B&G FOODS INC
10-K, 1999-03-18
CANNED, FRUITS, VEG, PRESERVES, JAMS & JELLIES
Previous: LABRADOR MUTUAL FUND, NSAR-B, 1999-03-18
Next: VALUE AMERICA INC /VA, S-1/A, 1999-03-18



================================================================================
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   -----------

                                    FORM 10-K

/X/  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934

                    For the fiscal year ended January 2, 1999

/ /  TRANSITION  REPORT  PURSUANT  TO  SECTION  13  OR  15(d) OF THE  SECURITIES
     EXCHANGE ACT OF 1934

     FOR THE TRANSITION PERIOD FROM _______ TO  _______

                        COMMISSION FILE NUMBER 333-39813
                              --------------------

                                 B&G Foods, Inc.
             (Exact name of Registrant as specified in its charter)

                  DELAWARE                                        13-3916496
       (State or other jurisdiction of                         (I.R.S. Employer
       incorporation or organization)                        Identification No.)

 426 Eagle Rock Avenue, Roseland, New Jersey                        07068
  (Address of principal executive offices)                        (Zip Code)


       Registrant's telephone number, including area code: (973) 228-2500
       Securities registered pursuant to Section 12(b) of the Act: NONE
       Securities registered pursuant to Section 12(g) of the Act: NONE

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

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

     The aggregate  market value of the voting stock held by  non-affiliates  of
the registrant is not applicable as no public market for the voting stock of the
registrant exists.

     As of March 16,  1999,  B&G Foods,  Inc.  had one share of its common stock
outstanding.

                      DOCUMENTS INCORPORATED BY REFERENCE:
                                      None
================================================================================


<PAGE>


PART I

ITEM 1.   BUSINESS

Company Overview

     B&G Foods, Inc. and its subsidiaries (collectively, "B&G" or the "Company")
currently  manufacture,   market  and  distribute  a  diversified  portfolio  of
shelf-stable  branded  food  products.  Some of the  products  manufactured  and
distributed  by the Company  include Bloch &  Guggenheimer  pickles and peppers,
Burns & Ricker and New York Style bagel chips and Regina vinegars.

     The  Company was  organized  by  Bruckmann,  Rosser,  Sherrill & Co.,  L.P.
("BRS") in November 1996 to acquire Bloch & Guggenheimer,  Inc., Burns & Ricker,
Inc. and certain related entities (the "B&G and B&R Acquisition") from Specialty
Foods Corporation ("Specialty Foods"), which is not an affiliate of the Company.
The B&G and B&R  Acquisition  was consummated on December 27, 1996 as a purchase
of all of the  outstanding  capital stock of BGH Holdings,  Inc.,  the parent of
Bloch & Guggenheimer, Inc. and BRH Holdings, Inc., the parent of Burns & Ricker,
Inc.

     On June 17,  1997,  the Company  acquired  certain  assets  relating to the
Regina wine vinegars and cooking wines, Wright's liquid smoke hickory flavoring,
Brer  Rabbit  molasses  and  Vermont  Maid syrup  brands  (the  "Nabisco  Brands
Acquisition"),  including  trademarks,  inventory and certain  equipment used to
bottle  the  Regina  wine  vinegars  and  cooking  wines,  from  Nabisco,   Inc.
("Nabisco"), which is not an affiliate of the Company.

     On August 15, 1997,  through a  subsidiary,  the Company  acquired  from E.
McIlhenny's Son Corporation (the "Trappey's Acquisition") all of the outstanding
capital stock of JEM Brands, Inc. ("JEM"), the holding company of Trappey's Fine
Foods, Inc. (together with JEM, "Trappey's").

     On July 17, 1998,  through a  subsidiary,  the Company  acquired all of the
outstanding  capital  stock of Maple Grove Farms of  Vermont,  Inc.  and related
entities (the "Maple Grove Acquisition") from certain individual investors.  The
Maple Grove Acquisition  included the Maple Grove Farms of Vermont and UpCountry
Naturals labels of pure maple syrup.

     On February  5, 1999,  subsequent  to the  Company's  fiscal year end,  the
Company  acquired  certain assets related to the Polaner brand of fruit spreads,
preserves and wet spices (the "Polaner  Acquisition")  from  International  Home
Foods,  Inc.("IHF")  and M. Polaner,  Inc. Prior to  consummation of the Polaner
Acquisition, the Company had been the exclusive manufacturer, or "co-packer," of
the  Polaner  products  for  IHF,  and  had  distributed  the  Polaner  products
regionally,  under  co-packing and  distribution  contracts that were terminated
upon consummation of the Polaner Acquisition. See "--Co-Packing."

     On March 15, 1999,  subsequent to the Company's  fiscal year end, through a
subsidiary,  the Company acquired the assets of The Heritage Portfolio of Brands
from The Pillsbury  Company,  Indivined B.V. and IC  Acquisition  Corp. for $192
million in cash (the "Heritage 


                                       1


<PAGE>


Brands  Acquisition").  The Heritage  Portfolio of Brands include Underwood meat
spreads,  B&M baked  beans,  Ac'cent  flavor  enhancer,  Sa-son  Ac'cent  flavor
enhancer,  Las Palmas  Mexican sauces and food products and Joan of Arc dry bean
products businesses.

     The Company is wholly-owned by B&G Foods Holdings Corp. ("Holdings"), which
in turn  is  owned  by BRS and its  affiliates,  and  members  of the  Company's
management and board of directors. See "Security Ownership of Certain Beneficial
Owners and Management." The Company maintains its corporate  headquarters at 426
Eagle Rock Avenue, Roseland, New Jersey 07068.

Products and Markets

     The Company  manufactures,  markets and distributes a diversified portfolio
of  shelf-stable  branded  products  with  leading  regional or national  market
positions. Set forth below is a brief description of the Company's products:

B&G Pickles & Peppers

     The Company manufactures and distributes  shelf-stable  pickles,  relishes,
peppers,  olives  and  other  related  specialty  items  ("Pickles  &  Peppers")
primarily  under the B&G and Bloch &  Guggenheimer  brand names.  The  Company's
Pickle  &  Peppers  have  strong  sales in the New York  area,  and the  Company
believes they are the leading brand of shelf-stable pickles sold in the New York
metropolitan area.

     The Company  positions  its  Pickles & Peppers as a quality,  competitively
priced product.  The Company currently offers 77 distinct pickle products and 41
distinct pepper products.  Nationally, pepper products have enjoyed modest sales
growth over the past five years driven by changes in consumer  trends and eating
styles.

Trappey's

     Trappey's products fall in two major categories,  shelf-stable  peppers and
hot sauces.  Trappey's,  founded in 1898, was one of the first packers of pepper
hot sauce and the first to process  peppers for pickling.  Since its  inception,
Trappey's  has  introduced  many new products  including  Red Devil  branded hot
sauce,  Trappey's  brand  peppers,  Torrido  brand  chili  peppers  and  Italian
peperoncini peppers under the Dulcito brand.

Burns & Ricker Baked Snack Foods

     B&G  manufactures,  markets and  distributes  bagel chips,  snack mixes and
other baked specialty products ("Baked Snack Foods") primarily under the Burns &
Ricker and New York  Style  brands.  Presently,  the Burns & Ricker and New York
Style brands are the leading national brands of bagel chips.

     Management  believes that a key to growth in the highly  competitive  snack
foods market is the  continual  introduction  of new  products.  The Company has
successfully  introduced additional bagel chip flavors,  snack mixes, the Coffee
Break line of breakfast  toasts and the Regina  Panetini  


                                       2


<PAGE>


line of light Italian toasts.  Management  believes that these  initiatives will
enable the Company to diversify and expand its snack food business.

Regina Vinegars and Cooking Wines

     The Company  manufactures and distributes  vinegars and cooking wines under
the Regina  label.  The brand,  which has been in existence  since 1949, is most
commonly used in the  preparation of salad  dressings as well as in a variety of
recipe applications,  including sauces,  marinades,  and soups. Regina's premium
packaging, reputation and product quality have allowed it to maintain its number
one  position   nationally  and  command   premium   pricing  while   outselling
competitors.  The Company expanded the Regina product line with the introduction
of a balsamic vinegar in 1998.

Wright's Liquid Smoke

     The Company  manufactures  and  distributes  Wright's,  a leading  brand of
liquid smoke.  Wright's  liquid smoke is an all-natural  hickory  seasoning that
reproduces  the flavor and aroma of hickory  pit  smoking in meats,  chicken and
fish.  Wright's  is  manufactured  by a  patented  process  and has one  primary
national  competitor.  Since  acquiring  Wright's,  the  Company  has  sought to
increase the brand's  marketing by adding  recipes and incentives on package and
display shippers. Wright's liquid smoke is also used by commercial processors to
smoke hams, bacon, sausage and barbeque sauces.

Brer Rabbit Molasses

     The Company markets and  distributes  molasses under its Brer Rabbit label,
which  enjoys  significant  national  market  share.  Brer  Rabbit  molasses  is
typically used in baking,  barbeque  sauces and as a breakfast  syrup.  The Brer
Rabbit product comes in mild and full  varieties.  The mild molasses is designed
for table use as well as cooking,  while the full flavor molasses has a stronger
flavor and is used primarily for cooking.

Vermont Maid Syrup

     Vermont  Maid was a regional  brand of  maple-flavored  syrup in the Boston
area  market  when it was  acquired  by the  Company in 1997.  The  Company  has
reformulated the brand into a thicker, richer formula and contemporized its look
by introducing more appealing packaging.  Vermont Maid syrup is available in two
flavors,  regular and lite.  The Company is  attempting to increase the national
distribution of Vermont Maid syrup.

Maple Grove Products

     The Company  manufactures,  markets and distributes  pure maple syrup under
the Maple Grove Farms of Vermont label ("Maple Grove"). The Company's pure maple
syrup is  processed  and bottled at the  Company's  facility  in St.  Johnsbury,
Vermont.  The  Company  also  manufactures,  markets and  distributes  a line of
gourmet salad dressings,  marinades,  fruit syrups,  and confections and markets
and distributes pancake mixes under the Maple Grove label.


                                       3


<PAGE>


Hot Sauces

     The Company  manufactures,  markets and distributes a variety of hot sauces
under the brand names Trappey's,  Red Devil, Bull's and Louisiana Hot Sauce. The
Company processes its hot sauces in its plants in Louisiana.  The market for hot
sauces is very  competitive and the Company faces  competition  from a number of
national, regional and local competitors.

Polaner Fruit Spreads, Preserves and Wet Spices

     On February 5, 1999,  the Company  completed the Polaner  Acquisition.  The
Company now  manufactures,  markets and distributes the Polaner brand,  which is
comprised of a broad array of  fruit-based  spreads as well as packed wet spices
such as bottled  chopped  garlic and basil.  Polaner  All-Fruit  is the  leading
national brand of fruit-juice  sweeted fruit spread.  Prior to completion of the
Polaner Acquisition,  the Company had manufactured and partially distributed the
Polaner products pursuant to several  co-packing  agreements.  These agreements,
which were terminated upon consummation of the Polaner Acquisition,  are further
described  below under the caption  "--Co-Packing."  The  Polaner  products  are
manufactured  by the Company at its  facilities  in  Roseland,  New Jersey.  The
Company's  management is extremely  familiar with the Polaner brand and believes
that the brand can be grown through  focused  marketing  efforts and new product
introductions.

Heritage Brands

     On March 15, 1999, the Company  completed the Heritage Brands  Acquisition.
The Heritage Brands portfolio is comprised of brands in several niche categories
including (i) B&M baked beans,  (ii) Underwood  meat spreads,  (iii) Ac'cent and
Ac'cent/Sa-son  flavor enhancers,  (iv) Las Palmas Mexican foods and (v) Joan of
Arc canned beans.

B&M Baked Beans

     B&M is the original brand of brick-oven  baked beans,  having been produced
since  1927.  The B&M line  includes a variety of baked  beans,  brown  bread (a
dense,  traditional  New England  bread baked in the can),  and also the Friends
brand of baked  beans,  which  is only  available  in New  England.  To  further
increase the brand's image,  B&M recently was re-staged  with a re-styled  label
and a re-formulated recipe.

Underwood Meat Spreads

     The  Underwood  brand  markets  meat  spreads of several  types,  including
deviled ham, chicken and roast beef. Management believes that Underwood products
are unique because of their spreadable consistency, with no competitors offering
directly  comparable  products.  Liver pate and sardines are also marketed under
the Underwood label.

Ac'cent / Sa-son

     Ac'cent was introduced in 1947 as a flavor  enhancer for meat  preparation.
The product is an all-natural flavor enhancer  primarily used on beef,  poultry,
fish and vegetables.  The brand is 


                                       4


<PAGE>


regionally  strongest  on the East Coast and is  marketed  in the United  States
under the Ac'cent and the Ac'cent/Sa-son labels.

Las Palmas

     Las Palmas,  started in 1923, is a leading  provider of enchilada  sauce in
the authentic  Mexican foods segment.  Besides  enchilada  sauce, the Las Palmas
brand also applies to other canned products,  including jalapenos, green chilies
and crushed tomatillo.

Joan of Arc

     The Joan of Arc label applies to a full range of dry canned beans packed in
salt  water.  The best  selling  products  under this label are kidney and chili
beans.

Co-Packing

     The Company manufactures and packages food products for third parties under
other brand names, an industry practice  commonly known as "co-packing."  During
fiscal  1998 and prior to the  Company's  acquisition  of the  Polaner  brand of
products,  the Company had two  co-packing  contracts with IHF pursuant to which
the Company  manufactured for IHF the Polaner lines of fruit spreads,  preserves
and wet spices.  In addition,  the Company had a third  contract  with IHF under
which the Company distributed the Polaner lines of fruit spreads,  preserves and
wet  spices  in the  New  York  metropolitan  area.  The IHF  contracts,  in the
aggregate, accounted for $36.9 million and $46.2 million, or 20.5% and 30.5%, of
the  Company's  net sales for fiscal 1998 and fiscal 1997,  respectively.  These
contracts were terminated  upon  completion of the Company's  acquisition of the
Polaner and related brands on February 5, 1999.

Distribution & Marketing

     The Company uses several  methods to distribute  its products on a regional
and national basis. The Company distributes its products in the greater New York
metropolitan  area  primarily  through its  direct-store-door  ("DSD") sales and
distribution  system. The Company  distributes its products nationally through a
network of independent national brokers,  specialty food distributors and direct
sales to mass merchants and warehouse clubs.

     The Company's DSD sales and distribution system supports an organization of
sales  personnel  who  directly  service  individual  grocery  stores  with  the
Company's  products.  The DSD  system  relies on account  managers  to work with
buyers at the grocery chain's  headquarters level,  introducing new products and
organizing  promotional  support for existing  product  lines,  as well as sales
personnel  to  operate  at the  store  level by  calling  on store  and  grocery
department managers on a weekly basis, writing orders for products,  positioning
new  products  and selling  product  displays to support  promotional  activity.
Products  are  delivered  directly  to stores by a fleet of trucks  operated  by
independent owners/operators.

     Products sold nationally to supermarket chains and food service outlets are
generally  distributed  through brokers or  distributors.  National and regional
food brokers sell the entire portfolio of the Company's  products.  Broker sales
efforts are coordinated by B&G regional sales 


                                       5


<PAGE>


managers,  who supervise  brokers'  activities with buyers or  distributors  and
brokers' retail coverage of the products at the store level.

     Marketing  support  for the  products  distributed  through  the DSD system
consists  primarily of trade  promotions  aimed at gaining  display  activity to
produce impulse sales. Trade advertising and coupons supplement this activity. A
variety of in-store support vehicles such as hang tags, racks, signs and shipper
displays are used by the individual  sales  personnel to highlight the Company's
products.  Marketing support on a national basis typically consists of scheduled
trade  promotions,   targeted  coupons  and  cross-promotions   with  supporting
products.  Initially,  advertising generally has consisted of magazine and trade
advertisements,  to be supplemented at a later date with television  advertising
for selected brands.

     The  Company  did not export a  significant  amount of any of its  products
during the 1998 fiscal year.

Competition

     The food products business is highly competitive. The Company competes with
other producers of its products on the basis of price, convenience,  quality and
product development  expertise.  The Company operates in markets that are highly
competitive, and the Company faces competition in each of its product lines. The
Company  competes  with a  significant  number of  companies  of varying  sizes,
including  divisions  or  subsidiaries  of  larger  companies.   Many  of  these
competitors  have  multiple  product  lines and may have  substantially  greater
financial and other resources.

     During the 1998 fiscal year, the Company's most significant competitors for
its Pickles & Peppers were Vlasic and Heinz branded products. In addition,  J.M.
Smucker and Sorrell  Ridge were and continue to be the main  competitors  of the
Company's  fruit spread  products  marketed under the Polaner  label.  The Maple
Grove Farms of Vermont line of syrups and salad dressings  compete directly with
the Camp brand in the pure maple syrup  category  but,  along with the Company's
Vermont Maid syrup  products,  also had a number of  competitors  in the general
pancake syrup market, such as Aunt Jemima, Mrs.  Buttersworth and Log Cabin. The
Company's  bagel chips were and  continue to be the national  market  leader and
have no one direct competitor.

     In addition,  the Company's  products compete not only against other brands
in their  product  category,  but also  against  products in  similarly  related
product categories.  For example, the Company's shelf-stable pickles compete not
only with other  brands of  shelf-stable  pickles,  but also those  found in the
refrigerated sections of grocery stores.  Likewise, the bagel chips manufactured
and  distributed  by the  Company  compete  not only with other  brands of bagel
chips, but also with other kinds of baked snacks and snacks in general.

Customers and Seasonality

     Other than IHF, none of the Company's customers accounted for more than 10%
of its net  sales in  fiscal  1998,  1997 or  1996.  The IHF  contracts,  in the
aggregate,  accounted for $36.9 


                                       6


<PAGE>


million and $46.2  million,  or 20.5% and 30.5% of the  Company's  net sales for
fiscal 1998 and fiscal 1997, respectively.

     Sales  of a number  of the  Company's  products  tend to be  seasonal.  The
Company  purchases most of the produce used to make its Pickles & Peppers during
the period  from July 1 to October 31 and it  purchases  all of its maple  syrup
requirements  during  the  months  of  April  through  July.  Consequently,  its
liquidity needs are greatest during these periods.

Inflation

     The  Company  does  not  believe  that  its  operating  results  have  been
materially  affected by inflation during the preceding three years. There can be
no assurance, however, that the Company's operating results will not be affected
by inflation in the future.

Production

     The Company  purchases  agricultural  products and other raw materials from
growers,  commodity processors and other food companies. The Company's principal
raw materials include peppers, cucumbers,  vegetables, maple syrup, meat, flour,
vegetable oils, fruit concentrate and strawberries and other fruits. The Company
purchases its  agricultural  raw materials in bulk, from a variety of suppliers,
on an as-needed basis or pursuant to short-term supply contracts.  Approximately
75% of B&G's pickle and pepper agricultural  products come from sources near its
manufacturing  facilities  in order to minimize  the high  transportation  costs
associated with transporting these products.

     The Company  currently has agreements  for  manufacture by third parties of
its Brer Rabbit, Regina and Vermont Maid products. These co-packing arrangements
require the Company to pay a fixed price per unit of the co-packed product, with
prices  subject  to annual  adjustment.  The  Company  believes  that  there are
alternative sources of co-packing production readily available for its products.

     During the 1998 fiscal year, the Company had two co-packing agreements with
IHF. Under one agreement,  the Company  manufactured  and sold wet spices to IHF
and under the  second,  the  Company  manufactured  and sold  fruit  spread  and
preserves to IHF. All of the co-packing  arrangements  with IHF were  terminated
upon consummation of the Polaner Acquisition.

     In addition, the Company was party to a third contract pursuant to which it
sold and  distributed  the  Polaner  and  other  products  for IHF  through  the
Company's  DSD system and which also was  terminated  upon  consummation  of the
Polaner Acquisition.

     The  Company  manufactures  Polaner  wet  spices in the  Hurlock,  Maryland
facility.  The  Hurlock  facility,  which the  Company  also uses to produce its
pickle and relish  products,  is owned by the Company and all  employees  at the
facility are employed by the Company. The Company produces Polaner preserves and
fruit spreads at its Roseland, New Jersey facility.


                                       7


<PAGE>


Trademarks and Patents

     The Company owns  numerous  trademarks  which are  registered in the United
States and abroad,  including in Canada,  the Dominican  Republic,  Japan, South
Korea,  the  Philippines  and Thailand.  As of December 31, 1998,  the Company's
trademarks included B&G, Block & Guggenheimer, Bagel ChipMix, Brer Rabbit, Burns
& Ricker, New York Style, Regina,  San-Del,  Sandwich Toppers,  Vermont Maid and
Wright's.

     The Company considers its trademarks to be of significant importance in the
Company's  business.  The Company is not aware of any  circumstances  that would
have a material adverse effect on the Company's ability to use its trademarks.

Governmental Regulation

     The  operations  of the Company are subject to extensive  regulation by the
United States Food and Drug Administration ("FDA"), the United States Department
of Agriculture and other state and local  authorities  regarding the processing,
packaging,  storage,  distribution and labeling of the Company's  products.  The
Company's processing  facilities and products are subject to periodic inspection
by  federal,  state and  local  authorities.  The  Company  believes  that it is
currently in  substantial  compliance  with all material  governmental  laws and
regulations  and  maintains  all material  permits and licenses  relating to its
operations.  Nevertheless, there can be no assurance that the Company is in full
compliance  with all such laws and regulations or that it will be able to comply
with any future laws and regulations in a cost-effective  manner. Failure by the
Company to comply with applicable laws and regulations could subject it to civil
remedies,  including  fines,  injunctions,  recalls  or  seizures,  as  well  as
potential criminal sanctions,  which could have a material adverse effect on the
business, financial condition or results of operation of the Company.

     As described  above,  the Company is subject to the Food, Drug and Cosmetic
Act and  regulations  promulgated  thereunder  by the  FDA.  This  comprehensive
regulatory program governs,  among other things, the manufacturing,  composition
and ingredients,  labeling,  packaging and safety of food. For example,  the FDA
regulates   manufacturing   practices   for  foods  through  its  current  "good
manufacturing  practices"  regulations  and  specifies  the  recipes for certain
foods. In addition,  the Nutrition Labeling and Education Act of 1990 prescribes
the format and content of certain  information  required to appear on the labels
of food  products.  The  Company  is  subject to  regulation  by  certain  other
governmental agencies, including the U.S. Department of Agriculture.  Management
believes that the Company's  facilities and practices are sufficient to maintain
compliance  with  applicable  government  regulations,  although there can be no
assurances in this regard.

Environmental Matters

     The Company has not made any  material  expenditures  during the last three
fiscal years in order to comply with environmental laws or regulations. Based on
the Company's  experience to date, the Company  believes that the future cost of
compliance with existing  environmental  laws and regulations (and liability for
known  environmental  conditions) will not have a material adverse 


                                       8


<PAGE>


effect on the Company's business,  financial condition or results of operations.
However,  the Company  cannot  predict what  environmental  or health and safety
legislation  or  regulations  will be enacted in the future or how  existing  or
future laws or regulations  will be enforced,  administered or interpreted,  nor
can it predict the amount of future  expenditures  that may be required in order
to comply with such environmental or health and safety laws or regulations or to
respond to such environmental claims.

Employees

     On January 31, 1999,  B&G's workforce  consisted of 523 employees.  Of that
total, 321 employees were engaged in manufacturing, 90 were engaged in marketing
and  sales,   87  were   engaged  in   distribution   and  25  were  engaged  in
administration.  Approximately 60 of the Company's 523 employees,  as of January
31,  1999 were  covered by a  collective  bargaining  agreement.  In general the
Company  considers  its  employee  and  union  relations  to be good and has not
experienced any work stoppages in over 30 years.

ITEM 2.       PROPERTIES

     The Company's plants are generally  located near major customer markets and
raw materials.  Management believes that the Company's manufacturing plants have
sufficient capacity to accommodate B&G's planned growth. As of January 31, 1999,
the Company operated the manufacturing and warehouse facilities described in the
table below.


                                       9


<PAGE>


Facility Location               Products Manufactured                  Approx.
                                                                       Sq. Ft.
- ------------------------------------------------------------------------------
Roseland, NJ                    Headquarters/ Manufacturing            124,000
South Brunswick, NJ             Manufacturing/Warehouse                144,000
Hurlock, MD*                    Manufacturing/Warehouse                236,000
St. Johnsbury, VT*              Manufacturing/Warehouse                 92,000
New Iberia, LA*                 Manufacturing/Warehouse                158,000
Hurlock, MD*                    Warehouse                               80,000
Hurlock, MD                     Warehouse                               35,000
Hurlock, MD                     Warehouse                               66,000
Sharptown, MD*                  Storage facility                         3,000
La Vergne, TN                   Distribution Center                    140,000
St. Evariste, Quebec*           Storage Facility                        60,000
- -------------------------------
*Owned.


ITEM 3    LEGAL PROCEEDINGS

     The  Company,  in the ordinary  course of business,  is involved in various
legal proceedings. The Company does not believe the outcome of these proceedings
will have a material  adverse  effect on the  Company's  financial  condition or
results of operations.

ITEM 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     During  fiscal 1998,  no matters were  submitted to a vote of  stockholders
through the solicitation of proxies or otherwise.

PART II

ITEM 5.   MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     Not applicable.


                                       10


<PAGE>


ITEM 6.   SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>
                                                                       Fiscal Year Ended
                                       ----------------------------------------------------------------------------------
                                          Dec. 31,        Dec. 30,         Dec. 28,         Jan. 3,          Jan. 2,
                                            1994            1995             1996             1998            1999
                                       (Predecessor)    (Predecessor)    (Predecessor)    (Successor)      (Successor)
                                       --------------- ---------------- ---------------- --------------- ----------------
                                                                    (Dollars in thousands)
<S>                                      <C>             <C>              <C>              <C>             <C>
Statement of Operations Data (1):
Net sales...........................     $ 113,812       $  112,245       $  129,307       $  151,615      $  179,780
Cost of goods sold..................        82,833           79,293           91,187           98,950         108,186
    Gross profit....................        30,979           32,952           38,120           52,665          71,594
Sales, marketing and distribution
    expenses........................        23,336           23,863           28,414           36,884          49,430
General and administrative expenses
                                             2,589            2,598            2,941            4,688           5,725
Management fees.....................           --             1,097            1,249              250             250
    Operating income................         5,054            5,394            5,516           10,843          16,189
Interest expense....................         2,394            3,780            4,649            9,578          13,908
    Income before income tax
       expense and extraordinary
       item.........................         2,660            1,614              867            1,265           2,281
Income tax expense (2)..............         1,458              896              591              833           1,431
    Income before extraordinary
       item.........................         1,202              718              276              432             850
Extraordinary item, net of income
    tax benefit (3).................           --               --               --            (1,804)            -- 
    Net income (loss)...............     $   1,202       $      718       $      276       $   (1,372)     $      850

Balance Sheet Data (at period end)
    (1):
    Total assets....................     $  69,936       $   82,012       $  103,412       $  180,035      $  211,873
    Long-term debt, including
       current portion..............        25,654           30,163           53,513          121,376         144,696
    Total stockholder's equity......        29,261           29,979           12,500           18,628          20,820

Other Financial Data (1):
    EBITDA (4)......................     $   8,452       $    8,905       $    9,621       $   16,263      $   23,372
</TABLE>

(1)  The B&G and B&R  Acquisition  and the  acquisitions  of the Nabisco Brands,
     Trappey's and Maple Grove were  consummated on December 27, 1996,  June 17,
     1997, August 15, 1997 and July 17, 1998,  respectively,  and were accounted
     for using the purchase  method of accounting.  The selected  financial data
     set forth above as of January 3, 1998 and January 2, 1999 (the "Successor")
     is presented on a consolidated basis. The selected financial data set forth
     above  as  of  all  periods   ending   prior  to  December  28,  1996  (the
     "Predecessor")  is presented on a combined  basis  because the  Predecessor
     companies were under common control. As a result of these acquisitions, the
     selected  financial data  subsequent to the  acquisitions is presented on a
     different cost basis and uses certain  different  accounting  policies than
     the selected  financial data prior to the acquisitions and,  therefore,  is
     not   comparable.   Further,   related   party   transactions   affect  the
     comparability   of  the  selected   financial   data.   Additionally,   the
     comparability of the data presented above is affected by the acquisition by
     the  


                                       11


<PAGE>


     Predecessor  of the New York  Style  brand in  September  1995,  which  was
     accounted for using the purchase method of accounting.

(2)  The Company was part of the consolidated  federal income tax returns of its
     parent from August 1993 through  December 27, 1996.  Income tax expense has
     been computed as if the Company filed a separate  federal income tax return
     for each period presented.

(3)  Reflects the write-off of deferred debt issuance  costs in connection  with
     the debt  repayments and amendments  relating to the Company's prior credit
     facility.

(4)  EBITDA is defined as earnings  before  interest,  taxes,  depreciation  and
     amortization and extraordinary item and is presented because it is commonly
     used by certain  investors and analysts to analyze and compare companies on
     the basis of operating  performance and to determine a company's ability to
     service and incur debt.  EBITDA should not be considered in isolation  from
     or as a substitute for net income, cash flows from operating  activities or
     other  consolidated   income  or  cash  flow  statement  data  prepared  in
     accordance with generally accepted accounting principles or as a measure of
     profitability or liquidity.

ITEM 7.   MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL  CONDITION  AND
          RESULTS OF OPERATIONS

     The B&G and B&R  Acquisition  and the  acquisitions  of the Nabisco Brands,
Trappey's and Maple Grove were  consummated on December 27, 1996, June 17, 1997,
August 15, 1997 and July 17, 1998,  respectively.  The above  acquisitions  have
been accounted for using the purchase method of accounting and, accordingly, the
results of  operations  of the acquired  companies are included in the Company's
operating results from the dates of acquisition. Operating results for the years
ended January 2, 1999 and January 3, 1998 are presented on a consolidated  basis
("Successor  Consolidated").  Operating  results for the year ended December 28,
1996 are  presented on a combined  basis  ("Predecessor  Combined")  because the
Predecessor  companies  were under common  control.  Such  acquisitions  and the
application of the purchase method of accounting  affect  comparability  between
periods.

Year Ended January 2, 1999 Compared to Year Ended January 3, 1998

Net Sales

     Net sales  increased  $28.2  million or 18.6% to $179.8  million for the 52
week period ended January 2, 1999 (the "1998  Period")  from $151.6  million for
the 53 week  period  ended  January 3, 1998 (the "1997  Period").  The net sales
increase included  increases of $19.4 million for Maple Grove, $10.3 million for
the Nabisco Brands and $10.2 million for Trappey's (collectively,  the "Acquired
Brands).  Sales of B&G Pickle and Pepper products increased $0.9 million or 1.7%
from the 1997  Period,  largely  reflecting a higher unit volume of food service
products  sales.  These sales  increases were partially  offset by a decrease of
$9.3 million or 20.1%, in sales of co-packed  Polaner  products to IHF and sales
of Polaner products  distributed by the Company in the northeastern  U.S., and a
decrease  in sales of $3.3  million  or  11.2%  of  Burns &  Ricker  Snack  Food
products, due primarily to a decline in sales to the deli departments of grocery
stores.


                                       12


<PAGE>


Gross Profit

     Gross profit increased $18.9 million or 35.9% to $71.6 million for the 1998
Period  from $52.7  million in the 1997  Period.  Gross  profit  expressed  as a
percentage of net sales, increased to 39.8% in the 1998 Period from 34.7% in the
1997 Period due to a  favorable  shift in the sales mix to higher  gross  profit
margin B&G pickle and pepper product sales and Acquired  Brands sales from lower
gross profit margin Polaner  co-packing sales. The co-packing  services provided
under the IHF  contracts are on a  significantly  lower profit margin level than
the Company's base businesses.

Sales, Marketing and Distribution Expenses

     Sales,  marketing and  distribution  expenses  increased $12.5 million,  or
34.0%,  to $49.4  million for the 1998  Period  from $36.9  million for the 1997
Period.  Such  expenses as a percentage  of net sales  increased to 27.5% in the
1998 Period from 24.3% in the 1997 Period.  The Acquired  Brands  accounted  for
$10.8 million of the increase.

General and Administrative Expenses

     General and administrative expenses, (including amortization of intangibles
and management fees),  increased $1.0 million, or 21.0%, to $6.0 million for the
1998 Period from $4.9  million in the 1997  Period,  primarily  due to increased
amortization  of intangibles  associated  with the  acquisitions of the Acquired
Brands.

Operating Income

     As a result of the foregoing,  operating income increased $5.3 million,  or
49.3%,  to $16.2  million  for the 1998  Period  from $10.8  million in the 1997
Period.  Operating  income  expressed as a percentage of net sales  increased to
9.0% in the 1998 Period from 7.2% in the 1997 Period.

Interest Expense

     Interest  expense  increased  $4.3  million to $13.9  million  for the 1998
Period from $9.6 million in the 1997 Period as a result of the  additional  debt
incurred by the Company to fund the Maple Grove Acquisition.

Year Ended January 3, 1998 Compared to Year Ended December 28, 1996

Net Sales

     Net sales  increased  $22.3  million or 17.3% to $151.6  million for the 53
week period ended January 3, 1998 (the "1997  Period")  from $129.3  million for
the 52 week period ended  December 28, 1996 (the "1996  Period").  The net sales
increase  included  $16.8  million for the Nabisco  Brands and $6.0  million for
Trappey's.  Sales of B&G Pickle and 


                                       13


<PAGE>


Pepper  products  increased  $3.9 million or 8.1% from the 1996 Period,  largely
reflecting  sales of food service  products and the Sandwich Toppers line. Sales
of food service products increased in the 1997 Period by $3.4 million, or 17.5%,
reflecting  higher unit volume.  Sales of retail B&G Pickle and Pepper  products
increased by $0.5 million,  or 1.7%,  reflecting the successful  introduction of
six new Sandwich Toppers products and generally higher retail unit volume. These
sales increases were partially  offset by a decrease of $4.6 million or 9.0%, in
sales  of  co-packed  Polaner  products  to IHF and  sales of  Polaner  products
distributed by the Company in the northeastern U.S.

Gross Profit

     Gross profit increased $14.5 million or 38.2% to $52.7 million for the 1997
Period  from $38.1  million in the 1996  Period.  Gross  profit  expressed  as a
percentage of net sales, increased to 34.7% in the 1997 Period from 29.5% in the
1996 Period due to a  favorable  shift in the sales mix to higher  gross  profit
margin B&G pickle and pepper  product sales Nabisco  Brands and Trappey's  sales
from lower gross profit margin Polaner co-packing sales. The co-packing services
provided  under the IHF  contracts  are on a  significantly  lower profit margin
level than the Company's base businesses.

Sales, Marketing and Distribution Expenses

     Sales,  marketing and  distribution  expenses  increased  $8.5 million,  or
29.8%,  to $36.9  million for the 1997  Period  from $28.4  million for the 1996
Period.  Such  expenses as a percentage  of net sales  increased to 24.3% in the
1997 Period from 22.0% in the 1996  Period.  The  Nabisco  Brands and  Trappey's
accounted for $8.3 million of the increase.

General and Administrative Expenses

     General and administrative expenses, (including amortization of intangibles
and management fees),  increased $0.7 million, or 17.9%, to $4.9 million for the
1997 Period from $4.2  million in the 1996  Period,  primarily  due to increased
amortization of intangibles associated with the acquisitions of B&G and B&R, the
Nabisco Brands, and Trappey's, offset by a decrease in management fees.

Operating Income

     As a result of the foregoing,  operating income increased $5.3 million,  or
96.6%,  to $10.8  million  for the 1997  Period  from $5.5  million  in the 1996
Period.  Operating  income  expressed as a percentage of net sales  increased to
7.2% in the 1997 Period from 4.3% in the 1996 Period.

Interest Expense

     Interest expense increased $4.9 million to $9.6 million for the 1997 Period
from $4.6 million in the 1996 Period as a result of the additional debt incurred
by the Company relating to $120.0 million Senior Subordinated Notes.


                                       14


<PAGE>


Liquidity and Capital Resources

Cash Flows

     Cash provided by  operations  increased  $10.2 million or 305.1%,  to $13.6
million for the 1998 Period from $3.4 million in the 1997 Period.  This increase
is primarily due to improved  working capital  management and an increase in net
income.  Working  capital at January 2, 1999 was $30.6  million,  an increase of
$9.0  million  over working  capital at January 3, 1998 of $21.6  million.  Cash
provided by operations  increased $1.1 million or 47.0%, to $3.4 million for the
1997 Period from $2.3 million in the 1996 Period. This increase is primarily due
to improved working capital  management.  Working capital at January 3, 1998 was
$21.6 million, an increase of $14.6 million over working capital at December 28,
1996 of $7.0 million.

     Net cash used in investing activities for the 1998 Period was $37.6 million
as compared to $70.9 million for the 1997 Period.  The change primarily  related
to a  final  $4.0  million  payment  to  Specialty  Foods  for  the  B&G and B&R
Acquisition  and the  purchase  of the  Nabisco  Brands and  Trappey's  of $63.0
million in the 1997  Period.  This was offset by the  purchase of Maple Grove of
$34.1 million in the 1998 Period. Capital expenditures during the 1998 Period of
$3.8 million included  purchases of manufacturing  and computer  equipment.  Net
cash used in  investing  activities  for the 1997  Period  was $70.9  million as
compared to $2.6 million for the 1996 Period.  The change primarily related to a
final $4.0 million  payment to Specialty  Foods for the B&G and B&R  Acquisition
and the purchase of the Nabisco  Brands and  Trappey's  of $63.0  million in the
1997  Period.  Capital  expenditures  during  the 1997  Period  of $4.0  million
included purchases of manufacturing equipment.

     Net cash  provided by  financing  activities  for the 1998 Period was $23.9
million as compared to net cash  provided by financing  activities  for the 1997
Period of $67.9 million.  The change related  primarily to the proceeds from the
issuance of  long-term  debt in the 1997 Period to finance  the  acquisition  of
Nabisco  Brands  and  Trappey's  offset by the  proceeds  from the  issuance  of
long-term  debt in the 1998 Period to finance the Maple Grove  Acquisition.  Net
cash provided by financing  activities  for the 1997 Period was $67.9 million as
compared to net cash used in  financing  activities  for the 1996 Period of $0.3
million.  The change  related  primarily  to the  proceeds  from the issuance of
long-term  debt in the 1997  Period to finance  the  acquisition  of the Nabisco
Brands and Trappey's.

Acquisitions

     The  Company's  liquidity  and capital  resources  have been  significantly
impacted  by  acquisitions  and may be  impacted  in the  foreseeable  future by
additional acquisitions. The Company has historically financed acquisitions with
borrowings and cash flow from operations.  The Company's future interest expense
will increase  significantly as a result of additional  indebtedness the Company
has  incurred  as a  result  of its  recent  acquisitions,  and  any  additional
indebtedness the Company may incur to finance potential future acquisitions,  if
any. To the extent  future  acquisitions,  if any,  are  financed by  additional
indebtedness,  the resulting  increase in debt and interest expense could have a
negative impact on liquidity.


                                       15


<PAGE>


     On February 5, 1999, the Company acquired the assets of Polaner and related
brands for $30 million in cash  (subject to post closing  adjustments)  from IHF
pursuant to an Asset Purchase  Agreement (the "Asset Purchase  Agreement") dated
January 12, 1999. Financing for this acquisition and certain related transaction
fees and  expenses  was provided by  borrowings  from the $50 million  revolving
credit facility (the "Credit  Facility").  In connection with the Asset Purchase
Agreement,  a consent  waiver and second  amendment  of the Credit  Facility was
entered  into which  included,  among other  things,  an increase in the maximum
borrowings to $60 million.

     On March  15,  1999,  the  Company  acquired  the  assets  and stock of The
Heritage  Portfolio  of Brands  for $192  million  from The  Pillsbury  Company,
Indivined B.V. and IC Acquisition Corp.  pursuant to an Asset and Stock Purchase
Agreement  dated  January 29, 1999.  In connection  with this  transaction,  the
Company entered into a $280 million senior secured credit facility  comprised of
a $60 million five-year revolving credit facility,  a $70 million five-year term
loan facility  ("Term Loan A") and a $150 million  seven-year term loan facility
("Term Loan B", and collectively with Term Loan A, the "Term Loan  Facilities").
The  proceeds  of the Term Loan  Facilities,  together  with an  additional  $35
million of equity from BRS,  were used to fund the Heritage  Brands  Acquisition
and refinance borrowings under the Company's Credit Facility.

Future Capital Needs

     The Company is highly  leveraged.  On January 2, 1999, the Company's  total
debt  and   stockholder's   equity  was  $144.7   million  and  $20.8   million,
respectively.

     The Company's primary sources of capital are cash flows from operations and
borrowings  under a $60 million  (increased from $50 million at January 2, 1999)
revolving credit facility.  The Company's primary capital  requirements  include
debt  service,  capital  expenditures,   working  capital  needs  and  financing
acquisitions.  The  Company's  ability to generate  sufficient  cash to fund its
operations   depends  generally  on  the  results  of  its  operations  and  the
availability of financing. Management believes that cash flow from operations in
conjunction  with the available  borrowing  capacity under the revolving  credit
facility of  approximately  $27.0 at January 2, 1999,  and possible  future debt
financings  will be sufficient for the  foreseeable  future to meet debt service
requirements,  make future acquisitions,  if any, and fund capital expenditures.
However,  there can be no assurance  in this regard or that the terms  available
for any future financing, if required, would be favorable to the Company.

Recent Accounting Pronouncements

     In June, 1998, the Financial Accounting Standards Board issued Statement on
Financial  Accounting  Standards No. 133 (SFAS 133),  "Accounting for Derivative
Instruments and Hedging  Activities."  SFAS 133  standardizes the accounting for
derivative  instruments  by requiring  that an entity  recognize  derivatives as
assets or liabilities in the statement of financial position and measure them at
fair value.  This  Statement is  effective  for all quarters of all fiscal years
beginning  after June 15,  1999.  This  Statement  should  have no impact on the
Company's consolidated financial statements.


                                       16


<PAGE>


Year 2000

     The Year 2000  ("Y2K")  issue is the  result  of  computer  programs  being
written  using two digits,  rather  than four,  to define the  applicable  year.
Mistaking "00" for the year 1900 could result in miscalculations  and errors and
cause significant  business  interruptions  for the Company,  as well as for the
government and most other companies. The Company has instituted a plan to assess
its  state  of  readiness   for  Y2K,  to  remediate   those  systems  that  are
non-compliant and to assure that material third parties will be Y2K compliant.

     The Company has assessed its mainframe,  operating and application  systems
for Y2K readiness,  giving the highest priority to those information  technology
applications  (IT)  systems  that  are  considered   critical  to  its  business
operations.  At present,  approximately  50 percent of the IT systems  have been
remediated.  For the IT systems not yet  remediated,  the Company has  purchased
third party  software that will be operational by June 30, 1999. The final phase
of the Company's remediation is its manufacturing systems, which are expected to
be completed by June 30, 1999.

     In 1998,  the Company  installed  throughout its business units a Wide Area
Network encompassing merchandising,  logistics, finance and human resources. The
Wide Area Network project was undertaken for business reasons unrelated to Y2K.

     The Company has compiled an inventory of its non-IT systems,  which include
those systems  containing  embedded chip technology  commonly found in buildings
and  manufacturing  equipment.  Preliminary  investigations of the embedded chip
systems indicate that Y2K will not affect these systems.

     The  Company  is  in  the  process  of  distributing  a  comprehensive  Y2K
compliance  questionnaire  to key vendors,  service  providers  and  co-packers.
Management will be addressing the responses as part of the Company's Y2K plan.

     The Company is utilizing  both  internal and external  resources to address
the Y2K issue.  Internal  resources  reflect the reallocation of IT personnel to
the Y2K  project  from other IT  projects.  In the  opinion of  management,  the
deferral of such other  projects will not have a significant  adverse  effect on
continuing  operations.  The total  estimated  direct cost to remediate  the Y2K
issue,  excluding  the Wide Area  Network,  which  was  undertaken  for  reasons
unrelated  to Y2K, is not  expected to be material to the  Company's  results of
operations or financial condition. All Y2K costs are expensed as incurred.

     The Company is in the  process of  developing  contingency  plans for those
areas  which  might be  affected  by Y2K.  Although  the full  consequences  are
unknown,  the failure of either the Company's  critical  systems or those of its
material third parties to be Y2K compliant  could result in the  interruption of
its  business,  which  could have a material  adverse  effect on the  results of
operations or financial condition of the Company.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Not applicable.


                                       17


<PAGE>


ITEM 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The consolidated balance sheets (Successor Consolidated) at January 2, 1999
and January 3, 1998 and the consolidated statements of operations and cash flows
(Successor Consolidated) for the years ended January 2, 1999 and January 3, 1998
and the statements of operations and cash flows  (Predecessor  Combined) for the
year ended  December 28, 1996 and related notes thereto are set forth below.


                                       18


<PAGE>


                          Independent Auditors' Report


The Board of Directors and Stockholder
B&G Foods, Inc.:


     We  have  audited  the  financial   statements  of  B&G  Foods,   Inc.  and
subsidiaries as listed in the accompanying  index. In connection with our audits
of the  financial  statements,  we also have  audited  the  financial  statement
schedule as listed in the  accompanying  index.  These financial  statements and
financial statement schedule are the responsibility of the Company's management.
Our  responsibility  is to express an opinion on these financial  statements and
financial statement schedule base on our audits.

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

     As further  described in note 1, the  Predecessor  was acquired on December
27, 1996 in a business combination accounted for as a purchase. As a result, the
Successor  Consolidated  financial statements are presented on a different basis
of accounting than the Predecessor Combined financial statements and, therefore,
are not comparable.  Also, as further described in note 14, on February 5, 1999,
the Company  acquired  Polaner and related  brands,  and on March 15, 1999,  the
Company acquired The Heritage Portfolio of Brands.

     In our opinion, the Successor Consolidated financial statements referred to
above present  fairly,  in all material  respects,  the  consolidated  financial
position of B&G Foods,  Inc. and  subsidiaries as of January 2, 1999 and January
3, 1998, and the results of their  operations and their cash flows for the years
then  ended,  in  conformity  with  generally  accepted  accounting  principles.
Further, in our opinion,  the Predecessor Combined financial statements referred
to above present fairly, in all material respects, the results of operations and
cash flows of the Predecessor  Combined for the year ended December 28, 1996, in
conformity with generally accepted accounting  principles.  Also in our opinion,
the related  financial  statement  schedule,  when considered in relation to the
basic financial  statements  taken as a whole,  present fairly,  in all material
respects, the information set forth therein.





KPMG LLP

Short Hills, New Jersey
February 24, 1999, except as to
     the third paragraph of note 14,
     which is as of March 15, 1999


                                       19


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets

                       January 2, 1999 and January 3, 1998

                  (Dollars in thousands, except per share data)

<TABLE>
<CAPTION>
                                                                                Jan. 2, 1999        Jan. 3, 1998
                                                                                 (Successor          (Successor
                              Assets                                            Consolidated)       Consolidated)
                                                                                -------------       -------------
<S>                                                                             <C>                    <C>
Current assets:
         Cash and cash equivalents                                              $        599               691
         Trade accounts receivable, less allowance for doubtful
              accounts of $679 and $687 in 1998 and 1997, respectively                15,656            13,074
         Inventories                                                                  39,764            31,467
         Prepaid expenses                                                              1,646             1,792
         Deferred income taxes                                                         2,938             2,819
                                                                                     -------           -------
                           Total current assets                                       60,603            49,843

Property, plant and equipment, net                                                    26,486            23,619
Intangible assets, net                                                               119,542           100,831
Other assets                                                                           5,242             5,742
                                                                                     -------           -------
                           Total assets                                         $    211,873           180,035
                                                                                     =======           =======

               Liabilities and Stockholder's Equity 
Current liabilities:
         Current installments of long-term debt, including amounts
              payable to related parties of $1,038 in 1998                             1,431               293
         Trade accounts payable                                                       17,508            15,752
         Accrued expenses                                                             10,335            11,990
         Due to related parties                                                          705               197
                                                                                     -------           -------
                           Total current liabilities                                  29,979            28,232

Long-term debt, including amounts payable to related
         parties of $844 in 1997                                                     143,265           121,083
Other liabilities                                                                          -                59
Deferred income taxes                                                                 17,809            12,033
                                                                                     -------           -------
                           Total liabilities                                         191,053           161,407
                                                                                     -------           -------

Stockholder's equity:
         Common stock, $.01 par value per share.  Authorized
              1,000 shares; issued and outstanding 1 share in
              1998 and 1997                                                                -                 -
         Additional paid-in capital                                                   21,342            20,000
         Accumulated deficit                                                           (522)           (1,372)
                           Total stockholder's equity                                 20,820            18,628
Commitments and contingencies (notes 6, 12, 13 and 14)
                                                                                     -------           -------

                           Total liabilities and stockholder's equity           $    211,873           180,035
                                                                                     =======           =======
</TABLE>

See accompanying notes to financial statements.


                                       20


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                            Statements of Operations

                  Years ended January 2, 1999, January 3, 1998,
                              and December 28, 1996

                             (Dollars in thousands)


<TABLE>
<CAPTION>
                                                                     Year                  Year                  Year
                                                                     ended                 ended                 ended
                                                                    Jan. 2,               Jan. 3,              Dec. 28,
                                                                     1999                  1998                  1996
                                                                  (Successor            (Successor           (Predecessor
                                                                 Consolidated)         Consolidated)           Combined)
                                                                 -------------         -------------         ------------

<S>                                                                <C>                    <C>                  <C>    
Net sales                                                          $  179,780             151,615              129,307
Cost of goods sold                                                    108,186              98,950               91,187
                                                                      -------             -------              -------
         Gross profit                                                  71,594              52,665               38,120

Sales, marketing and distribution expenses                             49,430              36,884               28,414
General and administrative expenses                                     5,725               4,688                2,941
Management fees - related parties                                         250                 250                1,249
                                                                      -------             -------              -------
         Operating income                                              16,189              10,843                5,516

Other expense:
     Interest expense - related parties                                    74                 811                4,452
     Interest expense                                                  13,834               8,767                  197
                                                                      -------             -------              -------
         Income before income tax expense
              and extraordinary item                                    2,281               1,265                  867

Income tax expense                                                      1,431                 833                  591
                                                                      -------             -------              -------
         Income before extraordinary item                                 850                 432                  276

Extraordinary item, net of income tax benefit of
         $1,138                                                             -              (1,804)                   -
                                                                      -------             -------              -------

         Net income (loss)                                         $      850              (1,372)                 276
                                                                      =======             =======              =======
</TABLE>


See accompanying notes to financial statements.


                                       21


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                            Statements of Cash Flows

                  Years ended January 2, 1999, January 3, 1998,
                              and December 28, 1996

                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                                                                Year             Year              Year
                                                                                ended            ended             ended
                                                                               Jan. 2,          Jan. 3,          Dec. 28,
                                                                                1999             1998              1996
                                                                             (Successor       (Successor       (Predecessor
                                                                            Consolidated)    Consolidated)       Combined)
                                                                            -------------    -------------     ------------

<S>                                                                          <C>                  <C>            <C>
Cash flows from operating activities:
     Net income (loss)                                                       $     850            (1,372)           276
           Adjustments to reconcile net income (loss) to net
                cash provided by operating activities:
                    Depreciation and amortization                                7,183             5,420          4,105
                    Amortization of deferred debt issuance costs                   589               630              -
                    Deferred income tax expense (benefit)                        1,069              (310)           386
                    Extraordinary item                                               -             2,942              -
                    Provision for doubtful accounts                                 43               687              -
                    Changes in assets and liabilities, net of effects
                      from businesses acquired:
                         Trade accounts receivable                                (587)           (4,510)          (190)
                         Inventories                                             5,491            (2,612)        (1,305)
                         Prepaid expenses and other current assets               1,014            (1,286)          (595)
                         Other assets                                               38               (46)           (11)
                         Trade accounts payable                                  1,068               953         (1,214)
                         Accrued expenses                                       (3,664)            3,142         (1,496)
                         Due to related parties                                    508               197          2,316
                         Other liabilities                                           -              (477)            12
                                                                                     -          --------         ------

                  Net cash provided by operating activities                     13,602             3,358          2,284
                                                                              --------          --------         ------

Cash flows from investing activities:
     Paid for Successor Acquisitions                                           (34,137)          (63,019)             -
     Paid for Acquired Companies                                                     -            (4,009)             -
     Capital expenditures                                                       (3,780)           (4,022)        (2,573)
     Proceeds from sales of property, plant and equipment                          351               162              -
                                                                              --------          --------         ------

                  Net cash used in investing activities                        (37,566)          (70,888)        (2,573)
                                                                              --------          --------         ------
</TABLE>


                                       22


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                       Statements of Cash Flows, Continued

                             (Dollars in thousands)


<TABLE>
<CAPTION>
                                                                   Year                Year              Year
                                                                  ended               ended              ended
                                                                 Jan. 2,             Jan. 3,           Dec. 28,
                                                                   1999                1998              1996
                                                                (Successor          (Successor       (Predecessor
                                                              Consolidated)       Consolidated)        Combined)
                                                              -------------       -------------      ------------

<S>                                                                  <C>                <C>                <C>    
Cash flows from financing activities:
     Payments of long-term debt                                        (318)            (68,453)           (318)
     Proceeds from issuance of long-term debt                        22,975             143,000               -
     Proceeds from issuance of equity                                 1,342                 500               -
     Payments of debt issuance costs                                   (127)             (7,117)              -
                                                                -----------           ---------       ---------

       Net cash provided by (used in) financing
           activities                                                23,872              67,930            (318)
                                                                -----------           ---------       ---------

       (Decrease) increase in cash and cash equivalents                 (92)                400            (607)

Cash and cash equivalents at beginning of period                        691                 291             898
                                                                -----------           ---------       ---------

Cash and cash equivalents at end of period                      $       599                 691             291
                                                                ===========           =========       =========

Supplemental disclosure of cash flow information - cash paid for:
       Interest                                                 $    13,290               4,261             197
                                                                ===========           =========       =========
       Income taxes                                             $       146                 209             203
                                                                ===========           =========       =========

B&G Foods, Inc. cash transactions as of December 27, 1996:
     Cash paid for Acquired Companies (note 1)                                                        $  63,240
     Cash paid for deferred debt issuance costs                                                           1,328
                                                                                                      ---------
         Total investing activities                                                                   $  64,568
                                                                                                      =========

Cash proceeds from debt ($52,068) and equity ($12,500)
   financing activities (note 1)                                                                      $  64,568
                                                                                                      =========
</TABLE>

See accompanying notes to financial statements.


                                       23


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                          Notes to Financial Statements

                       January 2, 1999 and January 3, 1998

                             (Dollars in thousands)


(1)  Business Acquisitions and Nature of Operations

Organization, Acquisition and Financing

     B&G Foods,  Inc.  was  incorporated  on November  13, 1996 to acquire  (the
Acquisition)  BGH Holdings,  Inc., the holding  company of Bloch & Guggenheimer,
Inc. and related companies, and BRH Holdings, Inc., the holding company of Burns
& Ricker,  Inc.  (collectively,  the  Acquired  Companies  or the  Predecessor),
subsidiaries  of Specialty  Foods  Corporation  (SFC).  B&G Foods,  Inc. and the
Acquired  Companies  upon the  Acquisition  are  hereinafter  referred to as the
Successor or the Company.  The  Acquisition  was  structured as a stock purchase
with an aggregate purchase price of approximately $70,000, including transaction
costs, and was consummated on December 27, 1996. As part of the Acquisition, SFC
guaranteed the Company's trade receivables at December 27, 1996. On December 27,
1996, the Company issued one share of common stock to, and became a wholly-owned
subsidiary of, B&G Foods Holdings  Corp.  (Holdings),  which in turn is majority
owned by Bruckmann,  Rosser,  Sherrill and Co.,  L.P.  (BRS),  a private  equity
investment firm, and minority owned by management and certain other investors.

     In addition to initial equity of $12,500,  the financing of the Acquisition
was provided through a $50,000 Senior Secured Credit Facility which consisted of
a  Revolving  Credit  Facility of $23,500  and Term Loan  Facilities  A and B of
$14,500 and $12,000,  respectively.  Additionally, the Company issued $13,000 of
12% Senior  Subordinated  Notes due 2004 to BRS and other certain investors (the
BRS Note).

Nature of Operations

     The Company operates in one industry segment, the manufacturing,  marketing
and distribution of branded,  shelf-stable food products. The Company's products
include pickles,  peppers, bagel chips, hot sauces, maple syrup, salad dressings
and other  specialty  food products which are sold to retailers and food service
establishments.  The Company  distributes  these  products to  retailers  in the
greater  New York  metropolitan  area  through  a  direct-store-door  sales  and
distribution  system and  elsewhere  in the United  States  through a nationwide
network of independent brokers and distributors.


                                       24


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(1)  Continued

Acquisition Accounting

     The  Acquisition  has  been  accounted  for  using  the  purchase   method.
Accordingly,   the  excess  of  the  purchase  price  over  the  fair  value  of
identifiable  net  assets  acquired,   representing  goodwill,  is  included  in
intangible assets. The consideration (including acquisition costs of $1,329) and
allocation of the purchase price are summarized below:

Purchase Price Consideration:
         Term Loan Facilities A and B                                $   26,500
         Revolving Credit Facility                                       11,240
         Proceeds from Common Stock Issuance                             12,500
         12% Senior Subordinated Notes due to
             related parties                                             13,000
         Cash paid subsequent to December 27, 1996                        5,337
         Long-term liabilities assumed                                    1,445
                                                                     ----------

                                                                     $   70,022
                                                                     ==========

Allocation of Purchase Price:
         Property, plant and equipment                                   15,584
         Intangible assets - trademarks                                  29,804
         Intangible assets - goodwill                                    20,846
         Other assets, principally net current assets                    12,858
         Deferred income tax liabilities                                (9,070)
                                                                     ----------

                                                                     $   70,022
                                                                     ==========

Restructuring

     As part of the Acquisition,  management  authorized and committed to a plan
to  undertake   certain   restructuring   moves,   principally   involving   the
consolidation  of several  warehouse  and  production  facilities  resulting  in
restructuring  accruals  of $1,536  as part of the  allocation  of the  purchase
price. The restructuring  consisted primarily of approximately $952 of estimated
lease and other tenancy costs  through 1998,  $228 in severance and  termination
benefits for  approximately  100 warehouse  and  production  employees,  and the
remaining  portion relating to charges  resulting from changes in the production
process as part of the  consolidation,  which was  completed  in June 1997.  The
Company does not expect to incur material  incremental  costs.  As of January 3,
1998, the restructuring  reserve balance was reduced to $656 as a result of cash
expenditures of $880 relating  primarily to tenancy costs,  severance  payments,
and  charges


                                       25


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(1)  Continued

resulting  from changes in the production  process,  which was completed in June
1997. In fiscal 1998, the Company  concluded its  restructuring  plan and, as of
January 2, 1999, the restructuring reserve balance was reduced to $0 as a result
of cash expenditures relating primarily to tenancy costs.

Successor Acquisitions and Accounting

On June 17,  1997,  the  Company  acquired  certain  assets from  Nabisco,  Inc.
(Nabisco) for a purchase price of approximately  $50,557,  including transaction
costs.  Financing for this acquisition and certain related  transaction fees and
expenses  was provided by $35,000 of new  borrowings  on an amended and restated
Senior Secured Credit Facility, and $17,000 of the proceeds from the issuance of
$23,000 of 12% Senior  Subordinated  Notes due  December  16, 1997 (the  Interim
Notes), with $6,000 used to repay a portion of the BRS Note.

On August 15, 1997, the Company acquired all of the outstanding capital stock of
JEM Brands,  Inc. (JEM), a manufacturer  of peppers and branded hot sauces,  for
approximately   $12,462,   including  transaction  costs.   Financing  for  this
acquisition  and certain related  transaction  fees and expenses was provided by
the proceeds from the issuance of $120,000 Senior  Subordinated  Notes on August
11, 1997.

On July 2, 1998,  BGH  Holdings,  Inc.  (the Buyer),  a subsidiary of B&G Foods,
Inc.,  entered into a Stock  Purchase  Agreement  by and among the Buyer,  Maple
Grove Farms of Vermont,  Inc.,  Up Country  Naturals  of Vermont,  Inc.  and Les
Produits  Alimentaires  Jacques et Fils, Inc.  (collectively,  Maple Grove), and
William F. Callahan and Ruth M. Callahan (collectively,  the Sellers),  pursuant
to which the Buyer would acquire all of the issued and outstanding capital stock
of Maple Grove (the Maple Grove  Acquisition)  for  aggregate  consideration  of
$34,137, consisting of $14,170 in cash, 1,000 shares of common stock of Holdings
having an aggregate  value of $10, and 990 shares of the 13% Series A Cumulative
Preferred Stock of Holdings,  having an initial aggregate liquidation preference
of $990,  plus the  assumption  of $17,325 in debt which was paid at closing and
transaction  costs of $1,265.  The closing  under the Stock  Purchase  Agreement
occurred  on  July  17,  1998.  The  Stock  Purchase  Agreement  provides  for a
post-closing  adjustment  to be paid  by the  Buyer  or  Sellers  under  certain
circumstances.   The  parties  are  currently  determining  the  amount  of  the
post-closing  adjustment.  Financing for this  acquisition  and certain  related
transaction  fees and  expenses was provided by  borrowings  from the  Company's
$50,000 credit facility.

The above  acquisitions  (collectively,  the Successor  Acquisitions)  have been
accounted for using the purchase method and,  accordingly,  the assets acquired,
liabilities  assumed,  and results of  operations  are included in the Successor
Consolidated financial statements from the date of the 


                                       26


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(1)  Continued

acquisitions.  The  excess  of  the  purchase  price  over  the  fair  value  of
identifiable  net  assets  acquired,   representing  goodwill,  is  included  in
intangible assets.

The costs of the 1997 Nabisco and JEM  acquisitions  as of January 3, 1998,  and
the costs of the 1998 Maple Grove  Acquisition as of January 2, 1999,  have been
allocated to tangible and intangible assets as follows:

                                                     Jan. 2,           Jan. 3,
                                                      1999              1998
                                                     -------           -------

Property, plant and equipment                     $      2,908            7,111
Intangible assets - trademarks                          12,970           24,500
Intangible assets - goodwill                             8,985           28,045
Other assets, principally net current assets            13,862            4,621
Deferred income tax liabilities, net                    (4,588)          (1,258)
                                                   -----------      -----------

                                                  $     34,137           63,019
                                                   ===========      ===========

Pro Forma Summary of Operations

     The following  unaudited  pro forma  summary of  operations  for the fiscal
years  ended  January  2, 1999 and  January  3, 1998  presents  the  results  of
operations  of the Company as if the Successor  Acquisitions  had occurred as of
the beginning of each of the respective  fiscal years.  In addition to including
the  results  of  operations  of  the  Successor  Acquisitions,  the  pro  forma
information  gives effect  primarily to interest on  additional  borrowings  and
changes in depreciation and amortization of intangible assets.


                                       27


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(1)  Continued

                                                       Year              Year
                                                       ended             ended
                                                      Jan. 2,           Jan. 3,
                                                       1999              1998
                                                      -------           -------

Net sales                                         $     200,449          209,470
Income before extraordinary
     item                                         $         754              563
                                                   ============        =========


     The unaudited pro forma information  presented above does not purport to be
indicative  of the  results  that  actually  would  have  been  attained  if the
Successor  Acquisitions,  and related financing transactions had occurred at the
beginning  of the years  presented  and is not  intended to be a  projection  of
future results.


(2)  Summary of Significant Accounting Policies

     (a)  Fiscal Year and Basis of Presentation

     The  Company  utilizes,  as did the  Predecessor,  a 52-53 week fiscal year
     ending on the last  Saturday  in  December.  Fiscal  year 1997  contains 53
     weeks. Fiscal 1998 and 1996 contain 52 weeks.

     The Successor's financial statements are presented on a consolidated basis.
     The  Predecessor's  financial  statements are presented on a combined basis
     because  all of the  Acquired  Companies  were under  common  control.  All
     significant intercompany balances and transactions have been eliminated.

     B&G Foods,  Inc. had no operations prior to the Acquisition and neither B&G
     Foods,  Inc. nor the Acquired  Companies  had any  operations  on Saturday,
     December 28, 1996. As a result,  the combined  statements of operations and
     cash flows for the fiscal year ended  December 28, 1996 present the results
     of  operations  of  the  Acquired  Companies  (Predecessor  Combined).  The
     consolidated   financial  statements  subsequent  to  the  Acquisition  are
     presented on a different cost basis than the financial  statements prior to
     the Acquisition and, therefore, are not comparable.  Further, related party
     transactions  (see  note 11)  affect  the  comparability  of the  financial
     statements.


                                       28


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(2)  Continued

     (b)  Cash and Cash Equivalents

     For  purposes  of the  statements  of cash  flows,  all highly  liquid debt
     instruments with original maturities of three months or less are considered
     to be cash and cash equivalents.

     (c)  Inventories

     Inventories  are stated at the lower of cost or market.  Cost is determined
     using the first-in, first-out and average cost methods.

     (d)  Property, Plant and Equipment

     Property,  plant,  and  equipment  are stated at cost.  Plant and equipment
     under  capital  leases are  stated at the  present  value of minimum  lease
     payments.  Depreciation  on plant and  equipment  is  calculated  using the
     straight-line  method  over  the  estimated  useful  lives  of the  assets,
     generally 12 to 20 years for buildings and improvements,  5 to 10 years for
     machinery  and  equipment,  and  3 to 5  years  for  office  furniture  and
     vehicles.  Plant and  equipment  held under  capital  leases and  leasehold
     improvements are amortized on a straight-line basis over the shorter of the
     lease  term  or  estimated  useful  life  of the  asset.  Expenditures  for
     maintenance,   repairs  and  minor  replacements  are  charged  to  current
     operations.   Expenditures  for  major  replacements  and  betterments  are
     capitalized.

     (e)  Intangible Assets

     Intangible assets consist of goodwill and trademarks. Goodwill is amortized
     on a  straight-line  basis over 40 years.  Trademarks  are  amortized  on a
     straight-line  basis  over  20  to  40  years.  The  Company  assesses  the
     recoverability  of  the  intangible  assets  by  determining   whether  the
     amortization  of the intangible  assets over their  remaining  lives can be
     recovered through  undiscounted  future operating cash flows. The amount of
     impairment,  if any,  is  measured  based on  projected  discounted  future
     operating cash flows using a discount rate reflecting the Company's average
     cost of funds. The assessment of the  recoverability  of intangible  assets
     will be impacted if estimated future operating cash flows are not achieved.


                                       29


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(2)  Continued

     (f)  Deferred Debt Issuance Costs

     Deferred debt issuance costs are amortized using the  straight-line  method
     over the term of the related debt  agreements  and are  classified as other
     non-current assets. Amortization of deferred debt issuance costs for fiscal
     years 1998 and 1997 was $589 and $630, respectively (none in 1996).

     As a result of the debt  repayments  and  amendments  described  in note 7,
     during fiscal year 1997, the Company  recorded an  extraordinary  charge of
     $1,804,  net of income tax benefit of $1,138,  to write off  deferred  debt
     issuance  costs  relating to its Senior  Secured  Credit  Agreement and the
     Interim Notes.

     (g)  Advertising Costs

     Advertising  costs are expensed as incurred.  Advertising costs amounted to
     approximately  $988,  $121 and $285 during the fiscal years 1998,  1997 and
     1996, respectively.

     (h)  Income Taxes

     From August 17, 1993 to the date of the  Acquisition,  the  Predecessor was
     included  in the  consolidated  federal  income tax return of SFC.  SFC was
     responsible  for the filing of income  tax  returns  and  payment of income
     taxes.  No  formal  tax  sharing  agreement  existed  between  SFC  and the
     Predecessor, and no federal income taxes were allocated to the Predecessor.
     State income taxes were  allocated to the  Predecessor  based on the actual
     state income tax liability. Income tax expense reported in the accompanying
     statement  of  operations  for  fiscal  1996  has been  computed  as if the
     Predecessor filed a separate federal tax return.

     Effective  December 28, 1996,  the Company is included in the  consolidated
     federal income tax return of B Companies  Holdings Corp. Income tax expense
     reported in the accompanying  consolidated statements of operations for the
     years ended January 2, 1999 and January 3, 1998 has been computed as if the
     Company filed a separate federal tax return.

     Deferred tax assets and  liabilities  of the Company are recognized for the
     future tax consequences  attributable to differences  between the financial
     statement  carrying  amounts of existing  assets and  liabilities and their
     respective  tax  bases and  operating  loss and tax  credit  carryforwards.
     Deferred tax assets and  liabilities  are measured  using enacted tax rates
     expected to apply to taxable  income in the years in which those  temporary


                                       30


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(2)  Continued

     differences are expected to be recovered or settled. The effect on deferred
     tax assets and liabilities of a change in tax rates is recognized in income
     in the period that includes the enactment date.

     (i)  Pension Plans

     The Company has defined benefit pension plans covering substantially all of
     its employees.  The Company's funding policy is to contribute  annually the
     amount  recommended by its actuaries.  Such plans are the same as the plans
     of the Predecessor.

     (j)  Fair Value of Financial Instruments

     Cash  and cash  equivalents,  accounts  receivable,  accounts  payable  and
     accrued expenses are reflected in the consolidated  financial statements at
     carrying value,  which approximates fair value due to the short-term nature
     of these  instruments.  The fair value on the $120,000 Senior  Subordinated
     Notes at January 2, 1999, based on quoted market prices, was $117,000.  The
     carrying value of the Company's remaining borrowings  approximates the fair
     value  based on the  current  rates  available  to the  Company for similar
     instruments.

     (k)  Use of Estimates

     The  preparation  of financial  statements  in  accordance  with  generally
     accepted  accounting  principles  requires management to make estimates and
     assumptions  relating to the  reporting of assets and  liabilities  and the
     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.

     (l)  Impairment of Long-Lived  Assets and Long-Lived  Assets to Be Disposed
          Of

     The  provisions  of Statement of Financial  Accounting  Standards  No. 121,
     "Accounting  for the  Impairment  of Long-Lived  Assets and for  Long-Lived
     Assets  to Be  Disposed  Of," were  adopted  on  December  31,  1995.  This
     statement   requires  that  long-lived  assets  and  certain   identifiable
     intangibles  be  reviewed  for  impairment  whenever  events or  changes in
     circumstances  indicate  that the  carrying  amount  of an asset may not be
     recoverable.  Recoverability of assets to be held and used is measured by a
     comparison  of the  carrying  amount of an asset to future  net cash  flows
     expected to be generated by the asset.  If such assets are considered to be
     impaired,  the  impairment  to be  recognized  is measured by the amount by
     which the  carrying  amount of the  assets  exceeds  the fair  value of the
     assets.  


                                       31


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(2)  Continued

     Assets to be disposed of are reported at the lower of the  carrying  amount
     or fair value less costs to sell. Adoption of this statement did not have a
     material impact on the Company's financial position, results of operations,
     or liquidity.

     (m)  Reclassifications

     Certain amounts in the January 3, 1998  consolidated  financial  statements
     have been  reclassified  to conform  with the January 2, 1999  consolidated
     financial statement presentation.

     (n)  Statements of Cash Flows - Noncash Financing and Investing Activities

     Capital  lease  obligations  of $469 and $122 were  incurred  during fiscal
     years 1998 and 1997,  respectively (none in 1996), when the Company entered
     into leases for new  machinery  and  equipment.  As described in note 7, on
     June 17, 1997,  $7,000 of the BRS Note was  contributed  to capital.  Notes
     payable  were  issued in  payment  of rent  owed to a related  party in the
     amounts of $194, $194 and $206 during the fiscal years 1998, 1997 and 1996,
     respectively.  In  connection  with the  Acquisition,  the Company  assumed
     long-term  liabilities  (capital  leases and  unsecured  notes payable to a
     related party) of $1,445.

(3)  Inventories

 Inventories consists of the following:

                                                        Jan. 2,          Jan. 3,
                                                         1999             1998
                                                        -------          -------

 Raw materials and packaging                        $    10,337            6,146
 Work in process                                          2,862            1,924
 Finished goods                                          26,565           23,397
                                                        -------        ---------

                                                    $    39,764           31,467
                                                     ==========        =========


                                       32


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(4)      Property, Plant and Equipment

Property, plant and equipment, net consists of the following:

                                                     Jan. 2,          Jan. 3,
                                                      1999             1998
                                                     -------          -------

Land                                               $    2,309           2,307
Buildings and improvements                              8,359           6,783
Leasehold improvements                                    653             622
Machinery and equipment                                17,111          14,963
Office furniture and vehicles                           2,443             925
Leased property under capital leases                    1,377             908
Construction in progress                                1,194             169
                                                        -----            ----
                                                       33,446          26,677

Less accumulated depreciation and
amortization
                                                        6,960           3,058
                                                   ----------       ---------

                                                   $   26,486          23,619
                                                    =========       =========


Plant and equipment includes amounts under capital leases as follows:

                                                     Jan. 2,          Jan. 3,
                                                      1999             1998
                                                     -------          -------

     Machinery and equipment                       $     591              122
     Office furniture and vehicles                       786              786
                                                   ---------        ---------
                                                       1,377              908

     Less accumulated amortization                       654              239
                                                   ---------        ---------

                                                   $     723              669
                                                    ========        =========

Amortization  of assets held under capital leases is included with  depreciation
expense.


                                       33


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)

(5)  Intangible Assets

Intangible assets consists of the following:

                                                     Jan. 2,          Jan. 3,
                                                      1999             1998
                                                     -------          -------

Goodwill                                           $    57,874         48,889
Trademarks                                              67,274         54,304
                                                   -----------      ---------
                                                       125,148        103,193

Less accumulated amortization                            5,606          2,362
                                                   -----------      ---------

                                                   $   119,542        100,831
                                                    ==========      =========


(6)  Leases

The  Company  has  several   noncancelable   operating  leases,   primarily  for
warehouses,  transportation  equipment  and  machinery.  These leases  generally
require the Company to pay all executory  costs such as  maintenance,  taxes and
insurance.

Future minimum lease payments under noncancelable operating leases (with initial
or remaining  lease terms in excess of one year) for the periods set forth below
are as follows:

         Years ended December:
                  1999                               $     1,415
                  2000                                     1,399
                  2001                                     1,200
                  2002                                     1,112
                  2003                                     1,012
                  Thereafter                               3,907
                                                         -------

                                                     $    10,045
                                                         =======


                                       34


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)

(6)  Continued

Future minimum capital lease payments as of January 2, 1999 are as follows:

     Years ended December 31:
              1999                                             $       363
              2000                                                     151
              2001                                                     189
              Thereafter                                                73
                                                               -----------
                       Total minimum lease payments                    776

     Less amount representing interest (at 9% to 13%)                   93
                                                               -----------
              Present value of net minimum capital
                 lease payments                                        683

     Less current installments of obligations under
              capital leases                                           393
                                                               -----------

              Obligations under capital leases, excluding
                 current installments (included in long-
                 term debt)                                    $       290
                                                               ===========


Total  rental  expense was $2,157,  $1,543 and $1,735 for the fiscal years 1998,
1997 and 1996, respectively.

The  Company  leases  a  manufacturing,  warehouse  and  corporate  headquarters
facility from the Chairman of the Board of the Company under an operating  lease
expiring in April 1999.  Total rent expense  associated  with this lease for the
fiscal  years 1998,  1997 and 1996 was $477,  $463 and $492,  respectively.  The
Company is in the process of  negotiating  a new lease at a new location for its
corporate headquarters. The Company expects to renew the existing lease with the
Company's Chairman under different terms and will attempt to sublease the office
space.


                                       35


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(7)  Long-term Debt

Long-term debt consists of the following:


<TABLE>
<CAPTION>
                                                                    Jan. 2,          Jan. 3,
                                                                     1999             1998
                                                                    -------          -------

<S>                                                               <C>                <C>     
  Revolving credit facility                                       $    22,975               -
  9.625% Senior Subordinated Notes due
      August 1, 2007                                                  120,000         120,000
  Obligations under capital leases with interest at 9%
      to 13% collateralized by certain machinery,
      equipment and vehicles                                              683             532
  Unsecured notes payable to related party with various
      interest rates ranging from 6.20% to 6.68%, due
      April 1999                                                        1,038             844
                                                                  -----------      ----------
             Total long-term debt                                     144,696         121,376

Less current installments                                               1,431             293
                                                                  -----------      ----------

             Long-term debt, excluding current
                installments                                     $    143,265         121,083
                                                                 ============      ==========
</TABLE>


In  connection  with the  Acquisition,  B&G Foods,  Inc.  entered into a $50,000
Credit  Agreement (the Credit  Facility) which consisted of a $23,500  revolving
credit facility, Term Loan A of $14,500 and Term Loan B of $12,000. Interest was
determined  based  on  several  available  rates  as  stipulated  in the  Credit
Facility,  and borrowings on the revolver were limited to specified  percentages
of eligible accounts receivable and inventories,  as defined. In connection with
the Company's  acquisition  of certain assets from Nabisco on June 17, 1997, the
Credit  Facility was amended and restated to increase  the  Company's  revolving
credit  facility  by $1,500  and  increase  Term Loans A and B by $33,500 in the
aggregate,  with new repayment terms beginning September 1997 on the term loans.
Additionally,  on June 17, 1997, $6,000 of the BRS Note was repaid (plus accrued
interest) and $7,000 of the BRS Note was  contributed to capital.  In connection
with the issuance of the 9.625% $120,000 Senior Subordinated Notes on August 11,
1997  (described  below),  the term  loans were  repaid in full,  and the Credit
Facility was further amended and restated to provide for, among other things,  a
maximum  $50,000  revolving  credit  facility due August 31, 2002. In connection
with the Maple Grove Acquisition, a consent, waiver


                                       36


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(7)  Continued

and first  amendment  to the $50,000  Credit  Facility was entered  into,  which
included,  among  other  things,  a  prospective  change  in  certain  financial
covenants  and a consent by the lender  regarding  the  purchase of Maple Grove.
Borrowings  under the  revolver  are not limited by  percentages  of  underlying
assets.

Interest on the Credit Facility is determined based on several alternative rates
as stipulated in the Credit Facility,  including the base lending rate per annum
plus 1.0% or LIBOR plus 2.50% (8.20% at January 2, 1999). The Credit Facility is
secured by substantially all of the Company's  assets.  The Credit Facility also
provides for mandatory  prepayment  requirements based on asset dispositions and
issuance of securities,  as defined. The Credit Facility contains covenants that
will  restrict,  among  other  things,  the  ability  of the  Company  to  incur
additional  indebtedness,  pay dividends and create  certain  liens.  The Credit
Facility also contains certain  financial  covenants which,  among other things,
specify  maximum  capital  expenditure  limits,  a minimum fixed charge coverage
ratio, a minimum total interest  coverage  ratio and a maximum  indebtedness  to
EBIDAT  ratio,  each  ratio as  defined.  Proceeds  of the Credit  Facility  are
restricted  to funding  the  Company's  working  capital  requirements,  capital
expenditures  and  acquisitions of companies in the same line of business as the
Company, subject to certain criteria. The Credit Facility limits acquisitions to
$20,000 per year as well as $20,000 per acquisition.

The Credit  Facility  requires an annual  commitment  fee of an amount  equal to
0.50% of the average  daily unused  portion of the Credit  Facility.  The Credit
Facility also provides a maximum  commitment for letters of credit of $3,000 and
requires an annual  commitment fee of 2.50% of the aggregate unused portion.  At
January 2, 1999 and January 3, 1998, letters of credit of approximately $593 and
$661, respectively, have been issued under the Credit Facility.

On February 7, 1997, the Company entered into a two-year  $13,000  interest rate
cap  agreement in order to reduce the  exposure of changes in interest  rates on
the Credit Facility.  The interest rate cap agreement  consists of a cap rate of
11.25%.  The cost of the interest rate cap agreement was $16,  which is recorded
in deferred  financing  fees  (other  assets) in the  accompanying  consolidated
balance  sheets at  January 2, 1999 and  January 3, 1998 and is being  amortized
over the life of the Credit Facility. The fair value of the agreement at January
2,  1999 and  January  3, 1998 is not  materially  different  than the  carrying
amount.

On August 11, 1997,  the Company issued  $120,000 of 9.625% Senior  Subordinated
Notes (the  Notes)  due August 1, 2007 with  interest  payable  semiannually  on
February 1 and August 1 of each year,  commencing February 1, 1998. The proceeds
of the Notes were used to repay the outstanding  balances  together with accrued
and unpaid  interest with respect to the Credit  Facility and the Interim Notes,
to finance the acquisition of JEM, to pay certain related fees and expenses, and
for general  corporate  purposes.  The indenture for the Notes contains  certain
covenants  that,  


                                       37


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(7)  Continued

among other things,  limit the ability of the Company to incur  additional debt,
issue preferred stock, pay dividends or make certain other restricted  payments,
enter into transactions with affiliates, make certain asset dispositions,  merge
or  consolidate  with, or transfer  substantially  all of its assets to, another
person,  as defined,  encumber  assets  under  certain  circumstances,  restrict
dividends  and other  payments from  subsidiaries,  engage in sale and leaseback
transactions,  issue capital stock,  as defined,  or engage in certain  business
activities.

The Notes are  redeemable at the option of the Company,  in whole or in part, at
any time on or after August 1, 2002 at 104.813% of their  principal  amount plus
accrued  and  unpaid  interest  and  Liquidated  Damages,  as  defined,  if any,
beginning August 1, 2002, and thereafter at prices declining annually to 100% on
or after August 1, 2005. In addition,  at any time prior to August 1, 2000,  the
Company  may,  at its  discretion,  redeem up to 35% of the  original  aggregate
principal  amount of the Notes at a  redemption  price  equal to 109.625% of the
principal  amount  thereof,  plus  accrued and unpaid  interest  and  Liquidated
Damages, as defined, if any, to the date of redemption, with the net proceeds of
one or more Public Equity  Offering,  as defined;  provided that at least 65% of
the  original  aggregate  principal  amount  of the  Notes  remains  outstanding
immediately  after each redemption.  Upon the occurrence of a Change in Control,
as defined,  the Company will have the option, at any time on or prior to August
1, 2002, to redeem the Notes,  in whole but not in part,  at a redemption  price
equal to 100% of the principal amount plus the Applicable  Premium,  as defined,
plus accrued and unpaid interest and Liquidated  Damages, as defined, if any, to
the date of  redemption,  and if the Company  does not so redeem the Notes or if
such Change in Control,  as defined,  occurs after  August 1, 2002,  the Company
will be  required to make an offer to  repurchase  the Notes at a price equal to
101% of the  principal  amount,  together  with accrued and unpaid  interest and
Liquidated Damages, as defined, if any, to the date of repurchase. The Notes are
not subject to any sinking fund requirements.

The Company has no assets or operations independent of its subsidiaries.  All of
the Company's  subsidiaries  (the Guarantors) are  wholly-owned,  and all of the
Company's  subsidiaries  jointly and severally,  and fully and  unconditionally,
guarantee  the  Notes  (the  Subsidiary  Guarantees).   Consequently,   separate
financial  statements  have not been  presented for the  guarantor  subsidiaries
because  management has determined that they would not be material to investors.
The  Subsidiary  Guarantee of each Guarantor is subordinate to the prior payment
in full of all Senior Debt, as defined.  As of January 2, 1999,  the Company and
its  subsidiaries  had Senior Debt and additional  liabilities  (including trade
payables,  accrued  expenses,  amounts due to related  parties,  deferred income
taxes and other liabilities) aggregating approximately $48.1 million.

As part of the registration  rights agreement dated August 11, 1997 entered into
with the  initial  purchasers  of the  Notes,  the  Company  agreed  to offer to
exchange an aggregate principal amount


                                       38


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(7)  Continued

of up to  $120,000  of its 9.625%  Senior  Subordinated  Notes due 2007 (the New
Notes)  for a like  principal  amount of the  Notes  outstanding  (the  Exchange
Offer).

The terms of the New Notes are  identical in all  material  respects to those of
the Notes (including principal amount,  interest rate, maturity and guarantees),
except for certain transfer restrictions and registration rights relating to the
Notes. The Exchange Offer was completed on February 6, 1998.

As  described  in note 6, the  Company  leases a  manufacturing,  warehouse  and
corporate  headquarters  facility from the Chairman of the Board of the Company.
The Company pays $44 per month in rent in cash and,  pursuant to a Memorandum of
Agreement,  an additional  amount in the form of unsecured notes payable,  which
are  issued in an annual  aggregate  principal  amount  of $188.  The  Company's
liability under the issued  unsecured notes as of January 2, 1999 and January 3,
1998 was $1,038 and $844,  respectively.  The notes are due in April  1999,  the
date  of  the  lease  expiration.  The  Company  estimates  that  the  remaining
obligation  of the notes to be issued is $59 and $295 as of  January 2, 1999 and
January 3, 1998, respectively. Such amounts are included in accrued expenses and
other liabilities.

At January 2, 1999 and January 3, 1998,  accrued  interest of $5,397 and $4,779,
respectively,  is  included  in accrued  expenses  in the  accompanying  balance
sheets.

The aggregate maturities of long-term debt are as follows:

    Years ended December:
             1999                                       $   1,431
             2000                                             151
             2001                                              66
             2002                                          23,043
             2003                                               5
             Thereafter                                   120,000
                                                          -------

                                                        $ 144,696


                                       39


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(8)  Income Tax Expense (Benefit)

Income tax expense (benefit) has been classified in the accompanying  statements
of operations as follows:

Income tax expense (benefit) consists of the following:

                                          Year            Year            Year
                                          ended           ended           ended
                                         Jan. 2,         Jan. 3,        Dec. 28,
                                          1999            1998            1996
                                         -------         -------        --------

Income before extraordinary item         $1,431             833            591
Extraordinary item                            -          (1,138)             -
                                         ------          ------            ---
                                         $1,431            (305)           591
                                         ======          ======            ===



                                          Year            Year            Year
                                          ended           ended           ended
                                         Jan. 2,         Jan. 3,        Dec. 28,
                                          1999            1998            1996
                                         -------         -------        --------

         Current:
                  Federal              $      -               -             95
                  State                     113               5            110
                                         ------          ------            ---
                                            113               5            205
                                         ------          ------            ---

         Deferred:
                  Federal                 1,228            (295)           271
                  State                      90            ( 15)           115
                                         ------          ------            ---

                                          1,318            (310)           386
                                         ------          ------            ---

                                       $  1,431            (305)           591
                                         ======          ======            ===


                                       40


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(8)  Continued

Income tax  expense  (benefit)  differs  from the  expected  income tax  expense
(benefit)  (computed  by  applying  the U.S.  federal  income tax rate of 34% to
pretax income) as a result of the following:

                                          Year            Year            Year
                                          ended           ended           ended
                                         Jan. 2,         Jan. 3,        Dec. 28,
                                          1999            1998            1996
                                         -------         -------        --------

Computed expected tax expense (benefit) $   776            (570)           295
State income taxes, net of federal
         income tax benefit                 134              (7)           149
Nondeductible expenses, principally
         amortization of goodwill           224             172            274
Change in valuation allowance for
         deferred income taxes
         allocated to income tax
         expense                             84               5           (389)
Other                                       213              95            262
                                         ------          ------            ---
                                        $ 1,431            (305)           591
                                         ======          ======            ===


                                       41


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(8)  Continued

The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax liabilities are presented below:


                                                            Jan. 2,      Jan. 3,
                                                             1999         1998
                                                            -------      -------

Deferred tax assets:
     Accounts receivable, principally due to allowance     $    392         275
     Inventories, principally due to additional costs
          capitalized for tax purposes                          748         590
     Accruals and other liabilities not currently
          deductible                                          1,902       2,302
     Net operating loss carryforwards                         4,034       3,574
     Deferred financing costs                                   990       1,178
                                                           --------    --------
          Total gross deferred tax assets                     8,066       7,919

     Less valuation allowance                                   934         773
                                                           --------    --------

          Net deferred tax assets                             7,132       7,146
                                                           --------    --------

Deferred tax liabilities:
     Plant and equipment                                     (2,300)     (2,173)
     Intangible assets                                      (19,703)    (14,187)
                                                         ----------    --------

              Total deferred tax liabilities                (22,003)    (16,360)
                                                         ----------    --------

              Net deferred tax liability                 $  (14,871)     (9,214)
                                                         ==========    ========


In assessing  the  realizability  of deferred tax assets,  management  considers
whether it is more likely than not that some  portion or all of the deferred tax
assets will not be realized.  The ultimate realization of deferred tax assets is
dependent  upon the  generation of future  taxable  income during the periods in
which those temporary  differences become deductible.  Management  considers the
scheduled reversal of deferred tax liabilities, projected future taxable income,
and tax planning  strategies in making this assessment.  Based upon the level of
historical  taxable  income and  projections  for future taxable income over the
periods in which the deferred tax assets are deductible,  management believes it
is more  likely  than not that the Company  will  realize the  


                                       42


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(8)  Continued

benefits  of  these  deductible  differences,  net  of  the  existing  valuation
allowances  at January 2, 1999 and January 3, 1998.  The amount of the  deferred
tax asset considered  realizable,  however, could be reduced in the near term if
estimates of future taxable income during the  carryforward  period are reduced.
The valuation allowance at January 2, 1999 and January 3, 1998 of $934 and $773,
respectively,   represents   the  allowance   for  state  net   operating   loss
carryforwards  of $15,600 and  $12,900,  respectively,  which are  available  to
offset  future  state  taxable  income,   if  any,  through  2005.  The  Company
established a valuation  allowance for the deferred tax assets  associated  with
state net operating  loss  carryforwards  at January 2, 1999 and January 3, 1998
because  management  believes that based upon  historical  and  projected  state
taxable  income,  it is not more  likely  than not that the  deferred  tax asset
related to such net operating loss  carryforwards  will be realized.  Any future
utilization  of these state net operating loss  carryforwards  will result in an
adjustment  to goodwill to the extent it reduces the  valuation  allowance.  The
change in the  valuation  allowance in fiscal 1998 and 1997 was primarily due to
the utilization of state net operating loss carryforwards.

At January 2, 1999, the Company has net operating loss carryforwards for federal
income tax  purposes of $9,119  which are  available  to offset  future  federal
taxable  income,  if any,  through  2018.  As a result  of the  Acquisition  and
Successor  Acquisitions,  the  annual  utilization  of the  net  operating  loss
carryforwards is limited under certain provisions of the Internal Revenue Code.


(9)  Pension Benefits

The Company has defined benefit pension plans covering  substantially all of its
employees, which plans were previously provided by the Predecessor. The benefits
are based on years of service and the employee's  compensation,  as defined. The
Company makes annual contributions to the plans equal to the maximum amount that
can be deducted for income tax purposes.


                                       43


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(9)  Continued

The following  table sets forth the Company's  defined  benefit  pension  plans'
benefit  obligation,  fair value of plan assets and funded status  recognized in
the Successor Consolidated balance sheets:

<TABLE>
<CAPTION>
                                                                          Jan. 2,          Jan. 3,
                                                                           1999              1998
                                                                          -------          -------

         <S>                                                           <C>                <C>
         Change in benefit obligation
         Benefit obligation at beginning of year                       $     6,824            6,047
         Actuarial loss                                                        253              110
         Service cost                                                          470              464
         Interest cost                                                         478              436
         Benefits paid                                                        (240)            (233)
                                                                       -----------        ---------
         Benefit obligation at end of year                                   7,785            6,824
                                                                       -----------        ---------

         Change in plan assets
         Fair value of plan assets at beginning of year                      4,927            4,190
         Actual return on plan assets                                          863              659
         Employer contribution                                                 426              311
         Benefits paid                                                        (240)            (233)
                                                                       -----------        ---------
         Fair value of plan assets at end of year                            5,976            4,927
                                                                       -----------        ---------

         Funded status                                                      (1,809)          (1,897)

         Unrecognized net gain                                                (401)            (198)
                                                                       -----------        ---------
         Accrued pension cost                                          $    (2,210)          (2,095)
                                                                       ===========        =========

         Change in prepaid pension cost
         Accrued benefit cost at beginning of year                     $   (2,095)           (1,857)
         Net periodic pension cost                                           (531)             (549)
         Additional liability                                                 (10)                -
         Contributions                                                         426              311
                                                                       -----------        ---------
         Accrued pension cost at end of year                           $   (2,210)           (2,095)
                                                                       ===========        =========

         Weighted-average assumptions as of
         January 2, 1999 and January 3, 1998
         Discount rate                                                       6.75%            7.25%
         Rate of increase in compensation levels                             4.50%            5.00%
         Expected long-term rate of return on plan assets                    8.50%            8.50%
</TABLE>


Plan assets are invested primarily in government securities and mutual funds.


                                       44


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(9)  Continued

Net periodic cost includes the following components:

                                                    Year       Year       Year
                                                    ended      ended      ended
                                                   Jan. 2,    Jan. 3,   Dec. 28,
                                                    1999       1998       1996
                                                   -------    -------   --------
Service cost - benefits earned during the
     period                                      $   470        464        412
Interest cost on projected benefit obligation        478        436        387
Expected return on plan assets                      (472)      (673)      (168)
Net amortization and deferral                         55        322       (107)
                                                 -------       ----       ----

         Net pension cost                        $   531        549        524
                                                 =======       ====       ====


The Company sponsors several defined  contribution plans covering  substantially
all of its employees,  which plans were previously sponsored by the Predecessor.
Employees may contribute to these plans and these  contributions  are matched at
varying amounts by the Company. Company contributions for the matching component
of these  plans  amounted  to $226,  $225 and $229 for the  fiscal  years  ended
January 2, 1999, January 3, 1998 and December 28, 1996, respectively.


                                       45


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(10) Changes in Stockholder's Equity

The changes in stockholder's  equity for the fiscal years ended January 2, 1999,
January 3, 1998 and December 28, 1996 are as follows:


<TABLE>
<CAPTION>
                                     Common Stock          Additional      Receivable
                                     ------------           paid-in        from stock      Accumulated
                                  Shares       Amount       capital         issuance         deficit          Total
                                  ------       ------      ----------      ----------      -----------        -----

<S>                               <C>       <C>               <C>                <C>          <C>             <C>
Balance at
December 30, 1995                 8,900     $  15,131         13,331              --          1,517           29,979
Net income                           --            --             --              --            276              276
                                  -----     ---------         ------             ---          -----           ------
Balance at
December 27, 1996,
   immediately prior to
Acquisition                       8,900        15,131         13,331              --          1,793           30,255

Adjustment associated
with Acquisition*                    --            --            369              --             --              369
Eliminate predecessor equity
   upon Acquisition              (8,900)      (15,131)       (13,700)             --         (1,793)         (30,624)
Successor shares issued upon
   Acquisition                        1            --         13,000            (500)            --           12,500
                                  -----     ---------         ------             ---          -----           ------
Balance at December 28, 1996
                                      1            --         13,000            (500)            --           12,500

Net loss                             --            --             --              --         (1,372)          (1,372)
Capital contribution (note 7)
                                     --            --          7,000              --             --            7,000
Payment of receivable from
   stock issuance                    --            --             --             500             --              500
                                  -----     ---------         ------             ---          -----           ------
Balance at January 3, 1998            1            --         20,000              --         (1,372)          18,628

Net income                           --            --             --              --            850              850
Proceeds from issuance of
   equity                            --            --          1,342              --             --            1,342
                                  -----     ---------         ------             ---          -----           ------
Balance at January 2, 1999            1           $--         21,342              --           (522)          20,820
                                  =====     =========         ======             ===          =====           ======
</TABLE>

       *In  accordance  with  the  acquisition  agreement  between  SFC  and the
        Company,  the net of all  intercompany  accounts was settled by way of a
        capital   contribution   to  the  Company   immediately   prior  to  the
        Acquisition.


                                       46


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(11) Related-party Transactions

In  conjunction  with the  Acquisition,  the Company  entered  into a Management
Agreement  with  BRS,  in which BRS is paid an  annual  fee of $250 for  certain
management,  business and organizational  strategy,  and merchant and investment
banking  services.  Charges for such  services  amounted to  approximately  $250
during  the  fiscal  years  ended  January  2, 1999 and  January  3,  1998.  The
Management  Agreement  will expire  either on December 27, 2006 or the date that
BRS owns less than 20% of the outstanding common stock, if sooner.

The Company entered into a Transaction  Services Agreement pursuant to which BRS
will be paid a transaction  fee for  management,  financial and other  corporate
advisory  services  rendered  by  BRS in  connection  with  acquisitions  by the
Company,  which fee will not  exceed  1.0% of the total  transaction  value.  In
connection  with the Maple Grove  Acquisition in fiscal 1998 and the acquisition
of  certain  assets  from  Nabisco  and JEM in fiscal  1997,  the  Company  paid
transaction fees aggregating $250 and $620, respectively, which were included in
the allocation of the respective purchase prices.

Due to Related Parties

Due to  related  parties at January  2, 1999  includes  management  fees to BRS,
accrued  interest payable under the unsecured notes payable to related party and
an amount due to the former  owner of Maple Grove (and  current  director of the
Company) resulting from the Maple Grove  Acquisition.  Due to related parties at
January 3, 1998 includes  management  fees to BRS and accrued  interest  payable
under the unsecured notes payable to related party.

Related party interest  expense on the unsecured  notes payable to related party
and the BRS Note was $74,  $811 and $38 for the fiscal  years  ended  January 2,
1999, January 3, 1998 and December 28, 1996, respectively.

In connection  with the Company's  acquisition of certain assets from Nabisco on
June 17, 1997,  the Company  entered into a  co-packing  agreement  with Nabisco
under which  Nabisco  will  continue to bottle  products  until March 1998,  and
assumed certain co-packing  contracts.  In addition,  the Company entered into a
Transition  Services  Agreement (as defined)  with Nabisco,  under which Nabisco
provided field sales force,  administrative  warehousing and delivery, and other
administrative support on a national basis for the brands acquired from June 17,
1997 through  September 1, 1997.  Amounts paid by the Company for the co-packing
agreement and the Transition Services Agreement (as defined) in 1997 amounted to
$879.


                                       47


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(11) Continued

Prior to the  Acquisition,  SFC provided  certain  financing and cash management
services for the Company and allocated certain costs for services provided. Such
charges terminated upon the completion of the Acquisition and have been replaced
with the  Company's own costs.  Allocations  to the Company by SFC were based on
the  Company's  share  of  costs  paid  by SFC on its  behalf  for  consolidated
programs.  Such  allocations may not be reflective of the costs which would have
been incurred if the Company  operated on a  stand-alone  basis or which will be
incurred in the future.  Management  believes that the basis for  allocation was
reasonable. Management does not believe it is practicable to estimate the amount
of  expenses  which  would have been  incurred  during  fiscal year 1996 had the
Company  operated as a separate entity during these periods.  The following is a
summary of the amounts charged or allocated to the Company:

Trade Accounts Receivable

During the period the Company was a subsidiary  of SFC (from August 1993 through
December 27, 1996), the Company sold its trade accounts receivable as they arose
from  sales  to a  financing  subsidiary  of SFC.  Discounting  expense,  net of
servicing  income,  related to this arrangement was recorded as interest expense
and totaled approximately $807 in fiscal year 1996.

Management Fee

On January 1, 1995,  the Company  entered  into an  Administrative  Services and
Management  Agreement  with SFC, in which SFC was paid an annual fee equal to 1%
of gross revenues, as defined, for certain accounting, legal, tax and management
advisory  services.  Charges for such services amounted to $1,249 in fiscal year
1996.

Borrowings

The weighted  average  interest rate on borrowings from SFC for fiscal year 1996
was 9.94%.  The  related  interest  expense  recognized  by the  Company on such
borrowings was $3,607 in fiscal year 1996.


(12) Commitments and Contingencies

The  Company is  involved  in various  claims and legal  actions  arising in the
ordinary  course  of  business.  In the  opinion  of  management,  the  ultimate
disposition  of these  matters  will not have a material  adverse  effect on the
Company's consolidated financial position, results of operations or liquidity.


                                       48


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(12) Continued


On January 2, 1999, the Company had purchase  commitments with various suppliers
to purchase  certain raw  materials  in the  aggregate  amount of  approximately
$2,700.  Management  believes that all such commitments will be fulfilled within
one year.

The  Company is subject to  environmental  regulations  in the normal  course of
business.  Management believes that the cost of compliance with such regulations
will not have a material adverse effect on the Company's business,  consolidated
financial position or results of operations.

(13) Business and Credit Concentrations

The Company's  exposure to credit loss in the event of  non-payment  of accounts
receivable by customers is represented in the amount of those  receivables.  The
Company  performs  ongoing  credit  evaluations  of  its  customers'   financial
condition  and  generally  requires no collateral  from those  customers.  As of
January 2, 1999, other than accounts  receivable from  International Home Foods,
Inc. (IHF), the Company does not believe it has any significant concentration of
credit risk with respect to its trade accounts receivable.

The  Company   produces  fruit  spreads  under  an  Amended  and  Restated  Jams
Manufacturing  Agreement  dated  March 3, 1997 and wet spices  under a Sales and
Distribution  Agreement dated March 19, 1993 with IHF which expire in March 1999
and March 1998, respectively.  Additionally, the Company distributes certain IHF
products  under a Spice Supply  Agreement  dated March 19, 1993 which expired on
March 31, 1998.  Sales under these contracts  during the fiscal years 1998, 1997
and 1996 were $36,906, $46,216 and $50,778,  respectively.  Receivables due from
IHF included in trade accounts receivable at January 2, 1999 and January 3, 1998
were $1,176 and $1,820, respectively.

By letter dated February 18, 1998, the Company received notice from IHF that (a)
IHF would not renew the Amended and Restated Jams Manufacturing  Agreement dated
March  3,  1997  after  its  expiration  on  March  31,  1999,  and  (b) IHF was
terminating,  effective  March 31, 1999,  the Sales and  Distribution  Agreement
dated March 19, 1993.

With respect to the Spice Supply  Agreement,  dated as of March 19, 1993,  which
expired on March 31,  1998,  the Company  renewed the  agreement on May 18, 1998
without a specific term, terminable by either party upon 90 days written notice.


                                       49


<PAGE>


                        B&G FOODS, INC. AND SUBSIDIARIES

                    Notes to Financial Statements, Continued

                             (Dollars in thousands)


(14) Subsequent Events

On February 5, 1999, the Company  acquired the assets of the Polaner Brand,  the
Maxams  Brand,  the Eagle Rock Farms  Brand,  and assorted  products,  including
associated private label products  (collectively,  the Acquired Businesses) from
IHF pursuant to an Asset Purchase Agreement (the Asset Purchase Agreement) dated
as of  January  12,  1999  among the  Company,  IHF,  and M.  Polaner,  Inc.,  a
wholly-owned  subsidiary of IHF  (collectively,  the  Sellers).  Pursuant to the
Asset  Purchase  Agreement,  the Company  purchased the Acquired  Businesses for
$30,000 in cash  (subject to post closing  adjustments).  The Sellers  agreed to
provide  certain  transition  services to the Company for 90 days  pursuant to a
Transaction Services Agreement.

Financing for this acquisition and certain related transaction fees and expenses
was provided by borrowings  from the Credit  Facility.  In  connection  with the
Asset Purchase  Agreement,  a consent waiver and second  amendment of the Credit
Facility was entered into which included, among other things, an increase in the
maximum  borrowings to $60,000,  a change in interest  rate, a change in certain
financial  covenants,  and a consent by the lender regarding the purchase of the
Acquired Businesses.

On March 15,  1999,  the Company  acquired  the assets and stock of The Heritage
Portfolio of Brands for $192,000 (the "Heritage Acquisition") from The Pillsbury
Company.  In  connection  with this  transaction,  the  Company  entered  into a
$280,000  senior  secured  credit  facility  comprised  of a  $60,000  five-year
revolving credit facility,  a $70,000 five-year term loan facility (Term Loan A)
and a $150,000 seven-year term loan facility (Term Loan B, and collectively with
Term  Loan  A,  the  Term  Loan  Facilities).  The  proceeds  of the  Term  Loan
Facilities, together with an additional $35,000 of equity from BRS, were used to
fund the Heritage  Acquisition  and  refinance  borrowings  under the  Company's
Credit Facility.


                                       50


<PAGE>


(15) Quarterly Financial Data (unaudited)

                              First     Second      Third     Fourth
                             Quarter    Quarter    Quarter    Quarter      Year
                            ----------------------------------------------------

     Net sales
        1998                 $38,398    42,633      46,477     52,272   179,780
        1997                  30,363    38,040      35,934     47,278   151,615

     Gross profit
        1998                 $14,925    16,635      18,122     21,912    71,594
        1997                   8,661    12,117      13,495     18,392    52,665

     Income before
     extraordinary item
        1998                 $  (236)      433         224        429       850
        1997                    (304)      311          26        399       432

     Net income (loss)
        1998                 $  (236)      433         224        429       850
        1997                    (304)      311      (1,778)       399    (1,372)


                                       51

<PAGE>

                                                                    Schedule II


                        B&G Foods, Inc. and Subsidiaries

                        Valuation and Qualifying Accounts

                             (dollars in thousands)


<TABLE>
<CAPTION>
        Column A               Column B                   Column C                  Column D           Column E
                                                         Additions
                              Balance at       Charged to        Charged to
                             beginning of      costs and       other accounts     Deductions -      Balance at end
       Description              period          expenses         - describe         describe          of period

<S>                            <C>              <C>                 <C>           <C>                 <C>
1998:
Allowance for doubtful
   accounts                    $   687          $   43               --           $   51(a)           $  679
Restructuring accruals
                               $   656              --               --           $  656(b)           $    0

1997:
Allowance for doubtful
   accounts                    $     0          $  687               --               --              $  687
Restructuring accruals
                               $ 1,536              --               --           $  880(c)           $  656
</TABLE>


(a)  Represents bad-debt write-offs.

(b)  Cash expenditures relating primarily to tenancy costs.

(c)  Cash expenditures relating primarily to tenancy costs,  severance payments,
     and charges relating from changes in the production process.


                                       52


<PAGE>


ITEM 9.   CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING AND
          FINANCIAL DISCLOSURE

     None.

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

     The  following  table sets forth  certain  information  with respect to the
persons who are members of the Board of Directors or executive  officers of B&G.
Other officers may also be appointed to fill certain positions. Each director of
B&G holds office until the next annual meeting of  shareholders  of B&G or until
his successor has been elected and qualified.

       Name                 Age                              Position

Leonard S. Polaner          68      Chairman of the Board of Directors
David L. Wenner             49      President, Chief Executive Officer and
                                    Director
Robert C. Cantwell          42      Executive Vice President of Finance and
                                    Chief Financial Officer
David H. Burke              56      Executive Vice President of Sales and
                                    Marketing
James H. Brown              56      Executive Vice President of Manufacturing
Thomas Baldwin              39      Director
William F. Callahan III     57      Director
Alfred Poe                  49      Director
Harold O. Rosser II         50      Director
Stephen C. Sherrill         45      Director


     Leonard  S.  Polaner,  Chairman  of the  Board:  Leonard  Polaner  has been
Chairman of the Board of B&G since March 1993 when the Polaner business was sold
to IHF.  Prior to that time,  Mr.  Polaner  was  President  and Chief  Executive
Officer of B&G, positions which he had assumed upon joining the Company in 1986.
Mr. Polaner began his career in the food products  industry in 1956 when,  after
earning his Masters Degree from Harvard  Business School,  he joined Polaner,  a
family-run business. He has been active in many industry trade groups, including
the New York Preservers  Association and the International  Jelly and Preservers
Association,  organizations  in which he served as President and a member of the
Board, respectively.

     David L. Wenner, President and Chief Executive Officer: David Wenner is the
President  and Chief  Executive  Officer of the  Company,  positions he has held
since March 1993.  Mr. Wenner joined B&G in 1989 as Assistant to the  President,
directly  responsible  for the Company's  distribution  and Bloch & Guggenheimer
operations.  In 1991,  he was  promoted to Vice  President.  He  continued to be
responsible  for  distribution  and  assumed   responsibility  for  all  company
operations.  Prior to joining B&G,  Mr.  Wenner spent nine 


                                       53


<PAGE>


years in the consumer  products division at Johnson & Johnson in supervision and
management positions responsible for manufacturing,  maintenance and purchasing.
Mr.  Wenner is active in industry  trade  groups and has served as  President of
Pickle Packers International.

     Robert C. Cantwell, Executive Vice President of Finance and Chief Financial
Officer:  Robert  Cantwell is the Executive  Vice President of Finance and Chief
Financial  Officer of B&G. He joined the Company in 1983 as the  Assistant  Vice
President of Finance. In that position,  Mr. Cantwell had responsibility for all
financial  reporting,  including  budgeting.  Mr.  Cantwell  was promoted to his
current  position  in  1991,  assuming  full  responsibility  for all  financial
matters,  as well as MIS, Data  Processing,  Administration  and Corporate Human
Resources.  Prior to  joining  the  Company,  Mr.  Cantwell  spent four years at
Deloitte  &  Touche,  where he  received  accreditation  as a  Certified  Public
Accountant.

     David H. Burke,  Executive  Vice  President of Sales and  Marketing:  David
Burke is the Executive Vice President of Sales and Marketing of the Company. Mr.
Burke has an extensive  background with major consumer products  companies.  His
experience  includes  eight  years  with  Procter  & Gamble  in sales  and sales
management  and 12 years at Quaker Oats,  where he was a Regional  Sales Manager
and later the director of Broker Sales. Mr. Burke also spent four years with Pet
Inc. as Vice President for their frozen foods business.  Mr. Burke joined B&G in
1990 and since that time has been  responsible  for the  national  expansion  of
Polaner   All-Fruit  and  the  sales  and  marketing  of  all  of  the  Bloch  &
Guggenheimer, Burns & Ricker and New York Style products.

     James H. Brown,  Executive Vice President of Manufacturing:  James Brown is
the Senior Vice  President of  Manufacturing  and has 24 years of  experience in
manufacturing   with  B&G  and  Polaner.   He  has  been   responsible  for  all
manufacturing  at  the  Roseland  facility  since  1981.  In  1994,  he  assumed
responsibility for B&G's other  manufacturing  facilities.  Prior to joining B&G
(Polaner)  in 1972,  Mr.  Brown worked at Kraft Foods for two years as a project
engineer and spent four years in the U.S. Navy.

     Thomas J. Baldwin,  Director: Since 1995, Thomas Baldwin has been the Chief
Executive  Officer and a founding  stockholder  of  Christmas  Corner,  Inc.,  a
specialty retail chain that owns and operates  seasonal  Christmas  stores.  Mr.
Baldwin is also a principal  and  co-founder  of PB Ventures.  From 1993 through
1995,  Mr.  Baldwin was a Managing  Director of the leveraged  buyout firm Invus
Group, Ltd.

     William F. Callahan III, Director:  Since 1998, William Callahan has been a
Director since B&G acquired Maple Grove.  Mr. Callahan was the C.E.O.  and owner
of Maple Grove. Mr. Callahan began his career in the specialty foods business in
1975 when he acquired Maple Grove.  Prior to the acquisition of Maple Grove, Mr.
Callahan was Vice  President,  Sales, of Blyth,  Eastman,  Dillon and Co. in New
York and a trial attorney for the U.S. Securities and Exchange Commission in New
York.  Mr.  Callahan  is a  graduate  of  Georgetown  University  and the Boston
University  Law  School.  He is a 


                                       54


<PAGE>


member of the State of Vermont  Chamber  of  Commerce,  a member of the  Vermont
Maple Industry Council and the State of Vermont Agriculture  Commissioner's Task
Force.

     Alfred  Poe,  Director:  Mr.  Poe has been a  director  since  1997.  He is
Chairman of the Board of the  MenuDirect  Corporation,  a provider of  specialty
meals for people on restricted  diets and has been the Chief  Executive  Officer
since 1997. Mr. Poe was a Corporate  Vice  President of Campbell's  Soup Company
from  1991  through  1996.  from  1993  through  1996  he was the  President  of
Campbell's Meat Enhancement  Group.  Previously,  from 1982 to 1991,  Alfred Poe
held various positions, including Vice President, Brands Director and Commercial
Director, with Mars, Inc.

     Harold O. Rosser II, Director:  Since its formation in 1995,  Harold Rosser
has been a Managing  Director  of BRS.  Mr.  Rosser  was an officer of  Citicorp
Venture  Capital  from 1987  through  1994.  Previously,  he spent 12 years with
Citicorp/Citibank  in various  management and corporate finance  positions.  Mr.
Rosser is a director of Jitney-Jungle  Stores of America,  Inc.,  American Paper
Group, Inc.,  Acapulco  Restaurants,  Inc.,  California Pizza Kitchen,  Inc. and
Penhall International, Inc.

     Stephen  C.  Sherrill,  Director:  Since  its  formation  in 1995,  Stephen
Sherrill  has been a Managing  Director of BRS.  Mr.  Sherrill was an officer of
Citicorp Venture Capital from 1983 through 1994. Previously, he was an associate
at the New York law  firm of Paul,  Weiss,  Rifkind,  Wharton  &  Garrison.  Mr.
Sherrill is a director of Galey & Lord, Inc.,  Jitney-Jungle  Stores of America,
Inc.,  Doane  Pet  Care  Enterprises,  Inc.,  Mediq  Incorporated,  Health  Plus
Corporation and Alliance Laundry Systems LLC.

ITEM 11.  EXECUTIVE COMPENSATION

     The  following  table  presents  certain  summary  information   concerning
compensation earned by the Company's Chief Executive Officers and the four other
most highly paid  executive  officers of the  Company,  including  the  Chairman
(collectively,  the "Named Executive  Officers"),  for services  rendered in all
capacities to the Company for fiscal 1998:


                                       55


<PAGE>


                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                                                                         All Other
             Name and Principal Position                Year       Salary        Bonus       Other      Compensation
             ---------------------------                ----       ------        -----       -----      ------------
                                                                                  (1)         (2)            (3)
                                                                                  ---         ---            ---
<S>                                                     <C>       <C>           <C>         <C>            <C>   
Leonard S. Polaner
   Chairman of the Board                                1998      $100,000      $35,000     $13,800        $8,100
David L. Wenner
   President and Chief Executive Officer                1998       200,102      100,000      10,000         9,600
Robert C. Cantwell
   Executive Vice President of  Finance and Chief
   Financial Officer                                    1998       161,640       56,000      10,000         9,600
David H. Burke
   Executive Vice President of Sales and Marketing                                                    
                                                        1998       157,102       56,000      10,000         9,600
James H. Brown
   Executive Vice President of Manufacturing                                                          
                                                        1998       151,640       52,500      10,850         9,600
</TABLE>

(1)  Includes annual bonus payment under the Company's Annual Bonus Plan.
(2)  Includes personal use of a Company automobile or automobile allowances.
(3)  Includes  the  Company's  matching  contributions  to the  401(k)  Plan and
     contribution to the Company's Pension Plan.

Director Compensation and Arrangements

     Directors of the Company will receive  compensation  for their  services as
directors  in the  amount  of $1,000  per  meeting  of the  Board of  Directors.
Directors  of the Company  are  entitled to  reimbursement  of their  reasonable
out-of-pocket  expenses in  connection  with their travel to and  attendance  at
meetings of the board of directors or committees thereof.

Annual Bonus Plan

     The Company also  maintains  an Annual Bonus Plan that  provides for annual
incentive  awards to be made to key executives upon the Company's  attainment of
pre-set  annual  financial  objectives.  The amount of the annual  award to each
executive is based upon a percentage of the executive's  annualized base salary.
Awards are paid in a cash lump sum  following  the close of each plan year.  The
plan  provides  for  forfeiture  of  proration of awards in the event of certain
circumstances such as the executive's promotions or demotion,  death, retirement
or resignation.

Stock Option Plan

     In order to attract, retain and motivate selected employees and officers of
the Company,  Holdings adopted the B&G Foods Holdings Corp. 1997 Incentive Stock


                                       56


<PAGE>


Option  Plan (the  "Option  Plan")  for key  employees  of the  Company  and its
subsidiaries.  The Option Plan provides that it may be administered by Holdings'
Board of  Directors  or a  committee  designated  by the Board of  Directors  of
Holdings.  Holdings'  Board of Directors  has  designated a committee  comprised
initially of Stephen C. Sherrill and Harold O. Rosser II. Options  granted under
the Option Plan will be exercisable in accordance with terms  established by the
Holdings  Board.  Options  will expire on the date  determined  by the  Holdings
Board, which shall not be later than the tenth anniversary of the date of grant.

     No grants of options were made under the Option Plan during fiscal 1998.

Compensation Committee Interlocks and Insider Participation

     The  Board  of  Directors  of the  Company  has  appointed  a  Compensation
Committee  comprised of Mr.  Sherrill and Mr. Rosser.  Mr.  Sherrill is a former
officer of the  Company,  for which  position he received no  compensation;  Mr.
Rosser is not and has not been an officer of the Company.  Each of Mr.  Sherrill
and Mr. Rosser are principals of BRS.

Employment Agreements

     The Company has no employment agreements.

401(k) Plan

     The Company maintains a tax-qualified defined contribution plan with a cash
or deferred arrangement intended to qualify under Section 401(k) of the Internal
Revenue Code of 1986, as amended (the "Code"). Company employees become eligible
to  participate  in the plan upon  reaching  age 21 and  completing  one year of
employment with the Company. Each participant in the plan may elect to defer, in
the form of  contributions  to the plan,  up to 17% of  compensation  that would
otherwise be paid to the participant in the applicable  year,  which  percentage
may be increased or decreased by the  administrative  committee of the plan, but
is otherwise not to exceed the statutorily  prescribed  annual limit ($10,000 in
1998).  The  Company  makes a 50%  matching  contribution  with  respect to each
participant's  elective  contributions,  up to six percent of such participant's
compensation. Matching contributions vest over a rolling five-year period.


                                       57


<PAGE>


Pension Plan

                               PENSION PLAN TABLE


                                          Years of Service
Renumeration          15          20            25            30            35
- ------------          --          --            --            --            --

 40,000           $ 5,032      $ 6,710       $ 8,387       $10,065       $11,742
 60,000           $ 8,482      $11,310       $14,137       $16,965       $19,792
 80,000           $11,932      $15,910       $19,887       $23,865       $27,842
100,000           $15,382      $20,510       $25,637       $30,765       $35,892
120,000           $18,832      $25,110       $31,387       $37,665       $43,942
140,000           $22,282      $29,710       $37,137       $44,565       $51,992
160,000           $25,732      $34,310       $42,887       $51,465       $60,042

     Benefits under the plans are calculated  generally under a formula of 0.75%
of final  average  earnings  multiplied  by service  plus 0.4% of final  average
earnings in excess of covered  compensation  multiplied by service limited to 35
years.  The  compensation  covered by the pension  plan is W-2  earnings and any
amounts  contributed to any tax qualified  profit sharing plan or cafeteria plan
limited to $160,000 as required by Section 401(a)(17) of the Code. As of January
2, 1999, the years of credited service for each of the Named Executive  Officers
were: Mr. Polaner,  11; Mr. Wenner,  9; Mr. Cantwell,  15; Mr. Burke, 8; and Mr.
Brown, 11.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The Company is a wholly owned  subsidiary of Holdings.  The following table
sets  forth  certain  information  as of  January  2, 1999 with  respect  to the
beneficial  ownership of the 13% Series A Cumulative  Preferred Stock, par value
$0.01 per share, of Holdings ("Holdings  Preferred Stock") and the common stock,
par value $0.01 per share,  of Holdings  ("Holdings  Common  Stock") by (i) each
person or entity who owns five percent or more  thereof,  (ii) each  director of
the Company who is a stockholder,  (iii) the Named  Executive  Officers and (iv)
all  directors  and  officers  of  the  Company  as a  group.  Unless  otherwise
specified, all shares are directly held.


                                       58


<PAGE>


                                                 Number and Percent of Shares

                                                 Holdings           Holdings
      Preferred Stock                          Common Stock     Preferred Stock
- --------------------------------------------------------------------------------

Name of Beneficial Owner                     Number   Percent   Number   Percent
- ------------------------                     ------   -------   ------   -------

Bruckmann, Rosser, Sherrill & Co., L.P(1)
  Two Greenwich Plaza, Suite 100
  Greenwich, CT 06830                        85,000    82.9%    18,775     92.4%
Leonard S. Polaner (3)                        3,000     2.9%       145         *
David L. Wenner (3)                           3,000     2.9%        20         *
David H. Burke (3)                            3,000     2.9%        20         *
James H. Brown (3)                            3,000     2.9%        20         *
Robert C. Cantwell (3)                        3,000     2.9%        20         *
Thomas J. Baldwin (3)                           500        *     110.4         *
Alfred Poe (3)                                  500        *     110.4         *
William F. Callahan III (3)                   1,450     1.4%   1,050.9      5.2%
All directors and officers as a group
(9 persons) (2) (3)

 *       Less than 1%

(1)  Includes shares held by certain other entities and  individuals  affiliated
     with BRS (together with BRS, the "BRS Investors"). BRS disclaims beneficial
     ownership of such shares.  BRS is a limited  partnership,  the sole general
     partner of which is BRS Partners,  Limited Partnership ("BRS Partners") and
     the manager of which is Bruckmann,  Rosser,  Sherrill & Co.,  Inc.  ("BRS &
     Co.").  The sole general partner of BRS Partners is BRSE  Associates,  Inc.
     ("BRSE Associates"). Bruce C. Bruckmann, Harold O. Rosser II and Stephen C.
     Sherrill  are  stockholders  of BRS & Co.  and BRSE  Associates  and may be
     deemed to share  beneficial  ownership of the shares shown as  beneficially
     owned by BRS. Such individuals  disclaim  beneficial  ownership of any such
     shares.

(2)  With  respect to Mr.  Sherrill  and Mr.  Rosser,  directors of the Company,
     excludes  shares held by BRS and certain  other  entities  and  individuals
     affiliated  with BRS, of which shares Mr.  Sherrill and Mr. Rosser disclaim
     beneficial ownership.

(3)  The address of such person is c/o B&G Foods,  Inc.,  426 Eagle Rock Avenue,
     Roseland, New Jersey, 07068.


                                       59


<PAGE>


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Stockholders Agreement and Registration Rights Agreement

     The BRS Investors, the Management Investors and Holdings are parties to the
Stockholders Agreement and the Holding Registration Rights Agreement.

BRS Management and Transaction Services Agreements

     The Company and Holdings are party to a management  services agreement (the
"BRS  Management  Agreement")  with BRS & Co.,  the manager of BRS,  pursuant to
which BRS & Co. is paid $250,000 per annum for certain management,  business and
organizational strategy and merchant and investment banking services rendered to
the Company and Holdings, which services include, but are not limited to, advice
on corporate  and financial  planning,  oversight of  operations,  including the
manufacturing,  marketing and sales of the Company's  products,  development  of
business  plans,  the structure of the Company's debt and equity  capitalization
and the  identification  and development of business  opportunities.  Any future
increase in payments  under the BRS  Management  Agreement are restricted by the
terms of the Company's  indenture governing its 9 5/8% Senior Subordinated Notes
due 2007.  The Company and BRS & Co.  also are party to a  transaction  services
agreement  pursuant  to  which  BRS & Co.  will  be paid a  transaction  fee for
management,  financial and other corporate  advisory  services rendered by BRS &
Co. in connection with  acquisitions  by the Company,  which fee will not exceed
1.0% of total transaction value.  Additional transaction fees which were paid in
fiscal  1998 and fiscal  1997 were (i)  $500,000  upon the  acquisition  of four
brands from Nabisco,  Inc. in May 1997,  (ii) $120,000 upon the  acquisition  of
Trappey's  and  other  brands  in  August  1997,  and  (iii)  $250,000  upon the
acquisition of Maple Grove Farms of Vermont, Inc. in July 1998. The Company also
paid transaction fees of $300,000 in connection with the Polaner Acquisition and
approximately $1,920,000 for the Heritage Brands Acquisition.

Eagle Rock Notes

     The Company's  subsidiary,  Roseland Distribution Company ("RDC"), is party
to a lease (the "Roseland  Lease") for its Roseland facility with 426 Eagle Rock
Avenue Associates  ("Eagle Rock"), a real estate partnership of which Leonard S.
Polaner,  the Company's Chairman,  is the general partner.  RDC pays $43,938 per
month  in rent in cash to Eagle  Rock  pursuant  to a  Memorandum  of  Agreement
entered into in connection with the Roseland Lease, and an additional  amount in
the form of  promissory  notes  payable to Eagle Rock (the "Eagle Rock  Notes"),
which are issued in an annual aggregate principal amount of $187,740.  The Eagle
Rock Notes mature on the expiration date of the Roseland  Lease,  April 18, 1999
and bear  interest at a rate equal to the rate, as of the issue date of an Eagle
Rock Note,  for  Treasuries  with a maturity of April 1999. The Eagle Rock Notes
are not guaranteed by the Company. RDC's liability under the Eagle Rock Notes as
of January 2, 1999 was $1,038,057,  and the Company estimates that the aggregate
principal  amount of all  Eagle  Rock  Notes  issued  and to be  issued  will be


                                       60


<PAGE>


approximately $1.1 million. In the opinion of management, the terms of the Eagle
Rock Notes and the  Roseland  Lease are at least as  favorable to the Company as
the terms that could have been obtained from unaffiliated third parties.

     The Company is  currently  negotiating  a new lease to replace the Roseland
Lease when it expires in April 1999.

PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON
          FORM 8-K

     (a)  (1)  FINANCIAL STATEMENTS.

          Independent Auditors' Report

          Consolidated Balance Sheets (Successor  Consolidated) as of January 2,
          1999 and January 3, 1998.

          Consolidated Statements of Operations (Successor Consolidated) for the
          years ended  January 2, 1999 and  January 3, 1998,  and  Statement  of
          Operations  (Predecessor  Combined)  for the year ended  December  28,
          1996.

          Consolidated Statements of Cash Flows (Successor Consolidated) for the
          years ended January 2, 1999 and January 3, 1998, and Statement of Cash
          Flows (Predecessor Combined) for the year ended December 28, 1996.

          Notes to Financial Statements.


          (2)  FINANCIAL STATEMENT SCHEDULE.

          Valuation and Qualifying Accounts.

     (b)  REPORTS ON FORM 8-K:

          Form 8-K/A, filed October 2, 1998.


                                       61


<PAGE>


     (c)  EXHIBITS

          EXHIBIT NO.                        DESCRIPTION
- --------------------------------------------------------------------------------
              2.1        Stock  Purchase  Agreement,  dated July 2, 1998, by and
                         among BGH Holdings, Inc., Maple Grove Farms of Vermont,
                         Inc.,  Up  Country  Naturals  of  Vermont,   Inc.,  Les
                         Produits  Alimentaires Jacques et Fils Inc., William F.
                         Callahan  and  Ruth  M.   Callahan.   (Filed  with  the
                         Securities  and Exchange  Commission  as Exhibit 2.1 to
                         Commission  Filing No.  333-39813 on August 3, 1998 and
                         incorporated herein by reference)
              2.2        Asset Purchase Agreement, dated as of January 12, 1999,
                         by   and   among   Roseland    Distribution    Company,
                         International  Home Foods,  Inc. and M.  Polaner,  Inc.
                         (Filed with the Securities  and Exchange  Commission as
                         Exhibit  1  to  Commission   Filing  No.  333-39813  on
                         February 19, 1999 and incorporated herein by reference)
              3.1        Certificate of Incorporation of B&G Foods,  Inc. (Filed
                         with the Securities and Exchange  Commission as Exhibit
                         3.1 to Amendment  No. 1 to  Registration  Statement No.
                         333-39813 on January 14, 1998 and  incorporated  herein
                         by reference)
              3.2        Bylaws of B&G Foods,  Inc.  (Filed with the  Securities
                         and Exchange Commission as Exhibit 3.2 to Amendment No.
                         1 to  Registration  Statement No.  333-39813 on January
                         14, 1998 and incorporated herein by reference)
              3.3        Certificate  of  Incorporation  of BGH  Holdings,  Inc.
                         (Filed with the Securities  and Exchange  Commission as
                         Exhibit  3.3  to  Amendment   No.  1  to   Registration
                         Statement  No.   333-39813  on  January  14,  1998  and
                         incorporated herein by reference)
              3.4        Bylaws of BGH Holdings, Inc. (Filed with the Securities
                         and Exchange Commission as Exhibit 3.4 to Amendment No.
                         1 to  Registration  Statement No.  333-39813 on January
                         14, 1998 and incorporated herein by reference)
              3.5        Intentionally omitted.
              3.6        Intentionally omitted.
              3.7        Certificate of  Incorporation  of Trappey's Fine Foods,
                         Inc. (Filed with the Securities and Exchange Commission
                         as  Exhibit  3.7 to  Amendment  No.  1 to  Registration
                         Statement  No.   333-39813  on  January  14,  1998  and
                         incorporated herein by reference)
              3.8        Bylaws of Trappey's  Fine Foods,  Inc.  (Filed with the
                         Securities  and Exchange  Commission  as Exhibit 3.8 to
                         Amendment No. 1 to Registration Statement No. 333-39813
                         on  January  14,  1998  and   incorporated   herein  by
                         reference)
              3.9        Certificate of Incorporation  for Bloch & Guggenheimer,
                         Inc. (Filed with the Securities and Exchange Commission
                         as  Exhibit  3.9 to  Amendment  No.  1 to  Registration
                         Statement  No.   333-39813  on  January  14,  1998  and
                         incorporated herein by reference)
              3.10       Bylaws of Bloch &  Guggenheimer,  Inc.  (Filed with the
                         Securities  and Exchange  Commission as Exhibit 3.10 to
                         Amendment No. 1 to Registration Statement No. 333-39813
                         on  January  14,  1998  and   incorporated   herein  by
                         reference)
              3.11       Certificate of Incorporation of RWBW Acquisition  Corp.
                         (Filed with the Securities  and Exchange  Commission as
                         Exhibit  3.11  to  Amendment  No.  1  


                                       62


<PAGE>


                         to Registration  Statement No. 333-39813 on January 14,
                         1998 and incorporated herein by reference)
              3.12       Bylaws  of  RWBW  Acquisition  Corp.  (Filed  with  the
                         Securities  and Exchange  Commission as Exhibit 3.12 to
                         Amendment No. 1 to Registration Statement No. 333-39813
                         on  January  14,  1998  and   incorporated   herein  by
                         reference)
              3.13       Intentionally omitted.
              3.14       Intentionally omitted.
              3.15       Certificate of Incorporation  of Roseland  Distribution
                         Company.   (Filed  with  the  Securities  and  Exchange
                         Commission  as  Exhibit  3.15  to  Amendment  No.  1 to
                         Registration  Statement  No.  333-39813  on January 14,
                         1998 and incorporated herein by reference)
              3.16       Bylaws of Roseland  Distribution  Company.  (Filed with
                         the Securities and Exchange  Commission as Exhibit 3.16
                         to  Amendment  No.  1  to  Registration  Statement  No.
                         333-39813 on January 14, 1998 and  incorporated  herein
                         by reference)
              3.17       Intentionally omitted.
              3.18       Intentionally omitted.
              3.19       Certificate of  Incorporation  of Burns & Ricker,  Inc.
                         (Filed with the Securities  and Exchange  Commission as
                         Exhibit  3.19  to  Amendment  No.  1  to   Registration
                         Statement  No.   333-39813  on  January  14,  1998  and
                         incorporated herein by reference)
              3.20       Bylaws  of  Burns  &  Ricker,   Inc.  (Filed  with  the
                         Securities  and Exchange  Commission as Exhibit 3.20 to
                         Amendment No. 1 to Registration Statement No. 333-39813
                         on  January  14,  1998  and   incorporated   herein  by
                         reference)
              4.1        Indenture  dated as of  August  11,  1997  between  B&G
                         Foods, Inc. (the "Company"),  BGH Holdings,  Inc., RWBW
                         Acquisition   Corp.,   BRH  Holdings,   Inc.,  Bloch  &
                         Guggenheimer,   Inc.,  Roseland  Distribution  Company,
                         Burns & Ricker, Inc., Roseland Manufacturing, Inc., and
                         RWBW Brands Company  (collectively,  the  "Guarantors")
                         and The Bank of New York,  as trustee (the  "Trustee").
                         (Filed with the Securities  and Exchange  Commission as
                         Exhibit 4.1 to Registration  Statement No. 333-39813 on
                         November 7, 1997 and incorporated herein by reference)
              4.2        Form of the Company's 9% Senior Notes due 2007.  (Filed
                         with the Securities and Exchange  Commission as Exhibit
                         4.1 to Registration Statement No. 333-39813 on November
                         7, 1997 and incorporated herein by reference)
              10.1       Registration  Rights  Agreement  dated as of August 11,
                         1997 by and among the  Company,  the  Guarantors  party
                         thereto, Lehman Brothers, Inc. and Lazard Freres & Co.,
                         LLC. (Filed with the Securities and Exchange Commission
                         as Exhibit 10.1 to Registration Statement No. 333-39813
                         on  November  7,  1997  and   incorporated   herein  by
                         reference)
              10.2       Purchase  Agreement  dated  August  6,  1997  among the
                         Company, the Guarantors party thereto, Lehman Brothers,
                         Inc.,  and Lazard  Freres & Co.,  LLC.  


                                       63


<PAGE>


                         (Filed  with  the  Securities  and  Exchange Commission
                         as Exhibit 10.2 to Registration Statement No. 333-39813
                         on  November  7,  1997  and  incorporated   herein   by
                         reference)
              10.3       Second Amended and Restated  Credit  Agreement dated as
                         of August 11, 1997 among the  Company,  the  guarantors
                         party  thereto,  Heller  Financial  Inc.,  as agent and
                         lender,  and the lenders party hereto.  (Filed with the
                         Securities  and Exchange  Commission as Exhibit 10.3 to
                         Amendment No. 1 to Registration Statement No. 333-39813
                         on  January  14,  1998  and   incorporated   herein  by
                         reference)
              10.4       Securities Purchase and Holders Agreement,  dated as of
                         March  27,  1997,  by and  among B  Companies  Holdings
                         Corp., Bruckmann, Rosser, Sherrill & Co., L.P., and the
                         investors party thereto. (Filed with the Securities and
                         Exchange  Commission as Exhibit 10.4 to Amendment No. 1
                         to Registration  Statement No. 333-39813 on January 14,
                         1998 and incorporated herein by reference)
              10.5       Amended and Restated Jams Manufacturing Agreement dated
                         as  of  March   3,   1997  by  and   between   Roseland
                         Manufacturing, Inc., and International Home Foods, Inc.
                         (Filed with the Securities  and Exchange  Commission as
                         Exhibit  10.5  to  Amendment  No.  2  to   Registration
                         Statement  No.   333-39813  on  February  4,  1998  and
                         incorporated herein by reference)
              10.6       Sales and Distribution  Agreement dated as of March 19,
                         1993 by and  between M.  Polaner,  Inc.  and DSD,  Inc.
                         (Filed with the Securities  and Exchange  Commission as
                         Exhibit  10.6  to  Amendment  No.  2  to   Registration
                         Statement  No.   333-39813  on  February  4,  1998  and
                         incorporated herein by reference)
              10.7       Spices Supply  Agreement  dated as of March 19, 1993 by
                         and between Bloch & Guggenheimer,  Inc. and M. Polaner,
                         Inc. (Filed with the Securities and Exchange Commission
                         as  Exhibit  10.7 to  Amendment  No. 2 to  Registration
                         Statement  No.   333-39813  on  February  4,  1998  and
                         incorporated herein by reference)
              10.8       Transition Services Agreement,  dated as of February 5,
                         1999, among International Home Foods, Inc., M. Polaner,
                         Inc. and Roseland Distribution Company. (Filed with the
                         Securities  and  Exchange  Commission  as  Exhibit 2 to
                         Commission  Filing No.  333-39813  on February 19, 1999
                         and incorporated herein by reference)
              10.9       Guaranty,  dated as of January 12, 1999,  of B&G Foods,
                         Inc. in favor of International  Home Foods, Inc. and M.
                         Polaner,  Inc.  (Filed with the Securities and Exchange
                         Commission  as  Exhibit  3  to  Commission  Filing  No.
                         333-39813 on February 19, 1999 and incorporated  herein
                         by reference)
              10.10      Consent,  Waiver  and  Second  Amendment,  dated  as of
                         January 12,  1999,  to the Second  Amended and Restated
                         Credit  Agreement,  dated as of August 11, 1997,  among
                         B&G Foods, Inc., the subsidiaries party thereto, Heller
                         Financial,  Inc.,  as agent and  lender,  and the other
                         lenders party  thereto.  (Filed with the Securities and
                         Exchange  Commission as Exhibit 4 to Commission  Filing
                         No.  333-39813  on February  19, 1999 and  incorporated
                         herein by reference)


                                       64


<PAGE>


              12.1       Computation  of Ratio  of  Earnings  to  Fixed  Charges
                         (Filed herewith)
              21.1       Subsidiaries   of  the  Company   and  the   Additional
                         Registrants. (Filed herewith)
              27.1       Financial Data Schedule. (Filed herewith)


                                       65


<PAGE>


SIGNATURES

     Pursuant  to the  requirements  of Section  13 or 15 (d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                            B&G FOODS, INC.


                                            By: /s/ David L. Wenner
                                                --------------------------------
                                                David L. Wenner
                                                Chief Executive Officer

Date:    March 16, 1999

     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated.

      NAME                             TITLE                           DATE
- ---------------------------   --------------------------------    --------------
/s/ David L. Wenner           President, Chief Executive          March 16, 1999
- ---------------------------
David L. Wenner                  Officer and Director
                                 (Principal Executive Officer)

/s/ Robert C. Cantwell        Executive Vice President of         March 16, 1999
- ---------------------------
Robert C. Cantwell               Finance and Chief Financial
                                 Officer (Principal Financial
                                 and Accounting Officer)

/s/ Thomas Baldwin            Director                            March 16, 1999
- ---------------------------
Thomas Baldwin

/s/ William F. Callahan III   Director                            March 16, 1999
- ---------------------------
William F. Callahan III

/s/ Alfred Poe                Director                            March 16, 1999
- ---------------------------
Alfred Poe

                              Director                            March 16, 1999
- ---------------------------
Harold O. Rosser

/s/ Stephen C. Sherrill       Director                            March 16, 1999
- ---------------------------
Stephen C. Sherrill


<PAGE>


                                                                    Exhibit 12.1

                                 B&G FOODS, INC.

                COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

                          (DOLLAR AMOUNTS IN THOUSANDS)


<TABLE>
<CAPTION>
                                               Year Ended        Year Ended         Year Ended
                                             January 2, 1999   January 3, 1998   December 28, 1996
                                             ---------------   ---------------   -----------------
<S>                                            <C>               <C>                <C>
Income before income tax expense and
    extraordinary item...................      $   2,281         $   1,265          $     867
Add:
    Interest expense.....................         13,319             8,948              4,649
    Amortization of deferred financing
       costs.............................            589               630                 --
    Portion of rents representative of
       the interest factor...............            719               514                578
                                               ---------         ---------          ---------
Income as adjusted.......................      $  16,908         $  11,357          $   6,094
                                               =========         =========          =========

Fixed charges:
    Interest expense.....................      $  13,319         $   8,948          $   4,649
    Amortization of deferred financing
       costs.............................            589               630                 --
    Portion of rents representative of
       the interest factor...............            719               514                578
                                               ---------         ---------          ---------
Fixed charges............................      $  14,627         $  10,092          $   5,227
                                               =========         =========          =========

Ratio of earnings to fixed charges.......           1.16              1.13               1.17
                                               =========         =========          =========
</TABLE>


<PAGE>


                                                                    Exhibit 21.1

                          Subsidiaries of the Company*

BGH Holdings, Inc., a Delaware corporation

Burns & Ricker, Inc., a Delaware corporation

Block & Guggenheimer, Inc., a Delaware corporation

Roseland Distribution Company, a Delaware corporation

RWBV Acquisition Corp., a Delaware corporation

Trappey's Fine Foods, Inc., a Delaware corporation

Maple Grove Farms of Vermont, Inc., a Vermont corporation

Les Products Alimentaires Jacques et Fils, a Quebec company

Heritage Acquisition Corp., a Delaware corporation

William Underwood Company, a Massachusetts business trust

- -------------------
*  As of March 16, 1999

WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>



B&G FOODS, INC., AND SUBSIDIARIES
FINANCIAL DATA SCHEDULE

                                                                    Exhibit 27.1

<ARTICLE>                                                                      5
<MULTIPLIER>                                                               1,000
       
<S>                                                                       <C> 
<PERIOD-TYPE>                                                             12-MOS
<FISCAL-YEAR-END>                                                    JAN-02-1999
<PERIOD-START>                                                       JAN-04-1998
<PERIOD-END>                                                         JAN-02-1999
<CASH>                                                                       599
<SECURITIES>                                                                   0
<RECEIVABLES>                                                             15,656
<ALLOWANCES>                                                               (679)
<INVENTORY>                                                               39,764
<CURRENT-ASSETS>                                                          60,603
<PP&E>                                                                    26,486
<DEPRECIATION>                                                           (6,960)
<TOTAL-ASSETS>                                                           211,873
<CURRENT-LIABILITIES>                                                     29,979
<BONDS>                                                                  143,265
                                                          0
                                                                    0
<COMMON>                                                                       0
<OTHER-SE>                                                                20,820
<TOTAL-LIABILITY-AND-EQUITY>                                           211,873
<SALES>                                                                  179,780
<TOTAL-REVENUES>                                                         179,780
<CGS>                                                                    108,186
<TOTAL-COSTS>                                                             55,405
<OTHER-EXPENSES>                                                               0
<LOSS-PROVISION>                                                               0
<INTEREST-EXPENSE>                                                        13,908
<INCOME-PRETAX>                                                            2,281
<INCOME-TAX>                                                               1,431
<INCOME-CONTINUING>                                                          850
<DISCONTINUED>                                                                 0
<EXTRAORDINARY>                                                                0
<CHANGES>                                                                      0
<NET-INCOME>                                                                 850
<EPS-PRIMARY>                                                                  0
<EPS-DILUTED>                                                                  0
        

</TABLE>


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