 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-25



<PAGE>


5.       TRANSACTIONS WITH RELATED PARTIES

<TABLE>                                                                    
         
<S>           <C>              <C>             <C>             <C>             <C>             <C>          <C>
                                                                                                    Receipts from allocated
                                                                                                         general and
                    Due from     Trade accounts                                 Consulting fee      administrative expenses
                   affiliates    receivable         Sales to affiliates           Year Ended             Year Ended
                  December 31,   December 31,      Year Ended December 31,       December 31,         December 31, (c)
                                                  ---------------------------                      -----------------------
                    1995 (a)         1995             1995           1994          1995            1995            1994
                --------------   ------------     -----------     ---------  -------------      ---------      ---------
D & A
Advertising
Corp.           $     2,833      $      -        $       -       $  -           $  10,000      $    -        $      -

The
Contemporary
Cosmetic
Group, Inc. (b)     324,679          146,678         355,000      288,000             -           200,000        102,000

Rubigo
Cosmetics, Inc.         -             22,562         166,000      441,000             -              -              -
                --------------    -------------   -----------    ---------     ---------------   --------      -----------
                $   327,512       $  169,240     $   521,000     $729,000       $  10,000      $  200,000     $   102,000
                ==============    =============   ===========    =========     ===============   =========     ===========

<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-26

<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
         uncommitted 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 Michael J. Assante, his spouse 
         and the Company. The Agreement also provides for cross-corporate 
         uarantees among the members of the Private Label Group.  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-27

<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-28
<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>         <C>


                                                               December 31,
                                                         ---------------------
                                                            1995          1994
                                                         ----------   ----------
          Income tax benefit computed at statutory rate  $ (180,000) $ (101,000)
          Tax benefit not recognized                        180,000     101,000
                                                         ----------   ----------
          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-29

<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 and $470,000 for the years ended  December
              31, 1995 and 1994, respectively. 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.
         For the year ended December 31, 1994,  approximately 17% and 12% of the
         Private  Label  Group's  revenue  was  derived  from the same two major
         customers.


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-30
    
<PAGE>






   
<TABLE>
<CAPTION>




                      PRO FORMA BALANCE SHEET (UNAUDITED)


                                                 September 30,
                                                    1996               Adjustments
                                                                    -------------------
                                                   Azurel             Dr           Cr          As adjusted

                                               ---------------    --------      ---------     -------------- 
            ASSETS
<S>                                          <C>              <C>             <C>            <C>             
Cash                                           $     -           g    34,950   j   263,072     $  2,678,199
                                                                 h   180,000   k 1,265,080
                                                                 i 3,991,401
Accounts receivable                                1,570,919                                      1,570,919
Due from stockholders and related parties            464,126                                        464,126
Due from the Private Label Group                       -                                               -
Inventories                                        1,095,696                                      1,095,696
Prepaid expenses                                      33,379                                         33,379
                                              ----------------                                --------------

Total current assets                               3,164,120                                      5,842,319

Property and equipment                               542,191                                        542,191

Restricted cash                                      334,461                                        334,461

Deferred costs                                        48,360     h   20,000     i   15,000            -
                                                                                k   53,360
Goodwill                                           3,086,167     l  765,000                      3,851,167

Other assets                                          77,434                                         77,434
                                              ----------------                                --------------

                                              $     7,252,733                                 $  10,647,572
                                              ================                               ===============

                    LIABILITIES AND
                  STOCKHOLDERS' EQUITY

Cash overdraft                                $       110,599    i   110,599                  $      -
Accounts payable                                      736,616                                      736,616
Accrued expenses                                    1,052,257    j   224,879                        775,295
                                                                 k    52,083
Customer advances                                     155,142                                       155,142
Advances by Azurel Ltd.                                  -                                             -
Current portion of long-term debt                     909,143    f   210,000    d  225,000          121,800
                                                                 k 1,037,293    g   34,950
                                                                                h  200,000
Current portion of capital lease obligations           26,214                                        26,214
                                              ----------------                                --------------
Total current liabilities                           2,989,971                                     1,815,067

Long-term debt                                      3,574,770    k   100,000                       3,474,770

Capital lease obligations                              22,628                                        22,628
                                              ----------------                                --------------

                                                    3,597,398                                      3,497,398

Stockholders' equity                                  665,364    d   225,000    f   210,000        5,335,107
                                                                 j    38,193    i 4,087,000
                                                                 k   129,064    l   765,000

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

                                              $     7,252,733      7,118,462     7,118,462    $  10,647,572
                                              ===============     ============= ============  ===============

</TABLE>
    
                                      F-31


<PAGE>



   
                         PRO FORMA FINANCIAL STATEMENTS

                The following pro forma financial statements at
                September 30, 1996 and for the nine months ended
                September 30, 1996 is based on historical
                financial data. These pro forma financial
                statements are not necessarily indicative of the
                results that will be achieved for future periods.
                These pro forma financial statements should be
                read in conjunction with the Company's financial
                statements and the financial statements of the
                Private Label Group included elsewhere in this
                Prospectus.

<TABLE>
<CAPTION>

                                           Pro forma Statement of Operations (Unaudited)

                                        Nine months
                                           ended
                                       September 30,
                                           1996                          Adjustments
                                                             -------------------------------------
                                           Azurel                  Dr                   Cr              As adjusted
                                      ------------------    ----------------     ----------------    -----------------

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

Net Sales                              $        968,050                            c  6,709,458      $    7,677,508

Cost of Sales                                   764,759       c   5,300,472                               6,065,231
                                      ------------------                                            ----------------

Gross Profit                                    203,291                                                   1,612,277

Selling, General and
   Administrative Expenses                      720,379       c   1,377,052                               2,097,431

Amortization expense                             12,913       a     131,990                                 144,903
                                      ------------------                                            ----------------

Income (Loss) From
   Operation                                   (530,001)                                                   (630,057)
                                      ------------------                                            ----------------

Other Expenses:

Interest Expense                                465,122       b     101,369                                 743,402
                                                              c     161,723
                                                              e      15,188
                                      ------------------                                            ----------------
                                                465,122                                                     743,402
                                      ------------------                                            ----------------

Income (Loss) Before
   Income Taxes                                (995,123)                                                 (1,373,459)

Provision for Income
   Taxes                                           -                                                            -
                                      ------------------                                            ----------------

Net Income (Loss)                     $        (995,123)                                             $   (1,373,459)
                                      ==================                                            ================

</TABLE>
    

                                      F-32

<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 historical financial
                   data of the aforementioned companies, as
                   if the acquisition of the Private Label
                   Group had occurred at the beginning of the
                   fiscal year ended December 31, 1995 for
                   the statement of operations. These pro
                   forma financial statements are not
                   necessarily indicative of the results that
                   will be achieved for future periods. These
                   pro forma financial statements and the
                   notes thereto should be read in
                   conjunction with the Company's financial
                   statements and the financial statements 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
                               -------         --------------       ----------            ---------------
                                                                                         Dr              Cr        As 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                      -                  -                   -          a  193,240                          193,240
                               ---------      --------------    ----------------                                   -------------

Income (Loss) From
   Operation                    (259,637)          (317,993)           (577,630)                                       (770,870)
                               -----------    --------------    ----------------                                   -------------

Other Expenses:

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

Income (Loss) Before
   Income Taxes                 (288,006)          (515,656)           (803,662)                                     (1,175,440)

Provision for Income
   Taxes                           -                 -                  -                                                 -
                               ------------   ---------------   ----------------                                   -------------

Net Income (Loss)              $(288,006)     $    (515,656)    $      (803,662)                                   $ (1,175,440)
                               ============   ===============   ================                                   =============




</TABLE>
    




                                      F-33

<PAGE>



   
                NOTES TO UNAUDITED PRO FORMA FINANCIAL STATEMENTS


(1)      The  unaudited  pro  forma  balance  sheet at  September  30,  1996 and
         statement of  operations  for the nine months ended  September 30, 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)      Purchase of Scent  Overnight with a $225,000  promissory  note
                  bearing  interest  at 9%. The Company  also  assumed a note of
                  $210,000  and $15,400 of accrued  interest in  September  1995
                  which is reflected in the historical financial statements.

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


(3)      The  following  adjustments  to  the  pro  forma  financial  statements
         described in (f) through (h) below reflect  transactions post September
         30, 1996 that have a material impact on the financial statements:

         (f)      The conversion of the principal of a $210,000 note to Common
                  Stock at $1.00 per share.

         (g)      Proceeds from a $55,500 promissory note which includes $49,950
                  in principal and $5,550 in prepaid  interest with $15,000 paid
                  in December 1996.

         (h)      Proceeds of $200,000 from a private placement net of 
                  commissions and fees of $20,000.


                                      F-34

<PAGE>


(4)      The  following  adjustments  to  the  pro  forma  financial  statements
         described  in  (i)  through  (l)  below  reflect  gross   proceeds  and
         applications of the net proceeds of the Offering:

         (i)      The receipt of the gross proceeds of the Offering, $5,100,000,
                  less  estimated   costs  of  the  Offering  of   approximately
                  $1,013,000,   which  includes,  the  Underwriter's  discounts,
                  commissions and non-accountable expense allowance.

         (j)      Payment of consulting fees aggregating $263,072 from the 
                  proceeds of the Offering.

         (k)      Payment of the  following  notes and  interest:  (i) first and
                  second  installments  of  $377,343  on notes from the  Private
                  Label Group  acquisition  plus  interest  (ii)  principal  and
                  interest due under promissory note of $225,000 (iii) principal
                  and interest due under promissory notes  aggregating  $300,000
                  (iv)  interest  due under  note  assumption  of  $210,000  (v)
                  remaining  principal and interest due under promissory note of
                  $55,500 and (vi)  principal and interest due under  promissory
                  notes aggregating $200,000.

         (l)      The issuance of 180,000  shares of the Company's  Common Stock
                  valued at $765,000 (the approximated $5.00 quoted market price
                  per share less a 15% discount for restrictions on resale) from
                  the  acquisition of the Private Label Group with the resulting
                  goodwill of $765,000.

    

                                      F-35


<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        1,000,000 Shares of Common Stock and
in any jurisdiction where such offer       1,000,000 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........................
Summary of Financial
 Information...........................
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...............
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]

                  SUBJECT TO COMPLETION, DATED , 1997
    
PROSPECTUS
   
                                   AZUREL LTD.
               1,478,747 Shares of Common Stock, $.001 par value
                555,500 Redeemable Common Stock Purchase Warrants
    
   
         This prospectus relates to 1,478,747 shares (the "Selling
Securityholders' Shares") of Common Stock, $.001 par value per share (the
"Common Stock") of Azurel Ltd. (the "Company"), which are being offered for sale
by certain selling securityholders (the "Selling Shareholders"). This prospectus
also relates to 555,500 Redeemable Warrants (the "Selling Securityholders'
Warrants") and the 555,500 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"); the 
Selling Shareholders and Selling Warrantholders are referred to collectively 
as the "Selling Securityholders." (The Selling Shareholders' Shares and Selling 
Warrantholders Warrants are collectively referred to as the Securityholders' 
Securities). 

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

          The Selling Shareholders may not sell or otherwise dispose of any of 
the Selling Securityholders' Shares for a period of twenty-four (24) months 
after the Effective Date without the prior written consent of the Underwriter.
as defined herein. The Selling Warrantholders may not sell or otherwise dispose 
of any of the Selling Securityholders' Warrants for a period of between three 
(3) months and twenty-four (24) 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' Securities by the Selling Securityholders 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' Securities. The Selling 
Securityholders' Securities may be offered from time to time by the Selling 
Securityholders, 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 Securityholders.
Usual and customary or specifically negotiated brokerage fees or commissions 
may be paid by the Selling Securityholders, their pledgees and/or their 
pledgees and/or their donees, in connection with sales of the Selling 
Securityholders' Securities.

          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 15 AND 27, RESPECTIVELY, OF THIS PROSPECTUS.
          
         The Selling Securityholders, 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
Securityholders, their pledgees and/or their donees, any commissions paid to
broker-dealers and, if broker-dealers purchase any Selling Securityholders'
Securities as principals, any profits received by such broker-dealers on the
resale of the Selling Securityholders' Securities may be deemed to be
underwriting discounts or commissions under the Securities Act. In addition, any
profits realized by the Selling Securityholders, 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'
Securities will be borne by the Company except for any commission paid to


<PAGE>



broker-dealers or other selling expenses.
    

   
    

   
         On the date of this Prospectus, a registration statement under the
Securities Act with respect to a public offering underwritten by Network 1
Financial Securities, Inc. (the "Underwriter") of 1,000,000 shares of Common 
Stock and 1,000,000 Redeemable Warrants (without giving effect to the 
Underwriter's over-allotment option to purchase an additional 150,000 shares 
of Common Stock and/or 150,000 Redeemable Warrants (the "Over-Allotment
Option") was declared effective by the Securities and Exchange Commission. In
connection with the Offering of the Common Stock and Redeemable Warrants, the
Company granted the Underwriter warrants to purchase 100,000 shares of Common
Stock and/or 100,000 Redeemable Warrants (the "Underwriter's Warrant").  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 off the Offering or, if developed, be sustained.
    

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

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

             The Date of this Prospectus is ________________, 1997
    

<PAGE>


   
            [Alternate Page for Selling Securityholders' Prospectus]
    
                                  THE OFFERING

   
Securities Offered (1)              1,478,747 shares of Common Stock and 555,500
                                    Redeemable Warrants


Common Stock Outstanding Before     3,878,747
the Offering(2)


Common Stock Outstanding After the  5,058,747
Offering(2)(3)


Redeemable Warrants Outstanding     1,555,500
After the Offering(4)

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

Use of Proceeds                     The Company intends to use the proceeds
                                    received from the exercise of the Redeemable
                                    Warrants, if any, for working capital.
    



<PAGE>



   
Risk Factors                       The Securities involve a high degree of risk
                                   and immediate substantial dilution and should
                                   not be purchased by investors who cannot
                                   afford to lose their entire investment.
                                   Prospective investors should consider
                                   carefully the factors set forth under
                                   "Risk Factors" and "Dilution."
    
Proposed NASDAQ                    Common Stock - AZUR
Symbols (5)                        Redeemable Warrants - AZURW



   
(1)      Does not include (i) 1,000,000 shares of Common Stock, and (ii)
         1,000,000 shares of Common stock issuable upon exercise of Redeemable
         Warrants offered by the Company.

(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) 270,000 shares of Common Stock
         reserved for issuance pursuant to options and warrants issued in
         connection with financing and consulting agreements or (iii) 555,500
         shares of Common Stock reserved for issuance pursuant to Redeemable
         Warrants being offered hereby. See "Management - Stock Option Plan" and
         "Certain Transactions."

(3)      Does not include (i) up to an additional 150,000 shares of Common Stock
         and 150,000 Redeemable Warrants issuable upon exercise of the
         Underwriter's Over-Allotment Option; (ii) 150,000 shares of Common
         Stock issuable upon exercise of the Redeemable Warrants included in the
         Underwriter's Over-Allotment Option; (iii) 1,000,000 shares of Common
         Stock reserved for issuance upon the exercise of the Redeemable
         Warrants offered by the Company; (iv) up to 100,000 shares of Common
         Stock issuable upon exercise of the Underwriter's Warrants or (v) up to
         100,000 shares of Common Stock issuable upon exercise of the Redeemable
         Warrants included in the Underwriter's Warrants. Includes (i) 1,000,000
         shares of Common Stock offered by the Company and (ii) 180,000 shares
         of Common Stock issuable upon the closing of the Company's offering in
         connection with the acquisition of the companies comprising the Private
         Label Group. See "Description of Securities," "Underwriting,"
         and "Certain Transactions."
    
(4)      Does not include (i) 150,000 Redeemable Warrants issuable upon exercise
         of the Underwriter's Over-Allotment Option or (ii) 100,000 Redeemable
         Warrants issuable upon exercise of the Underwriter's Warrants. Includes
         1,000,000 Redeemable Warrants offered by the Company. See
         "Underwriting."
   
(5)      The proposed trading symbols do not imply that an active trading market
         will develop for the Common Stock or Redeemable Warrants upon the
         completion of this Offering or be sustained thereafter or that the
         Company's Securities will be approved for listing on NASDAQ or will 
         continue to be listed, if approved.  See "Risk Factors."
    

<PAGE>



             [Alternate Page for Selling Securityholder Prospectus]


                SELLING SECURITYHOLDERS AND PLAN OF DISTRIBUTION
   
         The Company has issued an aggregate of 1,478,747 shares of Common Stock
and 555,500 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 shares of Common Stock and Redeemable Warrants 
may be effected form 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 Common Stock and 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 shares of Common Stock 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 shares of Common
Stock and 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 shares of Common Stock and
Redeemable Warrants as principals might be deemed to be underwriting discounts
and commissions under the Securities Act. The Selling Securityholders'
Securities 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 shares of
Common Stock and 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' Shares 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


<PAGE>



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, Rules 10b-6 and 10b-7, 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' Shares
for resale to the public. Beneficial ownership of the Selling Securityholders'
Securities by such Selling Securityholders after the Offering will depend on 
the number of Selling Securityholders' Securities sold by each Selling 
Securityholder. The securities held by the Selling Securityholders are 
restricted securities while held by such Selling Securityholders and the 
resale of such securities by the Selling Securityholders is subject to 
prospectus delivery and other requirements of the Act. The Selling 
Securityholders' Securities offered by the Selling Securityholders are not being
underwritten by the Underwriter.
    

<PAGE>


   
             [Alternate Page for Selling Securityholders' Prospectus]
    

<TABLE>
<S>                         <C>                <C>            <C>              <C>             <C>             <C>
                                      Beneficial                                                       Beneficial
                                      Ownership                                                        Ownership
                                  Prior to Selling                                                    After Selling
                                  Securityholders'                        Amount                    Securityholders'
                                      Offering                      Being Registered                   Offering(1)
                           -------------------------------      -------------------------        ------------------------
   
                                                                                                      
                                             Redeemable                                                Redeemable  
                                             Warrants                      Redeemable                  Warrants 
Securityholder                   Shares    and/or options (2)  Shares      Warrants(1)      Shares   and/or options (2)  Percentage
- --------------                   ------    --------------      ------      ---------        -------  ----------------    ----------
Margaret Amarante                     0           50,000            0        50,000              0             0             0
Vahik Babaian                    50,000                0       50,000             0              0             0             0
David Edward Blockstein          12,500                0       12,500             0              0             0             0
Bola Business Ltd.               25,000           50,000       25,000             0              0        50,000             *
Richard J. Brown                 12,500                0       12,500             0              0             0             0
Larry Bucsek                     25,000                0       25,000             0              0             0             0
Anthony Cirillo IRA               7,500                0        7,500             0              0             0             0
Anthony Cirillo                   5,000                0        5,000             0              0             0             0
David's Art, Inc.                25,000                0       25,000             0              0             0             0
John DeAngelis                        0           50,000            0        50,000              0             0             0
Drew Dellinger                   26,220                0       26,220             0              0             0             0
ETR & Associates, Inc.(3)        25,000          150,000       25,000             0              0       150,000             4%
Derek Ferguson                   25,000                0       25,000             0              0             0             0
Jeffrey P. & Jacalyn K. Flack    25,000                0       25,000             0              0             0             0
Mark Frankel                     25,000                0       25,000             0              0             0             0
Steven M. Frankel                25,000                0       25,000             0              0             0             0
Shelby Goldring                  10,358                0       10,358             0              0             0             0
Ronald I. Harris                 10,358                0       10,358             0              0             0             0
Angela James                          0           50,000            0        50,000              0             0             0
Fred Kassner                    250,000                0      250,000             0              0             0             0
William Kennedy                  62,500                0       62,500             0              0             0             0
Robert E. Lee(3)                      0           55,500            0        55,500              0             0             4%
Leona Financial Ventures, Inc.   25,000                0       25,000             0              0             0             0
Bruce Levenbrook                 10,358                0       10,358             0              0             0             0
Leventhal, Paget LLC             25,000                0       25,000             0              0             0             0
Ronald S. Mack IRA               10,321                0       10,321             0              0             0             0
Metco Investors LLC (3)         150,000           75,000      150,000        25,000              0        50,000             4%
Michalaur International (4)      18,750           50,000            0        50,000         18,750             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             0         15,625             0             *
Betty Presley                    26,216                0       26,216             0              0             0             0
Wayne Robbins                    26,220                0       26,220             0              0             0             0
Robert J. Roehrich               25,000                0       25,000             0              0             0             0
Alan J. Rubin                    25,000                0       25,000             0              0             0             0
David E. Ruggieri                50,000                0       50,000             0              0             0             0
John J. Scamardella                   0          100,000            0       100,000              0             0             0


<PAGE>




Robert J. Stein                  12,500                  0     12,500             0              0             0             0 
Tusany Investment &
Trade S.A. (4)                1,559,355             50,000    309,355        50,000      1,250,000             0          24.7%    
Woodward Partners (3)            50,000                  0     50,000             0              0             0             4%  
Wolfe Financial Group, Inc. DIP  73,750                  0     73,750             0              0             0             0
Louis D. Zachau                  13,091                  0     13,091             0              0             0             0

- ------------
    
<FN>
   
 *   Less than 1%

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

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

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

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

[/FN]
</TABLE>

    


                                      II-16

<PAGE>


   
             [Alternate Page for Selling Securityholder's Prospectus]
    

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

                                     EXPERTS
   
         The audited financial statements for the years ended December 31, 1994
and 1995 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. The information for the interim periods ended June 30,
1995 and 1996 is unaudited but in the opinion of management, includes all
adjustments considered necessary for the fair presentation of the results. All
adjustments made in the interim financial statements are of a normal recurring
nature. The unaudited results for the six months ended June 30, 1996 are not
necessarily indicative of the results to be expected for the entire fiscal year.
    

                             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.

         Except for material contracts or portions thereof accorded confidential
treatment, all registration statements are available for public inspection (and
copying at prescribed rates), during business hours, at the principal office 
of the Commission in Washington, D.C. 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).
    

<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         1,478,747 Shares of Common Stock and
offer or solicitation to any person         555,500 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........................
Summary of Financial
 Information...........................
Management's Discussion and
  Analysis of Financial
  Condition and Results
  of Operations........................                 PROSPECTUS
Business...............................
Management.............................
Principal Stockholders.................
Certain Transactions...................   
Description of Securities..............
Underwriting...........................
Concurrent Registration of
 Securities............................
Legal Matters..........................
Experts................................           _____________ , 1997
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...................................................$7,500*
NASD Filing Fee.........................................................3,000*
NASDAQ Filing Fee......................................................10,000*
Printing and Engraving Expenses........................................50,000*
Legal Fees and Expenses (other than blue sky).........................120,000*
Accounting Fees and Expenses..........................................110,000*
Blue Sky Fees and Expenses.............................................35,000*
Transfer Agent and Registrar Fees and Expenses..........................4,500*
Miscellaneous..........................................................10,000*
         TOTAL.......................................................$350,000*
         *Estimated

Item 26. Recent Sales of Unregistered Securities

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

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



                                      II-1

<PAGE>



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

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

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

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

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


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

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



                                      II-2

<PAGE>



Louis D. Zachau                    $12,500                       6,250
Larry Bucsek                       $50,000                      25,000
Ronald I. Harris                   $10,000                       5,000
Shelby Goldring                    $10,000                       5,000
Bruce Levenbrook                   $10,000                       5,000
Wolf Financial Group Inc., DIP     $47,500                      23,750
Ronald S. Mack - IRA               $10,000                       5,000
</TABLE>
   
         In February 1996, the Company completed a $250,000 private placement of
5 units in reliance upon Rule 506 of Regulation D of the Securities Act, which
provides a safe harbor under the Section 4(2) exemption for a transaction not 
involving a public offering. Each unit consisted of (i) the Company's 18 month 
12% promissory note in the original principal amount of $50,000, and (ii) 25,000
shares of Common Stock. The Company received $210,000 of net proceeds (after
deducting expenses of $7,500 and commissions of $32,500 to the Underwriter for 
acting as the placement agent. In connection with this private placement, the 
Company issued the securities described in the following table to two affiliated
and one unaffiliated investors, each an "accredited investor" within the 
meaning of Regulation D of the Securities Act:
    

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

Wolf Financial Group Inc., DIP              $100,000          50,000
Bola Business Ltd.                          $ 50,000          25,000
Tusany Investment & Trade, S.A.             $100,000          50,000
</TABLE>
   
         In February 1996, the Company issued 10,000 shares of Common Stock in
exchange for legal services rendered to the Company. The issuance was made in
reliance upon Section 4(2) of the Securities Act, which provides an exemption
for a transaction not involving a public offering.
    
   
         In March 1996, the Company issued Metco 25,000 shares of Common Stock
and an option to purchase 50,000 shares of Common Stock at $1.25 per share,
which expires in January 1999, in consideration for a loan. In March 1996, the
Company issued an additional 25,000 shares of Common Stock to Metco as a penalty
for the Company's late payment of a portion of a loan. These issuances were
made in reliance upon Section 4(2) of the Securities Act, which provides an
exemption for a transaction not involving a public offering.

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



                                      II-3

<PAGE>



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

<PAGE>

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

Alan J. Rubin                               $50,000           25,000
Vahik Babaian                              $100,000           50,000
William M. Kennedy                         $100,000           50,000
David's Art, Inc. d/b/a Art Connection      $50,000           25,000
Derek C. Ferguson                           $50,000           25,000
Mark Frankel                                $50,000           25,000
Steven M. Frankel                           $50,000           25,000
Levanthal, Paget LLC                        $50,000           25,000
Fred Kassner                               $500,000          250,000
David E. Ruggieri                          $100,000           50,000
Jeffrey P. & Jacalyn K. Flack               $50,000           25,000
David Edward Blockstein                     $25,000           12,500
Robert J. Roehrich                          $50,000           25,000
Richard J. Brown                            $25,000           12,500
Robert J. Stein                             $25,000           12,500
Anthony and Maya Cirillo                    $25,000           12,500
Tusany Investment & Trade, S.A.            $518,710          259,355
Drew Dellinger                              $27,440           13,720
Wayne Robbins                               $27,440           13,720
Betty Presley                               $27,432           13,716
Louis Zachau                                $13,682            6,841
Ronald Harris                               $10,716            5,358
Shelby Goldring                             $10,716            5,358
Bruce Levenbrook                            $10,716            5,358
Ronald Mack-IRA                             $10,642            5,321
</TABLE>
   
         In August 1996 the Company issued to V.A.N. Marketing Ltd. ("VAN") 
5,000 shares of Common Stock, valued for accounting purposes at $21,250, and 
granted options to purchase 20,000 shares of the Company's Common Stock at 
$4.80 per share, expiring in July 1999 for services rendered under a brokerage 
and consulting agreement. The issuance was made in reliance upon Section 4(2) 
of the Securities Act, which provides an exemption for a transaction not 
involving a public offering.

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

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


                                      II-4

<PAGE>



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

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

Michalaur International             $50,000            50,000
Robert E. Murello                   $50,000            50,000
Margaret Amarante                   $50,000            50,000
Angela James                        $50,000            50,000
Metco Investors LLC                 $25,000            25,000
Robert Molfetta                     $25,000            25,000
Tusany Investment & Trade,
 S.A.                               $50,000            50,000
</TABLE>
   
         In November 1996, the Company issued Mr. Robert E. Lee warrants to
purchase 55,500 shares of Common Stock at $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 issuances made in reliance upon Section
4(2) of the Securities Act, which provides an exemption for a transaction not
involving a public offering.

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

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

                                  Dollar Amount               Number of
     Name                       of Note Purchased           Warrants Issued

John DeAngelis                        $50,000                   50,000
Edward Pedersen                       $50,000                   50,000
John J. Scamardella                  $100,000                  100,000

</TABLE>
    



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*          By-Laws of the Registrant.

    4.1**         Specimen Common Stock Certificate.

    4.2**         Specimen Redeemable Common Stock Purchase Warrant Certificate.

    4.3**         Form of Public Warrant Agreement.

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

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

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

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



                                      II-5

<PAGE>




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

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

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

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

   10.8**         Registrant's 1997 Stock Option Plan. 

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

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

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

   10.12          Security Agreement dated February 16, 1996 between
                  Finova Capital Corporation and the Private Label Group and
                  Guaranty by Michael J. Assante and Denise Assante.
                   
   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).

   27.0           Financial Data Schedule

*    Previously filed.
**   To be filed by amendment.
***  Exempt from filing because Registrant received a harship exemption.
    

Item 28.          Undertakings
   
(a) The undersigned Registrant hereby undertakes:
    

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

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

   (3)  To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of
the offering.
   
(d) The undersigned Registrant hereby undertakes to provide to the underwriter 
at the closing specified in the underwriting agreements, certificates in such
denominations and registered in such names as required by the underwriter to
permit prompt delivery to each purchaser.

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

(f) For purposes of determining any liability under the Securities Act, the
Registered will treat the information omitted from the from of prospectus 
filed as part of this registration statement in reliance upon Rule 430A and 
contained in a form of prospectus filed by the small business issuer under Rule 
424(b)(1), or (4) or 497(h), under the Securities Act as part of this 
registration statement as of the time the Commission declared it effective.
    
   
For purposes of determining any liability under the Securities Act, the 
Registrant will treat each post-effective amendment that contains a form of 
prospectus as a new registration statement for the securities offered in the
registration statement, and treat that offering of the securities at that time 
as the initial bona fide offering of those securities.
    


                                      II-7

<PAGE>



                                   SIGNATURES
   
         In accordance with the requirements to the Securities Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it
meets all of the requirements for filing on Form SB-2 and authorized this
amendment to the Registration Statement to be signed on its behalf by the 
undersigned, in the City of New York, State of New York on January 26, 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            January 26, 1997
Gerard Semhon            Chairman of the Board (Principal 
                         Executive Officer, Principal
                         Financial and Accounting Officer)

/s/ Constantine Bezas    President and Director                 January 26, 1997
Constantine Bezas

/s/ Joseph Truitt Bell   Executive Vice President and Director  January 26, 1997
Joseph Truitt Bell

/s/ Van Christakos       Secretary, Treasurer and Director      January 26, 1997
Van Christakos
    









                                  EXHIBIT 10.9






<PAGE>










                                 PROMISSORY NOTE



$1,675,000                                              Date:  August 22, 1996


         FOR VALUE RECEIVED, the undersigned (the "Maker") does hereby promise
to pay to Michael J. Assante at 10 Surrey Lane, Mahwah, New Jersey 07430 (the
"Holder"), or at such other place as may be designated in writing from time to
time by the Holder, the principal sum of One Million Six Hundred Seventy-Five
Thousand Dollars ($1,675,000), plus interest at the rate of nine percent (9%)
per annum, with principal and interest payable in nine installments on the
following schedule (the "Payments):

         1        $150,000  principal plus accrued but unpaid interest on the
                  date, if any, that a public offering of Maker's common stock
                  is consummated or January 1, 1997, whichever is earlier;

         2        $209,375 principal plus accrued but unpaid interest three
                  calendar months after the preceding Payment;

         3        $209,375 principal plus accrued but unpaid interest six 
                  calendar months after the preceding Payment; and

         4-9      six Payments, each of $184,37  principal plus accrued but
                  unpaid interest, each payable six calendar months after the
                  preceding Payment.

                  Interest and principal may be prepaid at any time and in any
amount with no penalty.

                  The occurrence of any of the following events with respect to
Maker shall constitute an event of default (each an "Event of Default") which
shall cause the entire principal amount of the Note and accrued interest, if
any, to become immediately due and payable without the necessity for any demand
on Maker:

                           (a) If Maker shall fail to make the Payments and said
                  failure is not cured within 30 days after written notice
                  thereof by Holder to Maker; or

                           (b) If Maker shall make an assignment for the benefit
                  of  creditors, or file a voluntary  petition under the
                  Bankruptcy Code, as amended, or any other federal or state
                  insolvency  aw, or apply for or consent to the appointment of
                  a  receiver, trustee or custodian of all or part of his
                  property, which assignment, petition or appointment remains

<PAGE>



                  outstanding for more than 90 days; or

                           (c) If an involuntary petition shall be filed against
                  the Maker under the Bankruptcy Code, as amended, or if a
                  proceeding shall be commenced against Maker seeking  the
                  appointment of a trustee, receiver or custodian of all or part
                  of Maker's property, which petition or proceeding shall remain
                  undismissed for more than 90 days.

                  Failure to exercise the Holder's rights hereunder shall not
constitute a waiver of the right to exercise same in the event of any subsequent
default.

                  Maker will reimburse Holder, upon demand, for all costs and
expenses incurred in connection with the collection and/or enforcement of this
Note (including reasonable attorneys' fees and expenses), whether or not suit is
actually instituted.

                  This Note is subject to the terms and conditions of a certain
Stock Purchase and Sale Agreement, dated as of July 17, 1996 among Maker, Holder
and others the terms of which are incorporated herein by reference and of a
certain Stock Pledge Agreement dated as of the date hereof between Maker and
Holder, the terms of which are incorporated herein by reference and of a certain
Escrow Agreement dated as of the date hereof among Maker, Holder and Gersten,
Savage, Kaplowitz & Curtin, LLP, the terms of which are incorporated herein by
reference.

                  This Note shall be construed in  ccordance with and governed
by the laws of the state of New York, without regard to its conflicts of laws
principals.

                  This Note may not be modified, terminated or discharged, nor
shall any waiver hereunder be effective unless in writing signed by the party
against whom the same is asserted.

                                           AZUREL LTD.



                                           /s/ Gerard Semhon
                                           By: Gerard Semhon
                                           Title: Chairman















                                 EXHIBIT 10.10






<PAGE>





                                 PROMISSORY NOTE

$83,750                                                Date: August 22, 1996



                  FOR VALUE RECEIVED, the undersigned (the "Maker") does hereby
promise to pay to Louis DiVita at 4717 Higel Avenue, Sarasota, Florida 34242
(the "Holder"), or at such other place as may be designated in writing from time
to time by the Holder, the principal sum of Eighty- Three Thousand Seven Hundred
Fifty Dollars ($83,750), plus interest at the rate of nine percent (9%) per
annum, with principal and interest payable in nine installments on the following
schedule (the "Payments"):

             1        $7,500  principal plus accrued but unpaid interest on
                      the date, if any, that a public offering of Maker's
                      common stock is consummated or January 1, 1997,
                      whichever is earlier;

             2        $10,468 principal plus accrued but unpaid interest three
                      calendar months after the preceding Payment;

             3        $10,468 principal plus accrued but unpaid interest six 
                      calendar months after the preceding Payment; and

             4-9      six Payments, each of $9,219 principal plus accrued
                      but unpaid interest, each payable six calendar months
                      after the preceding Payment.

             Interest and principal may be prepaid at any time and in any
amount with no penalty.

             The occurrence of any of the following  events with respect to
Maker shall constitute an event of default (each an "Event of Default") which
shall cause the entire principal amount of the Note and accrued interest, if
any, to become immediately due and payable without the necessity for any demand
on Maker:

                           (a) If Maker shall fail to make the Payments and said
                  failure is not cured within 30 days after written notice
                  thereof by Holder to Maker; or

                           (b) If Maker shall make an assignment for the benefit
                  of  creditors, or file a voluntary petition under the
                  Bankruptcy Code, as amended, or any other federal or state
                  insolvency law, or apply for or

<PAGE>

                  consent to the appointment or a receiver, trustee or 
                  custodian of all or part of his property, which assignment, 
                  petition or appointment remains outstanding for more
                  than 90 days; or

                           (c) If an involuntary petition shall be filed 
                  against the Maker under the Bankruptcy Code, as amended, or 
                  if a proceeding shall be commenced against Maker seeking the 
                  appointment of a trustee, receiver or custodian of all or 
                  part of Maker's property, which petition or proceeding shall 
                  remain undismissed for more than 90 days.

                  Failure to exercise the Holder's rights hereunder shall not
constitute a waiver of the right to exercise same in the event of any subsequent
default.

                  Maker will reimburse Holder, upon demand, for all costs and
expenses incurred in connection with the collection and/or enforcement of this
Note (including reasonable attorneys' fees and expenses), whether or not suit is
actually instituted.

                  This Note is subject to the terms and conditions of a certain
Stock Purchase and Sale Agreement, dated as of July 17, 1996 among Maker,
Michael J. Assante and others the terms of which are incorporated herein by
reference.

                  This Note shall be construed in accordance with and governed
by the laws of the state of New York, without regard to its conflicts of laws
principals.

                  This Note may not be modified, terminated or discharged, nor
shall any waiver hereunder be effective unless in writing signed by the party
against whom the same is asserted.

                                            AZUREL LTD.



                                            /s/ Gerard Semhon
                                            By: Gerard Semhon
                                            Title: Chairman
















                                 EXHIBIT 10.11






<PAGE>













                          CONSULTING SERVICES AGREEMENT

         AGREEMENT  made this 12th day of August, 1993, by and between LOUIS DI
VITA, hereinafter referred to as "CONSULTANT", residing at 679 Red Oak Lane,
Kinnelon, New Jersey 07405; 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, all New Jersey Corporations, hereinafter
collectively referred to as the "CORPORATIONS", with their principal place of
business at 20-10 Maple Avenue, Fair Lawn, New Jersey 07410;

                              W I T N E S S E T H:

         WHEREAS, the CORPORATIONS require certain services of CONSULTANT in
         WHEREAS, the CONSULTANT has special knowledge of those requirements 
and of the computer systems necessary to the operations of the CORPORATIONS;
and
         WHEREAS, the CORPORATIONS wish to retain the CONSULTANT's services in
an advisory and consultative role as hereinafter described; and
         WHEREAS, CONSULTANT  agrees to render services to the CORPORATIONS as
hereinafter described.
         NOW, THEREFORE, in consideration of the mutual promises of the parties,
it is agreed as follows:

                            I. NATURE OF RELATIONSHIP

         The CONSULTANT will perform consulting and advisory services to the 
CORPORATIONS with respect to the latters' computer systems, including advising
as to the correction of systems and software problems, assisting in the update 
of software, assisting in the training of other computer personnel and advising 
on new computer services, products and software which may be of additional

<PAGE>

benefit to the CORPORATIONS.

                                    II. TERM

         The term of this Agreement shall be for a period  of ten (10) years
commencing August 12, 1993 and ending August 12, 2003.

                        III. CONSULTING TIME AND LOCATION

The services and hours the CONSULTANT is to render to the CORPORATIONS
on any given date will be entirely with the CONSULTANT's discretion and control
and may be rendered at or from such offices as the CONSULTANT may maintain.
CONSULTANT agrees, however, that he shall be available to the CORPORATIONS at
all times during the term hereof during normal working hours (to consist of 8
A.M. to 6 P.M. Eastern time, Mondays through Fridays) by computer contact via
use of modems, as well as by telephone (and beeper) contact for both routine
consulting and emergencies.

                       IV. PAYMENT FOR CONSULTING SERVICES

         The CORPORATIONS (or any one of them, as the CORPORATIONS in their sole
discretion shall determine) shall pay the CONSULTANT for all his services
hereunder total fees in the amount of One Million Three Hundred Thirty-four
Thousand ($1,334,000.00) Dollars in one hundred twenty (120) equal consecutive
monthly installments of Eleven Thousand One Hundred Sixteen and 66/100
($11,116.66) Dollars each, commencing on September 12, 1993 and on the 12th day
of each month thereafter through to and including August 12, 2003. Consultant
shall also have the right to use and sell software  programs of the CORPORATIONS
provided that any such use or sale does not impair any right or economic 
interests of the CORPORATIONS.

                           V. TERMINATION OF AGREEMENT

         Neither party will have the right to terminate this Agreement, except
upon such further written terms and conditions as the parties may mutually agree
upon. This Agreement shall, however, terminate upon the death of CONSULTANT
during the term hereof.

<PAGE>

                            VI. STATUS OF CONSULTANT

         This  Agreement calls for the performance of the services of the
CONSULTANT as an independent contractor and CONSULTANT will not be considered 
an employee of the CORPORATIONS for any purpose during the term hereof, nor 
shall the CONSULTANT have the right to act as agent for the CORPORATIONS in 
any capacity.

                                  VII. NOTICES

         Any notices hereunder shall be sent in writing, registered or certified
mail, return receipt requested, to the addressee thereof, as the address set
forth above or to such other address as a party in writing may direct.

                             VIII. ENTIRE AGREEMENT

         This Agreement contains the entire understanding and agreement between
them with respect to the subject hereof and cannot be amended, modified or 
supplemented in any respect except by a contemporaneous or subsequent written
agreement entered into by both parties.

                           IX. VALIDITY OF PROVISION

         The invalidity or unenforceability of any provision of this Agreement
shall in no way effect the validity or enforceability of any other provision
hereof.

                                X. APPLICABLE LAW

         This Agreement shall be governed by the laws of the State of New Jersey
without giving effect to principles of conflict of law.

                                XI  BINDING EFFECT

         This Agreement shall binding upon the parties hereto and shall inure to
their benefit and that of the CORPORATIONS' successors and assigns to the
fullest extent permitted by law. This Agreement may not be assigned by
CONSULTANT except to a Corporation of which he is a principal shareholder and
upon written notice to the CORPORATIONS, and any other purported assignment of
same by CONSULTANT shall be null and void.

Witnessed by or attested to

/s/ James A. Russo, Esq.                                      /s/ Louis Di Vita
James A. Russo, Esq.                                          LOUIS DI VITA



<PAGE>




                                              PRIVATE LABEL COSMETICS, INC.

/s/ Ronald Brady                               By: /s/ Michael J. Assante
Ronald Brady, Secretary                            Michael J. Assante, Pres.


                                               PLC SPECIALTIES, INC.

/s/ Ronald Brady                               By: /s/ Michael J. Assante
Ronald Brady, Secretary                            Michael J. Assante, Pres.


                                               FASHION LABORATORIES, INC.

/s/ Ronald Brady                               By: /s/ Michael J. Assante
Ronald Brady, Secretary                            Michael J. Assante, Pres.


                                               CONTEMPORARY COSMETIC GROUP,
                                               INC.

/s/ Ronald Brady                               By: /s/ Michael J. Assante
Ronald Brady, Secretary                            Michael J. Assante, Pres.


                                               INTERNATIONAL COSMETIC GROUP,
                                               INC.

/s/ Ronald Brady                               By: /s/ Michael J. Assante
Ronald Brady, Secretary                            Michael J. Assante, Pres.


                                               D.A. ADVERTISING GROUP INTER-
                                               NATIONAL, INC.

/s/ Ronald Brady                               By: /s/ Michael J. Assante
Ronald Brady, Secretary                            Michael J. Assante, Pres.


                                               INTRA-AFRICA CORPORATION

/s/ Ronald Brady                               By: /s/ Michael J. Assante
Ronald Brady, Ass't Secretary                      Michael J. Assante, Vice
                                                   Pres.


<PAGE>




                                                 CERTIFIED TO BE A TRUE COPY
                                                 ---------------------------


                                 PROMISSORY NOTE


$500,000.00                                               August 12, 1993 

                                                   Hackensack, New Jersey


         FOR VALUE RECEIVED, the  ndersigned promises to pay to the order of
LOUIS DI VITA, at 679 Red Oak Lane, Kinnelon, New Jersey 07405, or to such other
address as the holder hereof may direct, the principal sum of FIVE HUNDRED
THOUSAND AND NO/100 ($500,000.00) DOLLARS, together with interest thereon from
the date hereof at the rate of Six (6.00%) percent per annum, payable in equal
monthly installments of principal and interest in the amount of FIVE THOUSAND
FIVE HUNDRED FIFTY-ONE AND 02/100 DOLLARS $5,551.02) commencing on September 12,
1993 and continuing on the twelfth (12th) day of each and every month thereafter
until August 12, 2003, at which time the entire unpaid principal balance and any
accrued interest under this Note shall be due and payable in full.

         Each of the monthly payments under this Note, when paid, shall be
applied first to the payment of interest accrued on the unpaid principal, and
the balance thereof, if any, toward the reduction of principal. Interest shall
accrue to the date of payment in full of this Note. The Undersigned shall have
the right to make prepayment of the within indebtedness, in whole or in part,
only with the written consent of the holder hereof. All payments hereunder shall
be payable in lawful money of the United States which shall be legal tender for
public and private debts at the time of payment.

         All the terms and conditions of a certain Stock Redemption Agreement
dated August 12, 1993, by and between the Undersigned and LOUIS DI VITA, among
other parties, as same may be modified and amended from time to time by the
parties thereto, are incorporated herein as though fully set forth at length,
and the Undersigned acknowledges the delivery and execution of such Agreement.

<PAGE>


         And it is hereby expressly understood and agreed that should the 
Undersigned fail to make payment of any installment of principal and interest 
hereinbefore provided when due and shall additionally fail to cure such
default within thirty (30) days after receipt of written notice of same, or
should any other default occur as defined in the covenants and conditions of 
the said Stock Redemption Agreement dated August 12, 1993, the same shall 
constitute a default hereunder, and the balance of said principal sum, with 
all accrued interest thereon, shall at the option of the holder of this Note, 
become immediately due and payable.

         The Undersigned and all other parties who may at any time be liable
hereon in any capacity, jointly and severally, waive presentment, demand for
payment, protest and notice of dishonor of this Note, and agree to any all costs
of collection when incurred, including reasonable attorneys' fees whether
incurred with or without litigation, and to perform and comply with each of the
covenants and conditions, provisions and agreements of the Undersigned contained
in every instrument evidencing or securing the indebtedness or given
collaterally herewith.

         This note shall be construed according to the laws of the State of New
Jersey.


                                               PRIVATE LABEL COSMETICS, INC.
ATTEST:

/s/ Ronald Brady                            By: /s/ Michael J. Assante
Ronald Brady, Secretary                         Michael J. Assante, President


                                               PLC SPECIALTIES, INC.


/s/ Ronald Brady                            By: /s/ Michael J. Assante
Ronald Brady, Secretary                         Michael J. Assante, President


                                               FASHION LABORATORIES, INC.


/s/ Ronald Brady                            By: /s/ Michael J. Assante
Ronald Brady, Secretary                         Michael J. Assante, President















                                 EXHIBIT 10.12








<PAGE>



                               SECURITY AGREEMENT
                              (ACCOUNTS RECEIVABLE
                            INVENTORY AND EQUIPMENT)






                                     BETWEEN


                           FINOVA CAPITAL CORPORATION
                              111 WEST 40TH STREET
                            NEW YORK, NEW YORK 10018


                                       AND




                          PRIVATE LABEL COSMETICS, INC.
                           FASHION LABORATORIES, INC.
                          P.L.C. SPECIALTIES, INC. and
                       INTERNATIONAL COSMETIC GROUP, INC.
                               20-10 MAPLE AVENUE
                               FAIRLAWN, NJ 07410


<PAGE>



                  This  Security  Agreement, made and entered into in New York,
New York, this 16th day of February, 1996, by and among PRIVATE LABEL COSMETICS,
INC. ("Private Label"), P.L.C. Specialties, Inc. ("P.L.C"), International
Cosmetic Group, Inc. ("International"), each a corporation existing under and by
virtue of the laws of the State of New Jersey, and FASHION LABORATORIES, INC.
("Fashion"), a corporation existing under and by virtue of the laws of the State
of Delaware, each with their respective principal place of business located at
20-10 Maple Avenue, Fairlawn, NJ 07410 (Private Label, P.L.C., International and
Fashion, hereinafter shall individually and collectively be referred to as
"Borrower") and FINOVA CAPITAL CORPORATION, a Delaware corporation, with a place
of business located at 111 West 40th Street, New York, New York 10018
("FINOVA"). This Agreement sets forth the terms and conditions upon which FINOVA
may, in its sole and absolute discretion, make loans, advances and other
financial accommodations to or for the benefit of Borrower upon the security
referred to herein.

                  Section 1.        DEFINED TERMS

                  1.1   All terms used herein which are defined in Article 1 or
Article 9 of the Uniform Commercial Code (the "UCC") shall have the same meaning
as given therein unless otherwise defined in this Agreement. All references to
the plural shall also mean the singular.

                  1.2   "Account" or "Accounts" shall mean all of Borrower's
present and hereafter created accounts receivable, contract rights, general
intangibles, security deposits, trade styles, trademarks, chattel paper, notes,
drafts, acceptances, leases, lease payments, rents, tax refunds, options to
purchase real or personal property, securities, stock options, customer lists,
insurance claims, patents, patent applications, documents, instruments,
copyrights, claims, and any other choses in action, as such terms may be defined
in the UCC, including, without limitation, all obligations for the payment of
money arising out of Borrower's sale, lease or other disposition of goods or
other property or Borrower's rendition of services, and to all of Borrower's
merchandise which is represented thereby whether delivered or undelivered, and
to all proceeds thereof including, but not limited to, the proceeds of any
insurance thereon whether or not specifically assigned to FINOVA.

                  1.3   "Account Debtor" shall mean each debtor or obligor in 
any way obligated on or in connection with any Account.

                  1.4   "Collateral" shall have the meaning set forth in 
Section 4.1 hereof.

                  1.5   "Costs and Expenses" shall include, but not be limited 
to commissions, fees, appraisal fees, taxes, title insurance premiums, internal
and external audit expenses for routine and non-routine audits, field 
examination expenses, filing, recording and search expenses, reasonable 
attorney's fees and disbursements (as may be incurred with respect to the 
effectuation of this Agreement or any claim of any nature or litigation 
whatsoever arising out of or as a result of the interpretation of this 
Agreement or the financing provided for hereunder, including, but not limited 
to, all fees and expenses for the service and filing of papers, premiums

                                       2

<PAGE>



on bonds and undertakings, fees of marshals, sheriffs, custodians, auctioneers
and others, travel expenses and all court costs and collection charges),
Facility Fees (as defined herein), postage, wire transfer fees, check dishonor
fees and other out of pocket expenses arising out of or relating to the
negotiations, preparation, consummation, administration and enforcement of this
Agreement or any other agreement between Borrower and FINOVA including, but not
limited to any guaranty of the Obligations (as defined herein).

                  1.6  "Default Rate of Interest" shall have the meaning set 
forth in Section 3.2 hereof.

                  1.7  "Eligible Accounts" shall mean Accounts created by 
Borrower in the ordinary course of its business arising out of its sale of 
goods or rendition of services, which are and at all times shall continue to be
acceptable to FINOVA in its sole and absolute discretion. Standards of
eligibility may be fixed and revised from time to time solely by FINOVA in its
exclusive judgment. In determining eligibility, FINOVA may, but need not, rely
on agings, reports and schedules of Accounts furnished by Borrower but reliance
by FINOVA thereon from time to time shall not be deemed to limit its right to
revise standards of eligibility at any time without notice as to both Borrower's
present and future Accounts.

                  1.8  "Events of Default" shall have the meaning set forth in 
Section 8.1 hereof.

                  1.9  "Facility Fee" shall have the meaning set forth in 
Section 3.4 hereof.

                  1.10  "Line of Credit" as used herein is solely for the 
purpose of computing the Facility Fee and does not represent any amount or 
amounts available for borrowing purposes nor any limit as to the amount or
amounts available for borrowing purposes, each of which shall be determined at 
FINOVA's sole and absolute discretion. Subject to the preceding sentence, 
Borrower's Line of Credit is $2,000,000.

                  1.11  "Net Amount of Eligible Accounts" shall mean the gross
amount of Eligible Accounts less sales, excise or similar taxes, and less
returns, discounts, claims, credits, reserves (as determined by FINOVA in its
sole discretion) and allowances of any nature at any time issued, owing,
granted, outstanding, available or claimed.

                  1.12  "Obligations" shall mean any and all loans, advances,
accommodations, indebtedness, liabilities, Costs and Expenses and all
obligations of every kind and nature owing by Borrower to FINOVA, however
evidenced, whether as principal, guarantor or otherwise, whether arising under
this Agreement, any supplement hereto, or otherwise, whether now existing or
hereafter arising, whether direct or indirect, absolute or contingent, joint or
several, due or not due, primary or secondary, liquidated or unliquidated,
secured or unsecured, original, renewed, modified or extended, and whether
arising directly or acquired from others (including, without limitation,
wherever applicable, FINOVA's participation or interests in Borrower's
obligations to others) and including, without limitation, FINOVA's charges, of
whatever nature, commissions, interest, expenses, costs and attorneys' fees, all
of which are chargeable to

                                       3

<PAGE>



Borrower in connection with any of the foregoing.

                  1.13     "Records" shall have the meaning set forth in 
                           Section 4.1(f) hereof.

                  1.14     "Renewal Date" shall have the meaning set forth in 
                           Section 9.1 hereof.

                  1.15     "Service Fee" shall have the meaning set forth in 
                           Section 3.4 hereof.

                  Section 2.    LOANS AND ADVANCES

                  2.1 FINOVA shall from time to time, in its sole and absolute
discretion, make loans, advances and other financial accommodations to or for
the benefit of Borrower of up to: (a) 80% of the Net Amount of Eligible Accounts
(or such greater or lesser percentage thereof as FINOVA shall, in its sole and
absolute discretion determine); (b) 50% of eligible raw inventory up to an
amount not exceeding $214,500 (as determined by FINOVA in its sole and absolute
discretion and price at the lower of cost or market); and (c) $606,900 (the "M &
E Advance"). The M & E Advance shall be repaid to FINOVA in installments in the
amount of $10,150 per month commencing on the last day of the month in which
this Agreement is executed and delivered to FINOVA and continuing on the last
day of each month thereafter for twenty-three (23) months at which time the
entire balance of the M & E Advance shall be paid to FINOVA. Notwithstanding the
foregoing, FINOVA shall have the right at any time to demand and receive the
immediate repayment of the entire balance of the M & E Advance in the event (a)
of any default or termination under this Agreement; (b) of any reduction in the
value of the Borrower's machinery and equipment; or (c) that FINOVA, in its sole
and absolute discretion, shall consider the M & E Advance insecure.

                  2.2 All Obligations shall be charged to an account in the
Borrower's name as maintained on FINOVA's books. FINOVA shall render to the
Borrower a monthly statement of its account which statement shall be deemed
correct, accepted by, and conclusively binding upon Borrower as an account
stated, except to the extent that Borrower shall deliver to FINOVA written
notice of any exceptions thereto within thirty (30) days after the date such
statement is rendered.

                  2.3 All principal, interest, fees, commissions, charges, Costs
and Expenses incurred with or in respect of this Agreement or any supplement or
amendment hereto (all of which shall be cumulative and not exclusive) and any
and all Obligations shall be charged as an advance to Borrower's account as
maintained by FINOVA.

                  2.4 All Obligations shall be payable at FINOVA's office
specified above or at such other place as FINOVA may hereafter designate from
time to time. If requested, Borrower shall execute and deliver to FINOVA one or
more promissory notes in form and substance satisfactory to FINOVA to further
evidence the Obligations.

                  Section 3. INTEREST AND FACILITY FEES

                                        4

<PAGE>




                  3.1  FINOVA is authorized to charge the Borrower's loan 
account as an advance on the first day of each month as follows: (a) all Costs 
and Expenses; and (b) interest on Borrower's monthly average loan balance of not
less than $500,000. Interest shall be payable by Borrower to FINOVA at the per
annum Prime Rate (the "Prime Rate") plus 3% (the "Interest Rate"). As used
herein the term "Prime Rate" shall be deemed to mean the prime commercial rate
charged by Citibank, N.A., in effect on the date hereof (whether or not such
rate is the lowest rate available at such bank) and as same may be adjusted
upwards and downwards from time to time. The Interest Rate shall never be less
than six (6%) percent per annum nor greater than the highest rate permitted by
law. Any change in the Interest Rate shall become effective on the first day of
the month following the month in which the Prime Rate shall have been increased
or decreased, as the case may be. The Interest Rate shall be calculated based on
a three hundred sixty (360) day year for the actual number of days elapsed and
shall be charged to Borrower on all obligations. All interest charged or
chargeable to Borrower shall be deemed as an additional advance and shall become
part of the Obligations.

                  3.2  Borrower agrees that upon the occurrence of any Event of
Default (whether caused by the Borrower, an Account Debtor or others), the
Interest Rate on all Obligations shall immediately convert to the rate of 1/15th
of 1% per day (the "Default Rate of Interest") and all interest accruing
hereunder together with all Obligations shall thereafter be payable upon demand.

                  3.3  In no event shall the Interest Rate or the Default Rate 
of Interest exceed the highest rate permitted under any applicable law or
regulation. If any part or provision of this Agreement is in contravention of
any such law or regulation such part or provision shall be deemed amended to
conform thereto and any payments of interest made in excess of such highest rate
permitted, if any, shall deemed to be payments of principal Obligations to the
extent of such excess.

                  3.4  Upon the execution and delivery of this Agreement,
Borrower shall pay FINOVA a Facility Fee in the amount of 1% of the Line of
Credit extended by FINOVA to Borrower and upon each annual anniversary date of
this Agreement, Borrower shall pay FINOVA a Facility Fee in the amount of .5% of
the Line of Credit extended by FINOVA to Borrower, until such time as this
Agreement has been terminated in accordance with its terms. In addition,
Borrower shall pay FINOVA a monthly Service Fee in the amount of $1,000.00.

                  3.5  Borrower shall pay FINOVA an Audit Fee in the amount of
$600 per day for each auditor performing an examination of the Borrower's books
and records, such Audit Fee to be in addition to all other Costs and Expenses
incurred by FINOVA with regard to each such examination, all of which shall be
deemed part of the Obligations. Audit Fees in any contract year shall not exceed
the amount of $8,000, provided there is no default hereunder.

                  Section  4.   GRANTING PROVISIONS

                  4.1.  As security for the prompt performance, observance and 
payment in full

                                        5

<PAGE>



of all Obligations, Borrower hereby grants to FINOVA a continuing security
interest in, lien upon and right of set off against, and Borrower hereby
assigns, transfers, pledges and sets over to FINOVA the following (which,
together with any of Borrower's other property in which FINOVA may at any time
have a security interest or lien, whether pursuant to any supplement or
amendment hereto, or otherwise, all of which are herein collectively referred to
as the "Collateral"): (a) All of Borrower's present and future Accounts; (b) all
of Borrower's monies, securities and other property and the proceeds thereof,
now or hereafter held or received by, or in transit to, FINOVA from or for
Borrower, or for the account of Borrower, whether for safekeeping, pledge,
custody, transmission, collection or otherwise, and all of Borrower's deposits
(general or special) including, but not limited to security deposits, balances,
sums and credits with FINOVA at any time existing or with a third party for the
Borrower's account; (c) all of Borrower's present and future right, title and
interest, and all of Borrower's present and future rights, remedies, security
and liens, in, to and in respect of the Accounts and other Collateral,
including, without limitation, rights of stoppage in transit, replevin,
repossession and reclamation and other rights and remedies of an unpaid vendor,
lienor or secured party, guarantees or other contracts of suretyship with
respect to the Accounts, deposits or other security for the obligation of any
Account Debtor, and credit and other insurance; (d) all of Borrower's present
and future right, title and interest in, to and in respect of all goods relating
to, or which by sale have resulted in, Accounts including, without limitation,
all goods described in invoices, documents, contracts or instruments with
respect to, or otherwise representing or evidencing, any Accounts or other
Collateral, including without limitation, all returned, reclaimed or repossessed
goods; (e) all of Borrower's present and future deposit accounts; (f) all of
Borrower's present and future books, records, ledger cards, computer programs
(including all software and data contained in or by any computer whether in the
possession of the Borrower or any other party) and other property and general
intangibles evidencing or relating to the Accounts and any other Collateral or
any Account Debtor, together with the file cabinets, containers, tapes or disks,
in which the foregoing are stored ("Records'); (g) all of Borrower's presently
owned or hereafter acquired inventory; (h) all of Borrower's machinery and
equipment, whether presently owned or hereinafter acquired; (i) all other of
Borrower's present and future general intangibles of every kind and description,
including, without limitation, customer lists, stock options, patent, trademark
and copyright applications, trade names and trademarks, and the goodwill of the
business symbolized thereby, patents, copyrights, licenses and Federal, State
and local tax refund claims, leases, rents and insurance claims of all kinds;
and (j) all proceeds of the foregoing, in any form, including, without
limitation, all claims against third parties for loss or damage to or
destruction of any or all of the foregoing. The security interests granted
herein shall remain effective whether or not the Collateral covered thereby is
acceptable to FINOVA or deemed by it to be ineligible for the purposes of any
loans or advances contemplated under this Agreement.

                  4.2 Borrower shall deliver to FINOVA a duplicate and/or
original invoice, and all original documents evidencing the delivery of goods or
the performance of services with regard to each Account, including but not
limited to all original contracts, orders, invoices, bills of lading, warehouse
receipts, delivery tickets and shipping receipts, together with schedules
describing the Accounts and/or written confirmatory assignments to FINOVA of
each Account,

                                       6

<PAGE>



in form and substance satisfactory to FINOVA and duly executed by Borrower,
together with such other information as FINOVA may request. In no event shall
the making (or the failure to make) of any schedule or assignment or the content
of any schedule or assignment or Borrower's failure to comply with the
provisions hereof be deemed or construed as a waiver, limitation or modification
of FINOVA's security interest in, lien upon and assignment of the Collateral or
Borrower's representations, warranties or covenants under this Agreement or any
supplement or amendment hereto.

                  Section 5.   ENFORCEMENT OF RIGHTS IN AND TO COLLATERAL

                  5.1  Until Borrower's authority to do so is curtailed or
terminated at any time by FINOVA in its sole and absolute discretion, Borrower
shall (at Borrower's expense) collect on FINOVA's behalf as FINOVA's property
and in trust for FINOVA, and deliver to FINOVA in their original form on the
same date as the date of the actual receipt thereof, all checks, drafts, notes,
acceptances, cash, wire transfers and any other evidences of payment, applicable
to any assigned Account. Five (5) working days shall be allowed subsequent to
receipt by FINOVA of all Account Debtor or third party checks and two (2)
working days shall be allowed subsequent to receipt by FINOVA of wire transfer
by Account Debtors or third parties to permit bank clearance and collection.

                  5.2  FINOVA or FINOVA's representatives shall at all times
(upon reasonable notice unless FINOVA alleges a default hereunder) have free
access to and right of inspection of the Collateral and have full access to and
the right to examine and make copies of Borrower's Records, to confirm and
verify all Accounts, to perform general audits and to do whatever else FINOVA
deems necessary to protect FINOVA's interests. FINOVA may at any time remove
from Borrower's premises or require Borrower or its accountants or auditors to
deliver any Records to FINOVA. FINOVA may, at Borrower's cost and expense, use
any of Borrower's personnel, supplies, computer equipment (including all
computer programs, software and data) and space at Borrower's places of business
or at any other place as FINOVA may designate, as may be reasonably necessary
for the handling of collections.

                  5.3 Merchandise received in settlement of any assigned Account
shall be received in trust for, segregated and delivered to or for the account
of FINOVA. All returns of merchandise, credits, issued by Borrower, claims or
disputes of Account Debtors whether or not accepted by Borrower or given an
allowance of any nature shall be reported by Borrower to FINOVA at least weekly.
Each such report shall be accompanied by copies of all documentation provided to
Borrower in support of all merchandise returns, credits, claims and disputes.
Borrower shall immediately upon obtaining knowledge thereof report to FINOVA all
reclaimed, repossessed and returned goods, Account Debtor claims and any other
matter affecting the value, enforceability or collectability of Accounts. At
FINOVA's request, any goods reclaimed or repossessed by or returned to Borrower
will be set aside, marked with FINOVA's name and held by Borrower (at Borrower's
place of business or at such other place as FINOVA may designate) for FINOVA's
account and subject to FINOVA's security interest.


                                       7

<PAGE>



                  5.4  All claims and  disputes  relating  to Accounts shall be
adjusted within a reasonable time at Borrower's own cost and expense.

                  5.5  FINOVA is authorized and empowered upon alleging an Event
of Default, to compromise or extend the time for payment of any Account, for
such amounts and upon such terms as FINOVA may in its sole discretion determine,
and to accept the return of the merchandise represented by any Account, all
without notice to or consent by Borrower, and without discharging or affecting
Borrower's obligations hereunder to any extent and Borrower's will, upon demand,
pay to FINOVA the amount of any allowance given or authorized by FINOVA
hereunder. FINOVA shall have the right (in addition to its other rights
hereunder or otherwise), with or without the occurrence of an Event of Default
and without notice to Borrower, to appropriate, set off and apply to the payment
of any or all of the Obligations, any portion or all of the Collateral, in such
manner as FINOVA shall in FINOVA's sole discretion determine, to enforce payment
of any Collateral, to settle, compromise or release in whole or in part, any
amounts owing on any Collateral, to prosecute any action, suit or proceeding
with respect to the Collateral, to extend the time of payment of any and all
Collateral, to make allowances and adjustments with respect thereto, to issue
credits in FINOVA's or Borrower's name, to sell, assign and deliver the
Collateral (or any part thereof) at public or private sale, for cash, upon
credit or otherwise at FINOVA's sole option and discretion, and FINOVA may bid
or become purchaser at any such sale, free from any right of redemption which is
hereby expressly waived. Any public or private sale of the Collateral shall be
deemed reasonable to the extent Borrower shall have received written notice of
such sale at least five (5) days prior to its occurrence and shall not have
delivered written objection to FINOVA.

                  Section 6.   REPRESENTATIONS AND WARRANTIES

                  Borrower hereby  epresents, warrants and covenants to FINOVA
the following (which shall survive the execution and delivery of this
Agreement), the truth and accuracy of which, and continuing compliance with,
being a continuing condition of the making of all loans an advances hereunder by
FINOVA or under any supplement or amendment hereto:

                  6.1  Borrower is and shall be the owner of the Collateral free
and clear of all liens, security interests, claims and encumbrances of every
kind and nature, except in FINOVA's favor or as otherwise consented to in
writing by FINOVA, and Borrower shall indemnify and defend FINOVA from and
against all cost, loss and expense with regard to the same. None of Borrower's
Accounts nor any of its inventory has been previously sold or assigned to any
person, firm or corporation and will not be sold or assigned, other than to
FINOVA, at any time during the term of this Agreement without first obtaining
FINOVA's consent in writing. Borrower shall not execute any security agreement
or UCC financing statements in favor of any other party or borrow against the
security of any corporate asset, including but not limited to the Collateral,
without first obtaining FINOVA's consent in writing.

                  6.2    (a) Without first obtaining FINOVA's consent in 
writing Borrower will not directly or indirectly sell, lease, transfer,
abandon or otherwise dispose of all or any portion

                                        8

<PAGE>



          of  Borrower's property or assets  except in the ordinary course of
business) or consolidate or merge with or into any other entity or permit any
other entity to consolidate or merge with or into Borrower.

               (b) Borrower will preserve, renew and keep in full force and 
effect Borrower's existence and good standing as a corporation and its rights
and  franchises with respect thereto;

               (c) Borrower will continue to engage in business of the same 
type as Borrower is engaged as of the date hereof; and

               (d) Borrower will give FINOVA thirty (30) days prior written 
notice of any proposed change in Borrower's corporate name which notice shall
set forth the new name.

                  6.3  Borrower's Records and principal executive office are
maintained at the address referred to herein. Borrower shall not change such
location without FINOVA's prior written consent and prior to making any such
change, Borrower agrees to execute any additional financing statements or other
documents or notices which FINOVA may require.

                  6.4 Borrower shall maintain its shipping forms, invoices and
other related documents in a form satisfactory to FINOVA and shall maintain its
books, records and accounts in accordance with general accepted accounting
principles consistently applied. Borrower agrees to furnish FINOVA monthly with
accounts receivable agings, inventory reports (if requested by FINOVA), and
interim financial statements (including balance sheet, statement of income and
surplus account, and cash flow statement) hereafter collectively referred to as
("Interim Financial Statements"), and to furnish FINOVA at any time or from time
to time with such other information regarding Borrower's business affairs and
financial condition as FINOVA may reasonably request, including, without
limitation, cash flow and other projections, earnings forecasts, schedules,
agings, and reports. Borrower hereby irrevocably authorizes and directs all
accountants, auditors and any other third parties to deliver to FINOVA, at
Borrower's expense, copies of Borrower's financial statements, papers related
thereto, and other accounting records of any kind or nature in their possession
and to disclose to FINOVA any information they may have regarding Borrower's
business affairs and financial condition. Borrower shall furnish FINOVA with
audited financial statements within ninety (90) days of the end of its fiscal
year end certified by independent public accountants selected by Borrower and as
to whom FINOVA has no objection. All financial statements and information shall
fairly present Borrower's financial condition and the results of Borrower's
operations for the periods in which the financial statements are furnished.

                  6.5 Each Account represents a valid and legally enforceable
indebtedness based upon a bona fide sale and delivery of goods or rendition of
services usually dealt in by Borrower in the ordinary course of its business
which has been finally accepted by the Account Debtor. Each Account is and will
be for a liquidated amount maturing as stated in the invoice rendered

                                        9

<PAGE>



to the Account Debtor who is unconditionally liable to make payment at maturity
of the amount stated in each invoice, document or instrument evidencing the
Account in accordance with the terms thereof, without offset, defense,
deduction, counterclaim, discount or condition. Every assigned Account, and any
evidence of indebtedness with respect thereto shall be paid in full at maturity.
If any account is not paid in full at maturity, the amount of such unpaid
Account (whether in whole or in part) may be charged against and deducted from
any advance then or thereafter made by FINOVA to Borrower or, in the event
Borrower then has no borrowing availability, Borrower shall pay FINOVA, upon
demand, the full amount remaining unpaid thereon. Such payment or deduction
shall not constitute a reassignment, and FINOVA may retain the Account as
collateral for all Obligations of Borrower to FINOVA until the same have been
fully satisfied.

                  6.6 All statements made and all unpaid  balances appearing in
the invoices, documents and instruments evidencing each Account are true and
correct and are in all respects what they purport to be and all signatures and
endorsements that appear thereon are genuine and all signatories and endorsers
have full capacity to contract. Each Account Debtor is solvent and financially
able to pay in full each Account when it matures. None of the transactions
underlying or giving rise to any Account shall violate any state or federal laws
or regulations, and all documents relating to the Accounts shall be legally
sufficient under such laws or regulations and shall be legally enforceable in
accordance with their terms and all recording, filing and other requirements of
giving public notice under any applicable law have been and shall be duly
complied with.

                  6.7 Borrower is solvent and will so remain. Borrower's
federal, state and local taxes of every kind and nature, including, but not
limited to employment taxes, are current, and there are no pending tax audits or
examinations with respect to Borrower's federal, state or local tax returns.

                  6.8  Borrower  shall duly pay and  discharge all taxes,
assessments, contributions and governmental charges upon or against it or its
properties or assets prior to the date on which penalties attach thereto.
Borrower shall be liable for all taxes and penalties imposed upon any
transaction under this Agreement or any supplemental or amendment hereto or
giving rise to the Accounts or any other Collateral or which FINOVA may be
required to withhold or pay for any reason. Borrower agrees to indemnify and
hold FINOVA harmless with respect thereto, and to repay to FINOVA on demand the
amount thereof, and until paid by Borrower such amounts shall be added to and
included in Borrower's Obligations.

                  6.9 There is no investigation by any state, federal or local
agency pending or threatened against Borrower and there is no action, suit,
proceeding or claim pending or threatened against Borrower or Borrower's assets
or goodwill or affecting any transactions contemplated by this Agreement, or any
supplement or amendment hereto, or any agreements, instruments or documents
delivered in connection herewith or therewith before any court, arbitrator, or
governmental or administrative body or agency which if adversely determined with
respect to Borrower would result in any material adverse change in Borrower's
business,

                                       10

<PAGE>



properties, assets, goodwill or condition, financial or otherwise.

                  6.10  The  execution,  delivery and  performance of this
Agreement, any supplement or amendment hereto, or any agreements, instruments
and documents executed and delivered in connection herewith, are within
Borrower's corporate powers, have been duly authorized, are not in contravention
of law or the terms of Borrower's charter, by-laws or other incorporation
papers, or of any indenture, agreement or undertaking to which Borrower is party
or by which Borrower is bound.

                  6.11 Borrower shall keep and maintain, at its sole cost and
expense, satisfactory and complete Records including records of all Accounts,
all payments received and credits granted thereon, and all other dealings
therewith. Upon the sale of goods or the rendering of services, Borrower shall
make appropriate entries in its books and records disclosing such assignments of
Accounts to FINOVA, and shall execute and deliver all papers and instrument, and
do all things necessary to effectuate this Agreement and facilitate the
collection of the Accounts. FINOVA is hereby vested with all of Borrower's
rights, securities and guarantees with respect to each Account, including the
right of stoppage in transit. Notwithstanding the failure of Borrower to execute
and deliver such written assignment as aforesaid, each Account created by
Borrower shall be deemed assigned to FINOVA and shall become its property.

                  6.12 If any Account Debtor of Borrower shall reject or return
any of the goods which created an assigned Account, Borrower shall promptly
deliver the same to FINOVA, or notify FINOVA and hold the same, separate and
apart from Borrower's stock, in trust for and subject to the order of FINOVA,
and FINOVA may take and sell the same, without notice, for such price and upon
such terms as it may, in its sole and absolute discretion, determine. Borrower
shall remain liable for any difference between the original invoice price and
the net proceeds of resale, after deducting any expenses incurred by FINOVA in
connection with such resale. Notwithstanding the foregoing, FINOVA may require
Borrower to pay to it the original invoice price of such rejected or returned
goods. In case any such goods shall be resold, the Account thereby created shall
be FINOVA's property and shall be deemed assigned hereunder.

                  6.13 All monies, Accounts and other property of Borrower which
may come into FINOVA's possession in any manner, and all sums to the credit of
Borrower may be retained by FINOVA and applied to Obligations or any of the
Borrower's obligations owing to FINOVA's parent, any of its subsidiaries or any
of its affiliates. Borrower's obligations as set forth in the preceding sentence
shall remain applicable and enforceable as against Borrower should FINOVA be
merged into or with any of the entity, including, but not limited to, its parent
corporation. Borrower absolutely and unconditionally guarantees and grants a
security interest to FINOVA in and to all of its Collateral to secure any and
all Obligations (including, but not limited to all obligations of any entity
which is a parent, subsidiary or affiliate of Borrower, whether arising under
this Agreement or otherwise, and whether or not then due and however created)
which Borrower may at any time owe to FINOVA or its parent, any of its
subsidiaries or any of its affiliates.


                                       11

<PAGE>



                  6.14 FINOVA's agents and examiners shall have the right at any
time during business hours to review, inspect, examine, check and make copies of
extracts from Borrower's Records.

                  6.15 Borrower shall, at Borrower's expense, duly execute and
deliver, or shall cause to be duly executed and delivered, such further
agreements, instruments and documents, including, without limitation, additional
security agreements, mortgages, deeds of trust, deeds to secure debt, collateral
assignments, UCC financing statements or amendments and continuations thereof,
landlord's or mortgagee's waivers of liens and consents to the exercise by
FINOVA of all of its rights and remedies hereunder, under any supplement or
amendment hereto, or applicable law with respect to the Collateral. In addition,
Borrower shall do or cause to be done such further acts as may be necessary or
proper, in FINOVA's opinion, to evidence, perfect, maintain and enforce its
security interest and the priority thereof in and to the Collateral and to
otherwise effect the provisions and purposes of this Agreement or any supplement
or amendment hereto. Where permitted by law, Borrower hereby authorizes FINOVA
to execute and file one or more UCC financing statements covering the Collateral
signed only by FINOVA.

                  6.16 Borrower shall, at Borrower's expense, maintain insurance
covering the Collateral in such amounts and with such insurance companies as may
be acceptable to FINOVA in its sole and absolute discretion. Borrower shall have
FINOVA named a loss payee on all such insurance policies.

                  Section 7.     ADDITIONAL POWERS

                  7.1  FINOVA shall have the right at any time in its sole and
absolute discretion: (a) to notify Account Debtors that Borrower's Accounts have
been assigned to and are payable to FINOVA; and (b) to collect any and all
Accounts directly in its own name and charge all of its collection costs and
expenses including, but not limited to, its legal expenses to the Borrower's
account as part of the Obligations.

                  7.2 Borrower hereby appoints FINOVA or FINOVA's designee as
Borrower's attorney-in-fact, at Borrower's own cost and expense, to exercise at
any time all or any of the following powers which, being coupled with an
interest, shall be irrevocable until all Obligations have been paid in full: (a)
upon FINOVA alleging an Event of Default hereunder to redirect, receive, open
and dispose of all mail addressed to Borrower and to notify postal authorities
to change the address for delivery thereof to such address as FINOVA may
designate; (b) to execute and file in Borrower's name financing statements and
amendments under the UCC; (c) to receive, take, endorse, assign, deliver, accept
and deposit, in FINOVA's or Borrower's name, any and all checks, notes, drafts,
acceptances, money orders, remittances or other evidences of payment of money or
Collateral which may come into FINOVA's possession; (d) to sign Borrower's name
on any drafts against Account Debtors, assignments and verifications of
Accounts; (e) to transmit to Account Debtors notice of FINOVA's interest therein
and to request from such Account Debtors at any time, in FINOVA's or Borrower's
name or that of FINOVA's designee, information concerning the Accounts and the
amounts owing thereon; (f) upon

                                       12

<PAGE>



FINOVA alleging an Event of Default hereunder to notify Account Debtors to make
payment directly to FINOVA; (g) to take or bring, in FINOVA's or Borrower's
name, and in FINOVA's sole and absolute discretion all steps, actions, suits or
proceedings deemed necessary or desirable by FINOVA to effect collection of the
Collateral; and (h) to do all other acts and things necessary to carry out this
Agreement. Borrower hereby releases FINOVA and FINOVA's officers, employees and
designees, from all liability arising from any act or acts under this Agreement
or in furtherance thereof, whether by omission or commission, and whether based
upon any error of judgment or mistake of law or fact.

                  Section 8.    EVENTS OF DEFAULT

                  8.1 All Obligations shall be, at FINOVA's option, immediately
                  8.2 In the event FINOVA seeks to take possession of all or any
portion of the Collateral by judicial process (including, but not limited to,
FINOVA obtaining an order of attachment, a temporary restraining order, a
preliminary or permanent injunction or otherwise) against the Borrower or with
regard to the Collateral, Borrower irrevocably waives: (a) the

                                       13

<PAGE>



posting of any bond, surety or security with respect thereto which might
otherwise be required, (b) any demand for possession prior to the commencement
of any suit or action to recover the Collateral, and (c) any requirement that
FINOVA retain possession and not dispose of any Collateral until after trial or
final judgment.

                  8.3 Borrower agrees that the giving of five (5) days' notice
by FINOVA, sent by ordinary mail, postage prepaid, to Borrower's address set
forth herein, designating the place and time of any public sale or of the time
after which any private sale or other intended disposition of the Collateral is
to be made, shall be deemed to be reasonable notice thereof and Borrower waives
any other notice with respect thereto.

                  8.4  The net cash proceeds resulting from the exercise of any
of FINOVA's rights or remedies under this Agreement, under the UCC or otherwise,
shall be applied by FINOVA to the payment of the Obligations in such order as
FINOVA may elect, and Borrower shall remain liable to FINOVA for any deficiency.
Without limiting the generality of the foregoing, if FINOVA enters into any
credit transaction, directly or indirectly, in connection with the disposition
of any Collateral, FINOVA shall have the option, at any time, in FINOVA's sole
and absolute discretion, to reduce the Obligations by the amount of such credit
transaction or any part thereof or to defer the reduction thereof until actual
receipt by FINOVA of cash in connection therewith.

                  8.5  The enumeration of the foregoing rights and remedies is
not intended to be exclusive, and such rights and remedies are in addition to
and not by way of limitation of any other rights or remedies FINOVA may have
under the UCC or other applicable law. FINOVA shall have the right, in FINOVA's
sole and absolute discretion, to determine which rights and remedies, and in
which order any of the same, are to be exercised, and to determine which
Collateral is to be proceeded against and in which order, and the exercise of
any right or remedy shall not preclude the exercise of any others, all of which
shall be cumulative.

                  8.6  No act, failure or delay by FINOVA shall constitute a
waiver of any of its rights or remedies. No single or partial waiver by FINOVA
of any provision of this Agreement or any supplement or amendment hereto, or
breach or default thereunder, or of any right or remedy which FINOVA may have
shall operate as a waiver of any other provision, breach, default, right or
remedy or of the same provision, breach, default, right or remedy on a future
occasion.

                  8.7  Borrower waives presentment, notice of dishonor, protest
and notice of protest of all instruments included in or evidencing any of the
Obligations or the Collateral and any and all notices or demands whatsoever
(except as expressly provided herein). FINOVA may, at all times, proceed
directly against Borrower or any guarantor or endorser to enforce payment of the
Obligations and shall not be required to take any action of any kind to
preserve, collect or protect FINOVA's or Borrower's rights in the Collateral.

                  Section 9.        MISCELLANEOUS

                                       14

<PAGE>




                  9.1 This Agreement shall become effective upon acceptance by
FINOVA and shall continue in full force and effect for a term ending two (2)
years from the date hereof (the "Renewal Date") and from year to year
thereafter, unless and until terminated pursuant to the terms hereof. In
addition to FINOVA's right to declare this Agreement immediately terminated at
any time upon the occurrence of an Event of Default, either party may terminate
this Agreement on the Renewal date or on the anniversary of the Renewal Date in
any year by giving the other party at least sixty (60) days prior written notice
by registered or certified mail, return receipt requested. No termination of
this Agreement, however, shall relieve or discharge Borrower of Borrower's
duties, obligations and covenants hereunder until all Obligations have been paid
in full and FINOVA's continuing security interest in and to the Collateral shall
remain in effect until all such Obligations have been fully discharged.

                  9.2 If FINOVA terminates this Agreement upon the occurrence of
an Event of Default or if Borrower terminates this Agreement as to future
transactions other than on the Renewal Date or any anniversary of the Renewal
Date, in view of the impracticality and extreme difficulty in ascertaining
FINOVA's actual damages and by mutual agreement of the parties as to a
reasonable calculation of FINOVA's lost profits as a result thereof, Borrower
hereby agrees that it shall immediately pay to FINOVA by wire transfer,
certified check or bank cashier's check, Borrower's entire Obligations owing
thereunder, plus liquidated damages of an amount equal to 75% of FINOVA's
average monthly charges (inclusive of interest, Facility Fee, LC Fees, if any,
and all other Costs and Expenses, hereafter, the "Monthly Charges") for the six
month period preceding the date of FINOVA's receipt of Borrower's notice of
termination or from the date of this Agreement, whichever is less, multiplied by
the number of months remaining under this Agreement, but in no event less than
$500 per month of the then unexpired term thereof. Prior to its actual receipt
of payment as aforesaid, FINOVA shall be free to exercise, without limitation,
all of its rights under this Agreement or under any other agreement it may then
have with Borrower. Borrower's default of any provision under this Agreement may
be considered and construed at the sole option of FINOVA, as a termination of
this Agreement by Borrower. The liquidated damages provided for in this
paragraph 9.2 shall be deemed included in the Obligations and shall be presumed
to be the amount of damages sustained by FINOVA due to the Borrower's early
termination and Borrower agrees that such damages are reasonable and appropriate
under the circumstances currently existing. Notwithstanding anything to the
contrary contained herein, Borrower shall not be obligated to pay the liquidated
damages set forth in this paragraph 9.2 if after the first anniversary of this
Agreement Borrower transfers the financing set forth hereunder to another
division of FINOVA.

                  9.3 This Agreement, and any supplement or amendment hereto and
any agreements, instruments or documents delivered or to be delivered in
connection herewith, constitute the entire agreement and understanding between
FINOVA and Borrower concerning the subject matter hereof and thereof and as such
supersedes all other prior or contemporaneous agreements, understandings,
negotiations and discussions, representations, warranties, commitments, offers,
contracts, whether written or oral, all of which are merged into this Agreement.
FINOVA and the Borrower agree that neither party shall be bound by anything not
expressed herein, nor shall this Agreement be modified orally.

                                       15

<PAGE>




                  9.4  All amendments to and modifications of this Agreement
shall be in writing and signed by Borrower and FINOVA, which requirement shall
not be modified by oral agreement or by course of conduct.

                  9.5  All notices, requests and demands to or upon the respect
parties hereto shall be deemed to have been duly given or made; (a) by hand or
by telecopier, immediately upon sending: (b) one day after posting if by Federal
Express, Express Mail or any other overnight delivery service; or (c) five days
after posting if by certified mail, return receipt requested. All notices,
requests and demands are to be given or made to the respective parties at the
addresses set forth herein or at such other addresses as either party may
designate in writing by notice in accordance with the provisions of this
paragraph.

                  9.6  Borrower and FINOVA each hereby waive all rights to a
trial by jury in any action or proceeding of any kind arising out of or relating
to this Agreement, any supplement or amendment hereto, the Obligations, the
Collateral or any such other transaction. Borrower hereby waives all of its
rights of set off and rights to interpose any defense and/or counterclaims in
the event of any litigation with respect to any matter connected with this
Agreement, any supplement or amendment hereto, the Obligations, the Collateral
or any other transaction between the parties. Borrower hereby irrevocably
consents and submits to the jurisdiction and venue of the Supreme Court of the
State of New York or the United States District Court for the Southern District
of New York in connection with any action or proceeding of any kind arising out
of or relating to this Agreement, any supplement hereto, the Obligations, the
Collateral or any such other transaction. Borrower agrees that any action
brought by it against FINOVA whether with regard to this Agreement or otherwise
shall be subject to the exclusive jurisdiction and venue of the Supreme Court of
the State of New York, County of New York or the United States District Court
for the Southern District of New York.

                  9.7 In any litigation brought by FINOVA, Borrower waives
personal service of any summons, complaint or other process and agrees that
service thereof may be made by certified or registered mail directed to Borrower
at Borrower's address set forth below and service so made shall be complete two
(2) days after the same shall have been posted. Within thirty (30) days after
such mailing, Borrower shall appear and answer such summons, complaint or other
process, failing which Borrower shall be deemed in default and judgement may be
entered by FINOVA against Borrower for the amount of the claim and for any other
relief requested therein.

                  9.8  This Agreement and all transactions hereunder are deemed
to be consummated in the State of New York and shall be governed by and
interpreted in accordance with the substantive and procedural laws of the State
of New York. If any part or provision of this Agreement shall be determined to
be invalid or in contravention of any applicable law or regulation of the
controlling jurisdiction, such part or provision shall be severed without
affecting the validity of any other part or provision of this Agreement.

                  9.9  Borrower hereby consents to and authorizes FINOVA to
 issue appropriate

                                       16

<PAGE>



press release and to cause a tombstone to be published announcing the
consummation of this transaction and the aggregate amount thereof.

                  9.10 This Agreement shall inure to and be binding upon the 
parties hereto and their successors and assigns.

WITNESS:                                    PRIVATE LABEL COSMETICS, INC.



/s/ Denise Assante                       By:/s/ Michael Assante
Denise Assante, Secretary                   Michael Assante, President


WITNESS:                                    FASHION LABORATORIES, INC.



/s/ Denise Assante                       By:/s/ Michael Assante
Denise Assante, Secretary                   Michael Assante, President


WITNESS:                                    P.L.C. SPECIALTIES, INC.



/s/ Denise Assante                       By:/s/ Michael Assante
Denise Assante, Secretary                   Michael Assante, President

WITNESS:                                    INTERNATIONAL COSMETICS GROUP, INC.


/s/ Denise Assante                       By:/s/ Michael Assante
Denise Assante, Secretary                   Michael Assante, President


                                            ACCEPTED:

                                            FINOVA CAPITAL CORPORATION


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


                                       17

<PAGE>





                                    GUARANTY

         1.  In  consideration of and in order to induce FINOVA Capital
Corporation ("FINOVA"), its successors, endorsees or assigns to grant and
continue to grant such advances, loans or extensions of credit directly or
indirectly to PRIVATE LABEL COSMETICS, INC., FASHION LABORATORIES, INC., P.L.C.
SPECIALTIES, INC. and INTERNATIONAL COSMETIC GROUP, INC. (hereinafter, whether
one or more, called "Borrower") and to grant to Borrower such renewals,
extensions, forbearances, releases of collateral or other relinquishment of
legal rights as FINOVA may deem advisable, and for other good and valuable
consideration, receipt of which is hereby duly acknowledged, the undersigned
Guarantor(s) (hereinafter, whether one or more, call "Guarantor", who, if two or
more in number, shall be jointly and severally bound) for the undersigned
Guarantor and for their heirs and personal representatives, or successors, and
assigns of the undersigned Guarantor, hereby absolutely and unconditionally
guarantees to FINOVA, its successors, endorsees and assigns, the prompt and
unconditional payment when due (whether at maturity, by acceleration or
otherwise) and at all times thereafter of any and all obligations or liabilities
of every kind, nature and character (including all renewals, extensions and
modifications thereof) of Borrower to FINOVA, its successors, endorsees, or
assigns howsoever created or arising, whether or not represented by negotiable
instruments or other writings, whether now existing or hereafter incurred,
whether originally contracted with FINOVA or with another and assigned or
transferred to FINOVA or otherwise acquired by FINOVA, whether contracted by
Borrower alone or jointly with others, and whether absolute or contingent,
secured or unsecured, matured or unmatured, including but not limited to any and
all sums, late charges, disbursements, expenses, legal fees and any deficiency
upon enforcement of collateral, agreements and contracts in connection with all
of such obligations.

                  2.  Undersigned  Guarantor consents that without notice to or
further assent by undersigned Guarantor, the obligation of Borrower or of any
other party for the liability hereby guaranteed may be renewed, extended,
modified, prematured or released by FINOVA as it may deem advisable in its sole
and absolute discretion, and that any security or securities which FINOVA holds
may be exchanged, sold, released, or surrendered by it, as it may deem advisable
in its sole and absolute discretion, without impairing or affecting the
obligation of undersigned Guarantor hereunder.

                  3.  Undersigned  Guarantor waives any and all notice of the
acceptance of this guaranty, or of the creation, renewal or accrual of any
obligations or liability of Borrower to FINOVA, present or future, or of the
reliance of FINOVA upon this guaranty. Any and every obligation or liability of
Borrower to FINOVA herein described shall conclusively be presumed to have been
created, contracted or incurred in reliance upon this guaranty, and all dealings
between Borrower and FINOVA shall likewise be presumed to be in reliance upon
this guaranty. Undersigned Guarantor waives protest, presentment, demand for
payment, notice or default or non-payment and notice of dishonor to or upon
undersigned Guarantor, Borrower or any other

                                       18

<PAGE>



party liable for any Borrower's obligations hereby granted.

                  4.  This guaranty shall be construed as an absolute and
unconditional guaranty of payment without regard to the validity, regularity or
enforceability of any obligation or purported obligation of Borrower. FINOVA
shall have all of its remedies under this guaranty without being obliged to
resort first to any security or to any other remedy or remedies to enforce
payment or collection of the obligations hereby guaranteed and may pursue all or
any of its remedies at one or at different times. FINOVA is hereby given a
continuing lien for the purposes and security of this guaranty as well as for
any other obligation or liability (present or future, absolute or contingent,
due or not due) of undersigned Guarantor to FINOVA upon all property and
securities now or hereafter given unto or left in the possession or custody of
FINOVA for any purpose (including property left in safekeeping or custody), by
or for the account of any undersigned Guarantor, and also upon any deposits with
or any credit or claim of any undersigned Guarantor against FINOVA existing from
time to time. FINOVA is hereby authorized and empowered, upon the occurrence of
any of the events set forth in the next succeeding paragraph, to appropriate and
apply to the payment and extinguishment of the liability of undersigned
Guarantor any and all such monies, property, securities, deposits or credit
balances without demand, advertisement or notice, all of which are hereby
expressly waived.

                  5. Upon the default of Borrower or any undersigned Guarantor
with respect to any obligations or liabilities of either of them to FINOVA or in
the event Borrower or any undersigned Guarantor shall die or become insolvent or
make an assignment for the benefit of creditors, or if a petition in bankruptcy
be filed by or against Borrower or any undersigned Guarantor, or in the event of
the appointment of a receiver (either at law or in equity) of Borrower or of any
undersigned Guarantor, or in the event that a judgment is obtained or warrant of
attachment issued against Borrower or of any undersigned Guarantor, or in the
event that the financial or business condition of any of them shall so change as
in the opinion of FINOVA will materially impair its security or increase its
risk, all or any part of the obligations and liabilities of Borrower and/or of
undersigned Guarantor to FINOVA, whether direct or contingent, and of every kind
and description, shall, without notice or demand, become immediately due and
payable insofar as this guaranty is concerned, and shall be taken up forthwith
by undersigned Guarantor, and in any of such events, and whether or not the said
liabilities and obligations are due and payable, FINOVA may (in addition to, and
subject to its rights and remedies under the terms of any special contract with
Borrower), without demand of performance or advertisement or notice of intention
to sell or of time or place of sale, or to redeem, or other notice whatsoever to
undersigned Guarantor or to Borrower (all and each of which demands,
advertisements and notices being hereby expressly waived), sell any and all
collateral which it may hold for said obligations, or under this guaranty, in
one or more parcels, at public or private sale, at FINOVA's office or elsewhere,
at such prices as FINOVA may deem best, either for cash or credit, with the
right of FINOVA at any such sale, public or private, to purchase the whole or
any part of said collateral free from any right or equity of redemption, which
right or equity is hereby expressly waived. FINOVA may, in its uncontrolled
discretion, apply the net proceeds of such sale or sales to payment on account
of

                                       19

<PAGE>



the obligations or liabilities of Borrower and undersigned Guarantor in such
manner and order of priority as FINOVA may, in its absolute and uncontrolled
discretion, elect. If, in the opinion of FINOVA, any collateral deposited
hereunder cannot be freely sold or disposed of at public or private sale
(because of any relationship between the owner and issuer thereof or otherwise),
FINOVA shall have the unqualified right (in addition to all other rights
hereunder) to sell the same, or any part thereof, to a purchaser or purchasers,
under investment letters, for a negotiated price or prices which, under such
circumstances, shall be deemed to be fair and equitable.


                                       20

<PAGE>



         6. Any stocks, bonds or other securities held by FINOVA hereunder may,
whether or not Borrower or undersigned Guarantor is in default, be registered
and held in the name of FINOVA or its nominee, and FINOVA or said nominee may
exercise all voting and corporate rights relating thereto as if the absolute
owner thereof.

         7. The term "Borrower" as used herein shall include the individual or
individuals, association, partnership or corporation named herein as Borrower,
and (a) any successor individual or individuals, association, partnership or
corporation to which all or substantially all of the business or assets of said
Borrower shall have been transferred, (b) in the case of a partnership Borrower,
any new partnership which shall have been created by reason of the admission of
any new partner or partners therein and/or the dissolution of the existing
partnership by the death, resignation, or other withdrawal of any partner, and
(c) in the case of a corporate Borrower, any other corporation into or with
which said Borrower shall have been merged, consolidated, reorganized, purchased
or absorbed. The right of FINOVA to hold, deal with and dispose of the property
deposited by undersigned Guarantor hereunder, as herein provided, shall continue
unimpaired notwithstanding any invalidity or unenforceability of this guaranty
as against undersigned Guarantor personally.

                  8.  FINOVA's books and records showing the account between
FINOVA and Borrower shall be admissible as evidence in any action or proceeding,
shall be binding upon the undersigned Guarantor for the purpose of establishing
the items therein set forth and shall constitute prima facie proof hereof.
FINOVA's monthly statements rendered to Borrower shall, to the extent to which
no written objection is made within thirty (30) days after the date thereof,
constitute an account stated between FINOVA and Borrower and be binding upon the
undersigned Guarantor.

                  9. The undersigned Guarantor waives any and all rights of
subrogation, reimbursement, indemnity, exoneration, contribution or any other
claim which the undersigned Guarantor may now or hereafter have against
Borrower, or any person other than a coguarantor directly or contingently liable
for the obligations guaranteed hereunder, or against or with respect to the
Borrower's property (including without limitation, property collateralizing the
undersigned Guarantor's obligations to FINOVA) arising from the existence or
performance o this guaranty. In furtherance and not in limitation of the
preceding waiver, the undersigned Guarantor agrees that any payment to FINOVA by
the undersigned Guarantor pursuant to this guaranty shall be deemed a
contribution to the capital of the Borrower or other obligated party, and any
such payment shall not constitute the undersigned Guarantor a creditor of any
such party.

                  10. The undersigned Guarantor represents and warrants that
there is no existing indemnification agreement, whether qualified or
unqualified, between the undersigned and Borrower. The undersigned waives any
right he may otherwise have to seek a stay from any United States Bankruptcy
Court, in which Borrower may become a debtor, of any claim or cause of action
hereinafter asserted against the undersigned Guarantor on his guaranty, whether
in an action commenced against the undersigned as a guarantor prior to or
instituted following the

                                       21

<PAGE>



filing a Chapter 11 petition by or against Borrower. The undersigned Guarantor
further acknowledges that this waiver hereinabove, is specifically provided to
FINOVA as an inducement to it to effect the financial accommodations provided by
FINOVA to Borrower.

                  11. This guaranty shall, without further reference, pass to,
and may be relied upon and enforced by, any successor or assignee of FINOVA and
any transferee or subsequent holder of any of said liabilities or obligations of
Borrower. This guaranty may be terminated (but only insofar as it may relate to
obligations of Borrower arising subsequent to such termination) upon written
notice to that effect delivered by undersigned Guarantor to an officer of
FINOVA, such termination to be effective only upon the execution by such officer
of a written receipt therefor, and in the event of such termination, undersigned
Guarantor and his or their respective executors, administrators or successors
and assigns shall nevertheless remain liable with respect to obligations
incurred or arising theretofore, and with respect to such obligations and any
renewals, extensions or other liabilities arising out of same, this guaranty
shall continue in full force and effect, and FINOVA shall have all the rights
herein provided for as if no such termination had occurred.

                  12. The  undersigned Guarantor does hereby waive any an all
right to a trial by jury in any action or proceeding based hereon. This guaranty
and the rights and obligations of FINOVA and of the undersigned Guarantor shall
be governed and construed in accordance with the laws of the State of New York.
The undersigned Guarantor hereby consents to the jurisdiction of the Supreme
Court of the State of New York for a determination of any dispute connected with
this guaranty and authorizes the service of process on the undersigned Guarantor
by registered or certified mail sent to the undersigned Guarantor at the address
or addresses of the undersigned Guarantor, as the case may be as herein set
forth or as set forth on any record maintained by FINOVA. This guaranty cannot
be changed or terminated orally, shall be interpreted according to the laws of
the State of New York, shall be binding upon the heirs, executors,
administrators, successors and assigns of the undersigned Guarantor and shall
inure to the benefit of FINOVA's successors and assigns.

                  13.  Guarantor agrees that, whenever an attorney is used to
obtain payment under or otherwise enforce this guaranty or to enforce, declare
or adjudicate any rights or obligations under this guaranty or with respect to
collateral, whether by legal proceeding or by any other means whatsoever,
FINOVA's reasonable attorney's fee plus costs and expenses shall be payable by
each Guarantor against whom this guaranty or any obligation or right hereunder
is sought to be enforced, declared or adjudicated. Guarantor, if more than one,
shall be jointly and severally bound and liable hereunder and if any of the
undersigned is a partnership, also the members thereof individually. FINOVA and
Guarantor, in any litigation (whether or not arising out of or relating to
obligations, liabilities or collateral security or any of the matters contained
in this guaranty) in which FINOVA and any of them shall be adverse parties,
waive trial by jury. In addition, Guarantor waives the performance of each and
every condition precedent to which Guarantor might otherwise be entitled by law.
FINOVA shall have the right to fill in any blank spaces left in this guaranty
(including the name of "Borrower"), to date this guaranty and to correct patent
errors therein.

                                       22

<PAGE>




                  14. The Guarantor acknowledges that this guaranty and the
Guarantor's obligations under this guaranty are and shall at all times continue
to be absolute and unconditional in all respects and shall at all items be valid
and enforceable irrespective of any other agreements or circumstances of any
kind or nature whatsoever which might otherwise constitute a defense to this
guaranty and the obligations of the Guarantor under this guaranty or the
obligations of any other person or party (including, without limitation, the
Borrower) relating to this guaranty or the obligations of the Guarantor
hereunder or otherwise with respect to any transactions involving the Borrower
and FINOVA. This guaranty sets forth the entire agreement and understanding of
FINOVA and Guarantor and Guarantor absolutely, unconditionally and irrevocably
waives any and all right to assert any defense, set-off, counterclaim or
cross-claim of any nature whatsoever (including, but not limited to, fraud in
the inducement and commercial disposition of collateral of the Guarantor or
Borrower) with respect to this Guaranty or the obligations of the Guarantor
under this guaranty or the obligations of any other person or party (including,
without limitation, Borrower) relating to this guaranty or the obligations of
the Guarantor under this guaranty or otherwise with respect to any transactions
involving the Borrower and FINOVA in any action or proceeding brought by its
successors and assigns, to collect the Debt or any portion thereof, or to
enforce, the obligations of the Guarantor under this guaranty. The Guarantor
acknowledges that no oral or other agreement, understandings, representations or
warranties exists with respect to this guaranty or with respect to the
obligations of the Guarantor under this guaranty, except as specifically set
forth in this guaranty.

                  15. No executory agreement and no course of dealing between
undersigned Guarantor and FINOVA shall be effective to change or modify this
guaranty in whole or in part; nor shall any change, modification or waiver of
any rights or powers of FINOVA be valid or effective unless in writing or signed
by an authorized officer of FINOVA.


                                       23

<PAGE>


                  IN WITNESS WHEREOF, the undersigned Guarantor has hereunto set
his hand and seal the day and year first above written.


WITNESS


                                            /s/ Michael Assante
                                            Michael Assante
                                            10 Surrey Lane
                                            Mahwah, NJ 07430



                                            /s/ Denise Assante
                                            Denise Assante
                                            10 Surrey Lane
                                            Mahwah, NJ 07430




                                       24















                                 EXHIBIT 23.1






<PAGE>


CONSENT OF CERTIFIED PUBLIC ACCOUNTANTS


     We consent to the use in this Registration Statement on Form SB-2 of our
reports dated December 20, 1996, relating to the financial statements of
Azurel Ltd. and Private Label Cosmetics, Inc. and Affiliates for the periods
indicated in those reports and to references to our firm under the caption
"EXPERTS" in the accompanying Prospectus.


/s/ Feldman Radin & Co., P.C.
Feldman Radin & Co., P.C.
Certified Public Accountants

January 28, 1997
New York, New York




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM (A) AZUREL
LTD. AND SUBSIDIARIES AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH (B)
FINANCIAL STATEMENTS AS OF AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996.
</LEGEND>
       
<S>                             <C>
<PERIOD-TYPE>                                    9-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                               0
<SECURITIES>                                         0
<RECEIVABLES>                                1,584,919
<ALLOWANCES>                                   (14,000)
<INVENTORY>                                  1,095,696
<CURRENT-ASSETS>                             3,164,120
<PP&E>                                       2,911,027
<DEPRECIATION>                              (2,368,836)
<TOTAL-ASSETS>                               7,252,733
<CURRENT-LIABILITIES>                        2,989,971
<BONDS>                                      3,597,398
                                0
                                          0
<COMMON>                                         3,669
<OTHER-SE>                                     661,695
<TOTAL-LIABILITY-AND-EQUITY>                 7,252,733
<SALES>                                        968,050
<TOTAL-REVENUES>                               968,050
<CGS>                                          764,759
<TOTAL-COSTS>                                  764,759
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             465,122
<INCOME-PRETAX>                               (995,123)
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                           (995,123)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                  (995,123)
<EPS-PRIMARY>                                     (.27)
<EPS-DILUTED>                                        0 
                
          



</TABLE>


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