ROOM PLUS INC
424B1, 1996-11-05
HOME FURNITURE, FURNISHINGS & EQUIPMENT STORES
Previous: CARBO CERAMICS INC, 10-Q, 1996-11-05
Next: IMAGEMATRIX CORP, S-8, 1996-11-05



<PAGE>
                               ROOM PLUS, INC. 

LOGO

                     1,100,000 SHARES OF COMMON STOCK AND 
                        2,200,000 REDEEMABLE WARRANTS
 
   AS DESCRIBED BELOW, AN ADDITIONAL 670,000 SHARES OF COMMON STOCK ARE BEING 
   REGISTERED IN CONNECTION WITH THIS OFFERING ON BEHALF OF CERTAIN SELLING 
    SECURITY HOLDERS; HOWEVER, SUCH SHARES ARE BEING REGISTERED FOR RESALE 
PURPOSES ONLY AND NOT AS PART OF THE UNDERWRITTEN OFFERING.
 
                                    ------ 

   Room Plus, Inc., a New York corporation (the "Company") hereby offers 
1,100,000 shares of the Company's common stock, $.00133 par value per share 
(the "Common Stock"), and 2,200,000 redeemable common stock purchase warrants 
of the Company (the "Redeemable Warrants"). The Common Stock and the 
Redeemable Warrants offered hereby (sometimes hereinafter collectively 
referred to as the "Securities") will be separately tradeable immediately 
upon issuance and may be purchased separately. Investors will not be required 
to purchase shares of Common Stock and Redeemable Warrants together or in any 
particular ratio. The shares of Common Stock offered hereby include 100,000 
shares held by the four directors of the Company (the "Directors Shares"). 
The Directors Shares are being underwritten in this Offering; however, the 
Company will not receive any proceeds from the sale of the Directors Shares. 
Each Redeemable Warrant entitles the holder to purchase one share of Common 
Stock at a price of $5.50 per share, subject to adjustment as described 
herein, commencing November 1, 1997 until November 1, 2001 and is redeemable 
by the Company at a redemption price of five cents ($.05) commencing November 
1, 1997 on 30 days' prior written notice, provided that the average closing 
bid price of the Common Stock equals or exceeds $7.50 per share, subject to 
adjustment as described herein, for thirty (30) consecutive trading days 
ending on the fifteenth trading day immediately prior to the notice of 
redemption. See "Description of Securities." 

   Prior to this Offering, there has been no public market for the Common 
Stock or the Redeemable Warrants and there can be no assurance that a market 
will develop after completion of this Offering or if a market develops, it 
will be sustained. The initial public offering price of the Common Stock will 
be $5.00 per share and the initial public offering price of the Redeemable 
Warrants will be $.10 per warrant. See "Risk Factors" and "Underwriting" for 
a discussion of the factors considered in determining the initial public 
offering prices of the Securities and the terms of the Redeemable Warrants. 
Subject to official notice of issuance, the Common Stock and the Redeemable 
Warrants have been approved for quotation on the National Association of 
Securities Dealers Automated Quotation System SmallCap Market ("NASDAQ 
SmallCap") under the symbols "PLUS" and "PLUSW," respectively, and the Boston 
Stock Exchange ("BSE") under the symbols "RPI" and "RPIW," respectively. 

   This Prospectus also relates to the registration by the Company, at its 
expense, for the account of certain security holders (the "Selling Security 
Holders") of an aggregate of 670,000 shares of Common Stock (which do not 
include the 100,000 Directors Shares). None of the shares of Common Stock 
held by the Selling Security Holders are being underwritten in this Offering, 
and the Company will not receive any proceeds from their sale. See "Selling 
Security Holders." 

         INVESTMENT IN THE SECURITIES OFFERED HEREBY INVOLVES A HIGH 
                   DEGREE OF RISK AND IMMEDIATE SUBSTANTIAL 
            DILUTION. SEE "RISK FACTORS" ON PAGE 7 AND "DILUTION."
 
                                    ------ 

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. 

================================================================================
                                                                     Proceeds to
                                       Underwriting                  Holders of 
                           Price to    Discounts and   Proceeds to    Directors 
                            Public    Commissions(1)   Company(2)      Shares 
- --------------------------------------------------------------------------------
Per Share                 $     5.00     $   0.50      $     4.50     $   4.50 
- --------------------------------------------------------------------------------
Per Redeemable Warrant    $     0.10     $   0.01      $     0.09     $      0 
- --------------------------------------------------------------------------------
Total(3)  ..............  $5,720,000     $572,000      $4,698,000     $450,000 
================================================================================

(1) Does not include additional compensation to the Representative consisting 
    of (i) a non-accountable expense allowance equal to 3% of the aggregate 
    purchase price of the Securities, or $171,600 ($197,340 if the 
    Representative's over-allotment option is exercised in full), of which 
    $25,000 has been paid to date; (ii) warrants to purchase 110,000 shares 
    of Common Stock at $7.50 per share and/or 220,000 warrants at $.15 per 
    warrant, each of which is identical to the Redeemable Warrants except the 
    price to purchase a share of Common Stock is $8.25; and (iii) a two-year 
    consulting agreement providing for fees totalling $114,400, which is 
    payable to the Representative in full on the closing of this Offering. 
    For additional information concerning further agreements between the 
    Company and the Representative, including an agreement to indemnify the 
    Representative against certain civil liabilities, including liabilities 
    under the Securities Act of 1933, see "Underwriting." 

(2) Before deducting estimated expenses of $671,600 payable by the Company, 
    including the non-accountable expense allowance. 

(3) The Company has granted to the Underwriters an option to purchase up to 
    165,000 additional shares of Common Stock and/or 330,000 additional 
    Redeemable Warrants, upon the same terms and conditions as set forth 
    above, solely to cover over-allotments, if any. If such option is 
    exercised in full, the total Price to Public, Underwriting Discounts and 
    Commissions, Proceeds to Company and Proceeds to Holders of Directors 
    Shares will be $6,578,000, $657,800, $5,470,200, and $450,000, 
    respectively. See "Underwriting." 
                                    ------ 

The Securities are being offered by the Underwriters, subject to prior sale, 
when, as and if delivered to and accepted by the Underwriters, and subject to 
approval of certain legal matters by their counsel and subject to certain 
other conditions. The Underwriters reserve the right to withdraw, cancel or 
modify this Offering and to reject any order in whole or in part. It is 
expected that delivery of the Securities offered hereby will be made against 
payment at the offices of The Thornwater Company, L.P., New York, New York on 
or about November 6, 1996. 
                                    ------ 
                         THE THORNWATER COMPANY, L.P. 
November 1, 1996 

<PAGE>



                   [PICTURES, IF ANY, TO BE INSERTED HERE] 





   The Company is not currently a reporting company for purposes of the 
Securities Exchange Act of 1934. The Company intends to furnish its 
stockholders with annual reports containing audited financial statements 
certified by an independent public accounting firm and quarterly reports for 
the first three quarters of each fiscal year containing unaudited financial 
statements. 
                                    ------ 

   IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR 
EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE 
SECURITIES AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN 
MARKET. SUCH TRANSACTIONS MAY BE EFFECTED ON THE BOSTON STOCK EXCHANGE, THE 
OVER-THE-COUNTER MARKET OR OTHERWISE. SUCH STABILIZING, IF COMMENCED, MAY BE 
DISCONTINUED AT ANY TIME. 

<PAGE>

                              PROSPECTUS SUMMARY 

   The following summary is qualified in its entirety by the more detailed 
information and financial data appearing elsewhere in this Prospectus. Unless 
otherwise indicated, all share and per share data give effect to a 4 to 3 
reverse split of the shares of Common Stock of the Company which occurred on 
July 1, 1996. In addition, unless otherwise indicated, the information in 
this Prospectus does not give effect to the exercise of (i) the Redeemable 
Warrants offered hereby, (ii) the Underwriters' over-allotment option to 
purchase additional shares of Common Stock and/or Redeemable Warrants, (iii) 
the Representative's Warrants to purchase shares of Common Stock and/or 
Redeemable Warrants, (iv) certain warrants issued by the Company to the three 
principals of the Company (the "Principals Warrants"), (v) certain warrants 
issued by the Company to Kirlin Securities, Inc. in connection with a private 
placement by the Company consummated in September 1995 (the "Kirlin 
Warrants"), (vi) certain warrants issued by the Company to Mark Rubin (the 
"Rubin Warrants"), and (vii) certain options issued by the Company to 
McCormick & Company (the "McCormick Options"). See "Description of 
Securities" and "Underwriting." See "Risk Factors" for a discussion of 
certain factors that should be considered in connection with an investment in 
the Securities offered hereby. 

                                 THE COMPANY 

   Room Plus, Inc. (the "Company") is a fully-integrated manufacturer and 
retailer of high-pressure, mica-laminated furniture for residential uses, 
primarily bedroom furniture for children ages three to 16 years old. The 
Company's products are of a modular design and are intended to be 
multi-functional, interchangeable and space-saving. 

   The Company distributes its products through its own distribution network 
of 12 retail showrooms located in the greater New York City metropolitan 
area. The Company uses standard component pieces to manufacture furniture for 
children's and adult's bedrooms and home offices. The approximately 300 
standard components can be finished in various colors and textures and 
combined in various configurations to produce a finished product which is 
personalized to the customer's taste, space and budget. The use of standard 
components also permits the Company's furniture to be reconfigured as the 
customer's needs or tastes change. For example, a loft bed can be converted 
into separate beds, a desk, a dresser and a bookcase, and a baby's changing 
table can be converted into a child's play table and a dresser. 

   Unlike many of its direct competitors, the Company uses high quality raw 
materials in the manufacture of its products, including high-pressure mica 
laminate that is more resistent to impact and engineered wood that has been 
laminated on both sides to provide greater stability and protection against 
warping. The quality of materials and manufacturing processes used by the 
Company enable it to offer a limited lifetime warranty against structural 
defects. 

   Because the Company's finished products are manufactured from standard 
components and personalized to the customer's needs, the Company does not 
maintain a large inventory of finished products (other than showroom display 
models). Finished products are manufactured to meet a specified delivery 
date, which is generally fixed at the time of the order and is within two to 
six weeks thereafter. 

   The Company's manufacturing operations are conducted in a 78,000 square 
foot facility located in Paterson, New Jersey. In the past year, the Company 
has implemented numerous changes to its manufacturing facility and processes 
in order to significantly reduce the direct costs of manufacturing and to 
produce more contemporary styles of high quality, mica-laminated furniture. 

   The Company's existing manufacturing facility currently operates on a 
single shift and has sufficient capacity to more than double its 
manufacturing volume without substantially increasing indirect costs of 
manufacture. The Company plans to use a substantial portion of the proceeds 
of this Offering to establish 12 to 14 additional retail showrooms, primarily 
in the New York to Washington, D.C. corridor, to increase demand for its 
products, and to continue to upgrade and automate its manufacturing process 
and further reduce direct manufacturing costs. 

                                        3
<PAGE>

   The Company is a New York corporation that was organized in 1982 under the 
name RPF Holding Corp. ("RPF Holding") and was engaged in the retail sale of 
mica-laminated furniture. From 1979 to 1982, the founders of the Company had 
engaged in the same business under other corporate names. In March 1995, Bunk 
Trunk Manufacturing Company, Inc. ("Bunk Trunk"), which was the principal 
manufacturer of the furniture sold by RPF Holding, was merged into RPF 
Holding. The surviving entity in such merger, which was named TAM Industries, 
Inc., changed its name to Room Plus, Inc. in June 1995. The Company's 
principal offices are located at 91 Michigan Avenue, Paterson, New Jersey 
07503, and its telephone number at that address is (201) 523-4600. 

                                 THE OFFERING 

Securities Offered.............  1,100,000 shares of Common Stock and 
                                 2,200,000 Redeemable Warrants. The shares of 
                                 Common Stock being offered hereby include 
                                 100,000 Directors Shares. The Company will 
                                 not receive any proceeds from the sale of 
                                 the Directors Shares. See "Description of 
                                 Securities" and "Selling Security Holders". 

Redeemable Warrants............  Each Redeemable Warrant entitles the holder 
                                 to purchase one share of Common Stock at a 
                                 price of $5.50, subject to adjustment, 
                                 commencing November 1, 1997, until November 
                                 1, 2001 and is redeemable by the Company at 
                                 a redemption price of five cents ($.05) 
                                 commencing November 1, 1997 on 30 days' 
                                 prior written notice, provided that the 
                                 average closing bid price of the Common 
                                 Stock equals or exceeds $7.50 per share, 
                                 subject to adjustment, for thirty (30) 
                                 consecutive trading days ending on the 
                                 fifteenth trading day immediately prior to 
                                 the notice of redemption. See "Description 
                                 of Securities -- Redeemable Warrants." 

Securities Being Registered for 
  the Account of Selling 
  Security Holders.............  670,000 shares of Common Stock. None of the 
                                 shares of Common Stock held by the Selling 
                                 Security Holders (which do not include the 
                                 100,000 Directors Shares) are being 
                                 underwritten in this Offering and the 
                                 Company will not receive any proceeds from 
                                 their sale. See "Selling Security Holders." 

Shares of Common Stock 
  Outstanding 
   Before Offering.............  3,220,000(1) 

  After Offering...............  4,220,000(1) 

- ------ 
(1) Includes 100,000 Directors Shares. Does not include (i) up to 2,200,000 
    shares of Common Stock issuable upon exercise of the Redeemable Warrants 
    offered hereby, (ii) up to 165,000 shares of Common Stock and/or 330,000 
    Redeemable Warrants issuable upon exercise of the Underwriters' 
    over-allotment option, (iii) up to 330,000 shares of Common Stock 
    issuable upon exercise of the Redeemable Warrants included in the 
    Underwriters' over-allotment option, (iv) up to 110,000 shares of Common 
    Stock and/or 220,000 Redeemable Warrants issuable upon exercise of the 
    Representative's Warrants, (v) up to 220,000 shares of Common Stock 
    issuable upon exercise of the warrants included in the Representative's 
    Warrants, (vi) up to 750,000 shares of Common Stock issuable upon the 
    exercise of the Principals Warrants at an exercise price of $3.00 per 
    share, (vii) up to 750,000 shares of Common Stock issuable upon exercise 
    of the Kirlin Warrants at an exercise price of $1.20 per share, (viii) up 
    to 56,250 shares of Common Stock issuable upon exercise of the Rubin 
    Warrants at an exercise price of $2.00 per share, and (ix) up to 25,000 
    shares of Common Stock issuable upon exercise of the McCormick Options at 
    $3.00 per share. 

                                        4
<PAGE>

Use of Proceeds................  Costs of opening new retail showrooms, 
                                 renovation of existing retail showrooms, 
                                 repayment of bank borrowings, purchase 
                                 and/or lease of machinery and equipment, 
                                 marketing and advertising and general 
                                 corporate purposes and working capital. See 
                                 "Use of Proceeds". 

Risk Factors...................  Investment in the Securities offered hereby 
                                 involves a high degree of risk and immediate 
                                 substantial dilution. See "Risk Factors" and 
                                 "Dilution." 

                                  NASDAQ 
                                  SmallCap                     BSE 
                                  Symbol(1)                  Symbol(1) 
                                 ------------                ----------- 
Common Stock  ..........          PLUS                        RPI 
Redeemable Warrants  ...          PLUSW                       RPIW 

- ------ 
(1) There is currently no market for the Common Stock or the Redeemable 
    Warrants and there can be no assurance that a market for the Common Stock 
    or the Redeemable Warrants will develop after this Offering. Subject to 
    official notice of issuance, the Common Stock and the Redeemable Warrants 
    have been approved for listing on NASDAQ SmallCap and the BSE. However, 
    there can be no assurance that such listing will be maintained. See "Risk 
    Factors -- No Prior Public Market; Arbitrary Determination of Offering 
    Prices; Possible Volatility of Securities" and "Risk Factors -- Possible 
    Delisting of Securities." 

                            SUMMARY FINANCIAL DATA 

STATEMENT OF OPERATIONS DATA: 

<TABLE>
<CAPTION>
                                                                                     Six Months Ended 
                                                                                         June 30, 
                                         Year ended          Year Ended       ------------------------------ 
                                      December 31, 1994   December 31, 1995        1995            1996 
                                      -----------------   -----------------    --------------   ------------ 
<S>                                   <C>                 <C>                 <C>               <C>
Revenues  .........................      $13,215,387         $13,149,018        $ 6,325,885     $6,671,082 
Cost of goods sold  ...............        6,003,314           6,922,500          3,780,917      2,919,695 
Operating expenses  ...............        7,424,579           7,891,297          3,926,102      3,733,369 
                                         -----------         -----------        -----------     ---------- 
Earnings (loss) from operations  ..         (212,506)         (1,664,779)        (1,381,134)        18,018 
Interest expense  .................          (16,576)           (182,605)           (40,260)       (23,426) 
Miscellaneous income  .............           16,661              23,033                734          6,783 
                                         -----------         -----------        -----------     ---------- 
Earnings (loss) before income tax 
  benefits ........................         (212,421)         (1,824,351)        (1,420,660)         1,375 
Pro forma income tax (benefits)(1)           (30,963)           (426,388)          (292,150)           300 
                                         -----------         -----------        -----------     ---------- 
Pro forma net earnings (loss)  ....      $  (181,458)        $(1,397,963)       $(1,128,510)    $    1,075 
                                         ===========         ===========        ===========     ========== 
Pro forma net earnings (loss) 
  per equivalent common stock .....      $     (0.06)        $     (0.42)       $     (0.35)    $       -- 
                                         ===========         ===========        ===========     ========== 
Common stock and equivalent common 
  stock outstanding ...............        3,212,590           3,363,850          3,212,590      3,691,667 
                                         ===========         ===========        ===========     ========== 
</TABLE>

- ------ 
(1) From inception through September 27, 1995, the Company elected to be 
    taxed as an S Corporation under the applicable provisions of the Internal 
    Revenue Code of 1986, as amended. Effective September 27, 1995, the 
    Company's S Corporation election was voluntarily revoked, subjecting the 
    Company to corporate income taxes subsequent to that date. Pro forma 
    income tax (benefits), pro forma net income (loss) per equivalent common 
    stock and common stock and equivalent common stock outstanding represent 
    the Company's income tax position had the Company been a C Corporation 
    for all periods presented other than the six months ended June 30, 1996. 

                                        5
<PAGE>

BALANCE SHEET DATA: 

<TABLE>
<CAPTION>
                                                                        June 30, 1996 
                                                      ------------------------------------------------ 
                                                                                          Pro Forma 
                                                                                              As 
                                   December 31, 1995       Actual       Pro Forma(1)    Adjusted(1)(2) 
                                   -----------------   --------------    ------------   --------------- 
<S>                                <C>                <C>               <C>             <C>
Working capital (deficit)  .....      $(1,246,590)      $(1,230,088)     $ (897,588)      $3,128,812 
Total assets  ..................        2,382,173         2,887,131       3,219,631        7,246,031 
Total liabilities  .............        3,176,669         3,424,452       3,424,452        3,424,452 
Stockholders' equity (deficit)           (794,496)         (537,321)       (204,821)       3,821,579 

</TABLE>

- ------ 
(1) Reflects the issuance of an additional 500,000 shares of Common Stock 
    subsequent to June 30, 1996. See "Management's Discussion and Analysis of 
    Financial Condition and Results of Operations - Liquidity and Capital 
    Resources". 

(2) Reflects the receipt and initial application of the net proceeds from the 
    sale of the Common Stock (excluding the Directors Shares) and Redeemable 
    Warrants offered hereby. See "Use of Proceeds." 

                                        6
<PAGE>

                                 RISK FACTORS 

   The Securities offered hereby involve a high degree of risk. Prospective 
investors should consider carefully the following factors, in addition to 
other information and financial data contained in this Prospectus, in 
evaluating an investment in the Securities offered hereby. 

HISTORY OF LOSSES; NO ASSURANCE OF PROFITABILITY; GOING CONCERN QUALIFICATION 
IN CERTIFIED PUBLIC ACCOUNTANT'S REPORT 

   The Company incurred a net loss for the fiscal years ended December 31, 
1994 and 1995 and realized only modest net earnings for the six months ended 
June 30, 1996. There can be no assurance that the Company will be profitable 
in the future. As of June 30, 1996, the Company had a working capital deficit 
of ($1,230,088) and an accumulated deficit of ($2,107,242). In connection 
with the audit of the Company's financial statements for the fiscal year 
ended December 31, 1995, the Company has received a report from its 
independent public accountants, Ehrenkrantz and Company, that includes an 
explanatory paragraph describing the uncertainty as to the ability of the 
Company to continue as a going concern. See "Management's Discussion and 
Analysis of Financial Condition and Results of Operations" and the Company's 
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 the 
24 months following the consummation of the Offering. However, additional 
financing may be required in the event the Company incurs operating losses in 
the future or new retail showrooms do not generate sufficient cash. In 
addition, additional financing may be required in order to increase the 
number of the Company's retail showrooms as planned by management. Because 
there can be no assurance that adequate additional financing will be 
available on acceptable terms if at all, the Company may be forced to limit 
such planned expansion or reduce its operations. Any future financings that 
involve the sale of the Company's equity securities may result in dilution to 
then current stockholders. See "Use of Proceeds." 

POSSIBLE ADVERSE EFFECT OF GEOGRAPHIC CONCENTRATION 

   All of the Company's currently operating retail showrooms are located in 
the states of New York and New Jersey. The Company intends to open retail 
showrooms in Pennsylvania, Maryland, Washington, DC and Virginia in the next 
three to four years. Accordingly, the Company is susceptible to fluctuations 
in its business caused by adverse economic conditions in those markets. See 
"Business -- Expansion Strategy." 

AVAILABILITY OF RETAIL SHOWROOM LOCATIONS 

   The Company intends to open retail showrooms in Pennsylvania, Maryland, 
Washington, DC and Virginia in the next three to four years. There can be no 
assurance that the Company will be able to locate suitable showroom sites, 
arrange acceptable leases for new retail showrooms or open such showrooms in 
a timely manner. The inability of the Company to locate suitable sites, enter 
into acceptable leases or open new retail showrooms in a timely manner may 
have a material adverse effect on the Company's financial condition. 

UNCERTAINTY OF MARKET ACCEPTANCE IN NEW MARKETS 

   The Company intends to expand its retail showrooms, all of which are 
presently located in the metropolitan New York area, into Pennsylvania, 
Maryland, Washington, DC and Virginia, areas in which the Company has not 
previously advertised. As a result, the Company will have to advertise 
extensively and develop name recognition among consumers. Moreover, the 
consumers in these expansion areas may have different preferences for 
furniture or may otherwise not be as receptive to the Company's products as 
consumers in the metropolitan New York area. For these reasons, as well as 
factors normally associated with expansion, there can be no assurance that 
retail showrooms to be opened in these new markets will generate sales 
sufficient to compensate for the increase in overhead, or generate sales or 
earnings consistent with those generated by retail showrooms in the Company's 
existing markets. 

                                        7
<PAGE>

LACK OF EXPERIENCE OF REPRESENTATIVE 

   The Thornwater Company, L.P. (the "Representative") commenced operations 
in 1995 and it does not have extensive experience as a managing underwriter 
of public offerings of securities. The Representative is a relatively small 
firm and no assurance can be given that it will be able to adequately support 
trading of the Common Stock or the Redeemable Warrants in the aftermarket. 

CYCLICAL NATURE OF RETAIL FURNITURE INDUSTRY 

   The retail furniture industry historically has been cyclical and directly 
affected by, among other things, housing starts, existing home sales, 
consumer confidence and general economic conditions. Furniture purchases are 
generally discretionary and, in light of the fact that they represent a 
significant expenditure to the average consumer, they are often deferred 
during times of economic uncertainty. Accordingly, any period of economic 
uncertainty may have a material adverse effect on the Company's financial 
condition. 

COMPETITION 

   The home furnishings industry is a highly competitive and fragmented 
market with annual U.S. sales of over $45 billion in 1994 and estimated 
annual U.S. sales of $48 billion in 1995. 

   The Company is the largest retailer of mica-laminated home furniture in 
the New York metropolitan area. Several small retailers, such as Atlantic 
Furniture and Kids' Room, and large retailers, such as IKEA, also sell mica- 
laminated furniture similar to that sold by the Company in the same 
geographic region. The Company also competes directly or indirectly with all 
manufacturers and retailers of home furniture, including Huffman Koos, 
Levitz, Thomasville and Drexel Heritage. In addition, there are no 
significant barriers to prevent the entry of additional competitors in the 
home furniture industry generally or in the mica-laminated furniture market 
itself. Many of the Company's current and potential competitors have 
substantially greater financial, manufacturing, marketing, distribution and 
sales resources than the Company, and there can be no assurance that the 
Company will be able to compete successfully in the future. See "Business -- 
Competition." 

DEPENDENCE ON KEY PERSONNEL 

   The Company is largely dependent on the continued service of Marc Zucker, 
its Chairman and Chief Executive Officer, Allan Socher, its President and 
Director of Marketing, and Theodore Shapiro, its Executive Vice President and 
Director of Manufacturing. The loss of the services of any of Messrs. Zucker, 
Socher or Shapiro could have a material adverse effect on the Company's 
operations and financial condition. The Company does not maintain key man 
life insurance on the lives of Messrs. Zucker, Socher or Shapiro. The Company 
has entered into employment agreements with each of Messrs. Zucker, Socher 
and Shapiro, which agreements may be terminated by the Company by not less 
than three years' notice or by the respective employee on not less than three 
months' notice. See "Management -- Employment Agreements." 

CONTROL BY CERTAIN SHAREHOLDERS 

   As of the date of this Prospectus, the three largest stockholders of the 
Company, Messrs. Zucker, Socher and Shapiro, owned an aggregate of 45.0% of 
the outstanding shares of Common Stock, excluding any outstanding warrants 
owned by such individuals, or 55.4%, assuming exercise of such warrants. 
After giving effect to this Offering, Messrs. Zucker, Socher and Shapiro will 
own an aggregate of 32.1% of the outstanding shares of Common Stock, 
excluding any outstanding warrants owned by such individuals, or 44.3%, 
assuming exercise of such warrants. Accordingly, if Messrs. Zucker, Socher 
and Shapiro were to vote in the same manner on the election of members of the 
Board of Directors (the "Board") or on any other matter requiring approval of 
a majority of the outstanding shares of Common Stock, such matter would 
likely be approved or defeated, as the case may be, depending on the vote of 
such stockholders. See "Principal Stockholders." 

BROAD DISCRETION IN USE OF FUNDS BY MANAGEMENT 

   Approximately 23.0% of the net proceeds of this Offering will be applied 
to working capital and other general corporate purposes. Accordingly, 
management of the Company will have broad discretion as to the application of 
such proceeds. See "Use of Proceeds." 

                                        8
<PAGE>

MANAGEMENT OF GROWTH 

   The Company's business plan contemplates a significant expansion of its 
level of operations in all areas, including a substantial increase in the 
number of the Company's retail showrooms. Such expansion may cause 
significant strain on the Company's management, financial, marketing and 
distribution resources. To manage its growth effectively, the Company must 
continue to improve and expand its existing resources and attract, train and 
motivate qualified employees. If the Company is unable to manage growth 
effectively, its business, operating results and financial condition will be 
materially adversely affected. See "Business" and "Management." 

FAMILIAL RELATIONSHIPS; TRANSACTIONS BETWEEN BOARD MEMBERS AND COMPANY 

   The Company's Board currently consists of the three largest stockholders 
of the Company (who are also the three highest-paid officers and are related 
to each other by marriage) and one individual who serves as a consultant to 
the Company. See "Management." Accordingly, there are currently no 
independent directors on the Board. In the past, the Company has entered into 
transactions with certain of the directors and may do so in the future. See 
"Certain Transactions." Although any such transaction between the Company and 
its officers and directors will be approved by a majority of the directors 
disinterested in such transaction, investors should bear in mind the 
foregoing relationships among the directors and the absence of any fully 
independent director on the Board. 

POTENTIAL DILUTIVE EFFECT OF WARRANTS AND OPTIONS 

   For the life of the Representative's Warrants, the Redeemable Warrants, 
the Rubin Warrants, the Kirlin Warrants, the Principals Warrants and the 
McCormick Options, the holders thereof are given the opportunity to profit 
from a rise in the market price of the Common Stock. Any rise in the market 
price of the Common Stock may encourage the holders to exercise such warrants 
or options, which may result in a dilution of the interests of other 
stockholders. As a result, the Company may find it more difficult to raise 
additional equity capital if it should be needed for the business of the 
Company while such warrants and options are outstanding. See "Description of 
Securities." 

IMMEDIATE SUBSTANTIAL DILUTION; RISK TO NEW INVESTORS 

   The initial public offering price of the Common Stock is substantially 
higher than the book value per share of Common Stock. Investors purchasing 
the Common Stock offered hereby will incur immediate substantial dilution of 
$4.06 per share (81%) in net tangible book value. The present stockholders of 
the Company acquired their respective shares of Common Stock at costs 
substantially below the initial public offering price of the Common Stock 
offered hereby. Accordingly, to the extent the Company incurs losses in the 
future, investors purchasing the Common Stock in this Offering will bear a 
disproportionate risk of such losses. See "Dilution." 

NO PRIOR PUBLIC MARKET; ARBITRARY DETERMINATION OF OFFERING PRICES; POSSIBLE 
VOLATILITY OF SECURITIES 

   Prior to this Offering, there has been no public market for the Company's 
Securities. Accordingly, there can be no assurance that an active trading 
market will develop or, if developed, that it will be sustained upon the 
completion of this Offering or that the market prices of the Securities will 
not decline below the initial public offering prices. The initial public 
offering prices of the Securities and the terms of the Redeemable Warrants 
have been arbitrarily determined by negotiations between the Company and the 
Representative and do not necessarily bear any relationship to the Company's 
assets, book value, net earnings, net sales or other established criteria of 
value, and should not be considered indicative of the actual value of the 
Securities. See "Underwriting." The stock market has, from time to time, 
experienced extreme price and volume fluctuations, which often have been 
unrelated to the operating performance of particular companies. Regulatory 
developments and economic and other external factors, as well as 
period-to-period fluctuations in financial results of the Company, may have a 
significant impact on the market prices of the Securities. 

POSSIBLE DELISTING OF SECURITIES 

   Prior to this Offering, there has been no established trading market for 
the Company's Securities and there is no assurance that a trading market for 
such Securities will develop after the completion of this Offering. If a 
trading market does in fact develop for the Securities offered hereby, there 
can be no assurance that it will be sustained. Subject to official notice of 
issuance the Common Stock and the Redeemable Warrants have been approved for 
trading on 

                                        9
<PAGE>

NASDAQ SmallCap and the BSE. If the listings are approved, the continued 
trading of the Common Stock and the Redeemable Warrants on NASDAQ SmallCap 
and the BSE is conditioned upon the Company meeting certain criteria. If the 
Company fails to meet any of these criteria, the Common Stock and/or the 
Redeemable Warrants could be delisted from trading on NASDAQ SmallCap or the 
BSE, which delisting could materially adversely affect the trading market for 
the Common Stock and/or the Redeemable Warrants. There can be no assurance 
that the Securities will not be delisted. See "Underwriting." 

PENNY STOCK REGULATION 

   In the event the Common Stock is delisted from trading on NASDAQ SmallCap 
and the trading price of the Common Stock is less than $5.00 per share, 
trading in the Common Stock would also be subject to the requirements of Rule 
15g-9 promulgated under the Securities Exchange Act of 1934, as amended (the 
"Exchange Act"). Under such rule, broker/dealers who recommend such 
low-priced securities to persons other than established customers and 
accredited investors must satisfy special sales practice requirements, 
including a requirement that they make an individualized written suitability 
determination for the purchaser and receive the purchaser's written consent 
prior to the transaction. The Securities Enforcement Remedies and Penny Stock 
Reform Act of 1990 also require additional disclosure in connection with any 
trades involving a stock defined as a "penny stock" (generally, according to 
recent regulations adopted by the Securities and Exchange Commission (the 
"Commission"), any non-NASDAQ equity security that has a market price of less 
than $5.00 per share, subject to certain exceptions), including the delivery, 
prior to any penny stock transaction, of a disclosure schedule explaining the 
penny stock market and the risks associated therewith. Such requirements 
could severely limit the market liquidity of the Common Stock and the ability 
of purchasers in this Offering to sell their securities in the secondary 
market. There can be no assurance that the Common Stock will not be treated 
as a penny stock. 

NO DIVIDENDS ANTICIPATED 

   The holders of Common Stock are entitled to receive dividends when, as and 
if declared by the Board, out of funds legally available therefor. The 
Company does not anticipate paying any dividends on its Common Stock in the 
foreseeable future. See "Dividend Policy" and "Description of Securities." 

SHARES ELIGIBLE FOR FUTURE SALE 

   Sale of a substantial number of shares of the Common Stock in the public 
market contemporaneously with or following this Offering could materially 
adversely affect the market price of the Common Stock. In addition to the 
Common Stock offered hereby, (i) approximately 75,000 shares of Common Stock 
being registered for the account of Selling Security Holders will be 
available for sale on the date of this Prospectus, (ii) approximately 20,000 
shares of Common Stock, which are being registered for the account of Selling 
Security Holders, will be available for sale in the public market commencing 
six months after the date of this Prospectus unless released earlier by the 
Representative, (iii) approximately 825,000 shares of Common Stock, including 
75,000 shares being registered for the account of Selling Security Holders, 
will be available for sale in the public market commencing 12 months after 
the date of this Prospectus unless released earlier by the Representative, 
(iv) approximately 1,700,000 additional shares of Common Stock will be 
available for sale in the public market commencing 24 months after the date 
of this Prospectus, unless released earlier by the Representative, and (v) 
approximately 500,000 shares of Common Stock being registered for the account 
of Selling Security Holders will be available for sale in the public market 
commencing 24 months after the date of this Prospectus, which shares may not 
be released earlier by the Representative. See "Shares Eligible For Future 
Sale." Sales of these shares are subject, in the case of shares held by 
directors, officers and other affiliates of the Company, to certain volume 
limitations and other requirements of Rule 144 under the Securities Act of 
1933 (the "Securities Act"). 

   Each of the Company's directors and officers (all such stockholders 
holding an aggregate of 1,500,000 shares of Common Stock, including the 
Directors Shares, and warrants and options to purchase an aggregate of 
775,000 shares of Common Stock), have agreed not to publicly offer, sell or 
otherwise dispose of any Common Stock (other than the 100,000 Directors 
Shares and 3,334 shares of Common Stock being registered for the account of 
Edmund J. McCormick, Jr. as a Selling Security Holder) for a period of 24 
months after the date of this Prospectus without the prior written consent of 
the Representative. See "Shares Eligible For Future Sale." 

   Concurrently with the Offering, the Company is registering an aggregate of 
670,000 shares of Common Stock for the account of Selling Security Holders. 
The Selling Security Holders have agreed to contractual restrictions on the 
sale of such shares. See "Shares Eligible for Future Sale." No prediction can 
be made as to the effect, if any, that sales 

                                       10
<PAGE>

of shares of Common Stock by the Selling Security Holders, or the 
availability of such shares for sale will have on the market prices of the 
Company's Securities prevailing from time to time. Nevertheless, the 
possibility that substantial amounts of Common Stock may be sold in the 
public market may adversely affect prevailing market prices for the Common 
Stock and could impair the Company's ability to raise capital in the future 
through the sale of equity securities. 

POTENTIAL ANTI-TAKEOVER EFFECTS OF NEW YORK LAW 

   Certain provisions of New York law could delay and impede the removal of 
incumbent directors and could make a merger, tender offer or proxy contest 
involving the Company more difficult, even if such event could be beneficial, 
in the short term, to the interests of the stockholders. Such provisions 
could limit the price that certain investors might be willing to pay in the 
future for the Company's Securities. 

INDEMNIFICATION OF OFFICERS AND DIRECTORS 

   As permitted under the New York Business Corporation Law, the Company's 
Certificate of Incorporation provides for the indemnification and elimination 
of the personal liability of the directors to the Company or any of its 
shareholders for damages for breaches of their fiduciary duty as directors. 
As a result of the inclusion of such provision, shareholders may be unable to 
recover damages against directors for actions taken by them which constitute 
negligence or gross negligence or that are in violation of their fiduciary 
duties. The inclusion of this provision in the Company's Certificate of 
Incorporation may reduce the likelihood of derivative litigation against 
directors and other types of shareholder litigation. See "Management -- 
Limitation of Liability and Indemnification of Directors and Officers." 

POTENTIAL ADVERSE EFFECT OF REDEMPTION OF WARRANTS 

   The Redeemable Warrants are subject to redemption by the Company. 
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 the holders to do so, to sell the Redeemable Warrants at 
the current market price when they might otherwise wish to hold the 
Redeemable Warrants, 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 holders of the Redeemable Warrants will automatically 
forfeit their rights to purchase the shares of Common Stock issuable upon 
exercise of such Redeemable Warrants unless the Redeemable Warrants are 
exercised before they are redeemed. The holders of Redeemable Warrants will 
not possess any rights as stockholders of the Company unless and until the 
Redeemable Warrants are exercised. See "Description of Securities -- 
Redeemable Warrants." 

CURRENT PROSPECTUS AND STATE BLUE SKY REGISTRATION IN CONNECTION WITH 
EXERCISE OF REDEEMABLE WARRANTS 

   The Company will be able to issue shares of its Common Stock upon exercise 
of the Redeemable Warrants only if there is a then current prospectus 
relating to the Common Stock issuable upon the exercise of the Redeemable 
Warrants under an effective registration statement filed with the Commission 
and only if such Common Stock is then qualified for sale or exempt from 
qualification under applicable state securities laws of the jurisdictions in 
which the various holders of Redeemable Warrants reside. Although the Company 
will use its best efforts to meet such requirements, there can be no 
assurance that the Company will be able to do so. The failure of the Company 
to meet such requirements may deprive the Redeemable Warrants of any value 
and cause the resale or other disposition of Common Stock issued upon the 
exercise of the Redeemable Warrants to become unlawful. See "Description of 
Securities." 

                                       11
<PAGE>

                               USE OF PROCEEDS 

   At initial public offering prices of $5.00 per share of Common Stock and 
$.10 per Redeemable Warrant, the net proceeds to be received by the Company 
from the sale of the Securities offered hereby, after deducting expenses 
payable by the Company in connection with this Offering, are estimated to be 
$4,026,400 ($4,787,860 if the Underwriters' over-allotment option is 
exercised in full). 

   The Company intends to use the net proceeds of this Offering substantially 
as follows: 

<TABLE>
<CAPTION>
                                                                                             Approximate 
                                                                         Approximate     Percentage of Net 
Use of Proceeds                                                         Dollar Amount        Proceeds 
- ---------------                                                         -------------    -----------------
<S>                                                                     <C>               <C>
Opening twelve to fourteen new retail showrooms  ....................     $2,100,000             52.2% 
Improvements to existing retail showrooms(1)  .......................        400,000              9.9 
Repayment of outstanding balance of bank borrowings(2)  .............        250,000              6.2 
Lease and/or purchase machine tools and office and computer 
  equipment .........................................................        200,000              5.0 
Marketing and advertising  ..........................................        150,000              3.7 
General corporate purposes and working capital  .....................        926,400             23.0 
                                                                          ----------            ---    
  Total  ............................................................     $4,026,400            100  % 
                                                                          ==========            ===    
</TABLE>

- ------ 
(1) Such improvements include, but are not limited to, painting, new signs 
    and new carpeting. 
(2) Such bank borrowings bear interest at the prime rate plus two percentage 
    points (currently 10.25%) per annum. 

   The amounts and timing of these expenditures may vary depending upon 
numerous factors, including the ability of the Company to enter into 
acceptable leases for the opening of new retail showrooms. 

   The foregoing represents the Company's best estimate of the allocation of 
the net proceeds of this Offering based on both the expected utilization of 
funds necessary to finance the Company's existing activities and the 
Company's current objectives, as well as current economic conditions. The 
Company may reallocate funds from time to time among the uses discussed above 
or to new uses if it believes such reallocation to be in its best interest. 

   Prior to the application of the net proceeds of this Offering to the 
purposes discussed above, the Company intends to invest such net proceeds in 
short-term, investment grade, interest-bearing obligations, certificates of 
deposit, or direct obligations of, or obligations unconditionally guaranteed 
by, the United States of America. 

   The Company expects that cash flow from operations, together with the net 
proceeds of this Offering, will fund its cash requirements for at least the 
24 months following the consummation of the Offering. 

   Any proceeds from the exercise of the Redeemable Warrants and/or the 
Underwriters' over-allotment option will be included in the Company's working 
capital. 

                                   DILUTION 

   As of June 30, 1996, the Company had a negative net tangible book value of 
($383,121) or ($0.14) per share. Net tangible book value per share is 
determined by dividing the number of shares of Common Stock outstanding as of 
June 30, 1996 into the net tangible book value of the Company. Without taking 
into account any changes in net tangible book value after June 30, 1996 other 
than to give effect to the issuance of an additional 500,000 shares of Common 
Stock and the estimated net proceeds from the sale and issuance of the 
Securities being offered hereby (at initial public offering prices of $5.00 
per share of Common Stock and $0.10 per Redeemable Warrant), and the 
application of the net proceeds therefrom, the pro forma net tangible book 
value of the Company as of June 30, 1996 would be $3,975,779 or $0.94 per 
share, representing an immediate increase in net tangible book value of $1.08 
per share to existing stockholders and an immediate dilution of $4.06 per 
share to purchasers of the Common Stock in this Offering. The number of 
shares of Common Stock outstanding used in the calculation of the pro forma 
net tangible book value per share gives effect to this Offering. 

                                       12
<PAGE>

   The following table illustrates the per share dilution of a new investor's 
equity in a share of Common Stock at June 30, 1996: 

<TABLE>
<CAPTION>
<S>                                                                                 <C>        <C>
Initial public offering price per share  ........................................                $5.00 
Negative net tangible book value per share at June 30, 1996  ....................     (0.14) 
Increase per share attributable to new investors  ...............................    $ 1.08 
                                                                                    -------- 
Pro forma net tangible book value per share after giving effect to this Offering .                0.94 
                                                                                               ------------- 
Dilution in net tangible book value per share to new investors  .................                $4.06 (81%) 

</TABLE>

   If the Underwriter's over-allotment option is exercised in full, the 
increase per share attributable to new investors, the pro forma net tangible 
book value per share and the dilution in net tangible book value per share to 
new investors would be $1.22, $1.08 and $3.92 (78%), respectively. 

   The following table sets forth, as of the date of this Prospectus on a pro 
forma basis, giving effect to this Offering (at an initial public offering 
price of $5.00 per share of Common Stock), the number of shares of Common 
Stock purchased from the Company, the total cash consideration paid to the 
Company and the average price per share paid by the existing stockholders and 
the purchasers of the Common Stock in this Offering. 

<TABLE>
<CAPTION>
                                  Shares                       Cash 
                                 Purchased                Consideration           Average Price 
                         ------------------------   -------------------------- 
                            Number       Percent        Amount       Percent        Per Share 
                          -----------   ---------    -------------   ---------   --------------- 
<S>                      <C>            <C>          <C>             <C>         <C>
Existing stockholders      3,220,000       76.3%      $1,460,175       22.6%          $0.45 
New investors  ........    1,000,000       23.7        5,000,000       77.4%          $5.00 
                          -----------   ---------    -------------   ---------   --------------- 
Total  ................    4,220,000      100.0%      $6,460,175      100.0% 
                          ===========   =========    =============   ========= 
</TABLE>

   The foregoing table assumes no exercise of the Underwriters' 
over-allotment option or the Representative's Warrants. In addition, the 
above calculations assume no exercise of any stock options or warrants 
outstanding as of June 30, 1996 and assume no value attributable to the 
Redeemable Warrants included in this Offering. 

                                       13
<PAGE>

                                CAPITALIZATION 

   The following table sets forth the capitalization of the Company as of 
June 30, 1996, actual, pro forma and pro forma as adjusted. The information 
presented in the table below should be read in conjunction with "Management's 
Discussion and Analysis of Financial Condition and Results of Operations" and 
the Company's financial statements (and the related notes thereto) included 
elsewhere in the Prospectus. See also "Use of Proceeds" and "Selected 
Financial Data." 

<TABLE>
<CAPTION>
                                                                         June 30, 1996 
                                                       ------------------------------------------------ 
                                                                                           Pro Forma 
                                                                                               As 
                                                           Actual       Pro Forma(1)     Adjusted(1)(2) 
                                                        -------------   -------------    --------------- 
<S>                                                    <C>              <C>              <C>
Stockholders equity: 
   Common Stock; Par Value $.00133, 10,000,000 shares 
     authorized; 2,720,000 issued and outstanding 
     actual, 3,220,000 issued and outstanding pro 
     forma and 4,220,000 shares issued and 
     outstanding pro forma as adjusted(3)                $     3,618     $     4,283      $     5,613 
   Common stock warrants; 2,200,000 warrants issued 
     and outstanding pro forma as adjusted                         0               0          220,000 
   Additional paid-in capital                              1,566,303       1,898,138        5,923,208 
   Deficit                                                (2,107,242)     (2,107,242)      (2,107,242) 
                                                         -----------     -----------      ----------- 
    Total stockholders' equity (deficit)                 $  (537,321)    $  (204,821)     $ 4,041,579 
                                                         ===========     ===========      =========== 

</TABLE>

- ------ 
(1) Gives effect to issuance of an additional 500,000 shares of Common Stock 
    subsequent to June 30, 1996. See "Management's Discussion and Analysis of 
    Financial Condition and Results of Operations - Liquidity and Capital 
    Resources." 

(2) Reflects the receipt and initial application of the net proceeds of the 
    Common Stock and Redeemable Warrants offered hereby. See "Use of 
    Proceeds." 

(3) Shares of Common Stock issued and outstanding actual, pro forma and pro 
    forma as adjusted do not include (i) up to 2,200,000 shares of Common 
    Stock issuable upon exercise of the Redeemable Warrants offered hereby, 
    (ii) up to 165,000 shares of Common Stock and/or 330,000 Redeemable 
    Warrants issuable upon exercise of the Underwriters' over-allotment 
    option, (iii) up to 330,000 shares of Common Stock issuable upon exercise 
    of the Redeemable Warrants included in the Underwriters' over-allotment 
    option, (iv) up to 110,000 shares of Common Stock and/or 220,000 warrants 
    issuable upon exercise of the Representative's Warrants, (v) up to 
    220,000 shares of Common Stock issuable upon exercise of the warrants 
    included in the Representative's Warrants, (vi) up to 750,000 shares of 
    Common Stock issuable upon the exercise of the Principals Warrants at an 
    exercise price of $3.00 per share, (vii) up to 750,000 shares of Common 
    Stock issuable upon exercise of the Kirlin Warrants at an exercise price 
    of $1.20 per share, (viii) up to 56,250 shares of Common Stock issuable 
    upon exercise of the Rubin Warrants at an exercise price of $2.00 per 
    share, and (ix) up to 25,000 shares of Common Stock issuable upon 
    exercise of the McCormick Options at $3.00 per share. See "Description of 
    Securities" and "Underwriting." 

                               DIVIDEND POLICY 

   The Company does not anticipate paying any dividends on its Common Stock 
in the foreseeable future. The Board of the Company currently anticipates 
retaining all available earnings for the growth and expansion of the 
Company's business. The declaration and payment of future cash dividends, if 
any, generally would depend upon the Company's earnings, financial condition, 
results of operations, current and anticipated capital requirements, plans 
for expansion, if any, future prospects, restrictions under then existing 
credit and other debt instruments and arrangements and other factors deemed 
relevant by the Board. See "Description of Securities -- Common Stock" and 
"Risk Factors -- No Dividends Anticipated." 

                                       14
<PAGE>

                           SELECTED FINANCIAL DATA 

   The selected financial data presented below for the Company's statements 
of operations for the years ended December 31, 1994 and 1995 and the balance 
sheet data at December 31, 1995 are derived from the Company's financial 
statements which have been audited by Ehrenkrantz and Company, independent 
public accountants, and which appear elsewhere in this Prospectus. The 
statement of operations data for the six months ended June 30, 1995 and 1996 
and the balance sheet data at June 30, 1996 are derived from unaudited 
financial statements which appear elsewhere in this Prospectus. Management 
believes that all adjustments necessary for a fair presentation have been 
made in such interim periods. However, the results of operations for the most 
recent interim period are not necessarily indicative of the Company's 
financial results for the entire current fiscal year. 

STATEMENT OF OPERATIONS DATA: 

<TABLE>
<CAPTION>
                                         Year Ended          Year Ended              Six Months Ended 
                                      December 31, 1994   December 31, 1995              June 30, 
                                      -----------------   -----------------   ------------------------------ 
                                                                                   1995            1996 
                                                                               --------------   ------------ 
<S>                                   <C>                 <C>                 <C>               <C>
Revenues  .........................      $13,215,387         $13,149,018        $ 6,325,885     $6,671,082 
Cost of goods sold  ...............        6,003,314           6,922,500          3,780,917      2,919,695 
Operating expenses  ...............        7,424,579           7,891,297          3,926,102      3,733,369 
                                         -----------         -----------        -----------     ---------- 
Earnings (loss) from operations  ..         (212,506)         (1,664,779)        (1,381,134)        18,018 
Interest expense  .................          (16,576)           (182,605)           (40,260)       (23,426) 
Miscellaneous income  .............           16,661              23,033                734          6,783 
                                         -----------         -----------        -----------     ---------- 
Earnings (loss) before income tax 
  benefits ........................         (212,421)         (1,824,351)        (1,420,660)         1,375 
Pro forma income tax (benefits)(1)           (30,963)           (426,388)          (292,150)           300 
                                         -----------         -----------        -----------     ---------- 
Pro forma net earnings (loss)  ....      $  (181,458)        $(1,397,963)       $(1,128,510)    $    1,075 
                                         ===========         ===========        ===========     ========== 
Pro forma net earnings (loss) per 
  equivalent common stock .........      $     (0.06)        $     (0.42)       $     (0.35)    $       -- 
                                         ===========         ===========        ===========     ========== 
Common stock and equivalent common 
  stock outstanding ...............        3,212,590           3,363,850          3,212,590      3,691,667 
                                         ===========         ===========        ===========     ========== 
</TABLE>

- ------ 
(1)  From inception through September 27, 1995, the Company elected to be 
     taxed as an S Corporation under the applicable provisions of the 
     Internal Revenue Code of 1986, as amended. Effective September 27, 1995, 
     the Company's S Corporation election was voluntarily revoked, subjecting 
     the Company to corporate income taxes subsequent to that date. Pro forma 
     income tax (benefits), pro forma net income (loss) per equivalent common 
     stock and common stock and equivalent common stock outstanding represent 
     the Company's income tax position had the Company been a C Corporation 
     for all periods presented other than the six months ended June 30, 1996. 

BALANCE SHEET DATA: 

<TABLE>
<CAPTION>
                                                                     June 30, 1996 
                                                   ------------------------------------------------ 
                                    December 31,                                    Pro Forma 
                                                                                           As 
                                        1995            Actual       Pro Forma(1)    Adjusted(1)(2) 
                                   --------------   --------------    ------------   --------------- 
<S>                                <C>             <C>               <C>            <C>
Working capital (deficit)  .....    $(1,246,590)     $(1,230,088)     $ (897,588)      $3,128,812 
Total assets  ..................      2,382,173        2,887,131       3,219,631        7,246,031 
Total liabilities  .............      3,176,669        3,424,452       3,424,452        3,424,452 
Stockholders' equity (deficit)         (794,496)        (537,321)       (204,821)       3,821,579 

</TABLE>

- ------ 
(1) Reflects the issuance of an additional 500,000 shares of Common Stock 
    subsequent to June 30, 1996. See "Management's Discussion and Analysis of 
    Financial Condition and Results of Operations - Liquidity and Capital 
    Resources". 

(2) Reflects the receipt and initial application of the net proceeds from the 
    sale of the Common Stock (excluding the Directors Shares) and Redeemable 
    Warrants offered hereby. See "Use of Proceeds." 

                                       15
<PAGE>

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

   The following discussion and analysis should be read in conjunction with 
the Company's financial statements (and the related notes thereto) included 
elsewhere in this Prospectus. 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, but are not 
limited to, those discussed in "Risk Factors." 

RESULTS OF OPERATIONS -- RATIOS 

   The following tables set forth, for the periods indicated, certain items 
from the Company's Statements of Operations, presented as a percentage of 
revenues. The operating results for any period are not necessarily indicative 
of results that can be expected for any future period. 

<TABLE>
<CAPTION>
                                                   Year ended             Six Months 
                                                  December 31            ended June 30 
                                             ---------------------   --------------------- 
                                                1994       1995         1995       1996 
                                              --------   ---------    ---------   -------- 
<S>                                          <C>         <C>          <C>         <C>
Revenues                                       100.0%      100.0%      100.0%      100.0% 
Cost of goods sold                              45.4%       52.6%       59.8%       43.8% 
Gross profit                                    54.6%       47.4%       40.2%       56.2% 
Selling, general & administrative expenses      56.2%       60.0%       62.1%       56.0% 
Earnings (loss) from operations                 (1.6)%     (12.6)%     (21.8)%        .2% 
Other income (deductions)                         --        (1.2)%       (.6)%       (.2)% 
Pro forma net earnings (loss)                   (1.4)%     (10.6)%     (17.8)%        -- 

</TABLE>

RESULTS OF OPERATIONS 

SIX MONTHS ENDED JUNE 30, 1996 AND 1995 

   Revenues for the six months ended June 30, 1996 totaled $6,671,082 as 
compared to $6,325,885 for the six months ended June 30, 1995, or an increase 
of $345,197 or 5.5%. This increase is primarily the result of an increase in 
the average price received by the Company for its products. 

   Cost of goods sold totaled $2,919,695 or 43.8% of revenues for the first 
six months of 1996 as compared to $3,780,917 or 59.8% of revenues for the 
first six months of 1995. This reduction of $861,222 or 22.8% was primarily 
the result of reductions of labor costs and material costs and manufacturing 
overhead. The overall decrease in direct manufacturing costs was the result 
of changes made to the method of manufacturing recommended and implemented by 
a newly hired plant operations manager and the Target Team, which consists of 
senior management of the Company and management consultants. See "Business -- 
Manufacturing Process". 

   As a result of the foregoing, the Company realized an increase in gross 
profit in 1996 as compared to 1995, with a gross profit of $3,751,387 or 
56.2% of revenues in the first six months of 1996 as compared to $2,544,968 
or 40.2% of revenues achieved during the same period in 1995. 

   Selling, general and administrative expenses totaled $3,733,369 for the 
first six months of 1996, as compared to $3,926,102 for the first six months 
of 1995. The decrease of $192,733 or 4.9% was primarily the result of 
decreased administrative expenses after the merger of Bunk Trunk and RPF 
Holding and reduced delivery expenses associated with a change in the 
furniture delivery company used by the Company. The Company also achieved 
other reductions in selling, general and administrative expenses through the 
elimination of states sales tax late payment penalties. 

   Operating income for the period ended June 30, 1996 was $18,018 or .2% of 
revenues as compared to an operating loss of $1,381,134 or 21.8% of revenues 
during the period ended June 30, 1995. 

   Other income and expenses for the period ended June 30, 1996 was ($16,643) 
as compared to ($39,526) for June 30, 1995. The decrease in other expenses of 
$22,883 is primarily due to decreased interest expense attributable to the 
New Jersey sales tax amnesty program that forgave all interest and penalties 
on delinquent taxes. 

   Due to the combination of the preceding factors, the Company realized pro 
forma net earnings of $1,075 during the six months ended June 30, 1996 as 
compared to a pro forma net loss of $1,128,510 or 17.8% of revenues during 
the six months ended June 30, 1995. 

                                       16
<PAGE>

TWELVE MONTHS ENDED DECEMBER 31, 1995 AND 1994 

   During the fiscal year ended December 31, 1995, the Company introduced 
several new styles of mica-laminated furniture featuring a more rounded 
modern look. The new line of rounded-edged furniture gained customer 
acceptance and grew to represent more than 30% of the Company's furniture 
sales in the first six months of 1996. However, this new line of 
rounded-edged furniture proved to be more costly to produce than originally 
anticipated. As a result of the high costs to manufacture these products, in 
March 1995 the Company implemented many manufacturing processes and 
management changes. These changes included the hiring of management 
consultants, the replacement of the operations manager of the manufacturing 
facility and the establishment of the Target Team. 

   Revenues remained relatively stable at $13,149,018 for the twelve months 
ended December 31, 1995 as compared to $13,215,387 for the twelve months 
ended December 31, 1994. 

   Cost of goods sold for the fiscal year ended December 31, 1995 were 
$6,922,500 or 52.6% of revenues as compared to $6,003,314 or 45.4% of 
revenues for the same period in 1994. This increase is primarily due to the 
introduction of the new rounded-edged product line and the associated 
increase in manufacturing costs. In October 1995, the Company began 
implementing changes to the manufacturing processes recommended by the Target 
Team, which changes have resulted in reductions in such costs. 

   As a result of the foregoing, the Company realized a decrease in gross 
profit in 1995 as compared to 1994, with a gross profit of $6,226,518 or 
47.4% of revenues in the twelve months ended December 31, 1995 as compared to 
$7,212,073 or 54.6% of revenues achieved during the same period in 1994. 

   Selling, general and administrative expenses amounted to $7,891,297 or 
60.0% of revenues in fiscal year 1995 as compared to $7,424,579 or 56.2% of 
revenues in fiscal year 1994. Such increase is due primarily due to higher 
compensation for sales personnel resulting from a new bonus commission 
program, $99,900 of compensation expense representing the value of certain 
warrants issued to the placement agent in connection with the September 1995 
Private Placement and an $85,000 write-off relating to a dispute with a 
delivery company previously used by the Company. 

   Operating loss for the fiscal year ended December 31, 1995 was $1,664,779 
or 12.6% of revenues as compared to an operating loss of $212,506 or 1.6% of 
revenues during the fiscal year ended December 31, 1994. 

   Other income and expenses for the fiscal year ended December 31, 1995 was 
($159,572) as compared to $85 in fiscal year ended December 31, 1994. The 
primary reasons, for the $159,657 net increase in other expenses were $99,900 
of interest expense representing the value of certain warrants issued to the 
several lenders in the 1995 bridge loan and the payment of interest and 
penalties relating to delinquent states sales taxes. 

   In September 1995, the Company's S corporation status was changed to a C 
corporation under the applicable sections of the Internal Revenue Code of 
1986, as amended, as a result of the private placement of 750,000 shares of 
the Company's Common Stock. See "Management's Discussion and Analysis of 
Financial Condition and Results of Operations -- Liquidity and Capital 
Resources." This change caused a revised tax treatment so that federal income 
taxes thereafter became the direct responsibility or benefit of the Company 
and not of the stockholders. This change gave rise to pro forma tax benefits 
of $426,388 and $30,963 in the fiscal years ended December 31, 1995 and 1994, 
respectively, as a result of the operating loss incurred by the Company 
during those periods. 

   The preceding factors combined to show an increase in pro forma net loss 
totaling $1,216,505 in the fiscal year ended December 31, 1995 as compared to 
the fiscal year ended December 31, 1994. There was a pro forma net loss of 
$1,397,963 or 10.6% of revenues in 1995 as compared to a pro forma net loss 
of $181,458 or 1.4% of revenues in 1994. 

LIQUIDITY AND CAPITAL RESOURCES 

   The Company had a working capital deficit of $1,230,088 at June 30, 1996 
which represented a decrease in the deficit of $16,502 or 1.0% from the 
working capital deficit of $1,246,590 at December 31, 1995. The decrease in 
the deficit was mainly due to an increase in inventory levels at June 30, 
1996 as compared to December 31, 1995. The Company's cash position increased 
from ($61,436) on December 31, 1995 to $22,802 on June 30, 1996. This was 
primarily related to borrowings from the Company's line of credit discussed 
below. 

   From inception, the Company's operations have been funded by operating 
revenues, capital contributions, loans from corporate officers and bank debt. 
In addition, in September 1995 and July 1996, the Company consummated private 
placements of 750,000 and 500,000 shares of its Common Stock, respectively. 
The Company's operating activi- 

                                       17
<PAGE>

ties provided or (used) cash of ($1,385,761) and $491,424 for the fiscal 
years ended December 31, 1995 and 1994, respectively, and ($200,275) for the 
six months ended June 30, 1996. In fiscal year 1995, cash was used to 
primarily finance an approximately 15% decrease in accounts payable relating 
to obtaining more favorable terms with raw material suppliers, expenses 
related to the June 1995 bridge loan and the 1995 Private Placement and an 
increase in cost of goods sold relating to the introduction of the new line 
of rounded-edged furniture. In fiscal year 1994, cash was provided primarily 
by an increase in accounts payable, accrued expenses and other liabilities 
due to a deficiency in working capital. In addition, cash was provided by an 
increase in payroll and sales tax payable due to an agreement to pay deferred 
states sales tax. Such increases were offset by a decrease in prepaid 
expenses and inventory due to the timing of payments for liability and 
workman's compensation insurance and normal fluctuations in work in process 
inventory levels. In the first six months of 1996, cash was used primarily to 
finance payments of payroll taxes through an employee leasing arrangement on 
a weekly basis rather than on a quarterly basis as in the past. In addition, 
cash was used to finance the exchange of inventory for future advertising of 
the Company's products. 

   The Company's investing activities provided (used) cash of $195,094, 
($302,401) and ($194,496) for the fiscal years ended December 31, 1995 and 
1994 and the six months ended June 30, 1996, respectively. The principal 
source of the cash provided in 1995 was loans from officers in the amount of 
$254,465, and the principal use of the cash in 1994 was loans to officers of 
$158,488 and purchases of property and equipment of $135,791. The principal 
use of cash for the period ended June 30,1996 was the purchase of leasehold 
improvements and manufacturing machinery. 

   The Company's financing activities provided (used) cash of $1,116,716, 
($122,255) and $479,009 for the fiscal years ended December 31, 1995 and 1994 
and the six months ended June 30, 1996, respectively. The cash provided by 
the Company's financing activities for the fiscal year 1995 primarily 
resulted from the 1995 Private Placement (as defined below). The cash used by 
the Company's financing activities in 1994 primarily consisted of the 
deferral of rent on retail showrooms and payments made in connection with 
closed showroom locations. The cash provided by financing activities for the 
period ended June 30, 1996 was the result of bank borrowings more fully 
discussed in the following paragraph. 

   In March 1996, the Company obtained a bank line of credit in the amount of 
$350,000, which bears interest at the rate of prime rate plus 2% per annum 
and must be repaid by April 1997. As of the date of this Prospectus, the 
outstanding balance on this line of credit is $200,000. In June 1996, the 
Company obtained a bank loan in the amount of $50,000, which bears interest 
at prime rate plus 2% per annum and must be repaid by September 1996. As of 
the date of this Prospectus, the outstanding balance on this bank loan is 
$50,000. The Company intends to use a portion of the net proceeds from this 
Offering to repay the outstanding balances on such bank borrowings. See "Use 
of Proceeds." 

   In June 1995, the Company obtained a bridge loan in the amount of $300,000 
from several investors. The loan was non-interest bearing and was fully 
repaid in September 1995 with the proceeds of the 1995 Private Placement 
discussed below. In connection with the bridge loan, the Company issued to 
the investors warrants to purchase an aggregate of 75,000 shares of Common 
Stock at a purchase price of $0.00133 per share. Such warrants were exercised 
in June 1996. 

   In September 1995, the Company issued 750,000 shares of Common Stock in a 
private placement at a price of $1.33 per share and received net proceeds of 
approximately $831,000 (the "1995 Private Placement"). The proceeds from this 
private placement were utilized for deposits on leased machinery for the 
Company's manufacturing facility, the development of additional retail 
showrooms and working capital. 

   In connection with the 1995 Private Placement, the Company granted to the 
placement agent a warrant to purchase 75,000 shares of Common Stock at a 
purchase price of $.00133, which warrant was exercised in September 1995, and 
the Kirlin Warrants to purchase 750,000 shares of Common Stock at a purchase 
price of $1.20 per share. See "Description of Securities -- The Kirlin 
Warrants". 

   In June 1996, a bridge loan in the amount of $150,000 was obtained from 
four investors. The loan bears interest at the rate of 13% per annum and is 
due on June 18, 1997. In connection with this bridge loan, the Company issued 
an aggregate of 20,000 shares of Common Stock to the investors. 

   In July 1996, a private placement of 500,000 shares of Common Stock at a 
purchase price of $.80 per share was completed by the Company (the "1996 
Private Placement"). The Company received net proceeds of $332,500 from the 
1996 Private Placement and such proceeds were utilized for expenses relating 
to this Offering, repayment of a portion of the Company's bank borrowings and 
working capital. 

                                       18
<PAGE>

   The Company's plan of operation for the next 12 months includes using a 
portion of the net proceeds of this Offering to open additional retail 
showrooms and further reducing manufacturing costs. Although the Company 
believes that this plan will result in the recognition of net earnings by the 
Company in 1996 and future years, there can be no assurance that the Company 
will be profitable in the future. 

   The Company expects that cash flow from operations, together with the net 
proceeds of this Offering, will fund its cash requirements for at least the 
24 months following the consummation of the Offering. However, there can be 
no assurance that a sufficient level of sales will be attained to fund such 
operations, to provide for continuing working capital or to pay for any 
unanticipated costs that may be incurred by the Company in pursuing its 
objectives. In the event that the net proceeds of this Offering, together 
with cash flow from operations will not be sufficient to fund the Company's 
anticipated cash requirements, the Company may seek to raise funds through 
bank borrowings and private placements of its securities. It is also the 
Company's intention to apply for lines of credit that may be utilized to 
cover any variations in cash availability that may occur on a day-to-day 
basis. However, there can be no assurance that such borrowings or placements 
can be completed on terms acceptable to the Company, if at all. 

   Historically, demand for the Company's products has been seasonal, with 
demand increasing in the third and fourth quarters, corresponding to the 
beginning of the school year and the holiday season. The Company generally 
realizes 60% of its annual revenues during those quarters. 

   The Company's operations have not been materially affected by the impact 
of inflation. 

                                       19
<PAGE>

                                   BUSINESS 

GENERAL 

   The Company is a fully-integrated manufacturer and retailer of 
high-pressure, mica-laminated furniture for residential uses, primarily 
bedroom furniture for children ages three to 16 years old. The Company's 
products are of a modular design and are intended to be multi-functional, 
interchangeable and space-saving. 

   The Company distributes its products through its own distribution network 
of 12 retail showrooms located in the greater New York City metropolitan 
area. Management believes that stores located in strip malls and densely 
populated areas offer the highest visibility of the Company's products and 
ease of access for the Company's targeted customers. The Company's retail 
showrooms range from approximately 2,000 to 5,000 square feet and yield 
average annual sales of $320 per square foot as compared to the median annual 
sales of $220 per square foot reported for 52 other furniture stores by 
Furniture/Today, an industry publication. 

   The Company uses standard component pieces to manufacture furniture for 
children's and adult's bedrooms and home offices. The approximately 300 
standard components can be finished in various colors and textures and 
combined in various configurations to produce a finished product which is 
personalized to the customer's taste, space and budget. The use of standard 
components also permits the Company's furniture to be reconfigured as the 
customer's needs or tastes change. For example, a loft bed can be converted 
into separate beds, a desk, a dresser and a bookcase, and a baby's changing 
table can be converted into a child's play table and a dresser. 

   Unlike many of its direct competitors, the Company uses high quality raw 
materials in the manufacture of its products, including high-pressure mica 
laminate that is more resistant to impact and engineered wood that has been 
laminated on both sides to provide greater stability and protection against 
warping. The quality of materials and manufacturing processes used by the 
Company enable it to offer a limited lifetime warranty against structural 
defects. 

   Because the Company's finished products are manufactured from standard 
components and personalized to the customer's needs, the Company does not 
maintain a large inventory of finished products (other than showroom display 
models). Finished products are manufactured to meet a specified desired 
delivery date, which is generally fixed at the time of the order and is 
generally within two to six weeks thereafter. 

   The Company's manufacturing operations are conducted in a 78,000 square 
foot facility located in Paterson, New Jersey. In the past year, the Company 
has implemented numerous changes to its manufacturing facility and processes 
in order to significantly reduce the direct costs of manufacturing and to 
produce more contemporary styles of high quality, mica-laminated furniture. 

   The Company's existing manufacturing facility currently operates on a 
single shift and has sufficient capacity to more than double its 
manufacturing volume without substantially increasing indirect costs of 
manufacture. The Company plans to use a substantial portion of the proceeds 
of this Offering to establish 12 to 14 additional retail showrooms, primarily 
in the New York to Washington, D.C. corridor, to increase demand for its 
products, and to continue to upgrade and automate its manufacturing process 
and to further reduce direct manufacturing costs. 

   The residential furniture industry is cyclical, fluctuating with the 
general economy. While the Company believes that furniture sales are 
influenced by a number of macroeconomic factors including existing home 
sales, housing starts, consumer confidence, interest rates and demographic 
trends, the Company believes that it is less affected by industry economic 
trends because of its focus on furniture for children. The Company believes 
that regardless of economic trends, parents will place a high priority on 
furnishing their children's rooms with affordable, high quality furniture. 

   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, but are not limited to, those discussed in "Risk 
Factors." 

   The Company is a New York corporation that was organized in 1982 under the 
name RPF Holding Corp. ("RPF Holding") and was engaged in the retail sale of 
mica-laminated furniture. From 1979 to 1982, the founders of the Company had 
engaged in the same business under other corporate names. In March 1995, Bunk 
Trunk Manufacturing Company, Inc. ("Bunk Trunk"), which was the principal 
manufacturer of the furniture sold by RPF Holding, was 

                                       20
<PAGE>

merged into RPF Holding. The surviving entity in such merger, which was named 
TAM Industries, Inc., changed its name to Room Plus, Inc. in June 1995. The 
Company's principal offices are located at 91 Michigan Avenue, Paterson, New 
Jersey 07503, and its telephone number at that address is (201) 523-4600. 

MANUFACTURING PROCESS 

   The Company manufactures its products in a 78,000 square foot plant 
located in Paterson, New Jersey. The plant currently operates on one shift 
five days per week utilizing a "Just In Time" manufacturing process that 
allows the Company to reduce expenses associated with the maintenance of 
inventory. The plant has sufficient capacity to enable the Company to more 
than double its manufacturing volume without substantially increasing 
indirect manufacturing costs. 

   Many of the current production processes used by the Company in the 
manufacture of its products are highly labor intensive as is traditional in 
the furniture manufacturing industry. The Company intends to utilize a 
portion of the net proceeds of this Offering to lease and/or purchase machine 
tools to further automate the manufacture of the Company's products in order 
to decrease the costs associated with such manufacturing. Management believes 
that additional shifts of workers, together with the continued automation of 
the manufacturing process, will permit the Company to meet its manufacturing 
requirements over the foreseeable future without the necessity of expanding 
its manufacturing facility beyond its current size. The Company is also 
exploring the possibility of using any excess manufacturing capacity to 
provide independent retailers with a private label of the Company's products. 

   In March 1995, the Company established the Target Team program as a method 
of engaging the participation of all Company employees in Company-wide 
improvements. The Target Team solicits individual employee and group ideas as 
to how to reduce costs and make the Company more profitable. Groups are 
created to establish and meet aggressive targets in all phases of the 
manufacturing process, such as the time it takes to build a piece of 
furniture and the amount of raw materials utilized. The Target Team consists 
of senior management of the Company and management consultants who review 
employee suggestions and provide recommendations that have resulted in the 
significant reduction of manufacturing costs. For example, the Target Team 
recommended the establishment of work cells into the production line under 
which employees are assigned to the manufacture of certain products, thereby 
increasing productivity and enhancing the skills of workers. 

RAW MATERIALS AND SUPPLIERS 

   The raw materials used by the Company in manufacturing its products 
include laminate, lumber, plywood, fiberboard, engineered wood, hardware, 
adhesives, finishing materials and mirrored glass. Management believes that 
such raw materials are readily available. 

   The Company has no long-term supply contracts for its raw materials and 
generally purchases its raw materials from a small number of suppliers. 
Although the Company has strategic reasons such as price, quality and 
delivery for using a limited number of suppliers, the Company believes that 
sufficient other sources of raw materials are available should its current 
supply sources be disrupted. Raw materials prices fluctuate over time 
depending on factors such as supply and demand and increases in prices may 
have a short-term negative impact on the Company's financial condition. 

PRODUCTS 

   The Company manufactures and sells multi-functional high quality 
mica-laminated furniture designed both to make small spaces larger and to be 
convertible into other uses. The furniture offered by the Company is 
primarily made of engineered wood covered on the interior with low-pressure 
mica laminate and on the exterior with high-pressure mica laminate. The 
Company has recently test marketed a thinner, low-pressure laminated 
furniture line that sells at lower prices, and management believes that there 
is sufficient demand for this product line to warrant further test marketing. 
In addition, the Company recently introduced a new contemporary modular 
furniture design that has rounded (post-formed) edges on tops and drawers. 
The benefits of rounded edges to the consumer include enhanced visual appeal 
and elimination of hard edges, which is an important safety consideration, 
since the Company principally targets the children's furniture market. 

                                       21
<PAGE>

   The Company manufactures approximately 300 standard components that can be 
combined in various configurations to meet a customer's space limitations or 
storage needs, and such components can be finished in hundreds of colors and 
textures. In addition, the Company offers numerous options and features to 
personalize its products for each customer. For example, telephone jacks can 
be added to bedroom headboards, dividers can be included in drawers and night 
tables can be manufactured with a tray that slides away when not in use. Such 
features allow customers to have the look and utility of customized furniture 
at a lower cost. 

   The Company maintains an open stock policy, which enables customers to add 
additional matching pieces over time to previously purchased furniture 
products and to change the look of their furniture by replacing door and 
drawer fronts and other accent pieces. The Company believes that such 
flexibility enhances the value of the furniture to the customer and 
encourages repeat business. 

   A substantial majority of the Company's sales relate to bedroom furniture 
for children and young adults. The Company offers a wide range of beds for 
children with matching desks and dressers, including multi-functional bunk 
and storage modules. One of the most popular models for children is the loft 
bed that utilizes space more efficiently than conventional bedroom furniture. 
It is able to sleep one or two people and has a built-in desk and storage 
drawers. Since a child's room is often the smallest room in the house, the 
Company's children's furniture line is designed to save space through modular 
designs and filling space vertically, leading to the Company's motto "A LOT 
OF LIVING in a Little Space". See "Business -- Advertising and Promotion." 

   In addition, a portion of the Company's sales relate to adult bedroom 
furniture and home office furniture. The Company offers, among other items, 
night tables, headboards, armoires, bookcases, computer stations and desks. 
Approximately 5% of the Company's sales are comprised of accessory 
furnishings such as lamps, bed coverings, bookends, picture frames and other 
small items that give the Company the ability to complete the design of the 
room in the showroom. 

GALLERY/SPECIALTY FORMAT 

   Two formats widely used by retailers of furniture to market their products 
are the gallery format and the specialty format. The gallery format displays 
products in complete room settings, including furnishings, wall decor, window 
treatments, accents and accessories and typically feature the products of one 
manufacturer, such as Ethan Allen, La-Z-Boy, Thomasville and Drexel 
Heritage. The specialty format specializes in a category of merchandise such 
as bedding, sofas or lighting and is utilized by retailers such as Pier 1 
Imports, Sleepy's and The Bombay Company. 

   The Company utilizes a combination gallery/specialty format as its 
high-pressure mica-laminated furniture is displayed in settings designed to 
allow the consumers to envision the look of a complete room in their homes. 
Each retail showroom features approximately 10-12 room settings. This 
presentation format encourages consumers to purchase an entire room of 
furniture and accessories from the Company, instead of individual pieces from 
different manufacturers and results in an average sale per customer of 
approximately $2,000. The Company believes that distributing its products 
through dedicated Company owned stores strengthens brand awareness, provides 
well-informed and focused sales personnel and encourages the purchase of 
multiple items per visit. 

ADVERTISING AND PROMOTION 

   The Company's marketing effort is supported by extensive advertising and 
promotion featuring the Company's slogan "Just Round the Corner" and "A LOT 
OF LIVING in a Little Space" motto. Management believes that advertising on 
broadcast and cable television has made the Company a household name in the 
area of children's furniture in the New York metropolitan area. 

   For fiscal year ended December 31, 1995, the Company's advertising budget 
was approximately $1,000,000 or 7% of revenues. The Company achieves savings 
in advertising costs through its use of an affiliated entity to purchase 
advertising at discounts and its strategy of making long-term advance 
purchases and purchasing in time blocks in bulk to achieve discounted rates. 
The Company also advertises to a lesser extent in newspapers and has begun a 
direct mail campaign to selected target markets. 

   The Company's primary target market is women in the 24 to 50 age bracket, 
since the Company believes they most strongly influence the buying decision 
for children's furniture. Much of the Company's advertising is also shown 
during programming for children because children may influence their parents' 
decision on what type of furniture to have in their rooms. 

                                       22
<PAGE>

   The three principals of the Company established Retail Media Plus, Inc. 
("Retail Media Plus") in June 1995. Retail Media Plus places all of the 
Company's advertising and bills the Company only for the actual cost of such 
advertising, without any additional expenses or mark-ups. See "Certain 
Transactions." 

EXPANSION STRATEGY 

   The Company's expansion strategy is primarily focused on opening 
additional retail showrooms in the existing markets of New York and New 
Jersey and in new markets such as Pennsylvania, Maryland, Washington, DC and 
Virginia. Management currently has identified three sites in the metropolitan 
New York area which will be evaluated for possible expansion in the last six 
months of 1996 and the first quarter of 1997. The Company intends to use 
approximately 50% of the proceeds from this Offering to open twelve to 
fourteen new retail showrooms in the next 24 months. See "Use of Proceeds." 

CUSTOMER SATISFACTION 

   The Company is committed to providing high-quality customer service in all 
phases of its business, including offering instant store credit, a decorating 
service and professional delivery. The Company offers no interest, deferred 
payment plans to qualified purchasers, which the Company believes gives 
customers the flexibility to structure their purchases of the Company's 
furniture according to their budget. 

   The Company is generally able to offer delivery and in-home set-up of its 
products within two to six weeks from the date of the order. Delivery is 
provided by an independent professional furniture delivery company whose 
delivery personnel are trained by the Company in the set-up of its products. 
The Company also offers free in-home decorating service with a minimum 
purchase of $1,000. A trained salesperson will travel to a customer's home 
with pictures of the Company's products, floor plans and charts of available 
colors and finishes, assist the customer in the selection of products and 
take measurements to ensure that the furniture selected will fit properly in 
the intended location. 

   In addition to its sales personnel, skilled customer satisfaction 
representatives are available to answer customer questions during business 
hours. The Company believes that its commitment to customer service has 
contributed to the number of repeat purchases by the Company's customers. 

GOVERNMENT REGULATION 

   The Company's manufacturing operations are subject to a wide range of 
federal, state and local laws and regulations relating to the protection of 
the environment, worker health and safety and the emission, discharge, 
storage, treatment and disposal of hazardous materials. These laws include 
the Clean Air Act of 1970, as amended, the Resource Conservation and Recovery 
Act, the Federal Water Pollution Control Act and the Comprehensive 
Environmental, Response, Compensation and Liability Act. Certain of the 
Company's operations use glues and coating materials that contain chemicals 
that are considered hazardous under various environmental laws. Accordingly, 
management closely monitors the Company's environmental performance at its 
manufacturing facility. The Company is also a voluntary participant in the 
Occupational Safety and Health Administration ("OSHA") Consultation Program 
in which OSHA periodically inspects the Company's facilities and makes 
recommendations on how to eliminate unsafe conditions in the manufacturing 
process before a complaint is filed. The cost to the Company to comply with 
government regulation of its manufacturing process and the effect of such 
compliance on the Company's operations are not material. 

   The Company's retail operations are not subject to material federal, state 
and local laws and regulations other than consumer protection laws. 
Management believes that the Company is in substantial compliance with all 
laws and regulations affecting its business. 

COMPETITION 

   The home furniture industry is a highly competitive and fragmented market 
with annual U.S. sales of over $45 billion in 1994 and estimated annual U.S. 
sales of $48 billion in 1995. 

   The Company is the largest retailer of mica-laminated home furniture in 
the New York metropolitan area, where its eleven retail showrooms are 
located. Several small retailers such as Atlantic Furniture and Kids' Room, 
and large 

                                       23
<PAGE>

retailors, such as IKEA, also sell mica-laminated furniture similar to that 
sold by the Company in the same geographic region, but generally through only 
one or two retail outlets. The Company also competes with many companies, 
including much larger and diverse furniture companies, such as Huffman Koos, 
Levitz, Thomasville and Drexel Heritage, that sell primarily wood furniture 
that is not mica-laminated. The Company believes that it will face similar 
competitive conditions (a few small retailers specializing in mica-laminated 
furniture and many retailers, both large and small, of home furniture that is 
not mica-laminated) in the market areas in which it plans to open additional 
retail showrooms. 

   Many of the Company's current and potential competitors have substantially 
greater financial, manufacturing, marketing, distribution and other resources 
than the Company, and there is no assurance that the Company will be able to 
compete successfully in the future. 

RETAIL SHOWROOMS 

   The Company distributes substantially all of its products through a 
network of Company-owned retail showrooms dedicated solely to the display of 
the Company's products. All of such showrooms are located in premises leased 
by the Company. As of the date of this Prospectus, the Company operates 12 
retail showrooms in New York and New Jersey, which showrooms are set forth 
below: 

                                        Month and Year           Square Feet 
            Location                        Opened              (Approximate) 
 ------------------------------          --------------          ------------- 
Manhattan (3rd. Ave.), NY                     June 1981             3,500 
Manhattan (Lexington Ave.), NY            November 1995             2,700 
Manhattan (Broadway between 
  18th & 19th Sts.), NY                  September 1996             5,000 
Scarsdale, NY                              January 1982             3,500 
Farmingdale, NY                           February 1995             3,700 
Carle Place, NY                             August 1987             4,400 
Forest Hills, NY                           October 1987             2,000 
Paramus, NJ (Rt.4)                           March 1983             5,000 
Paramus, NJ (Rt.17)                       February 1988             5,000 
East Hanover, NJ                            August 1983             4,000 
East Brunswick, NJ                          August 1985             3,350 
Union, NJ                                  October 1995             3,900 

   The leases for the Company's retail showrooms have terms ranging from five 
to 13 years, and some leases contain optional renewal provisions for 
additional five year periods. 

   The Company's retail showrooms are open seven days a week, generally from 
10 a.m. to 9 p.m. Monday through Saturday and 12 p.m. to 5 p.m. on Sundays. 
The two retail showrooms located in Paramus, New Jersey are closed on 
Sundays. 

   From June 1991 to September 1995, the Company closed seven retail 
showrooms to reduce costs and consolidate selling efforts. The showrooms that 
were closed were located in Manhasset and Cedarhurst, New York, Totowa, 
Eatontown, Toms River, and Manalapan, New Jersey and Westport, Connecticut. 

   In addition to its retail showrooms, the Company currently leases a 78,000 
square foot plant in Paterson, New Jersey, which houses its administrative 
offices, executive staff, sales and marketing staff and its manufacturing and 
shipping facilities. The Company leases the facility at a monthly rent of 
approximately $23,000, subject to annual adjustment as more fully set forth 
in such leases. The leases expire on May 31, 1999, and the Company has the 
option to renew the leases for an additional 15 year period on the same terms 
and conditions as the original leases, including annual adjustments in rent. 
The owner of the Paterson facility is M & S Realty Company, which is owned by 
Theodore Shapiro, the Company's Executive Vice President and Director of 
Manufacturing. See "Certain Transactions." 

                                       24
<PAGE>

EMPLOYEES 

   In January 1996, all Company employees became employees of Corporate 
Management Group Recruiting, Inc. ("CMGR") and their services were then 
leased back to the Company pursuant to an employee leasing agreement (the 
"Employee Leasing Agreement") between the Company and CMGR. All references to 
employees in this Prospectus refer to employees whose services are leased by 
the Company from CMGR pursuant to the Employee Leasing Agreement. 

   Pursuant to the Employee Leasing Agreement, CMGR is responsible for 
payment of all federal, state and local employment taxes and providing 
workers' compensation and disability coverage and other mandated employee 
benefits for the employees. The Company retains the right to make all 
decisions concerning the hiring and termination of employees. The Employee 
Leasing Agreement provides that it shall continue in full force and effect 
unless terminated by (i) either party for cause, as described in such 
agreement, (ii) the Company on thirty (30) days prior notice, or (iii) CMGR 
on ninety (90) days prior notice. 

   The Company provides intensive two-week, 100-hour training program to all 
sales personnel. Topics include merchandising, room layout, product knowledge 
and salesmanship and are taught by a full-time professional trainer. The 
Company believes that a well-trained sales force helps increase sales, 
encourages repeat customers and minimizes employee turnover. The Company 
attempts to select its retail managers from the pool of sales personnel 
employed by the Company. The average store manager has been with the Company 
for approximately seven years, and the sales manager has been with the 
Company for over 13 years. 

   As of June 30, 1996, the Company had approximately 141 employees, of whom 
four were executive officers, 51 were engaged in sales, 66 were engaged in 
manufacturing and 20 were administrative staff. Approximately 50 of the 
Company's manufacturing employees are covered by a collective bargaining 
agreement with a local division of the International Union of Electronic, 
Electrical, Salaried, Machine and Furniture Workers, AFL-CIO (the "Union"). 
The Company entered into a three-year collective bargaining agreement with 
the Union in September 1994. The Company has never experienced a material 
work stoppage and believes that its relationship with its employees is 
generally satisfactory. 

LEGAL PROCEEDINGS 

   The Company is not a party to any material pending legal proceedings, nor, 
to the Company's knowledge, is any material legal proceeding threatened. 

                                       25
<PAGE>

                                  MANAGEMENT 

   The directors, executive officers and significant employees of the Company 
are as follows: 

<TABLE>
<CAPTION>
           Name              Age   Position with Company 
           ----              ---   ---------------------
<S>                         <C>    <C>
Marc Zucker                  48    Chairman of the Board and Chief Executive Officer 
Allan Socher                 46    President, Director of Marketing and Director 
Theodore Shapiro             62    Executive Vice President, Director of Manufacturing and 
                                   Director 
Edmund J. McCormick, Jr.     54    Director 
William Halpern              42    Chief Financial Officer 
</TABLE>

   Marc Zucker has been the Chairman of the Board and Chief Executive Officer 
of the Company since March 1995. He was a co-founder of RPF Holding and was 
its president from 1982 until its merger with Bunk Trunk in March 1995. In 
addition, he was Vice President and General Manager of Bunk Trunk from its 
inception in 1984 until the merger with RPF Holding. Prior to that, Mr. 
Zucker worked in other areas of the retail furniture business for 10 years. 

   Allan Socher has been the President, Director of Marketing and a Director 
of the Company since March 1995. Mr. Socher is also the Company's 
spokesperson in its extensive television commercials. He was a 
Vice-President, Secretary and a co-founder of RPF Holding from 1982 until its 
merger with Bunk Trunk in March 1995 and was a Vice-President and Secretary 
of Bunk Trunk from its inception in 1984 until the merger with RPF Holding. 
Prior to that, Mr. Socher worked in other areas of the retail furniture 
business for 10 years. 

   Theodore Shapiro has been the Executive Vice President, Director of 
Manufacturing and a Director of the Company since March 1995. He was one of 
the original founders of Bunk Trunk in 1982 and was its President from 
inception until the merger with RPF Holding in March 1995. Mr. Shapiro had 
worked in the retail furniture business for over 12 years before founding his 
own retail furniture chain, Mr. Sandman Furniture, in 1960. 

   Edmund J. McCormick, Jr. has been a Director of the Company since March 
1995. He has been the Chairman of McCormick & Company, an international 
management consulting firm, since 1985. 

   William Halpern, CPA, has been the Chief Financial Officer of the Company 
since March 1995. Prior to that, Mr. Halpern was Chief Financial Officer of 
Bunk Trunk and RPF Holding from December 1989 until their merger in March 
1995. Prior to that, he served for over 12 years in diversified financial 
positions with several corporations, including Xerox Corporation, Colt 
Industries and Household International. He holds a BA degree in accounting 
from Brooklyn College. 

   Mr. Zucker and Mr. Socher are brothers-in-law and Mr. Shapiro is the uncle 
of their spouses. 

   The Representative is entitled to designate one member of the Board for a 
period of three years after the date of this Prospectus, subject to the 
Company's good faith approval. In the event the Representative elects not to 
exercise this right, it may designate one person to attend all meetings of 
the Board for a period of three years. 

   Directors are elected to serve until the next meeting of stockholders and 
until their successors are 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 a meeting is not held for the election of 
directors, the then current directors will continue to serve until their 
successors are elected and qualified. Officers serve at the discretion of the 
Board. 

   The Company has undertaken to appoint two independent directors to its 
Board within 90 days after the date of this Prospectus. The Company is 
required to appoint two independent directors in order to maintain listing on 
the Boston Stock Exchange. Failure to appoint such directors could result in 
a termination of the Company's listing on the Boston Stock Exchange. 

EMPLOYMENT AGREEMENTS 

   The Company has entered into employment agreements effective June 30, 
1995, as amended on August 1, 1996, with each of Marc Zucker, Allan Socher 
and Theodore Shapiro (the "Principals"). Pursuant to each employment 
agreement, Messrs. Zucker, Socher and Shapiro will act as Chairman and Chief 
Executive Officer, President and Director of Marketing, and Executive Vice 
President and Director of Manufacturing, respectively, and each will be 
entitled to receive, among other things, (a) a salary of $125,000 per annum, 
(b) such further sum by way of bonus or otherwise as determined by the 
Compensation Committee of the Board, or if no such committee is established 
by the Board, the entire Board, in each year of the employment agreement, and 
(c) pension contributions as set forth in any future plan adopted by the 
Company. 

                                       26
<PAGE>

   In addition, pursuant to their employment agreements, Allan Socher is 
entitled to a performance bonus of .75% of revenues and Marc Zucker and 
Theodore Shapiro are each entitled to a performance bonus of 1.5% of gross 
profit. 

   Each employment agreement shall continue unless terminated by the Company 
for cause, as described in such employment agreement, or terminated by not 
less than three (3) years written notice if given by the Company or not less 
than three (3) months written notice if given by the respective Principal. 

   In the event any person shall become beneficially entitled to 50% plus one 
share or more of the issued and outstanding Common Stock of the Company 
pursuant to an offer, the terms of which are not recommended by the Board, 
each of the Principals shall be permitted to terminate his employment 
agreement within one week of the completion of the change in control or such 
later date as may be agreed upon by such Principal and the Company. In the 
event of such termination, the Principal shall be entitled to payment from 
the Company of an amount calculated in accordance with the provisions of his 
employment agreement. 

   For a period of one year following the termination of each employment 
agreement, such Principal shall not solicit or endeavor to entice away any 
employee, director or agent of the Company or any entity affiliated with the 
Company. In addition, such Principal may not, at any time after the 
termination of the employment agreement, use the names or slogans "Room 
Plus", "Just 'Round the Corner" or "A LOT OF LIVING in a Little Space" or any 
similar name for the purpose of a business competing with the Company or any 
entity affiliated with the Company. 

EXECUTIVE COMPENSATION 

   The following table sets forth the cash compensation paid by the Company 
to, as well as any other compensation paid to or earned by, the Chairman and 
Chief Executive Officer of the Company and those executive officers 
compensated at or greater than $100,000 for services rendered to the Company 
in all capacities during the fiscal year ended December 31, 1995. 

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                      Annual Compensation         Long Term Compensation 
                               --------------------------------    ---------------------- 
                                                                          Awards 
                                                                   ---------------------- 
            Name of                                                     Securities
          Individual                                                    Underlying   
         and Principal                                                   Options/
           Position              Year    Salary(1)      Bonus             SARS(#) 
 ----------------------------   ------   ----------    ---------   ---------------------- 
<S>                            <C>       <C>           <C>
Marc Zucker 
  Chairman (Chief Executive 
  Officer) ..................    1995     $172,500     $51,184           250,000(2) 
Allan Socher 
  President and Director of 
  Marketing .................    1995     $172,500     $41,861           250,000(2) 
Theodore Shapiro 
  Executive Vice President 
  and Director of 
  Manufacturing .............    1995     $172,500     $46,559           250,000(2) 
</TABLE>

- ------ 
(1) Prior to June 30, 1995, each of the named executive officers were paid a 
    base salary of $220,000 per annum. Subsequent to June 30, 1995, each of 
    such officers were paid a base salary of $125,000 per annum as set forth 
    in their respective employment agreements. See "Management--Employment 
    Agreements." 
(2) Includes warrants to purchase 250,000 shares of Common Stock at a price 
    of $3.00 per share. Such warrants are exercisable at any time until 
    November 1, 2001. 

                                       27
<PAGE>

   The following table sets forth certain information with respect to options 
granted to the named executive officers during the fiscal year ended December 
31, 1995, and the aggregated number and value of options exercisable and 
unexercisable by the named executive officers as of December 31, 1995. 

                    OPTION/SAR GRANTS IN LAST FISCAL YEAR 
                             (INDIVIDUAL GRANTS) 

<TABLE>
<CAPTION>
                                                    Percent of 
                                                      Total 
                                   Number of         Options/ 
                                  Securities          SAR's         Exercise 
                                  Underlying        Granted To       or Base 
                                 Options/SAR's     Employees in       Price 
Name                              Granted (#)      Fiscal Year      ($/Share)     Expiration Date 
- ----                            ---------------   --------------    ----------   ------------------- 
<S>                             <C>               <C>               <C>         <C>
Marc Zucker 
  Chairman (Chief Executive 
  Officer) ..................       250,000            33.3%          $3.00     November 1, 2001(1) 
Allan Socher 
  President and Director of 
  Marketing .................       250,000            33.3            3.00     November 1, 2001(1) 
Theodore Shapiro 
  Executive Vice President 
  and Director of 
  Manufacturing .............       250,000            33.3            3.00     November 1, 2001(1) 
</TABLE>

- ------ 
(1) Warrants are exercisable for a period of five years from the date of this 
    Prospectus. 

LIMITATION OF LIABILITY AND INDEMNIFICATION OF DIRECTORS AND OFFICERS 

   The Certificate of Incorporation of the Company provides that no director 
of the Company shall be personally liable to the Company or its shareholders 
for damages for any breach of duty in such capacity, except as otherwise 
provided in the Business Corporation Law of the State of New York, as amended 
from time to time. 

   Section 722 of the New York Business Corporation Law empowers a New York 
corporation to indemnify any person, made, or threatened to be made, a party 
to an action or proceeding other than one by or in the right of the 
corporation to procure a judgment in its favor, whether civil or criminal, 
including an action by or in the right of any other corporation of any type 
or kind, domestic or foreign, or any partnership, joint venture, trust, 
employee benefit plan or other enterprise, which any director or officer of 
the corporation served in any capacity at the request of the corporation, by 
reason of the fact that he, his testator or intestate, was a director or 
officer of the corporation, or served such other corporation, partnership, 
joint venture, trust, employee benefit plan or other enterprise in any 
capacity, against judgments, fines, amounts paid in settlement and reasonable 
expenses, including attorney's fees actually and necessarily incurred as a 
result of such action or proceeding, or any appeal therein, if such director 
or officer acted, in good faith, for a purpose which he reasonably believed 
to be in, or in the case of service for any other corporation or any 
partnership, joint venture, trust, employee benefit plan or other enterprise, 
not opposed to, the best interests of the corporation and, in criminal 
actions or proceedings, in addition, had no reasonable cause to believe that 
his conduct was unlawful. 

   In addition, Section 722 of the New York Business Corporation Law states 
that a New York corporation may indemnify any person made, or threatened to 
be made, a party to an action by or in the right of the corporation to 
procure a judgment in its favor by reason of the fact that he, his testator 
or intestate, is or was a director or officer of the corporation, or is or 
was serving at the request of the corporation as a director or officer of any 
other corporation of any type or kind, domestic or foreign, of any 
partnership, joint venture, trust, employee benefit plan or other enterprise, 
against amounts paid in settlement and reasonable expenses, including 
attorneys' fees, actually and necessarily incurred by him in connection with 
the defense or settlement of such action, or in connection with an appeal 
therein if such director or officer acted, in good faith, for a purpose which 
he reasonably believed to be in, or, in the case of service for any other 
corporation or any partnership, joint venture, trust, employee benefit plan 
or other enterprise, not opposed to, the best interests of the corporation, 
except that no indemnification under this paragraph shall be made in 

                                       28
<PAGE>

respect of (1) a threatened action, or a pending action which is settled or 
otherwise disposed of, or (2) any claim, issue or matter as to which such 
person shall have been adjudged to be liable to the corporation, unless and 
only to the extent that the court on which the action was brought, or, if no 
action was brought, any court of competent jurisdiction, determines upon 
application that, in view of all the circumstances of the case, the person is 
fairly and reasonably entitled to indemnity for such portion of the 
settlement amount and expenses as the court deems proper. 

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

COMPENSATION OF DIRECTORS 

   Outside Directors of the Company are currently entitled to receive $250 
for attendance at each Board meeting. 

                                       29
<PAGE>

                            PRINCIPAL STOCKHOLDERS 

<TABLE>
<CAPTION>
                                                                      Percent Ownership of 
                                         Number of Shares of        Common Stock Outstanding 
                                            Common Stock      ---------------------------------- 
                                         Beneficially Owned                          After 
 Name and Address of Beneficial Owner      Before Offering     Before Offering     Offering(1) 
 -------------------------------------   -------------------   ---------------    --------------- 
<S>                                      <C>                  <C>                 <C>
Marc Zucker                                     733,334 (2)         21.1%              15.7% 
91 Michigan Avenue 
Paterson, NJ 07503
 
Allan Socher                                    733,333 (3)         21.1%              15.7% 
91 Michigan Avenue 
Paterson, NJ 07503
 
Theodore Shapiro                                733,333 (4)         21.1%              15.7% 
91 Michigan Avenue 
Paterson, NJ 07503
 
Edmund J. McCormick, Jr.                         78,334 (5)          2.4%               1.6% 
91 Michigan Avenue 
Paterson, NJ 07503
 
Swan Alley (Nominees) Limited                   775,000 (6)         20.8%              16.4% 
40 Queen Street 
London ECR IDD England
 
Frank Terzo                                     500,000 (7)         14.4%              11.2% 
26 Tunnel Street 
Floral Park, NY 11001
 
Kirlin Holding Corp.                            224,687 (8)          7.0%               5.3% 
6901 Jericho Turnpike 
Syosset, NY 11791
 
Mark Rubin                                      192,396 (9)          5.9%               4.5% 
17 Cardinal Drive 
East Hills, NY 11576
 
All Directors and Officers as a Group 
  (4 Persons)                                 2,278,334(10)          57.0%              43.5% 
</TABLE>

- ------ 
(1) Gives effect to the sale of shares of Common Stock in connection with an 
    offering by the holders of the Directors Shares and the Selling Security 
    Holders which is being made concurrently with this Offering. 

(2) Includes warrants to purchase 250,000 shares of Common Stock which Marc 
    Zucker is eligible to exercise on the date of this Prospectus. 

(3) Includes warrants to purchase 250,000 shares of Common Stock which Allan 
    Socher is eligible to exercise on the date of this Prospectus. 

(4) Includes warrants to purchase 250,000 shares of Common Stock which 
    Theodore Shapiro is eligible to exercise on the date of this Prospectus. 

(5) Includes currently exercisable options to purchase 25,000 shares of 
    Common Stock. 

(6) Includes an option to purchase that portion of the Kirlin Warrants 
    entitling the holder thereof to purchase 500,000 shares of Common Stock. 

(7) Includes an option of Small Cap. Consulting International, Inc. to 
    purchase that portion of the Kirlin Warrants entitling the holder thereof 
    to purchase 250,000 shares of Common Stock. Frank Terzo is the President, 
    sole director and sole stockholder of Small Cap. Consulting 
    International, Inc. 

(8) Includes (i) 219,375 shares of Common Stock owned by Kirlin Holding Corp. 
    and its wholly owned subsidiary, Kirlin Securities, Inc. (collectively, 
    "Kirlin") and (ii) 5,312 shares of Common Stock owned by David Lindner, 
    the Chief Executive Officer of Kirlin. Does not include the Kirlin 
    Warrants to purchase 750,000 shares of Common Stock as to which Kirlin 
    granted options to purchase to Small Cap. Consulting International, Inc. 
    and Swan Alley (Nominees) Limited. 

 (9) Includes currently exercisable warrants to purchase 56,250 shares of 
     Common Stock. 

(10) Includes an aggregate of 775,000 shares of Common Stock issuable upon 
     exercise of outstanding options and warrants. 

                                       30
<PAGE>

                           SELLING SECURITY HOLDERS 

   The 100,000 Directors Shares and an aggregate of 670,000 shares of Common 
Stock are being registered in this Offering at the expense of the Company for 
the account of the holders of the Directors Shares and the Selling Security 
Holders, respectively. An aggregate of 75,000 shares of Common Stock being 
registered for the account of the Selling Security Holders are not subject to 
any contractual restrictions on resale and can be offered for immediate sale 
on the date of this Prospectus. Sales of the shares held by the Selling 
Security Holders may depress the price of the Common Stock or the Redeemable 
Warrants in any market that may develop for such securities. 

   The following tables set forth certain information with respect to the 
holders of the Directors Shares and the Selling Security Holders. The 670,000 
shares of Common Stock being registered for the account of the Selling 
Security Holders are not being underwritten by the Underwriters in connection 
with this Offering. However, the 100,000 Directors Shares are being 
underwritten by the Underwriters in connection with this Offering. The 
Company will not receive any proceeds from the sale of the Directors Shares 
or the shares held by the Selling Security Holders. Except as indicated 
below, none of the Selling Security Holders has had any position, office or 
other material relationship with the Company within the past 3 years. 

DIRECTORS SHARES BEING UNDERWRITTEN IN THIS OFFERING 

<TABLE>
<CAPTION>
                             Beneficial Ownership of                  Beneficial Ownership of 
                             Shares of Common Stock     Securities     Shares of Common Stock 
           Name                   Prior to Sale         to be Sold         After Sale(1) 
           ----              -----------------------   ------------    ----------------------- 
<S>                          <C>                       <C>             <C>
Edmund J. McCormick, Jr.              78,334             8,334(2)             70,000(2) 
Theodore Shapiro  ........           733,333              31,667             701,666(3) 
Allan Socher  ............           733,333              31,667             701,666(4) 
Marc Zucker  .............           733,334              31,666             701,668(5) 

</TABLE>

- ------ 
(1) The percentage of the outstanding shares of Common Stock to be owned by 
    the holders of the Directors Shares upon the completion of the sale of 
    the Common Stock offered hereby is as follows: Edmund J. McCormick 
    (1.6%); Theodore Shapiro (15.7%); Allan Socher (15.7%); and Marc Zucker 
    (15.7%). 

(2) Also reflects sale of 3,334 shares of Common Stock being registered for 
    the account of Edmund J. McCormick, Jr. as a Selling Security Holder, 
    which are not being underwritten in this Offering and are subject to a 
    six month contractual restriction on resale. See "Selling Security 
    Holders -- Shares Being Registered for the Account of Selling Security 
    Holders." The 70,000 shares of Common Stock owned by Mr. McCormick 
    includes currently exercisable options to purchase 25,000 shares of 
    Common Stock and such shares are subject to a 24 month contractual 
    restriction on resale. See "Shares Eligible for Future Sale." Mr. 
    McCormick is a director of the Company. 

(3) Includes warrants to purchase 250,000 shares of Common Stock which 
    Theodore Shapiro is eligible to exercise on the date hereof. Such shares 
    are subject to a 24 month contractual restriction on resale. See "Shares 
    Eligible for Future Sale." Mr. Shapiro is the Executive Vice President, 
    Director of Manufacturing and a director of the Company. 

(4) Includes warrants to purchase 250,000 shares of Common Stock which Allan 
    Socher is eligible to exercise on the date hereof. Such shares are 
    subject to a 24 month contractual restriction on resale. See "Shares 
    Eligible for Future Sale." Mr. Socher is the President, Director of 
    Marketing and a director of the Company. 

(5) Includes warrants to purchase 250,000 shares of Common Stock which Marc 
    Zucker is eligible to exercise on the date hereof. Such shares are 
    subject to a 24 month contractual restriction on resale. See "Shares 
    Eligible for Future Sale." Mr. Zucker is the Chairman of the Board and 
    Chief Executive Officer of the Company. 

                                       31
<PAGE>

SHARES BEING REGISTERED FOR THE ACCOUNT OF SELLINGSECURITY HOLDERS 

<TABLE>
<CAPTION>
                                          Beneficial Ownership of                   Beneficial Ownership of 
                                          Shares of Common Stock     Securities      Shares of Common Stock 
                  Name                         Prior to Sale         to be Sold          After Sale(1) 
 --------------------------------------   -----------------------   -------------    ----------------------- 
<S>                                       <C>                       <C>              <C>
Atlantis Capital Partners, Inc.                    25,000               25,000(11)                0 
K. Barton                                          25,000               25,000(11)                0 
M. Behner                                          25,000               25,000(11)                0 
Ronald Bibbo                                       25,000               25,000(11)                0 
Monica Carreca                                     50,000               50,000(11)                0 
Allen Cohen                                        12,500               12,500(11)                0 
Jeffrey Godin                                      25,000               25,000(11)                0 
Greg Khononov                                      12,500               12,500(11)                0 
Kirlin Securities, Inc.                           224,687               89,687(3)           135,000 
Edmund J. McCormick, Jr.                           78,334                8,334(4)            70,000(8) 
Allan Lyons                                         3,333                3,333(2)                 0 
A.C. Providenti                                     4,250                4,250(11)                0 
A. Rella                                            4,250                4,250(11)                0 
Marco Rossi                                         6,250                6,250(11)                0 
Mark Rubin                                        192,396               48,646(5)           143,750(6) 
D. Scaringella                                      4,000                4,000(11)                0 
The Clinton Company                                10,000               10,000(2)                 0 
Robert Starr                                       50,000               50,000(11)                0 
Swan Alley (Nominees) Limited                     775,000              200,000(11)          575,000(9) 
Peter Lontai                                        6,250                6,250(7)                 0 
Ronald Heineman                                    28,125               28,125(10)                0 
Robert J. Lehrman and Laura L. Lehrman 
  JTWROS                                            3,125                3,125(7)                 0 
Susan Cohen, Claudene Bonanno and 
  Robyn Cohn JTWROS                                 3,125                3,125(7)                 0 
Anthony Agnello and Annemarie Agnello 
  JTWROS                                            2,500                2,500(7)                 0 
Michael Madden and Juliette Madden 
  JTWROS                                            3,125                3,125(7)                 0 

</TABLE>

- ------ 
 (1) The percentage of the outstanding shares of Common Stock to be owned by 
     each Selling Security Holder upon completion of the Offering is less 
     than 1%, except in the cases of Kirlin (3.2%); Edmund J. McCormick, Jr. 
     (1.6%); Mark Rubin (3.3%); and Swan Alley (Nominees) Limited (12.1%). 

 (2) Shares are subject to a six month contractual restriction on resale. See 
     "Shares Eligible for Future Sale." 

 (3) Includes (i) 88,125 shares of Common Stock owned by Kirlin and (ii) 
     1,562 shares of Common Stock owned by David Lindner, the Chief Executive 
     Officer of Kirlin. 44,843 shares of Common Stock are not subject to any 
     contractual restrictions on resale and can be offered for immediate sale 
     on the date of this Prospectus. 44,844 shares of Common Stock are 
     subject to a 12 month contractual restriction on resale. See "Shares 
     Eligible for Future Sale." Kirlin acted as placement agent for the 
     Company's 1995 Private Placement. 

 (4) Also reflects the sale of 5,000 Directors Shares being underwritten in 
     this Offering. See "Selling Security Holders -- Directors Shares Being 
     Underwritten in this Offering." 3,334 shares are subject to a six month 
     contractual restriction on resale. See "Shares Eligible for Future 
     Sale." 

 (5) 7,031 shares of Common Stock are not subject to any contractual 
     restrictions on resale and can be offered for immediate sale on the date 
     of this Prospectus. An additional 3,333, 7,032 and 31,250 shares of 
     Common Stock are subject to a six, a 12 and a 24 month contractual 
     restriction on resale, respectively. See "Shares Eligible for Future 
     Sale." Mark Rubin is a management consultant to the Company. 

                                       32
<PAGE>

 (6) Includes currently exercisable options to purchase 56,250 shares of 
     Common Stock. 

 (7) 50% of such shares of Common Stock are not subject to any contractual 
     restrictions on resale and can be offered for immediate sale on the date 
     of this Prospectus. 50% of such shares of Common Stock are subject to a 
     12 month contractual restriction on resale. See "Shares Eligible for 
     Future Sale." 

 (8) Includes currently exercisable options to purchase 25,000 shares of 
     Common Stock. 

 (9) Includes an option to purchase that portion of the Kirlin Warrants 
     entitling the holder thereof to purchase 500,000 shares of Common Stock. 

(10) 1,562 shares of Common Stock are not subject to any contractual 
     restrictions on resale and can be offered for immediate sale on the date 
     of this Prospectus. An additional 25,000 and 1,563 shares of Common 
     Stock are subject to a six and a 12 month contractual restriction on 
     resale, respectively. See "Shares Eligible for Future Sale." 

(11) Shares are subject to a 24 month contractual restriction on resale. See 
     "Shares Eligible for Future Sale." 

   The sale of the shares of Common Stock held by the Selling Security 
Holders may be effected from time to time in transactions (which may include 
block transactions by or for the account of the Selling Security Holders) in 
the over-the-counter market or in negotiated transactions, through a 
combination of such methods of sale, or otherwise. Sales may be made at fixed 
prices which may be changed, at market prices prevailing at the time of sale, 
or at negotiated prices. If any shares held by the Selling Security Holders, 
or options thereon, are sold pursuant to this Prospectus at a fixed price or 
at a negotiated price which is in either case other than the prevailing 
market price or in a block transaction to a purchaser who resells, or if any 
Selling Security Holder pays compensation to a broker-dealer that is other 
than the usual and customary discounts, concessions or commissions, or if 
there are any arrangements either individually or in the aggregate that would 
constitute a distribution of the shares held by the Selling Security Holders, 
a post-effective amendment to the Registration Statement of which this 
Prospectus is a part would need to be filed and declared effective by the 
Commission before such Selling Security Holder could make such sale, pay such 
compensation or make such distribution. The Company is under no obligation to 
file a post-effective amendment to the Registration Statement of which this 
Prospectus is a part under such circumstances. 

   The Selling Security Holders may effect transactions in their securities 
by selling their securities directly to purchasers, through broker-dealers 
acting as agents for the Selling Security Holders or to broker-dealers who 
may purchase the Selling Security Holders' securities as principals and 
thereafter sell such securities from time to time in the over-the-counter 
market, in negotiated transactions, or otherwise. Such broker-dealers, if 
any, may receive compensation in the form of discounts, concessions or 
commissions from the Selling Security Holders and/or the purchasers for whom 
such broker-dealers may act as agents or to whom they may sell as principals 
or both. 

   The Selling Security Holders and broker-dealers, if any, acting in 
connection with such sales might be deemed to be underwriters within the 
meaning of Section 2(11) of the Securities Act and any commission received by 
them and any profit on the resale of such securities might be deemed to be 
underwriting discounts and commissions under the Securities Act. 

                             CERTAIN TRANSACTIONS 

   The Company leases its manufacturing facility located in Paterson, New 
Jersey from M&S Realty Company, which is owned by Theodore Shapiro, a 
director and the Executive Vice President and Director of Manufacturing of 
the Company. The leases for the facility expire May 31, 1999 (subject to 
extension at the option of the Company) and provide for an annual rental of 
approximately $277,000. See "Business -- Properties." 

   In fiscal year 1994, the Company advanced $158,488 on open account to the 
three principals of the Company, Marc Zucker, Allan Socher and Theodore 
Shapiro. Such advances were non-interest bearing and increased the total net 
amount receivable to the Company from the three principals to $373,410. At 
December 31, 1995, the three principals' aggregate indebtedness to the 
Company had been reduced to $118,945 as a result of net payments to the 
Company by the principals aggregating $254,465 during fiscal year 1995. Such 
$118,945 balance bears interest at the rate 

                                       33
<PAGE>

of 8% per annum and matures in January 1997. During the six months ended June 
30, 1996, the aggregate amount due to the Company from the three principals 
increased by $45,649 to $164,594. Such increase consisted of additional 
advances to the principals in the amount of $39,318 and accrued interest in 
the amount of $6,331. 

   During 1995, the Company agreed to pay $150,000 to the owner of a 
commercial property in which the Company had previously leased retail 
showroom space in settlement of claims in respect of unpaid rent and related 
items. In connection with such settlement, Messrs. Zucker and Socher, who had 
been members of the partnership that owned such commercial property, 
transferred their interests in such partnership to the remaining partner in 
exchange for a release of certain claims against them. 

   Retail Media Plus was incorporated by the three principals of the Company 
in June 1995. Retail Media Plus places all of the Company's advertising and 
passes through any cost savings to the Company. For fiscal year 1995 and the 
first six months of 1996, the Company reimbursed Retail Media Plus $65,695 
and approximately $440,000, respectively, for advertising costs. 

   In 1995, as partial payment for consulting and advisory services to the 
Company, the three principals of the Company contributed an aggregate of 
50,000 shares of Common Stock to Edmund J. McCormick, a director of the 
Company, which shares were valued at $1.00 per share for purposes of the 
Company's financial statements. In addition, the Company paid Mr. McCormick 
$15,400 for such services. In June 1995 the Company issued the McCormick 
Options to McCormick & Company in connection with an agreement for payment of 
consultant and advisory services. Edmund J. McCormick is the sole stockholder 
of McCormick & Company. The McCormick Options consist of the right to 
purchase up to 25,000 shares of Common Stock at any time at a purchase price 
of $3.00 per share. See "Description of Securities -- The McCormick Options." 

   In June 1996, Edmund J. McCormick loaned the Company $25,000 in connection 
with the Company's $150,000 bridge loan. Such loan bears interest at the rate 
of 13% per annum and is due on June 18, 1997. Mr. McCormick also received 
3,334 shares of Common Stock in connection with his participation in the 
bridge financing. Mr. McCormick is also a party to a consulting agreement 
with the Company pursuant to which he makes recommendations aimed at reducing 
the Company's operating costs. Pursuant to such consulting agreement, Mr. 
McCormick is entitled to receive 10% of any cost savings realized by the 
Company in its manufacturing processes during the period of September 1, 1995 
to November 1, 1996. The amount of such cost savings cannot be determined 
with any certainty as of the date of this Prospectus. However, the Company 
believes that Mr. McCormick will receive approximately $55,000 pursuant to 
this agreement. 

   In June 1995, Mark Rubin, a stockholder of the Company, became a 
consultant to the Company. As compensation for his services under his 
consulting agreement, as amended, Mr. Rubin receives $3,000 per month, of 
which $1,000 per month has not yet been paid, and in June 1995, he received 
the Rubin Warrant to purchase 56,250 shares of Common Stock at $2.00 per 
share. In connection with an extension of the consulting agreement until June 
1997, subject to the Company's right to terminate such agreement after 
December 1996, Mr. Rubin received 50,000 shares of Common Stock, which shares 
were valued at $.80 per share (the price of the stock sold in the 1996 
Private Placement) for financial accounting purposes. 

   Kirlin acted as placement agent in the 1995 Private Placement and received 
a placement agent commission of $100,000 plus the Kirlin Warrant. 

   In July 1996, Frank Terzo became a consultant to the Company. Under his 
consulting agreement, which is for a term of three years, Mr. Terzo received 
a cash payment of $25,000 and 250,000 shares of Common Stock, which shares 
were valued at $.80 per share (the price of the stock sold in the 1996 
Private Placement) for financial accounting purposes. 

   All future transactions and/or loans between the Company and officers and 
directors will be on terms no less favorable than could be obtained from 
independent, third parties and will be approved by a majority of the 
directors of the Company disinterested in such transactions and/or loans. 

                                       34
<PAGE>

                       SHARES ELIGIBLE FOR FUTURE SALE 

   Prior to this Offering, there has been no public market for securities of 
the Company, and no prediction can be made as to the effect, if any, that 
public market sales of shares or the availability of such shares for sale 
will have on the market price of the Common Stock. Nevertheless, sales of a 
substantial number of shares of Common Stock in the public market may have a 
material adverse impact on their market price. 

   Upon completion of this Offering, the Company will have 4,220,000 shares 
of Common Stock outstanding. Of these shares, the 1,100,000 being 
underwritten in this Offering and 75,000 shares being registered for the 
account of certain Selling Security Holders will be freely transferable 
without restriction under the Securities Act. 

   Of the remaining 3,045,000 shares held by the existing shareholders of the 
Company, 1,700,000 shares will be "restricted" securities within the meaning 
of Rule 144 under the Securities Act and will be available for sale in the 
public market commencing 24 months after the date of this Prospectus unless 
released earlier by the Representative. 

   The remaining 1,345,000 shares will be freely transferrable without 
restriction under the Securities Act, but, they are subject to certain 
contractual restrictions on resale. 20,000 and 825,000 of such shares will be 
available for sale in the public market commencing six months and twelve 
months, respectively, after the date of this Prospectus unless released 
earlier by the Representative. The remaining 500,000 shares will be available 
for sale in the public market commencing 24 months after the date of this 
Prospectus, which shares may not be released earlier by the Representative. 

   Each of the Company's current officers and directors (all such 
stockholders holding an aggregate of 1,500,000 shares of Common Stock, 
including the Directors Shares, and warrants and options to purchase an 
aggregate of 775,000 shares of Common Stock), have agreed not to publicly 
offer, sell or otherwise dispose of any Common Stock (other than the 
Directors Shares and 3,334 shares of Common Stock being registered for the 
account of Edmund J. McCormick, Jr. as a Selling Security Holder) for a 
period of 24 months after the date of this Prospectus without the prior 
written consent of the Representative. 

   In general, under Rule 144 as currently in effect, a person who has 
beneficially owned restricted shares of Common Stock for at least two years 
(including the holding period of any prior owner other than an affiliate) is 
entitled to sell in a broker's transaction or to a market maker, within any 
three-month period commencing 90 days after the date of this Prospectus, a 
number of shares that does not exceed the greater of (i) one percent of the 
then outstanding shares of Common Stock (approximately 42,200 shares based on 
the number of shares expected to be outstanding after this Offering), or (ii) 
the average weekly trading volume in the public market during the four 
calendar weeks preceding the filing of a Form 144. Sales under Rule 144 are 
also subject to certain requirements as to the manner and notice of sale and 
the availability of public information concerning the Company. A person who 
is not an affiliate of the Company at the time of sale, and has not been an 
affiliate at any time during the 90 days preceding a sale, and who has 
beneficially owned the restricted shares for at least three years, would be 
entitled to sell shares under Rule 144(k) without regard to the volume 
limitations, manner of sale provisions, notice or public information 
requirements described above. 

                          DESCRIPTION OF SECURITIES 
COMMON STOCK 

   The Company is authorized to issue up to 10,000,000 shares of Common Stock 
having a par value of $.00133 per share. As of the date of this Prospectus, 
3,220,000 shares of Common Stock were issued and outstanding and were held of 
record by 117 stockholders. An additional 1,581,250 shares of Common Stock 
are reserved for issuance upon the exercise of various options and warrants 
as of the date of this Prospectus. The holders of Common Stock are entitled 
to one vote for each share on all matters submitted to a vote of stockholders 
and do not have any cumulative voting rights. Accordingly, the holders of the 
majority of the Common Stock entitled to vote in any election of Directors 
may elect all of the Directors standing for election. The holders of Common 
Stock are entitled to receive such dividends, if any, as may be declared by 
the Board from time to time out of legally available funds. Upon liquidation, 
dissolution or winding up of the Company, the holders of Common Stock are 
entitled to share in all assets of the Company that are legally available for 
distribution, after payment of all debts and other liabilities of the 
Company. The holders of Common Stock have no preemptive, subscription, 
redemption or conversion rights. The outstanding shares of Common Stock are, 
and the shares to be issued in this Offering will be, when issued, legally 
issued, fully paid and non-assessable. 

                                       35
<PAGE>

REDEEMABLE WARRANTS 

   Each Redeemable Warrant entitles the registered holder thereof to purchase 
one share of Common Stock at a price of $5.50 per share, subject to 
adjustment, commencing on November 1, 1997. The Redeemable Warrants expire on 
November 1, 2001. The Redeemable Warrants will be subject to redemption at a 
price of $.05 per Redeemable Warrant commencing November 1, 1997 on 30 days' 
written notice provided the average closing bid price of the Common Stock as 
reported by NASDAQ SmallCap (or the last sale price if listed on a national 
securities exchange), equals or exceeds $7.50 per share, subject to 
adjustment, for 30 consecutive trading days ending on the fifteenth trading 
day prior to the date of the notice of redemption. The holder of a Redeemable 
Warrant will lose his right to purchase Common Stock if such right is not 
exercised prior to redemption by the Company on the date for redemption 
specified in the Company's notice of redemption or any later date specified 
in a subsequent notice. Notice of redemption by the Company shall be given by 
first class mail to the holders of the Redeemable Warrants at their addresses 
set forth in the Company's records. 

   The exercise price of the Redeemable Warrants and the number and kind of 
shares of Common Stock or other securities and property to be obtained upon 
exercise of the Redeemable Warrants are subject to adjustment in certain 
circumstances including stock splits, stock dividends, subdivisions, 
combinations, reclassifications, or issuances of stock at a price lower than 
the current market price. Additionally, an adjustment would be made upon the 
sale of all or substantially all of the assets of the Company so as to enable 
Redeemable Warrant holders to purchase the kind and number of shares of stock 
or other securities or property (including cash) receivable in such event by 
a holder of the number of shares of Common Stock that might otherwise have 
been purchased upon exercise of such 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 Redeemable 
Warrant holders, the Company has the right to reduce the exercise price or 
extend the expiration date of the Redeemable Warrants. 

   The Redeemable Warrants may be exercised upon surrender of the Redeemable 
Warrant certificate on or prior to the respective expiration date (or earlier 
redemption date) of such Redeemable Warrants at the offices of American Stock 
Transfer & Trust Company (the "Warrant Agent"), with the form of "Election to 
Purchase" on the reverse side of the Redeemable 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. 

   The warrants included in the Representative's Warrants are identical to 
the Redeemable Warrants except the purchase price for a share of Common Stock 
is $8.25. 

THE RUBIN WARRANTS 

   The Rubin Warrants are obligations of the Company to Mark Rubin in 
connection with the provision of financial consulting services to the 
Company. The Rubin Warrants consist of the right to purchase up to 56,250 
shares of Common Stock at any time until August 15, 2000 at a purchase price 
of $2.00 per share. The Rubin Warrants do not contain any anti-dilution 
provisions and do not confer any voting or other rights as a stockholder of 
the Company. 

THE KIRLIN WARRANTS 

   The Kirlin Warrants were issued by the Company to Kirlin in connection 
with serving as placement agent for the Company's 1995 Private Placement. The 
Kirlin Warrants consist of the right to purchase up to 750,000 shares of 
Common Stock at any time until November 1, 2001 at a purchase price of $1.20 
per share. The exercise price and the number of shares of Common Stock 
purchasable upon exercise of the Kirlin Warrants are subject to adjustment 
upon the occurrence of certain events, including stock dividends, stock 
splits, reverse stock splits, recapitalizations, reclassifications, merger or 
consolidation of the Company with another corporation or a sale of all or 
substantially all of the Company's assets, and the exercise price and the 
number of shares of Common Stock purchasable pursuant to the Kirlin Warrants 
shall be proportionately adjusted after such event. The Kirlin Warrants do 
not confer any voting or other rights as a stockholder of the Company. 

                                       36
<PAGE>

THE PRINCIPALS WARRANTS 

   The Principals Warrants were collectively issued by the Company to Marc 
Zucker, Allan Socher and Theodore Shapiro as compensation for such 
individuals serving as officers of the Company. See "Management -- Executive 
Compensation". The Principals Warrants consist of the right to purchase up to 
750,000 shares of Common Stock at any time until November 1, 2001 at a 
purchase price of $3.00 per share. The exercise price and the number of 
shares of Common Stock purchasable upon exercise of the Principals Warrants 
are subject to adjustment upon the occurrence of certain events, including 
stock dividends, stock splits, reverse stock splits, recapitalizations, 
reclassifications, merger or consolidation of the Company with another 
corporation or a sale of all or substantially all of the Company's assets, 
and the exercise price and the number of shares of Common Stock purchasable 
pursuant to the Principals Warrants shall be proportionately adjusted after 
such event. The Principals Warrants do not confer any voting or other rights 
as a stockholder of the Company. 

THE MCCORMICK OPTIONS 

   The McCormick Options were issued by the Company to McCormick & Company in 
connection with a June 1995 agreement for payment of consultant and advisory 
services. The McCormick Options consist of the right to purchase up to 25,000 
shares of Common Stock at any time at a purchase price of $3.00 per share. 
The McCormick Options do not contain any anti-dilution provisions and do not 
confer any voting or other rights as a stockholder of the Company. 

TRANSFER AND WARRANT AGENT 

   The Company has appointed American Stock Transfer & Trust Company as the 
transfer agent and registrar for its Common Stock and warrant agent for the 
Redeemable Warrants. 

                                 UNDERWRITING 

   Subject to the terms and conditions set forth in the Underwriting 
Agreement, each of the Underwriters named below, for whom The Thornwater 
Company, L.P. is acting as Representative, has severally agreed to purchase 
from the Company, and the Company has agreed to sell to the Underwriters, on 
a firm commitment basis, the respective number of shares of Common Stock, 
Directors Shares and/or Redeemable Warrants set forth below opposite each 
such Underwriter's name: 

                                                  Number of        Number of 
                                  Number of       Directors       Redeemable 
         Underwriter                Shares          Shares         Warrants 
         -----------              -----------     -----------     ------------ 
The Thornwater Company, L.P.        500,000         50,000         1,100,000 
H.J. Meyers & Co., Inc.  ....       500,000         50,000         1,100,000 
                                  ---------        -------         --------- 

Total  ......................     1,000,000        100,000         2,200,000 
                                  =========        =======         ========= 

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

   The Representative has advised the Company that the Underwriters propose 
initially to offer the Securities directly to the public at the initial 
public offering prices set forth on the cover page of this Prospectus and to 
certain dealers who are members in good standing with the National 
Association of Securities Dealers, Inc. ("NASD") at such prices less a 
concession not in excess of $0.15 per share of Common Stock and there will be 
no concession on the Redeemable Warrant. Neither the Underwriters or such 
dealers will reallow any concession to other dealers. After the initial 
public offering, the public offering prices, concessions and re-allowances 
may be changed. 

   The Company has granted to the Underwriters an option, exercisable during 
the 45-day period after the date of this Prospectus, to purchase from the 
Company at the initial public offering prices less underwriting discounts and 
the non-accountable expense allowance, an aggregate of 165,000 additional 
shares of Common Stock and/or an aggregate 

                                       37
<PAGE>

of 330,000 additional Redeemable Warrants for the purpose of covering 
over-allotments, if any. To the extent that such option is exercised in whole 
or in part, each Underwriter will have a firm commitment, subject to certain 
conditions, to purchase the number of additional Securities proportionate to 
such Underwriter's initial commitment. 

   The Company has agreed to pay to the Representative a non-accountable 
expense allowance equal to three percent (3%) of the gross proceeds of this 
Offering, $25,000 of which has already been paid to date. 

   Upon the exercise of any Redeemable Warrants more than one year after the 
date of this Prospectus, which exercise was solicited by the Representative, 
and to the extent not inconsistent with the guidelines of the NASD and the 
Rules and Regulations of the Commission, the Company has agreed to pay the 
Representative a commission which shall not exceed five percent of the 
aggregate exercise price of such Redeemable Warrants in connection with bona 
fide services provided by the Representative relating to any warrant 
solicitation. In addition, the individual must designate the firm entitled to 
payment of such warrant solicitation fee. However, no compensation will be 
paid to the Representative in connection with the exercise of the Redeemable 
Warrants if (a) the market price of the Common Stock is lower than the 
exercise price, (b) the Redeemable Warrants were held in a discretionary 
account, or (c) the Redeemable Warrants are exercised in an unsolicited 
transaction. Unless granted an exemption by the Commission from Rule 10b-6 
under the Exchange Act, the Representative will be prohibited from engaging 
in any market-making activities with regard to the Company's securities for 
the period from nine business days (or other such applicable periods as Rule 
10b-6 may provide) prior to any solicitation of the exercise of the 
Redeemable Warrants until the later of their termination of such solicitation 
activity or the termination (by waiver or otherwise) of any right the 
Representative may have to receive a fee. As a result, the Representative may 
be unable to continue to provide a market for the Company's Securities during 
certain periods while the Redeemable Warrants are exercisable. If the 
Representative has engaged in any of the activities prohibited by Rule 10b-6 
during the periods described above, the Representative undertakes to waive 
unconditionally its right to receive a commission on the exercise of such 
Redeemable Warrants. 

   Pursuant to the Underwriting Agreement, the Company has agreed that, for 
three years from the effective date of the Registration Statement of which 
this Prospectus is a part, the Representative may designate one person to the 
Board of the Company subject to the Company's good faith approval. In the 
event the Representative elects not to exercise this right, it may designate 
one person to attend all meetings of the Board for a period of three years. 

   The Underwriters have informed the Company that they do not expect any 
sales of shares of Common Stock and Redeemable Warrants to be made to 
discretionary accounts. 

   The Company has also agreed to retain the Representative as the Company's 
financial consultant for a period of 24 months from the date hereof and to 
pay the Representative the amount of $114,400 for such services, all payable 
in advance on the closing date of this Offering as set forth in the 
Underwriting Agreement. 

   The Company and the Underwriters have agreed to indemnify each other 
against, or to contribute to losses arising out of, certain civil liabilities 
in connection with this Offering, including liabilities under the Securities 
Act. 

   Prior to this Offering there has been no public trading market for the 
Company's Securities. The initial public offering prices of the Securities 
and the terms of the Redeemable Warrants have been determined by negotiation 
between the Company and the Representative. Factors considered in determining 
the initial public offering prices of the Securities and the terms of the 
Redeemable Warrants, in addition to prevailing market conditions, included 
the history of and prospects for the industry in which the Company competes, 
an assessment of the Company's management, the prospects of the Company, its 
capital structure and such other factors that were deemed relevant. 

   In connection with this Offering, the Company has agreed to sell to the 
Representative, for nominal consideration, warrants to purchase from the 
Company 110,000 shares of Common Stock and/or 220,000 warrants (the 
"Representative's Warrants"). The Representative's Warrants are initially 
exercisable at a price of $7.50 per share of Common Stock and $0.15 per 
warrant. The warrants issuable upon exercise of the Representative's Warrants 
are identical to those offered to the public, except the price to purchase a 
share of Common Stock is $8.25. The Representative's Warrants contain 
anti-dilution provisions providing for adjustment of the number of warrants 
and exercise price under certain circumstances. The Representative's Warrants 
grant to the holders thereof certain rights of registration of the securities 
issuable upon exercise of the Representative's Warrants. 

   The foregoing includes a summary of the principal terms of the 
Underwriting Agreement and does not purport to be complete. Reference is made 
to the copy of the Underwriting Agreement that is on file as an exhibit to 
the Registration Statement of which this Prospectus is a part. See 
"Additional Information." 

                                       38
<PAGE>

   While certain of the officers of the Representative have significant 
experience in corporate financing and the underwriting of securities, the 
Representative has previously acted as an underwriter in only one "firm 
commitment" underwriting and has not acted as the principal underwriter in 
any such offerings. Accordingly, there can be no assurance that the 
Representative's limited public offering experience will not adversely affect 
the Company's offering of the Securities and subsequent development of a 
trading market in the Securities, if any. 

                                  LEGAL MATTERS

   Certain legal matters in connection with this Offering will be passed upon 
for the Company by Wilentz, Goldman & Spitzer, P.A., 90 Woodbridge Center 
Drive, Woodbridge, New Jersey. Certain legal matters will be passed upon for 
the Underwriters by Gersten, Savage, Kaplowitz & Curtin, LLP, New York, New 
York. 

                                     EXPERTS

   The financial statements of the Company appearing in this Prospectus and 
Registration Statement have been audited by Ehrenkrantz and Company, 
independent public accountants, to the extent and for the periods indicated 
in their report appearing elsewhere herein and in the Registration Statement. 
Such financial statements have been included herein in reliance upon the 
authority of such firm as experts in accounting and auditing. 

                             ADDITIONAL INFORMATION

   The Company has filed a Registration Statement on Form SB-2 under the 
Securities Act with the Commission in Washington, D.C. with respect to the 
Securities offered hereby. This Prospectus, which is part of the Registration 
Statement, omits certain information set forth in the Registration Statement, 
and reference is made to the Registration Statement and the exhibits and 
schedules thereto for further information with respect to the Company and the 
Securities offered hereby. Statements contained in this Prospectus as to the 
contents of any contract or other document referred to herein are not 
necessarily complete and in each instance reference is made to the copy of 
such contract or document filed as an exhibit to the Registration Statement, 
each such statement being qualified in all respects by such reference. The 
Registration Statement and such exhibits and schedules may be inspected 
without charge at the public reference facilities maintained by the 
Commission at Room 1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington, 
D.C. 20549 and at the regional offices of the Commission located at Seven 
World Trade Center, New York, New York 10048 and 500 West Madison Street, 
Suite 1400, Chicago, Illinois 60661-2511. Copies of such materials may be 
obtained from the Public Reference Section of the Commission, Room 1024, 
Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549, and its 
public reference facilities in New York, New York and Chicago, Illinois, at 
prescribed rates. In addition, this Registration Statement, amendments hereto 
and electronically filed exhibits are also available to the public through an 
Internet Web Site (http://www.sec.gov) maintained by the Commission. 

                                       39
<PAGE>

                        INDEX TO FINANCIAL STATEMENTS 

<TABLE>
<CAPTION>
                                                                                   Page 
                                                                                 -------- 
<S>                                                                              <C>
INDEPENDENT AUDITORS' REPORT  ................................................     F-2 
BALANCE SHEETS AS OF DECEMBER 31, 1995 (Audited) AND JUNE 30, 1996 
  (Unaudited) ................................................................     F-3 
STATEMENTS OF OPERATIONS AND DEFICIT FOR THE YEARS ENDED DECEMBER 31, 1994 
  AND 1995 (Audited) AND THE SIX MONTHS ENDED JUNE 30, 1995 AND 1996 
  (Unaudited) ................................................................     F-4 
STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT) FOR THE YEAR ENDED DECEMBER 31, 
  1995 (Audited) AND THE SIX MONTHS ENDED JUNE 30, 1996 (Unaudited) ..........     F-5 
STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, 1994 AND 1995 
  (Audited) AND THE SIX MONTHS ENDED JUNE 30, 1995 AND 1996 (Unaudited) ......     F-6 
NOTES TO FINANCIAL STATEMENTS  ...............................................     F-7 
</TABLE>

                                       F-1
<PAGE>

                         INDEPENDENT AUDITORS' REPORT 

To the Board of Directors 
 and Shareholders of Room Plus, Inc. 
Paterson, New Jersey 

We have audited the accompanying balance sheet of Room Plus, Inc. as of 
December 31, 1995, and the related statements of operations, statements of 
stockholders' equity (deficit) and cash flows for each of the two years in 
the period ended 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 audits 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 financial position of Room Plus, Inc. as of 
December 31, 1995, and the results of its operations and cash flows for each 
of the two years in the period ended December 31, 1995 in conformity with 
generally accepted accounting principles. 

Certain conditions indicate that the Company may be unable to continue as a 
going concern. As discussed in Note 3 to the financial statements, the 
Company has suffered recurring losses from operations and has a net capital 
deficiency. These conditions raise substantial doubt about its ability to 
continue as a going concern. The financial statements do not include any 
adjustments that might result from the outcome of this uncertainty. 
Management's plans with regard to this matter are described in Note 3. 


                                          /s/ EHRENKRANTZ AND COMPANY 
                                          ----------------------------------- 
                                          EHRENKRANTZ AND COMPANY 

Roseland, New Jersey 
April 25, 1996 
(Except for Notes 12, 13 and 14, as to which 
 the date is July 1, 1996) 

                                       F-2
<PAGE>

                                 ROOM PLUS, INC.

                                 BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                   December 31,      June 30, 
                                                                       1995            1996 
                                                                  --------------   ------------- 
                                                                                    (Unaudited) 
<S>                                                               <C>              <C>
                             ASSETS 
CURRENT ASSETS 
     Cash  ....................................................    $    66,863      $    22,802 
     Accounts receivable, less allowance for doubtful accounts 
        of $77,000 in 1995 ....................................        165,163          113,570 
     Inventories  .............................................      1,229,561        1,266,928 
     Notes receivable, officers  ..............................             --          164,594 
     Prepaid expenses  ........................................        144,844          330,502 
     Deferred income taxes  ...................................        102,000          102,000 
                                                                  --------------   ------------- 
     TOTAL CURRENT ASSETS  ....................................      1,708,431        2,000,396 
                                                                  --------------   ------------- 
PROPERTY AND EQUIPMENT, at cost  ..............................      2,003,872        2,110,530 
  Less: Accumulated depreciation  .............................      1,617,197        1,669,734 
                                                                  --------------   ------------- 
                                                                       386,675          440,796 
                                                                  --------------   ------------- 
OTHER ASSETS 
     Security deposits  .......................................        107,000          146,635 
     Deferred charges  ........................................             --          243,800 
     Deferred income taxes  ...................................         52,500           52,200 
     Notes receivable, officers  ..............................        118,945               -- 
     Miscellaneous assets  ....................................          3,304            3,304 
     Cash surrender value, officers' life insurance, net of 
        loans of $163,089 in 1995 .............................          5,318               -- 
                                                                  --------------   ------------- 
                                                                       287,067          445,939 
                                                                  --------------   ------------- 
                                                                   $ 2,382,173      $ 2,887,131 
                                                                  ==============   ============= 
         LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) 
CURRENT LIABILITIES 
     Cash overdraft  ..........................................    $   128,299      $         -- 
     Current portion of long-term debt  .......................        163,440          125,129 
     Notes payable, bank  .....................................             --          395,000 
     Notes payable, other  ....................................             --          150,000 
     Due to related companies  ................................        107,156          290,734 
     Accounts payable and accrued expenses  ...................      1,783,145        1,491,461 
     Payroll and sales taxes payable  .........................        186,931          118,251 
     Customer deposits and other advances  ....................        586,050          659,909 
                                                                  --------------   ------------- 
     TOTAL CURRENT LIABILITIES  ...............................      2,955,021        3,230,484 
                                                                  --------------   ------------- 
LONG-TERM DEBT, less current portion  .........................        221,648          193,968 
                                                                  --------------   ------------- 
COMMITMENTS AND CONTINGENCY  ..................................             --               -- 
STOCKHOLDERS' EQUITY (DEFICIT) 
  Capital stock 
          Authorized, 10,000,000 shares at $.00133 par value, 
             issued and outstanding, 2,325,000 and 2,720,000 
             shares in 1995 and 1996 ..........................          3,092            3,618 
  Additional paid-in capital  .................................      1,310,729        1,566,303 
  Deficit  ....................................................     (2,108,317)      (2,107,242) 
                                                                  --------------   ------------- 
                                                                      (794,496)        (537,321) 
                                                                  --------------   ------------- 
                                                                   $ 2,382,173      $ 2,887,131 
                                                                  ==============   ============= 
</TABLE>

See notes to financial statements. 

                                       F-3
<PAGE>

                               ROOM PLUS, INC.
 
                           STATEMENTS OF OPERATIONS 

<TABLE>
<CAPTION>
                                           Years Ended December 31          Six Months Ended June 30 
                                       -------------------------------   ------------------------------- 
                                            1994             1995              1995            1996 
                                        -------------   --------------    ---------------   ------------ 
<S>                                    <C>              <C>               <C>               <C>
                                                                                    (Unaudited) 
REVENUES  ...........................    $13,215,387     $13,149,018       $ 6,325,885      $6,671,082 
COST OF GOODS SOLD  .................      6,003,314       6,922,500         3,780,917       2,919,695 
                                        -------------   --------------    ---------------   ------------ 
GROSS PROFIT  .......................      7,212,073       6,226,518         2,544,968       3,751,387 
                                        -------------   --------------    ---------------   ------------ 
EXPENSES 
   Selling ..........................      4,480,587       4,491,812         2,616,146       2,755,425 
   General and administrative .......      2,943,992       3,399,485         1,309,956         977,944 
                                        -------------   --------------    ---------------   ------------ 
                                           7,424,579       7,891,297         3,926,102       3,733,369 
                                        -------------   --------------    ---------------   ------------ 
EARNINGS (LOSS) FROM 
   OPERATIONS .......................       (212,506)     (1,664,779)       (1,381,134)         18,018 
                                        -------------   --------------    ---------------   ------------ 
OTHER INCOME (DEDUCTIONS) 
 Interest expense  ..................        (16,576)       (182,605)          (40,260)        (23,426) 
 Miscellaneous income  ..............         16,661          23,033               734           6,783 
                                        -------------   --------------    ---------------   ------------ 
                                                  85        (159,572)          (39,526)        (16,643) 
                                        -------------   --------------    ---------------   ------------ 
EARNINGS (LOSS) BEFORE INCOME TAXES 
   (BENEFITS) .......................       (212,421)     (1,824,351)       (1,420,660)          1,375 
INCOME TAXES (BENEFITS)  ............         (7,865)       (118,103)          (28,261)            300 
                                        -------------   --------------    ---------------   ------------ 
NET EARNINGS (LOSS)  ................    $  (204,556)    $(1,706,248)      $(1,392,399)     $    1,075 
                                        =============   ==============    ===============   ============ 
PRO FORMA NET LOSS DATA 
   (UNAUDITED): 
   Loss before provision for income 
     tax 
     benefits  ......................    $  (212,421)    $(1,824,351)     $ (1,420,660)     $        -- 
   Pro forma income tax benefits ....        (30,963)       (426,388)         (292,150)              -- 
                                        -------------   --------------    ---------------   ------------ 
     Pro forma net loss  ............    $  (181,458)    $(1,397,963)     $ (1,128,510)     $        -- 
                                        =============   ==============    ===============   ============ 
PRO FORMA NET LOSS PER COMMON SHARES 
   OUTSTANDING ......................    $     (0.06)    $     (0.42)     $      (0.35)     $        -- 
                                        =============   ==============    ===============   ============ 
PRO FORMA COMMON SHARES 
   OUTSTANDING ......................      3,212,590       3,363,850         3,212,590               -- 
                                        =============   ==============    ===============   ============ 

</TABLE>

See notes to financial statements. 

                                       F-4
<PAGE>

                               ROOM PLUS, INC.
 
                 STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT) 
                         YEAR ENDED DECEMBER 31, 1995 
                      AND SIX MONTHS ENDED JUNE 30, 1996 

<TABLE>
<CAPTION>
                                                           Additional 
                                    Common Stock            Paid-in 
                              ------------------------    ------------- 
                                 Shares       Amount        Capital          Deficit 
                               -----------   ---------    -------------   -------------- 

<S>                           <C>            <C>          <C>             <C>
BALANCE, December 31, 1994      1,500,000     $1,992       $  230,082      $   (402,069) 

STOCK SPLIT  ...............           --         --           58,000               -- 

ISSUANCE OF COMMON STOCK  ..      825,000      1,100        1,022,647               -- 

NET LOSS  ..................           --         --               --       (1,706,248) 
                               -----------   ---------    -------------   -------------- 

BALANCE, December 31, 1995      2,325,000      3,092        1,310,729       (2,108,317) 

ISSUANCE OF COMMON STOCK  ..      395,000        526          255,574               -- 

NET EARNINGS  ..............           --         --               --            1,075 
                               -----------   ---------    -------------   -------------- 

BALANCE, June 30, 1996 
    (Unaudited) ............    2,720,000     $3,618       $1,566,303      $ (2,107,242) 
                               ===========   =========    =============   ============== 
</TABLE>

See notes to financial statements. 

                                       F-5
<PAGE>

                               ROOM PLUS, INC.
 
                           STATEMENTS OF CASH FLOWS 

<TABLE>
<CAPTION>
                                                           Years Ended December 31          Six Months Ended June 30 
                                                      --------------------------------   ------------------------------ 
                                                           1994             1995               1995            1996 
                                                       -------------   ---------------    ---------------   ----------- 
                                                                                                  (Unaudited) 
<S>                                                   <C>              <C>                <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES 
   Net earnings (loss) .............................    $ (204,556)     $ (1,706,248)     $ (1,392,399)     $   1,075 
   Adjustments to reconcile net earnings (loss) to 
     net cash provided by (used in) operating 
     activities 
     Depreciation  .................................       127,131           136,849            77,619         52,537 
     Loss on sale of equipment  ....................            --             1,335                --          2,554 
     Reserve for bad debts  ........................            --            77,412                --             -- 
     Deferred income taxes  ........................        (9,826)         (121,300)          (31,400)           300 
     (Increase) decrease in operating assets 
        Accounts receivable ........................        20,282          (191,438)          (21,928)        51,693 
        Inventories ................................       (20,941)          510,394           435,404        (37,367) 
        Prepaid expenses ...........................       (59,980)          (17,331)              674        (89,658) 
        Deferred charges ...........................            --                --                --        (83,800) 
     Increase (decrease) in operating liabilities 
        Accounts payable, accrued expenses and other 
          liabilities  .............................       588,929          (153,984)          187,389        (34,247) 
        Payroll and sales taxes payable ............        51,179            78,074           100,613        (68,680) 
        Cash surrender value, officers' life 
          insurance  ...............................          (794)              476                --          5,318 
                                                       -------------   ---------------    ---------------   ----------- 
        Net cash provided by (used in) operating 
          activities  ..............................       491,424        (1,385,761)         (644,028)      (200,275) 
                                                       -------------   ---------------    ---------------   ----------- 
CASH FLOWS FROM INVESTING ACTIVITIES 
   Purchases of property and equipment .............      (135,791)          (59,124)          (21,373)      (109,212) 
   Net loans (to) from officers ....................      (158,488)          254,465           338,588        (45,649) 
   Increase in security deposits and other assets ..        (8,122)             (247)           (3,154)       (39,635) 
                                                       -------------   ---------------    ---------------   ----------- 
        Net cash provided by (used in) investing 
          activities  ..............................      (302,401)          195,094           314,061       (194,496) 
                                                       -------------   ---------------    ---------------   ----------- 
CASH FLOWS FROM FINANCING ACTIVITIES 
   Proceeds from (repayment of) short-term debt ....       (34,133)               --           227,490        545,000 
   Net proceeds (repayment) of long-term debt ......       (88,122)           34,969            13,089        (65,991) 
   Proceeds from issuance of common stock ..........            --         1,081,747                --             -- 
                                                       -------------   ---------------    ---------------   ----------- 
        Net cash provided by (used in) financing 
          activities  ..............................      (122,255)        1,116,716           240,579        479,009 
                                                       -------------   ---------------    ---------------   ----------- 

NET INCREASE (DECREASE) IN CASH  ...................        66,768           (73,951)          (89,388)        84,238 

CASH (OVERDRAFT), beginning of period  .............       (54,253)           12,515            12,515        (61,436) 
                                                       -------------   ---------------    ---------------   ----------- 

CASH (OVERDRAFT), end of period  ...................     $  12,515       $   (61,436)     $    (76,873)     $  22,802 
                                                       =============   ===============    ===============   =========== 
</TABLE>

See notes to financial statements. 

                                       F-6
<PAGE>

                               ROOM PLUS, INC.
 
                        NOTES TO FINANCIAL STATEMENTS 

NOTE 1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES 

ORGANIZATION 

   The Company was established in 1982 under the name RPF Holding Corp. In 
March 1995, Bunk Trunk Manufacturing Company, Inc. ("Bunk Trunk") was merged 
into the Company. Three months later, the surviving entity, which was named 
TAM Industries, Inc., changed its name to Room Plus, Inc. 

   The Company is located in Paterson, New Jersey, and manufactures high 
quality mica furniture. Substantially all sales are made through its 11 
retail showrooms located in New York and New Jersey, under the trade name of 
Room Plus Furniture. 

ESTIMATES 

   The preparation of financial statements in conformity with generally 
accepted accounting principles requires management to make estimates and 
assumptions that affect the reported amounts of assets and liabilities and 
disclosure of contingent assets and liabilities at the date of the financial 
statements and the reported amounts of revenues and expenses during the 
reporting period. Actual results could differ from those estimates. 

INVENTORIES 

   Inventories are stated at the lower of cost determined by the first-in, 
first-out method or market. 

DEPRECIATION AND AMORTIZATION 

   Depreciation and amortization are computed on the straight-line and 
various accelerated methods over the estimated useful lives of the related 
assets as follows: 

   Automobiles  ...................................                  3-5 years 
   Showroom furniture, fixtures and equipment  ....                  5-7 years 
   Factory machinery and equipment  ...............                 5-10 years 
   Leasehold improvements  ........................                10-39 years 

FAIR VALUE OF FINANCIAL INSTRUMENTS 

   The fair value of the Company's assets and liabilities which constitute 
financial instruments as defined in Statement of Financial Accounting 
Standards No. 107 approximate their recorded value. 

ACCOUNTING FOR THE IMPAIRMENT OF LONG-LIVED ASSETS AND FOR LONG-LIVED 
 ASSETS TO BE DISPOSED OF 

   In March 1995, Statement of Financial Accounting Standards No. 121 
"Accounting for the Impairment of Long-Lived Assets and the Long-Lived 
Assets to be Disposed of" ("SFAS 121"), was issued. This statement, which 
will be required in 1996, establishes accounting standards for the impairment 
of long-lived assets, certain indentifiable intangibles and goodwill related 
to those assets to be held and used and for long-lived assets and certain 
identifiable intangibles to be disposed of. The Company does not expect that 
the adoption of SFAS 121 will have a material impact on the financial 
statements. 

ADVERTISING 

   The Company expenses the production costs of advertising the first time 
the advertising takes place. 

   Advertising expense was $960,990 and $996,602 in 1994 and 1995, 
respectively. 

                                       F-7
<PAGE>

                               ROOM PLUS, INC.
 
                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 

Note 1: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES  - (Continued) 

PRO FORMA NET LOSS PER COMMON SHARE 

   Pro forma net loss per common share has been computed by dividing pro 
forma net loss by the pro forma number of common shares outstanding. As 
required by the Securities and Exchange Commission rules, all warrants, 
options and shares issued within one year of the public offering at less than 
the public offering price are assumed to be outstanding for each year 
presented for purposes of the per share calculation. Such incremental shares 
were determined utilizing the treasury stock method as if they were 
outstanding for all periods presented. 

UNAUDITED INTERIM FINANCIAL STATEMENTS 

   The financial statements as of June 30, 1996 and for the six months ended 
June 30, 1996 include, in the opinion of management, all adjustments 
consisting only of normal recurring adjustments, necessary for a fair 
presentation of the financial position and results of operations for these 
periods. The results for the interim period ended June 30, 1996 are not 
necessarily indicative of the results that may be expected for the entire 
year. 

NOTE 2: MERGER 

   The merger of Bunk Trunk into the Company in March 1995 has been accounted 
for as a pooling of interests and, accordingly, the Company's financial 
statements have been restated to include the accounts and operations of Bunk 
Trunk for all periods prior to the merger. 

   Results of operations for the periods prior to the merger with Bunk Trunk 
for the year ended December 31, 1995 are as follows: 

          NET SALES             
               Room Plus, Inc..........          $12,978,052 
               Bunk Trunk..............              170,966 
                                                 ------------  
                                                 $13,149,018 
                                                 =========== 
          NET LOSS 
               Room Plus, Inc..........         $ (1,311,757) 
               Bunk Trunk..............             (194,691) 
                                                 ------------  
                                                $ (1,506,448) 
                                                 ============  

NOTE 3: GOING CONCERN 

   The financial statements have been prepared assuming the Company will 
continue as a going concern. The Company has incurred working capital 
deficiencies in each of the last three fiscal years and has a deficiency in 
assets of approximately $794,500 at December 31, 1995, which raises 
substantial doubt about the Company's ability to continue as a going concern. 
The Company intends to raise additional capital through short term 
borrowings, a private placement and an initial public offering (see Note 14). 
The Company believes upon successful completion of the private placement and 
initial public offering, the substantial doubt about the Company's ability to 
continue as a going concern will be eliminated. 

NOTE 4: INVENTORIES 

   Inventories consist of the following: 

                                   December 31,                     June 30, 
                                       1995                           1996 
                                  --------------                   ----------- 
                                                                  (Unaudited) 
Showrooms  .................        $  957,259                     $  960,185 
Raw materials...............           261,111                        296,645 
Work-in-process.............            11,191                         10,098 
                                  --------------                   ----------- 
                                    $1,229,561                     $1,266,928 
                                  ==============                   =========== 

                                       F-8
<PAGE>

                               ROOM PLUS, INC.
 
                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 

NOTE 5: PROPERTY AND EQUIPMENT 

   Property and equipment consist of the following: 

<TABLE>
<CAPTION>
                                                       December 31,      June 30, 
                                                           1995            1996 
                                                      --------------   ------------ 
                                                                       (Unaudited) 
<S>                                                   <C>              <C>
Automobiles  ......................................     $   20,304      $   20,304 
Showroom office furniture, fixtures and equipment          410,110         428,194 
Factory machinery and equipment  ..................        663,353         695,205 
Leasehold improvements  ...........................        910,105         966,827 
                                                        ----------      ---------- 
                                                        $2,003,872      $2,110,530 
                                                        ==========      ========== 

</TABLE>

NOTE 6: LONG-TERM DEBT 

   Long-term debt consists of the following: 

<TABLE>
<CAPTION>
                                                                                December 31,     June 30, 
                                                                                    1995           1996 
                                                                               --------------   ----------- 
                                                                                                (Unaudited) 
<S>                                                                            <C>              <C>
Obligations under capital leases are payable in monthly installments of 
  $3,206 maturing in 1999 and bear interest at rates between 10.70% and 
  19.70%. The obligations are collateralized by machinery and equipment and 
  guaranteed by three executive officers (see Note 7) ......................      $ 98,494       $101,616 
Obligation payable to New York State Department of Finance, with interest, 
  payable in monthly installments of $9,650 until December, 1996 ...........       121,739         61,626 
Various unsecured obligations payable to landlords of showrooms leased by 
  Room Plus, Inc. and maturing through September, 2001 .....................       150,000        141,000 
A note due a spouse of an executive officer bearing interest at 8%, due 
  January 15, 1997 .........................................................        14,855         14,855 
                                                                                  --------       -------- 
                                                                                   385,088        319,097 
Less: Current portion, including obligations under capital leases of 
  $26,701 in 1995 ..........................................................       163,440        125,129 
                                                                                  --------       -------- 
                                                                                  $221,648       $193,968 
                                                                                  ========       ======== 

</TABLE>

   Annual payments of long-term debt are as follows: 

                     Years Ending       
                     December 31                                     Amount 
                      --------------                               ----------- 
                          1996  ..............................      $163,440 
                          1997  ..............................        63,653 
                          1998  ..............................        47,335 
                          1999  ..............................        68,160 
                          2000  ..............................        36,000 
                          2001  ..............................         6,500 
                                                                   ----------- 
                                                                    $385,088 
                                                                   =========== 


NOTE 7: OBLIGATIONS UNDER CAPITAL LEASES 

   The Company leases certain machinery and equipment under capital leases 
with a capitalized cost of $170,628 less accumulated depreciation of $84,106. 

                                       F-9
<PAGE>

                               ROOM PLUS, INC.

                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 

Note 7: OBLIGATIONS UNDER CAPITAL LEASES  - (Continued) 

   The following is a schedule of future minimum payments required under the 
leases together with their present value as of December 31, 1995: 

                Years Ending 
                December 31                                  Amount 
                ------------                                ---------- 
                     1996  .........................        $ 38,472 
                     1997  .........................          38,472 
                     1998  .........................          35,948 
                     1999  .........................           9,008 
                                                            ---------- 
                                                             121,900 
                Less: Amount representing interest            23,406 
                                                            ---------- 
                                                            $ 98,494 
                                                            ========== 


NOTE 8: RELATED PARTY TRANSACTIONS 

   In 1995, the Company received $254,465, net of advances from three 
officers. The balance due from the officers has been reduced to an aggregate 
of $118,945 at December 31, 1995. The amounts, represented by promissory 
notes, bear interest at 8% per annum and mature in January 1997. 

   During the year ended December 31, 1995, the Company accrued an obligation 
of $150,000 to the owner of a commercial property in which the Company had 
previously leased retail showroom space in settlement of claims in respect of 
unpaid rent and related items. In connection with such settlement, certain 
executive officers, who had been members of the partnership that owned such 
commercial property, transferred their interests in such partnership to the 
remaining partner in exchange for a release of certain claims against them. 
In addition, during the year ended December 31, 1995, the Company incurred 
advertising costs of approximately $66,000 payable to a related company. 

   Employment contracts between the Company and three executive officers 
through 1998 each provide for minimum annual salaries of $125,000, adjusted 
for incentives based on the Company's attainment of specified levels of 
sales. In addition, the executive officers receive an allowance for certain 
expenses. 

   See Notes 6, 10, 12, 13 and 14 for other related party transactions. 

NOTE 9: INCOME AND DEFERRED TAXES 

   The Company was an "S" Corporation for Federal and New York state income 
tax purposes through September 30, 1995. The stockholders accounted for their 
share of the Company's earnings, losses, deductions and credits on their 
income tax returns. Accordingly, these statements do not include any 
provision for Federal and New York state income taxes prior to September 30, 
1995. The Company was subject to New Jersey income taxes for the year ended 
December 31, 1995. 

   The accompanying statements of operations include unaudited pro forma 
adjustments for income tax expense which would have been recorded prior to 
September 30, 1995 had the Company been subject to Federal and New York 
income taxes based on the tax laws in effect during those periods. 

   A deferred tax asset results from timing differences in the recognition of 
depreciation for tax and financial reporting purposes and the recognition of 
net operating loss carryforwards for financial statement purposes in 1995 of 
approximately $400,000 and $1,300,000 for Federal and state income taxes, 
respectively. The carryforwards expire between 1998 and 2010. The Company has 
provided a valuation reserve of approximately $155,000 in 1995 against the 
future benefits of the net operating loss carryforwards. 

                                      F-10
<PAGE>

                               ROOM PLUS, INC.
 
                 NOTES TO FINANCIAL STATEMENTS  - (Continued)
 
Note 9: INCOME AND DEFERRED TAXES  - (Continued)
 
   The Federal and State income tax expense (benefit) is comprised of the 
following: 

                                          December 31,               
                                   -----------------------------    June 30,
                                      1994            1995            1996 
                                   -----------    -------------     ---------- 
Current income tax expense 
     Federal  ................      $     --       $       --        $  -- 
     State  ..................         9,267            3,197           -- 
                                   -----------    -------------     ---------- 
                                       9,267            3,197           -- 
                                   -----------    -------------     ---------- 
Deferred income tax (benefit) 
     Federal  ................            --          (79,400)         234 
     State  ..................       (17,132)         (41,900)          66 
                                   -----------    -------------     ---------- 
                                     (17,132)        (121,300)         300 
                                   -----------    -------------     ---------- 
                                    $  (7,865)      $ (118,103)       $300 
                                   ===========    =============     ========== 


NOTE 10: COMMITMENTS AND CONTINGENCY 

COMMITMENTS 

   Leases for retail showrooms in New York and New Jersey expire at various 
dates through October 2005. The leases require the Company to pay certain 
operating expenditures including real estate taxes, while certain leases 
contain provisions for rent escalations. 

   The Company leases its manufacturing facility from M & S Realty Company, a 
related party, under two leases which expire May 31, 1999 at an annual rental 
of approximately $277,000. The leases require the Company to pay certain 
operating expenses of the facility, including real estate taxes and 
insurance. In addition, the leases contain provisions for rent escalations 
and an optional renewal term of fifteen years. 

   Rent expense for retail showrooms and the manufacturing facility totaled 
$1,440,700 and $1,409,500 in 1995 and 1994, respectively. 

   The Company has automotive and other equipment leases expiring through 
December 2000, with future minimum lease payments of approximately $197,000. 
Rent expense for these leases totaled approximately $47,000 and $32,000 in 
1995 and 1994, respectively. 

   Approximate future minimum rentals under all operating lease arrangements 
are due as follows: 

<TABLE>
<CAPTION>
                 Years Ending 
                 December 31                        Amount 
                  --------------                 ------------- 
                 <S>                             <C>
                      1996 ....................   $1,069,300 
                      1997 ....................    1,079,200 
                      1998 ....................      930,000 
                      1999 ....................      628,700 
                      2000 ....................      385,000 
                      Thereafter ..............      838,000 
                                                 ------------- 
                                                  $4,930,200 
                                                ============= 

</TABLE>

                                      F-11
<PAGE>

                               ROOM PLUS, INC.

                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 

Note 10: COMMITMENTS AND CONTINGENCY  - (Continued) 

LITIGATION 

   The Company is subject to legal proceedings and claims which arise in the 
ordinary course of its business. In the opinion of management, the amount of 
ultimate liability with respect to these actions will not materially affect 
the financial position or the results of operations of the Company. 

CONSULTING AGREEMENT 

   A director is a party to a consulting agreement with the Company pursuant 
to which he makes recommendations aimed at reducing the Company's operating 
costs. Under such consulting agreement, the director is entitled to receive 
10% of any cost savings realized by the Company in its manufacturing 
processes during the period September 1, 1995 to November 1, 1996. The amount 
of such cost savings cannot be determined with any certainty. 

NOTE 11: PENSION PLAN 

   The Company funds a union sponsored defined contribution pension plan 
which covers its union employees. Contributions totaled $16,311 in 1995 and 
$16,375 in 1994. 

   The Company has a deferred compensation plan under section 401(k) of the 
Internal Revenue Code. Under the plan, which may be funded at the employer's 
discretion, all non-union employees may elect to defer a portion of their 
salary. No contributions were made by the Company in 1995 and 1994. 

NOTE 12: CAPITAL TRANSACTIONS 

   In addition to the merger with Bunk Trunk Manufacturing Company, Inc. (see 
Note 2) the following occurred in June 1995:
 
       1. The stockholders of the Company approved amendments to its 
   Certificate of Incorporation increasing the number of authorized shares to 
   10,000,000 with a designated par value of $.001.
 
       2. The Company approved a 33,333 for 1 stock split whereby 1,999,940 
   additional shares of common stock were issued and additional paid-in 
   capital was increased by approximately $58,000.
 
       3. As payment for consulting and advisory services to the Company, 
   three executive officers contributed an aggregate 50,000 shares of common 
   stock to a Director as additional compensation. In connection with the 
   transaction, professional fees related to these services charged to 
   expenses totaled $50,000 with a corresponding credit to additonal paid-in 
   capital. In addition, the Company granted an option to this Director of 
   25,000 common shares at $3 per share. 

   In September 1995, the Company, through a private placement, sold 750,000 
shares of common stock to unrelated investors at $1.33 per share and received 
net proceeds of approximately $831,000. The proceeds were utilized for 
deposits on leased machinery in the factory, development of additional retail 
showrooms and to provide working capital. In connection with the private 
placement, the following other events occurred; 

       1. Three executive officers of the Company received warrants to 
   purchase 750,000 shares of common stock exercisable at $3 per share any 
   time up to five years after the Company's shares of common stock are first 
   offered to the public pursuant to a valid registration statement (see Note 
   14).
 
       2. Warrants were granted to several lenders in connection with prior 
   bridge loan financing to purchase 75,000 shares of common stock at $.00133 
   per share and were exercised in June 1996. Interest expense of $99,900 
   relating to the issuance of the warrants was charged to expenses with a 
   corresponding credit to additional paid-in capital.
 
       3. A warrant was granted to the placement agents to purchase 75,000 
   shares at $.00133 per share which was exercised at the closing of the 
   private placement. Compensation expense of $99,900 relating to these 
   services was charged to expenses with a corresponding credit to additional 
   paid-in capital.
 
       4. Warrants to purchase 750,000 additional common shares exercisable at 
   $1.20 per share were issued to the placement agents exercisable any time 
   up to five years after the Company's shares of common stock are first 
   offered to the public pursuant to a valid registration statement. 

                                      F-12
<PAGE>

                               ROOM PLUS, INC.
 
                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 

Note 12: CAPITAL TRANSACTIONS  - (Continued) 

5. An unrelated individual who provided financial consulting, received 
warrants to purchase 56,250 shares of common stock at $2.00 per share. 

   On July 1, 1996, the Board of Directors and the shareholders approved a 4 
for 3 reverse stock split of the Company's common stock with an increase in 
par value to $.00133. 

   All references in the accompanying financial statements to the number of 
common shares for December 31, 1994 have been restated to reflect the stock 
splits. 

NOTE 13: SUPPLEMENTAL CASH FLOW INFORMATION 

<TABLE>
<CAPTION>
                                                  Years Ended            
                                                 December 31,            Six Months
                                           ------------------------    Ended June 30,
                                               1994         1995           1996 
                                            ----------   ----------    -------------- 
                                                                        (Unaudited) 
<S>                                        <C>           <C>           <C>
Cash paid during the year for 
Interest  ...............................    $50,686      $79,065        $ 22,326 
Income taxes  ...........................      9,267        3,198             -- 

                             NON CASH FINANCING ACTIVITY 

Three executive officers contributed 
  50,000 common shares at $1 per share to 
  a director as additional compensation.     $     --     $50,000        $    -- 
Issuance of 300,000 common shares at 
  $.80 per share to two consultants .....         --           --         240,000 
Issuance of 20,000 common shares to 
  unrelated parties and a Director at 
  $.80 per share for fees in connection 
  with receiving four bridge loans. .....         --           --          16,000 
Issuance of 75,000 common shares at 
  $1.33 per share to placement agent as 
  compensation ..........................         --      $99,900             -- 
Issuance of 75,000 common shares at 
  $1.33 per share to several lenders in 
  connection with bridge loan financing .         --      $99,900             -- 
</TABLE>

NOTE 14: SUBSEQUENT EVENTS 

LINE OF CREDIT AND BANK LOAN 

   In March and June 1996, the Company received proceeds from a $350,000 line 
of credit and a $50,000 note, from BSB Bank and Trust Company bearing 
interest at prime plus 2% per annum and maturing in April 1997 and September 
1996, respectively. Substantially all of the Company's assets collateralize 
the loans, along with personal guarantees by three executive officers of the 
Company. Both loans will be repaid from the proceeds of the initial public 
offering. 

   Proceeds from the line were used to open a new retail showroom and provide 
working capital. The additional proceeds received in June 1996 will fund 
deposits on two new retail showrooms. 

PRIVATE PLACEMENT 

   In July 1996, the Company expects to complete an additional private 
placement of 500,000 shares of common stock which will raise approximately 
$400,000 in capital, before expenses. The proceeds will be utilized for the 
payment of fees incurred in connection with the public offering and provide 
for working capital. 

                                      F-13
<PAGE>

                               ROOM PLUS, INC. 

                 NOTES TO FINANCIAL STATEMENTS  - (Continued) 

Note 14: SUBSEQUENT EVENTS  - (Continued) 

AGREEMENTS UNDER NEGOTIATION 

   In June 1996, the Company entered into a letter of intent with an 
underwriting firm with respect to an initial public offering of common stock 
and warrants to purchase common stock of the Company, which offering, if 
consummated on the terms contemplated by such letter of intent would result 
in proceeds to the Company of $5,220,000 before expenses. There is no 
assurance that the offering will be completed. 

   The Board has approved consulting agreements with two individuals for 
which an aggregate of 300,000 shares of common stock were issued in June 1996 
at $.80 per share. 

   In June 1996, the Company received four bridge loans totaling $150,000 
from unrelated parties and a Director in the form of promissory notes which 
will bear interest at 13% and mature in June 1997. In addition, the Company 
issued 20,000 shares of common stock to the holders of the notes. The 
effective price of $.80/share for such common stock represent a cost of 
financing and will be amortized over the term of the promissory notes as 
interest expense. The proceeds of the bridge loans will be used to finance 
anticipated costs of a new retail showroom. 

                                      F-14
<PAGE>

================================================================================
   No dealer, salesperson or any other person has been authorized to give any 
information or to make any representation not 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 Underwriters. This 
Prospectus does not constitute an offer to sell or the solicitation of an 
offer to buy any security other than the Securities offered by this 
Prospectus, nor does it constitute an offer to sell or a solicitation of an 
offer to buy any of the Securities by anyone in any jurisdiction in which 
such offer or solicitation is not authorized, or in which the person making 
such offer or solicitation is not qualified to do so, or to any person to 
whom it is unlawful to make such offer or solicitation. Neither the delivery 
of this Prospectus nor any sale made hereunder shall, under any 
circumstances, create any implication that the information contained herein 
is correct as of any time subsequent, to the date hereof, or that there has 
been no change in the affairs of the Company since the date hereof. 
                                    ------ 

                              TABLE OF CONTENTS 

                                                        Page 
                                                       -------- 
PROSPECTUS SUMMARY  ................                       3 
RISK FACTORS  ......................                       7 
USE OF PROCEEDS  ...................                      12 
DILUTION  ..........................                      12 
CAPITALIZATION  ....................                      14 
DIVIDEND POLICY  ...................                      14 
SELECTED FINANCIAL DATA  ...........                      15 
MANAGEMENT'S DISCUSSION AND 
  ANALYSIS OF FINANCIAL CONDITION 
  AND RESULTS OF OPERATIONS ........                      16 
BUSINESS  ..........................                      20 
MANAGEMENT  ........................                      26 
PRINCIPAL STOCKHOLDERS  ............                      30 
SELLING SECURITY HOLDERS  ..........                      31 
CERTAIN TRANSACTIONS  ..............                      33 
SHARES ELIGIBLE FOR FUTURE SALE  ...                      35 
DESCRIPTION OF SECURITIES  .........                      35 
UNDERWRITING  ......................                      37 
LEGAL MATTERS  .....................                      39 
EXPERTS  ...........................                      39 
ADDITIONAL INFORMATION  ............                      39 
FINANCIAL STATEMENTS  ..............                     F-1 


   Until November 26, 1996 (25 days after the date of this Prospectus), all 
dealers effecting transactions in the registered 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 when 
acting as underwriters and with respect to their unsold allotments or 
subscriptions. 

================================================================================

<PAGE>

================================================================================


                       1,100,000 Shares of Common Stock 

                                     and 

                         2,200,000 Redeemable Warrants

                                     LOGO 

                               ROOM PLUS, INC. 

                                    ------ 
                                  PROSPECTUS 
                                    ------ 

                          THE THORNWATER COMPANY, L.P.

                               November 1, 1996 

================================================================================




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