EUROPEAN MICRO HOLDINGS INC
10-Q, 1999-11-15
COMPUTERS & PERIPHERAL EQUIPMENT & SOFTWARE
Previous: FAMOUS FIXINS INC, 10QSB, 1999-11-15
Next: HORIZON MEDICAL PRODUCTS INC, 10-Q, 1999-11-15




                     U.S. SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549


                                    FORM 10-Q

(MARK ONE)

    |X|  Quarterly Report Pursuant to Section 13 or 15(d) of Securities
         Exchange Act of 1934

              For the quarterly period ended September 30, 1999

    |_|  Transition report under Section 13 or 15(d) of the Securities
         Exchange Act of 1934
         (No Fee Required)

              For the transition period from _______ to _______.

                        Commission File No. 333-44393

                        EUROPEAN MICRO HOLDINGS, INC.
                        ----------------------------
               (Name of Registrant as Specified in Its Charter)
<TABLE>
<CAPTION>

 NEVADA                                              65-0803752
- ------                                              ----------
<S>                                                 <C>

(State or Other Jurisdiction of Incorporation       (I.R.S. Employer Identification No.)
or Organization)
6073 N.W. 167TH STREET, UNIT C-25, MIAMI, FLORIDA   33015
- -------------------------------------------------   -----
(Address of Principal Executive Offices)            (Zip Code)
</TABLE>


                                 (305) 825-2458
                                 --------------

                (Issuer's Telephone Number, Including Area Code)

Check whether the issuer:  (1) filed all reports required to be filed by Section
13 or 15(d) of the  Exchange  Act during  the past 12  months,  and (2) has been
subject to such filing requirements for the past 90 days. Yes |X| No |_|

There  were  4,933,900  shares  of Common  Stock,  par  value  $0.01 per  share,
outstanding as of November 12, 1999.


<PAGE>


PART I


FINANCIAL INFORMATION
- ---------------------

ITEM 1.  FINANCIAL STATEMENTS.
         --------------------

             INDEX TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS


Consolidated Condensed Balance Sheets as of September 30, 1999 and
June 30, 1999................................................................3

Consolidated Condensed Statements of Operations for the three
months ended September 30, 1999 and 1998.....................................4

Consolidated Statement of Changes in Shareholders' Equity
for the three months ended September 30, 1999................................5

Consolidated Condensed Statements of Cash Flows for the three months
ended September 30, 1999 and 1998............................................6

Notes to Consolidated Condensed Financial Statements.........................8



                                       2
<PAGE>

                         EUROPEAN MICRO HOLDINGS, INC.


                      CONSOLIDATED CONDENSED BALANCE SHEETS
                        (In thousands, except share data)



                                                    (UNAUDITED)
                                                  SEPTEMBER 30,   JUNE 30, 1999
                                                           1999
                                                --------------------------------
                     ASSETS
CURRENT ASSETS:
   Cash                                                  $5,675          $3,168
   Restricted Cash                                          397             379
   Trade receivables, net                                14,317          14,938
   Due from related parties                                   -           1,128
   Inventories, net                                       7,409           7,232
   Prepaid expenses                                         502             402
   Other current assets                                     569             562
                                                    -----------    ------------
      TOTAL CURRENT ASSETS                               28,869          27,809
   Property and equipment, net                            3,852             612
   Goodwill, net                                          2,423           1,675
   Investments in and advances to                           507             503
      unconsolidated subsidiaries                   -----------    ------------
      TOTAL ASSETS                                      $35,651         $30,599
                                                      ---------       ---------



      LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
   Short-term borrowings                                  $9,090         $8,614
   Trade payables                                          5,027          3,484
   Accrued expenses and other current
      liabilities                                          2,140          2,851
   Due to related parties                                    928            633
   Income taxes payable                                      677            383
                                                    ------------   ------------
      TOTAL CURRENT LIABILITIES                           17,862         15,965
   Long-term borrowings                                    2,434             23
   Other liabilities                                         280            268
                                                    ------------   ------------
      TOTAL LIABILITIES                                   20,576         16,256
                                                      ----------     ----------
SHAREHOLDERS' EQUITY:
   Preferred stock $0.01 par value shares:
      1,000,000 authorized,  no shares issued
      and outstanding                                          -              -
   Common stock $0.01 par value shares:
      20,000,000 authorized, Shares issued and
      outstanding 4,933,900                                   49             49
   Additional paid-in capital                              9,149          8,979
   Accumulated other comprehensive income (loss)              43          (312)
   Retained earnings                                       5,834          5,627
                                                    ------------   ------------
      TOTAL SHAREHOLDERS' EQUITY                          15,075         14,343
                                                     -----------    -----------

   COMMITMENTS, CONTINGENCIES AND SUBSEQUENT
      EVENTS                                                   -              -

   TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY            $35,651        $30,599
                                                     ===========    ===========

See accompanying notes to consolidated condensed financial statements.



                                       3
<PAGE>


                         EUROPEAN MICRO HOLDINGS, INC.



                 CONSOLIDATED CONDENSED STATEMENT OF OPERATIONS
                      (In thousands, except per share data)

                                                          (UNAUDITED)
                                                THREE MONTHS ENDED SEPTEMBER 30,
                                                 ------------------------------
                                                      1999              1998
                                                      ----              ----
SALES:
   Net sales                                       $31,745           $27,781
   Net sales to related parties                      1,019             1,516

                                                   -------            ------
      Total net sales                               32,764            29,297
                                                   -------            ------
COST OF GOODS SOLD:
   Cost of goods sold                             (28,076)          (24,854)
   Cost of goods sold to related parties             (991)           (1,498)

                                                   -------          --------
      Total cost of goods sold                    (29,067)          (26,352)

                                                   -------          --------
GROSS PROFIT                                         3,697             2,945

OPERATING EXPENSES:
      Selling, general and administrative
        expenses                                   (3,066)           (1,717)

                                                   -------          --------
      Total operating expenses                     (3,066)           (1,717)


                                                   -------          --------
INCOME FROM OPERATIONS                                 631             1,228

      Interest income                                   39                36
      Interest expense                               (219)              (82)
      Equity in net loss of unconsolidated
        subsidiaries                                   (2)              (28)

                                                   -------          --------
INCOME BEFORE INCOME TAXES                             449             1,154

      Income tax expense                             (242)             (432)

                                                   -------          --------
NET INCOME                                            $207              $722
                                                   =======          ========

      Net income per share - basic                   $0.04             $0.15
                                                   =======          ========
      Net income per share - diluted                 $0.04             $0.15
                                                   =======          ========

See accompanying notes to consolidated condensed financial statements.



                                       4
<PAGE>


                         EUROPEAN MICRO HOLDINGS, INC.

                 CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                        (In thousands, except share data)
                                   (Unaudited)

<TABLE>
<CAPTION>
                         EUROPEAN MICRO HOLDINGS, INC.
<S>                           <C>          <C>               <C>            <C>                 <C>            <C>


                                                                            ACCUMULATED
                                                             ADDITIONAL        OTHER                            TOTAL
                                                              PAID-IN       COMPREHENSIVE       RETAINED      SHAREHOLDERS'
                              COMMON STOCK                    CAPITAL        INCOME (LOSS)      EARNINGS        EQUITY
                              ---------------------------------------------------------------------------------------------
                              SHARES        AMOUNT
                              ------        ------

Balance at June 30, 1999      4,933,900        $49             $8,979           $ (312)           $5,627     $14,343

Comprehensive Income:
   Net income                      -             -                  -                 -              207         207
   Other comprehensive
     income, foreign
     currency
     translation
     adjustment                    -             -                  -               355               -          355
                                                                                -------           -------    -------
   Total comprehensive
     income                        -             -                  -               355              207         562
Adjustment to accrued
   offering costs                  -             -                156                 -                -         156
Compensation charge in
   relation to share
   options issued to
   non-employees                   -             -                 14                 -                -          14
                              ------------------------------------------------------------------------------------------
Balance at September
   30, 1999                   4,933,900        $49             $9,149               $43           $5,834     $15,075
                              ==========================================================================================


See accompanying notes to consolidated condensed financial statements.
</TABLE>



                                       5
<PAGE>


<TABLE>
<CAPTION>

                         EUROPEAN MICRO HOLDINGS, INC.

                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                                             (UNAUDITED)
                                                  THREE MONTHS ENDED SEPTEMBER 30,
                                                 ------------------------------------
<S>                                                      <C>                  <C>

                                                         1999                 1998
                                                         ----                 ----
OPERATING ACTIVITIES:
Net income                                               $207                 $722
ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH
PROVIDED BY (USED IN) OPERATING ACTIVITIES
   Depreciation and amortization                          134                   65
   Amortization of expense related to
     contingent earn-out provisions                        47                    -
   Deferred income taxes                                  (7)                  (6)
   Equity in net loss of unconsolidated
     subsidiaries                                           2                   28
   Compensation charge for non-employee stock
     options                                               14                   41
CHANGES IN ASSETS AND LIABILITIES, NET OF
EFFECTS FROM ACQUISITIONS
   Trade receivables                                    1,341              (1,706)
   Due from related parties                             1,128                (442)
   Inventories                                          1,740              (3,732)
   Prepaid expenses and other current assets              157                2,134
   Trade payables                                         397                  899
   Due to related parties                                 295                (229)
   Income taxes payable                                   294                 (59)
   Accrued expenses and other current
     liabilities                                         (622)                341
                                                        ------              ------

NET CASH PROVIDED BY (USED IN) OPERATING                5,127              (1,944)
ACTIVITIES                                            -------              -------

INVESTING ACTIVITIES:
   Purchase of fixed assets                           (2,998)                 (54)
   Sale of fixed assets                                    21                    -
   Payment for acquisition, net of cash acquired      (1,220)                    -
                                                      -------              -------

NET CASH USED IN INVESTING ACTIVITIES                 (4,197)                 (54)
                                                      -------              -------

FINANCING ACTIVITIES:
   Short-term borrowings, net                         (1,073)                  468
   Proceeds from long-term borrowings                   2,429                    -
   Issuance of common stock, net                            -                 (25)
   Repayment of capital leases, net                      (20)                 (18)

                                                      -------              -------
NET CASH PROVIDED BY FINANCING ACTIVITIES               1,336                  425

                                                      -------              -------
   Exchange rate changes                                  241                  140

                                                      -------              -------
NET  INCREASE (DECREASE) IN CASH:                       2,507              (1,433)
   Cash at beginning of period                          3,168                5,012

                                                      -------              -------
CASH AT END OF PERIOD                                  $5,675               $3,579
                                                       ======               ======

</TABLE>

                                       6
<PAGE>


                          EUROPEAN MICROHOLDINGS, INC.

<TABLE>
<CAPTION>

<S>                                                    <C>                      <C>

Non-cash investing and financing activities:
Fair value of assets acquired                           3,314                    -
Goodwill                                                  804                    -
Fair value of liabilities assumed                     (2,817)                    -

                                                      --------              ------
Cash paid for acquisitions                              1,301                    -
Less cash acquired                                       (81)                    -

                                                      --------              ------
Net cash paid for acquisitions                         $1,220                    -

                                                      ========              ======
Interest paid                                            $219                  $65

                                                      ========              ======
Taxes paid                                                 $5                 $391

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

See accompanying notes to consolidated condensed financial statements.
</TABLE>



                                       7
<PAGE>



                          EUROPEAN MICRO HOLDINGS, INC.

            NOTES TO THE CONSOLIDATED CONDENSED FINANCIAL STATEMENTS



1     INTERIM FINANCIAL STATEMENTS

The  accompanying  unaudited  interim  financial  statements  have been prepared
pursuant to the rules and regulations  for reporting on Form 10-Q.  Accordingly,
certain   information  and  notes  required  by  generally  accepted  accounting
principles  for  complete  financial  statements  are not included  herein.  The
interim  statements  should be read in conjunction with the Company's  financial
statements  and notes thereto  included in the  Company's  1999 Annual Report on
Form 10-K.

In the Company's opinion,  all adjustments  necessary for a fair presentation of
these  interim  statements  have been included and are of a normal and recurring
nature.

2     INVENTORY

Inventories consist of the following (in thousands):
<TABLE>
<CAPTION>

                                                  SEPTEMBER 30, 1999     JUNE 30, 1999
                                                  ------------------     -------------

<S>                                                       <C>               <C>

Finished goods and goods for resale                       $7,470            $7,348
Less: Allowance for inventory obsolescence                  (61)             (116)
                                                         -------           -------

                                                          $7,409            $7,232

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

A roll forward of allowance for obsolescence is as follows (in thousands):

                                                  SEPTEMBER 30, 1999     JUNE 30, 1999
                                                  ------------------     -------------

Balance at beginning of period                              $116                $9
Foreign currency translation adjustment                        3                 -
Provision for obsolescence                                    53               602
Amounts written off                                        (111)             (495)

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

Balance at end of period                                     $61              $116

                                                          =======          =======
3     PROPERTY AND EQUIPMENT

Property and equipment consists of the following (in thousands):

                                                  SEPTEMBER 30, 1999     JUNE 30, 1999
                                                  ------------------     -------------

Buildings and leasehold improvements                      $2,899                $-
Furniture, fixtures and equipment                          1,455               994
Vehicles and other                                           430               416

                                                         -------             --------
                                                           4,784             1,410
Less: accumulated depreciation                             (932)             (798)

                                                         -------             --------
                                                          $3,852              $612

                                                         =======             ========
</TABLE>

                                       8
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.

            NOTES TO BE CONSOLIDATED CONDENSED FINANCIAL STATEMENTS


3     PROPERTY AND EQUIPMENT  (CONTINUED)

On July 16, 1999,  European Micro Plc, a wholly-owned  subsidiary of the Company
("EUROPEAN MICRO UK"),  purchased the office building in which it had previously
leased space for a purchase price of 1,705,000  pounds  sterling  ($2,815,000 at
September  30, 1999).  The purchase  price was financed in part by a loan in the
amount of 1,312,000  pounds  sterling  ($2,166,000  at September 30, 1999) at an
annual  interest  rate equal to the  one-month  London  Interbank  Offering Rate
("LIBOR") plus one  percentage  point (1.0%),  payable over ten years.  LIBOR at
September 30, 1999 was 5.4%.

Depreciation and  amortization  expense was $101,000 and $65,000 for the periods
ended September 30, 1999 and September 30, 1998, respectively.

4     GOODWILL

On October 26, 1998, European Micro UK acquired all of the outstanding shares of
capital stock of Sunbelt (UK) Limited  ("SUNBELT").  The Sunbelt  purchase price
(to be settled in pounds sterling) is comprised of a guaranteed  portion and two
contingent  earn-out  payments.  The guaranteed  portion of the purchase  price,
which was based upon  Sunbelt's  net book value at closing and a multiple of its
fiscal year 1998 pre-tax  earnings,  was 940,000 pounds sterling  (approximately
$1,550,000 at exchange rate on September 30, 1999). Of this  guaranteed  amount,
approximately 360,000 pounds sterling  (approximately  $594,000 at exchange rate
on September  30, 1999) was paid in cash at closing.  The unpaid  balance of the
guaranteed  consideration  includes a note  payable  to the  former 40%  Sunbelt
shareholder in the amount of 240,163 pounds sterling  ($397,000 at exchange rate
on September 30, 1999) to be repaid in November 2005, subject to early repayment
at the  option of the note  holder at any time  after  June 1,  1999.  Such note
payable is secured by a cash account of equal amount at September 30, 1999.  The
note  payable  and  the  cash  balances  are   reflected  on  the   accompanying
consolidated  condensed balance sheet at September 30, 1999, in accrued expenses
and other current liabilities and restricted cash, respectively. The Company has
the option of paying all future amounts due to the former  Sunbelt  shareholders
in common stock of European Micro  Holdings,  Inc. The Company also entered into
employment agreements with the two former shareholders of Sunbelt.

The remainder of the unpaid  guaranteed  consideration of approximately  339,614
pounds sterling  ($560,000 at exchange rate on September 30, 1999), plus accrued
interest,  is to be paid in equal installments  within nineteen (19) days of the
end of the first and second contingent  earn-out periods as discussed below. The
unpaid balance of the guaranteed purchase price is reflected in accrued expenses
and  other  current  liabilities  and  other  liabilities  on  the  accompanying
consolidated condensed balance sheet at September 30, 1999.

The  maximum  contingent  earn-out  payments  in the  aggregate  are  two  times
Sunbelt's   fiscal  year  1998  pre-tax  earnings  of  849,036  pounds  sterling
($1,400,000  at exchange  rate on  September  30,  1999).  The first  contingent
payment of up to 424,518 pounds sterling ($701,000 at exchange rate on September
30, 1999) will be made if certain  financial  parameters are attained during the
first contingent earn-out period which runs from November 1, 1998 to October 31,
1999,  and if certain of the  Sunbelt  executives  are still  employed  with the
Company at the end of the first earn-out period.  The second contingent  payment
of up to 424,518  pounds  sterling  ($701,000 at exchange  rate on September 30,
1999) will be made if  certain  financial  parameters  are  attained  during the
second  contingent  earn-out  period which runs from November 1, 1999 to October
31,  2000.  That portion of the first  contingent  earn-out  payment  related to
employee retention,  approximately 106,130 pounds sterling ($175,000 at exchange
rate on September 30, 1999), is being  recognized by the Company over the course
of the first contingent earn-out period as compensation expense. That portion of
the first  contingent  earn-out  payment related to the volume of purchases from
the Far East has been met. This portion of approximately 106,130 pounds sterling
($175,000 at exchange rate on September 30,  1999),  has been  recognized by the
Company,  and is  reflected  in  goodwill,  net and accrued  expenses  and other
current  liabilities.  The remaining criteria for the first contingent  earn-out
was not met, therefore,  the additional  consideration of approximately  212,260
pounds  sterling  ($350,000  at exchange  rate on  September  30,  1999) was not
accrued or paid. The second contingent earn-out payment have not been recognized
in the accompanying  consolidated  condensed financial statements as the payment
of such  amounts are not, in the opinion of  management,  determinable  beyond a
reasonable doubt.


                                       9
<PAGE>


                         EUROPEAN MICRO HOLDINGS, INC.

            NOTES TO BE CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

4     GOODWILL  (CONTINUED)

The acquisition of Sunbelt was accounted for as a purchase.  The purchase price,
subject to adjustment as described above and inclusive of transaction  costs, of
approximately   1,011,000  pounds  sterling  plus  the  earned  portion  of  the
contingent  earn-out of  approximately  106,000  pounds  sterling for a total of
1,117,000  pounds  sterling  ($1,844,000 at exchange rate on September 30, 1999)
exceeded the estimated fair market value of net assets acquired by approximately
$1,716,000, which is being amortized on a straight-line basis over 20 years. The
results  of  operations  of  Sunbelt  have  been  included  in the  accompanying
financial statements.  Purchase accounting adjustments are preliminary as actual
1998 pre-tax earnings have not been finalized.

On November  12,  1998,  European  Micro UK  acquired  the assets of H&B Trading
International  BV  ("H&B").  The  acquisition  of  H&B  was  accounted  for as a
purchase.  The base purchase  price,  subject to  adjustment,  of  approximately
125,000 Dutch guilders ($61,000 at exchange rate on September 30, 1999) exceeded
the  estimated  value of net  assets  acquired  by  approximately  85,000  Dutch
guilders  ($41,000 at  exchange  rate on  September  30,  1999),  which is being
amortized  on  a  straight-line  basis  over  20  years.  If  certain  financial
performance  criteria are met for the fiscal years ended June 30, 1999 and 2000,
additional  consideration  of  approximately  50,000 Dutch guilders  ($24,000 at
exchange  rate on  September  30, 1999) and 75,000  Dutch  guilders  ($35,000 at
exchange rate on September 30, 1999), respectively,  will be paid. The financial
criteria  for the  period  ended  June  30,  1999 was not  met,  therefore,  the
additional consideration was not accrued or paid. Also, the year 2000 contingent
consideration has not been reflected in the accompanying  consolidated condensed
financial statements either. The results of operations of H&B have been included
in the accompanying financial statements from the date of acquisition.

On February 2, 1999, the Company's Board of Directors formed a special committee
consisting solely of independent directors to evaluate and determine whether the
Company should acquire American  Surgical Supply Corp. of Florida d/b/a American
Micro Computer Center ("AMCC") and, if so, on what terms. John B. Gallagher, who
is a significant  shareholder,  Co-Chairman and Co-President of the Company, was
the President and a Director of AMCC and owned fifty percent of its  outstanding
capital stock. Frank Cruz, who is Chief Operating Officer of the Company, was an
employee of AMCC since 1994.  He is currently  an employee of the  newly-formed,
wholly-owned  subsidiary of the Company formed to acquire AMCC. The  committee's
charter  authorized  it to take any  action  it  deemed  necessary  to  properly
evaluate and determine whether the Company should acquire AMCC, including hiring
independent advisors and ensuring that any such transaction was entirely fair to
the Company and its shareholders.  The committee hired independent legal counsel
and an independent  financial  advisor.  Prior to consummating this transaction,
the Company received an opinion from the independent  financial advisor that the
consideration  paid in connection with the transaction was fair from a financial
point of view to the  Company's  shareholders.  The Company  acquired  AMCC in a
merger on July 1, 1999.

The  transaction  was  structured  as  a  merger  of  AMCC  with  and  into  the
newly-formed,  wholly-owned  subsidiary of the Company. Upon consummation of the
merger,  the  subsidiary's  name was changed to American Micro Computer  Center,
Inc.  ("AMERICAN  MICRO").  The purchase price for AMCC was equal to $1,131,000,
plus an earn-out amount payable in cash or shares of the Company's  common stock
(at the  Company's  discretion)  equal to two times the  after-tax  earnings  of
American  Micro in calendar  year 1999 and two times the  after-tax  earnings of
American  Micro in calendar year 2000. The portion of the purchase price paid at
closing was funded  through the  Company's  working  capital.  In addition,  the
Company  assumed all outstanding  indebtedness of AMCC,  including a shareholder
loan in the approximate  amount of $289,000.  This loan is owed to the father of
John B.  Gallagher.  If the Company  elects to pay any  portion of the  purchase
price in shares of the Company's  common stock,  then AMCC's  shareholders  have
fifteen  days to make  arrangements  to sell  such  shares  over the next  forty
trading  days.  If the sale of such shares  results in net proceeds of less than
the purchase  price,  then the Company will pay the difference in cash to AMCC's
shareholders.

The  acquisition  of AMCC was accounted for as a purchase.  The purchase  price,
inclusive  of  transaction  costs,  of  approximately  $1,301,000  exceeded  the
estimated fair market value of net assets  acquired by  approximately  $804,000,
which constitutes goodwill and which is being amortized on a straight-line basis
over 20 years. The results of operations of American Micro have been included in
the accompanying financial statements. The contingent earn-out payments have not
been recognized in the accompanying  consolidated condensed financial statements
as the  payment  of such  amounts  are not  determinable  at this point in time.
Purchase accounting adjustments have not been finalized.


                                       10
<PAGE>


                          EUROPEAN MICRO HOLDINGS,INC.

            NOTES TO THE CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

4     GOODWILL  (CONTINUED)

The following summarized  unaudited pro forma financial  information assumes the
acquisitions of Sunbelt and AMCC occurred on July 1, 1998 (in thousands,  except
share data):

                             PERIOD ENDED SEPTEMBER 30,
                             --------------------------
                                   1999       1998
Total net sales                 $32,764    $43,222
Net income                         $207       $732
Earnings per share:
   Basic                          $0.04      $0.15
   Diluted                        $0.04      $0.15

The pro  forma  financial  information  is  based  on  certain  assumptions  and
estimates,  and do not  reflect  any  benefits  from  economies  which  might be
achieved from the combined operations.  The pro forma results do not necessarily
represent  results which would have occurred if the  acquisition had taken place
on the basis  assumed  above,  nor are they  indicative of the results of future
operations.

A roll forward of goodwill is as follows (in thousands):

                                      SEPTEMBER 30, 1999   JUNE 30, 1999
                                      ------------------   -------------

Balance at beginning of period                $1,675                  $-
Foreign currency translation                      78                   -
  adjustment
Purchase accounting adjustments                (101)                   -
Additions                                        804               1,731
Amortization                                    (33)                (56)

                                             -------             -------
Balance at end of period                      $2,423              $1,675

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

5     SHORT-TERM BORROWINGS

Short-term borrowings consists of the following (in thousands):

                                      SEPTEMBER 30, 1999   JUNE 30, 1999

Bank line of credit                               $-              $1,581
Receivable financing                           8,003               7,033
Other short-term borrowings                    1,087                   -
                                             -------             -------

Total short-term borrowings                   $9,090              $8,614
                                             =======             =======

The bank line of credit is secured by a mortgage  debenture on all the assets of
European Micro UK and is subordinate to the receivable financing and the capital
leases.  The bank line of credit is  subject  to review in July each  year.  The
facility  available to the Company at September 30, 1999 was 1.2 million  pounds
sterling ($1.98 million at September 30, 1999). The facility has been renewed to
July 2000. Interest is charged on the bank line of credit at 1.25% over the bank
borrowing rate of 5.25% at September 30, 1999 and 5% at June 30, 1999.

European  Micro  UK also  had a  revolving  credit  agreement,  secured  against
inventory.  The facility  allowed  European Micro UK to borrow up to 3.5 million
pounds  sterling  ($5.8 million at September 30, 1999) to assist in the purchase
of inventory.  To date, no  borrowings  have been drawn down on this line.  This
revolving  credit  agreement  has expired  and  European  Micro UK is  currently
negotiating a renewal and modification of this revolving credit agreement.


                                       11
<PAGE>


                         EUROPEAN MICRO HOLDINGS, INC.


            NOTES TO THE CONSOLIDATED CONDENSED FINANCIAL STATEMENTS


5     SHORT-TERM BORROWINGS (CONTINUED)

Receivable financing represents the amount borrowed, which is secured by various
trade  receivables  totaling $9.4 million at September 30, 1999 and $8.3 million
at June 30, 1999.  Trade  receivables  can be financed up to the lower of 85% of
the value of the trade  receivables  balance or 6.2 million  pounds  sterling at
September 30, 1999 ($10.2 million at September 30, 1999). This trade receivables
financing  increased from a maximum of $5.5 million pounds  sterling at June 30,
1999 ($8.7  million at June 30,  1999).  The  facility is  reviewed  annually in
November of each year.  This  facility can be  terminated by either party giving
three  months'  notice.  The  finance  company  which  provides  the  receivable
financing  facility has full  recourse to European  Micro UK with respect to any
doubtful or unrecovered amounts. Interest is charged on the receivable financing
balance at 1.25% above the bank  borrowing  rate of 5.25% at September 30, 1999,
and 5% at June 30, 1999.

Other short-term  borrowings  represent various notes payable of American Micro.
The  maturity  dates of the notes  range  from on demand to June 30,  2000.  The
interest  rates range from 1.0% over the prime interest rate to 15%. See "Note 9
(Subsequent Events) to the Consolidated Condensed Financial Statements."

6     LONG-TERM BORROWINGS

Long-term borrowings consists of the following (in thousands):

                                      SEPTEMBER 30, 1999   JUNE 30, 1999
                                      ------------------   -------------

Mortgage loan note                            $2,149                  $-
Note payable                                     273                   -
Other long-term borrowings                        12                  23

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

Total long-term borrowings                    $2,434                 $23

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

The  mortgage  loan note is  secured by a mortgage  on the  office  building  of
European  Micro UK. The note  calls for  quarterly  payments  of  principal  and
interest in the amount of 46,763 pounds sterling ($77,207 at September 30, 1999)
and matures in July 2009. The mortgage loan note bears interest at the one-month
LIBOR plus one percentage point (1.0%). LIBOR at September 30, 1999 was 5.4%.

The note  payable  is  payable  to John P.  Gallagher  the  father  of John B.
Gallagher, who is a significant  shareholder,  Co-Chairman and Co-President of
the  Company.  This  note  was  assumed  in the  purchase  of  AMCC.  The note
matures in August  2003 and bears  interest  at 10%.  See "Note 9  (Subsequent
Events) to the Consolidated Condensed Financial Statements."


                                       12
<PAGE>

                          EUROPEAN MICRO HOLDINGS, INC.

            NOTES TO THE CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

7     EARNINGS PER SHARE

The calculation of earnings per share are detailed in the table below:

                                                   THREE MONTHS ENDED
                                                      SEPTEMBER 30,
                                                 ------------------------
                                                      1999        1998
EARNINGS
Net income (in thousands)                             $207        $722

                                                   -------     -------
WEIGHTED AVERAGE NUMBER OF SHARES
Outstanding common stock during the period       4,933,900   4,933,900
Contingently issuable shares                        85,107           -

                                                   -------     -------
BASIC WEIGHTED AVERAGE NUMBER OF SHARES          5,019,007   4,933,900
Effect of dilutive stock options and other
contingent shares                                      995           -
                                                   -------     -------
DILUTED WEIGHTED AVERAGE NUMBER OF SHARES        5,020,002   4,933,900

                                                 =========   =========
Basic earnings per share                             $0.04       $0.15

                                                 =========   =========
Diluted earning per share                            $0.04       $0.15

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

During the  three-month  period ended  September  30, 1999,  the Company  issued
options to purchase  7,500  shares of its common  stock at an exercise  price of
$7.50.  The above dilutive  earnings per share  calculations for the three-month
period  ended  September  30,  1999 and 1998,  exclude  the effect of options to
purchase 339,000 and 294,000,  respectively,  shares of common stock at exercise
prices  ranging  from  $9.1875 to $12.00  per  share,  due to the fact they were
anti-dilutive.  Also  see  "Note  4  (Goodwill)  to the  Consolidated  Condensed
Financial  Statements"  related  to  contingently  issuable  shares  related  to
acquisitions. The effect of contingent shares related to the guaranteed earn-out
amount not paid at the  closing  of the  Sunbelt  acquisition  and the effect of
satisfactory  completion  of part of the  first  contingent  earn-out  has  been
included  in the above  basic  earnings  per share  calculations.  However,  the
remainder  of the first  contingent  earn-out  and all of the second  contingent
earn-out are not  included,  as the  conditions  necessary  for such  contingent
shares to be issued have not been met as of September  30,  1999.  The effect of
contingent  shares  related  to the first and  second  earnouts  of AMCC are not
included,  as determination of the amount of such contingent shares to be issued
are not determinable.

8     RELATED PARTY TRANSACTIONS

European  Micro  Holdings,  Inc.  belongs to a group of related  companies  (the
"GROUP").  The  Group is  comprised  of  Technology  Express,  Inc.  located  in
Nashville,  Tennessee ("TECHNOLOGY EXPRESS"),  and, until July 1, 1999, American
Surgical  Supply Corp.  d/b/a American  Micro Computer  Center located in Miami,
Florida ("AMERICAN MICRO COMPUTER CENTER") which was purchased by European Micro
Holdings,  Inc. See "Note 4 (Goodwill) to the Consolidated  Condensed  Financial
Statements." Technology Express is owned and controlled by Harry D. Shields, who
is  Co-President  and  Co-Chairman of the Company.  Until July 1, 1999, AMCC was
controlled by John B.  Gallagher,  who is a Co-President  and Co-Chairman of the
Company. The Company acquired AMCC on July 1, 1999.

The rates  charged  on  related  party  sales are  lower  than they  would be in
arms-length  transactions.  The Company has a bulk buying  arrangements with the
remaining related party, Technology Express, which gives the Company the benefit
of buying large job-lots at more  competitive  prices than it would otherwise be
possible  to do and then  immediately  sell part of the  purchase to the related
party.  In  practical  terms,  the  sales  to  the  related  party  are  to  the
distributors  in a similar  trade to the Company and this party would not buy at
higher prices.

                                       13
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.

            NOTES TO THE CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

8     RELATED PARTY TRANSACTIONS (CONTINUED)

Related party transactions are summarized as follows (in thousands):

                                                    THREE MONTHS ENDED
                                                       SEPTEMBER 30,
                                                  ------------------------
                                                     1999          1998
                                                     ----          ----
 SALES TO:
 AMCC                                                 N/A           $13
 Technology Express                                $1,019         1,503
                                                  -------       -------

                                                   $1,019        $1,516
                                                  =======       =======

 PURCHASES FROM:
 AMCC                                                 N/A            $-
 Technology Express                                $1,768        12,439

                                                   -------      -------
                                                   $1,768       $12,439

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

Due from related parties comprised the following balances (in thousands):
<TABLE>
<CAPTION>

                                                   SEPTEMBER 30, 1999     JUNE 30, 1999
                                                   ------------------     -------------

<S>                                                           <C>         <C>

 AMCC                                                         N/A              $974
 Technology Express                                            $-               154

                                                          -------           -------
                                                               $-            $1,128

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

Due to related parties comprised of following balances (in thousands):

                                                   SEPTEMBER 30,1999      JUNE 30, 1999
                                                   -----------------      -------------

 AMCC                                                         N/A                $3
 Technology Express                                          $928               630

                                                          -------              ----
                                                             $928              $633

                                                          =======              ====
The entities listed above are related to the Company in the following manner:
</TABLE>

AMCC

AMCC is a distributor  of computer  hardware  based in Miami,  Florida.  John B.
Gallagher who is Co-Chairman,  Co-President,  a Director and shareholder (owning
39% of the outstanding shares) of European Micro Holdings,  Inc., was until July
1, 1999 the president of AMCC and owned 50% of the outstanding shares of capital
stock in that  company.  See "Note 4 (Goodwill)  to the  Consolidated  Condensed
Financial  Statements"  regarding the  acquisition  of AMCC.  Frank Cruz, who is
Chief Operating  Officer of European Micro Holdings,  Inc., has been an employee
of AMCC since 1994.


                                       14
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.

            NOTES TO THE CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

8     RELATED PARTY TRANSACTIONS (CONTINUED)

TECHNOLOGY EXPRESS

Until  1996,  Technology  Express  was a full  service  authorized  reseller  of
computers and related products based in Nashville,  Tennessee, selling primarily
to  end-users.  Technology  Express  was  sold  to  Inacom  Computers  in  1996.
Concurrently  with the sale, Mr. Shields founded a new computer company with the
name Technology Express.  This company is a distributor of computer products and
does not sell to end-users. Harry D. Shields, who is Co-Chairman,  Co-President,
a Director and shareholder  (owning 32% of the  outstanding  shares) of European
Micro  Holdings,  Inc., is president of Technology  Express and owns 100% of the
outstanding  shares of capital  stock of that  company.  Jay Nash,  who is Chief
Financial Officer, Treasurer and Secretary of European Micro Holdings, Inc., has
been an employee of Technology Express since 1992.

9     SUBSEQUENT EVENT

On October 29, 1999, the Company obtained  financing for its operations based in
the United States. American Micro and Nor'Easter each obtained a $1,500,000 line
of credit, secured by accounts receivable and inventory.  Each of these lines of
credit  matures on October 29, 2000,  and each bears interest at a rate equal to
the lender's base rate plus one-half  percentage  point (1/2%).  Also on October
29, 1999, the Company obtained a term loan in the amount of $1,500,000. The term
loan is to be repaid with quarterly  payments of $125,000 over three years.  The
term  loan  bears  interest  at the  one-month  LIBOR  plus two and  one-quarter
percentage points (2.25%).  The term loan is secured by substantially all of the
assets of the Company.

As partial  security for these loans,  Messrs.  Gallagher and Shields pledged to
the  lender a portion of their  shares of common  stock of the  Company.  In the
event  the  Company  defaults  on one or more of these  loans,  the  lender  may
foreclose on all or a portion of the pledged securities. Such an event may cause
a change of  control  in the  Company  because  Messrs.  Gallagher  and  Shields
together own 71% of the Company's outstanding common stock.

European  Micro UK and the Company have each  notified Big Blue Europe that they
intend to make a demand for  payment  for loans made in the  amounts of $150,000
and  $350,000,  respectively.  Big Blue Europe is currently  under a court order
prohibiting  payment of these  loans.  According  to a press  release  issued on
November 12, 1999, the 50% shareholders of Big Blue Europe, its principles, Jeff
and Marie  Alnwick,  and Big Blue  Europe,  derivatively,  have  filed a lawsuit
against the Company,  European  Micro UK, John B. Gallagher and Harry D. Shields
for fraud, aiding and abetting fraud,  misappropriation of trade secrets, breach
of fiduciary  duty,  aiding and abetting  breach of  fiduciary  duty,  breach of
contract and tortious  interference with contract.  The press release was issued
by the law firm  representing the plaintiffs.  The press release states that the
plaintiffs are seeking $10 million or more in damages. The suit was filed in the
United States  District Court for the Eastern  District of New York. The factual
allegations  underlying  the lawsuit stem from European Micro UK's joint venture
interest  in Big  Blue  Europe.  The  Company  has  not  received  a copy of the
complaint.  The Company,  in connection  with its legal counsel,  will carefully
review the  allegations in the complaint when a copy is received.  However,  the
Company believes that the allegations  specified in the law firm's press release
are without merit and intends to vigorously defend the suit.



                                       15
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.



ITEM 2.  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF FINANCIAL  CONDITION  AND
         RESULTS OF OPERATIONS.
         ---------------------

INTRODUCTORY STATEMENTS

FORWARD-LOOKING  STATEMENTS AND ASSOCIATED RISKS. THIS QUARTERLY REPORT CONTAINS
FORWARD-LOOKING STATEMENTS,  INCLUDING STATEMENTS REGARDING, AMONG OTHER THINGS,
(A)  EUROPEAN  MICRO  HOLDINGS,  INC.'S  ("EUROPEAN  MICRO"  OR  THE  "COMPANY")
PROJECTED SALES AND  PROFITABILITY,  (B) THE COMPANY'S  GROWTH  STRATEGIES,  (C)
ANTICIPATED TRENDS IN THE COMPANY'S INDUSTRY, (D) THE COMPANY'S FUTURE FINANCING
PLANS, AND (E) THE COMPANY'S ANTICIPATED NEEDS FOR WORKING CAPITAL. IN ADDITION,
WHEN  USED  IN THIS  QUARTERLY  REPORT,  THE  WORDS  "BELIEVES,"  "ANTICIPATES,"
"INTENDS," "IN  ANTICIPATION  OF,"  "EXPECTS," AND SIMILAR WORDS ARE INTENDED TO
IDENTIFY CERTAIN FORWARD-LOOKING  STATEMENTS.  THESE FORWARD-LOOKING  STATEMENTS
ARE BASED LARGELY ON THE COMPANY'S  EXPECTATIONS  AND ARE SUBJECT TO A NUMBER OF
RISKS AND UNCERTAINTIES,  MANY OF WHICH ARE BEYOND THE COMPANY'S CONTROL. ACTUAL
RESULTS  COULD DIFFER  MATERIALLY  FROM THESE  FORWARD-LOOKING  STATEMENTS  AS A
RESULT  OF  CHANGES  IN  TRENDS  IN THE  ECONOMY  AND  THE  COMPANY'S  INDUSTRY,
REDUCTIONS  IN THE  AVAILABILITY  OF  FINANCING  AND  AVAILABILITY  OF  COMPUTER
PRODUCTS ON TERMS AS FAVORABLE AS  EXPERIENCED  BY THE COMPANY IN PRIOR  PERIODS
AND OTHER FACTORS.  IN LIGHT OF THESE RISKS AND  UNCERTAINTIES,  THERE CAN BE NO
ASSURANCE THAT THE FORWARD-LOOKING STATEMENTS CONTAINED IN THIS QUARTERLY REPORT
WILL IN FACT OCCUR.  THE COMPANY DOES NOT UNDERTAKE  ANY  OBLIGATION TO PUBLICLY
RELEASE THE RESULTS OF ANY  REVISIONS  TO THESE  FORWARD-LOOKING  STATEMENTS  TO
REFLECT ANY FUTURE EVENTS OR CIRCUMSTANCES.

UNLESS  THE  CONTEXT  OTHERWISE  REQUIRES  AND  EXCEPT AS  OTHERWISE  SPECIFIED,
REFERENCES  HEREIN TO "EUROPEAN  MICRO" OR THE "COMPANY"  INCLUDE EUROPEAN MICRO
HOLDINGS,  INC. AND ITS FOUR  WHOLLY-OWNED  SUBSIDIARIES,  EUROPEAN MICRO PLC, A
COMPANY  ORGANIZED UNDER THE LAWS OF THE UNITED KINGDOM  ("EUROPEAN  MICRO UK"),
NOR'EASTER  MICRO,  INC.,  A  NEVADA  CORPORATION   ("NOR'EASTER"),   COLCHESTER
ENTERPRISE   PTE.  LTD.  A  COMPANY   ORGANIZED  UNDER  THE  LAWS  OF  SINGAPORE
("COLCHESTER"),  AND AMERICAN MICRO COMPUTER CENTER,  INC. ("AMERICAN MICRO"), A
FLORIDA  CORPORATION  (COLLECTIVELY,  THE  FOUR  WHOLLY-OWNED  SUBSIDIARIES  ARE
REFERRED TO AS THE "SUBSIDIARIES").

OVERVIEW

The Company is an independent distributor of microcomputer  products,  including
personal  computers,  memory modules,  disc drives and networking  products,  to
customers  mainly in Western  Europe and to customers  and to a related party in
the United States. The Company's  customers consist of more than 480 value-added
resellers,  corporate resellers,  retailers,  direct marketers and distributors.
The Company does not sell to end-users.  Substantially  all of the products sold
by the Company are manufactured by  well-recognized  manufacturers  such as IBM,
Compaq and  Hewlett-Packard,  although the Company generally does not obtain its
inventory directly from such manufacturers.  The Company monitors the geographic
pricing strategies related to such products,  currency  fluctuations and product
availability  in order to  obtain  inventory  at  favorable  prices  from  other
distributors, resellers and wholesalers.

The  Company  considers  itself to be a focused  distributor,  as  opposed  to a
broadline distributor,  dealing with a limited and select group of products from
a limited and select group of leading  manufacturers.  The Company believes that
being a focused  distributor  enables it to  respond  more  quickly to  customer
requests and gives it greater  availability of products,  access to products and
improved pricing. The Company believes that as a focused distributor it has been
able to develop  greater  expertise in the products which it sells.  The Company
places significant emphasis on market awareness and planning and actively shares
this knowledge with its customers in order to further enhance trading relations.
The Company  strives to monitor and react  quickly to market  trends in order to
enable its  multilingual  sales team to maintain the highest  levels of customer
service.

European  Micro  Holdings,  Inc.  was  organized  under the laws of the State of
Nevada in December 1997 and is the parent of European  Micro UK,  Nor'Easter and
Colchester.  European Micro Holdings,  Inc. is also the parent of American Micro
which  was  formed  on June 24,  1999 to  acquire  AMCC.  This  transaction  was
structured as a merger of American Surgical Supply Co. of Florida d/b/a American
Micro Computer  Center  ("AMCC") with and into American  Micro, a  newly-formed,
wholly-owned subsidiary of the Company. This transaction was consummated on July
1, 1999. American Micro is an independent  distributor of microcomputer products
in the  United  States.  A detailed  discussion  of the  acquisition  of AMCC is
contained in the section entitled "Related Party  Transactions."  European Micro


                                       16
<PAGE>

                         EUROPEAN MICRO HOLDINGS, INC.



UK was  organized  under the laws of the  United  Kingdom in 1991 to serve as an
independent distributor of microcomputer products to customers mainly in Western
Europe and to related  parties in the United  States.  Nor'Easter  was organized
under  the laws of the  State of  Nevada  on  December  26,  1997 to serve as an
independent   distributor  of  microcomputer  products  in  the  United  States.
Colchester  was organized  under the laws of Singapore in November 1998 to serve
as an independent distributor of microcomputer products in Asia.

European  Micro  UK is the  parent  of  European  Micro  GmbH  ("EUROPEAN  MICRO
GERMANY"),  Sunbelt and European Micro B.V. ("EUROPEAN MICRO HOLLAND") and has a
50% joint  venture  interest  in Big Blue  Europe,  B.V.  ("BIG  BLUE  EUROPE").
European  Micro  Germany  was  organized  under the laws of  Germany in 1993 and
operates as a sales office in Dusseldorf, Germany. All products sold by European
Micro Germany are procured and shipped from the facilities of European Micro UK.
On October 26, 1998,  European Micro UK completed its  acquisition of all of the
outstanding shares of capital stock of Sunbelt.  Sunbelt is a company registered
in England and Wales which was  established  in 1992 and is based in  Wimbledon,
England. Sunbelt operates as a distributor of microcomputer products to dealers,
value-added  resellers and mass merchants throughout Western Europe.  Except for
the distribution of its Nova brand products,  Sunbelt's distribution  operations
were  integrated  with and into the  operations  of European  Micro UK.  Sunbelt
continues  to  distribute  its Nova line of  products  in  accordance  with past
practice.  European  Micro Holland was formed in 1995 and acquired the assets of
H&B.  European  Micro UK acquired  these assets on November  12, 1998.  Big Blue
Europe was organized under the laws of Holland in January 1997 and is a computer
parts distributor with offices located near Amsterdam,  Holland. Big Blue Europe
has no affiliation with International Business Machines Corporation.

European  Micro  Holding's  headquarters  are located at 6073 N.W. 167th Street,
Unit C-25, Miami, Florida 33015, and its telephone number is (305) 825-2458.


                                       17
<PAGE>

                          EUROPEAN MICRO HOLDINGS, INC.


RESULTS OF OPERATIONS

The following table sets forth, for the periods presented, the percentage of net
sales  represented  by certain  items in the  Company's  Consolidated  Condensed
Statements of Operations:

                             PERCENTAGE OF NET SALES


                                             THREE MONTHS ENDED
                                                SEPTEMBER 30,
                                           ------------------------
                                                1999       1998
                                                ----       ----

             Net sales to third parties        96.9%      94.8%
             Net sales to related parties       3.1%       5.2%
                                             -------    -------
             Total net sales                  100.0%     100.0%
                                             -------    -------
             Cost of goods sold to third
               parties                        (85.7%)    (84.8%)
             Cost of goods sold to
               related parties                 (3.0%)     (5.1%)
                                             -------    -------
             Total cost of goods sold         (88.7%)    (89.9%)
                                             -------    -------
             Total gross profit                11.3%      10.1%

             Total operating expenses          (9.4%)     (5.9%)
                                             -------    -------
             Operating profit                   1.9%       4.2%

             Interest income                    0.1%       0.3%
             Interest expense                  (0.7%)     (0.5%)
             Equity in loss of
               unconsolidated affiliate            -      (0.1%)
                                              -------   -------
             Income before income taxes         1.3%       3.9%
             Income taxes                      (0.7%)     (1.5%)
                                             -------    -------
             Net income                         0.6%       2.5%
                                             =======    =======

THREE-MONTH PERIOD ENDED SEPTEMBER 30, 1999 AND 1998

TOTAL NET SALES.  Total net sales increased $3.5 million,  or 11.9%,  from $29.3
million in the  three-month  period ended September 30, 1998 to $32.8 million in
the comparable period in 1999. Excluding net sales to related parties, net sales
increased $3.9 million,  or 14.4%, from $27.8 million in the three-month  period
ended September 30, 1998 to $31.7 million in the comparable period in 1999. This
increase was attributable to the addition of Sunbelt's trading sales (accounting
for approximately  $2.3 million),  the additional sales from Sunbelt's Nova line
of products (accounting for approximately  $700,000),  the growth of the Premier
Dealers Club (accounting for approximately $1.0 million),  the increase in sales
by  Colchester  (accounting  for  approximately  $600,000),  and the addition of
American  Micro's  sales  (accounting  for  approximately  $4.9  million).  This
increase  was  offset by a  reduction  of $4.2  million in  European  Micro UK's
trading  sales  (excluding  Sunbelt's  trading  sales) and a  reduction  of $1.3
million in Nor'Easter's sales.

Net sales to related  parties  decreased  $497,000,  or 32.8% in the three-month
period  ended  September  30,  1999 from the  comparable  period  in 1998.  This
decrease is primarily  attributable  to the acquisition of AMCC on July 1, 1999,
and  therefore,  net  sales to  American  Micro are  excluded  from net sales to
related party.  Until July 1, 1999, the related parties  consisted of a group of
entities in which an  ownership  interest  was held by either of the two primary


                                       18
<PAGE>


                         EUROPEAN MICRO HOLDINGS, INC.


shareholders of the Company,  John B. Gallagher or Harry D. Shields. See "Note 8
(Related  party   transactions)   to  the   Consolidated   Condensed   Financial
Statements."   In  order  to  facilitate   fast  and   efficient   international
transactions,  each  member  of the  group  has  acted as a  supplier  for,  and
purchaser from, the other members of the group. The group has attempted to price
inter-group sales at one percent above the selling group member's cost, although
the  group  has made  numerous  exceptions  in times of short  supply,  to cover
assembly  costs and to reward  certain  group members for  exceptional  low-cost
purchases.  None of the members of the group are under any legal  obligation  to
continue to act as a supplier for, or purchaser  from,  the other members of the
group.  If the  Company is unable to sell  product  to the other  members of the
group, the Company's  revenues will be  significantly  reduced and its business,
financial  condition  and results of  operations  will be  materially  adversely
effected,  as the Company would not be able to handle large volume  purchases at
favorable  prices,  if they  could not rely on  related  parties  to  purchase a
portion of the product and sell through their distribution  channels.  Likewise,
the Company's  business and results of operations  will be materially  adversely
effected if the Company is unable to purchase  product from the other members of
the group when such  product  could be  purchased  from these  group  members at
prices lower than available from other sources.

There can be no assurance that the Company will be able to maintain the level of
sales or sales  growth  achieved  in this  period  or past  periods  because  of
seasonal  variations in the demand for the products and services  offered by the
Company, the introduction of new hardware and software technologies and products
offering improved features and  functionality,  the introduction of new products
and services by the Company and its competitors,  the loss or consolidation of a
significant  supplier or customer,  changes in the level of operating  expenses,
inventory  adjustments,  product supply constraints and competitive  conditions,
including  pricing,  interest  rate  fluctuations,  the impact of  acquisitions,
currency fluctuations and general economic conditions.

GROSS PROFIT.  Gross profit increased  $752,000,  or 25.5%, from $2.9 million in
the  three-month  period  ended  September  30,  1998  to  $3.7  million  in the
comparable  period in 1999.  Gross profit excluding  related party  transactions
increased $742,000,  or 25.4%, from $2.9 million in the three-month period ended
September 30, 1998 to $3.7 million the comparable  period in 1999. This increase
is primarily due to the addition of American Micro with $500,000 in gross profit
and an increase at European Micro UK of $450,000.  This increase in gross profit
was partially offset by a reduction in gross profit at Nor'Easter of $200,000.

Gross profit  attributable to related party sales was $28,000 in the three-month
period ended  September  30, 1999. As discussed  above,  the mark-up on sales to
related parties is typically one percent over cost. Therefore,  the gross profit
on sales to third  parties is typically  higher than the gross profit  earned on
sales to related parties. This represents a gross margin of approximately 1.2%.

Gross margins increased by 120 basis points from 10.1% in the three-month period
ended  September 30, 1998 to 11.3% in the comparable  period in 1999.  Excluding
related party transactions, gross margin increased from 10.5% in the three-month
period ended September 30, 1998 to 11.6% in the comparable  period in 1999. This
change is related to the normal  fluctuations  in purchasing  opportunities  and
sales demand from quarter to quarter.

Foreign exchange gains and losses, net, increased from a loss of $132,000 in the
three-month  period  ended  September  30,  1998  to a loss of  $242,000  in the
comparable  period  in 1999.  This  adverse  movement  was  attributable  to the
weakening of the Euro relative to the British pound  sterling,  devaluing  sales
made in European currencies.

OPERATING  EXPENSES.  Operating  expenses  as a  percentage  of total  net sales
increased from 5.9% in the  three-month  period ended September 30, 1998 to 9.4%
in the comparable period in 1999. This increase in operating expenses was caused
by higher  commissions  and bonus  payments to  employees  which are tied to the
Company's  gross profit and gross  margin.  This increase was also the result of
start-up  expenses  incurred by Colchester in connection with its operations and
which  has  been so far  responsible  for  purchasing  inventory  for the  other
Subsidiaries.  Moreover,  AMCC's operating expenses,  which were included in the
Company's  consolidated  financial statements for the first time in this period,
had a higher  level of  operating  expenses  relative  to sales than that of the
Company.

INTEREST  EXPENSE.  Interest  expense  increased  by  $137,000  from  $82,000 in
three-month period ended September 30, 1998 to $219,000 in the comparable period
in 1999. This was attributable to increased borrowings during the period because
of  increased  average  accounts  receivable  and  inventory  balances,  for the
purchase of the office building and for the acquisitions of Sunbelt and AMCC.

INCOME  TAXES.  Income  taxes as a  percentage  of income  before  income  taxes
increased from 37.4% in the three-month period ended September 30, 1998 to 53.9%
in the comparable  period in 1999. For the period ended  September 30, 1998, the


                                       19
<PAGE>


                         EUROPEAN MICRO HOLDINGS, INC.


Company had accrued a tax benefit  based on the estimate  that the Company would
have consolidated U.S. taxable income.  However,  for the fiscal year ended June
30, 1999, the Company had a U.S.  consolidated loss. The Company has not accrued
a U.S. tax benefit for the  three-month  period ended  September 30, 1999,  thus
increasing the effective income tax rate for the Company.

INTEREST IN JOINT VENTURE.  The Company's  share of loss from Big Blue decreased
from a loss of $28,000 in the  three-month  period ended September 30, 1998 to a
loss of $2,000 in the comparable period in 1999.

SEASONALITY

The Company  typically  experiences  variability  in its total net sales and net
income on a quarterly basis as a result of many factors.  These include, but are
not limited to,  seasonal  variations  in demand for the  products  and services
offered  by  the  Company,   the  introduction  of  new  hardware  and  software
technologies and products  offering  improved  features and  functionality,  the
introduction  of new products  and services by the Company and its  competitors,
the loss or consolidation of a significant supplier or customer,  changes in the
level of operating expenses,  inventory adjustments,  product supply constraints
and competitive conditions,  including pricing, interest rate fluctuations,  the
impact of acquisitions,  currency  fluctuations and general economic conditions.
Historical  operating  results  have  reflected a reduction  in demand in Europe
during the summer months.

LIQUIDITY AND CAPITAL RESOURCES

The Company's  primary cash  requirements  are for operating  expenses,  funding
accounts receivable and for the purchase of inventory to support growth, to take
greater  advantage  of  available  cash  discounts  offered  by  certain  of the
Company's suppliers for early payment and to make acquisitions.  The Company has
historically  funded these cash  requirements  through a  combination  of loans,
internally  generated  cash  flow and the net  proceeds  of its  initial  public
offering.

Short-term  working  capital  requirements  of European Micro UK are funded by a
combination  of line of credit  facilities  together  with  accounts  receivable
financing.  Both of these  facilities  are set and  reviewed  annually.  In both
cases, the amounts drawn down accrue the same rate of interest based on a markup
over the bank borrowing rate in the United Kingdom.  The bank line of credit was
1.2 million pounds  sterling ($1.98 million) at September 30, 1999. The accounts
receivable   financing  provides  for  a  borrowing  base  of  85%  of  accounts
receivable,  with a limit of 6.2  million  pounds  sterling  ($10.2  million  on
September 30, 1999). The limit on trade receivables  financing  increased from a
maximum of $5.5 million  pounds  sterling at June 30, 1999 ($8.7 million at June
30, 1999).  European  Micro UK also had a revolving  credit  agreement,  secured
against  inventory.  The facility  allowed European Micro UK to borrow up to 3.5
million  pounds  sterling  ($5.8 million at September 30, 1999) to assist in the
purchase of inventory. To date, no borrowings have been drawn down on this line.
This revolving  credit  agreement has expired and European Micro UK is currently
negotiating an extension of this revolving credit agreement.

In addition,  in June 1998, the Company  received $9.3 million in gross proceeds
from its initial public offering of 933,900 shares of common stock.  The Company
incurred  total  expenses in connection  with the offering of $2.0 million.  The
Company has used the proceeds to fund  operations and provide working capital to
European Micro UK,  Nor'Easter  and  Colchester.  Also,  funds have been used to
acquire Sunbelt.

Long-term  funding is  supplied  to the  Company  in the form of  capital  lease
agreements and term loans. The lease agreements are secured by vehicles owned by
the Company.  The agreements are usually for 36 months from the date of purchase
and are typically for 80% of the purchase  value of the vehicle.  All but two of
the agreements are subject to variable rate interest.  As of September 30, 1999,
the borrowings were $68,000, of which $12,000 was due after more than one year.

On July 1, 1999,  the Company  acquired  AMCC for a purchase  price of $1,131,00
plus an earn-out.  See "Related Party Transactions." The portion of the purchase
price paid at closing was funded  through the  Company's  working  capital.  The
earn-out  portion of the  purchase  price is expected  to be funded  through the
Company's working capital,  additional borrowings,  or the issuance of shares of
common stock.

On July 16, 1999,  European  Micro UK purchased the office  building in which it
had previously been leasing space for 1,705,000  pounds sterling  ($2,815,000 at
September  30, 1999).  The purchase  price was financed in part by a loan in the
amount of 1,312,000  pounds  sterling  ($2,166,000 at September 30, 1999).  This
note bears interest at the one-month LIBOR rate plus one percentage  point (1%).
LIBOR at September 30, 1999 was 5.4%.


                                       20
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.


Net cash  provided by  operating  activities  during the  three-month  period to
September 30, 1999 amounted to $5.1 million.  Significant factors providing cash
were net income in the period of $207,000, a decrease in trade receivables,  net
of effects from  acquisitions of $1.3 million,  a decrease in inventory,  net of
effects  from  acquisitions,  of $1.7 million and a decrease in due from related
parties,  net of effects from acquisitions,  of $1.1 million. The amount of cash
provided by the  Company's  operations  was  partially  offset by a reduction in
accrued  expenses  and  other  current  liabilities,  net  of the  effects  from
acquisitions, of $622,000.

Cash used in  investing  activities  amounted to $4.2  million.  This  primarily
consisted of expenditures on fixed assets of $3.0 million,  largely the purchase
of  European  Micro UK's office  building  and the  acquisition  of AMCC of $1.2
million.

Cash provided by financing  activities amounted to $1.3 million.  This primarily
consisted of $2.4 million provided by proceeds from the mortgage loan secured by
European  Micro UK's office  building  reduced by $1.1  million used to pay down
short-term borrowings.

Overall,  the Company experienced a net increase in cash of $2.5 million for the
three-month period ended September 30, 1999.

ASSET MANAGEMENT

INVENTORY.  European  Micro's  goal is to achieve  high  inventory  turns and to
maintain a low level of  inventory  on hand and  thereby  reduce  the  Company's
working capital requirements.  The Company's strategy to achieve this goal is to
both  effectively  manage its  inventory  and  achieve  high  order fill  rates.
Inventory levels may vary from period to period, due to many factors,  including
increases  or  decreases  in sales  levels,  the  Company's  practice  of making
large-volume  purchases  when it deems  such  purchases  to be  attractive,  new
products and changes in the Company's product mix.

ACCOUNTS  RECEIVABLE.  The Company sells its products and services to a customer
base of more than 480 value-added resellers,  corporate resellers, retailers and
direct  marketers.  The Company offers credit terms to qualifying  customers and
also  sells on a pre-pay  and  cash-on-delivery  basis.  With  respect to credit
sales,  the  Company  attempts to control  its bad debt  exposure by  monitoring
customers'  creditworthiness  and, where practicable,  through  participation in
credit  associations that provide customer credit rating information for certain
accounts.  Also,  substantially all of European Micro UK's accounts  receivables
are insured.  Nor'Easter,  Colchester and American Micro generally do not insure
their accounts receivable.

CURRENCY RISK MANAGEMENT

REPORTING CURRENCY. European Micro Holding's,  Nor'Easter's and American Micro's
reporting  and  functional  currency,  as  defined  by  Statement  of  Financial
Accounting  Standards No. 52, is the U.S.  dollar.  The  functional  currency of
European  Micro UK is the U.K.  pound  sterling and  Colchester is the Singapore
dollar.  European Micro UK and Colchester  translate into the reporting currency
by measuring  assets and  liabilities  using the exchange rates in effect at the
balance sheet date and results of operations  using the average  exchange  rates
prevailing during the period.

HEDGING AND CURRENCY MANAGEMENT  ACTIVITIES.  The Company occasionally hedges to
guard against currency fluctuations between the U.K. pound sterling and the U.S.
dollar.  Because  the  functional  currency  of  the  Company's  main  operating
subsidiary, European Micro UK, is the U.K. pound sterling, currency fluctuations
of the pound sterling  relative to the U.S.  dollar may have a material  adverse
affect on the Company's business, financial condition and results of operations.
The  Company  may  engage in  hedging  activities  in the  future,  although  no
assurances can be given that it will engage in such activities and if it does so
that such activities will be successful.

Generally,  the Company's policy is not to hedge specifically against individual
daily transactions.  Instead, the exposure to a currency is determined every two
to three days.  This is done by comparing the bank account  balances and account
receivables  with  accounts  payable,  all in the  same  currency  to  create  a
"natural" hedge.  Thereafter,  to the extent that a bank balance and the account
receivable are not totally offset by the accounts payable, there would be a need
to cover the residual  credit  balance  with a forward  currency  contract.  The
Company tends to concentrate its currency  management into six currencies:  U.K.
pound sterling,  U.S. dollar, Dutch guilder,  Canadian dollar,  Singapore dollar
and German  Mark.  It  normally  deems the  exposure in other  currencies  to be
minimal.  However,  when the  Company  buys  products in other  currencies,  the
Company may, in conjunction with current market advice,  book a forward contract
to cover current and some anticipated future purchases.


                                       21
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.


ECONOMIC AND MONETARY  UNION.  On January 1, 1999,  eleven of the fifteen member
countries of the European Union established fixed conversion rates between their
existing  sovereign  currencies  and a new  currency  called the  "Euro."  These
countries adopted the Euro as their common legal currency on that date. The Euro
is trading on currency  exchanges  and is available  for non-cash  transactions.
Until  January 1, 2002,  the  existing  sovereign  currencies  will remain legal
tender in these countries.  On January 1, 2002, the Euro is scheduled to replace
the sovereign  legal  currencies of these  countries.  Through the operations of
European Micro UK, the Company has  significant  operations  within the European
Union,  including  many of the  countries  which  adopted the Euro.  The Company
continues  to  evaluate  the  impact  that the Euro is having on its  continuing
business operations and no assurances can be given that the Euro will not have a
material  adverse  affect on the  Company's  business,  financial  condition and
results of operations.  However,  the Company does not expect the Euro to have a
material  affect on its competitive  position as a result of price  transparency
within  the  European  Union  because  the  Company  does not  rely on  currency
imbalances in purchasing inventory from within the European Union. On an ongoing
basis,  the Company cannot  accurately  predict the impact the Euro will have on
currency  exchange  rates or the  Company's  currency  exchange  rate risk.  The
Internal  Revenue Service  ("IRS") has requested  comments on various tax issues
raised by the Euro conversion. The IRS is expected to publish guidelines on this
issue soon and,  until such time,  the Company  cannot  predict  whether the IRS
guidelines will have any tax consequences on the Company.

YEAR 2000 ISSUES

Many  existing  computer  programs use only two digits to identify a year in the
date field.  These programs were designed and developed without  considering the
impact of the upcoming change in the Year 2000. If not corrected in the computer
applications  of the Company or its  suppliers and  customers,  this problem may
cause computer  applications to fail or to create erroneous results by or at the
Year 2000. In 1998,  the Company  initiated a plan ("Plan") to identify,  assess
and remediate Year 2000 issues within each of its significant  computer programs
and certain  equipment which contain  micro-processors.  The Company has divided
the Plan into five major phases assessment, planning, conversion, implementation
and testing.  The Company completed the assessment and planning phases in fiscal
1998.   During  fiscal  1999,   the  Company  has   addressed  the   conversion,
implementation   and  testing   phases.   The  Plan  addressed  each  subsidiary
differently.   All  computer  equipment,   software  and  other  non-information
technology equipment owned by Nor'Easter and Colchester were Year 2000 compliant
when  purchased  and  therefore the costs of  conversion  and  remediation  were
minimal.  European Micro UK, Sunbelt and American Micro have obtained assurances
from  manufacturers  of  all of  its  computer  equipment,  software  and  other
non-information technology equipment as to whether they are Year 2000 compliant.
The Company  believes  that all  non-compliant  software and hardware  have been
upgraded or  replaced.  The Company  budgeted an  aggregate  of $60,000 to cover
these costs.  The actual  costs were  with-in this budget.  The Company does not
generally  sell software  products and therefore the Company does not expect its
products to be affected by the Year 2000 problem.

The  Company has  evaluated  the impact the Year 2000  problem  will have on its
suppliers,  customers,  financial  institutions,  freight  carriers  and general
economic  infrastructure.  The Company is not highly  dependent  upon any single
supplier (except  Technology  Express) or customer and therefore does not expect
the failure of the  Company's  suppliers  and customers to correct the Year 2000
problem to have a material adverse effect on the Company's  business,  financial
condition  and results of  operations.  The  Company  believes  that  Technology
Express  is Year  2000  complaint.  The  Company  is  dependent  upon  financial
institutions,  freight carriers and general economic infrastructure. The Company
has received  varying  information  from these outside  parties  regarding their
state of  readiness  for the Year  2000  problem.  The  Company  has  formulated
contingency  plans to implement  in the event these  parties fail to address the
Year 2000 problem.

The Company's failure to correct a material Year 2000 problem could result in an
interruption  in,  or a  failure  of,  certain  normal  business  activities  or
operations.  Such failures could  materially and adversely  affect the Company's
operations, liquidity and financial condition. The Company's ability to insulate
itself from the Year 2000 problem is limited due to the  Company's  inability to
accurately   gauge  the  readiness  of  its  suppliers,   customers,   financial
institutions, freight carriers and general economic infrastructure. Accordingly,
the Company cannot accurately anticipate or quantify the impact of the Year 2000
problem or  determine  whether the failure to correct the Year 2000 problem will
have a  material  adverse  effect  on the  Company's  operations,  liquidity  or
financial condition.

RELATED PARTY TRANSACTIONS

In order to achieve attractive prices from suppliers, the Company must commit to
purchasing  large  quantities of product.  To accomplish this, the Company polls
all the  subsidiaries  and Technology  Express for informal  commitments to help
distribute that product.  Thereafter,  the purchasing  entity,  would obtain the


                                       22
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.


product, examine the product for damage and authenticity, and then supervise the
shipping to the other subsidiaries and the related party. In such capacity,  the
purchasing  entity acts as a "purchasing  agent" for the other  subsidiaries and
the  related  party.  In the three month  period  ended  September  30, 1999 and
September 30, 1998, the Company  benefited  from low mark-up  purchases from the
other  members  of  the  group   totaling   $1.8  million  and  $12.4   million,
respectively.  During  the same  periods,  the  Company's  sales to the  related
parties were $1.0 million,  and $1.5 million.  These  fluctuations are primarily
due to currency  fluctuations,  product  availability  and changes in geographic
pricing strategies of manufacturers and suppliers of the Company's products.

On February 2, 1999, the Company's Board of Directors formed a special committee
consisting solely of independent directors to evaluate and determine whether the
Company  should  acquire  AMCC and,  if so, on what  terms.  The  members of the
committee were Kyle R. Saxon and Barrett  Sutton.  John B.  Gallagher,  who is a
significant  shareholder,  Co-Chairman and Co-President of the Company,  was the
President  and a Director  of AMCC and owned  fifty  percent of its  outstanding
capital stock. Frank Cruz, who is Chief Operating Officer of the Company, was an
employee of AMCC since 1994.  He is currently  an employee of the  newly-formed,
wholly-owned  subsidiary of the Company formed to acquire AMCC. The  committee's
charter  authorized  it to take any  action  it  deemed  necessary  to  properly
evaluate and determine whether the Company should acquire AMCC, including hiring
independent advisors and ensuring that any such transaction was entirely fair to
the Company and its shareholders.  The committee hired independent legal counsel
and an independent  financial  advisor.  Prior to consummating this transaction,
the Company received an opinion from the independent  financial advisor that the
consideration  paid in connection with the transaction was fair from a financial
point of view to the Company's  shareholders.  The Company acquired AMCC on July
1, 1999.

The  transaction  was  structured  as  a  merger  of  AMCC  with  and  into  the
newly-formed,  wholly-owned  subsidiary of the Company. Upon consummation of the
merger,  the  subsidiary's  name was changed to American Micro Computer  Center,
Inc.  ("AMERICAN  MICRO").  The purchase price for AMCC was equal to $1,131,000,
plus an earn-out amount payable in cash or shares of the Company's  common stock
(at the  Company's  discretion)  equal to two times the  after-tax  earnings  of
American  Micro in calendar  year 1999 and two times the  after-tax  earnings of
American  Micro in calendar year 2000. The portion of the purchase price paid at
closing was funded through the Company's  working capital.  The earn-out portion
of the purchase  price is expected to be funded  through the  Company's  working
capital,  additional  borrowings or the issuance of shares of common  stock.  In
addition, the Company assumed all outstanding  indebtedness of AMCC, including a
shareholder loan in the approximate amount of $289,000. This loan is owed to the
father of John B.  Gallagher.  If the  Company  elects to pay any portion of the
purchase price in shares of the Company's common stock, then AMCC's shareholders
have fifteen days to make  arrangements  to sell such shares over the next forty
trading  days.  If the sale of such shares  results in net proceeds of less than
the purchase  price,  then the Company will pay the difference in cash to AMCC's
shareholders.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
         ----------------------------------------------------------

The Company  utilizes  derivative  financial  instruments in the form of forward
exchange  contracts for the purpose of economic  hedges of anticipated  sale and
purchase transactions.  In addition, the Company enters into economic hedges for
the purpose of hedging foreign currency market  exposures of underlying  assets,
liabilities and other  obligations  which exist as part of its ongoing  business
operations. See "Currency Risk Management."

Where the foreign  currency  exposure is covered by a forward  foreign  exchange
contract, the asset, liability or other obligation is recorded at the contracted
rate each  month end and the  resultant  mark-to-market  gains  and  losses  are
recognized as cost of sales in the current period, generally consistent with the
period in which the gain or loss of the  underlying  transaction  is recognized.
Cash  flows  associated  with  derivative  transactions  are  classified  in the
statement of cash flows in a manner  consistent with those of the exposure being
hedged.


                                       23
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.


EXCHANGE RATE SENSITIVITY

The table below  summarizes  information on foreign  currency  forward  exchange
agreements.  The table  presents  the  notional  amounts  and  weighted  average
exchange rates by expected (contractual) maturity dates. The fair value has been
determined by applying the mid-price of the spread on the buy or sell rates,  as
appropriate,  of the relevant  foreign  currency at the balance sheet date.  The
mid-price used is that quoted by the Financial Times.

                                                EXPECTED
                                               MATURITY OR
                                            TRANSACTION DATE        FAIR VALUE
                                            ----------------        ------------
 FOREIGN CURRENCY  EXCHANGE CONTRACTS


    SEPTEMBER 30, 1999

    (Receive $US/Pay (pound))                October 12, 1999
    Contract amount                              $2,405,000         $2,472,080

    Average contractual exchange rate
                                            $1.6062/(pound)1


    (Receive $US/Pay (pound))               October 12, 1999
    Contract amount                                $612,000           $620,830
    Average contractual exchange rate
                                            $1.6222/(pound)1



Foreign currency  losses,  net were $242,000 at September 30, 1999, and $132,000
for the comparable period in 1998. See  "Management's  Discussion and Analysis -
Quarter Ended September 30, 1999 and 1998" for discussion on the changes.





                                       24
<PAGE>
                          EUROPEAN MICRO HOLDINGS, INC.

PART II

ITEM 1.     LEGAL PROCEEDINGS.
            -----------------

According to a press release issued on November 12, 1999,  the 50%  shareholders
of Big Blue Europe, its principles, Jeff and Marie Alnwick, and Big Blue Europe,
derivatively,  have filed a lawsuit against the Company, European Micro UK, John
B.  Gallagher  and Harry D.  Shields  for  fraud,  aiding  and  abetting  fraud,
misappropriation of trade secrets, breach of fiduciary duty, aiding and abetting
breach of fiduciary  duty,  breach of contract and  tortious  interference  with
contract.  The  press  release  was  issued  by the law  firm  representing  the
plaintiffs. The press release states that the plaintiffs are seeking $10 million
or more in damages.  The suit was filed in the United States  District Court for
the Eastern District of New York. The factual allegations underlying the lawsuit
stem from  European  Micro UK's joint venture  interest in Big Blue Europe.  The
Company has not received a copy of the  complaint.  The Company,  in  connection
with its legal counsel,  will carefully  review the allegations in the complaint
when a copy is received.  However,  the Company  believes  that the  allegations
specified  in the law firm's  press  release  are  without  merit and intends to
vigorously defend the suit.

ITEM 2.     CHANGES IN SECURITIES AND USE OF PROCEEDS.
            -----------------------------------------

(a), (b), (c) and (d).  None.

ITEM 3.     DEFAULTS UPON SENIOR SECURITIES.
            -------------------------------

None.

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

None.

ITEM 5.     OTHER INFORMATION.
            -----------------

On October 29, 1999, the Company obtained  financing for its operations based in
the United States. American Micro and Nor'Easter each obtained a $1,500,000 line
of credit,  secured by accounts  receivable and inventory.  The maturity date on
the loans is October 29,  2000.  The loans bear  interest at a rate equal to the
lender's base rate plus one-half  percentage  point (1/2%).  Also on October 29,
1999,  the Company  obtained a term loan in the amount of  $1,500,000.  The term
loan is to be repaid with  quarterly  payment of $125,000 over three years.  The
term loan bears interest at the one-month London Interbank Offering Rate (LIBOR)
plus two and one-quarter percentage points (2.25%).

As partial  security for these loans,  Messrs.  Gallagher and Shields pledged to
the  lender a portion of their  shares of common  stock of the  Company.  In the
event  the  Company  defaults  on one or more of these  loans,  the  lender  may
foreclose on all or a portion of the pledged securities. Such an event may cause
a change of  control  in the  Company  because  Messrs.  Gallagher  and  Shields
together own 71% of the Company's outstanding common stock.

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K.
            --------------------------------

(a)   Exhibits.

EXHIBIT
NO.       DESCRIPTION                         LOCATION
- --        -----------                         --------

  2.01    Agreement for the Acquisition of    Incorporated by reference to
          Sunbelt (UK) Limited by European    Exhibit 2.01 to  Registrant's
          Micro PLc dated October 26, 1998    Form 10-Q for the quarter ended
                                              ended September 30, 1998.

  2.02    Merger Agreement re: AMCC dated     Incorporated by reference to
          June 29, 1999                       Exhibit 2.02 to Registrant's
                                              From 10-K for the year ended
                                              June 30, 1999.

  2.03    Plan of 1999 Merger re: AMCC dated  Incorporated by reference to
          June 29, 1999                       Exhibit 2.03 to Registrant's
                                              From 10-K for the year ended
                                              June 30, 1999.

  2.04    Articles of Merger re: AMCC dated   Incorporated by reference to
          June 29, 1999                       Exhibit 2.04 to Registrant's
                                              Form 10-K for the year ended
                                              June 30, 1999.

                                       25
<PAGE>

EXHIBIT
NO.       DESCRIPTION                         LOCATION
- --        -----------                         --------

3.01      Articles of Incorporation           Incorporated by reference to
                                              Exhibit No. 3.01 to
                                              Registrant's Registration
                                              Statement (the "Registration
                                              Statement") on Form S-1
                                              (Registration Number
                                              333-44393).

3.02      Certificate of Amendment of         Incorporated by reference to
          Articles of  Incorporation          Exhibit 3.02 to Registrant's
                                              Form  10-Q  for  the quarter
                                              ended March 31, 1998.

3.03      Bylaws                              Incorporated by reference to
                                              Exhibit No. 3.02 to the
                                              Registration Statement.

4.01      Form of Stock Certificate           Incorporated by reference to
                                              Exhibit No. 4.01 to the
                                              Registration Statement.

4.02      1998 Stock Incentive Plan           Incorporated by reference to
                                              Exhibit No. 4.02 to the
                                              Registration Statement.

4.03      1998 Stock Employee Stock Purchase  Incorporated by reference to
          Plan                                Exhibit No. 4.03 to the
                                              Registration Statement.

4.04      Form of Lock-up Agreement           Incorporated by reference to
                                              Exhibit No. 4.04 to the
                                              Registration Statement.

10.01     Form of Advice of Borrowing Terms   Incorporated by reference to
          with National Westminster Bank Plc  Exhibit No. 10.01 to the
                                              Registration Statement.

10.02     Invoice Discounting Agreement with  Incorporated by reference to
          Lombard NatWest Discounting         Exhibit No. 10.02 to the
          Limited, dated November 21, 1996    Registration Statement.

10.03     Commercial  Credit  Insurance,      Incorporated  by  reference  to
          policy number 60322, with Hermes    Exhibit   No.   10.03  to  the
          Kreditversicherungs-AG dated        Registration Statement.
          August 1, 1995

10.04     Commercial  Credit  Insurance,      Incorporated by reference to
          policy number 82692, with Hermes    Exhibit No. 10.04 to the
          Kreditversicherungs-AG dated        Registration Statement.
          August 1, 1995

10.05     Consignment Agreement with          Incorporated by reference to
          European Micro Computer B.V.,       Exhibit No. 10.05 to the
          dated January 1996                  Registration Statement.

10.06     Shareholders' Cross-Purchase        Incorporated by reference to
          Agreement by and between Jeffrey    Exhibit No. 10.07 to the
          Gerard Alnwick, Marie Alnwick,      Registration Statement.
          European Micro Plc and Big Blue
          Europe, B.V. dated August 21, 1997

10.07     Trusteed Shareholders               Incorporated by reference to
          Cross-Purchase Agreement by and     Exhibit No. 10.08 to the
          between John B. Gallagher, Harry    Registration Statement.
          D. Shields, Thomas H. Minkoff,
          Trustee of the Gallagher Family
          Trust, Robert H. True and Stuart
          S. Southard, Trustees of the Henry
          Daniel Shields 1997 Irrevocable
          Educational Trust, European Micro
          Holdings, Inc. and SunTrust Bank,
          Nashville, N.A., as Trustee dated
          January 31, 1998

10.08     Executive Employment Agreement      Incorporated by reference to
          between John B. Gallagher and       Exhibit No. 10.09 to the
          European Micro Holdings, Inc.       Registration Statement.
          effective as of January 1, 1998


                                       26
<PAGE>


EXHIBIT
NO.       DESCRIPTION                         LOCATION
- --        -----------                         --------

10.09     Executive Employment Agreement      Incorporated by reference to
          between Harry D. Shields and        Exhibit No. 10.10 to the
          European Micro Holdings, Inc.       Registration Statement.
          effective as of January 1, 1998

10.10     Contract of Employment Agreement    Incorporated by reference to
          between Laurence Gilbert and        Exhibit No. 10.11 to the
          European Micro UK dated March 14,   Registration Statement.
          1998

10.11     Contract of Employment between      Incorporated by reference to
          Bernadette Spofforth and European   Exhibit No. 10.12 to the
          Micro UK dated April 30, 1996       Registration Statement.

10.12     Subscription Agreement by and       Incorporated by reference to
          between John B. Gallagher, Harry    Exhibit No. 10.13 to the
          D. Shields, Thomas H. Minkoff,      Registration Statement.
          Trustee of the Gallagher Family
          Trust, Robert H. True and Stuart
          S. Southard, Trustees of the Henry
          Daniel Shields 1997 Irrevocable
          Educational Trust, European Micro
          Holdings, Inc. effective as of
          January 31, 1998

10.13     Administrative Services Contract    Incorporated by reference to
          by and between European Micro       Exhibit No. 10.14 to the
          Holdings, Inc. and European Micro   Registration Statement.
          Plc effective as of January 1,
          1998

10.14     Escrow Agreement between European   Incorporated by reference to
          Micro Holdings, Inc., Tarpon        Exhibit No. 10.15 to the
          Scurry Investments, Inc. and The    Registration Statement.
          Chase Manhattan dated as of March
          24, 1998

10.15     Form of Indemnification Agreements  Incorporated by reference to
          with officers and directors         Exhibit No. 10.16 to the
                                              Registration Statement.

10.16     Form of Transfer Agent Agreement    Incorporated by reference to
          with Chase Mellon Shareholder       Exhibit No. 10.17 to the
          Services, L.L.C.                    Registration Statement.

10.17     Form of Credit Agreement by and     Incorporated by reference to
          between European Micro UK and       Exhibit No. 10.17 to the
          National Westminster Bank Plc       Annual Report on Form 10-K
                                              for the fiscal year ended June 30,
                                              1998 filed with the  Commission on
                                              September 28, 1998.

10.18     Consulting  Contract dated          Incorporated by reference to
          September 10, 1998 by and between   Exhibit 10.19 to Registrant's Form
          European Micro Holdings, Inc. and   10-Q for the quarter ended
          The Equity Group                    September 30, 1998.

10.19     Service Agreement dated October     Incorporated by reference to
          28, 1998 by and between European    Exhibit 10.20 to
          Micro Holdings, Inc. and Michael    Registrant's Form 10-Q for
          Gesner                              the quarter ended
                                              September 30, 1998.

10.20     Service Agreement dated October     Incorporated by reference to
          28, 1998 by and between European    Exhibit 10.21 to Registrant's Form
          Micro Plc and Gerard O'Rourke       10-Q for the quarter ended
                                              September 30, 1998.

10.21    Employment  Agreement dated July 1,  Incorporated by reference to
         1999 between  John  B.  Gallagher    Exhibit  10.21  to Registrant's
         American  Micro                      Form 10-K for the year ended
                                              June 30, 1999.


                                       27
<PAGE>


EXHIBIT
NO.       DESCRIPTION                         LOCATION
- --        -----------                         --------

  10.22   Loan and Security Agreement dated   Provided herewith.
          October 29, 1999 among American
          Micro, the Company, Nor'Easter and
          SouthTrust Bank, N.A. re: Line of
          Credit to American Micro

  10.23   Loan Agreement dated October 29,    Provided herewith.
          1999 among the Company, American
          Micro, Nor'Easter and SouthTrust
          Bank, N.A. re: Term Loan to the
          Company

  10.24   Loan Agreement dated October 29,    Provided herewith
          1999 among Nor'Easter, the
          Company, American Micro and
          SouthTrust Bank, N.A. re: Line of
          Credit to Nor'Easter

  11.01   Statement re: Computation of        Provided herewith.
          Earnings

  15.01   Letter re: Unaudited Financial      Not applicable.
          Information

  18.01   Letter re Change in Accounting      Not applicable.
          Principles

  19.01   Report Furnished to Security        Not applicable.
          Holders

  22.01   Published Report Regarding Matters  Not applicable.
          Submitted to Vote of Security
          Holders

  23.01   Consents of experts and counsel     Not applicable.

  24.01   Power of Attorney                   Not applicable.

  27.01   Financial Data Schedule             Provided herewith.

(b) Reports on Form 8-K.

None.





                                       28
<PAGE>


                          EUROPEAN MICRO HOLDINGS, INC.



                                   SIGNATURES

In accordance with the  requirements of the Exchange Act, the registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.

Dated:      November 12, 1999              EUROPEAN MICRO HOLDINGS, INC.

                                           By:   /s/ John B. Gallagher
                                                 ---------------------
                                                 John B. Gallagher, Co-President








                                       29




                                  EXHIBIT 10.22
                                  -------------

                           LOAN AND SECURITY AGREEMENT
                           ---------------------------


      THIS LOAN AND SECURITY AGREEMENT  ("Agreement"),  dated as of the 29th day
of  October,  1999,  is made  and  entered  into  on the  terms  and  conditions
hereinafter  set forth,  by and among AMERICAN MICRO  COMPUTER  CENTER,  INC., a
Florida  corporation  with principal  offices at 6073 N.W.  167th Street,  Unite
C-25, Miami, Florida 33015 ("Borrower"), EUROPEAN MICRO HOLDINGS, INC., a Nevada
corporation  ("European  Micro"),  NOR'EASTER MICRO,  INC., a Nevada corporation
("Nor'easter";   European  Micro  and   Nor'easter  are  sometimes   hereinafter
collectively  referred  to  as  "Guarantors"),  and  SOUTHTRUST  BANK,  NATIONAL
ASSOCIATION, a national banking association with offices in Nashville, Tennessee
("Lender").

      WHEREAS,  Borrower has requested  that Lender make available to Borrower a
line of credit in the original  principal  amount not exceeding  $1,500,000 (the
"Loan")  on the  terms  and  conditions  hereinafter  set  forth,  and  for  the
purpose(s) hereinafter set forth; and

      WHEREAS, in order to induce Lender to make the Loan to Borrower,  Borrower
and Guarantors have made certain representations to Lender; and

      WHEREAS,  Lender, in reliance upon the  representations and inducements of
Borrower  and  Guarantors,  has  agreed  to make the Loan  upon  the  terms  and
conditions hereinafter set forth;

      NOW, THEREFORE, in consideration of the foregoing and the mutual covenants
and  agreements   hereinafter  set  forth,  and  for  other  good  and  valuable
consideration,  the receipt and  sufficiency  of which are hereby  acknowledged,
Borrower, Guarantors and Lender hereby agree as follows:


                                    ARTICLE I

                                   DEFINITIONS
                                   -----------

      As used in this  Agreement,  the following  terms shall have the indicated
meanings:

      "Base  Rate"  shall  mean  per  annum  the rate of  interest  periodically
designated by Lender as its Base Rate. Base Rate does not necessarily  represent
the lowest rate  charged by Lender.  Any rate of interest  calculated  using the
Base Rate as a reference shall change to reflect any change in the Base Rate, as
and when the Base Rate changes.

      "Borrowing  Base" shall mean an  aggregate  amount equal to the sum of (a)
eighty-five percent (85%) of Eligible Receivables,  plus (b) fifty percent (50%)
of Eligible Inventory.

      "Compliance  Certificate"  shall have the meaning assigned to such term in
SUBSECTION 5.4(A) of this Agreement.

      "Eligible  Receivables" shall mean Receivables  arising out of the sale or
other  disposition  of  Borrower's  Inventory  or the  rendering  of services to


<PAGE>


Borrower's  customers,  excluding (a) all Receivables that have been outstanding
for more than  ninety (90) days after the dates of the  corresponding  invoices,
(b) all  Receivables  owing  from any  account  debtor  if more  than 50% of the
Receivables  owed to Borrower by such account debtor have been  outstanding  for
more than ninety (90) days after the dates of the  corresponding  invoices,  (c)
the amount by which  Receivables  from any  account  debtor (or its  affiliates)
exceed  twenty-five  percent  (25%) of  Borrower's  total  Receivables,  (d) all
returns,  allowances,  discounts, credits and contra items, (e) all amounts owed
from  employees,  officers,  shareholders,   directors  or  affiliates  and  all
intra-company  items,  (f) any  Receivables  evidenced by instruments or chattel
paper that have not been endorsed and  delivered to Lender by Borrower,  and (g)
all other items which Lender in its sole discretion determines to be ineligible.

      "Eligible Inventory" shall mean Borrower's Inventory, valued at the lesser
of cost  or  market,  with  such  adjustments  thereto  as  Lender  in its  sole
discretion determines to be appropriate.

      "Event of Default" shall have the meaning assigned to such term in SECTION
7.1 of this Agreement.

      "Guaranties" shall mean,  collectively,  one or more Continuing Guaranties
of even date herewith, executed in favor of Lender by Guarantors.

      "Inventory"  shall have the  meaning  assigned to such term in the Uniform
Commercial Code.

      "Line of Credit Borrowing Limit" shall mean $1,500,000.

      "Line of Credit  Interest  Rate"  shall  mean an annual  rate equal to the
lesser of (a) the  maximum  contract  rate of interest  permitted  to be charged
under applicable law or (b) the Base Rate plus one-half percentage point (1/2%),
computed on the basis of a 360-day year, actual number of days elapsed, adjusted
daily as the Base Rate changes.

      "Line of Credit Termination Date" shall mean October __, 2000.

      "Loan  Documents"  shall mean,  collectively,  the  Security  Instruments,
together with the Note and any other  instruments and documents now or hereafter
evidencing,  securing or in any way related to the  indebtednesses  evidenced by
the Note.

      "Note" shall mean that certain Master Secured Promissory Note of even date
herewith,  in the principal  amount not  exceeding the Line of Credit  Borrowing
Limit, made and executed by Borrower, payable to the order of Lender, evidencing
the  indebtedness  of Borrower to Lender in connection  with the Loan,  together
with  any and  all  extensions,  modifications,  renewals,  restatements  and/or
replacements thereof.

      "Pledge  Agreements"  shall mean those two (2) certain Pledge and Security
Agreements  of even date  herewith,  executed by John B.  Gallagher and Harry D.
Shields, in favor of Lender.

      "Receivables" shall mean accounts,  general  intangibles,  instruments and
chattel paper, as such terms are defined in the Uniform Commercial Code.


                                       2
<PAGE>


      "Secured Obligations" shall have the meaning assigned such term in SECTION
3.2 of this Agreement.

      "Security  Instruments"  shall mean,  collectively,  this  Agreement,  the
Guaranties, and any other instruments,  documents or agreements now or hereafter
securing the Secured Obligations, whether by specific or general reference.

      "Uniform  Commercial Code" means the Uniform  Commercial Code as in effect
in the State of Tennessee from time to time.


                                   ARTICLE II

                                    THE LOAN
                                    --------

      II.1 ADVANCES. Prior to the Line of Credit Termination Date and so long as
no Event of Default  (or event that with the giving of notice or the  passage of
time or both  would  constitute  an Event of  Default)  has  occurred  and is in
existence  hereunder,  Lender shall advance  proceeds under the Loan to Borrower
upon Borrower's  request in an aggregate amount  outstanding at any one time not
to exceed the lesser of (a) the  Borrowing  Base in effect from time to time, or
(b) the Line of Credit  Borrowing  Limit,  although  Lender  may in its sole and
absolute  discretion  permit  advances  to exceed such  amount.  Any such excess
advances  shall be secured by, and subject to the terms and  conditions of, this
Agreement.  In the  absence  of an Event of  Default,  Borrower  may  repay  and
reborrow  amounts under the Loan in accordance  with the terms,  conditions  and
provisions of this Agreement.

      II.2 REPAYMENT.  The indebtedness of Borrower to Lender in connection with
the Loan shall be evidenced by, and payable in accordance with the terms of, the
Note.  Amounts  outstanding  under the Loan shall bear  interest  at the Line of
Credit  Interest  Rate. In addition,  Borrower  covenants and agrees to maintain
Eligible Receivables and Eligible Inventory in an aggregate amount sufficient to
keep the aggregate outstanding principal balance of the advances made in respect
of the Loan within the limits specified in SECTION 2.1 of this Agreement.  If at
any time such limits are exceeded,  Borrower shall  immediately pay to Lender an
amount sufficient to reduce the aggregate  outstanding  principal balance of the
Loan to an amount that is within such limits.

      II.3  LETTERS OF CREDIT.  If and to the extent  that  Lender has issued or
from time to time  hereafter  shall  issue  letters of credit for the account of
Borrower  pursuant  to  applications  submitted  to  Lender by  Borrower,  it is
understood and agreed that:

                  (a) the credit availability under the Loan shall be reduced by
            the  aggregate  undrawn  amount  from time to time  available  under
            outstanding letters of credit,

                  (b) any  amounts  paid by  Lender  under any such  letters  of
            credit  shall be deemed to be  advances  against  the Note,  and the
            indebtedness  of Borrower to Lender in  connection  therewith  shall
            constitute a part of the Secured Obligations and shall be secured as
            hereinafter  set forth in the same manner as all other advances made
            by Lender against the Note.


                                       3
<PAGE>


Borrower  acknowledges and agrees that Lender has made no commitment to Borrower
with respect to the issuance of any such letters of credit.

      II.4  COMMITMENT FEE.  Upon execution of this Agreement, Borrower shall
pay to Lender a non-refundable commitment fee in the amount of $3,750.00.

      II.5 PURPOSE.  The purpose of the Loan shall be to provide working capital
to Borrower on a revolving basis.

                                   ARTICLE III

                                    SECURITY
                                    --------

      III.1  SECURITY.  The  Secured  Obligations  are and shall  continue to be
secured by the following:

             (a) PERSONAL PROPERTY.  Borrower hereby grants to Lender a security
      interest in the  following  described  property and interests in property,
      together  with  all  proceeds  (including  but not  limited  to  insurance
      proceeds) and products thereof and all accessions thereto, as applicable:

                 (i)    EQUIPMENT.  All equipment of  Borrower of every kind and
            description,  whether now owned or  hereafter  acquired and wherever
            located,  together with all parts,  accessories  and attachments and
            all replacements thereof and additions thereto;



                 (ii)   INVENTORY, ACCOUNTS, LP  CHATTEL   PAPER,   INSTRUMENTS,
            DOCUMENTS  AND GENERAL  INTANGIBLES.  All of  Borrower's  inventory,
            whether held for lease,  sale or for furnishing  under  contracts of
            service, all agreements for lease of same and rentals therefrom, and
            all of Borrower's  accounts,  accounts  receivable,  chattel  paper,
            instruments,  documents and general  intangibles  (including but not
            limited to trade  marks,  copyrights  and  patents),  whether now in
            existence or owned or hereafter  acquired,  entered into, created or
            arising, and wherever located; and

                  (iii) BOOKS AND RECORDS.  All of Borrower's  right,  title and
            interest to all of the books, records,  files and all other data and
            documents  of  Borrower  of all  kinds  in  whatever  form,  whether
            computerized  or otherwise and including but not limited to computer
            disks,  tapes  and  printouts,   relating  to  the   above-described
            collateral.

            (b)   OTHER SECURITY INSTRUMENTS.  The Guaranties, the Pledge
      Agreements and the other Security Instruments.

      III.2 SECURED OBLIGATIONs.  Without limiting any of the provisions
thereof, the Security Instruments shall secure:


                                       4
<PAGE>


            (a) The full and timely payment of the  indebtednesses  evidenced by
      the  Note,   together  with   interest   thereon,   and  any   extensions,
      modifications  and/or  renewals  thereof  and any notes  given in  payment
      thereof,

            (b) The full and prompt  performance  of all of the  obligations  of
      Borrower to Lender under the Loan Documents,

            (c) The  full  and  prompt  payment  of all  expenses  and  costs of
      whatever kind incident to the collection of the  indebtednesses  evidenced
      by the Note,  the  perfection,  enforcement  or protection of the security
      interests  of the  Security  Instruments  or the exercise by Lender of any
      rights or remedies of Lender with respect to the indebtednesses  evidenced
      by the Note,  including but not limited to reasonable  attorney's fees and
      expenses incurred by Lender, all of which Borrower agrees to pay to Lender
      upon demand,

            (d)  The  full  and  prompt  payment  of  the   indebtednesses   and
      obligations of Guarantors to Lender  evidenced  and/or secured by (i) that
      certain  Loan  Agreement  of even  date  herewith,  by and  among  Lender,
      Borrower and Guarantors, entered into in connection with that certain term
      loan from Lender to European  Micro in the  original  principal  amount of
      $1,500,000, and (ii) that certain Loan and Security Agreement of even date
      herewith,  by and among Lender,  Borrower and Guarantors,  entered into in
      connection with that certain line of credit from Lender to Nor'easter,  in
      the maximum  principal  amount of  $1,500,000,  together  with any and all
      renewals, amendments and modifications thereof; and

            (e) The full and prompt payment and performance of any and all other
      indebtednesses  and other  obligations of Borrower or either  Guarantor to
      Lender,  direct or contingent  (including  but not limited to  obligations
      incurred  as  indorser,   guarantor  or  surety),   however  evidenced  or
      denominated,  and however and whenever incurred, including but not limited
      to indebtednesses incurred pursuant to any present or future commitment of
      Lender to Borrower or either  Guarantor,  together with interest  thereon,
      and any extensions,  modifications  and/or renewals  thereof and any notes
      given in payment thereof.

All of the foregoing  indebtedness and other obligations are herein collectively
referred to as the "Secured Obligations".


                                   ARTICLE IV

                         REPRESENTATIONS AND WARRANTIES
                         ------------------------------

      Borrower and Guarantors hereby represent and warrant to Lender as follows:

      IV.1 CORPORATE STATUS.  Borrower is a corporation duly organized,  validly
existing  and in good  standing  under  the laws of the State of  Florida.  Each
Guarantor is a corporation duly organized, validly existing and in good standing
under the laws of the  State of  Nevada.  Borrower  and each  Guarantor  has the
corporate power to own and operate its  properties,  to carry on its business as
now  conducted  and to enter  into and to  perform  its  obligations  under this
Agreement and the other Loan Documents to which it is a party. Borrower and each


                                       5
<PAGE>


Guarantor is duly qualified to do business and in good standing in each state in
which a failure to be so qualified  would have a material  adverse effect on its
financial  position  or its  ability to conduct  its  business in the manner now
conducted.

      IV.2  AUTHORIZATION.  Borrower  and each  Guarantor  has full legal right,
power  and  authority  to  conduct  its  business  and  affairs  in  the  manner
contemplated  by  the  Loan  Documents,  and  to  enter  into  and  perform  its
obligations  thereunder,  without the  consent or approval of any other  person,
firm,  governmental  agency or other legal entity. The execution and delivery of
this Agreement, the borrowing hereunder, the execution and delivery of each Loan
Document to which Borrower or either  Guarantor is a party,  and the performance
by Borrower and each  Guarantor  of its  obligations  thereunder  are within the
corporate  powers of  Borrower  or  Guarantors  and have been duly and  properly
authorized  by all  necessary  corporate  action,  have  received all  necessary
governmental approvals, if any were required, and do not and will not contravene
or conflict  with any  provision of law,  any  applicable  judgment,  ordinance,
regulation or order of any court or governmental agency, the charters or by-laws
of Borrower or Guarantors, or any agreement binding upon Borrower, Guarantors or
their properties.  The officer(s)  executing this Agreement and all of the other
Loan Documents to which Borrower and Guarantors are a party are duly  authorized
to act on behalf of Borrower and Guarantors.

      IV.3  VALIDITY  AND  BINDING  EFFECT.  This  Agreement  and the other Loan
Documents are the legal,  valid and binding  obligations of the parties thereto,
enforceable in accordance with their respective terms.

      IV.4  OTHER  TRANSACTIONS.  Except  as  specifically  set  forth  in  this
Agreement  and the  other  Loan  Documents,  there  are no prior  loans,  liens,
security  interests,  agreements  or other  financings  upon which  Borrower  is
obligated  or by which  Borrower  is bound that will in any way permit any third
person  to  have  or  obtain  priority  over  Lender  as to any of the  security
interests or liens  granted to Lender  pursuant to this  Agreement and the other
Security  Instruments.  Consummation of the transactions hereby contemplated and
the  performance  of the  obligations  of Borrower and  Guarantors  under and by
virtue of the Loan  Documents  will not result in any breach of, or constitute a
default under, any mortgage,  security deed or agreement,  deed of trust, lease,
bank loan or credit  agreement,  corporate  charter  or  by-laws,  agreement  or
certificate of limited partnership, partnership agreement, license, franchise or
any other  instrument  or agreement to which  Borrower or either  Guarantor is a
party or by which  Borrower,  Guarantors  or  their  properties  may be bound or
affected.


      IV.5  PLACES OF  BUSINESS.  The  records  with  respect to all  intangible
personal property constituting a part of the collateral security for the Secured
Obligations  are  maintained  at  Borrower's  chief place of business  and chief
executive office,  which has the address of 6073 N.W. 167th Street,  Unite C-25,
Miami, Florida 33015. All tangible personal property  constituting a part of the
collateral  security  for the  Secured  Obligations  is or will  be  located  at
Borrower's  chief place of business  and chief  executive  office  and/or at any
specific locations set forth in attached SCHEDULE 4.5.

      IV.6  LITIGATION.  There are no actions, suits or proceedings pending, or,
to the  knowledge  of  Borrower  or either  Guarantor,  threatened,  against  or
affecting   Borrower  or  either   Guarantor  or   involving   the  validity  or
enforceability  of any of the  Loan  Documents  or  the  priority  of the  liens
thereof,  at law or in equity,  or before  any  governmental  or  administrative
agency,  except  actions,  suits  and  proceedings  that are  fully  covered  by


                                       6
<PAGE>


insurance  and that,  if adversely  determined,  would not impair the ability of
Borrower  or  Guarantors  to  perform  each and  every  one of their  respective
obligations  under and by virtue of the Loan Documents;  and to the knowledge of
Borrower and  Guarantors,  neither  Borrower nor either  Guarantor is in default
with respect to any order,  writ,  injunction,  decree or demand of any court or
any governmental authority.

      IV.7  FINANCIAL  STATEMENTS.  The financial  statement(s)  of Borrower and
Guarantors  heretofore delivered to Lender are true and correct in all respects,
have been prepared in accordance with generally accepted  accounting  principles
consistently applied, and fairly present the financial condition of the subjects
thereof as of the date(s)  thereof.  No material  adverse change has occurred in
the  financial  condition  of  Borrower  or either  Guarantor  since the date(s)
thereof,  and no  additional  borrowings  have been made by  Borrower  or either
Guarantor since the date(s) thereof.

      IV.8 NO DEFAULTS. No default or event of default by Borrower or Guarantors
exists  under this  Agreement or any of the other Loan  Documents,  or under any
other  instrument or agreement to which Borrower or either  Guarantor is a party
or by which Borrower,  Guarantors or their  properties may be bound or affected,
and no event has  occurred  and is  existing  that with notice or the passage of
time or both would constitute a default or event of default thereunder.

      IV.9  COMPLIANCE  WITH LAW.  Borrower  and  Guarantors  have  obtained all
necessary  licenses,  permits  and  governmental  approvals  and  authorizations
necessary or proper in order to conduct their business and affairs as heretofore
conducted  and as  intended  to be  conducted  hereafter.  To the  knowledge  of
Borrower and  Guarantors,  Borrower and  Guarantors  are in compliance  with all
laws,  regulations,  decrees and orders  applicable to them  (including  but not
limited to laws,  regulations,  decrees and orders relating to occupational  and
health standards and controls, antitrust, monopoly, restraint of trade or unfair
competition). Neither Borrower nor either Guarantor has received, nor expects to
receive,  any order or notice of any violation or claim of violation of any law,
regulation,  decree,  rule,  judgment or order of any governmental  authority or
agency relating to the ownership and/or operation of its properties, as to which
the  cost  of  compliance  is or  might  be  material  and the  consequences  of
noncompliance would or might be materially adverse to its business,  operations,
property or financial  condition,  or which would or might impair its ability to
perform its obligations under the Loan Documents to which it is a party.

      IV.10 ENVIRONMENTAL MATTERS.

            (a) As used in this SECTION  4.10 and in SECTION  5.12  hereof,  the
      following terms shall have the indicated meanings:

            "BUSINESS" means all of Borrower's and Guarantors' assets, both real
      and personal,  tangible and intangible, now existing or hereafter acquired
      and wherever  located,  and all of Borrower's and Guarantors'  current and
      future business operations at all locations and in all jurisdictions.

            "ENVIRONMENTAL  AUTHORITIES"  means  all  federal,  state  and local
      governmental  bodies,  authorities or agencies and all public corporations
      created   and/or   empowered  to  administer,   regulate   and/or  enforce
      Environmental Laws, including without limitation the U.S.
      Environmental Protection Agency.

            "ENVIRONMENTAL  LAWS" means any and all  federal,  state,  regional,
      county or local laws, statutes,  rules, regulations or ordinances relating


                                       7
<PAGE>


      to  the  generation,  recycling,  use,  reuse,  sale,  storage,  handling,
      transport, treatment or disposal of Hazardous Materials, including without
      limitation the Comprehensive Environmental Response Compensation Liability
      Act of 1980, as amended by the Superfund  Amendments  and  Reauthorization
      Act of  1986,  42  U.S.C.  ss.ss.9601  ET seq.  ("CERCLA"),  the  Resource
      Conservation  and  Recovery  Act of 1976,  as  amended  by the  Solid  and
      Hazardous Waste Amendments of 1984, 42 U.S.C. ss.ss.6901 ET seq. ("RCRA"),
      the Tennessee  Hazardous Waste Management Act, T.C.A.  ss.ss.68-46-101  ET
      seq., and any rules,  regulations  and guidance  documents  promulgated or
      published thereunder,  and any state,  regional,  county or local statute,
      law, rule,  regulation or ordinance  relating to public health,  safety or
      the  discharge,  emission or disposal of Hazardous  Materials or Hazardous
      Wastes in or to air, water, land or groundwater,  to the withdrawal or use
      of   groundwater,   to  the  use,   handling  or  disposal  of   asbestos,
      polychlorinated   biphenyls,    petroleum,    petroleum   derivatives   or
      by-products,  other hydrocarbons or urea  formaldehyde,  to the treatment,
      storage,  disposal or  management of Hazardous  Materials,  to exposure to
      Hazardous Materials, to the transportation,  storage, disposal, management
      or release of gaseous or liquid  substances,  and any  regulation,  order,
      injunction, judgment, declaration, notice or demand issued thereunder.

            "HAZARDOUS  MATERIALS"  means  any  hazardous,  toxic  or  dangerous
      materials,  substances,  chemicals,  waste or pollutants that from time to
      time  are  defined  by  or  pursuant  to  or  are   regulated   under  any
      Environmental Laws, including without limitation asbestos, polychlorinated
      biphenyls,   petroleum,   petroleum  derivatives  or  by-products,   other
      hydrocarbons,  urea formaldehyde and any material, substance, pollutant or
      waste  that is  defined as a  hazardous  waste  under RCRA or defined as a
      hazardous substance under CERCLA.

            "HAZARDOUS  WASTES"  means  Hazardous  Materials  that are or become
      "wastes" or "solid wastes" as such terms are used in RCRA.

            "PROPERTY"  means all real property now or hereafter  constituting a
      part of, or  otherwise  used or  operated by  Borrower  or  Guarantors  in
      connection with, the Business.

            (b)  Borrower  and  Guarantors  represent  and  warrant to Lender as
      follows:

                 (i)  The Property is being  operated by Borrower and Guarantors
            in  full  compliance  with  Environmental  Laws,  and  Borrower  and
            Guarantors  have obtained,  maintained and is in good standing under
            all approvals, consents, certificates, licenses and permits required
            by Environmental Laws with respect to the Property.

                 (ii)  To the knowledge of Borrower and Guarantors, the Property
            is  free  of all  Hazardous  Wastes  and is  free  of all  Hazardous
            Materials  other  than those  maintained  therein or thereon in full
            compliance with Environmental Laws. Borrower and Guarantors have not
            caused  or   permitted   the   Property  to  be  used  to  generate,
            manufacture,  refine,  transport,  treat,  store,  handle,  dispose,
            transfer,  produce or  process  Hazardous  Materials  except in full
            compliance with Environmental Laws.


                                       8
<PAGE>


                  (iii)  Neither  Borrower  nor either  Guarantor  has  received
            notice, nor has knowledge, of any noncompliance with or violation of
            any Environmental Laws with respect to the Property or the Business.
      IV.11 NO BURDENSOME RESTRICTIONS. No instrument,  document or agreement to
which  Borrower or either  Guarantor is a party or by which it or its properties
may be bound or affected  materially  adversely  affects,  or may  reasonably be
expected  so  to  affect,  its  business,  operations,   property  or  financial
condition.

      IV.12 TAXES.  Borrower and each  Guarantor has filed or caused to be filed
all tax returns  that to its  knowledge  are  required  to be filed  (except for
returns  that  are not yet  due),  and has paid  all  taxes  shown to be due and
payable on said returns and all other taxes, impositions,  assessments,  fees or
other  charges  imposed  on  it  by  any  governmental   authority,   agency  or
instrumentality,  prior to any  delinquency  with  respect  thereto  (other than
taxes, impositions,  assessments,  fees and charges currently being contested in
good faith by appropriate  proceedings,  for which appropriate amounts have been
reserved).  No tax liens have been filed against Borrower,  Guarantors or any of
their property.

      IV.13 EQUIPMENT.  The equipment  constituting a part of the collateral for
the Secured  Obligations  is owned  solely by  Borrower,  and  Borrower has full
right,  power and authority to grant to Lender a valid and enforceable  security
interest therein.  Lender's  security  interest in such equipment  constitutes a
first and prior lien upon and security interest in such equipment,  and no other
person or entity has any right,  title,  interest,  security interest,  claim or
lien with respect thereto.

      IV.14 INVENTORY.  The Inventory  constituting a part of the collateral for
the Secured  Obligations  is owned  solely by  Borrower,  and  Borrower  has all
necessary right,  power and authority to grant to Lender a valid and enforceable
security  interest  therein.   Lender's  security  interest  in  such  Inventory
constitutes a first and prior lien upon and security interest in such Inventory,
and no other person or entity has any right, title, interest, security interest,
claim or lien with respect thereto.

      IV.15 RECEIVABLES,  ETC.   With  respect  to  the  Receivables,  (a)  each
Receivable  is a valid and bona fide existing  obligation  created by or arising
out of the sale and delivery or other disposition of Borrower's Inventory or the
rendition by Borrower of services to Borrower's customers in the ordinary course
of business,  (b) the  Receivables are owned solely by Borrower and Borrower has
all  necessary  right,  power  and  authority  to  grant to  Lender a valid  and
enforceable  security interest  therein,  (c) Lender's security interest in such
Receivables  constitutes  a first and prior lien upon and  security  interest in
such Receivables,  and no other person or entity has any right, title, interest,
security  interest,  claim or lien with  respect  thereto;  (d) each  Receivable
constituting an Eligible Receivable will at all times be unconditionally owed to
Borrower and  enforceable  against the obligor(s)  with respect  thereto without
dispute of any kind, and (e) each Receivable constituting an Eligible Receivable
is an "account" as defined in the Uniform  Commercial  Code and is not evidenced
by any instrument or document  (except as  specifically  disclosed to Lender and
accepted  by Lender as an Eligible  Receivable)  that would in any way change or
alter its character as an account.

      IV.16 EFFECT OF REQUEST FOR  ADVANCE.   Each  request by  Borrower  for an
advance of proceeds of the Loan shall  constitute an affirmation by Borrower and
Guarantors  that the  representations  and  warranties of this ARTICLE IV remain
true and correct on and as of the date of such request.


                                       9
<PAGE>


                                    ARTICLE V

                            COVENANTS AND AGREEMENTS
                            ------------------------

      Borrower  and  Guarantors  covenant and agree that during the term of this
Agreement:

      V.1 PAYMENT OF SECURED OBLIGATIONS.  Borrower shall pay the indebtednesses
evidenced by the Note  according to the terms  thereof,  and shall timely pay or
perform, as the case may be, all of the other Secured Obligations.

      V.2  SALES OF AND  ENCUMBRANCES  ON  COLLATERAL.  Borrower  will not sell,
exchange, lease, negotiate,  pledge, assign or grant any security interest in or
otherwise  dispose of the  collateral  described in the Security  Instruments to
anyone  other  than  Lender,  nor  permit  any other  lien of any kind to attach
thereto,  nor permit same to be attached  to or  commingled  with other goods or
property, without Lender's prior written consent; provided,  however, that prior
to the  occurrence  of an Event of Default  hereunder,  Borrower  shall have the
right to process and sell its  Inventory in the  ordinary  course of business as
herein provided.

      V.3 FURTHER ASSURANCES. Borrower will take all actions requested by Lender
to create and maintain in Lender's  favor valid liens upon,  security  titles to
and/or perfected security interests in any collateral  described in the Security
Instruments  and  all  other  collateral  for  the  Secured  Obligations  now or
hereafter held by or for Lender. Without limiting the foregoing, Borrower agrees
to  execute  such  further  instruments   (including  financing  statements  and
continuation  statements) as may be required or permitted by any law relating to
notices  of, or  affidavits  in  connection  with,  the  perfection  of Lender's
security interests or liens, to cooperate with Lender in the filing or recording
and renewal thereof,  and, upon Lender's request, to immediately place notations
upon its  books  of  account  to  disclose  Lender's  security  interest  in all
Receivables granted in this Agreement.

      V.4 FINANCIAL  STATEMENTS  AND  REPORTS.   Borrower and  Guarantors  shall
furnish to Lender such financial data as Lender may reasonably request.  Without
limiting the  foregoing,  Borrower and  Guarantors  shall  furnish to Lender (or
cause to be furnished to Lender) the following:

          (a) as   soon as practicable  and in any event within ninety (90) days
      after the end of each fiscal year of Borrower and Guarantors, consolidated
      and  consolidating  balance  sheets of Borrower and  Guarantors  as of the
      close of such fiscal year,  consolidated and  consolidating  statements of
      earnings and retained  earnings of Borrower and Guarantors as of the close
      of such fiscal year, and consolidated and consolidating statements of cash
      flows for Borrower and  Guarantors for such fiscal year, all in reasonable
      detail,   prepared  in  accordance  with  generally  accepted   accounting
      principles  consistently  applied,  audited in accordance  with  generally
      accepted auditing  standards by independent  certified public  accountants
      satisfactory to Lender in its reasonable judgment,  and accompanied by the
      unqualified favorable opinion of such accountants and a certificate of the
      chief  executive or chief  financial  officers of Borrower and Guarantors,
      stating that, to the best of the knowledge of such officers,  Borrower and


                                      10
<PAGE>


      Guarantors  have kept,  observed,  performed and fulfilled  each covenant,
      term and condition of this Agreement and the other Loan  Documents  during
      such fiscal year and that no Event of Default  hereunder  has occurred and
      is continuing  (or if an Event of Default has occurred and is  continuing,
      specifying  the nature of same,  the period of  existence  of same and the
      action Borrower and Guarantors  propose to take in connection  therewith),
      and setting forth  calculations  of the  financial  covenants set forth in
      ARTICLE VI of this Agreement (a "Compliance Certificate");

          (b)  within  forty-five  (45) days  of the end of the first  three (3)
      quarters of each fiscal year of Borrower and Guarantors,  consolidated and
      consolidating balance sheets of Borrower and Guarantors as of the close of
      such quarter and consolidated and consolidating statements of earnings and
      retained  earnings  of  Borrower  and  Guarantors  as of the close of such
      quarter,   all  in  reasonable  detail,  and  prepared   substantially  in
      accordance  with generally  accepted  accounting  principles  consistently
      applied,  certified by the chief executive or chief financial  officers of
      Borrower and  Guarantors as being true and correct,  and  accompanied by a
      Compliance Certificate;

          (c)   within   thirty  (30)  days of the end of each  calendar  month,
      non-consolidated  balance  sheets of Borrower and each Guarantor as of the
      close of such month,  and  non-consolidated  statements  of  earnings  and
      retained  earnings of Borrower and each  Guarantor as of the close of such
      month, all in reasonable detail, and prepared  substantially in accordance
      with  generally  accepted  accounting  principles   consistently  applied,
      certified by the chief executive or chief  financial  officers of Borrower
      and Guarantors as being true and correct,  and accompanied by a Compliance
      Certificate;

          (d)    within  fifteen  (15) days of the end of each  calendar  month,
      accounts  receivable  and  accounts  payable  listings of  Borrower,  with
      agings, and a certification of inventory of Borrower,  all as of the close
      of such month and all in form satisfactory to Lender, and accompanied by a
      certificate in form  satisfactory to Lender setting forth a calculation of
      the Borrowing Base as of the close of such month; and

          (e)    promptly  upon  receipt  thereof,  copies  of all  accountants'
      reports and accompanying financial reports submitted to Borrower or either
      Guarantor  by  independent  accountants  in  connection  with each  annual
      examination of Borrower and Guarantors.

      V.5 MAINTENANCE OF BOOKS AND RECORDS; INSPECTION.  Borrower and Guarantors
shall  maintain their books,  accounts and records in accordance  with generally
accepted  accounting  principles  consistently  applied,  and permit Lender, its
officers and employees and any professionals designated by Lender in writing, at
any time to visit and inspect any of their properties (including but not limited
to the collateral  security  described in the Security  Instruments),  corporate
books and financial records, and to discuss their accounts, affairs and finances
with any employee, officer or director thereof.

      V.6 INSURANCE.   Without  limiting any of the  requirements  of any of the
other Loan Documents, Borrower shall maintain, in amounts satisfactory to Lender
(a) public liability insurance, (b) worker's compensation insurance (or maintain
a legally  sufficient  amount of self insurance  against  worker's  compensation
liabilities,  with adequate reserves, under a plan approved by Lender), (c) fire
and "all risk" casualty  insurance on its properties  (including but not limited
to the collateral  security now or hereafter securing payment and performance of
the Secured  Obligations),  against such hazards and in at least such amounts as
are customary in the type of business in which Borrower is engaged, and (d) rent
or business interruption  insurance against loss of income arising out of damage


                                       11
<PAGE>


or  destruction by such hazards as presently are included in so called "all risk
coverage".  At  the  request  of  Lender,  Borrower  will  deliver  forthwith  a
certificate,  executed by a duly  authorized  representative  of the insurer(s),
specifying the details of such insurance in effect.

      All  policies of insurance  shall  provide that at least thirty (30) days'
prior written  notice of  cancellation  or  modification  of the policy shall be
given to Lender by the insurer,  and all policies of casualty insurance covering
any tangible  security for the Secured  Obligations shall be payable to Borrower
and Lender as their respective interests may appear.  Borrower agrees that there
shall be no recourse  against  Lender for the payment of premiums,  commissions,
assessments or advances in respect of any such policy,  and at Lender's  request
shall provide Lender with the agreement of the insurer(s) to this effect.

      At the request of Lender,  all policies of casualty insurance covering any
tangible security for the Secured  Obligations shall be delivered to and held by
Lender.  Borrower  shall act  expeditiously  in the adjustment and settlement of
claims  under such  policies in order to preserve the  greatest  possible  value
reasonably obtainable in respect of such claims.  Following the occurrence of an
Event of  Default,  Lender  may,  at its  option,  act as  attorney  in fact for
Borrower in adjusting and settling claims under such insurance and endorsing any
drafts with respect  thereto,  and this power,  being  coupled with an interest,
shall be irrevocable prior to payment in full of the indebtednesses evidenced by
the Note and  performance  of all of the  obligations  of  Borrower to Lender in
connection therewith, and any insurer is hereby instructed to rely upon Lender's
representation  that an Event of Default has occurred  hereunder without further
inquiry or investigation.

      V.7 TAXES AND  ASSESSMENTS;  TAX  INDEMNITY.  Borrower and each  Guarantor
shall  (a) file all tax  returns  and  appropriate  schedules  thereto  that are
required to be filed under applicable law, prior to the date of delinquency, (b)
pay and  discharge all taxes,  assessments  and  governmental  charges or levies
imposed upon Borrower or either  Guarantor,  upon its income and profits or upon
any  properties  belonging  to it, prior to the date on which  penalties  attach
thereto,  and (c) pay all taxes,  assessments and governmental charges or levies
that,  if  unpaid,  might  become a lien or charge  upon any of its  properties;
provided,  however,  that Borrower and  Guarantors in good faith may contest any
such tax,  assessment,  governmental  charge or levy  described in the foregoing
clauses (b) and (c) so long as appropriate  reserves are maintained with respect
thereto.  If any tax is or may be imposed by any governmental  entity in respect
of sales of Borrower's  Inventory or the merchandise that is the subject of such
sales, or as a result of any other transaction of Borrower,  which tax Lender is
or may be required to withhold or pay,  Borrower  agrees to  indemnify  and hold
harmless  Lender  in  connection  with  such  taxes  (including   penalties  and
interest),  and Borrower shall immediately reimburse Lender for any such amounts
paid by  Lender,  and such  amounts  shall be added to the  Secured  Obligations
pursuant to the terms hereof.

      V.8 CORPORATE  EXISTENCE.  Borrower and each Guarantor  shall maintain its
corporate existence and good standing in the state of its incorporation, and its
qualification and good standing as a foreign corporation in each jurisdiction in
which such qualification is necessary pursuant to applicable law.

      V.9 COMPLIANCE WITH LAW AND OTHER AGREEMENTS.  Borrower and each Guarantor
shall maintain its business  operations and property owned or used in connection
therewith in compliance with (a) all applicable  federal,  state and local laws,
regulations  and ordinances  governing such business  operations and the use and
ownership  of  such  property,  and (b) all  agreements,  licenses,  franchises,


                                       12
<PAGE>


indentures and mortgages to which Borrower or either  Guarantor is a party or by
which Borrower,  either Guarantor or any of their  properties is bound.  Without
limiting  the  foregoing,  Borrower  and  each  Guarantor  shall  pay all of its
indebtedness promptly in accordance with the terms thereof.

      V.10 NOTICE OF DEFAULT.  Borrower and Guarantors shall give written notice
to Lender of the occurrence of any default, event of default or Event of Default
under this  Agreement or any other Loan Document  promptly  upon the  occurrence
thereof.

      V.11 NOTICE OF LITIGATION.  Borrower and Guarantors shall give notice,  in
writing,  to Lender of (a) any actions,  suits or proceedings wherein the amount
at issue is in excess of $250,000, instituted by any persons against Borrower or
either  Guarantor,  or  affecting  any of  the  assets  of  Borrower  or  either
Guarantor,  and (b) any  dispute,  not  resolved  within  sixty (60) days of the
commencement  thereof,  between Borrower or either Guarantor on the one hand and
any governmental or regulatory body on the other hand, which might reasonably be
expected  to have a  material  adverse  effect  on the  business  operations  or
financial condition or Borrower or either Guarantor.

      V.12  ENVIRONMENTAL MATTERS.

            (a) Borrower and  Guarantors  will cause the Property to remain free
      of all Hazardous  Wastes,  and to remain free of all  Hazardous  Materials
      other than those  maintained  therein or thereon in full  compliance  with
      Environmental  Laws.  Neither  Borrower nor either Guarantor will cause or
      permit  the  Property  to  be  used  to  generate,  manufacture,   refine,
      transport,  treat, store, handle,  dispose,  transfer,  produce or process
      Hazardous Materials except in full compliance with Environmental Laws.

            (b) Borrower and Guarantors  will notify Lender  immediately if they
      receive  any  notice  or obtain  knowledge  of any  noncompliance  with or
      violation  of any  Environmental  Laws with respect to the Property or the
      Business.


            (c) In the event that Hazardous Materials unrelated to the Business,
      or Hazardous  Wastes,  are discovered on or are brought onto the Property,
      Borrower and Guarantors  will cause such Hazardous  Materials or Hazardous
      Wastes to be removed and disposed of promptly and in full  compliance with
      Environmental  Laws.  Borrower and  Guarantors  will provide  Lender prior
      written notice of such removal and disposal actions.

            (d) Borrower and Guarantors will comply with all Environmental  Laws
      in all jurisdictions in which Borrower or either Guarantor  operates,  now
      or in the future,  and will comply with all Environmental Laws that in the
      future become applicable to the Property or the Business.

      V.13 MERGERS,  CONSOLIDATIONS,  ACQUISITIONS AND SALES.  Without the prior
express written consent of Lender,  neither  Borrower nor either Guarantor shall
(a) be a party to any merger,  consolidation  or corporate  reorganization,  (b)
purchase or otherwise  acquire all or  substantially  all of the assets or stock
of, or any partnership or joint venture  interest in, any other person,  firm or
entity, (c) sell, transfer, convey, grant a security interest in or lease all or
any substantial  part of its assets,  nor (d) create any subsidiaries nor convey
any of its  assets to any  subsidiary;  provided,  however,  Borrower  or either


                                       13
<PAGE>


Guarantor  may make  acquisitions  of all or  substantially  all of the stock or
assets of other entities,  so long as (i) no Event of Default exists  hereunder,
(ii) the  purchase  price  payable  in  connection  with each such  acquisition,
including the fair market value of any non-cash  consideration,  does not exceed
$5,000,000,  and (iii) any subsidiary of Borrower or either Corporate  Guarantor
created or acquired in connection with any such acquisition  shall guarantee the
indebtedness  of Borrower to Lender and grant Lender a security  interest in all
of its assets to secure its  obligations  and the  obligations  of  Borrower  to
Lender,  all pursuant to  documentation  in form and substance  satisfactory  to
Lender in all respects.


      V.14  MANAGEMENT,  OWNERSHIP.  Neither Borrower nor either Guarantor shall
permit any  significant  change in its ownership,  executive staff or management
without the prior written consent of Lender. The ownership,  executive staff and
management  of  Borrower  and  Guarantors  are  material   factors  in  Lender's
willingness to institute and maintain a lending relationship with Borrower.

      V.15  DIVIDENDS, ETC.  Neither Borrower nor either Guarantor shall declare
or pay any  dividend of any kind,  in cash or in  property,  on any class of its
capital stock, nor purchase,  redeem,  retire or otherwise acquire for value any
shares of such stock,  nor make any distribution of any kind in respect thereof,
nor make any return of capital to shareholders, nor make any payments in respect
of any pension, profit sharing, retirement, stock option, stock bonus, incentive
compensation  or similar  plan  (except as  required  or  permitted  hereunder),
without the prior written consent of Lender. Without limiting the foregoing, not
less than seventy-five  percent (75%) of the net proceeds of any equity offering
by Borrower or either  Guarantor  shall be retained and shall not be paid out as
dividends or otherwise distributed to shareholders.

      V.16  GUARANTIES;  LOANS.  Neither  Borrower  nor either  Guarantor  shall
guarantee nor be liable in any manner, whether directly or indirectly, or become
contingently  liable  after the date of this  Agreement in  connection  with the
obligations or indebtedness of any person or persons, except for the indorsement
of  negotiable  instruments  payable to  Borrower or  Guarantors  for deposit or
collection  in the  ordinary  course of  business.  Neither  Borrower nor either
Guarantor  shall  make any loan,  advance or  extension  of credit to any person
other than in the normal course of its business.

      V.17  DEBT.  Neither Borrower nor either  Guarantor  shall create,  incur,
assume or suffer  to exist  indebtedness  of any  description  whatsoever  in an
aggregate amount in excess of $250,000 (excluding the indebtedness  evidenced by
the Note, trade accounts  payable and accrued expenses  incurred in the ordinary
course of business and the  indorsement  of  negotiable  instruments  payable to
Borrower or  Guarantors  for deposit or  collection  in the  ordinary  course of
business).

      V.18  CONDUCT OF BUSINESS.  Borrower   and   Guarantors   will continue to
engage, in an efficient and economical manner, in a business of the same general
type as conducted by them on the date of this Agreement.

      V.19  MAINTENANCE  OF  COLLATERAL.  Borrower  will  maintain  all tangible
personal  property  constituting  any part of the  collateral  described  in the
Security  Instruments  in good  condition  and repair and will pay all costs and
expenses  incurred in the  maintenance  of same,  and will not permit any act or
occurrence  that may impair the value  thereof.  Prior to the  occurrence  of an
Event of Default,  Borrower  shall be entitled to  possession  of such  tangible
collateral and to use same in any lawful manner  permitted  hereunder,  provided
that such use does not cause  excessive  wear and tear to such  collateral,  nor
cause it to decline in value at an excessive  rate, nor violate the terms of any
policy of insurance thereon.


                                       14
<PAGE>


      V.20  SALE OF  INVENTORY.  Borrower  will not  sell,  lease,  exchange  or
otherwise  dispose of any of that  portion of the  collateral  that  consists of
Inventory,  nor remove  the same from its  place(s)  of  business  as  described
herein,  without the prior  written  consent of Lender,  except in the  ordinary
course of business for cash or on open account or on terms of payment ordinarily
extended to its customers.  Upon the sale, exchange or other disposition of said
Inventory,  the  security  interest  and lien  created and  provided for herein,
without break in continuity and without further formality or act, shall continue
in and attach to any proceeds  thereof,  including  but not limited to accounts,
chattel paper, contract rights, shipping documents,  documents of title and cash
or non-cash  proceeds,  and in the event of any  unauthorized  sale,  shall also
continue in said  Inventory  itself.  All chattel  paper shall be  delivered  to
Lender promptly upon receipt.

      V.21  SPECIAL  AGREEMENTS  OF BORROWER WITH RESPECT TO RECEIVABLES AND
INVENTORY.

            (a)  By  the  execution  of  this  Agreement,  Lender  shall  not be
      obligated  to do or  perform  any of the  acts  or  things  to be  done or
      performed  by Borrower  pursuant to any  contracts  in which  Lender has a
      security interest, but Lender may, at its election, perform some or all of
      the  obligations  provided in said  contracts to be performed by Borrower,
      and if Lender  incurs any  liability or expenses by reason  thereof,  same
      shall be payable by Borrower upon demand and same shall also be secured by
      this Agreement and the other Loan Documents. Lender shall be subrogated to
      all guaranties  and security now or hereafter in Borrower's  possession or
      favor.

            (b) If requested by Lender  following the  occurrence of an Event of
      Default,  Borrower shall immediately  notify all account debtors to direct
      payments to Lender or to a lockbox in  accordance  with a Lockbox  Service
      Agreement  to be entered  into  between  Borrower  and Lender at  Lender's
      request.  Borrower will forthwith on receipt of all checks,  drafts,  cash
      and other  remittances  in payment  of  inventory  sold,  or in payment on
      account of  Borrower's  Receivables,  deposit  the same in a special  bank
      account  maintained  with  Lender  over  which  Lender  alone has power of
      withdrawal.  Said  proceeds  shall  be  deposited  in  precisely  the form
      received, except for the indorsement of Borrower where necessary to permit
      collection of items, which indorsement  Borrower agrees to make, and which
      Lender is also hereby  authorized  to make on Borrower's  behalf.  Pending
      such deposit,  Borrower agrees that it will not commingle any such checks,
      drafts,  cash or other  remittances  with any of Borrower's other funds or
      property, but will hold them separate and apart therefrom and in trust for
      Lender until deposit thereof is made in the special account.  The funds in
      said account and any funds  collected  by Lender  under a Lockbox  Service
      Agreement  shall be held by Lender as additional  security for the Secured
      Obligations.  Lender may on a daily  basis  apply the whole or any part of
      the collected funds on deposit in the special account and from the lockbox
      against the Secured Obligations,  and the amount, order and method of such
      application shall be in the discretion of Lender; provided,  however, that
      so long as no Event of Default (or event that with the giving of notice or
      the  passage of time or both would  constitute  an Event of  Default)  has
      occurred and is existing,  said  collected  funds will be applied first to
      the outstanding  principal balance of, and accrued and unpaid interest on,
      the Loan, in such order of priority as Lender shall determine. Any portion
      of said funds on deposit in the special  account and from the lockbox that
      Lender elects not to so apply may be paid over by Lender to Borrower.

            (c) Without  limiting the provisions of SUBSECTION  5.21(B)  hereof,
      Borrower acknowledges and agrees that, upon the occurrences of an Event of


                                       15
<PAGE>


      Default,  Lender  shall  have the  right to  notify  the  account  debtors
      obligated on any or all of Borrower's  Receivables to make payment thereof
      direct  to  Lender,  and to  take  control  of all  proceeds  of any  such
      Receivables,  and charge the  collection  costs and  expenses to Borrower.
      Until Lender gives Borrower other instructions, Borrower shall continue to
      make collections of all Receivables for Lender. All payments on account of
      Receivables,  or as proceeds of any collateral,  whether such payments are
      made by check,  draft,  cash,  money order,  wire transfer,  or otherwise,
      shall be the  specific  property of Lender.  Borrower  shall  receive such
      payments  as  trustee  for Lender and shall  immediately  deliver  them to
      Lender in their original form as received.

            (d) Lender shall be  privileged to enjoy all the rights and remedies
      of Borrower as to the  Receivables  and shall be and become  subrogated to
      all guaranties  and  securities  possessed by Borrower or due to come into
      Borrower's  hands,  but  Lender  shall  not be liable  in any  manner  for
      exercising or refusing to exercise any rights thereby bestowed.

            (e)  Borrower  shall  notify  Lender  promptly  of all  returns  and
      recoveries of merchandise  and of all disputes and claims where the amount
      at issue exceeds  $25,000 in the  aggregate,  and Borrower shall settle or
      adjust  disputes and claims  directly with  customers for amounts and upon
      terms it considers advisable and dispose of merchandise returns as it sees
      fit, unless Lender directs Borrower to make such settlements,  adjustments
      and  disposals  subject to  Lender's  approval.  In all cases  Lender will
      credit the Loan with only the net amounts  received by Borrower in payment
      of Receivables.

            (f) Borrower hereby appoints the officers of Lender and/or any other
      person whom Lender may  designate as Borrower's  attorney(s)-in-fact  with
      full power to endorse Borrower's name on any checks,  notes,  acceptances,
      money  orders,  drafts or other forms of payment or security that may come
      in Lender's possession;  to sign Borrower's name on any invoice or bill of
      lading  relating  to any  Receivable,  on  drafts  against  customers,  on
      schedules of assignments  of  Receivables,  on notices of  assignment,  on
      financing statements,  applications for noting of liens on certificates of
      title and other  public  records or  documents of any kind as necessary or
      desirable to insure  perfection  or  enforceability  of Lender's  security
      interests  in or  liens on  property  of  Borrower  granted  hereunder  or
      otherwise,  on  verification  of accounts and on notices to customers;  to
      notify the post office  authorities  to change the address for delivery of
      Borrower's mail to an address  designated by Lender; to receive,  open and
      dispose  of  all  mail  addressed  to  Borrower;   to  send  requests  for
      verifications of accounts to customers;  and to do all other things Lender
      deems necessary to carry out this Agreement.  Borrower hereby ratifies and
      approves  all  acts  of  the   attorney(s)  and  neither  Lender  nor  the
      attorney(s)  for  Lender  will be  liable  for any acts of  commission  or
      omission,  nor for any error of judgment  or mistake of fact or law.  This
      power, being coupled with an interest, is irrevocable so long as any money
      remains owing to Lender from Borrower.

            (g) Lender will be entitled to hold all sums at any time standing to
      Borrower's credit on Lender's books and all of Borrower's  property at any
      time in Lender's possession,  or upon or in which Lender at any time has a
      lien or security interest,  as security for all of Borrower's  obligations
      at  any  time  owing  to  Lender,  its  parent  corporation,   subsidiary,
      co-subsidiary  or  affiliate,  whether  such  obligations  are  direct  or
      indirect, absolute or contingent,  under this Agreement or otherwise. Such
      obligations shall include, without limitation, all loans, advances, debts,


                                       16
<PAGE>


      liabilities, obligations for purchases made by Borrower from other clients
      factored  or  financed  by  Lender  or from any such  parent,  subsidiary,
      co-subsidiary  or  affiliate,  whether  such  obligations  are absolute or
      contingent,  or under this  Agreement or otherwise,  no matter how or when
      arising  and  whether due or to become  due,  and  further  including  all
      interest,  fees,  charges,  expenses and  attorney's  fees  chargeable  to
      Borrower's  loan account or incurred in connection  with  Borrower's  loan
      account  whether  provided  for herein or in any other  agreement  between
      Borrower  and  Lender,  and  Lender  shall  have the  right to  charge  to
      Borrower's  loan account the amounts of all such  obligations and pay over
      such amounts to such parent, subsidiary, co-subsidiary or affiliate.

      V.22  PLACES OF  BUSINESS;  MOBILE  GOODS.  Borrower  will not  change the
location of its chief place of business,  chief executive office or any place of
business  disclosed to Lender pursuant to SECTION 4.5 hereof,  nor will Borrower
move any of the tangible personal property constituting a part of the collateral
for the Secured  Obligations to any other  location(s)  (except during temporary
periods in the normal and customary use thereof),  nor will Borrower  change the
location at which it maintains its records concerning the intangible  collateral
for the Secured  Obligations,  without thirty (30) days' prior written notice to
Lender in each  instance.  If any of the  tangible  collateral  for the  Secured
Obligations  constitutes  goods of a type  normally  used in more than one state
(whether or not  actually so used),  Borrower  will  contemporaneously  with the
execution  hereof furnish to Lender a list of all states in which such goods are
or will be used,  and  hereafter  will  notify  Lender in  writing  of any other
state(s) in which such goods are or will be so used.

      V.23 ERISA PLAN. If Borrower has in effect, or hereafter  institutes (with
Lender's consent,  as hereinafter  provided),  a pension plan that is subject to
the requirements of Title IV of the Employee  Retirement  Income Security Act of
1974, Pub. L. No. 93 406, September 2, 1974, 88 Stat. 829, 29 U.S.C.A.  ss. 1001
ET Seq.  (1975),  as amended  from time to time  ("ERISA"),  then the  following
warranty and covenants  shall be applicable  during such period as any such plan
(the "Plan") shall be in effect:  (a) Borrower hereby warrants that no fact that
might constitute grounds for the involuntary termination of the Plan, or for the
appointment  by the  appropriate  United States  District  Court of a trustee to
administer  the Plan,  exists at the time of  execution of this  Agreement,  (b)
Borrower hereby covenants that throughout the existence of the Plan,  Borrower's
contributions under the Plan will meet the minimum funding standards required by
ERISA and Borrower will not institute a distress  termination  of the Plan,  (c)
Borrower  hereby  covenants  that the  Plan's  annual  financial  and  actuarial
statements and the Plan's annual Form 5500 information return will be filed with
Lender  within  thirty (30) days of the  preparation  thereof,  and (d) Borrower
covenants that it will send to Lender a copy of any notice of a reportable event
(as defined in ERISA) required by ERISA to be filed with the Labor Department or
the Pension  Benefit  Guaranty  Corporation,  at the time that such notice is so
filed.

      No Plan shall be instituted by Borrower unless Lender shall have given its
written consent thereto.


                                   ARTICLE VI

                               FINANCIAL COVENANTS
                               -------------------

      VI.1 NET WORTH  REQUIREMENTS.  Borrower and Guarantors  shall at all times
maintain  a  minimum  tangible  net  worth  of  $12,000,000,   calculated  on  a
consolidated  basis.  For purposes of this covenant,  "tangible net worth" shall


                                       17
<PAGE>


refer to the excess of Borrower's and Guarantors'  total assets above the sum of
their  intangible  assets  plus  total   liabilities   (exclusive  of  any  debt
subordinated  to  indebtedness  of  Borrower  or  Guarantors  to  Lender),   all
determined  in  accordance  with  generally   accepted   accounting   principles
consistently applied.

      VI.2  DEBT TO WORTH  RATIO.  Borrower  and  Guarantors  shall at all times
maintain a ratio of total  liabilities  (exclusive of any debt  subordinated  to
indebtedness  of Borrower or  Guarantors to Lender) to tangible net worth of not
more than 2.0 to 1.0,  calculated on a consolidated  basis. For purposes of this
covenant,  "tangible  net worth" shall have the meaning set forth in SECTION 6.1
hereof.

      VI.3 INTEREST  COVERAGE  RATIO.  Borrower and Guarantors  shall maintain a
ratio of earnings before interest and taxes to interest expense,  all determined
in  accordance  with  generally  accepted  accounting  principles   consistently
applied,  calculated  on a  consolidated  basis  as of  the  last  day  of  each
September,  December, March and June, for the then-previous  twelve-month period
(beginning September 30, 1999), of not less than 4.0 to 1.0.


                                   ARTICLE VII

                              DEFAULT AND REMEDIES
                              --------------------

      VII.1 EVENTS OF DEFAULT.  The  occurrence  of any of the  following  shall
constitute an Event of Default hereunder:

            (a) Failure to make  payment of the  principal of or interest on the
      indebtedness evidenced by the Note within five (5) days of when due;

            (b) Any  misrepresentation by Borrower or either Guarantor as to any
      material  matter  hereunder or under any of the other Loan  Documents,  or
      delivery by  Borrower  or either  Guarantor  of any  schedule,  statement,
      resolution,  report,  certificate,  notice or  writing  to Lender  that is
      untrue in any material respect on the date as of which the facts set forth
      therein are stated or certified;

            (c) Failure  of  Borrower  or any  Guarantor  to perform  any of its
      obligations  under  SECTIONS  5.7,  5.9 or 5.12 of this  Agreement  within
      fifteen  (15) days after the earlier of (i) written  notice from Lender to
      Borrower of such  failure to perform,  or (ii) the date  Borrower  becomes
      aware of such failure to perform;

            (d) Failure of Borrower or either  Guarantor to perform any other of
      its  obligations  under  this  Agreement,  the Note,  any of the  Security
      Instruments or any of the other Loan Documents;

            (e)  Borrower or either  Guarantor  (i) shall  generally  not pay or
      shall be unable to pay its debts as such debts  become  due; or (ii) shall
      make an  assignment  for the benefit of  creditors or petition or apply to
      any court or tribunal  for the  appointment  of a  custodian,  receiver or
      trustee  for it or a  substantial  part  of its  assets;  or  (iii)  shall
      commence  any  proceeding  or case under any  bankruptcy,  reorganization,
      arrangement,  readjustment  of debt,  dissolution  or  liquidation  law or
      statute of any  jurisdiction,  whether now or hereafter in effect; or (iv)


                                       18
<PAGE>


      shall  have  had any  such  petition  or  application  filed  or any  such
      proceeding  or case  commenced  against it in which an order for relief is
      entered or an  adjudication or appointment is made; or (v) shall indicate,
      by any act or omission, its consent to, approval of or acquiescence in any
      such petition,  application,  case,  proceeding or order for relief or the
      appointment  of a custodian,  receiver or trustee for it or a  substantial
      part  of  its  assets;  or  (vi)  shall  suffer  any  such  custodianship,
      receivership  or  trusteeship  to  continue  undischarged  for a period of
      thirty (30) days or more;

            (f) Borrower or either  Guarantor  shall be  liquidated,  dissolved,
      partitioned  or  terminated,  or the charter or  certificate  of authority
      thereof shall expire or be revoked;

            (g) A default or event of default shall occur under any of the other
      Loan Documents;

            (h) Borrower or either Guarantor shall default in the timely payment
      or  performance  of any  obligation  now or  hereafter  owed to  Lender in
      connection with any other indebtedness of Borrower or either Guarantor now
      or hereafter owed to Lender;

            (i) Lender shall reasonably suspect the occurrence of one or more of
      the aforesaid events of default and Borrower,  upon the written request of
      Lender,  shall fail to provide evidence reasonably  satisfactory to Lender
      that such event or events of default have not in fact occurred; or

            (j) Lender in good faith shall deem itself insecure.

      VII.2 ACCELERATION OF MATURITY; REMEDIES. Upon the occurrence of any Event
of Default described in SUBSECTION 7.1(D) hereof as it relates to Borrower,  the
indebtednesses  evidenced by the Note as well as any and all other  indebtedness
of Borrower to Lender shall be immediately due and payable in full; and upon the
occurrence  of any other Event of Default  described  above  (including  but not
limited to SUBSECTION  7.1(D) hereof as it relates to any Guarantor),  Lender at
any  time  thereafter  may  at  its  option   accelerate  the  maturity  of  the
indebtednesses  evidenced by the Note as well as any and all other  indebtedness
of Borrower to Lender;  all without  notice of any kind.  Upon the occurrence of
any  such  Event  of  Default  and  the  acceleration  of  the  maturity  of the
indebtednesses evidenced by the Note:

            (a) any  obligation of Lender to advance any proceeds under the Loan
      shall immediately cease and be of no further force nor effect,  and Lender
      shall be immediately  entitled to exercise any and all rights and remedies
      possessed by Lender pursuant to the terms of the Security  Instruments and
      all of the other Loan Documents;

            (b) Lender  shall have all of the rights and  remedies  of a secured
      party under the Uniform Commercial Code; and

            (c) Lender  shall have any and all other  rights and  remedies  that
      Lender may now or hereafter possess at law, in equity or by statute.

      VII.3  RIGHT OF SETOFF.  Without  limitation  of the  foregoing,  upon the
occurrence and during the continuance of any Event of Default,  Lender is hereby
authorized  at any time and from time to time,  without  notice to  Borrower  or
Guarantors (any such notice being expressly  waived by Borrower and Guarantors),
to set off and apply any and all deposits  (general or special,  time or demand,
provisional or final) at any time held by Lender or any of its  affiliates,  and


                                       19
<PAGE>


any other  indebtedness  at any time owing by Lender or its affiliates to or for
the credit or the account of Borrower or Guarantors,  against any and all of the
Secured  Obligations,  irrespective of whether Lender shall have made any demand
under this  Agreement or the Note or any other Loan  Document and although  such
obligations may be unmatured. Lender agrees to notify Borrower or Guarantors (as
applicable)  within a  reasonable  time after any such  setoff and  application;
provided  that the failure to give such notice  shall not affect the validity of
such setoff and application.  The rights of Lender under this SECTION 7.3 are in
addition to any other rights and remedies (including,  without limitation, other
rights of setoff) that Lender may have.

      VII.4  REMEDIES CUMULATIVE; NO WAIVER. No right, power or remedy conferred
upon or reserved to Lender by this  Agreement or any of the other Loan Documents
is intended to be exclusive of any other  right,  power or remedy,  but each and
every such right,  power and remedy shall be cumulative and concurrent and shall
be in addition to any other right,  power and remedy given hereunder,  under any
of the other Loan Documents or now or hereafter existing at law, in equity or by
statute.  No delay or omission by Lender to exercise any right,  power or remedy
accruing upon the occurrence of any Event of Default shall exhaust or impair any
such  right,  power or remedy or shall be  construed  to be a waiver of any such
Event of Default or an acquiescence  therein,  and every right, power and remedy
given by this  Agreement and the other Loan Documents to Lender may be exercised
from time to time and as often as may be deemed necessary by Lender.

      VII.5  PROCEEDS  OF  REMEDIES.  Any or all  proceeds  resulting  from  the
exercise of any or all of the foregoing  remedies  shall be applied as set forth
in the Loan Document(s)  providing the remedy or remedies exercised;  if none is
specified, or if the remedy is provided by this Agreement, then as follows:

            First, to the costs and expenses,  including  reasonable  attorney's
      fees and expenses,  incurred by Lender in connection  with the exercise of
      its remedies;

            Second, to the expenses of curing the default that has occurred,  in
      the event that Lender elects, in its sole discretion,  to cure the default
      that has occurred;

            Third, to the payment of the Secured Obligations,  including but not
      limited  to  the  payment  of  the   principal  of  and  interest  on  the
      indebtednesses  evidenced by the Note, in such order of priority as Lender
      shall determine in its sole discretion; and

            Fourth,  the  remainder,  if any, to Borrower or to any other person
      lawfully thereunto entitled.


                                  ARTICLE VIII

                                  MISCELLANEOUS
                                  -------------

      VIII.1  INDEPENDENCE OF COVENANTS.  All covenants hereunder shall be given
independent  effect so that if a particular action or condition is not permitted
by any of such  covenants,  the fact that it would be  permitted by an exception
to, or otherwise would be within the limitations of, another  covenant shall not
avoid the occurrence of an Event of Default if such action is taken or condition
exists.

      VIII.2  PERFORMANCE BY LENDER.


                                       20
<PAGE>


            (a)  Lender  may file one or more  financing  statements  disclosing
      Lender's  security  interests  under  this  Agreement  and the other  Loan
      Documents  without  the  signature  of  Borrower  appearing  thereon,  and
      Borrower shall pay the costs of, or incidental to, any recording or filing
      of any financing  statements  concerning the collateral security described
      in the Security Instruments.  Borrower agrees that a carbon, photographic,
      photostatic or other  reproduction of this Agreement or any other Security
      Instrument  or of a  financing  statement  is  sufficient  as a  financing
      statement.

            (b)  If  Borrower  or  Guarantors  shall  default  in  the  payment,
      performance  or  observance  of any  covenant,  term or  condition of this
      Agreement,  Lender may, at its option,  pay,  perform or observe the same,
      and all  payments  made  or  costs  or  expenses  incurred  by  Lender  in
      connection therewith  (including but not limited to reasonable  attorney's
      fees and expenses),  with interest thereon at the default rate provided in
      the Note (if none,  then at the maximum  rate from time to time allowed by
      applicable  law),  shall be  immediately  repaid to Lender by Borrower and
      Guarantors and shall  constitute a part of the Secured  Obligations and be
      secured  hereby until fully  repaid.  Lender  shall  determine at its sole
      discretion  the  necessity  for any such  actions and of the amounts to be
      paid.


      VIII.3 COSTS AND EXPENSES.  Borrower  agrees to pay all costs and expenses
incurred by Lender in connection with the making of the Loan,  including but not
limited to filing  fees,  recording  taxes and  reasonable  attorney's  fees and
expenses,  promptly upon demand of Lender.  Borrower  further  agrees to pay all
premiums for insurance  required to be  maintained  pursuant to the terms of the
Loan  Documents  and all of the  out-of-pocket  costs and  expenses  incurred by
Lender in connection with the administration, servicing and/or collection of the
Loan,  including  but not limited to  reasonable  attorney's  fees and expenses,
promptly upon demand of Lender.

      VIII.4  ASSIGNMENT.  The Note, this Agreement and the other Loan Documents
may be endorsed,  assigned and/or transferred in whole or in part by Lender, and
any such holder and/or assignee of the same shall succeed to and be possessed of
the rights and powers of Lender under all of the same to the extent  transferred
and  assigned.  Lender  may grant  participations  in all or any  portion of its
interest in the indebtednesses  evidenced by the Note. Borrower shall not assign
any of its rights nor delegate  any of its duties  hereunder or under any of the
other Loan Documents without the prior express written consent of Lender.

      VIII.5  SUCCESSORS  AND  ASSIGNS  INCLUDED  IN  PARTIES.  Subject  to  the
provisions of SECTION 8.4 hereof,  whenever in this Agreement one of the parties
hereto is named or referred to, the heirs,  legal  representatives,  successors,
successors-in-title  and  assigns of such  parties  shall be  included,  and all
covenants and agreements contained in this Agreement by or on behalf of Borrower
or by or on behalf  of  Lender  shall  bind and  inure to the  benefit  of their
respective  heirs,  legal  representatives,   successors-in-title  and  assigns,
whether so expressed or not.

      VIII.6  THIRD  PARTY  BENEFICIARIES.  This  Agreement  and the other  Loan
Documents are intended for the sole and exclusive  benefit of the parties hereto
and their respective  successors and permitted  assigns,  and shall not serve to
confer any rights or  benefits  in favor of any  person not a party  hereto.  No
other  person  shall have any right to rely on this  Agreement or the other Loan
Documents, or to derive any benefit herefrom.


                                       21
<PAGE>


      VIII.7 TIME OF THE  ESSENCE.  Time is of the essence  with respect to each
and  every  covenant,  agreement  and  obligation  of  Borrower  and  Guarantors
hereunder and under all of the other Loan Documents.

      VIII.8  SEVERABILITY.  If  any  provision(s)  of  this  Agreement  or  the
application   thereof  to  any  person  or  circumstance  shall  be  invalid  or
unenforceable to any extent, the remainder of this Agreement and the application
of such  provisions  to other  persons or  circumstances  shall not be  affected
thereby and shall be enforced to the greatest extent permitted by law.

      VIII.9  INTEREST  AND LOAN CHARGES NOT TO EXCEED  MAXIMUM  ALLOWED BY LAW.
Anything in this  Agreement,  the Note,  the Security  Instruments or any of the
other Loan Documents to the contrary  notwithstanding,  in no event  whatsoever,
whether by reason of  advancement of proceeds of the Loan,  acceleration  of the
maturity of the unpaid balance of the Loan or otherwise,  shall the interest and
loan charges agreed to be paid to Lender for the use of the money advanced or to
be advanced  hereunder exceed the maximum amounts  collectible  under applicable
laws in effect  from time to time.  It is  understood  and agreed by the parties
that,  if for  any  reason  whatsoever  the  interest  or loan  charges  paid or
contracted to be paid by Borrower in respect of the indebtednesses  evidenced by
the Note shall exceed the maximum amounts  collectible  under applicable laws in
effect from time to time,  then IPSO facto,  the obligation to pay such interest
and/or loan charges shall be reduced to the maximum  amounts  collectible  under
applicable laws in effect from time to time, and any amounts collected by Lender
that  exceed  such  maximum  amounts  shall be applied to the  reduction  of the
principal balance(s) of the indebtednesses evidenced by the Note and/or refunded
to  Borrower  so that at no time  shall the  interest  or loan  charges  paid or
payable  in  respect  of the  indebtednesses  evidenced  by the Note  exceed the
maximum amounts permitted from time to time by applicable law.

      VIII.10 ARTICLE AND SECTION HEADINGS;  DEFINED TERMS.  Numbered and titled
article and section  headings  and defined  terms are for  convenience  only and
shall not be construed as amplifying  or limiting any of the  provisions of this
Agreement.

      VIII.11 NOTICES.  Any and all notices,  elections or demands  permitted or
required  to be made  under  this  Agreement  shall be in  writing  and shall be
delivered  personally,  telecopied  or sent  by  certified  mail  or  nationally
recognized courier service (such as Federal Express),  to the other party at the
address set forth below,  or at such other address as may be supplied in writing
by the party  whose  address  is being  changed  and of which  receipt  has been
acknowledged in writing.  The date of personal  delivery or telecopy or the date
of mailing (or delivery to such courier  service),  as the case may be, shall be
the date of such notice, election or demand. For the purposes of this Agreement:

            The address of Lender is:

                  SouthTrust Bank, National Association
                  230 Fourth Avenue North
                  8th Floor
                  Nashville, Tennessee  37219
                  Attention: Marci Osesek
                  Telecopy Number: 615/880-4004

            with a copy to:


                                       22
<PAGE>


                  Bass, Berry & Sims PLC
                  2700 First American Center
                  Nashville, Tennessee  37238
                  Attention: Felix R. Dowsley, III
                  Telecopy Number:  615/742-2728

            The address of Borrower is:

                  American Micro Computer Center, Inc.
                  6073 N.W. 167th Street, Unit C-25
                  Miami, Florida 33015
                  Attention: Frank Cruz
                  Telecopy Number: 305/825-7774

            with a copy to:

                  Kirkpatrick & Lockhart LLP
                  Miami Center, 20th Floor
                  201 South Biscayne Boulevard
                  Miami, Florida 33131-2399
                  Attention: Clayton R. Parker, Esq.
                  Telecopy Number: 305/358-7095

            The addresses of Guarantors are:

                  European Micro Holdings, Inc.
                  6073 N.W. 167th Street, Unit C-25
                  Miami, Florida 33015
                  Attention: Frank Cruz
                  Telecopy Number: 305/825-7774

                  Nor'easter Micro, Inc.
                  803 Third Avenue North
                  Nashville, TN 37210
                  Attention: Jay Nash
                  Telecopy Number: 615/254-9318

      VIII.12  INTEGRATION.  This Agreement and the Loan  Documents  contain the
entire  agreement  between the parties relating to the subject matter hereof and
supersede all oral statements and prior writings with respect thereto.

      VIII.13  INDEMNITY.  Borrower  and  Guarantors  hereby  agree  to  defend,
indemnify,  and hold  Lender  harmless  from  and  against  any and all  claims,
damages,   judgments,   penalties,  costs  and  expenses  (including  reasonable
attorney's  fees and expenses and court costs now or hereafter  arising from the
aforesaid  enforcement of this clause)  arising  directly or indirectly from the
activities of Borrower or Guarantors,  their predecessors in interests, or third
parties with whom they have a contractual  relationship,  or arising directly or
indirectly  from the  violation of any law,  whether such claims are asserted by
any  governmental  agency or any other person.  This indemnity shall survive the
termination of this Agreement.


                                       23
<PAGE>


      VIII.14 JURY TRIAL WAIVER.  BORROWER,  GUARANTORS  AND LENDER HEREBY WAIVE
TRIAL BY JURY IN ANY  ACTION,  PROCEEDING,  CLAIM OR  COUNTER-CLAIM,  WHETHER IN
CONTRACT IN TORT,  AT LAW OR IN EQUITY,  ARISING OUT OF OR IN ANY WAY RELATED TO
THIS AGREEMENT OR THE LOAN DOCUMENTS.

      VIII.15  VENUE.  All actions or  proceedings in any way, manner or respect
arising out of or from or related to this Agreement shall be litigated in courts
having  situs within the City of  Nashville,  State of  Tennessee.  Borrower and
Guarantors hereby consent and submit to the jurisdiction of any local,  state or
federal courts located within said city and state.

      VIII.16  MISCELLANEOUS.  This  Agreement  shall be construed  and enforced
under  the  laws  of  the  State  of  Tennessee.  No  amendment,   modification,
termination or waiver of any provision of any Loan Document to which Borrower or
either  Guarantor is a party, nor consent to any departure by Borrower or either
Guarantor from  compliance  with the terms of any Loan Document to which it is a
party,  shall be  effective  unless the same  shall be in writing  and signed on
behalf of Lender by a duly authorized officer of Lender, and then such waiver or
consent  shall be effective  only in the specific  instance and for the specific
purpose for which given.

      IN WITNESS  WHEREOF,  the parties hereto have executed this Agreement,  or
have caused this Agreement to be executed by their duly authorized officers,  as
of the day and year first above written.

                                     LENDER:

                                    SOUTHTRUST BANK, NATIONAL ASSOCIATION

                                    By:_____________________________
                                       Title:_______________________


                                    BORROWER:

                                    AMERICAN MICRO COMPUTER CENTER, INC.

                                    By:_____________________________
                                       Title:_______________________

                                   GUARANTORS:

                                    EUROPEAN MICRO HOLDINGS, INC.

                                    By:_____________________________
                                       Title:_______________________


                                    NOR'EASTER MICRO, INC.

                                    By:_____________________________
                                       Title:_______________________


                                       24





                                  EXHIBIT 10.23
                                  -------------

                                 LOAN AGREEMENT
                                 --------------


      THIS LOAN  AGREEMENT  ("Agreement"),  dated as of the 29th day of October,
1999,  is made and  entered  into on the terms and  conditions  hereinafter  set
forth, by and among EUROPEAN MICRO  HOLDINGS,  INC., a Nevada  corporation  with
principal  offices at 6073 N.W. 167th Street,  Unit C-25,  Miami,  Florida 33015
("Borrower"),  AMERICAN  MICRO  COMPUTER  CENTER,  INC.,  a Florida  corporation
("American Micro"),  NOR'EASTER MICRO, INC., a Nevada corporation ("Nor'easter";
American Micro and Nor'easter are sometimes hereinafter collectively referred to
as " Corporate  Guarantors"),  and  SOUTHTRUST  BANK,  NATIONAL  ASSOCIATION,  a
national banking association with offices in Nashville, Tennessee ("Lender").

      WHEREAS,  Borrower has requested  that Lender make available to Borrower a
term loan in the original  principal  amount of  $1,500,000  (the "Loan") on the
terms and conditions  hereinafter set forth, and for the purpose(s)  hereinafter
set forth; and

      WHEREAS, in order to induce Lender to make the Loan to Borrower,  Borrower
and Corporate Guarantors have made certain representations to Lender; and

      WHEREAS,  Lender, in reliance upon the  representations and inducements of
Borrower and  Corporate  Guarantors,  has agreed to make the Loan upon the terms
and conditions hereinafter set forth;

      NOW, THEREFORE, in consideration of the foregoing and the mutual covenants
and  agreements   hereinafter  set  forth,  and  for  other  good  and  valuable
consideration,  the receipt and  sufficiency  of which are hereby  acknowledged,
Borrower, Corporate Guarantors and Lender hereby agree as follows:


                                    ARTICLE I

                                   DEFINITIONS
                                   -----------


      As used in this  Agreement,  the following  terms shall have the indicated
meanings:

      "Compliance  Certificate"  shall have the meaning assigned to such term in
SUBSECTION 5.3(A) of this Agreement.

      "Event of Default" shall have the meaning assigned to such term in SECTION
7.1 of this Agreement.

      "Guaranties" shall mean,  collectively,  one or more Continuing Guaranties
of even date herewith, executed in favor of Lender by Guarantors.

      "Guarantors" shall mean, collectively, Corporate Guarantors and
Individual Guarantors.

      "Individual Guarantors" shall mean, collectively, John B. Gallagher and
Harry D. Shields.



<PAGE>


      "Loan  Documents"  shall mean,  collectively,  the  Security  Instruments,
together with the Note and any other  instruments and documents now or hereafter
evidencing,  securing or in any way related to the  indebtednesses  evidenced by
the Note.

      "Note"  shall  mean  that  certain  Secured  Promissory  Note of even date
herewith, in the principal amount of $1,500,000,  made and executed by Borrower,
payable to the order of Lender,  evidencing  the  indebtedness  of  Borrower  to
Lender  in  connection  with the  Loan,  together  with any and all  extensions,
modifications, renewals, restatements and/or replacements thereof.

      "Pledge  Agreements"  shall mean those two (2) certain Pledge and Security
Agreements of even date herewith, executed by Individual Guarantors, in favor of
Lender.

      "Pledge  Securities" shall mean the securities  pledged to Lender pursuant
to the Pledge Agreements.

      "Secured Obligations" shall have the meaning assigned such term in SECTION
3.3 of this Agreement.

      "Security  Instruments"  shall mean,  collectively,  this  Agreement,  the
Guaranties, and any other instruments,  documents or agreements now or hereafter
securing the Secured Obligations, whether by specific or general reference.


                                   ARTICLE II

                                    THE LOAN
                                    --------

      II.1  REPAYMENT. The indebtedness of Borrower to Lender in connection with
the Loan shall be evidenced by, and payable in accordance with the terms of, the
Note.

      II.2  COMMITMENT FEE.  Upon execution of this Agreement, Borrower shall
pay to Lender a non-refundable commitment fee in the amount of $7,500.00.

      II.3  PURPOSE.  The  purpose of the Loan  shall be to  finance  Borrower's
additional  working  capital  needs  resulting  from its purchase of one hundred
percent (100%) of the issued and outstanding stock of American Micro.


                                   ARTICLE III

                                    SECURITY
                                    --------

      III.1 SECURITY.   The  Secured  Obligations  are and shall  continue to be
secured  by the  Guaranties,  the  Pledge  Agreements  and  the  other  Security
Instruments.

      III.2 VALUE OF PLEDGED  SECURITIES.  As  of the date  hereof,  the Pledged
Securities shall have an aggregate market value of not less than $3,000,000,  as
determined  by  Lender.  If,  at any  time,  the  market  value  of the  Pledged
Securities (as determined by Lender from time to time) is less than  $3,000,000,


                                       2
<PAGE>


Borrower  shall cause  Individual  Guarantors  to promptly (and in any event not
later  than  three (3) days  after  written  notice  from  Lender to  Individual
Guarantors)  pledge to Lender  additional stock in Borrower (or other marketable
securities  acceptable  to  Lender) in an amount  necessary  to cause the market
value of the Pledged  Securities and such additional  stock pledged to Lender to
be not less than $3,000,000.

      III.3 SECURED OBLIGATIONs.  Without   limiting   any   of   the provisions
thereof, the Security Instruments shall secure:

            (a) The full and timely payment of the  indebtednesses  evidenced by
      the  Note,   together  with   interest   thereon,   and  any   extensions,
      modifications  and/or  renewals  thereof  and any notes  given in  payment
      thereof,

            (b) The full and prompt  performance  of all of the  obligations  of
      Borrower to Lender under the Loan Documents,

            (c) The  full  and  prompt  payment  of all  expenses  and  costs of
      whatever kind incident to the collection of the  indebtednesses  evidenced
      by the Note,  the  perfection,  enforcement  or protection of the security
      interests  of the  Security  Instruments  or the exercise by Lender of any
      rights or remedies of Lender with respect to the indebtednesses  evidenced
      by the Note,  including but not limited to reasonable  attorney's fees and
      expenses incurred by Lender, all of which Borrower agrees to pay to Lender
      upon demand,

            (d)  The  full  and  prompt  payment  of  the   indebtednesses   and
      obligations of Corporate  Guarantors to Lender evidenced and/or secured by
      (i) that certain Loan and Security Agreement of even date herewith, by and
      among  Lender,   Borrower  and  Corporate  Guarantors,   entered  into  in
      connection  with that certain line of credit from Lender to American Micro
      in the original principal amount of $1,500,000, and (ii) that certain Loan
      and  Security  Agreement  of even  date  herewith,  by and  among  Lender,
      Borrower and Corporate  Guarantors,  entered into in connection  with that
      certain line of credit from Lender to Nor'easter, in the maximum principal
      amount of $1,500,000,  together with any and all renewals,  amendments and
      modifications thereof, and

            (e) The full and prompt payment and performance of any and all other
      indebtednesses  and other  obligations  of  Borrower  or either  Corporate
      Guarantor to Lender,  direct or contingent  (including  but not limited to
      obligations incurred as indorser,  guarantor or surety), however evidenced
      or  denominated,  and however and  whenever  incurred,  including  but not
      limited  to  indebtednesses  incurred  pursuant  to any  present or future
      commitment of Lender to Borrower or either Corporate  Guarantor,  together
      with interest thereon,  and any extensions,  modifications and/or renewals
      thereof and any notes given in payment thereof.

All of the foregoing  indebtedness and other obligations are herein collectively
referred to as the "Secured Obligations".


                                       3
<PAGE>


                                   ARTICLE IV

                         REPRESENTATIONS AND WARRANTIES
                         ------------------------------

      Borrower and Corporate  Guarantors  hereby represent and warrant to Lender
as follows:

      IV.1  CORPORATE  STATUS.  Borrower and Nor'easter  are  corporations  duly
organized,  validly existing and in good standing under the laws of the State of
Nevada. American Micro is a corporation duly organized,  validly existing and in
good  standing  under  the  laws of the  State  of  Florida.  Borrower  and each
Corporate  Guarantor has the corporate  power to own and operate its properties,
to carry on its business as now  conducted  and to enter into and to perform its
obligations  under this  Agreement and the other Loan Documents to which it is a
party.  Borrower and each  Corporate  Guarantor is duly qualified to do business
and in good  standing in each state in which a failure to be so qualified  would
have a material  adverse  effect on its  financial  position  or its  ability to
conduct its business in the manner now conducted.

      IV.2  AUTHORIZATION.  Borrower and each Corporate Guarantor has full legal
right,  power and  authority  to conduct its  business and affairs in the manner
contemplated  by  the  Loan  Documents,  and  to  enter  into  and  perform  its
obligations  thereunder,  without the  consent or approval of any other  person,
firm,  governmental  agency or other legal entity. The execution and delivery of
this Agreement, the borrowing hereunder, the execution and delivery of each Loan
Document to which  Borrower or either  Corporate  Guarantor is a party,  and the
performance  by  Borrower  and  each  Corporate  Guarantor  of  its  obligations
thereunder are within the corporate  powers of Borrower or Corporate  Guarantors
and have been duly and properly  authorized by all necessary  corporate  action,
have received all necessary governmental approvals, if any were required, and do
not and  will  not  contravene  or  conflict  with  any  provision  of law,  any
applicable judgment, ordinance, regulation or order of any court or governmental
agency,  the  charters or by-laws of Borrower or  Corporate  Guarantors,  or any
agreement binding upon Borrower,  Corporate Guarantors or their properties.  The
officer(s) executing this Agreement and all of the other Loan Documents to which
Borrower and  Corporate  Guarantors  are a party are duly  authorized  to act on
behalf of Borrower and Corporate Guarantors.

      IV.3  VALIDITY  AND  BINDING  EFFECT.  This  Agreement  and the other Loan
Documents are the legal,  valid and binding  obligations of the parties thereto,
enforceable in accordance with their respective terms.

      IV.4  OTHER   TRANSACTIONS.   Consummation  of  the  transactions   hereby
contemplated  and the  performance of the  obligations of Borrower and Corporate
Guarantors  under  and by virtue of the Loan  Documents  will not  result in any
breach  of, or  constitute  a default  under,  any  mortgage,  security  deed or
agreement,  deed of  trust,  lease,  bank loan or  credit  agreement,  corporate
charter or by-laws, agreement or certificate of limited partnership, partnership
agreement,  license,  franchise  or any other  instrument  or agreement to which
Borrower  or  either  Corporate  Guarantor  is a  party  or by  which  Borrower,
Corporate Guarantors or their properties may be bound or affected.

      IV.5 PLACES OF  BUSINESS.  Borrower's  chief  place of business  and chief
executive  office has the  address of 6073 N.W.  167th  Street,  Miami,  Florida
33015.  Borrower's  additional  business  locations  are set  forth in  attached
SCHEDULE 4.5.


                                       4
<PAGE>


      IV.6  LITIGATION.  There are no actions, suits or proceedings pending, or,
to the knowledge of Borrower or either Corporate Guarantor,  threatened, against
or  affecting   Borrower  or  any   Guarantor  or  involving   the  validity  or
enforceability  of any of the  Loan  Documents  or  the  priority  of the  liens
thereof,  at law or in equity,  or before  any  governmental  or  administrative
agency,  except  actions,  suits  and  proceedings  that are  fully  covered  by
insurance  and that,  if adversely  determined,  would not impair the ability of
Borrower  or  Guarantors  to  perform  each and  every  one of their  respective
obligations  under and by virtue of the Loan Documents;  and to the knowledge of
Borrower and  Corporate  Guarantors,  neither  Borrower nor any  Guarantor is in
default with  respect to any order,  writ,  injunction,  decree or demand of any
court or any governmental authority.

      IV.7  FINANCIAL  STATEMENTS.  The financial  statement(s) of  Borrower and
Guarantors  heretofore delivered to Lender are true and correct in all respects,
have been prepared in accordance with generally accepted  accounting  principles
consistently applied, and fairly present the financial condition of the subjects
thereof as of the date(s)  thereof.  No material  adverse change has occurred in
the financial  condition of Borrower or any Guarantor since the date(s) thereof,
and no additional  borrowings  have been made by Borrower or any Guarantor since
the date(s) thereof.

      IV.8  NO DEFAULTS. No   default   or   event   of  default  by Borrower or
Guarantors  exists under this Agreement or any of the other Loan  Documents,  or
under any other  instrument or agreement to which Borrower or any Guarantor is a
party or by which  Borrower,  Guarantors  or  their  properties  may be bound or
affected,  and no event has  occurred  and is  existing  that with notice or the
passage  of time or  both  would  constitute  a  default  or  event  of  default
thereunder.

      IV.9  COMPLIANCE WITH LAW. Borrower and Corporate Guarantors have obtained
all necessary  licenses,  permits and governmental  approvals and authorizations
necessary or proper in order to conduct their business and affairs as heretofore
conducted  and as  intended  to be  conducted  hereafter.  To the  knowledge  of
Borrower and  Corporate  Guarantors,  Borrower and Corporate  Guarantors  are in
compliance  with all laws,  regulations,  decrees and orders  applicable to them
(including but not limited to laws, regulations,  decrees and orders relating to
occupational and health standards and controls,  antitrust,  monopoly, restraint
of trade or unfair competition). Neither Borrower nor either Corporate Guarantor
has  received,  nor expects to receive,  any order or notice of any violation or
claim of violation of any law,  regulation,  decree,  rule, judgment or order of
any governmental  authority or agency relating to the ownership and/or operation
of its  properties,  as to which the cost of  compliance is or might be material
and the  consequences of noncompliance  would or might be materially  adverse to
its business,  operations,  property or financial  condition,  or which would or
might impair its ability to perform its obligations  under the Loan Documents to
which it is a party.

      IV.10 ENVIRONMENTAL MATTERS.

            (a) As used in this SECTION  4.10 and in SECTION  5.11  hereof,  the
      following terms shall have the indicated meanings:

            "BUSINESS" means all of Borrower's and Corporate Guarantors' assets,
      both real and personal, tangible and intangible, now existing or hereafter
      acquired  and  wherever  located,  and  all of  Borrower's  and  Corporate
      Guarantors' current and future business operations at all locations and in
      all jurisdictions.


                                       5
<PAGE>


            "ENVIRONMENTAL  AUTHORITIES"  means  all  federal,  state  and local
      governmental  bodies,  authorities or agencies and all public corporations
      created   and/or   empowered  to  administer,   regulate   and/or  enforce
      Environmental Laws, including without limitation the U.S.
      Environmental Protection Agency.

            "ENVIRONMENTAL  LAWS" means any and all  federal,  state,  regional,
      county or local laws, statutes,  rules, regulations or ordinances relating
      to  the  generation,  recycling,  use,  reuse,  sale,  storage,  handling,
      transport, treatment or disposal of Hazardous Materials, including without
      limitation the Comprehensive Environmental Response Compensation Liability
      Act of 1980, as amended by the Superfund  Amendments  and  Reauthorization
      Act of  1986,  42  U.S.C.  ss.ss.9601  ET seq.  ("CERCLA"),  the  Resource
      Conservation  and  Recovery  Act of 1976,  as  amended  by the  Solid  and
      Hazardous Waste Amendments of 1984, 42 U.S.C. ss.ss.6901 ET seq. ("RCRA"),
      the Tennessee  Hazardous Waste Management Act, T.C.A.  ss.ss.68-46-101  ET
      seq., and any rules,  regulations  and guidance  documents  promulgated or
      published thereunder,  and any state,  regional,  county or local statute,
      law, rule,  regulation or ordinance  relating to public health,  safety or
      the  discharge,  emission or disposal of Hazardous  Materials or Hazardous
      Wastes in or to air, water, land or groundwater,  to the withdrawal or use
      of   groundwater,   to  the  use,   handling  or  disposal  of   asbestos,
      polychlorinated   biphenyls,    petroleum,    petroleum   derivatives   or
      by-products,  other hydrocarbons or urea  formaldehyde,  to the treatment,
      storage,  disposal or  management of Hazardous  Materials,  to exposure to
      Hazardous Materials, to the transportation,  storage, disposal, management
      or release of gaseous or liquid  substances,  and any  regulation,  order,
      injunction, judgment, declaration, notice or demand issued thereunder.

            "HAZARDOUS  MATERIALS"  means  any  hazardous,  toxic  or  dangerous
      materials,  substances,  chemicals,  waste or pollutants that from time to
      time  are  defined  by  or  pursuant  to  or  are   regulated   under  any
      Environmental Laws, including without limitation asbestos, polychlorinated
      biphenyls,   petroleum,   petroleum  derivatives  or  by-products,   other
      hydrocarbons,  urea formaldehyde and any material, substance, pollutant or
      waste  that is  defined as a  hazardous  waste  under RCRA or defined as a
      hazardous substance under CERCLA.

            "HAZARDOUS  WASTES"  means  Hazardous  Materials  that are or become
      "wastes" or "solid wastes" as such terms are used in RCRA.

            "PROPERTY"  means all real property now or hereafter  constituting a
      part of, or otherwise used or operated by Borrower or Corporate Guarantors
      in connection with, the Business.

            (b)  Borrower  and  Corporate  Guarantors  represent  and warrant to
      Lender as follows:

                 (i)     The   Property   is   being   operated  by Borrower and
            Corporate Guarantors in full compliance with Environmental Laws, and
            Borrower and Corporate  Guarantors have obtained,  maintained and is
            in  good  standing  under  all  approvals,  consents,  certificates,
            licenses and permits required by Environmental  Laws with respect to
            the Property.


                                       6
<PAGE>


                 (ii)    To the knowledge of Borrower and Corporate  Guarantors,
            the  Property  is free of all  Hazardous  Wastes  and is free of all
            Hazardous  Materials other than those maintained  therein or thereon
            in full compliance with Environmental  Laws.  Borrower and Corporate
            Guarantors  have not caused or permitted  the Property to be used to
            generate,  manufacture,  refine,  transport,  treat, store,  handle,
            dispose,  transfer, produce or process Hazardous Materials except in
            full compliance with Environmental Laws.

                  (iii)  Neither  Borrower nor either  Corporate  Guarantor  has
            received notice,  nor has knowledge,  of any  noncompliance  with or
            violation of any Environmental  Laws with respect to the Property or
            the Business.

      IV.11 NO BURDENSOME RESTRICTIONS. No instrument,  document or agreement to
which  Borrower or any Guarantor is a party or by which it or its properties may
be bound or affected materially adversely affects, or may reasonably be expected
so to affect, its business, operations, property or financial condition.

      IV.12 TAXES.  Borrower and each  Guarantor has filed or caused to be filed
all tax returns  that to its  knowledge  are  required  to be filed  (except for
returns  that  are not yet  due),  and has paid  all  taxes  shown to be due and
payable on said returns and all other taxes, impositions,  assessments,  fees or
other  charges  imposed  on  it  by  any  governmental   authority,   agency  or
instrumentality,  prior to any  delinquency  with  respect  thereto  (other than
taxes, impositions,  assessments,  fees and charges currently being contested in
good faith by appropriate  proceedings,  for which appropriate amounts have been
reserved).  No tax liens have been filed against Borrower,  Guarantors or any of
their property.


                                    ARTICLE V

                            COVENANTS AND AGREEMENTS
                            ------------------------

      Borrower and Corporate  Guarantors covenant and agree that during the term
of this Agreement:

      V.1 PAYMENT OF SECURED OBLIGATIONS.  Borrower shall pay the indebtednesses
evidenced by the Note  according to the terms  thereof,  and shall timely pay or
perform, as the case may be, all of the other Secured Obligations.

      V.2  FURTHER  ASSURANCES.  Borrower  will take all  actions  (or cause all
actions to be taken)  requested  by Lender to create and  maintain  in  Lender's
favor valid liens upon,  security titles to and/or perfected  security interests
in any collateral described in the Security Instruments and all other collateral
for the Secured Obligations now or hereafter held by or for Lender.

      V.3 FINANCIAL  STATEMENTS AND REPORTS.  Borrower and Corporate  Guarantors
shall furnish to Lender such financial  data as Lender may  reasonably  request.
Without limiting the foregoing,  Borrower and Corporate Guarantors shall furnish
to Lender (or cause to be furnished to Lender) the following:

            (a) as soon as practicable  and in any event within ninety (90) days
      after the end of each fiscal year of Borrower  and  Corporate  Guarantors,


                                       7
<PAGE>


      consolidated  and  consolidating  balance sheets of Borrower and Corporate
      Guarantors  as  of  the  close  of  such  fiscal  year,  consolidated  and
      consolidating statements of earnings and retained earnings of Borrower and
      Corporate Guarantors as of the close of such fiscal year, and consolidated
      and  consolidating  statements  of cash flows for Borrower  and  Corporate
      Guarantors  for such fiscal year,  all in reasonable  detail,  prepared in
      accordance  with generally  accepted  accounting  principles  consistently
      applied,  audited in accordance with generally accepted auditing standards
      by independent certified public accountants  satisfactory to Lender in its
      reasonable judgment,  and accompanied by the unqualified favorable opinion
      of such  accountants  and a  certificate  of the chief  executive or chief
      financial officers of Borrower and Corporate Guarantors,  stating that, to
      the  best  of the  knowledge  of such  officers,  Borrower  and  Corporate
      Guarantors  have kept,  observed,  performed and fulfilled  each covenant,
      term and condition of this Agreement and the other Loan  Documents  during
      such fiscal year and that no Event of Default  hereunder  has occurred and
      is continuing  (or if an Event of Default has occurred and is  continuing,
      specifying  the nature of same,  the period of  existence  of same and the
      action  Borrower and  Corporate  Guarantors  propose to take in connection
      therewith),  and setting forth calculations of the financial covenants set
      forth in ARTICLE VI of this Agreement (a "Compliance Certificate");

            (b) within  forty-five  (45) days of the end of the first  three (3)
      fiscal quarters of each fiscal year of Borrower and Corporate  Guarantors,
      consolidated  and  consolidating  balance sheets of Borrower and Corporate
      Guarantors  as  of  the  close  of  such  quarter  and   consolidated  and
      consolidating statements of earnings and retained earnings of Borrower and
      Corporate  Guarantors as of the close of such  quarter,  all in reasonable
      detail,  and prepared  substantially in accordance with generally accepted
      accounting  principles  consistently  applied,   certified  by  the  chief
      executive or chief financial officers of Borrower and Corporate Guarantors
      as being true and correct, and accompanied by a Compliance Certificate;

            (c)  within  thirty  (30)  days of the end of each  calendar  month,
      non-consolidated  balance sheets of Borrower and each Corporate  Guarantor
      as of the close of such month, and non-consolidated statements of earnings
      and retained  earnings of Borrower and each Corporate  Guarantor as of the
      close of such month, all in reasonable detail, and prepared  substantially
      in accordance with generally accepted accounting  principles  consistently
      applied,  certified by the chief executive or chief financial  officers of
      Borrower  and  Corporate   Guarantors  as  being  true  and  correct,  and
      accompanied by a Compliance Certificate;

            (d)  promptly  upon  receipt  thereof,  copies  of all  accountants'
      reports and accompanying financial reports submitted to Borrower or either
      Corporate  Guarantor by independent  accountants  in connection  with each
      annual examination of Borrower and Corporate Guarantors; and

            (e)  from  time  to  time,  personal  financial  statements  of each
      Individual  Guarantor,  in form  satisfactory to Lender,  such that at all
      times Lender shall have personal  financial  statements of each Individual
      Guarantor on file that are not more than one (1) year old.

      V.4 MAINTENANCE OF BOOKS AND RECORDS;  INSPECTION.  Borrower and Corporate
Guarantors  shall maintain their books,  accounts and records in accordance with
generally  accepted  accounting  principles  consistently  applied,  and  permit


                                       8
<PAGE>


Lender, its officers and employees and any professionals designated by Lender in
writing, at any time to visit and inspect any of their properties (including but
not limited to the collateral  security described in the Security  Instruments),
corporate books and financial  records,  and to discuss their accounts,  affairs
and finances with any employee, officer or director thereof.

      V.5  INSURANCE.  Without  limiting any of the  requirements  of any of the
other Loan Documents, Borrower shall maintain, in amounts satisfactory to Lender
(a) public liability insurance, (b) worker's compensation insurance (or maintain
a legally  sufficient  amount of self insurance  against  worker's  compensation
liabilities,  with adequate reserves, under a plan approved by Lender), (c) fire
and "all risk" casualty  insurance on its properties  (including but not limited
to the collateral  security now or hereafter securing payment and performance of
the Secured  Obligations),  against such hazards and in at least such amounts as
are customary in the type of business in which Borrower is engaged, and (d) rent
or business interruption  insurance against loss of income arising out of damage
or  destruction by such hazards as presently are included in so called "all risk
coverage".  At  the  request  of  Lender,  Borrower  will  deliver  forthwith  a
certificate,  executed by a duly  authorized  representative  of the insurer(s),
specifying the details of such insurance in effect.

      All  policies of insurance  shall  provide that at least thirty (30) days'
prior written  notice of  cancellation  or  modification  of the policy shall be
given to Lender by the insurer,  and all policies of casualty insurance covering
any tangible  security for the Secured  Obligations shall be payable to Borrower
and Lender as their respective interests may appear.  Borrower agrees that there
shall be no recourse  against  Lender for the payment of premiums,  commissions,
assessments or advances in respect of any such policy,  and at Lender's  request
shall provide Lender with the agreement of the insurer(s) to this effect.

      At the request of Lender,  all policies of casualty insurance covering any
tangible security for the Secured  Obligations shall be delivered to and held by
Lender.  Borrower  shall act  expeditiously  in the adjustment and settlement of
claims  under such  policies in order to preserve the  greatest  possible  value
reasonably obtainable in respect of such claims.  Following the occurrence of an
Event of  Default,  Lender  may,  at its  option,  act as  attorney  in fact for
Borrower in adjusting and settling claims under such insurance and endorsing any
drafts with respect  thereto,  and this power,  being  coupled with an interest,
shall be irrevocable prior to payment in full of the indebtednesses evidenced by
the Note and  performance  of all of the  obligations  of  Borrower to Lender in
connection therewith, and any insurer is hereby instructed to rely upon Lender's
representation  that an Event of Default has occurred  hereunder without further
inquiry or investigation.

      V.6 TAXES AND  ASSESSMENTS;  TAX  INDEMNITY.  Borrower and each  Corporate
Guarantor shall (a) file all tax returns and appropriate  schedules thereto that
are required to be filed under applicable law, prior to the date of delinquency,
(b) pay and discharge all taxes,  assessments and governmental charges or levies
imposed upon Borrower or either Corporate Guarantor, upon its income and profits
or upon any  properties  belonging to it,  prior to the date on which  penalties
attach thereto,  and (c) pay all taxes,  assessments and governmental charges or
levies  that,  if  unpaid,  might  become  a  lien  or  charge  upon  any of its
properties;  provided,  however,  that Borrower and Corporate Guarantors in good
faith  may  contest  any  such  tax,  assessment,  governmental  charge  or levy
described in the foregoing  clauses (b) and (c) so long as appropriate  reserves
are maintained with respect thereto.


                                       9
<PAGE>


      V.7  CORPORATE  EXISTENCE.  Borrower and each  Corporate  Guarantor  shall
maintain  its  corporate  existence  and  good  standing  in  the  state  of its
incorporation,  and its qualification and good standing as a foreign corporation
in each  jurisdiction  in which such  qualification  is  necessary  pursuant  to
applicable law.

      V.8 COMPLIANCE WITH LAW AND OTHER AGREEMENTS.  Borrower and each Corporate
Guarantor  shall maintain its business  operations and property owned or used in
connection  therewith in compliance with (a) all applicable  federal,  state and
local laws,  regulations and ordinances  governing such business  operations and
the use  and  ownership  of such  property,  and (b) all  agreements,  licenses,
franchises,  indentures  and  mortgages  to which  Borrower or either  Corporate
Guarantor is a party or by which Borrower,  either Corporate Guarantor or any of
their  properties is bound.  Without  limiting the foregoing,  Borrower and each
Corporate  Guarantor  shall pay all of its  indebtedness  promptly in accordance
with the terms thereof.

      V.9  NOTICE OF  DEFAULT.  Borrower  and  Corporate  Guarantors  shall give
written notice to Lender of the  occurrence of any default,  event of default or
Event of Default under this  Agreement or any other Loan Document  promptly upon
the occurrence thereof.

      V.10 NOTICE OF LITIGATION.  Borrower and Corporate  Guarantors  shall give
notice, in writing,  to Lender of (a) any actions,  suits or proceedings wherein
the amount at issue is in excess of $250,000,  instituted by any persons against
Borrower or any  Guarantor,  or  affecting  any of the assets of Borrower or any
Guarantor,  and (b) any  dispute,  not  resolved  within  sixty (60) days of the
commencement thereof,  between Borrower or any Guarantor on the one hand and any
governmental  or regulatory  body on the other hand,  which might  reasonably be
expected  to have a  material  adverse  effect  on the  business  operations  or
financial condition of Borrower or either Corporate Guarantor.

      V.11  ENVIRONMENTAL MATTERS.

            (a) Borrower  and  Corporate  Guarantors  will cause the Property to
      remain free of all Hazardous  Wastes,  and to remain free of all Hazardous
      Materials  other  than  those  maintained   therein  or  thereon  in  full
      compliance with Environmental  Laws. Neither Borrower nor either Corporate
      Guarantor  will  cause or  permit  the  Property  to be used to  generate,
      manufacture,  refine, transport,  treat, store, handle, dispose, transfer,
      produce or process  Hazardous  Materials  except in full  compliance  with
      Environmental Laws.

            (b) Borrower and Corporate Guarantors will notify Lender immediately
      if they receive any notice or obtain knowledge of any  noncompliance  with
      or violation of any Environmental Laws with respect to the Property or the
      Business.

            (c) In the event that Hazardous Materials unrelated to the Business,
      or Hazardous  Wastes,  are discovered on or are brought onto the Property,
      Borrower and Corporate  Guarantors will cause such Hazardous  Materials or
      Hazardous  Wastes to be  removed  and  disposed  of  promptly  and in full
      compliance with Environmental Laws. Borrower and Corporate Guarantors will
      provide Lender prior written notice of such removal and disposal actions.

            (d)  Borrower  and  Corporate   Guarantors   will  comply  with  all
      Environmental  Laws in all  jurisdictions  in  which  Borrower  or  either


                                       10
<PAGE>


      Corporate Guarantor  operates,  now or in the future, and will comply with
      all  Environmental  Laws  that  in the  future  become  applicable  to the
      Property or the Business.

      V.12 MERGERS,  CONSOLIDATIONS,  ACQUISITIONS AND SALES.  Without the prior
express  written  consent  of Lender,  neither  Borrower  nor  either  Corporate
Guarantor  shall  (a) be a  party  to any  merger,  consolidation  or  corporate
reorganization,  (b) purchase or otherwise  acquire all or substantially  all of
the assets or stock of, or any  partnership  or joint  venture  interest in, any
other  person,  firm or entity,  (c) sell,  transfer,  convey,  grant a security
interest in or lease all or any substantial  part of its assets,  nor (d) create
any  subsidiaries  nor  convey any of its  assets to any  subsidiary;  provided,
however,  Borrower or either Corporate Guarantor may make acquisitions of all or
substantially  all of the stock or assets of other  entities,  so long as (i) no
Event of Default exists hereunder, (ii) the purchase price payable in connection
with each such  acquisition,  including  the fair market  value of any  non-cash
consideration,  does not exceed $5,000,000, and (iii) any subsidiary of Borrower
or either  Corporate  Guarantor  created or acquired in connection with any such
acquisition  shall  guarantee the  indebtedness  of Borrower to Lender and grant
Lender a security  interest in all of its assets to secure its  obligations  and
the obligations of Borrower to Lender, all pursuant to documentation in form and
substance satisfactory to Lender in all respects.

      V.13  MANAGEMENT,   OWNERSHIP.   Neither  Borrower  nor  either  Corporate
Guarantor shall permit any significant change in its ownership,  executive staff
or  management  without  the prior  written  consent of Lender.  The  ownership,
executive staff and management of Borrower and Corporate Guarantors are material
factors in Lender's willingness to institute and maintain a lending relationship
with Borrower.

      V.14 DIVIDENDS, ETC. Neither Borrower nor either Corporate Guarantor shall
declare or pay any dividend of any kind, in cash or in property, on any class of
its capital stock, nor purchase,  redeem,  retire or otherwise acquire for value
any  shares of such  stock,  nor make any  distribution  of any kind in  respect
thereof,  nor make any return of capital to shareholders,  nor make any payments
in respect of any pension,  profit  sharing,  retirement,  stock  option,  stock
bonus,  incentive  compensation or similar plan (except as required or permitted
hereunder),  without the prior written consent of Lender.  Without  limiting the
foregoing,  not less than seventy-five  percent (75%) of the net proceeds of any
equity offering by Borrower or either Corporate  Guarantor shall be retained and
shall not be paid out as dividends or otherwise distributed to shareholders.

      V.15 GUARANTIES;  LOANS.  Neither Borrower nor either Corporate  Guarantor
shall guarantee nor be liable in any manner, whether directly or indirectly,  or
become  contingently  liable after the date of this Agreement in connection with
the  obligations  or  indebtedness  of any  person or  persons,  except  for the
indorsement  of  negotiable   instruments   payable  to  Borrower  or  Corporate
Guarantors for deposit or collection in the ordinary course of business. Neither
Borrower  nor  either  Corporate  Guarantor  shall  make any  loan,  advance  or
extension  of  credit  to any  person  other  than in the  normal  course of its
business.

      V.16 DEBT.  Neither Borrower nor either Corporate  Guarantor shall create,
incur,  assume or suffer to exist indebtedness of any description  whatsoever in
an  aggregate  amount in excess  of  $250,000  (excluding  any  indebtedness  of
Borrower or either  Corporate  Guarantor to Lender,  trade accounts  payable and
accrued expenses incurred in the ordinary course of business and the indorsement
of  negotiable  instruments  payable to Borrower  or  Corporate  Guarantors  for
deposit or collection in the ordinary course of business).

      V.17 CONDUCT OF BUSINESS.  Borrower and Corporate Guarantors will continue
to engage,  in an efficient  and  economical  manner,  in a business of the same
general type as conducted by them on the date of this Agreement.


                                       11
<PAGE>


      V.18  PLACES OF  BUSINESS.  Borrower  will not change the  location of its
chief  place of  business,  chief  executive  office  or any  place of  business
disclosed to Lender  pursuant to SECTION 4.5 hereof,  without  thirty (30) days'
prior written notice to Lender in each instance.

      V.19 ERISA PLAN. If Borrower has in effect, or hereafter  institutes (with
Lender's consent,  as hereinafter  provided),  a pension plan that is subject to
the requirements of Title IV of the Employee  Retirement  Income Security Act of
1974, Pub. L. No. 93 406, September 2, 1974, 88 Stat. 829, 29 U.S.C.A.  ss. 1001
ET Seq.  (1975),  as amended  from time to time  ("ERISA"),  then the  following
warranty and covenants  shall be applicable  during such period as any such plan
(the "Plan") shall be in effect:  (a) Borrower hereby warrants that no fact that
might constitute grounds for the involuntary termination of the Plan, or for the
appointment  by the  appropriate  United States  District  Court of a trustee to
administer  the Plan,  exists at the time of  execution of this  Agreement,  (b)
Borrower hereby covenants that throughout the existence of the Plan,  Borrower's
contributions under the Plan will meet the minimum funding standards required by
ERISA and Borrower will not institute a distress  termination  of the Plan,  (c)
Borrower  hereby  covenants  that the  Plan's  annual  financial  and  actuarial
statements and the Plan's annual Form 5500 information return will be filed with
Lender  within  thirty (30) days of the  preparation  thereof,  and (d) Borrower
covenants that it will send to Lender a copy of any notice of a reportable event
(as defined in ERISA) required by ERISA to be filed with the Labor Department or
the Pension  Benefit  Guaranty  Corporation,  at the time that such notice is so
filed.

      No Plan shall be instituted by Borrower unless Lender shall have given its
written consent thereto.

                                   ARTICLE VI

                               FINANCIAL COVENANTS
                               -------------------

      VI.1 NET WORTH  REQUIREMENTS.  Borrower and Corporate  Guarantors shall at
all times maintain a minimum tangible net worth of $12,000,000,  calculated on a
consolidated  basis.  For purposes of this covenant,  "tangible net worth" shall
refer to the excess of Borrower's and Corporate  Guarantors'  total assets above
the sum of their intangible assets plus total liabilities (exclusive of any debt
subordinated to indebtedness of Borrower or Corporate Guarantors to Lender), all
determined  in  accordance  with  generally   accepted   accounting   principles
consistently applied.

      VI.2 DEBT TO WORTH RATIO.  Borrower and Corporate  Guarantors shall at all
times maintain a ratio of total liabilities  (exclusive of any debt subordinated
to  indebtedness  of Borrower or Corporate  Guarantor to Lender) to tangible net
worth of not more  than 2.0 to 1.0,  calculated  on a  consolidated  basis.  For
purposes of this covenant, "tangible net worth" shall have the meaning set forth
in SECTION 6.1 hereof.


      VI.3 INTEREST  COVERAGE  RATIO.  Borrower and Corporate  Guarantors  shall
maintain a ratio of earnings before interest and taxes to interest expense,  all
determined  in  accordance  with  generally   accepted   accounting   principles


                                       12
<PAGE>


consistently  applied,  calculated on a consolidated basis as of the last day of
each September,  December,  March and June, for the  then-previous  twelve-month
period (beginning September 30, 1999), of not less than 4.0 to 1.0.


                                   ARTICLE VII

                              DEFAULT AND REMEDIES
                              --------------------

      VII.1 EVENTS OF DEFAULT.  The  occurrence  of any of the  following  shall
constitute an Event of Default hereunder:

            (a) Failure to make  payment of the  principal of or interest on the
      indebtedness evidenced by the Note within five (5) days of when due;

            (b) Any  misrepresentation  by Borrower or any  Guarantor  as to any
      material  matter  hereunder or under any of the other Loan  Documents,  or
      delivery  by  Borrower  or  any  Guarantor  of  any  schedule,  statement,
      resolution,  report,  certificate,  notice or  writing  to Lender  that is
      untrue in any material respect on the date as of which the facts set forth
      therein are stated or certified;

            (c)  Failure of  Borrower  or any  Guarantor  to perform  any of its
      obligations  under  SECTIONS  5.6,  5.8 or 5.11 of this  Agreement  within
      fifteen  (15) days after the earlier of (i) written  notice from Lender to
      Borrower of such  failure to perform,  or (ii) the date  Borrower  becomes
      aware of such failure to perform;

            (d) Failure of Borrower or any Guarantor to perform any other of its
      obligations   under  this  Agreement,   the  Note,  any  of  the  Security
      Instruments or any of the other Loan Documents;

            (e) Borrower or any Guarantor  (i) shall  generally not pay or shall
      be unable to pay its debts as such debts become due; or (ii) shall make an
      assignment  for the benefit of creditors or petition or apply to any court
      or tribunal for the appointment of a custodian, receiver or trustee for it
      or a  substantial  part  of  its  assets;  or  (iii)  shall  commence  any
      proceeding  or case  under any  bankruptcy,  reorganization,  arrangement,
      readjustment  of debt,  dissolution or  liquidation  law or statute of any
      jurisdiction,  whether now or hereafter in effect;  or (iv) shall have had
      any such  petition or  application  filed or any such  proceeding  or case
      commenced  against  it in which an  order  for  relief  is  entered  or an
      adjudication or appointment is made; or (v) shall indicate,  by any act or
      omission,  its  consent  to,  approval  of or  acquiescence  in  any  such
      petition,  application,  case,  proceeding  or  order  for  relief  or the
      appointment  of a custodian,  receiver or trustee for it or a  substantial
      part  of  its  assets;  or  (vi)  shall  suffer  any  such  custodianship,
      receivership  or  trusteeship  to  continue  undischarged  for a period of
      thirty (30) days or more;

            (f) Borrower or any Guarantor  shall die, be liquidated,  dissolved,
      partitioned  or  terminated,  or the charter or  certificate  of authority
      thereof shall expire or be revoked;

            (g) A default or event of default shall occur under any of the other
      Loan Documents;


                                       13
<PAGE>


            (h) Borrower or any Guarantor shall default in the timely payment or
      performance  of  any  obligation  now  or  hereafter  owed  to  Lender  in
      connection with any other indebtedness of Borrower or any Guarantor now or
      hereafter owed to Lender;

            (i) Lender shall reasonably suspect the occurrence of one or more of
      the aforesaid events of default and Borrower,  upon the written request of
      Lender,  shall fail to provide evidence reasonably  satisfactory to Lender
      that such event or events of default have not in fact occurred; or

            (j) Lender in good faith shall deem itself insecure.

      VII.2 ACCELERATION OF MATURITY; REMEDIES. Upon the occurrence of any Event
of Default described in SUBSECTION 7.1(D) hereof as it relates to Borrower,  the
indebtednesses  evidenced by the Note as well as any and all other  indebtedness
of Borrower to Lender shall be immediately due and payable in full; and upon the
occurrence  of any other Event of Default  described  above  (including  but not
limited to SUBSECTION  7.1(D) hereof as it relates to any Guarantor),  Lender at
any  time  thereafter  may  at  its  option   accelerate  the  maturity  of  the
indebtednesses  evidenced by the Note as well as any and all other  indebtedness
of Borrower to Lender;  all without  notice of any kind.  Upon the occurrence of
any  such  Event  of  Default  and  the  acceleration  of  the  maturity  of the
indebtednesses evidenced by the Note:

            (a) Lender  shall be  immediately  entitled to exercise  any and all
      rights  and  remedies  possessed  by Lender  pursuant  to the terms of the
      Security Instruments and all of the other Loan Documents;

            (b) Lender  shall have all of the rights and  remedies  of a secured
      party under the Uniform Commercial Code; and

            (c) Lender  shall have any and all other  rights and  remedies  that
      Lender may now or hereafter possess at law, in equity or by statute.

      VII.3  RIGHT OF SETOFF.  Without  limitation  of the  foregoing,  upon the
occurrence and during the continuance of any Event of Default,  Lender is hereby
authorized  at any time and from time to time,  without  notice to  Borrower  or
Guarantors (any such notice being expressly  waived by Borrower and Guarantors),
to set off and apply any and all deposits  (general or special,  time or demand,
provisional or final) at any time held by Lender or any of its  affiliates,  and
any other  indebtedness  at any time owing by Lender or its affiliates to or for
the credit or the account of Borrower or Guarantors,  against any and all of the
Secured  Obligations,  irrespective of whether Lender shall have made any demand
under this  Agreement or the Note or any other Loan  Document and although  such
obligations may be unmatured. Lender agrees to notify Borrower or Guarantors (as
applicable)  within a  reasonable  time after any such  setoff and  application;
provided  that the failure to give such notice  shall not affect the validity of
such setoff and application.  The rights of Lender under this SECTION 7.3 are in
addition to any other rights and remedies (including,  without limitation, other
rights of setoff) that Lender may have.

      VII.4 REMEDIES CUMULATIVE;  NO WAIVER. No right, power or remedy conferred
upon or reserved to Lender by this  Agreement or any of the other Loan Documents
is intended to be exclusive of any other  right,  power or remedy,  but each and
every such right,  power and remedy shall be cumulative and concurrent and shall
be in addition to any other right,  power and remedy given hereunder,  under any


                                       14
<PAGE>


of the other Loan Documents or now or hereafter existing at law, in equity or by
statute.  No delay or omission by Lender to exercise any right,  power or remedy
accruing upon the occurrence of any Event of Default shall exhaust or impair any
such  right,  power or remedy or shall be  construed  to be a waiver of any such
Event of Default or an acquiescence  therein,  and every right, power and remedy
given by this  Agreement and the other Loan Documents to Lender may be exercised
from time to time and as often as may be deemed necessary by Lender.

      VII.5  PROCEEDS  OF  REMEDIES.  Any or all  proceeds  resulting  from  the
exercise of any or all of the foregoing  remedies  shall be applied as set forth
in the Loan Document(s)  providing the remedy or remedies exercised;  if none is
specified, or if the remedy is provided by this Agreement, then as follows:

            First, to the costs and expenses,  including  reasonable  attorney's
      fees and expenses,  incurred by Lender in connection  with the exercise of
      its remedies;

            Second, to the expenses of curing the default that has occurred,  in
      the event that Lender elects, in its sole discretion,  to cure the default
      that has occurred;

            Third, to the payment of the Secured Obligations,  including but not
      limited  to  the  payment  of  the   principal  of  and  interest  on  the
      indebtednesses  evidenced by the Note, in such order of priority as Lender
      shall determine in its sole discretion; and

            Fourth,  the  remainder,  if any, to Borrower or to any other person
      lawfully thereunto entitled.


                                  ARTICLE VIII

                                  MISCELLANEOUS
                                  -------------

      VIII.1  INDEPENDENCE OF COVENANTS.  All covenants hereunder shall be given
independent  effect so that if a particular action or condition is not permitted
by any of such  covenants,  the fact that it would be  permitted by an exception
to, or otherwise would be within the limitations of, another  covenant shall not
avoid the occurrence of an Event of Default if such action is taken or condition
exists.

      VIII.2  PERFORMANCE BY LENDER.  If Borrower or Corporate  Guarantors shall
default in the payment,  performance  or  observance  of any  covenant,  term or
condition of this Agreement,  Lender may, at its option, pay, perform or observe
the same,  and all  payments  made or costs or  expenses  incurred  by Lender in
connection  therewith  (including but not limited to reasonable  attorney's fees
and  expenses),  with interest  thereon at the default rate provided in the Note
(if none, then at the maximum rate from time to time allowed by applicable law),
shall be immediately  repaid to Lender by Borrower and Corporate  Guarantors and
shall  constitute a part of the Secured  Obligations and be secured hereby until
fully repaid.  Lender shall  determine at its sole  discretion the necessity for
any such actions and of the amounts to be paid.

      VIII.3 COSTS AND EXPENSES.  Borrower  agrees to pay all costs and expenses
incurred by Lender in connection with the making of the Loan,  including but not
limited to filing  fees,  recording  taxes and  reasonable  attorney's  fees and
expenses,  promptly upon demand of Lender.  Borrower  further  agrees to pay all


                                       15
<PAGE>


premiums for insurance  required to be  maintained  pursuant to the terms of the
Loan  Documents  and all of the  out-of-pocket  costs and  expenses  incurred by
Lender in connection with the administration, servicing and/or collection of the
Loan,  including  but not limited to  reasonable  attorney's  fees and expenses,
promptly upon demand of Lender.

      VIII.4  ASSIGNMENT.  The Note, this Agreement and the other Loan Documents
may be endorsed,  assigned and/or transferred in whole or in part by Lender, and
any such holder and/or assignee of the same shall succeed to and be possessed of
the rights and powers of Lender under all of the same to the extent  transferred
and  assigned.  Lender  may grant  participations  in all or any  portion of its
interest in the indebtednesses  evidenced by the Note. Borrower shall not assign
any of its rights nor delegate  any of its duties  hereunder or under any of the
other Loan Documents without the prior express written consent of Lender.

      VIII.5  SUCCESSORS  AND  ASSIGNS  INCLUDED  IN  PARTIES.  Subject  to  the
provisions of SECTION 8.4 hereof,  whenever in this Agreement one of the parties
hereto is named or referred to, the heirs,  legal  representatives,  successors,
successors-in-title  and  assigns of such  parties  shall be  included,  and all
covenants and agreements contained in this Agreement by or on behalf of Borrower
or by or on behalf  of  Lender  shall  bind and  inure to the  benefit  of their
respective  heirs,  legal  representatives,   successors-in-title  and  assigns,
whether so expressed or not.

      VIII.6  THIRD  PARTY  BENEFICIARIES.  This  Agreement  and the other  Loan
Documents are intended for the sole and exclusive  benefit of the parties hereto
and their respective  successors and permitted  assigns,  and shall not serve to
confer any rights or  benefits  in favor of any  person not a party  hereto.  No
other  person  shall have any right to rely on this  Agreement or the other Loan
Documents, or to derive any benefit herefrom.

      VIII.7 TIME OF THE  ESSENCE.  Time is of the essence  with respect to each
and  every  covenant,  agreement  and  obligation  of  Borrower  and  Guarantors
hereunder and under all of the other Loan Documents.

      VIII.8  SEVERABILITY.  If  any  provision(s)  of  this  Agreement  or  the
application   thereof  to  any  person  or  circumstance  shall  be  invalid  or
unenforceable to any extent, the remainder of this Agreement and the application
of such  provisions  to other  persons or  circumstances  shall not be  affected
thereby and shall be enforced to the greatest extent permitted by law.

      VIII.9  INTEREST  AND LOAN CHARGES NOT TO EXCEED  MAXIMUM  ALLOWED BY LAW.
Anything in this  Agreement,  the Note,  the Security  Instruments or any of the
other Loan Documents to the contrary  notwithstanding,  in no event  whatsoever,
whether by reason of  advancement of proceeds of the Loan,  acceleration  of the
maturity of the unpaid balance of the Loan or otherwise,  shall the interest and
loan charges agreed to be paid to Lender for the use of the money advanced or to
be advanced  hereunder exceed the maximum amounts  collectible  under applicable
laws in effect  from time to time.  It is  understood  and agreed by the parties
that,  if for  any  reason  whatsoever  the  interest  or loan  charges  paid or
contracted to be paid by Borrower in respect of the indebtednesses  evidenced by
the Note shall exceed the maximum amounts  collectible  under applicable laws in
effect from time to time,  then IPSO facto,  the obligation to pay such interest
and/or loan charges shall be reduced to the maximum  amounts  collectible  under
applicable laws in effect from time to time, and any amounts collected by Lender
that  exceed  such  maximum  amounts  shall be applied to the  reduction  of the
principal balance(s) of the indebtednesses evidenced by the Note and/or refunded
to  Borrower  so that at no time  shall the  interest  or loan  charges  paid or
payable  in  respect  of the  indebtednesses  evidenced  by the Note  exceed the
maximum amounts permitted from time to time by applicable law.


                                       16
<PAGE>


      VIII.10 ARTICLE AND SECTION HEADINGS;  DEFINED TERMS.  Numbered and titled
article and section  headings  and defined  terms are for  convenience  only and
shall not be construed as amplifying  or limiting any of the  provisions of this
Agreement.

      VIII.11 NOTICES.  Any and all notices,  elections or demands  permitted or
required  to be made  under  this  Agreement  shall be in  writing  and shall be
delivered  personally,  telecopied  or sent  by  certified  mail  or  nationally
recognized courier service (such as Federal Express),  to the other party at the
address set forth below,  or at such other address as may be supplied in writing
by the party  whose  address  is being  changed  and of which  receipt  has been
acknowledged in writing.  The date of personal  delivery or telecopy or the date
of mailing (or delivery to such courier  service),  as the case may be, shall be
the date of such notice, election or demand. For the purposes of this Agreement:

            The address of Lender is:

                  SouthTrust Bank, National Association
                  230 Fourth Avenue North
                  8th Floor
                  Nashville, Tennessee  37219
                  Attention: Marci Osesek
                  Telecopy Number: 615/880-4004

            with copy to:

                  Bass, Berry & Sims PLC
                  2700 First American Center
                  Nashville, Tennessee  37238
                  Attention: Felix R. Dowsley, III
                  Telecopy Number:  615/742-2728

            The address of Borrower is:

                  European Micro Holdings, Inc.
                  6073 N.W. 167th Street, Unit C-25
                  Miami, Florida 33015
                  Attention: Frank Cruz
                  Telecopy Number: 305/825-7774

            with copy to:

                  Kirkpatrick & Lockhart LLP
                  Miami Center, 20th Floor
                  201 South Biscayne Boulevard
                  Miami, Florida 33131-2399
                  Attention: Clayton E. Parker, Esq.
                  Telecopy Number: 305/358-7095


                                       17
<PAGE>


            The addresses of Corporate Guarantors are:

                  American Micro Computer Center, Inc.
                  6073 N.W. 167th Street, Unit C-25
                  Miami, Florida 33015
                  Attention: Frank Cruz
                  Telecopy Number: 305/825-7774

                  Nor'easter Micro, Inc.
                  808 Third Avenue South
                  Nashville, TN 37210
                  Attention: Jay Nash
                  Telecopy Number: 615/254-9318

      VIII.12  INTEGRATION.  This Agreement and the Loan  Documents  contain the
entire  agreement  between the parties relating to the subject matter hereof and
supersede all oral statements and prior writings with respect thereto.

      VIII.13  INDEMNITY.  Borrower  and  Corporate  Guarantors  hereby agree to
defend, indemnify, and hold Lender harmless from and against any and all claims,
damages,   judgments,   penalties,  costs  and  expenses  (including  reasonable
attorney's  fees and expenses and court costs now or hereafter  arising from the
aforesaid  enforcement of this clause)  arising  directly or indirectly from the
activities of Borrower or Corporate Guarantors, their predecessors in interests,
or third  parties  with whom they have a  contractual  relationship,  or arising
directly or indirectly  from the  violation of any law,  whether such claims are
asserted by any  governmental  agency or any other person.  This indemnity shall
survive the termination of this Agreement.

      VIII.14  JURY TRIAL  WAIVER.  BORROWER,  CORPORATE  GUARANTORS  AND LENDER
HEREBY WAIVE TRIAL BY JURY IN ANY ACTION,  PROCEEDING,  CLAIM OR  COUNTER-CLAIM,
WHETHER IN CONTRACT IN TORT,  AT LAW OR IN EQUITY,  ARISING OUT OF OR IN ANY WAY
RELATED TO THIS AGREEMENT OR THE LOAN DOCUMENTS.

      VIII.15 VENUE.  All actions or  proceedings in any way,  manner or respect
arising out of or from or related to this Agreement shall be litigated in courts
having  situs within the City of  Nashville,  State of  Tennessee.  Borrower and
Corporate Guarantors hereby consent and submit to the jurisdiction of any local,
state or federal courts located within said city and state.

      VIII.16  MISCELLANEOUS.  This  Agreement  shall be construed  and enforced
under  the  laws  of  the  State  of  Tennessee.  No  amendment,   modification,
termination or waiver of any provision of any Loan Document to which Borrower or
either Corporate  Guarantor is a party, nor consent to any departure by Borrower
or  either  Corporate  Guarantor  from  compliance  with  the  terms of any Loan
Document to which it is a party,  shall be effective unless the same shall be in
writing and signed on behalf of Lender by a duly  authorized  officer of Lender,
and then such waiver or consent shall be effective only in the specific instance
and for the specific purpose for which given.


                                       18
<PAGE>


      IN WITNESS  WHEREOF,  the parties hereto have executed this Agreement,  or
have caused this Agreement to be executed by their duly authorized officers,  as
of the day and year first above written.

                                     LENDER:

                                    SOUTHTRUST BANK, NATIONAL ASSOCIATION

                                    By:_____________________________
                                       Title:_______________________


                                    BORROWER:

                                    EUROPEAN MICRO HOLDINGS, INC.

                                    By:_____________________________
                                       Title:_______________________


                                    CORPORATE GUARANTORS:

                                    AMERICAN MICRO COMPUTER CENTER, INC.

                                    By:_____________________________
                                       Title:_______________________


                                    NOR'EASTER MICRO, INC.

                                    By:_____________________________
                                       Title:_______________________



                                       19






                                  EXHIBIT 10.24

                           LOAN AND SECURITY AGREEMENT


         THIS LOAN AND SECURITY  AGREEMENT  ("Agreement"),  dated as of the 29th
day of  October,  1999,  is made and  entered  into on the terms and  conditions
hereinafter set forth, by and among NOR'EASTER MICRO, INC., a Nevada corporation
with  principal  offices at 193  Walton  Road,  Seabrook,  New  Hampshire  03874
("Borrower"),  EUROPEAN MICRO HOLDINGS,  INC., a Nevada  corporation  ("European
Micro"),  AMERICAN MICRO COMPUTER CENTER, INC., a Florida corporation ("American
Micro"; European Micro and American Micro are sometimes hereinafter collectively
referred to as  "Guarantors"),  and SOUTHTRUST  BANK,  NATIONAL  ASSOCIATION,  a
national banking association with offices in Nashville, Tennessee ("Lender").

         WHEREAS,  Borrower has requested that Lender make available to Borrower
a line of credit in the original principal amount not exceeding  $1,500,000 (the
"Loan")  on the  terms  and  conditions  hereinafter  set  forth,  and  for  the
purpose(s) hereinafter set forth; and

         WHEREAS,  in  order to  induce  Lender  to make  the Loan to  Borrower,
Borrower and Guarantors have made certain representations to Lender; and

         WHEREAS,  Lender, in reliance upon the  representations and inducements
of  Borrower  and  Guarantors,  has  agreed  to make the Loan upon the terms and
conditions hereinafter set forth;

         NOW,  THEREFORE,  in  consideration  of the  foregoing  and the  mutual
covenants and agreements  hereinafter set forth, and for other good and valuable
consideration,  the receipt and  sufficiency  of which are hereby  acknowledged,
Borrower, Guarantors and Lender hereby agree as follows:


                                     ARTICLE

                                   DEFINITIONS

         As used in this Agreement, the following terms shall have the indicated
meanings:

         "Base  Rate"  shall  mean per annum the rate of  interest  periodically
designated by Lender as its Base Rate. Base Rate does not necessarily  represent
the lowest rate  charged by Lender.  Any rate of interest  calculated  using the
Base Rate as a reference shall change to reflect any change in the Base Rate, as
and when the Base Rate changes.

         "Borrowing Base" shall mean an aggregate amount equal to the sum of (a)
eighty-five percent (85%) of Eligible Receivables,  plus (b) fifty percent (50%)
of Eligible Inventory.


<PAGE>

         "Compliance  Certificate"  shall have the meaning assigned to such term
in subsection 5.4(a) of this Agreement.

         "Eligible  Receivables" shall mean Receivables  arising out of the sale
or other  disposition  of  Borrower's  Inventory or the rendering of services to
Borrower's  customers,  excluding (a) all Receivables that have been outstanding
for more than  ninety (90) days after the dates of the  corresponding  invoices,
(b) all  Receivables  owing  from any  account  debtor  if more  than 50% of the
Receivables  owed to Borrower by such account debtor have been  outstanding  for
more than ninety (90) days after the dates of the  corresponding  invoices,  (c)
the amount by which  Receivables  from any  account  debtor (or its  affiliates)
exceed  twenty-five  percent  (25%) of  Borrower's  total  Receivables,  (d) all
returns,  allowances,  discounts, credits and contra items, (e) all amounts owed
from  employees,  officers,  shareholders,   directors  or  affiliates  and  all
intra-company  items,  (f) any  Receivables  evidenced by instruments or chattel
paper that have not been endorsed and  delivered to Lender by Borrower,  and (g)
all other items which Lender in its sole discretion determines to be ineligible.

         "Eligible  Inventory"  shall mean Borrower's  Inventory,  valued at the
lesser of cost or market,  with such  adjustments  thereto as Lender in its sole
discretion determines to be appropriate.

         "Event of  Default"  shall have the  meaning  assigned  to such term in
Section 7.1 of this Agreement.

         "Guaranties"   shall  mean,   collectively,   one  or  more  Continuing
Guaranties of even date herewith, executed in favor of Lender by Guarantors.

         "Inventory" shall have the meaning assigned to such term in the Uniform
Commercial Code.

         "Line of Credit Borrowing Limit" shall mean $1,500,000.

         "Line of Credit  Interest  Rate" shall mean an annual rate equal to the
lesser of (a) the  maximum  contract  rate of interest  permitted  to be charged
under applicable law or (b) the Base Rate plus one-half percentage point (1/2%),
computed on the basis of a 360-day year, actual number of days elapsed, adjusted
daily as the Base Rate changes.

         "Line of Credit Termination Date" shall mean October __, 2000.

         "Loan Documents" shall mean,  collectively,  the Security  Instruments,
together with the Note and any other  instruments and documents now or hereafter
evidencing,  securing or in any way related to the  indebtednesses  evidenced by
the Note.

         "Note" shall mean that certain Master Secured  Promissory  Note of even
date  herewith,  in the  principal  amount  not  exceeding  the  Line of  Credit
Borrowing Limit, made and executed by Borrower,  payable to the order of Lender,

                                       2
<PAGE>

evidencing the  indebtedness  of Borrower to Lender in connection with the Loan,
together  with any and all  extensions,  modifications,  renewals,  restatements
and/or replacements thereof.

         "Pledge  Agreements"  shall  mean  those  two (2)  certain  Pledge  and
Security  Agreements of even date  herewith,  executed by John B.  Gallagher and
Harry D. Shields, in favor of Lender.

         "Receivables" shall mean accounts, general intangibles, instruments and
chattel paper, as such terms are defined in the Uniform Commercial Code.

         "Secured  Obligations"  shall have the  meaning  assigned  such term in
Section 3.2 of this Agreement.

         "Security Instruments" shall mean,  collectively,  this Agreement,  the
Guaranties, and any other instruments,  documents or agreements now or hereafter
securing the Secured Obligations, whether by specific or general reference.

         "Uniform  Commercial  Code"  means the  Uniform  Commercial  Code as in
effect in the State of Tennessee from time to time.


                                     ARTICLE

                                    THE LOAN

         ADVANCES.  Prior to the Line of Credit  Termination Date and so long as
no Event of Default  (or event that with the giving of notice or the  passage of
time or both  would  constitute  an Event of  Default)  has  occurred  and is in
existence  hereunder,  Lender shall advance  proceeds under the Loan to Borrower
upon Borrower's  request in an aggregate amount  outstanding at any one time not
to exceed the lesser of (a) the  Borrowing  Base in effect from time to time, or
(b) the Line of Credit  Borrowing  Limit,  although  Lender  may in its sole and
absolute  discretion  permit  advances  to exceed such  amount.  Any such excess
advances  shall be secured by, and subject to the terms and  conditions of, this
Agreement.  In the  absence  of an Event of  Default,  Borrower  may  repay  and
reborrow  amounts under the Loan in accordance  with the terms,  conditions  and
provisions of this Agreement.

         REPAYMENT.  The  indebtedness  of Borrower to Lender in connection with
the Loan shall be evidenced by, and payable in accordance with the terms of, the
Note.  Amounts  outstanding  under the Loan shall bear  interest  at the Line of
Credit  Interest  Rate. In addition,  Borrower  covenants and agrees to maintain
Eligible Receivables and Eligible Inventory in an aggregate amount sufficient to
keep the aggregate outstanding principal balance of the advances made in respect
of the Loan within the limits specified in Section 2.1 of this Agreement.  If at
any time such limits are exceeded,  Borrower shall  immediately pay to Lender an
amount sufficient to reduce the aggregate  outstanding  principal balance of the
Loan to an amount that is within such limits.


                                       3
<PAGE>

         LETTERS OF CREDIT.  If and to the extent that Lender has issued or from
time to time hereafter shall issue letters of credit for the account of Borrower
pursuant to applications  submitted to Lender by Borrower,  it is understood and
agreed that:

               () the credit availability under the Loan shall be reduced by the
         aggregate  undrawn amount from time to time available under outstanding
         letters of credit,

               () any amounts  paid by Lender  under any such  letters of credit
         shall be deemed to be advances  against the Note, and the  indebtedness
         of Borrower to Lender in connection  therewith shall  constitute a part
         of the  Secured  Obligations  and shall be secured as  hereinafter  set
         forth in the same manner as all other  advances made by Lender  against
         the Note.

Borrower  acknowledges and agrees that Lender has made no commitment to Borrower
with respect to the issuance of any such letters of credit.

         COMMITMENT FEE. Upon execution of this Agreement, Borrower shall pay
to Lender a non-refundable commitment fee in the amount of $3,750.00.

         PURPOSE. The purpose of the Loan shall be to provide working capital to
Borrower on a revolving basis.

                                     ARTICLE

                                    SECURITY

         SECURITY.  The Secured Obligations are and shall continue to be secured
by the following:

         ()  Personal  Property.  Borrower  hereby  grants to Lender a  security
      interest in the  following  described  property and interests in property,
      together  with  all  proceeds  (including  but not  limited  to  insurance
      proceeds) and products thereof and all accessions thereto, as applicable:

               ()  Equipment.  All  equipment  of  Borrower  of  every  kind and
         description,  whether  now owned or  hereafter  acquired  and  wherever
         located,  together with all parts,  accessories and attachments and all
         replacements thereof and additions thereto;

               () Inventory, Accounts, Chattel Paper, Instruments, Documents and
         General  Intangibles.  All of  Borrower's  inventory,  whether held for
         lease,  sale  or  for  furnishing  under  contracts  of  service,   all


                                       4
<PAGE>

         agreements  for  lease  of  same  and  rentals  therefrom,  and  all of
         Borrower's accounts,  accounts receivable,  chattel paper, instruments,
         documents and general  intangibles  (including but not limited to trade
         marks,  copyrights  and patents),  whether now in existence or owned or
         hereafter  acquired,  entered  into,  created or arising,  and wherever
         located; and

               () Books and Records. All of Borrower's right, title and interest
         to all of the books, records, files and all other data and documents of
         Borrower  of all  kinds  in  whatever  form,  whether  computerized  or
         otherwise and including  but not limited to computer  disks,  tapes and
         printouts, relating to the above-described collateral.

               ()  Other  Security  Instruments.   The  Guaranties,  the  Pledge
         Agreements and the other Security Instruments.

         SECURED OBLIGATIONS. Without limiting any of the provisions thereof,
the Security Instruments shall secure:

               () The full and timely payment of the indebtednesses evidenced by
         the  Note,   together  with  interest  thereon,   and  any  extensions,
         modifications  and/or  renewals  thereof and any notes given in payment
         thereof,

               () The full and prompt  performance of all of the  obligations of
         Borrower to Lender under the Loan Documents,

               () The full and  prompt  payment  of all  expenses  and  costs of
         whatever  kind  incident  to  the  collection  of  the   indebtednesses
         evidenced by the Note, the perfection, enforcement or protection of the
         security  interests  of the  Security  Instruments  or the  exercise by
         Lender  of any  rights  or  remedies  of  Lender  with  respect  to the
         indebtednesses  evidenced  by the Note,  including  but not  limited to
         reasonable  attorney's  fees and  expenses  incurred by Lender,  all of
         which Borrower agrees to pay to Lender upon demand,

               ()  The  full  and  prompt  payment  of  the  indebtednesses  and
         obligations  of Guarantors to Lender  evidenced  and/or  secured by (i)
         that certain Loan Agreement of even date herewith, by and among Lender,
         Borrower and  Guarantors,  entered into in connection with that certain
         term  loan from  Lender to  European  Micro in the  original  principal
         amount of $1,500,000, and (ii) that certain Loan and Security Agreement
         of even date herewith,  by and among Lender,  Borrower and  Guarantors,
         entered into in connection with that certain line of credit from Lender
         to American  Micro,  in the  maximum  principal  amount of  $1,500,000,
         together  with  any  and all  renewals,  amendments  and  modifications
         thereof; and

               () The full and prompt  payment  and  performance  of any and all
         other  indebtednesses  and  other  obligations  of  Borrower  or either
         Guarantor to Lender, direct or contingent (including but not limited to
         obligations  incurred  as  indorser,   guarantor  or  surety),  however

                                       5
<PAGE>

         evidenced or denominated,  and however and whenever incurred, including
         but not limited to  indebtednesses  incurred pursuant to any present or
         future commitment of Lender to Borrower or either  Guarantor,  together
         with  interest  thereon,  and  any  extensions,   modifications  and/or
         renewals thereof and any notes given in payment thereof.

All of the foregoing  indebtedness and other obligations are herein collectively
referred to as the "Secured Obligations".


                                     ARTICLE

                         REPRESENTATIONS AND WARRANTIES

         Borrower  and  Guarantors  hereby  represent  and  warrant to Lender as
follows:

         CORPORATE  STATUS.  Borrower and European Micro are  corporations  duly
organized,  validly existing and in good standing under the laws of the State of
Nevada. American Micro is a corporation duly organized,  validly existing and in
good  standing  under  the  laws of the  State  of  Florida.  Borrower  and each
Guarantor has the corporate power to own and operate its properties, to carry on
its business as now conducted  and to enter into and to perform its  obligations
under  this  Agreement  and the  other  Loan  Documents  to which it is a party.
Borrower  and  each  Guarantor  is duly  qualified  to do  business  and in good
standing  in each  state in which a  failure  to be so  qualified  would  have a
material adverse effect on its financial  position or its ability to conduct its
business in the manner now conducted.

         AUTHORIZATION.  Borrower and each Guarantor has full legal right, power
and authority to conduct its business and affairs in the manner  contemplated by
the Loan Documents,  and to enter into and perform its  obligations  thereunder,
without the consent or approval of any other person,  firm,  governmental agency
or other  legal  entity.  The  execution  and  delivery of this  Agreement,  the
borrowing  hereunder,  the execution and delivery of each Loan Document to which
Borrower or either  Guarantor is a party,  and the  performance  by Borrower and
each Guarantor of its obligations  thereunder are within the corporate powers of
Borrower  or  Guarantors  and have  been  duly and  properly  authorized  by all
necessary corporate action, have received all necessary governmental  approvals,
if any were  required,  and do not and will not  contravene or conflict with any
provision of law, any applicable judgment, ordinance, regulation or order of any
court or governmental agency, the charters or by-laws of Borrower or Guarantors,
or any agreement  binding upon  Borrower,  Guarantors or their  properties.  The
officer(s) executing this Agreement and all of the other Loan Documents to which
Borrower  and  Guarantors  are a party are duly  authorized  to act on behalf of
Borrower and Guarantors.

         VALIDITY  AND  BINDING  EFFECT.  This  Agreement  and  the  other  Loan
Documents are the legal,  valid and binding  obligations of the parties thereto,
enforceable in accordance with their respective terms.


                                       6
<PAGE>

         OTHER TRANSACTIONS.  Except as specifically set forth in this Agreement
and the  other  Loan  Documents,  there  are no  prior  loans,  liens,  security
interests, agreements or other financings upon which Borrower is obligated or by
which  Borrower is bound that will in any way permit any third person to have or
obtain priority over Lender as to any of the security interests or liens granted
to  Lender  pursuant  to this  Agreement  and the  other  Security  Instruments.
Consummation of the transactions  hereby contemplated and the performance of the
obligations of Borrower and Guarantors under and by virtue of the Loan Documents
will not result in any breach of, or constitute a default  under,  any mortgage,
security deed or agreement, deed of trust, lease, bank loan or credit agreement,
corporate charter or by-laws,  agreement or certificate of limited  partnership,
partnership agreement,  license,  franchise or any other instrument or agreement
to  which  Borrower  or  either  Guarantor  is a  party  or by  which  Borrower,
Guarantors or their properties may be bound or affected.

         PLACES OF BUSINESS. The records with respect to all intangible personal
property  constituting  a part  of  the  collateral  security  for  the  Secured
Obligations  are  maintained  at  Borrower's  chief place of business  and chief
executive  office,  which has the  address of 193  Walton  Road,  Seabrook,  New
Hampshire  03874.  All tangible  personal  property  constituting  a part of the
collateral  security  for the  Secured  Obligations  is or will  be  located  at
Borrower's  chief place of business  and chief  executive  office  and/or at any
specific locations set forth in attached Schedule 4.5.

         LITIGATION.  There are no actions, suits or proceedings pending, or, to
the knowledge of Borrower or either Guarantor,  threatened, against or affecting
Borrower or either Guarantor or involving the validity or  enforceability of any
of the Loan Documents or the priority of the liens thereof, at law or in equity,
or before any governmental or administrative  agency, except actions,  suits and
proceedings  that  are  fully  covered  by  insurance  and  that,  if  adversely
determined,  would not impair the ability of Borrower or  Guarantors  to perform
each and every one of their  respective  obligations  under and by virtue of the
Loan  Documents;  and to the  knowledge  of  Borrower  and  Guarantors,  neither
Borrower nor either  Guarantor  is in default  with respect to any order,  writ,
injunction, decree or demand of any court or any governmental authority.

         FINANCIAL  STATEMENTS.  The  financial  statement(s)  of  Borrower  and
Guarantors  heretofore delivered to Lender are true and correct in all respects,
have been prepared in accordance with generally accepted  accounting  principles
consistently applied, and fairly present the financial condition of the subjects
thereof as of the date(s)  thereof.  No material  adverse change has occurred in
the  financial  condition  of  Borrower  or either  Guarantor  since the date(s)
thereof,  and no  additional  borrowings  have been made by  Borrower  or either
Guarantor since the date(s) thereof.

         NO DEFAULTS.  No default or event of default by Borrower or  Guarantors
exists  under this  Agreement or any of the other Loan  Documents,  or under any
other  instrument or agreement to which Borrower or either  Guarantor is a party

                                       7
<PAGE>

or by which Borrower,  Guarantors or their  properties may be bound or affected,
and no event has  occurred  and is  existing  that with notice or the passage of
time or both would constitute a default or event of default thereunder.

         COMPLIANCE  WITH  LAW.   Borrower  and  Guarantors  have  obtained  all
necessary  licenses,  permits  and  governmental  approvals  and  authorizations
necessary or proper in order to conduct their business and affairs as heretofore
conducted  and as  intended  to be  conducted  hereafter.  To the  knowledge  of
Borrower and  Guarantors,  Borrower and  Guarantors  are in compliance  with all
laws,  regulations,  decrees and orders  applicable to them  (including  but not
limited to laws,  regulations,  decrees and orders relating to occupational  and
health standards and controls, antitrust, monopoly, restraint of trade or unfair
competition). Neither Borrower nor either Guarantor has received, nor expects to
receive,  any order or notice of any violation or claim of violation of any law,
regulation,  decree,  rule,  judgment or order of any governmental  authority or
agency relating to the ownership and/or operation of its properties, as to which
the  cost  of  compliance  is or  might  be  material  and the  consequences  of
noncompliance would or might be materially adverse to its business,  operations,
property or financial  condition,  or which would or might impair its ability to
perform its obligations under the Loan Documents to which it is a party.

         ENVIRONMENTAL MATTERS.

               () As used in this Section  4.10 and in Section 5.12 hereof,  the
         following terms shall have the indicated meanings:

               "BUSINESS" means all of Borrower's and Guarantors'  assets,  both
         real and personal,  tangible and intangible,  now existing or hereafter
         acquired and wherever  located,  and all of Borrower's and  Guarantors'
         current and future  business  operations  at all  locations  and in all
         jurisdictions.

               "ENVIRONMENTAL  AUTHORITIES"  means all federal,  state and local
         governmental   bodies,   authorities   or   agencies   and  all  public
         corporations  created and/or  empowered to administer,  regulate and/or
         enforce  Environmental  Laws,  including  without  limitation  the U.S.
         Environmental Protection Agency.

               "ENVIRONMENTAL LAWS" means any and all federal,  state, regional,
         county  or local  laws,  statutes,  rules,  regulations  or  ordinances
         relating to the  generation,  recycling,  use,  reuse,  sale,  storage,
         handling,  transport,  treatment  or disposal of  Hazardous  Materials,
         including without limitation the Comprehensive  Environmental  Response
         Compensation  Liability  Act of  1980,  as  amended  by  the  Superfund
         Amendments  and  Reauthorization  Act of 1986, 42 U.S.C.  ss.ss.9601 et
         seq. ("CERCLA"), the Resource Conservation and Recovery Act of 1976, as
         amended by the Solid and Hazardous Waste  Amendments of 1984, 42 U.S.C.
         ss.ss.6901 et seq. ("RCRA"),  the Tennessee  Hazardous Waste Management
         Act,  T.C.A.  ss.ss.68-46-101  et seq., and any rules,  regulations and
         guidance documents promulgated or published thereunder,  and any state,
         regional,  county or local statute,  law, rule, regulation or ordinance
         relating  to  public  health,  safety  or the  discharge,  emission  or
         disposal  of  Hazardous  Materials  or  Hazardous  Wastes in or to air,
         water, land or groundwater, to the withdrawal or use of groundwater, to

                                       8
<PAGE>

         the use, handling or disposal of asbestos,  polychlorinated  biphenyls,
         petroleum,  petroleum derivatives or by-products, other hydrocarbons or
         urea formaldehyde, to the treatment, storage, disposal or management of
         Hazardous  Materials,  to  exposure  to  Hazardous  Materials,  to  the
         transportation,  storage, disposal, management or release of gaseous or
         liquid substances,  and any regulation,  order,  injunction,  judgment,
         declaration, notice or demand issued thereunder.

               "HAZARDOUS  MATERIALS"  means any  hazardous,  toxic or dangerous
         materials, substances, chemicals, waste or pollutants that from time to
         time  are  defined  by  or  pursuant  to or  are  regulated  under  any
         Environmental    Laws,    including   without   limitation    asbestos,
         polychlorinated   biphenyls,   petroleum,   petroleum   derivatives  or
         by-products,  other  hydrocarbons,  urea formaldehyde and any material,
         substance,  pollutant  or waste that is defined  as a  hazardous  waste
         under RCRA or defined as a hazardous substance under CERCLA.

               "HAZARDOUS  WASTES" means Hazardous  Materials that are or become
         "wastes" or "solid wastes" as such terms are used in RCRA.

               "PROPERTY" means all real property now or hereafter  constituting
         a part of, or otherwise  used or operated by Borrower or  Guarantors in
         connection with, the Business.

               () Borrower  and  Guarantors  represent  and warrant to Lender as
         follows:

                    () The Property is being operated by Borrower and Guarantors
               in full  compliance  with  Environmental  Laws,  and Borrower and
               Guarantors  have  obtained,  maintained  and is in good  standing
               under all approvals, consents, certificates, licenses and permits
               required by Environmental Laws with respect to the Property.

                    () To the knowledge of Borrower and Guarantors, the Property
               is  free of all  Hazardous  Wastes  and is free of all  Hazardous
               Materials other than those maintained  therein or thereon in full
               compliance with Environmental  Laws. Borrower and Guarantors have
               not caused or  permitted  the  Property  to be used to  generate,
               manufacture,  refine,  transport,  treat, store, handle, dispose,
               transfer,  produce or process Hazardous  Materials except in full
               compliance with Environmental Laws.

                    ()  Neither  Borrower  nor  either  Guarantor  has  received
               notice, nor has knowledge, of any noncompliance with or violation
               of any  Environmental  Laws with  respect to the  Property or the
               Business.

         NO BURDENSOME  RESTRICTIONS.  No  instrument,  document or agreement to
which  Borrower or either  Guarantor is a party or by which it or its properties
may be bound or affected  materially  adversely  affects,  or may  reasonably be
expected  so  to  affect,  its  business,  operations,   property  or  financial
condition.

                                       9
<PAGE>

         TAXES.  Borrower and each Guarantor has filed or caused to be filed all
tax returns that to its  knowledge  are required to be filed (except for returns
that are not yet due),  and has paid all taxes  shown to be due and  payable  on
said  returns  and all  other  taxes,  impositions,  assessments,  fees or other
charges imposed on it by any governmental authority,  agency or instrumentality,
prior to any delinquency  with respect  thereto (other than taxes,  impositions,
assessments,  fees  and  charges  currently  being  contested  in good  faith by
appropriate  proceedings,  for which appropriate amounts have been reserved). No
tax liens have been filed against Borrower, Guarantors or any of their property.

         EQUIPMENT.  The equipment constituting a part of the collateral for the
Secured  Obligations  is owned solely by Borrower,  and Borrower has full right,
power and authority to grant to Lender a valid and enforceable security interest
therein.  Lender's security  interest in such equipment  constitutes a first and
prior lien upon and security interest in such equipment,  and no other person or
entity has any right,  title,  interest,  security interest,  claim or lien with
respect thereto.

         INVENTORY.  The Inventory constituting a part of the collateral for the
Secured Obligations is owned solely by Borrower,  and Borrower has all necessary
right,  power and authority to grant to Lender a valid and enforceable  security
interest therein.  Lender's  security  interest in such Inventory  constitutes a
first and prior lien upon and security interest in such Inventory,  and no other
person or entity has any right,  title,  interest,  security interest,  claim or
lien with respect thereto.

         RECEIVABLES,  ETC. With respect to the Receivables, (a) each Receivable
is a valid and bona fide  existing  obligation  created by or arising out of the
sale and delivery or other disposition of Borrower's  Inventory or the rendition
by Borrower  of  services to  Borrower's  customers  in the  ordinary  course of
business,  (b) the Receivables are owned solely by Borrower and Borrower has all
necessary right,  power and authority to grant to Lender a valid and enforceable
security  interest  therein,  (c) Lender's security interest in such Receivables
constitutes  a  first  and  prior  lien  upon  and  security  interest  in  such
Receivables,  and no other  person or entity  has any  right,  title,  interest,
security  interest,  claim or lien with  respect  thereto;  (d) each  Receivable
constituting an Eligible Receivable will at all times be unconditionally owed to
Borrower and  enforceable  against the obligor(s)  with respect  thereto without
dispute of any kind, and (e) each Receivable constituting an Eligible Receivable
is an "account" as defined in the Uniform  Commercial  Code and is not evidenced
by any instrument or document  (except as  specifically  disclosed to Lender and
accepted  by Lender as an Eligible  Receivable)  that would in any way change or
alter its character as an account.

         EFFECT OF REQUEST FOR ADVANCE.  Each request by Borrower for an advance
of  proceeds  of the Loan  shall  constitute  an  affirmation  by  Borrower  and
Guarantors  that the  representations  and  warranties of this Article IV remain
true and correct on and as of the date of such request.



                                       10
<PAGE>

                                     ARTICLE

                            COVENANTS AND AGREEMENTS

         Borrower and Guarantors covenant and agree that during the term of this
Agreement:

         PAYMENT OF SECURED  OBLIGATIONS.  Borrower shall pay the indebtednesses
evidenced by the Note  according to the terms  thereof,  and shall timely pay or
perform, as the case may be, all of the other Secured Obligations.

         SALES OF AND  ENCUMBRANCES  ON  COLLATERAL.  Borrower  will  not  sell,
exchange, lease, negotiate,  pledge, assign or grant any security interest in or
otherwise  dispose of the  collateral  described in the Security  Instruments to
anyone  other  than  Lender,  nor  permit  any other  lien of any kind to attach
thereto,  nor permit same to be attached  to or  commingled  with other goods or
property, without Lender's prior written consent; provided,  however, that prior
to the  occurrence  of an Event of Default  hereunder,  Borrower  shall have the
right to process and sell its  Inventory in the  ordinary  course of business as
herein provided.

         FURTHER ASSURANCES.  Borrower will take all actions requested by Lender
to create and maintain in Lender's  favor valid liens upon,  security  titles to
and/or perfected security interests in any collateral  described in the Security
Instruments  and  all  other  collateral  for  the  Secured  Obligations  now or
hereafter held by or for Lender. Without limiting the foregoing, Borrower agrees
to  execute  such  further  instruments   (including  financing  statements  and
continuation  statements) as may be required or permitted by any law relating to
notices  of, or  affidavits  in  connection  with,  the  perfection  of Lender's
security interests or liens, to cooperate with Lender in the filing or recording
and renewal thereof,  and, upon Lender's request, to immediately place notations
upon its  books  of  account  to  disclose  Lender's  security  interest  in all
Receivables granted in this Agreement.

         FINANCIAL STATEMENTS AND REPORTS. Borrower and Guarantors shall furnish
to Lender such financial data as Lender may reasonably request. Without limiting
the foregoing,  Borrower and Guarantors  shall furnish to Lender (or cause to be
furnished to Lender) the following:

               () as soon as  practicable  and in any event  within  ninety (90)
         days after the end of each  fiscal  year of  Borrower  and  Guarantors,
         consolidated   and   consolidating   balance  sheets  of  Borrower  and
         Guarantors  as of the  close  of such  fiscal  year,  consolidated  and
         consolidating  statements of earnings and retained earnings of Borrower
         and  Guarantors as of the close of such fiscal year,  and  consolidated
         and consolidating  statements of cash flows for Borrower and Guarantors
         for such fiscal year, all in reasonable detail,  prepared in accordance
         with generally accepted  accounting  principles  consistently  applied,
         audited in accordance  with generally  accepted  auditing  standards by
         independent certified public accountants  satisfactory to Lender in its
         reasonable  judgment,  and  accompanied  by the  unqualified  favorable
         opinion of such accountants and a certificate of the chief executive or
         chief financial  officers of Borrower and Guarantors,  stating that, to

                                       11
<PAGE>

         the best of the  knowledge of such  officers,  Borrower and  Guarantors
         have kept,  observed,  performed and fulfilled each covenant,  term and
         condition of this  Agreement and the other Loan  Documents  during such
         fiscal year and that no Event of Default  hereunder has occurred and is
         continuing  (or if an Event of Default has occurred and is  continuing,
         specifying  the nature of same, the period of existence of same and the
         action   Borrower  and   Guarantors   propose  to  take  in  connection
         therewith),  and setting forth calculations of the financial  covenants
         set forth in Article VI of this Agreement (a "Compliance Certificate");

                  () within  forty-five  (45) days of the end of the first three
         (3) fiscal  quarters of each fiscal  year of Borrower  and  Guarantors,
         consolidated   and   consolidating   balance  sheets  of  Borrower  and
         Guarantors  as of the  close  of  such  quarter  and  consolidated  and
         consolidating  statements of earnings and retained earnings of Borrower
         and  Guarantors  as of the  close of such  quarter,  all in  reasonable
         detail,  and  prepared   substantially  in  accordance  with  generally
         accepted accounting principles  consistently applied,  certified by the
         chief executive or chief financial  officers of Borrower and Guarantors
         as being true and correct, and accompanied by a Compliance Certificate;

                  () within thirty (30) days of the end of each calendar  month,
         non-  consolidated  balance sheets of Borrower and each Guarantor as of
         the close of such month,  and  non-consolidated  statements of earnings
         and retained earnings of Borrower and each Guarantor as of the close of
         such month,  all in reasonable  detail,  and prepared  substantially in
         accordance with generally accepted accounting  principles  consistently
         applied,  certified by the chief executive or chief financial  officers
         of Borrower and Guarantors as being true and correct,  and  accompanied
         by a Compliance Certificate;

                  () within fifteen (15) days of the end of each calendar month,
         accounts  receivable and accounts  payable  listings of Borrower,  with
         agings,  and a  certification  of inventory of Borrower,  all as of the
         close  of such  month  and  all in form  satisfactory  to  Lender,  and
         accompanied  by a certificate  in form  satisfactory  to Lender setting
         forth a  calculation  of the  Borrowing  Base as of the  close  of such
         month; and

                  () promptly upon receipt  thereof,  copies of all accountants'
         reports and  accompanying  financial  reports  submitted to Borrower or
         either  Guarantor by independent  accountants  in connection  with each
         annual examination of Borrower and Guarantors.

         Maintenance of Books and Records;  Inspection.  Borrower and Guarantors
shall  maintain their books,  accounts and records in accordance  with generally
accepted  accounting  principles  consistently  applied,  and permit Lender, its
officers and employees and any professionals designated by Lender in writing, at
any time to visit and inspect any of their properties (including but not limited
to the collateral  security  described in the Security  Instruments),  corporate
books and financial records, and to discuss their accounts, affairs and finances
with any employee, officer or director thereof.


                                       12
<PAGE>

         INSURANCE. Without limiting any of the requirements of any of the other
Loan Documents,  Borrower shall maintain,  in amounts satisfactory to Lender (a)
public liability insurance,  (b) worker's compensation  insurance (or maintain a
legally  sufficient  amount  of self  insurance  against  worker's  compensation
liabilities,  with adequate reserves, under a plan approved by Lender), (c) fire
and "all risk" casualty  insurance on its properties  (including but not limited
to the collateral  security now or hereafter securing payment and performance of
the Secured  Obligations),  against such hazards and in at least such amounts as
are customary in the type of business in which Borrower is engaged, and (d) rent
or business interruption  insurance against loss of income arising out of damage
or  destruction by such hazards as presently are included in so called "all risk
coverage".  At  the  request  of  Lender,  Borrower  will  deliver  forthwith  a
certificate,  executed by a duly  authorized  representative  of the insurer(s),
specifying the details of such insurance in effect.

         All policies of insurance shall provide that at least thirty (30) days'
prior written  notice of  cancellation  or  modification  of the policy shall be
given to Lender by the insurer,  and all policies of casualty insurance covering
any tangible  security for the Secured  Obligations shall be payable to Borrower
and Lender as their respective interests may appear.  Borrower agrees that there
shall be no recourse  against  Lender for the payment of premiums,  commissions,
assessments or advances in respect of any such policy,  and at Lender's  request
shall provide Lender with the agreement of the insurer(s) to this effect.

         At the request of Lender,  all policies of casualty  insurance covering
any tangible security for the Secured Obligations shall be delivered to and held
by Lender.  Borrower shall act expeditiously in the adjustment and settlement of
claims  under such  policies in order to preserve the  greatest  possible  value
reasonably obtainable in respect of such claims.  Following the occurrence of an
Event of  Default,  Lender  may,  at its  option,  act as  attorney  in fact for
Borrower in adjusting and settling claims under such insurance and endorsing any
drafts with respect  thereto,  and this power,  being  coupled with an interest,
shall be irrevocable prior to payment in full of the indebtednesses evidenced by
the Note and  performance  of all of the  obligations  of  Borrower to Lender in
connection therewith, and any insurer is hereby instructed to rely upon Lender's
representation  that an Event of Default has occurred  hereunder without further
inquiry or investigation.

         TAXES AND ASSESSMENTS; TAX INDEMNITY. Borrower and each Guarantor shall
(a) file all tax returns and appropriate  schedules thereto that are required to
be filed under  applicable  law, prior to the date of  delinquency,  (b) pay and
discharge all taxes, assessments and governmental charges or levies imposed upon
Borrower or either Guarantor, upon its income and profits or upon any properties
belonging to it, prior to the date on which penalties  attach  thereto,  and (c)
pay all taxes,  assessments and governmental  charges or levies that, if unpaid,
might  become a lien or charge upon any of its  properties;  provided,  however,
that Borrower and Guarantors in good faith may contest any such tax, assessment,
governmental  charge or levy  described in the foregoing  clauses (b) and (c) so
long as appropriate  reserves are maintained with respect thereto. If any tax is
or may be imposed by any  governmental  entity in respect of sales of Borrower's
Inventory or the  merchandise  that is the subject of such sales, or as a result

                                       13
<PAGE>

of any other transaction of Borrower,  which tax Lender is or may be required to
withhold  or pay,  Borrower  agrees to  indemnify  and hold  harmless  Lender in
connection  with such taxes  (including  penalties and  interest),  and Borrower
shall immediately reimburse Lender for any such amounts paid by Lender, and such
amounts shall be added to the Secured Obligations pursuant to the terms hereof.

         CORPORATE  EXISTENCE.  Borrower and each  Guarantor  shall maintain its
corporate existence and good standing in the state of its incorporation, and its
qualification and good standing as a foreign corporation in each jurisdiction in
which such qualification is necessary pursuant to applicable law.

         COMPLIANCE WITH LAW AND OTHER  AGREEMENTS.  Borrower and each Guarantor
shall maintain its business  operations and property owned or used in connection
therewith in compliance with (a) all applicable  federal,  state and local laws,
regulations  and ordinances  governing such business  operations and the use and
ownership  of  such  property,  and (b) all  agreements,  licenses,  franchises,
indentures and mortgages to which Borrower or either  Guarantor is a party or by
which Borrower,  either Guarantor or any of their  properties is bound.  Without
limiting  the  foregoing,  Borrower  and  each  Guarantor  shall  pay all of its
indebtedness promptly in accordance with the terms thereof.

         NOTICE OF DEFAULT. Borrower and Guarantors shall give written notice to
Lender of the  occurrence  of any default,  event of default or Event of Default
under this  Agreement or any other Loan Document  promptly  upon the  occurrence
thereof.

         NOTICE OF LITIGATION.  Borrower and Guarantors shall give notice,  in
writing,  to Lender of (a) any actions,  suits or proceedings wherein the amount
at issue is in excess of $250,000, instituted by any persons against Borrower or
either  Guarantor,  or  affecting  any of  the  assets  of  Borrower  or  either
Guarantor,  and (b) any  dispute,  not  resolved  within  sixty (60) days of the
commencement  thereof,  between Borrower or either Guarantor on the one hand and
any governmental or regulatory body on the other hand, which might reasonably be
expected  to have a  material  adverse  effect  on the  business  operations  or
financial condition of Borrower or either Guarantor.

         ENVIRONMENTAL MATTERS.

               () Borrower and Guarantors will cause the Property to remain free
         of all Hazardous Wastes, and to remain free of all Hazardous  Materials
         other than those maintained  therein or thereon in full compliance with
         Environmental Laws. Neither Borrower nor either Guarantor will cause or
         permit  the  Property  to be used  to  generate,  manufacture,  refine,
         transport,  treat, store, handle, dispose, transfer, produce or process
         Hazardous Materials except in full compliance with Environmental Laws.

               () Borrower and Guarantors will notify Lender immediately if they
         receive any notice or obtain  knowledge  of any  noncompliance  with or
         violation of any Environmental Laws with respect to the Property or the
         Business.


                                       14
<PAGE>

               () In  the  event  that  Hazardous  Materials  unrelated  to  the
         Business,  or Hazardous  Wastes,  are discovered on or are brought onto
         the  Property,  Borrower  and  Guarantors  will  cause  such  Hazardous
         Materials  or  Hazardous  Wastes to be removed and disposed of promptly
         and in full compliance with Environmental Laws. Borrower and Guarantors
         will provide  Lender prior written  notice of such removal and disposal
         actions.

                  () Borrower and Guarantors will comply with all  Environmental
         Laws  in all  jurisdictions  in  which  Borrower  or  either  Guarantor
         operates,  now or in the future, and will comply with all Environmental
         Laws  that in the  future  become  applicable  to the  Property  or the
         Business.

         MERGERS,  CONSOLIDATIONS,  ACQUISITIONS  AND SALES.  Without  the prior
express written consent of Lender,  neither  Borrower nor either Guarantor shall
(a) be a party to any merger,  consolidation  or corporate  reorganization,  (b)
purchase or otherwise  acquire all or  substantially  all of the assets or stock
of, or any partnership or joint venture  interest in, any other person,  firm or
entity, (c) sell, transfer, convey, grant a security interest in or lease all or
any substantial  part of its assets,  nor (d) create any subsidiaries nor convey
any of its  assets to any  subsidiary;  provided,  however,  Borrower  or either
Guarantor  may make  acquisitions  of all or  substantially  all of the stock or
assets of other entities,  so long as (i) no Event of Default exists  hereunder,
(ii) the  purchase  price  payable  in  connection  with each such  acquisition,
including the fair market value of any non-cash  consideration,  does not exceed
$5,000,000,  and (iii) any subsidiary of Borrower or either Corporate  Guarantor
created or acquired in connection with any such acquisition  shall guarantee the
indebtedness  of Borrower to Lender and grant Lender a security  interest in all
of its assets to secure its  obligations  and the  obligations  of  Borrower  to
Lender,  all pursuant to  documentation  in form and substance  satisfactory  to
Lender in all respects.

         MANAGEMENT,  OWNERSHIP.  Neither  Borrower nor either  Guarantor  shall
permit any  significant  change in its ownership,  executive staff or management
without the prior written consent of Lender. The ownership,  executive staff and
management  of  Borrower  and  Guarantors  are  material   factors  in  Lender's
willingness to institute and maintain a lending relationship with Borrower.

         DIVIDENDS,  ETC. Neither Borrower nor either Guarantor shall declare or
pay any  dividend  of any  kind,  in cash or in  property,  on any  class of its
capital stock, nor purchase,  redeem,  retire or otherwise acquire for value any
shares of such stock,  nor make any distribution of any kind in respect thereof,
nor make any return of capital to shareholders, nor make any payments in respect
of any pension, profit sharing, retirement, stock option, stock bonus, incentive
compensation  or similar  plan  (except as  required  or  permitted  hereunder),
without the prior written consent of Lender. Without limiting the foregoing, not
less than seventy-five  percent (75%) of the net proceeds of any equity offering
by Borrower or either  Guarantor  shall be retained and shall not be paid out as
dividends or otherwise distributed to shareholders.

                                       16
<PAGE>

         GUARANTIES;   LOANS.   Neither  Borrower  nor  either  Guarantor  shall
guarantee nor be liable in any manner, whether directly or indirectly, or become
contingently  liable  after the date of this  Agreement in  connection  with the
obligations or indebtedness of any person or persons, except for the indorsement
of  negotiable  instruments  payable to  Borrower or  Guarantors  for deposit or
collection  in the  ordinary  course of  business.  Neither  Borrower nor either
Guarantor  shall  make any loan,  advance or  extension  of credit to any person
other than in the normal course of its business.

         DEBT. Neither Borrower nor either Guarantor shall create, incur, assume
or suffer to exist  indebtedness of any  description  whatsoever in an aggregate
amount in excess of $250,000 (excluding the indebtedness  evidenced by the Note,
trade accounts payable and accrued  expenses  incurred in the ordinary course of
business and the  indorsement of negotiable  instruments  payable to Borrower or
Guarantors for deposit or collection in the ordinary course of business).

         CONDUCT OF BUSINESS.  Borrower and Guarantors  will continue to engage,
in an efficient and economical manner, in a business of the same general type as
conducted by them on the date of this Agreement.

         MAINTENANCE OF COLLATERAL. Borrower will maintain all tangible personal
property  constituting  any part of the  collateral  described  in the  Security
Instruments  in good  condition  and repair and will pay all costs and  expenses
incurred in the  maintenance  of same, and will not permit any act or occurrence
that may  impair  the  value  thereof.  Prior to the  occurrence  of an Event of
Default,  Borrower  shall be entitled to possession of such tangible  collateral
and to use same in any lawful manner permitted hereunder, provided that such use
does not  cause  excessive  wear and tear to such  collateral,  nor  cause it to
decline in value at an  excessive  rate,  nor violate the terms of any policy of
insurance thereon.

         SALE OF INVENTORY. Borrower will not sell, lease, exchange or otherwise
dispose of any of that portion of the collateral that consists of Inventory, nor
remove the same from its place(s) of business as described  herein,  without the
prior written  consent of Lender,  except in the ordinary course of business for
cash or on open  account  or on  terms of  payment  ordinarily  extended  to its
customers.  Upon the sale, exchange or other disposition of said Inventory,  the
security  interest and lien created and  provided for herein,  without  break in
continuity and without further formality or act, shall continue in and attach to
any proceeds  thereof,  including  but not limited to accounts,  chattel  paper,
contract  rights,  shipping  documents,  documents of title and cash or non-cash
proceeds, and in the event of any unauthorized sale, shall also continue in said
Inventory  itself.  All chattel paper shall be delivered to Lender promptly upon
receipt.

         SPECIAL   AGREEMENTS  OF  BORROWER  WITH  RESPECT  TO  RECEIVABLES  AND
INVENTORY.

               () By the  execution  of  this  Agreement,  Lender  shall  not be
         obligated  to do or  perform  any of the acts or  things  to be done or
         performed by Borrower  pursuant to any  contracts in which Lender has a

                                       16
<PAGE>

         security interest, but Lender may, at its election, perform some or all
         of the  obligations  provided  in said  contracts  to be  performed  by
         Borrower,  and if Lender  incurs any  liability  or  expenses by reason
         thereof,  same shall be payable by Borrower  upon demand and same shall
         also be secured by this Agreement and the other Loan Documents.  Lender
         shall be subrogated to all  guaranties and security now or hereafter in
         Borrower's possession or favor.

                  () If requested by Lender following the occurrence of an Event
         of Default,  Borrower shall  immediately  notify all account debtors to
         direct  payments to Lender or to a lockbox in accordance with a Lockbox
         Service  Agreement to be entered  into  between  Borrower and Lender at
         Lender's  request.  Borrower  will  forthwith on receipt of all checks,
         drafts,  cash and other remittances in payment of inventory sold, or in
         payment on account of  Borrower's  Receivables,  deposit  the same in a
         special bank account maintained with Lender over which Lender alone has
         power of withdrawal.  Said proceeds shall be deposited in precisely the
         form received,  except for the  indorsement of Borrower where necessary
         to permit  collection of items,  which  indorsement  Borrower agrees to
         make, and which Lender is also hereby  authorized to make on Borrower's
         behalf.  Pending  such  deposit,  Borrower  agrees  that  it  will  not
         commingle any such checks,  drafts,  cash or other remittances with any
         of Borrower's other funds or property,  but will hold them separate and
         apart  therefrom and in trust for Lender until deposit  thereof is made
         in the  special  account.  The  funds  in said  account  and any  funds
         collected by Lender under a Lockbox Service  Agreement shall be held by
         Lender as additional security for the Secured  Obligations.  Lender may
         on a daily basis apply the whole or any part of the collected  funds on
         deposit in the special account and from the lockbox against the Secured
         Obligations, and the amount, order and method of such application shall
         be in the discretion of Lender;  provided,  however, that so long as no
         Event of  Default  (or  event  that  with the  giving  of notice or the
         passage  of time or both  would  constitute  an Event of  Default)  has
         occurred and is existing, said collected funds will be applied first to
         the outstanding  principal  balance of, and accrued and unpaid interest
         on, the Loan, in such order of priority as Lender shall determine.  Any
         portion of said funds on deposit in the  special  account  and from the
         lockbox  that Lender  elects not to so apply may be paid over by Lender
         to Borrower.

                  () Without  limiting  the  provisions  of  subsection  5.21(b)
         hereof,  Borrower acknowledges and agrees that, upon the occurrences of
         an Event of Default,  Lender shall have the right to notify the account
         debtors  obligated  on any or all of  Borrower's  Receivables  to  make
         payment  thereof direct to Lender,  and to take control of all proceeds
         of any such  Receivables,  and charge the collection costs and expenses
         to Borrower.  Until Lender gives Borrower other instructions,  Borrower
         shall continue to make  collections of all Receivables for Lender.  All
         payments on account of  Receivables,  or as proceeds of any collateral,
         whether such payments are made by check, draft, cash, money order, wire
         transfer,  or  otherwise,  shall be the  specific  property  of Lender.
         Borrower  shall  receive such  payments as trustee for Lender and shall
         immediately deliver them to Lender in their original form as received.

                  () Lender  shall be  privileged  to enjoy all the  rights  and
         remedies  of  Borrower  as to the  Receivables  and shall be and become

                                       18
<PAGE>

         subrogated to all guaranties  and  securities  possessed by Borrower or
         due to come into  Borrower's  hands,  but Lender shall not be liable in
         any manner for  exercising  or refusing to exercise any rights  thereby
         bestowed.

                  () Borrower  shall notify  Lender  promptly of all returns and
         recoveries  of  merchandise  and of all  disputes  and claims where the
         amount at issue exceeds  $25,000 in the  aggregate,  and Borrower shall
         settle or adjust  disputes  and  claims  directly  with  customers  for
         amounts  and  upon  terms  it  considers   advisable   and  dispose  of
         merchandise  returns as it sees fit, unless Lender directs  Borrower to
         make such  settlements,  adjustments and disposals  subject to Lender's
         approval.  In all cases  Lender  will credit the Loan with only the net
         amounts received by Borrower in payment of Receivables.

                  () Borrower  hereby appoints the officers of Lender and/or any
         other    person   whom    Lender   may    designate    as    Borrower's
         attorney(s)-in-fact  with full power to endorse  Borrower's name on any
         checks,  notes,  acceptances,  money  orders,  drafts or other forms of
         payment  or  security  that may come in  Lender's  possession;  to sign
         Borrower's  name  on any  invoice  or bill of  lading  relating  to any
         Receivable, on drafts against customers, on schedules of assignments of
         Receivables,   on  notices  of  assignment,  on  financing  statements,
         applications  for  noting of liens on  certificates  of title and other
         public  records or  documents  of any kind as necessary or desirable to
         insure perfection or  enforceability of Lender's security  interests in
         or liens on property of Borrower  granted  hereunder or  otherwise,  on
         verification  of accounts  and on notices to  customers;  to notify the
         post  office   authorities  to  change  the  address  for  delivery  of
         Borrower's mail to an address  designated by Lender;  to receive,  open
         and dispose of all mail  addressed  to Borrower;  to send  requests for
         verifications  of accounts  to  customers;  and to do all other  things
         Lender deems  necessary to carry out this  Agreement.  Borrower  hereby
         ratifies and approves all acts of the  attorney(s)  and neither  Lender
         nor  the  attorney(s)  for  Lender  will  be  liable  for  any  acts of
         commission  or  omission,  nor for any error of  judgment or mistake of
         fact or law. This power, being coupled with an interest, is irrevocable
         so long as any money remains owing to Lender from Borrower.

                  ()  Lender  will be  entitled  to hold  all  sums at any  time
         standing to Borrower's  credit on Lender's  books and all of Borrower's
         property at any time in Lender's possession, or upon or in which Lender
         at any time has a lien or security  interest,  as  security  for all of
         Borrower's  obligations  at  any  time  owing  to  Lender,  its  parent
         corporation,  subsidiary,  co-subsidiary  or  affiliate,  whether  such
         obligations are direct or indirect, absolute or contingent,  under this
         Agreement  or  otherwise.   Such  obligations  shall  include,  without
         limitation,  all loans, advances, debts,  liabilities,  obligations for
         purchases  made by Borrower from other clients  factored or financed by
         Lender or from any such parent, subsidiary, co-subsidiary or affiliate,
         whether  such  obligations  are absolute or  contingent,  or under this
         Agreement or  otherwise,  no matter how or when arising and whether due
         or to become due, and further  including all interest,  fees,  charges,
         expenses and attorney's  fees  chargeable to Borrower's loan account or
         incurred in connection with  Borrower's  loan account whether  provided
         for herein or in any other agreement  between Borrower and Lender,  and

                                       18
<PAGE>

         Lender  shall have the right to charge to  Borrower's  loan account the
         amounts  of all such  obligations  and pay over  such  amounts  to such
         parent, subsidiary, co-subsidiary or affiliate.

         PLACES OF BUSINESS; MOBILE GOODS. Borrower will not change the location
of its chief place of business,  chief executive office or any place of business
disclosed to Lender  pursuant to Section 4.5 hereof,  nor will Borrower move any
of the tangible personal property  constituting a part of the collateral for the
Secured Obligations to any other location(s) (except during temporary periods in
the normal and customary use thereof),  nor will Borrower change the location at
which it maintains its records  concerning  the  intangible  collateral  for the
Secured Obligations, without thirty (30) days' prior written notice to Lender in
each instance.  If any of the tangible  collateral  for the Secured  Obligations
constitutes goods of a type normally used in more than one state (whether or not
actually so used),  Borrower will  contemporaneously  with the execution  hereof
furnish  to Lender a list of all states in which such goods are or will be used,
and hereafter  will notify Lender in writing of any other state(s) in which such
goods are or will be so used.

         ERISA PLAN. If Borrower has in effect,  or hereafter  institutes  (with
Lender's consent,  as hereinafter  provided),  a pension plan that is subject to
the requirements of Title IV of the Employee  Retirement  Income Security Act of
1974, Pub. L. No. 93 406, September 2, 1974, 88 Stat. 829, 29 U.S.C.A.  ss. 1001
et seq.  (1975),  as amended  from time to time  ("ERISA"),  then the  following
warranty and covenants  shall be applicable  during such period as any such plan
(the "Plan") shall be in effect:  (a) Borrower hereby warrants that no fact that
might constitute grounds for the involuntary termination of the Plan, or for the
appointment  by the  appropriate  United States  District  Court of a trustee to
administer  the Plan,  exists at the time of  execution of this  Agreement,  (b)
Borrower hereby covenants that throughout the existence of the Plan,  Borrower's
contributions under the Plan will meet the minimum funding standards required by
ERISA and Borrower will not institute a distress  termination  of the Plan,  (c)
Borrower  hereby  covenants  that the  Plan's  annual  financial  and  actuarial
statements and the Plan's annual Form 5500 information return will be filed with
Lender  within  thirty (30) days of the  preparation  thereof,  and (d) Borrower
covenants that it will send to Lender a copy of any notice of a reportable event
(as defined in ERISA) required by ERISA to be filed with the Labor Department or
the Pension  Benefit  Guaranty  Corporation,  at the time that such notice is so
filed.

         No Plan shall be instituted by Borrower  unless Lender shall have given
its written consent thereto.


                                     ARTICLE

                               FINANCIAL COVENANTS

         NET WORTH  REQUIREMENTS.  Borrower  and  Guarantors  shall at all times
maintain  a  minimum  tangible  net  worth  of  $12,000,000,   calculated  on  a
consolidated  basis.  For purposes of this covenant,  "tangible net worth" shall
refer to the excess of Borrower's and Guarantors'  total assets above the sum of
their  intangible  assets  plus  total   liabilities   (exclusive  of  any  debt

                                       19
<PAGE>

subordinated  to  indebtedness  of  Borrower  or  Guarantors  to  Lender),   all
determined  in  accordance  with  generally   accepted   accounting   principles
consistently applied.

         DEBT TO  WORTH  RATIO.  Borrower  and  Guarantors  shall  at all  times
maintain a ratio of total  liabilities  (exclusive of any debt  subordinated  to
indebtedness  of Borrower or  Guarantors to Lender) to tangible net worth of not
more than 2.0 to 1.0,  calculated on a consolidated  basis. For purposes of this
covenant,  "tangible  net worth" shall have the meaning set forth in Section 6.1
hereof.

         INTEREST COVERAGE RATIO. Borrower and Guarantors shall maintain a ratio
of earnings  before  interest and taxes to interest  expense,  all determined in
accordance with generally accepted accounting  principles  consistently applied,
calculated  on a  consolidated  basis  as of the  last  day of  each  September,
December,  March and June, for the then-previous  twelve-month period (beginning
September 30, 1999), of not less than 4.0 to 1.0.


                                     ARTICLE

                              DEFAULT AND REMEDIES

         EVENTS  OF  DEFAULT.  The  occurrence  of any of  the  following  shall
constitute an Event of Default hereunder:

               () Failure to make payment of the principal of or interest on the
         indebtedness evidenced by the Note within five (5) days of when due;

               () Any  misrepresentation  by Borrower or either  Guarantor as to
         any material matter hereunder or under any of the other Loan Documents,
         or delivery by Borrower or either Guarantor of any schedule, statement,
         resolution,  report,  certificate,  notice or writing to Lender that is
         untrue in any  material  respect  on the date as of which the facts set
         forth therein are stated or certified;

               () Failure of  Borrower  or any  Guarantor  to perform any of its
         obligations  under Sections 5.7, 5.9 or 5.12 of this  Agreement  within
         fifteen  (15) days after the earlier of (i) written  notice from Lender
         to  Borrower  of such  failure to  perform,  or (ii) the date  Borrower
         becomes aware of such failure to perform;

               () Failure of Borrower or either  Guarantor  to perform any other
         of its obligations under this Agreement,  the Note, any of the Security
         Instruments or any of the other Loan Documents;

               () Borrower or either  Guarantor  (i) shall  generally not pay or
         shall be unable  to pay its debts as such  debts  become  due;  or (ii)
         shall make an  assignment  for the benefit of  creditors or petition or
         apply to any court or  tribunal  for the  appointment  of a  custodian,
         receiver or trustee  for it or a  substantial  part of its  assets;  or
         (iii)  shall  commence  any  proceeding  or case under any  bankruptcy,

                                       20
<PAGE>

         reorganization,  arrangement,  readjustment  of  debt,  dissolution  or
         liquidation  law  or  statute  of  any  jurisdiction,  whether  now  or
         hereafter  in  effect;  or (iv)  shall  have had any such  petition  or
         application  filed or any such proceeding or case commenced  against it
         in  which  an  order  for  relief  is  entered  or an  adjudication  or
         appointment is made; or (v) shall indicate, by any act or omission, its
         consent  to,   approval  of  or  acquiescence  in  any  such  petition,
         application, case, proceeding or order for relief or the appointment of
         a custodian,  receiver or trustee for it or a  substantial  part of its
         assets;  or (vi) shall suffer any such  custodianship,  receivership or
         trusteeship to continue  undischarged  for a period of thirty (30) days
         or more;

               () Borrower or either  Guarantor shall be liquidated,  dissolved,
         partitioned or  terminated,  or the charter or certificate of authority
         thereof shall expire or be revoked;

               () A default or event of  default  shall  occur  under any of the
         other Loan Documents;

               ()  Borrower  or either  Guarantor  shall  default  in the timely
         payment or  performance  of any  obligation  now or  hereafter  owed to
         Lender in connection with any other  indebtedness of Borrower or either
         Guarantor now or hereafter owed to Lender;

               () Lender shall reasonably  suspect the occurrence of one or more
         of the  aforesaid  events of default  and  Borrower,  upon the  written
         request  of  Lender,   shall  fail  to  provide   evidence   reasonably
         satisfactory to Lender that such event or events of default have not in
         fact occurred; or

               () Lender in good faith shall deem itself insecure.

         ACCELERATION OF MATURITY; REMEDIES. Upon the occurrence of any Event of
Default  described in subsection  7.1(d)  hereof as it relates to Borrower,  the
indebtednesses  evidenced by the Note as well as any and all other  indebtedness
of Borrower to Lender shall be immediately due and payable in full; and upon the
occurrence  of any other Event of Default  described  above  (including  but not
limited to subsection  7.1(d) hereof as it relates to any Guarantor),  Lender at
any  time  thereafter  may  at  its  option   accelerate  the  maturity  of  the
indebtednesses  evidenced by the Note as well as any and all other  indebtedness
of Borrower to Lender;  all without  notice of any kind.  Upon the occurrence of
any  such  Event  of  Default  and  the  acceleration  of  the  maturity  of the
indebtednesses evidenced by the Note:

               () any  obligation  of Lender to advance any  proceeds  under the
         Loan shall immediately cease and be of no further force nor effect, and
         Lender shall be immediately entitled to exercise any and all rights and
         remedies  possessed  by Lender  pursuant  to the terms of the  Security
         Instruments and all of the other Loan Documents;

               () Lender  shall have all of the rights and remedies of a secured
         party under the Uniform Commercial Code; and


                                       21
<PAGE>

               () Lender shall have any and all other  rights and remedies  that
         Lender may now or hereafter possess at law, in equity or by statute.

         RIGHT  OF  SETOFF.  Without  limitation  of  the  foregoing,  upon  the
occurrence and during the continuance of any Event of Default,  Lender is hereby
authorized  at any time and from time to time,  without  notice to  Borrower  or
Guarantors (any such notice being expressly  waived by Borrower and Guarantors),
to set off and apply any and all deposits  (general or special,  time or demand,
provisional or final) at any time held by Lender or any of its  affiliates,  and
any other  indebtedness  at any time owing by Lender or its affiliates to or for
the credit or the account of Borrower or Guarantors,  against any and all of the
Secured  Obligations,  irrespective of whether Lender shall have made any demand
under this  Agreement or the Note or any other Loan  Document and although  such
obligations may be unmatured. Lender agrees to notify Borrower or Guarantors (as
applicable)  within a  reasonable  time after any such  setoff and  application;
provided  that the failure to give such notice  shall not affect the validity of
such setoff and application.  The rights of Lender under this Section 7.3 are in
addition to any other rights and remedies (including,  without limitation, other
rights of setoff) that Lender may have.

         REMEDIES  CUMULATIVE;  NO WAIVER.  No right,  power or remedy conferred
upon or reserved to Lender by this  Agreement or any of the other Loan Documents
is intended to be exclusive of any other  right,  power or remedy,  but each and
every such right,  power and remedy shall be cumulative and concurrent and shall
be in addition to any other right,  power and remedy given hereunder,  under any
of the other Loan Documents or now or hereafter existing at law, in equity or by
statute.  No delay or omission by Lender to exercise any right,  power or remedy
accruing upon the occurrence of any Event of Default shall exhaust or impair any
such  right,  power or remedy or shall be  construed  to be a waiver of any such
Event of Default or an acquiescence  therein,  and every right, power and remedy
given by this  Agreement and the other Loan Documents to Lender may be exercised
from time to time and as often as may be deemed necessary by Lender.

         PROCEEDS OF REMEDIES.  Any or all proceeds  resulting from the exercise
of any or all of the  foregoing  remedies  shall be  applied as set forth in the
Loan  Document(s)  providing  the  remedy  or  remedies  exercised;  if  none is
specified, or if the remedy is provided by this Agreement, then as follows:

                  First,  to  the  costs  and  expenses,   including  reasonable
         attorney's fees and expenses, incurred by Lender in connection with the
         exercise of its remedies;

                  Second,  to the  expenses  of  curing  the  default  that  has
         occurred,  in the event that Lender elects, in its sole discretion,  to
         cure the default that has occurred;

                  Third,  to the payment of the Secured  Obligations,  including
         but not limited to the payment of the  principal of and interest on the
         indebtednesses  evidenced  by the Note,  in such order of  priority  as
         Lender shall determine in its sole discretion; and

                                       22
<PAGE>

                  Fourth,  the  remainder,  if any,  to Borrower or to any other
         person lawfully thereunto entitled.


                                     ARTICLE

                                  MISCELLANEOUS

         INDEPENDENCE  OF  COVENANTS.  All  covenants  hereunder  shall be given
independent  effect so that if a particular action or condition is not permitted
by any of such  covenants,  the fact that it would be  permitted by an exception
to, or otherwise would be within the limitations of, another  covenant shall not
avoid the occurrence of an Event of Default if such action is taken or condition
exists.

         PERFORMANCE BY LENDER.

                  () Lender may file one or more financing statements disclosing
         Lender's  security  interests  under this  Agreement and the other Loan
         Documents  without the  signature of Borrower  appearing  thereon,  and
         Borrower  shall pay the costs of, or  incidental  to, any  recording or
         filing of any financing  statements  concerning the collateral security
         described in the Security  Instruments.  Borrower agrees that a carbon,
         photographic,  photostatic or other  reproduction  of this Agreement or
         any other Security Instrument or of a financing statement is sufficient
         as a financing statement.

                  () If Borrower or  Guarantors  shall  default in the  payment,
         performance  or observance  of any covenant,  term or condition of this
         Agreement, Lender may, at its option, pay, perform or observe the same,
         and all  payments  made or costs or  expenses  incurred  by  Lender  in
         connection   therewith   (including   but  not  limited  to  reasonable
         attorney's  fees and  expenses),  with interest  thereon at the default
         rate provided in the Note (if none,  then at the maximum rate from time
         to time allowed by  applicable  law),  shall be  immediately  repaid to
         Lender by Borrower and  Guarantors  and shall  constitute a part of the
         Secured  Obligations  and be secured hereby until fully repaid.  Lender
         shall  determine  at its sole  discretion  the  necessity  for any such
         actions and of the amounts to be paid.

         COSTS AND  EXPENSES.  Borrower  agrees  to pay all  costs and  expenses
incurred by Lender in connection with the making of the Loan,  including but not
limited to filing  fees,  recording  taxes and  reasonable  attorney's  fees and
expenses,  promptly upon demand of Lender.  Borrower  further  agrees to pay all
premiums for insurance  required to be  maintained  pursuant to the terms of the
Loan  Documents  and all of the  out-of-pocket  costs and  expenses  incurred by
Lender in connection with the administration, servicing and/or collection of the
Loan,  including  but not limited to  reasonable  attorney's  fees and expenses,
promptly upon demand of Lender.

         ASSIGNMENT.  The Note,  this Agreement and the other Loan Documents may
be endorsed,  assigned and/or transferred in whole or in part by Lender, and any

                                       23
<PAGE>

such holder and/or assignee of the same shall succeed to and be possessed of the
rights and powers of Lender under all of the same to the extent  transferred and
assigned.  Lender may grant participations in all or any portion of its interest
in the  indebtednesses  evidenced by the Note.  Borrower shall not assign any of
its rights nor  delegate  any of its duties  hereunder or under any of the other
Loan Documents without the prior express written consent of Lender.

         SUCCESSORS AND ASSIGNS  INCLUDED IN PARTIES.  Subject to the provisions
of Section 8.4 hereof,  whenever in this  Agreement one of the parties hereto is
named  or   referred   to,  the  heirs,   legal   representatives,   successors,
successors-in-title  and  assigns of such  parties  shall be  included,  and all
covenants and agreements contained in this Agreement by or on behalf of Borrower
or by or on behalf  of  Lender  shall  bind and  inure to the  benefit  of their
respective  heirs,  legal  representatives,   successors-in-title  and  assigns,
whether so expressed or not.

         THIRD PARTY BENEFICIARIES.  This Agreement and the other Loan Documents
are intended for the sole and exclusive  benefit of the parties hereto and their
respective  successors and permitted assigns,  and shall not serve to confer any
rights or benefits in favor of any person not a party  hereto.  No other  person
shall have any right to rely on this Agreement or the other Loan  Documents,  or
to derive any benefit herefrom.

         TIME OF THE  ESSENCE.  Time is of the essence  with respect to each and
every  covenant,  agreement and obligation of Borrower and Guarantors  hereunder
and under all of the other Loan Documents.

         SEVERABILITY.  If any provision(s) of this Agreement or the application
thereof to any person or circumstance  shall be invalid or  unenforceable to any
extent,  the remainder of this Agreement and the  application of such provisions
to other  persons or  circumstances  shall not be affected  thereby and shall be
enforced to the greatest extent permitted by law.

         INTEREST  AND  LOAN  CHARGES  NOT TO  EXCEED  MAXIMUM  ALLOWED  BY LAW.
Anything in this  Agreement,  the Note,  the Security  Instruments or any of the
other Loan Documents to the contrary  notwithstanding,  in no event  whatsoever,
whether by reason of  advancement of proceeds of the Loan,  acceleration  of the
maturity of the unpaid balance of the Loan or otherwise,  shall the interest and
loan charges agreed to be paid to Lender for the use of the money advanced or to
be advanced  hereunder exceed the maximum amounts  collectible  under applicable
laws in effect  from time to time.  It is  understood  and agreed by the parties
that,  if for  any  reason  whatsoever  the  interest  or loan  charges  paid or
contracted to be paid by Borrower in respect of the indebtednesses  evidenced by
the Note shall exceed the maximum amounts  collectible  under applicable laws in
effect from time to time,  then ipso facto,  the obligation to pay such interest
and/or loan charges shall be reduced to the maximum  amounts  collectible  under
applicable laws in effect from time to time, and any amounts collected by Lender
that  exceed  such  maximum  amounts  shall be applied to the  reduction  of the
principal balance(s) of the indebtednesses evidenced by the Note and/or refunded
to  Borrower  so that at no time  shall the  interest  or loan  charges  paid or
payable  in  respect  of the  indebtednesses  evidenced  by the Note  exceed the
maximum amounts permitted from time to time by applicable law.


                                       24
<PAGE>

         ARTICLE  AND  SECTION  HEADINGS;  DEFINED  TERMS.  Numbered  and titled
article and section  headings  and defined  terms are for  convenience  only and
shall not be construed as amplifying  or limiting any of the  provisions of this
Agreement.

         NOTICES.  Any  and all  notices,  elections  or  demands  permitted  or
required  to be made  under  this  Agreement  shall be in  writing  and shall be
delivered  personally,  telecopied  or sent  by  certified  mail  or  nationally
recognized courier service (such as Federal Express),  to the other party at the
address set forth below,  or at such other address as may be supplied in writing
by the party  whose  address  is being  changed  and of which  receipt  has been
acknowledged in writing.  The date of personal  delivery or telecopy or the date
of mailing (or delivery to such courier  service),  as the case may be, shall be
the date of such notice, election or demand. For the purposes of this Agreement:

                  The address of Lender is:

                           SouthTrust Bank, National Association
                           230 Fourth Avenue North
                           8th Floor
                           Nashville, Tennessee  37219
                           Attention: Marci Osesek
                           Telecopy Number: 615/880-4004

                  with a copy to:

                           Bass, Berry & Sims PLC
                           2700 First American Center
                           Nashville, Tennessee  37238
                           Attention: Felix R. Dowsley, III
                           Telecopy Number:  615/742-2728

                  The address of Borrower is:

                           Nor'easter Micro, Inc.
                           803 Third Avenue North
                           Nashville, Tennessee 37210
                           Attention: Jay Nash
                           Telecopy Number: 615/254-9318

                  with a copy to:

                           Kirkpatrick & Lockhart LLP
                           Miami Center, 20th Floor
                           201 South Biscayne Boulevard
                           Miami, Florida 33131-2399
                           Attention: Clayton E. Parker, Esq.
                           Telecopy Number: 305/358-7095


                                       25
<PAGE>

                  The addresses of Guarantors are:

                           European Micro Holdings, Inc.
                           6073 N.W. 167th Street, Unit C-25
                           Miami, Florida 33015
                           Attention: Frank Cruz
                           Telecopy Number: 305/825-7774

                           American Micro Computer Center, Inc.
                           6073 N.W. 167th Street, Unit C-25
                           Miami, Florida 33015
                           Attention: Frank Cruz
                           Telecopy Number: 305/825-7774

         INTEGRATION.  This Agreement and the Loan Documents  contain the entire
agreement  between  the  parties  relating  to the  subject  matter  hereof  and
supersede all oral statements and prior writings with respect thereto.

         INDEMNITY.  Borrower and Guarantors hereby agree to defend,  indemnify,
and  hold  Lender  harmless  from  and  against  any  and all  claims,  damages,
judgments,  penalties,  costs and expenses (including reasonable attorney's fees
and  expenses  and  court  costs now or  hereafter  arising  from the  aforesaid
enforcement of this clause)  arising  directly or indirectly from the activities
of Borrower or Guarantors,  their  predecessors  in interests,  or third parties
with  whom  they  have  a  contractual  relationship,  or  arising  directly  or
indirectly  from the  violation of any law,  whether such claims are asserted by
any  governmental  agency or any other person.  This indemnity shall survive the
termination of this Agreement.

         JURY TRIAL WAIVER.  BORROWER,  GUARANTORS AND LENDER HEREBY WAIVE TRIAL
BY JURY IN ANY ACTION, PROCEEDING,  CLAIM OR COUNTER-CLAIM,  WHETHER IN CONTRACT
IN TORT,  AT LAW OR IN  EQUITY,  ARISING  OUT OF OR IN ANY WAY  RELATED  TO THIS
AGREEMENT OR THE LOAN DOCUMENTS.

         VENUE. All actions or proceedings in any way, manner or respect arising
out of or from or related to this Agreement  shall be litigated in courts having
situs within the City of Nashville, State of Tennessee.  Borrower and Guarantors
hereby  consent and submit to the  jurisdiction  of any local,  state or federal
courts located within said city and state.

         MISCELLANEOUS. This Agreement shall be construed and enforced under the
laws of the State of  Tennessee.  No  amendment,  modification,  termination  or
waiver  of any  provision  of any Loan  Document  to which  Borrower  or  either
Guarantor  is a party,  nor  consent  to any  departure  by  Borrower  or either
Guarantor from  compliance  with the terms of any Loan Document to which it is a
party,  shall be  effective  unless the same  shall be in writing  and signed on
behalf of Lender by a duly authorized officer of Lender, and then such waiver or

                                       26
<PAGE>

consent  shall be effective  only in the specific  instance and for the specific
purpose for which given.

         IN WITNESS WHEREOF, the parties hereto have executed this Agreement, or
have caused this Agreement to be executed by their duly authorized officers,  as
of the day and year first above written.

                                     LENDER:

                                     SOUTHTRUST BANK, NATIONAL ASSOCIATION

                                     By:____________________________
                                     Title:_________________________






                                    BORROWER:

                                    NOR'EASTER MICRO, INC.
                                    By:_____________________________
                                    Title:__________________________


                                   GUARANTORS:

                                   EUROPEAN MICRO HOLDINGS, INC.

                                   By:_____________________________
                                   Title:__________________________


                                   AMERICAN MICRO COMPUTER CENTER, INC.

                                   By:_____________________________
                                   Title:__________________________


                                       27



                                 EXHIBIT 11.01

                      STATEMENT RE: COMPUTATION OF EARNINGS

The calculation of earnings per share is detailed in the table below:

                                                   THREE MONTHS ENDED
                                                      SEPTEMBER 30,
                                                 ------------------------
                                                      1999        1998
EARNINGS
Net income (in thousands)                             $207        $722
                                                 ---------   ---------

WEIGHTED AVERAGE NUMBER OF SHARES
Outstanding common stock during the period       4,933,900   4,933,900
Contingently issuable shares                        85,107           -
                                                 ---------   ---------

BASIC WEIGHTED AVERAGE NUMBER OF SHARES          5,019,007   4,933,900
Effect of dilutive stock options and other
contingent shares                                      995           -
                                                 ---------   ---------

DILUTED WEIGHTED AVERAGE NUMBER OF SHARES        5,020,002   4,933,900
                                                 =========   =========
Basic earnings per share                             $0.04       $0.15
                                                 =========   =========
Diluted earning per share                            $0.04       $0.15
                                                 =========   =========

During the  three-month  period ended  September  30, 1999,  the Company  issued
options to purchase  7,500  shares of its common  stock at an exercise  price of
$7.50.  The above dilutive  earnings per share  calculations for the three-month
period  ended  September  30,  1999 and 1998,  exclude  the effect of options to
purchase 339,000 and 294,000,  respectively,  shares of common stock at exercise
prices  ranging  from  $9.1875 to $12.00  per  share,  due to the fact they were
anti-dilutive.  Also  see  "Note  4  (Goodwill)  to the  Consolidated  Condensed
Financial  Statements"  related  to  contingently  issuable  shares  related  to
acquisitions. The effect of contingent shares related to the guaranteed earn-out
amount not paid at the  closing  of the  Sunbelt  acquisition  and the effect of
satisfactory  completion  of part of the  first  contingent  earn-out  has  been
included  in the above  basic  earnings  per share  calculations.  However,  the
remainder  of the first  contingent  earn-out  and all of the second  contingent
earn-out are not  included,  as the  conditions  necessary  for such  contingent
shares to be issued have not been met as of September  30,  1999.  The effect of
contingent  shares  related  to the first and  second  earnouts  of AMCC are not
included,  as determination of the amount of such contingent shares to be issued
are not determinable.


<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
THIS  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION  EXTRACTED  FROM  THE
CONSOLIDATED  BALANCE  SHEET AND  CONSOLIDATED  STATEMENT OF  OPERATIONS  OF THE
COMPANY AND THE NOTES  THERETO SET FORTH IN THIS  FILING.  THIS  INFORMATION  IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL INFORMATION.
</LEGEND>

<S>                                        <C>
<PERIOD-TYPE>                              3-MOS
<FISCAL-YEAR-END>                          JUN-30-1999
<PERIOD-START>                             JUL-01-1999
<PERIOD-END>                               SEP-30-1999
<CASH>                                           6,072
<SECURITIES>                                         0
<RECEIVABLES>                                   14,532
<ALLOWANCES>                                       215
<INVENTORY>                                      7,409
<CURRENT-ASSETS>                                28,869
<PP&E>                                           4,784
<DEPRECIATION>                                     932
<TOTAL-ASSETS>                                  35,651
<CURRENT-LIABILITIES>                           17,862
<BONDS>                                          2,434
                                0
                                          0
<COMMON>                                            49
<OTHER-SE>                                      15,026
<TOTAL-LIABILITY-AND-EQUITY>                    35,651
<SALES>                                         32,764
<TOTAL-REVENUES>                                32,764
<CGS>                                           29,067
<TOTAL-COSTS>                                    3,066
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                    16
<INTEREST-EXPENSE>                                 180
<INCOME-PRETAX>                                    449
<INCOME-TAX>                                       242
<INCOME-CONTINUING>                                207
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       207
<EPS-BASIC>                                       0.04
<EPS-DILUTED>                                     0.04



</TABLE>


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