VERSATEL TELECOM INTERNATIONAL N V
424B3, 1999-01-25
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: CHEVY CHASE AUTO RECEIVABLES TRUST 1998-2, 8-K, 1999-01-25
Next: VANTAGEPOINT FUNDS, N-1A/A, 1999-01-25





                                                Filed pursuant to Rule 424(b)(3)
                                            Registration Statement No. 333-70449


                  

                                     [Logo]


                               OFFER TO EXCHANGE
                            any and all outstanding
                         13 1/4% Senior Notes due 2008
             ($150,000,000 aggregate principal amount outstanding)
                                      for
                         13 1/4% Senior Notes due 2008
                                       of


                      VERSATEL TELECOM INTERNATIONAL N.V.


                            TERMS OF EXCHANGE OFFER

         -  Expires 5:00 p.m., New York City time, February 23, 1999, unless
            extended

         -  Not  subject  to any  other  condition  other  than  that  the
            Exchange  Offer  does  not  violate   applicable  law  or  any
            applicable  interpretation  of the Staff of the Securities and
            Exchange Commission

         -  All Outstanding Notes that are validly tendered and not validly
            withdrawn will be exchanged

         -  Tenders of Outstanding Notes may be withdrawn any time prior to
            5.00 p.m., New York City time, on the date of the expiration of
            the Exchange Offer

         -  The exchange of Notes will not be a taxable exchange for  U.S.
            federal income tax purposes

         -  We will not receive any proceeds from the Exchange Offer

         -  The terms of the Exchange Notes to be issued are substantially
            similar  to  the  Outstanding   Notes,   except  for  transfer
            restrictions   and   registration   rights   relating  to  the
            Outstanding Notes

         -  We intend to list the Exchange Notes on the Luxembourg Stock
            Exchange

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

         See "Risk  Factors"  beginning on page 17 for a  discussion  of certain
matters that should be considered by prospective investors.


         Neither the Securities and Exchange Commission nor any state securities
commission  has approved or  disapproved  of the notes to be  distributed in the
exchange  offer,  nor have  any of  these  organizations  determined  that  this
Prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal offense.

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


               The date of this Prospectus is January 25, 1999.


<PAGE>


         The exchange offer is not being made to, nor will we accept  surrenders
for exchange from, holders of Outstanding Notes in any jurisdiction in which the
exchange  offer or the  acceptance  thereof would not be in compliance  with the
securities or blue sky laws of such jurisdiction.

         No dealer,  salesperson or other individual has been authorized to give
any information or make any  representation  not contained in this prospectus in
connection with the offering covered by this prospectus.  If given or made, such
information or representation  must not be relied upon as having been authorized
by the Company.  This  prospectus does not constitute an offer or a solicitation
in any jurisdiction where, or to any person to whom, it is unlawful to make such
offer  or  solicitation.  Neither  the  delivery  of  this  prospectus,  nor any
distribution of securities made hereunder shall under any circumstances,  create
any  implication  that  there has not been any  change in the facts set forth in
this prospectus or in the affairs of the Company since the date hereof.

         The securities may not be offered or sold in or into the United Kingdom
except in circumstances that do not constitute an offer to the public within the
meaning of the Public  Offers of  Securities  Regulations 1995.  All  applicable
provisions of the  Financial  Services Act 1986 must be complied with in respect
of anything done in relation to securities  in, from or otherwise  involving the
United Kingdom.

         The  securities  may not be offered,  transferred  or sold,  as part of
their initial distribution or at any time thereafter, to any individual or legal
entity  established,  domiciled  or  resident  in The  Netherlands.  The Company
confirms that any  announcement of an offer of the securities,  as part of their
initial  distribution,  any  advertisement  relating  to such offer and any such
offer itself will comply with all applicable securities laws in the countries in
which the securities  are offered.  A statement to that effect will be submitted
to the Dutch securities  authorities  ("Stichting  Toezicht  Effecten  Verkeer")
before the securities are offered.  This statement will also be mentioned in all
offers and offer documents.

         We confirm, having made all reasonable inquiries,  that this prospectus
contains all information which is material in the context of the exchange of the
Notes,  that  the  information  contained  herein  is true and  accurate  in all
material  respects  and is not  misleading  in any  material  respect,  that the
opinions and intentions expressed herein are honestly held and that there are no
other  facts the  omission of which  would make any of such  information  or the
expression  of any  such  opinions  or  intentions  misleading  in any  material
respect. The Company accepts responsibility accordingly.


                                        ii

<PAGE>

                                     SUMMARY

         This summary may not contain all the information  that may be important
to you. You should read this entire prospectus, including the financial data and
related  notes,  before  making  an  investment  decision.  Unless  the  context
otherwise requires,  the terms the "Company," "VersaTel," "our company" and "we"
refer to VersaTel Telecom  International N.V. and its subsidiaries as a combined
entity,  except  where it is made  clear  that such term  means  only the parent
company.  You should  carefully  consider  the  information  set forth under the
heading "Risk Factors." In addition certain statements  include  forward-looking
statements  which involve risks and  uncertainties.  See  "Disclosure  Regarding
Forward-Looking Statements." Certain terms used in our business are explained in
the "Glossary" at the end of this prospectus.

                               The Exchange Offer

         We completed on December 3, 1998 a private offering of units consisting
of  $150,000,000  13 1/4%  Senior  Notes (the  "Outstanding  Notes") and 150,000
warrants to purchase a total of  1,000,050  Class B Shares.  On the same day, we
entered into a registration  rights agreement with the initial purchasers in the
private offering in which we agreed,  among other things, to deliver to you this
prospectus  and to complete this exchange  offer within 180 days of the issuance
of the  Outstanding  Notes.  The units were separated upon  commencement of this
exchange  offer.  You cannot tender for exchange the warrants  issued as part of
the private offering.  You should read the discussion under the heading "Summary
Description of the Exchange  Notes" and  "Description of the Exchange Notes" for
further information regarding the registered notes.

         We believe that the notes issued in this exchange  offer (the "Exchange
Notes" and,  together with the Outstanding  Notes, the "Notes") may be resold by
you without compliance with the registration and prospectus  delivery provisions
of the Securities Act of 1933,  subject to certain  conditions.  You should read
the discussion  under the headings  "Summary of the Terms of Exchange Offer" and
"The Exchange  Offer" for further  information  regarding the exchange offer and
resale of the Notes.


                                   The Company

         We  are  a  rapidly  growing  alternative   telecommunications  service
provider  based in Amsterdam,  The  Netherlands.  Our objective is to become the
leading  alternative  provider of  facilities-based  national and  international
telecommunications  services in the Benelux  region.  We currently  provide high
quality,   competitively  priced,   international  and  national  long  distance
telecommunications  services in The Netherlands and Belgium, primarily to small-
and medium-sized businesses, and wholesale  telecommunications services to other
carriers.  With the acquisition of CS Net B.V. in November 1998, we will also be
able to offer our business customers certain internet and intranet services.

         At present,  the Benelux  market is  dominated  by the former  monopoly
telecommunications  carriers,  KPN  Telecom  in  The  Netherlands,  Belgacom  in
Belgium,  and P&T  Luxembourg  in  Luxembourg.  The  Benelux  region has several
characteristics which we believe make the Benelux region an excellent market for
an alternative telecommunications provider, including:

         o        One of the world's highest population densities;

         o        A relatively high per capita GDP;

         o        A center of European trade and transport; and

         o        A relatively large and growing telecommunications market.


                                       1
<PAGE>


         We believe we can capitalize on this opportunity by capturing a portion
of the  incremental  growth of the market and by winning  market  share from the
dominant incumbent service providers.

Network Plan

         We are building a network  infrastructure  which is designed to connect
all major business and  population  centers in the Benelux region and to provide
local  access  in  high  density   business  areas  as  well  as   international
connectivity to Germany,  France and the United Kingdom (the "VersaTel  Network"
or the "Network").

         The VersaTel Network will consist of three integrated elements:

         o        Benelux  Overlay  Network.  We  are  constructing  an  overlay
                  network that will connect the major commercial  centers in the
                  Benelux region (the "Benelux  Overlay  Network").  The initial
                  phase of the Benelux  Overlay  Network  will be a  fiber-optic
                  ring   connecting   Amsterdam  and  Brussels  via  The  Hague,
                  Rotterdam and Antwerp (the "Netherlands Randstad Stage").

         o        Local  Access  Network.  We plan  to  establish  local  access
                  infrastructure in areas with high business concentrations (the
                  "Local  Access  Network")  along the Benelux  Overlay  Network
                  beginning  in 1999.  The Local  Access  Network  will  connect
                  business customers directly to the VersaTel Network.

         o        International   Network.   We  intend  to  build  or   acquire
                  additional  direct  fiber-optic  links  connecting the Benelux
                  Overlay Network to interconnection  points in Germany,  France
                  and the  United  Kingdom  (the  "International  Network").  We
                  reached an agreement in October 1998 with  TelNetWork  Holding
                  B.V.,  known as Global  Crossing,  whereby we will obtain dark
                  fiber from  Amsterdam  to London  and from the  Belgian-French
                  border to Paris and in return  will  provide  Global  Crossing
                  with cable ready ducts from the Dutch coast near  Amsterdam to
                  the Belgian-French border.

Business Strategy

         Our  objective  is  to  become  the  leading  alternative  provider  of
facilities-based national and international  telecommunications  services in the
Benelux region. The principal elements of our strategy are to:

         o        Target  the  Roll-Out  of Our  Network.  We plan to deploy the
                  Benelux  Overlay  Network in the major business and population
                  centers first, pass as many business as economically  feasible
                  and  commence  deployment  of  the  Local  Access  Network  as
                  segments of the Benelux Overlay Network are completed.

         o        Expand Our Customer  Base. We intend to leverage the growth of
                  our Network,  our product and service  offerings and our sales
                  and marketing capabilities to expand our customer base.

         o        Increase Product and Service  Offerings.  We intend to provide
                  new  products  and  services  in order to  attract  additional
                  customers,   enhance   customer   loyalty  and   increase  the
                  utilization of our Network by existing customers.

         o        Focus on Superior  Customer  Service.  We strive to maintain a
                  competitive  advantage  over  our  competitors  in our  target
                  market through the provision of superior customer service.

         o        Expand our Facilities Based Wholesale  Services.  As we deploy
                  our  Network  we expect to  service  other  telecommunications
                  service  providers  with excess network  capacity,  as well as
                  swap dark  fiber,  conduits  and  rights-of-way  as a means of
                  accelerating the deployment of our Network.


                                       2
<PAGE>

Regulatory and Competitive Environment

         The European  telecommunications market has historically been dominated
by monopoly PTTs. With a series of directives,  the European  Commission  ("EC")
has been instrumental in opening the  telecommunications  market to competition.
As part of the liberalization of the  telecommunications  market,  PTTs must now
offer cost-oriented interconnection agreements to alternative service providers.
In addition,  the EC has mandated carrier selection,  carrier  pre-selection and
number  portability.  We have and will continue to maintain a proactive approach
to regulatory issues on both a national and European level. We believe that this
approach will help ensure compliance by the PTTs with EC directives, allow us to
take  advantage of regulatory  opportunities  and help us influence a regulatory
framework that fosters a competitive environment. Liberalization has resulted in
increased  competition from new market  entrants,  reduced long distance tariffs
and increased  traffic volumes as well as the emergence of new service offerings
and enhanced product and price awareness.

Management

         VersaTel was founded by R. Gary Mesch, the Company's Managing Director.
Mr. Mesch has substantial experience in telecommunications in the United States,
where he founded NovaNet Communications, Inc. ("NovaNet"), a regional carrier in
Colorado, which was acquired by ICG Communications in 1994, and in Europe, where
he acted as a strategic  adviser to several large  telecommunications  carriers.
VersaTel's  management  team also  includes  W.  Greg  Mesch,  Chief  Operations
Officer,  brother  of R.  Gary  Mesch.  W. Greg  Mesch was the Chief  Operations
Officer of Esat Telecom  Limited,  the  predecessor of Esat Telecom Group plc, a
facilities-based  long  distance and wireless  carrier in Ireland,  from 1993 to
1996.  

Recent Developments

         o    Recent Offerings.  In May 1998, we completed a private offering of
              units consisting of $225,000,000 13 1/4% Senior Notes due 2008 and
              warrants to purchase  1,500,000 Class B Shares of the Company (the
              "First  Offering").  On  December 4, 1998,  we  completed a public
              exchange  offer  pursuant  to which all notes  issued in the First
              Offering were exchanged for notes  registered  with the Securities
              and  Exchange  Commission.  We  completed  on  December  3, 1998 a
              private  offering  of units  consisting  of  $150,000,000  13 1/4%
              Senior Notes due 2008 and warrants to purchase  1,000,050  Class B
              Shares of the Company (the  "Second  Offering").  The  Outstanding
              Notes  issued as part of the Second  Offering  can now be tendered
              for exchange.

         o    Changes to Legal and Capital  Structure.  On October 15, 1998,  we
              converted our legal  structure from a private company with limited
              liability (besloten  vennootschap met beperkte  aansprakelijkheid)
              ("B.V.")   to  a  company   with   limited   liability   (naamloze
              vennootschap) ("N.V."), and changed our name from VersaTel Telecom
              B.V. to VersaTel Telecom International N.V.



                                       3
<PAGE>




              In December 1998, we transferred  substantially all
              of our  assets  and  liabilities  (except  the Notes and the notes
              issued  in the  First  Offering) to our subsidiaries.  As a result
              of the transfer, we are a holding company with no material assets,
              other than the stock of  our  subsidiaries.  Prior  to  the  First
              Offering, we completed a four part recapitalization resulting in a
              share capital increase from NLG 7.0 million to NLG 50.1 million.

         o    Business  Developments.  After  obtaining  a  license  to  operate
              facilities and provide  telecommunications  services in Belgium in
              the third quarter of 1998, we commenced  operations in Belgium and
              installed a Nortel DMS 100 switch in Antwerp.

              We  recently  completed  140  kilometers  of the  Benelux  Overlay
              Network and continue to construct an  additional  100  kilometers.
              These portions of our Network are not yet  operational.  The fiber
              swap agreement with Global  Crossing  provides us with  additional
              dark  fiber on the route  from  Amsterdam  to London  and from the
              Belgian-French border to Paris.

              In May 1998,  we  acquired  a  55%  interest in Bizztel Telematica
              B.V., a small,  regional  switchless reseller with over 400 small-
              and  medium-sized  business  customers in The  Netherlands  and in
              August 1998,  we acquired the  remaining  45% of equity of Bizztel
              Telematica  B.V. In  November  1998,  we  acquired CS Net B.V.,  a
              provider of internet and intranet services to business customers.


                                       4
<PAGE>



                   Summary of the Terms of the Exchange Offer

         This Exchange Offer (the "Exchange  Offer")  relates to the exchange of
up to $150,000,000  aggregate principal amount of Outstanding Notes for an equal
aggregate  principal  amount of Exchange  Notes.  The Exchange Notes will be our
obligations  and are entitled to the benefits of the  indenture  relating to the
Outstanding Notes. The form and terms of the Exchange Notes are identical in all
material respects to the form and terms of the Outstanding Notes except that the
Exchange  Notes  have been  registered  under the  Securities  Act of 1933,  and
therefore  are not subject to  restrictions  on transfer and not entitled to the
benefits  of the  registration  rights  granted  under the  registration  rights
agreement,  executed as a part of the Second  Offering,  dated  December 3, 1998
among VersaTel and the initial purchasers.

Registration Rights.................. On  December  3, 1998,  we and the initial
                                      purchasers agreed that you, as a holder of
                                      the Outstanding  Notes,  would be entitled
                                      to  exchange  your  Notes  for  registered
                                      Notes with substantially  identical terms.
                                      This Exchange Offer is intended to satisfy
                                      these rights.  After the Exchange Offer is
                                      complete,  you will no longer be  entitled
                                      to any  exchange  or  registration  rights
                                      with respect to your Notes.

The Exchange Offer................... We  are   offering  to   exchange   $1,000
                                      principal  amount of 13 1/4% Senior  Notes
                                      due 2008 which have been registered  under
                                      the Securities Act of 1933 for each $1,000
                                      principal  amount  of our 13  1/4%  Senior
                                      Notes due 2008  which  were  issued in the
                                      Second Offering. In order to be exchanged,
                                      an  Outstanding   Note  must  be  properly
                                      tendered  and  accepted.  All  Outstanding
                                      Notes that are  validly  tendered  and not
                                      validly withdrawn will be exchanged.

                                      As of this date, there are $150 million in
                                      aggregate   principal   amount   of  Notes
                                      outstanding.

                                      We  will  issue  registered  Notes  on  or
                                      promptly   after  the  expiration  of  the
                                      Exchange Offer.

Resale of the Exchange
  Notes.............................. Based on an interpretation by the staff of
                                      the Securities and Exchange Commission set
                                      forth in no-action letters issued to third
                                      parties, including "Exxon Capital Holdings
                                      Corporation"  (available  May  13,  1988),
                                      "Morgan   Stanley   &  Co.   Incorporated"
                                      (available   June  5,  1991),   "Mary  Kay
                                      Cosmetics,  Inc." (available June 5, 1991)
                                      and "Warnaco, Inc." (available October 11,
                                      1991), we believe that the notes issued in
                                      the  exchange  offer  may be  offered  for
                                      resale,  resold and otherwise  transferred
                                      by  you   without   compliance   with  the
                                      registration   and   prospectus   delivery
                                      provisions of the  Securities  Act of 1933
                                      provided that:

                                      o    you are acquiring the Notes issued in
                                           the  Exchange  Offer in the  ordinary
                                           course of business;

                                      o    you  are  not  participating,  do not
                                           intend  to  participate,  and have no
                                           arrangement or understanding with any
                                           person   to   participate,   in   the
                                           distribution  of the Notes  issued to
                                           you in the Exchange Offer;

                                      o    you  are  not  a  broker-dealer   who
                                           purchased  such   Outstanding   Notes
                                           directly from us for resale  pursuant
                                           to Rule 144A or any  other  available
                                           exemption under the Securities Act of
                                           1933; and


                                       5
<PAGE>


                                      o    you are not an "affiliate" of ours.

                                      If  our  belief  is  inaccurate   and  you
                                      transfer  any  Note  issued  to you in the
                                      Exchange   Offer   without   delivering  a
                                      prospectus meeting the requirements of the
                                      Securities  Act  of  1933  or  without  an
                                      exemption from  registration of your Notes
                                      from  such  requirements,  you  may  incur
                                      liability  under  the  Securities  Act  of
                                      1933.  We do not assume or  indemnify  you
                                      against  such  liability,  but  we do  not
                                      believe  that  any such  liability  should
                                      exist. 

                                      Each    broker-dealer    that  is   issued
                                      Notes in the  Exchange  Offer  for its own
                                      account in  exchange  for Notes which were
                                      acquired by such broker-dealer as a result
                                      of    market-making   or   other   trading
                                      activities,  must acknowledge that it will
                                      deliver   a    prospectus    meeting   the
                                      requirements  of  the  Securities  Act  of
                                      1933, in connection with any resale of the
                                      Notes  issued in the Exchange  Offer.  The
                                      letter of  transmittal  states  that by so
                                      acknowledging    and   by   delivering   a
                                      prospectus, such broker-dealer will not be
                                      deemed   to   admit    that   it   is   an
                                      "underwriter"  within  the  meaning of the
                                      Securities  Act of 1933.  A  broker-dealer
                                      may use  this  prospectus  for an offer to
                                      resell,  resale or other retransfer of the
                                      Notes issued to it in the Exchange  Offer.
                                      We have agreed  that,  for a period of 180
                                      days after the date of this prospectus, we
                                      will   make   this   prospectus   and  any
                                      amendment or supplement to this prospectus
                                      available  to any such  broker-dealer  for
                                      use in  connection  with any such resales.
                                      We believe  that no  registered  holder of
                                      the Outstanding  Notes is an affiliate (as
                                      such  term is  defined  in Rule 405 of the
                                      Securities Act of 1933) of VersaTel.

Expiration of Exchange
  Offer.............................. The  Exchange  Offer  will  expire at 5:00
                                      p.m.,  New York City time, on February 23,
                                      1999,  unless  we  decide  to  extend  the
                                      expiration date.

Accrued Interest on the
  Exchange Notes and the
  Outstanding Notes.................. The Exchange Notes will bear interest from
                                      December 3, 1998.  Holders of  Outstanding
                                      Notes   whose  Notes  are   accepted   for
                                      exchange will be deemed to have waived the
                                      right to receive any payment in respect of
                                      interest on such Outstanding Notes accrued
                                      from  December  3, 1998 to the date of the
                                      issuance    of   the    Exchange    Notes.
                                      Consequently,  holders who exchange  their
                                      Outstanding  Notes for Exchange Notes will
                                      receive the same  interest  payment on May
                                      15, 1999 (the first interest  payment date
                                      with respect to the Outstanding  Notes and
                                      the  Exchange  Notes) that they would have
                                      received   had  they  not   accepted   the
                                      Exchange Offer.

Termination of the Exchange
  Offer.............................. We may terminate the Exchange  Offer if we
                                      determine that our ability to proceed with
                                      the  Exchange  Offer  could be  materially
                                      impaired due to any legal or  governmental
                                      action,   new   law,   statute,   rule  or
                                      regulation  or any  interpretation  of the
                                      staff  of  the   Securities  and  Exchange
                                      Commission of any existing  law,  statute,
                                      rule or  regulation.  We do not expect any
                                      of  the  foregoing  conditions  to  occur,
                                      although  there can be no  assurance  that
                                      such conditions will not occur. Holders of
                                      Outstanding Notes will have certain rights
                                      against our company under the registration
                                      rights  agreement  executed as part of the
                                      offering of the  Outstanding  Notes should
                                      we fail to consummate the Exchange Offer.

                                       6
<PAGE>


Procedures for Tendering
  Outstanding Notes.................. If you are a holder of a Note and you wish
                                      to tender your Note for exchange  pursuant
                                      to the Exchange  Offer,  you must transmit
                                      to The  Bank  of  New  York,  as  exchange
                                      agent, on or prior to the expiration date:

                                              either

                                      o    a   properly   completed   and   duly
                                           executed letter of transmittal, which
                                           accompanies  this  prospectus,  or  a
                                           facsimile    of   the    letter    of
                                           transmittal,   including   all  other
                                           documents  required  by the letter of
                                           transmittal, to the exchange agent at
                                           the  address  set  forth on the cover
                                           page of the letter of transmittal; or

                                      o    a     computer-generated      message
                                           transmitted    by   means   of    the
                                           Automated Tender Offer Program system
                                           of   The  Depository   Trust  Company
                                           ("DTC") and  received by the exchange
                                           agent   and   forming  a  part  of  a
                                           confirmation  of book entry  transfer
                                           in which you acknowledge and agree to
                                           be  bound by the  terms of the letter
                                           of transmittal.

                                              and, either

                                      o    a timely  confirmation  of book-entry
                                           transfer  of your  Outstanding  Notes
                                           into the exchange  agent's account at
                                           DTC pursuant  to  the  procedure  for
                                           book-entry   transfers  described  in
                                           this  prospectus  under  the  heading
                                           "The Exchange  Offer -- Procedure for
                                           Tendering,"  must be  received by the
                                           exchange  agent  on or  prior  to the
                                           expiration date; or

                                      o    the    documents     necessary    for
                                           compliance    with   the   guaranteed
                                           delivery procedures described below.

                                      By  executing  the letter of  transmittal,
                                      each  holder  will  represent  to us that,
                                      among  other  things,  (1) the Notes to be
                                      issued  in the  Exchange  Offer  are being
                                      obtained   in  the   ordinary   course  of
                                      business  of  the  person  receiving  such
                                      Exchange  Notes whether or not such person
                                      is the holder,  (2) neither the holder nor
                                      any such other  person has an  arrangement
                                      or   understanding   with  any  person  to
                                      participate  in the  distribution  or such
                                      Exchange  Notes and (3) neither the holder
                                      nor   any   such   other   person   is  an
                                      "affiliate,"  as defined in Rule 405 under
                                      the Securities Act of 1933, of VersaTel.

Special Procedures for Beneficial
  Owners............................. If  you   are  a   beneficial   owner   of
                                      registered  Notes that are  registered  in
                                      the name of a broker,  dealer,  commercial
                                      bank,  trust  company or other nominee and
                                      you  wish  to  tender  such  Notes  in the
                                      Exchange   Offer,   you  should   promptly
                                      contact  such  person  in whose  name your
                                      Notes are  registered  and  instruct  such
                                      person to tender on your  behalf.  If you,
                                      as such beneficial holder,  wish to tender
                                      on your  own  behalf  you  must,  prior to
                                      completing  and  executing  the  letter of
                                      transmittal     and    delivering     your
                                      Outstanding Notes, either make appropriate
                                      arrangements to register  ownership of the
                                      Outstanding Notes in your name or obtain a
                                      properly  completed  bond  power  from the
                                      registered  holder. The transfer of record
                                      ownership may take considerable time.


                                       7
<PAGE>


Guaranteed Delivery
  Procedures......................... If you wish to tender  your Notes and time
                                      will not permit your required documents to
                                      reach the exchange agent by the expiration
                                      date,  or  the  procedure  for  book-entry
                                      transfer  cannot be  completed  on time or
                                      certificates  for registered  notes cannot
                                      be delivered on time,  you may tender your
                                      Notes pursuant to the procedures described
                                      in this prospectus  under the heading "The
                                      Exchange  Offer  --  Guaranteed   Delivery
                                      Procedures."

Withdrawal Rights.................... You may  withdraw the tender of your Notes
                                      at any time prior to 5:00  p.m.,  New York
                                      City time,  on  February 23, 1999,  unless
                                      your Notes were  previously  accepted  for
                                      exchange.

Acceptance of Outstanding
  Notes and Delivery of Exchange
  Notes.............................. Subject   to   certain    conditions   (as
                                      summarized  above in  "Termination  of the
                                      Exchange  Offer" and described  more fully
                                      under   the   "The   Exchange   Offer   --
                                      Termination"), we will accept for exchange
                                      any and all  Outstanding  Notes  which are
                                      properly  tendered in the  Exchange  Offer
                                      prior to 5:00 p.m., New York City time, on
                                      the  expiration  date.  The Exchange Notes
                                      issued pursuant to the Exchange Offer will
                                      be  delivered   promptly   following   the
                                      expiration date.

Certain U.S. Federal Income Tax
  Consequences....................... The  exchange of the Notes will  generally
                                      not  be  a  taxable  exchange  for  United
                                      States  federal  income tax  purposes.  We
                                      believe you will not recognize any taxable
                                      gain or loss or any  interest  income as a
                                      result of such exchange.

Use of Proceeds...................... We will not receive any proceeds  from the
                                      issuance of Exchange Notes pursuant to the
                                      Exchange Offer.  We will pay all expenses
                                      incident to the Exchange Offer.

Exchange Agent....................... United States Trust Company of New York is
                                      serving as  exchange  agent in  connection
                                      with  the  Exchange  Offer.  The  exchange
                                      agent can be  reached at  Corporate  Trust
                                      Administration,  770 Broadway, 13th Floor,
                                      New York, NY 10003.  For more  information
                                      with  respect to the Exchange  Offer,  the
                                      telephone number for the exchange agent is
                                      (800)  548-6565 and the  facsimile  number
                                      for the exchange agent is (212) 780-0592.


                                       8
<PAGE>

                    Summary Description of the Exchange Notes

Issuer............................... VersaTel Telecom International N.V.

Notes Offered........................ $150,000,000 aggregate principal amount of
                                      13 1/4 Senior Notes due 2008.

Maturity Date........................ May 15, 2008.

Interest Payments Dates.............. May  15  and  November  15 of  each  year,
                                      commencing May 15, 1999.

Ranking.............................. The  Notes  will  be   general   unsecured
                                      (except  to  the  extent  described  under
                                      "Escrow  Account"  below)  obligations and
                                      will rank  senior in right of  payment  to
                                      any of our future indebtedness that is, by
                                      its terms or by the terms of the agreement
                                      or instrument governing such indebtedness,
                                      expressly subordinated in right of payment
                                      to the Notes and equal in right of payment
                                      to all of our existing  and future  senior
                                      indebtedness,  including  the notes issued
                                      in the First  Offering.  At September  30,
                                      1998,  after  giving  effect to the Second
                                      Offering,  we would have had approximately
                                      $368.0 million of senior indebtedness.  We
                                      transferred in December 1998 substantially
                                      all of our assets and  liabilities  (other
                                      than the Notes and the notes issued in the
                                      First   Offering)   to   certain   of  our
                                      subsidiaries.   After  such  transfer,  we
                                      became  a  holding  company  with  limited
                                      assets and  operate our  business  through
                                      our  subsidiaries.  Any right of VersaTel,
                                      as a holding  company,  and its creditors,
                                      including   holders  of  the   Notes,   to
                                      participate  in the  assets  of any of our
                                      subsidiaries   upon  any   liquidation  or
                                      administration  of such subsidiary will be
                                      subject   to  the  prior   claims  of  the
                                      creditors of such  subsidiary.  The claims
                                      of   our   creditors,    are   effectively
                                      subordinated  to all  existing  and future
                                      third-party  indebtedness and liabilities,
                                      including   trade    payables,    of   our
                                      subsidiaries. At September 30, 1998, after
                                      giving   effect   to   the   transfer   of
                                      substantially   all  of  our   assets  and
                                      liabilities  (other than the Notes and the
                                      notes  issued  in the First  Offering)  to
                                      certain   of   our    subsidiaries,    our
                                      subsidiaries    would   have   had   total
                                      liabilities of $24.9 million  reflected on
                                      our balance sheet.

Escrow Account....................... Concurrently  with the  completion  of the
                                      Second Offering, we purchased, pledged and
                                      transferred   to  the  trustee  under  the
                                      indenture governing the Notes,   for  your
                                      benefit,  U.S.  Government  Securities  in
                                      such  amounts as will be  sufficient  upon
                                      scheduled  interest and principal payments
                                      of  such  securities  to  provide  for the
                                      payment   in  full  of  the   first   five
                                      scheduled  interest  payments on the Notes
                                      (excluding any additional  amounts and any
                                      liquidated damages). We used approximately
                                      $46.5 million to acquire these  government
                                      securities.  We pledged  these  government
                                      securities   to  the   trustee   for  your
                                      benefit,  as  holders  of  the  Notes  and
                                      deposited them into an escrow account held
                                      by an escrow  agent for the benefit of the
                                      trustee  and you, as holders of the Notes,
                                      in accordance with an escrow agreement. We
                                      may use the funds in the escrow account to
                                      pay interest payments on the Notes to you.
                                      If  the   maturity   date  of  the   Notes
                                      accelerates,  under  the escrow agreement,
                                      the amount remaining in the escrow account
                                      will  be  paid  to  the  trustee,  who can
                                      use  the  remaining   amount  to  pay  any
                                      amounts  owing on the Notes as provided in
                                      the indenture governing the Notes.  Before
                                      such  disbursement,  any uninvested  funds
                                      contained  in the escrow  account  will be
                                      invested in cash equivalents.


                                       9
<PAGE>



Optional Redemption.................. We may redeem  the  Notes,  in whole or in
                                      part, at any time on or after May 15, 2003
                                      at the redemption prices set forth in this
                                      prospectus,   plus   accrued   and  unpaid
                                      interest,  additional amounts, if any, and
                                      liquidated   damages,   if  any,   to  the
                                      redemption  date.  We may also  redeem the
                                      Notes, at our option, in whole, but not in
                                      part,  at any time at a  redemption  price
                                      equal to the aggregate principal amount of
                                      the Notes being  redeemed,  together  with
                                      accrued and unpaid interest and liquidated
                                      damages,  if any, to the  redemption  date
                                      and all  additional  amounts  then due and
                                      which  will  become due as a result of the
                                      redemption  or  otherwise  in the event of
                                      certain  changes   affecting   Netherlands
                                      withholding taxes. See "Description of the
                                      Exchange Notes -- Optional Redemption."

                                      Before November 15, 2001, we may redeem up
                                      to 35% of the aggregate  principal  amount
                                      of the Notes  with the net  proceeds  of a
                                      public equity offering at a price equal to
                                      113 1/4% of the aggregate principal amount
                                      of the Notes  redeemed  plus  accrued  and
                                      unpaid interest,  additional  amounts,  if
                                      any,  and  liquidated   damages,  if  any,
                                      provided   that  at   least   65%  of  the
                                      aggregate  principal  amount  of the Notes
                                      originally   issued  remains   outstanding
                                      immediately   after  such  redemption  and
                                      provided  that  we  give  notice  of  such
                                      redemption  within 30 days of the  closing
                                      of any such public  equity  offering.  See
                                      "Description  of  the  Exchange  Notes  --
                                      Optional Redemption."

Change of Control.................... Upon  certain  change of  control  events,
                                      each holder of the Notes may require us to
                                      repurchase  all or a portion  of its Notes
                                      at a purchase  price  equal to 101% of the
                                      aggregate  principal amount thereof,  plus
                                      accrued  and unpaid  interest,  thereon to
                                      the date of  repurchase,  plus  additional
                                      amounts,  if any, and liquidated  damages,
                                      if any  to the  date  of  repurchase.  See
                                      "Description  of  the  Exchange  Notes  --
                                      Certain Definitions" for the definition of
                                      a change of control.

Withholding Taxes;
  Additional Amounts................. Unless  required by law,  all our payments
                                      in  respect  of the  Notes  will  be  made
                                      without withholding or deduction for or on
                                      account of any taxes  imposed by or within
                                      any relevant taxing jurisdiction.  Subject
                                      to certain exceptions and limitations,  we
                                      will be  required  to pay  any  additional
                                      amounts as may be  necessary in order that
                                      the net amounts  received by you after any
                                      withholding or deduction in respect of any
                                      such taxes required by law shall equal the
                                      respective   amounts  of   principal   and
                                      interest  that would have been received in
                                      respect  of the  Notes in the  absence  of
                                      such   withholding   or   deduction.   See
                                      "Description  of  the  Exchange  Notes  --
                                      Withholding Taxes."

Certain Covenants.................... The indenture governing the Notes contains
                                      covenants that, among other things,  limit
                                      our  ability and the ability of certain of
                                      our subsidiaries to:

                                      o    incur certain additional
                                           indebtedness,

                                      o    pay dividends on, redeem or
                                           repurchase our capital stock,

                                      o    make certain investments,


                                       10
<PAGE>



                                      o    issue or sell capital stock of
                                           certain of our subsidiaries,

                                      o    engage in transactions with
                                           affiliates,

                                      o    create certain liens,

                                      o    sell assets,

                                      o    guarantee indebtedness,

                                      o    restrict dividend or other payments
                                           to us, and

                                      o    consolidate, merge or transfer all or
                                           substantially  all our assets and the
                                           assets  of  our   subsidiaries  on  a
                                           consolidated basis.

                                      These  covenants  are subject to important
                                      exceptions and  qualifications,  which are
                                      described  under the heading  "Description
                                      of the Exchange Notes" in this prospectus.

Exchange Offer; Registration
  Rights............................. Under the  registration  rights  agreement
                                      executed  as part of the Second  Offering,
                                      we have agreed to:

                                      o    file a registration  statement within
                                           90 days  after the issue  date of the
                                           Notes    enabling    noteholders   to
                                           exchange the  privately  placed notes
                                           for  publicly  registered  notes with
                                           substantially identical terms,

                                      o    use our best  efforts  to  cause  the
                                           registration   statement   to  become
                                           effective  within  150 days after the
                                           issue date of the Notes,

                                      o    consummate  the exchange offer within
                                           180  days  after  the  issue  date of
                                           the Notes, and

                                      o    use our best  efforts to file a shelf
                                           registration statement for the resale
                                           of the Notes if we cannot complete an
                                           Exchange   Offer   within   the  time
                                           periods  listed  above and in certain
                                           other circumstances.

                                      The  interest   rate  on  the  Notes  will
                                      increase  if we do  not  comply  with  our
                                      obligations under the registration  rights
                                      agreement. See "The Exchange Offer."

Trustee, Escrow Agent
  and Paying Agent................... United States Trust Company of New York.

Listing.............................. The Notes are eligible for trading in the
                                      PORTAL market. We intend to apply to list
                                      the Exchange Notes on the Luxembourg Stock
                                      Exchange.

                                       11
<PAGE>


                       Consequences of Failure to Exchange

         Untendered  Outstanding Notes that are not exchanged for Exchange Notes
pursuant to the Exchange Offer will remain  restricted  securities.  Outstanding
Notes will continue to be subject to the following restrictions on transfer: (1)
Outstanding  Notes may be resold only if registered  pursuant to the  Securities
Act of 1933, if an exemption from registration is available under the Securities
Act of 1933,  or if neither  such  registration  nor an exemption is required by
law,  (2)  Outstanding  Notes  shall bear a legend  restricting  transfer in the
absence of  registration or an exemption from  registration  and (3) a holder of
Outstanding Notes who desires to sell or otherwise dispose of all or any part of
its Outstanding Notes under an exemption from registration  under the Securities
Act of 1933,  if requested  by us, must deliver to us an opinion of  independent
counsel experienced in Securities Act matters,  reasonably  satisfactory in form
and substance to us, that such an exemption is  available.  See "Risk Factors --
Consequences of Failure to Exchange."

                                  Risk Factors

         For a discussion of certain factors that should be considered carefully
in  connection  with an  investment in the Exchange  Notes,  see "Risk  Factors"
beginning on page 17.



                                       12
<PAGE>


                        Summary Financial and Other Data

         The summary financial data for VersaTel, presented below, as of and for
the three fiscal years ended December 31, 1995,  1996 and 1997 have been derived
from  the  financial  statements  of  VersaTel,  which  have  been  prepared  in
accordance with U.S. generally accepted accounting  principles ("U.S. GAAP") and
have been audited by Arthur Andersen,  independent public accountants  (together
with the  notes  thereto,  the  "Audited  Financial  Statements").  The  summary
financial  data as of and for the nine months ended  September 30, 1997 and 1998
have been derived from the unaudited  financial  statements  of VersaTel,  which
have been prepared in accordance with U.S. GAAP and on a basis which  management
believes  is  consistent  with that of the  Audited  Financial  Statements  (the
"Unaudited  Financial  Statements"  and,  together  with the  Audited  Financial
Statements,  the "Financial  Statements").  The unaudited financial data for the
nine months ended  September  30, 1997 and 1998 include all normal and recurring
adjustments necessary for the fair presentation of the results of operations and
financial  condition of the Company for such  periods.  You should read the data
below in  conjunction  with  "Management's  Discussion and Analysis of Financial
Condition and Results of  Operations--Results  of Operations"  and the Financial
Statements included elsewhere in this Prospectus.

<TABLE>
<CAPTION>

                                               Fiscal Year Ended December 31,            Nine Months Ended September 30,
                                         --------------------------------------------   ----------------------------------
                                         1995(1)      1996              1997              1997              1998
                                         -------     ------    ----------------------   ----------   ---------------------
                                            NLG         NLG         NLG        $(2)         NLG        NLG        $(2)
                                                              (In thousands, except per share data)
<S>                                       <C>        <C>         <C>         <C>         <C>         <C>         <C>
Statement of Operations Data:
Revenue...............................    52         6,428       18,896      10,051      14,263      25,880      13,766
Operating expenses:
   Cost of revenue excl. depreciation
     and amortization.................   117         4,954       17,405      9,258       11,170      21,120      11,234
   Selling, general and administrative   538         5,485       17,527      9,323       10,929      30,002      15,958
   Depreciation and amortization......    11           453        3,237      1,722        1,238       4,914       2,614
                                       ------      ---------   --------    --------    --------    --------    --------
     Total operating expenses.........   666        10,892       38,169     20,303       23,337      56,036      29,806
                                       ------      ---------   ---------   ---------   ---------   ---------   ---------
Loss from operations..................  (614)       (4,464)     (19,273)   (10,252)      (9,074)    (30,156)    (16,040)
Interest expense (income), net........     1           269          534        284          330      14,962       7,959
Currency loss (gain)..................    --            --           53         28         --        (4,747)     (2,525)
                                       -------     ---------   ----------  ----------  ---------   ---------   ---------
Net loss..............................  (615)       (4,733)     (19,860)    (10,564)     (9,404)    (40,371)    (21,474)
                                       =======     =========   ==========  ==========  =========   ==========  ==========
Net loss per share (Basic and Diluted) (0.18)        (0.95)       (2.20)      (1.17)      (1.06)      (2.65)      (1.41)
Weighted average number of shares
   outstanding........................ 3,327         5,004        9,042       9,042       8,910      15,248      15,248
Cash Flow Data:
Net cash provided by (used in) operating
  activities..........................  (715)       (1,718)       5,766       3,067         832    (179,473)    (95,464)
Net cash used in investing activities.  (234)       (2,569)     (14,516)     (7,721)     (5,238)    (24,076)    (12,806)
Net cash provided by financing
  activities.......................... 1,109         8,571        5,807       3,089       1,874     441,851     235,027
</TABLE>

<TABLE>
<CAPTION>
                                                              As of December 31,                    As of September 30,
                                                1995          1996                1997                     1998
                                             -----------  ------------  -------------------------  ----------------------
                                                 NLG           NLG           NLG         $(2)         NLG        $(2)
                                                                            (In thousands)
<S>                                             <C>          <C>           <C>             <C>      <C>         <C>
Balance Sheet Data:
Cash and restricted cash....................    160          4,443         1,495           795      395,166     210,195
Working capital (excluding cash and
  restricted cash)..........................    436         (2,704)      (24,774)      (13,178)     (36,515)    (19,423)
Capitalized finance cost....................     --             --            --            --       19,333      10,284
Property, plant and equipment, net..........    224          2,340        13,619         7,244       23,161      12,320
Construction in progress....................     --             --            --            --       10,407       5,536
Goodwill....................................     --             --            --            --        1,478         786
Total assets................................    820          8,160        19,331        10,282      459,880     244,617
Total long-term obligations (including
  current portion)..........................    614          4,185         8,491         4,516      423,022     225,012
Total shareholders' equity (deficit)........   (120)           146       (18,214)       (9,688)      (9,510)     (5,059)
</TABLE>



                                       13
<PAGE>


<TABLE>
<CAPTION>

                                                                            Three Months Ended
                                                     ------------------------------------------------------------------
                                                      June 30,   Sept. 30,   Dec. 31,   March 31,  June 30,   Sept. 30,
                                                        1997       1997        1997       1998       1998       1998
                                                     ---------- ----------  ---------  ---------  ---------  ----------
<S>                                   <C>              <C>       <C>         <C>        <C>        <C>        <C>
Operating Data:
Number of billable minutes (thousands)(3) ..........   5,769     6,230       7,127      12,432     26,863     34,021
Average revenue per billable minute (NLG) ..........    0.87      0.85        0.65        0.51       0.35       0.30
Total customers-- business (at period end) .........   1,152     1,463       2,014       2,619      3,810      5,022
Total customers-- residential (at period end) ......    --        --           230         617      1,054      1,436
</TABLE>

<TABLE>
<CAPTION>
                                                                                             Nine Months Ended
                                                   Fiscal Year Ended December 31,              September 30,
                                             ----------------------------------------  -----------------------------
                                               1995     1996              1997           1997            1998
                                             -------- --------   --------------------  --------  -------------------
                                                NLG      NLG        NLG        $(2)      NLG       NLG        $(2)
                                                                  (In thousands, except ratio)
<S>                                            <C>     <C>       <C>         <C>       <C>       <C>        <C>
Other Financial Data:
EBITDA(4) ..................................   (603)   (4,011)   (16,036)    (8,530)   (7,836)   (25,242)   (13,426)
Capital expenditures .......................    213     2,569     14,516      7,721     5,238     24,076     12,806
Ratio of earnings to fixed charges(5)  .....     --        --         --         --        --         --         --
Deficiency of Earnings plus fixed charges to
  cover fixed charges(6) ...................   (614)   (4,464)   (19,326)   (10,280)   (9,075)   (25,408)   (13,515)
</TABLE>


- ----------

(1) The summary  financial  data for fiscal  year 1995  reflects  the  financial
    results of the  Company for the period from  October 10,  1995,  the date of
    incorporation, through December 31, 1995.

(2) Solely for the  convenience of the reader,  Dutch guilder  amounts have been
    translated  into U.S.  dollars at the Noon Buying Rate on September 30, 1998
    of NLG 1.88 per $1.00.

(3) Billable  minutes are those minutes  during which a call is connected to the
    VersaTel switch and for which the Company bills a customer.

(4) EBITDA consists of earnings (loss) before  interest  expense,  income taxes,
    depreciation,  amortization  and foreign  exchange  gain  (loss).  EBITDA is
    included because management believes it is a useful indicator of a company's
    ability to incur and service  debt.  EBITDA  should not be  considered  as a
    substitute for operating earnings, net income, cash flow or other statements
    of operations or cash flow data computed in accordance  with U.S. GAAP or as
    a measure  of the  Company's  results  of  operations  or  liquidity.  Funds
    depicted by this measure may not be available for management's discretionary
    use (due to covenant  restrictions,  debt service payments, the expansion of
    the VersaTel Network,  and other commitments).  Because all companies do not
    calculate  EBITDA  identically,  the presentation of EBITDA contained herein
    may  not be  comparable  to  other  similarly  entitled  measures  of  other
    companies.

(5) The ratio of earnings to fixed  charges is calculated by dividing (i) income
    (loss) from  continuing  operations  before income taxes  ("Earnings")  plus
    fixed  charges by (ii) fixed  charges.  Fixed  charges  consist of  interest
    expense.  Earnings  plus fixed  charges  were  insufficient  to cover  fixed
    charges  by NLG 0.6  million  in 1995,  NLG 4.5  million  in 1996,  NLG 19.3
    million in 1997,  NLG 9.1 million for the nine months  ended  September  30,
    1997 and NLG 25.4 million for the nine months ended September 30, 1998.

(6) The  deficiency  of earnings  plus fixed  charges to cover fixed  charges is
    calculated by adding (i) income  (loss) from  continuing  operations  before
    income  taxes plus (ii) fixed  charges.  Fixed  charges  consist of interest
    expense.



                                       14
<PAGE>


                             SERVICE OF PROCESS AND
                       ENFORCEABILITY OF CIVIL LIABILITIES

         VersaTel  is  incorporated  under  the  laws  of  The  Netherlands  and
substantially  all of its assets are  located  outside  the  United  States.  In
addition,  most of VersaTel's Management Board,  Supervisory Board and executive
officers are not  residents  of the United  States.  As a result,  it may not be
possible for  investors to effect  service of process  within the United  States
upon such persons or to enforce  against  such persons or VersaTel  judgments of
United  States  courts  based upon  civil  liabilities  under the United  States
federal  securities  laws.  The United States and The  Netherlands do not have a
treaty providing for the reciprocal recognition and enforcement of judgments, so
United  States  judgments  are  not  directly  enforceable  in The  Netherlands.
However,  a final  judgment for the payment of money obtained in a United States
court,  which is not subject to appeal or any other means of contestation and is
enforceable in the United States,  would in principle be upheld by a Netherlands
court of competent  jurisdiction  when asked to render a judgment in  accordance
with  such  final  judgment  by  a  United  States  court,  without  substantive
re-examination  or  relitigation  on the merits of the subject  matter  thereof;
provided  that  such  judgment  has  been  rendered  by  a  court  of  competent
jurisdiction, in accordance with rules of proper procedure, that it has not been
rendered in  proceedings  of a penal or revenue  nature and that its content and
possible  enforcement  are not contrary to public  policy or public order of The
Netherlands.  Notwithstanding  the  foregoing,  there can be no  assurance  that
United  States  investors  will be able  to  enforce  against  the  Company,  or
executive  officers  or members of the  Management  or  Supervisory  Boards,  or
certain  experts  named  herein who are  residents of The  Netherlands  or other
countries  outside the United  States,  any  judgments  in civil and  commercial
matters,  including  judgments under the federal  securities laws.  VersaTel has
been advised by its Netherlands counsel, Stibbe Simont Monahan Duhot, that there
is doubt as to whether a  Netherlands  court would  impose  civil  liability  on
VersaTel,  or on its  executive  officers  or the members of the  Management  or
Supervisory  Boards,  in an  original  action  based  solely  upon  the  federal
securities   laws  of  the  United  States  brought  in  a  court  of  competent
jurisdiction in The Netherlands against the Company or such members.

         VersaTel  is  organized  under  the  laws  of The  Netherlands  and its
executive offices are located at Paalbergweg 36, 1105 BV Amsterdam-Zuidoost, The
Netherlands, and its telephone number is +31-20-430-4300.

                 DISCLOSURE REGARDING FORWARD-LOOKING STATEMENTS

         This  Prospectus  includes  forward-looking  statements.  We have based
these  forward-looking  statements on our current  expectations  and projections
about future  events.  These  forward-looking  statements  are subject to risks,
uncertainties, and assumptions about us, including, among other things:

              o    Our anticipated expansion plans for the VersaTel Network and
                   growth strategies,
              o    Our expectation of the impact of this expansion on our
                   revenue potential, cost basis and margins,
              o    Our expectation of the competitiveness of our services,
              o    Our intention to introduce new products and services,
              o    Anticipated trends and conditions in our industry, including
                   regulatory reform and the liberalization of
                   telecommunications services across Europe, and
              o    Our ability to compete, both nationally and internationally.

         In  light  of  these  risks,   uncertainties,   and  assumptions,   the
forward-looking  events  discussed  in  this  Prospectus  might  not  occur.  We
undertake  no  obligation  to  publicly  update  or revise  any  forward-looking
statements, whether as a result of new information, future events or otherwise.


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



                                       15
<PAGE>



                           PRESENTATION OF INFORMATION

         We  publish  our  financial  statements  in  Dutch  guilders.  In  this
prospectus,  references to "U.S.  dollars" or "$" are to United States  dollars,
references to "Dutch  guilders" or "NLG" are to the currency of The  Netherlands
and  references  to  "Belgian  francs" or "BEF" are to the  currency of Belgium.
Solely for the convenience of the reader, this Prospectus contains  translations
of certain Dutch guilder  amounts into U.S.  dollars at specified  rates.  These
translations  should not be construed as representations  that the Dutch guilder
amounts  actually  represent such U.S. dollar amounts or could be converted into
U.S.  dollars  at the rate  indicated  or at any other  rate.  Unless  otherwise
indicated,  the  translations of Dutch guilders into U.S. dollars have been made
at NLG 1.88 per $1.00,  the noon  buying  rate in the City of New York for cable
transfers  in Dutch  guilders as certified  for customs  purposes by the Federal
Reserve  Bank of New York  ("Noon  Buying  Rate") on  September  30,  1998.  See
"Exchange Rate Information" for historical information regarding the Noon Buying
Rate. On January 8, 1999, the Noon Buying Rate was NLG 1.91 per $1.00. See "Risk
Factors -- Risks Associated with Exchange Rate  Fluctuations"  and "Management's
Discussion and Analysis of Financial  Condition and Results of Operations" for a
discussion  of the effects of exchange  rate  fluctuations  on the Company.  For
information  regarding  recent rates of exchange between Dutch guilders and U.S.
dollars, see "Exchange Rate Information." This prospectus contains  translations
of certain  Belgian franc amounts into U.S.  dollars at specified  rates.  These
translations should not be construed as representations  that the Belgian francs
amounts  actually  represent such U.S. dollar amounts or could be converted into
U.S.  dollars  at the rate  indicated  or at any other  rate.  Unless  otherwise
indicated,  the translation of Belgian francs into U.S. dollars has been made at
BEF  34.48 per  $1.00,  the noon  buying  rate in the City of New York for cable
transfers  in Belgian  francs as certified  for customs  purposes by the Federal
Reserve Bank of New York on September 30, 1998.



                                       16
<PAGE>


                                  RISK FACTORS

         Prospective   participants   in  the  Exchange  Offer  should  consider
carefully  the following  factors in evaluating  the Company and its business in
addition to the other information contained in this prospectus.

Substantial Indebtedness

         We have  substantial  indebtedness.  After giving  effect to the Second
Offering we would have had,  as of  September  30, 1998 (on a pro forma  basis),
outstanding debt of approximately NLG 691.9 million,  our  stockholders'  equity
would have been  approximately  NLG (7.6) million and our assets would have been
approximately  NLG 721.1 million.  We may, subject to limits imposed by our debt
obligations,  continue to incur  substantial  additional debt, as the indentures
governing the Notes and the notes issued in the First  Offering do not limit the
amount of indebtedness  that we may incur to finance the cost of the development
of our Network.  We expect that much of such further debt will likely be secured
against our  assets.  Therefore,  if we enter into  bankruptcy,  liquidation  or
similar  proceedings,  those  assets  that have been used as  collateral  may be
seized by our  creditors  and  therefore  may not be available to repay you. See
"Selected Financial and Other Data", the Financial Statements included elsewhere
in this prospectus, "Management's Discussion and Analysis of Financial Condition
and  Results  of  Operations,"   "Description  of  Certain   Indebtedness"   and
"Description of the Exchange Notes."

         Our high  level of  indebtedness  and the  limits  imposed  by our debt
obligations could have the following effects:

         o    we may have  difficulty in paying the interest on our  outstanding
              debt and any newly incurred debt;

         o    we may have  difficulty  finding  sources of financing for working
              capital and capital expenditure  requirements and to assist paying
              the interest on our outstanding debt;

         o    we will not be able to use a significant  portion of our cash flow
              in our  business  or to react to  industry  or  economic  changes,
              because of the portion of cash flow  directed  to paying  interest
              and principal on our debt; and

         o    we may not be able to react as quickly to changes in our business
              as our competitors who have less debt and financial restrictions,
              which may put us at a disadvantage and make us more vulnerable to
              adverse changes in economic conditions.

         Although we have entered into an escrow agreement  pursuant to which we
have agreed to deposit with the escrow agent  pledged  securities in such amount
as will be sufficient to cover the first five scheduled interest payments on the
Notes, the ability to deal freely with the funds in the escrow account following
an event of default  under the  indenture  governing the Notes may be limited by
applicable bankruptcy, insolvency,  liquidation, or other similar legislation or
legal principles. See "Description of the Exchange Notes -- Escrow Account."

Continuing Operating Losses

         For the nine  months  ended  September  30,  1998,  we had a loss  from
operating  activities  of NLG  30.2  million  and  negative  EBITDA  of NLG 25.2
million.  For the year ended  December  31, 1997,  we had a loss from  operating
activities  of NLG 19.3 million and negative  EBITDA of NLG 16.0 million and for
the year ended December 31, 1996 we had a loss from operating  activities of NLG
4.5 million and  negative  EBITDA of NLG 4.0  million.  In  addition,  we had an
accumulated deficit of NLG 65.6 million and NLG 25.2 million as of September 30,
1998 and December 31, 1997,  respectively.  Although we have experienced revenue
growth since we commenced  operations in 1995, there can be no assurance we will
continue to grow. As we continue to incur more costs  resulting  from  expanding
and developing our Network,  we expect to continue to incur significant  further
operating losses for the foreseeable  future as we incur additional costs in our
build out of the Network, the expansion of our marketing and sales force and the
introduction of new telecommunication  services and products. You should also be
aware that the prices of


                                       17
<PAGE>


telecommunications  services  have  fallen in Europe  in  recent  years,  and as
competition  increases,  we expect that prices will continue to decline.  As the
cost of providing services  decreases and the number of our customers  increase,
we expect these price reductions to be at least partially offset, but you should
be aware that we can not be certain  that we will  achieve or, if  achieved,  be
able to maintain operating profits in the future.

Debt Service Obligations

         After  giving  pro  forma  effect  to the  recapitalization,  the First
Offering  and the  Second  Offering,  our  interest  expense  for the year ended
December 31, 1997 would have been NLG 93.4 million. Accordingly, we will need to
increase  substantially  our net cash  flow in  order  to meet our debt  service
obligations,  including our obligations  with respect to the Notes and the notes
issued  in the First  Offering.  There is no  certainty  that we will be able to
generate sufficient cash flows from operating activities to pay our interest and
principal repayment  obligations on our outstanding debt. Our ability to improve
our  operating  performance  and  financial  results will depend not only on our
ability to  successfully  implement our business  plan,  but also upon economic,
financial,  competitive,  regulatory  and  other  factors  beyond  our  control,
including, fluctuations in exchange rates and general economic conditions in the
Benelux  region.  There can be no  assurance  that we will  generate  sufficient
positive cash flow from  operating  activities in the future to service our debt
and allow us to make necessary  capital  expenditures.  If we are unable to meet
the repayment obligations, we may have to refinance our debt, sell our assets or
obtain new  financing.  If we cannot  refinance  or  otherwise  satisfy our debt
obligations  we will be in default  under such  obligations  which could in turn
result in other debt (including the Exchange  Notes),  becoming  immediately due
and payable.  See "--  Considerable  Capital Required to Expand the Network" and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."

Adverse Consequences to Holders of Notes as a Result of a Holding Company
Structure; Structural Subordination of the Notes

         In December  1998, we transferred  substantially  all of our assets and
liabilities (except the Notes and the notes issued in the First Offering) to our
subsidiaries.  Since the  transfer  we are a holding  company  with no  material
assets,  other than the stock of our subsidiaries.  Our subsidiaries now conduct
substantially  all of our operations and directly own  substantially  all of our
assets. You should be aware that our subsidiaries have no obligation, contingent
or  otherwise,  to pay any  amount  pursuant  to the  Notes or to make any funds
available for such payment.  Therefore,  our operating  cash flow and ability to
meet our debt  obligations,  including your Notes,  will depend on the cash flow
provided by our  subsidiaries in the form of loans,  dividends or other payments
to us as shareholder.  The ability of our  subsidiaries to make such payments to
us will depend on their earnings,  tax  considerations  and legal  restrictions.
Although  the   indenture   governing  the  Notes  limits  the  ability  of  our
subsidiaries  to enter  into  consensual  restrictions  on their  ability to pay
dividends and to make other payments,  such  limitations are subject to a number
of significant qualifications. See "Description of the Exchange Notes -- Certain
Covenants --  Limitation on Dividend and other  Payment  Restrictions  Affecting
Restricted Subsidiaries." In the event of insolvency,  liquidation,  dissolution
or reorganization  of any of our subsidiaries,  the creditors of each subsidiary
would be entitled to payment in full from such subsidiary's assets. After paying
their own  creditors,  our  subsidiaries  may not have any remaining  assets for
distribution to us as shareholder and, consequently, there may not be any assets
available  for  payment  to  you  as  noteholders.  The  Notes,  therefore,  are
effectively subordinated to the obligations of our subsidiaries.

Considerable Capital Required to Expand the Network

         We will  require  significant  amounts of capital to develop and expand
our Network,  which also includes  expanding our sales and marketing efforts and
our product and service  offerings.  We expect that the capital  raised from the
First  Offering and the Second  Offering and the  recapitalization  in the first
half of 1998  together  with  other  available  financings  and cash  flow  from
operations  will be sufficient  for our  anticipated  capital  requirements  and
anticipated losses until December 1999.

         However,  if  these  sources  are not  sufficient  or if our  plans  or
assumptions change or prove to be incorrect we may have to seek other sources of
financing  (such  as  lines of  credit  with  commercial  banks  or  vendors  or
additional  public  financings),  we may have to delay  or  abandon  some of our
development  and  expansion  plans or we may have to seek  additional  financing
earlier than anticipated. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations -- Liquidity and Capital  Resources." We may
not be able to obtain  additional  financing or, if we can, on a timely basis or
on terms favorable to us. Our current debt obligations also restrict our ability
to raise additional financing and how we may use any such additional  financing.
In addition,  such  additional  financing is likely to be subject to  additional
financial restrictions.


                                       18
<PAGE>


If we are unable to acquire additional capital on acceptable terms, our business
and our ability to pay  interest  and  principal  on the Notes may be  seriously
adversely affected.

Significant Challenges in Expanding the Network

         Our future success is dependent upon our ability to build and maintain
our own telecommunications network. Our success will depend specifically on our
ability to obtain and maintain:

              o    experienced and qualified management and staff;

              o    additional switch sites;

              o    interconnection with PTTs' and other carriers' networks;

              o    the necessary licenses;

              o    additional    transmission    facilities    (either   through
                   construction or access to an existing facility); and

              o    the  necessary  easements  and  rights-of-way  from  property
                   owners, competitors and various levels of government.

         We are not certain that our current cost  estimates are correct or that
we will meet our current  development  schedule  relating to construction of the
Network.  Recently,  we  experienced  a  delay  in  obtaining  rights-of-way  on
approximately 60 kilometers of public property due to the uncertainty  expressed
by some local  governments as to the implications of the new  telecommunications
act which was recently  adopted by the  Netherlands  parliament.  Although these
rights-of-way have now been obtained,  these delays prevented us from completing
the  Netherlands  Randstad  Stage  within the time  originally  anticipated.  In
addition,  the  successful  implementation  of our  construction  and  expansion
strategy  will be subject to a variety of other risks,  including  operating and
technical problems, regulatory uncertainties,  delays in the full implementation
of the EC directives regarding telecommunications  liberalization,  competition,
the  availability  of capital  and the risk of damage to software  and  hardware
resulting from adverse weather  conditions,  fire, power loss, natural disasters
and other causes. Any significant  increase in costs or any further delay in the
schedule could have a negative effect on our financial condition and our ability
to make payments on the Notes and our other obligations.  Even if the Network is
successfully developed, we may not be able to operate it efficiently.

         We have entered into agreements for the design and  construction of key
components  of our  Network.  However,  we  have  not  entered  into  definitive
agreements  relating to the  development and  construction of significant  other
portions of the Network  and we cannot  guarantee  that we will enter into these
agreements or, further, if we enter into these agreements, that the construction
will be completed  efficiently.  Further,  our Network depends on technology and
products we obtain from vendors that also supply our  competitors.  Such vendors
might stop supplying us and we might not be able to find suitable replacements.

         The development of our Network is based on projections of the growth in
traffic  volumes and routing  preferences and the most  cost-effective  means of
constructing our Network.  If these  projections are incorrect,  it could have a
material adverse effect on our business. See "Business -- Network."

Difficulties in Upgrading and Protecting our Network

         The  success of our Network  will also be  dependent  on our  continued
ability to provide high quality  telecommunications  services through  upgrading
our systems and our ability to protect our network from external  damage.  As we
grow, the timing and  implementation of our upgrades will become more important.
We cannot  guarantee that the quality and  availability of our services will not
be disrupted  because of our inability to make timely or error-free  upgrades to
our network.  Also, our Network may be subject to external damage, in particular
from contruction  work, but also from events such as floods and other accidents,
that can disrupt service.


                                       19
<PAGE>


We have established design and management  techniques to address any disruptions
that may occur;  however,  any prolonged difficulty in accessing our Network may
threaten our  relationship  with our customers and have an adverse impact on our
business.

Our Limited History and Experience

         We were  founded  in October  1995 and,  as a result,  we have  limited
experience as an operating  company and we have generated only limited revenues.
We have recently  entered the Belgian  market and intend to enter the Luxembourg
market. In both of these markets, we have limited or no operating experience and
services  have  previously  been  provided   primarily  by  the  national  PTTs.
Accordingly,  our prospects  must be considered in light of the risks,  expenses
and delays inherent in establishing operations in a market with long established
competitors and other more recent entrants to the market.

Risks Associated with a Rapidly Changing Industry; Technology

         The  European  telecommunication  industry is changing  rapidly due to,
among  other  factors,   liberalization,   privatization  of  PTTs,   technology
improvements,   expansion   of   telecommunications   infrastructure   and   the
globalization of the world's economies and trade. Such changes may happen at any
time and can significantly affect our operations. There can be no assurance that
one or more of these  factors  will  not  occur  as we  expect  or will not have
unforeseen  effects which could have a material  adverse effect on us. There can
also be no assurance,  even if these factors turn out as  anticipated,  that our
strategy will be successful in this rapidly evolving market.

         The  telecommunications  industry is in a period of rapid technological
evolution,  marked  by  the  introduction  of new  products  and  services,  and
increased  availability  of  transmission  capacity,  as well as the  increasing
utilization  of the internet for voice and data  transmission.  Our success will
depend  substantially  on our  ability  to  predict  which of the many  possible
current and future networks, products and services will be important to finance,
establish  and maintain.  In  particular,  as we further  expand and develop our
Network,  we will become  increasingly  exposed to the risks associated with the
relative   effectiveness   of  our  technology   and  equipment.   The  cost  of
implementation  of emerging and future  technologies  could be significant,  and
there  can be no  assurances  that we will  select  appropriate  technology  and
equipment or that we will obtain appropriate new technology on a timely basis or
on satisfactory terms. The failure to obtain effective  technology and equipment
may adversely  affect our ability to provide  competitive  products and service,
and the viability of our operations and could have a material  adverse impact on
our business. See "-- Difficulties in Upgrading and Protecting our Network."

Dependence on Key Personnel in a Competitive Environment

         Our  success  depends  on the  continued  employment  of  our  managing
director and other key  personnel.  Several of our key employees  have been with
our company for only a short period of time. All of our executive  officers work
on a  full-time  basis for us. You should  also be aware that we do not have any
"key person" insurance. At December 31, 1998,  approximately 9% of our full-time
employees,  including one member of our key management and technical  personnel,
were working  pursuant to  consultancy  agreements,  which are terminable by the
consultant  at will.  This  issue  is  important  to us in light of the  intense
competition for qualified personnel in the telecommunications industry in Europe
and the limited availability of qualified  individuals.  Our financial condition
and ability to pay interest and principal on the Notes depends upon a successful
business  plan  being  implemented  by  qualified  personnel.  The  loss  of key
personnel could adversely affect our business.

Risks Associated with Managing Growth

         Our growth strategy has and will continue to place a significant strain
on our management  resources.  Our ability to manage this growth will require us
to substantially  enhance our management,  financial and information systems and
to effectively  develop and train our employee base.  Management is currently in
the  process  of  addressing  certain  potential  weaknesses  in our  systems of
internal  controls that have been  identified by our auditors.  In this respect,
management  has  revised  its  financial,  collection  of data and call  billing
procedures. Managing our growth will become even more challenging as we increase
our target markets and our product and service offerings.  Our business could be
materially  adversely  affected  if we are unable to  implement  or  effectively
manage our growth.

Dependence on our Competitors

         We do not own any of the telecommunications transmission infrastructure
that we presently use. We use the telecommunications transmission infrastructure
of other  carriers  in the  Benelux  region  and we  depend  on  interconnection
agreements with these carriers to connect our customers to our own Network. Most
of the  carriers  with  whom  we  maintain  infrastructure  and  interconnection
agreements are our competitors. Our profitability depends on


                                       20
<PAGE>


(a) our ability to maintain  agreements that provide access to the facilities of
our  competitors  (who may try to  limit  our  access)  and (b) our  ability  to
maintain access to these  facilities on a timely basis and at attractive  rates.
Our  dependence  on third  parties to provide our  customers  with access to our
Network makes us  susceptible to price  fluctuations,  service  disruptions  and
cancellations  that are outside of our control and  historically  have and could
result  in the  loss of  some  customers.  For  example,  in  October  1998,  we
experienced  two  temporary  disruptions  as a result  of a  malfunction  of KPN
Telecom's  software which led to customers  temporarily having to switch off our
Network.  We believe  that we lost a limited  number of  customers  due to those
service  disruptions.  We are not certain that such  disruptions  will not occur
from time to time in the future again. See "-- Competing Against Dominant Market
Participants," "-- Risks Associated with Changes in Regulatory  Environment" and
"Business -- Regulation."

Risks Associated with the Year 2000

         The Year 2000 issue is the result of computer programs using two digits
rather  than four to define the  applicable  year.  Because of this  programming
convention,  software,  hardware or firmware may  recognize a date using "00" as
the year 1900 rather than the year 2000.  This could result in system  failures,
miscalculations  or errors  causing  disruptions of operations or other business
problems, including among others, a temporary inability to process transactions,
send invoices, or engage in similar normal business activities.

         We are  undertaking  a  comprehensive  program to address the Year 2000
issue with respect to the following:

              o    Our information technology systems;

              o    The  telephony   switching   network   (including   equipment
                   installed at customers' premises);

              o    Our non-information  technology systems (including buildings,
                   plant,  equipment,  and other infrastructure systems that may
                   contain embedded micro controller technology);

              o    The systems of our major  vendors  (insofar as they relate to
                   our business); and

              o    Our customers.

         This program  involves four "Steps":  (1) a wide ranging  assessment of
Year 2000 problems that might affect us; (2) the development and  implementation
of remedies to address discovered problems;  (3) the testing of our systems; and
(4) an analysis of our worst case scenario.  We expect to complete Steps 1 and 2
of this program by the end of the first quarter of 1999 and Steps 3 and 4 by the
end of the second quarter of 1999.

         We believe  that the worst  effect of the Year 2000 issue  would be the
inability  of customers  to complete  calls.  Nortel,  the  manufacturer  of our
switches,  has  informed  us that  it  believes  our  switches  to be Year  2000
compliant.   We  will  be  approaching  Nortel  for  guarantees  regarding  this
compliance.

         Our new billing  system,  which will be introduced in the third quarter
of 1999, has been certified to be Year 2000 compliant . Even if it were to fail,
we believe that bills could still be  distributed  by modifying the timestamp on
the call detail record.  The ability of our customer care team to supply quality
service would be seriously affected if our OSS systems failed. We are asking for
certificates of Year 2000 compliance  from these  manufacturers.  Our ability to
collect direct debit  payments  depends upon  financial  institutions'  computer
systems.  We are seeking  assurances of Year 2000  compliance from the financial
institutions we use.

         No assurance can be given that we will be successful in obtaining valid
assurances,  certificates or guarantees,  that the Year 2000 issue will not have
an adverse  effect on us, that any effects could be resolved or that we would be
reimbursed  for  any  additional   expenditure  under  any  of  the  assurances,
certificates or guarantees  that we expect to obtain or otherwise.  We expect to
incur  specific  Year  2000  charges  that are  estimated  to be less than NLG 2
million,  the majority of which will be incurred during 1999. See  "Management's
Discussion and Analysis of Financial Condition and Results of Operations."


                                       21
<PAGE>


Competing Against Dominant Market Participants

         The European  telecommunications  industry is a very competitive market
that is subject  both to the  continued  dominance of PTTs and to the arrival of
other new entrants.

         PTTs  have  significant  competitive  advantages  over  non-PTT  market
participants which include:

              o    cost advantages as a result of economies of scale;

              o    greater market presence and network coverage;

              o    greater  brand  name   recognition,   customer   loyalty  and
                   goodwill;

              o    control over domestic transmission lines and control over the
                   access to these lines by other participants; and

              o    close ties to national  regulatory  authorities  which may be
                   reluctant to adopt policies that would adversely affect their
                   competitive position.

         Our  policy  in this  competitive  environment  has been to  price  our
products  and  services  at a discount  to the PTTs,  and to offer high  quality
customer service, products and services. However, the prices of long distance
calls  in  most of our  markets  have  decreased  substantially  and our  larger
competitors  have been able to use their  larger  financial  resources to create
severe price  competition.  We believe that prices will continue to decrease for
the forseeable future and that PTTs and other providers will continue to improve
their product offerings, increasing these competitive pressures.

         Our  competition  in the  Benelux  region  also  comes  from new market
entrants including Telfort B.V., RSL Communications  Ltd., Viatel, Inc., Telenet
N.V., EnerTel N.V., Telegroup, Inc. and Mobistar.  Further, we believe that as a
result of the introduction of the euro, there will be a greater  transparency in
prices in our market  which may lead to  further  price  competition.  Sustained
price competition could have a material adverse effect on our business.
See "Business -- Competition."

Risks Associated with Exchange Rate Fluctuations

         The principal and interest due on the Notes is payable in U.S. dollars.
However,  our revenues  will largely be in Dutch  guilders,  Belgian  francs and
increasingly in euros. Therefore,  our ability to pay the interest and principal
due will also be dependent on future exchange rates.

         A significant  amount of the proceeds  obtained from the First Offering
and the  Second  Offering  has been  retained  in U.S.  dollars.  The  costs and
expenses  relating to the construction of our Network and the development of our
sales and marketing resources will largely be in Dutch guilders,  Belgian francs
and  increasingly in euros.  Therefore,  the construction of our Network and the
development  of our sales  and  marketing  resources  will  also be  subject  to
currency  exchange rate  fluctuations as we exchange the proceeds from the First
Offering and the Second Offering to pay our  construction  costs. In addition we
denominate our financial reports in Dutch guilders while maintaining significant
U.S. dollar denominated  assets and liabilities,  and so our reported results of
operations  may  be  significantly  affected  by  exchange  rate  movements.  In
addition,  we will become subject to greater foreign exchange fluctuations as we
expand  into  markets  outside  The  Netherlands  and begin to receive  revenues
denominated in currencies  other than Dutch guilders,  although the introduction
of the euro will largely  eliminate  these risks as all three Benelux  countries
have adopted the euro as their legal currency.

Risks Associated with Acquisitions, Investments and Strategic Alliances

         As part of our business strategy, we may enter into strategic alliances
with, or make investments in, companies in business areas that are complementary
to our current operations. Any such future strategic alliances, acquisitions


                                       22
<PAGE>


or  investments  would involve  risks.  Our strategy  presents risks inherent in
assessing the value,  strengths and  weaknesses of  acquisition  and  investment
opportunities,  and in integrating  and managing  newly-acquired  operations and
improving  their  operating  efficiency.  In  addition,  such  acquisitions  and
investments could divert the resources and management time of the Company. There
can  be no  assurance  that  any  desired  strategic  alliance,  acquisition  or
investment  could  be  made  in a  timely  manner  or on  terms  and  conditions
acceptable  to us. There can also be no assurance  that we will be successful in
identifying   attractive  acquisition   candidates,   completing  and  financing
additional   acquisitions  on  favorable  terms,  or  integrating  the  acquired
businesses or assets into its existing operations.

Risk Associated with International Expansion

         We are subject to all the inherent  risks  associated  with our plan to
expand  internationally,  including  complying  with various  regulatory and tax
regimes and  staffing and  maintaining  foreign  operations,  any of which could
result in a material adverse effect on our future operations.

Objections to Corporate Actions by a Shareholder and Control by Shareholders

         Cromwilld  Limited owns 15.0% of the outstanding  ordinary shares, on a
fully  diluted  basis,  after  giving  effect to the First  Offering  and Second
Offering. Cromwilld objected to the recapitalization, the First Offering and the
Second Offering and has threatened to challenge our actions in court.  Cromwilld
has threatened legal challenges to nullify certain of our actions and to nullify
resolutions  approved by our  shareholders  which could in principle  invalidate
this Exchange Offer.  Cromwilld is controlled by Denis O'Brien,  a member of our
supervisory  board.  Based upon advice from our legal counsel,  we believe that,
although we can give no assurances,  Cromwilld's challenges, if filed, will have
no legal basis and are without merit.  Nonetheless,  we are uncertain whether or
not Cromwilld  will,  in an attempt to frustrate  our actions,  block any of our
actions that  require  approval of all of our  shareholders.  You should also be
aware that  Cromwilld  and four other  shareholders  currently  own 79.5% of our
shares (on a fully diluted basis). These shareholders have the power to exercise
voting and  management  control.  The  interests  of these  shareholders  may be
different to your interests.

Risks Associated with Changes in Regulatory Environment

         The  implementation of directives and regulations of the European Union
intended  to  liberalize  the  telecommunications  market will enable us to gain
access to telecommunications networks controlled by PTTs. A number of directives
have been  implemented  by the European Union  members,  but several  directives
still  remain to be  implemented  in the member  states,  including  the Benelux
nations. A delay in the implementation of these directives and regulations could
have a material adverse effect on our business.

         Our operations depend on the licenses, authorizations and registrations
that we have obtained in The Netherlands, Belgium and the United Kingdom and the
success  of  our  applications  for  additional  licenses,   authorizations  and
registrations  in these and other  jurisdictions.  We have no guarantees that we
will  be  able  to  maintain  or  renew  these  licenses,   authorizations   and
registrations.  The loss of, or failure to obtain,  licenses,  authorizations or
registrations or a substantial  limitation thereof could have a material adverse
effect on our business. See "Business -- Regulation."

Risk of Fraud and Bad Debt

         Our  revenues  for the  three  months  ended  December  31,  1997  were
negatively  impacted  by a case of  fraud in  October  1997,  which we  estimate
resulted  in a loss of  approximately  NLG  1,000,000.  The fraud  involved  the
unauthorized  use of one of our test codes. As a result, a large number of calls
were originated over the course of four days and the associated  origination and
termination  costs  were  expensed  as  miscellaneous   operating  expenses.  In
addition,  some of our regular  customers  were unable to complete calls through
our Network.  We lost revenue from such  customers and offered  credits to these
customers.  While we believe  that  changes  in the  technology  we employ  will
curtail  potential  fraudulent  use of our  facilities,  we do not have in place
insurance coverage for potential fraud.


                                       23
<PAGE>



Any  reoccurrence of the fraudulent use of our facilities  could have a material
adverse  effect on our business.  See  "Management's  Discussion and Analysis of
Financial Condition and Results of Operations."

         Although we make the  appropriate  provisions for non-payment of monies
owed to us by our customers, as we move into the residential market the level of
bad debt is likely to  increase.  Any  significant  increase in the level of bad
debt could have a material adverse effect on our business.

Investment Company Considerations

         Our U.S.  counsel has advised us that, in their opinion,  we are not an
"investment  company"  which  is  required  to  be  registered  under  the  U.S.
Investment  Company Act of 1940. In rendering such opinion our U.S.  counsel did
not  independently  establish or verify any  information or facts supplied by us
and, with our permission,  assumed and relied entirely on the  completeness  and
accuracy of the  information we supplied.  We intend to carry on our business in
order to avoid  becoming  an  "investment  company."  If we were to be deemed an
"investment  company" under the U.S.  Investment Company Act of 1940 we would be
effectively  precluded from implementing this Exchange Offer. You should also be
aware that if we were deemed to be an "investment  company", we could be subject
to  administrative or legal proceedings which might mean that contracts to which
we are party might be rendered unenforceable or subject to recission.

Change of Control May Cause Default Under the Indenture

         Pursuant  to the terms of the  Notes,  each  holder  can  require us to
repurchase  their Notes where a change in control of VersaTel  occurs.  However,
our  existing  contractual  obligations  or  an  inability  to  obtain  adequate
resources may prevent us from  repurchasing the Notes. Our failure to repurchase
the Notes would be an event of default under the indenture  governing the Notes.
See "Description of the Exchange Notes."

Absence of Public Market

         There is no  established  trading  market  for the Notes.  The  initial
purchasers in the Second Offering  informed us that they intend to make a market
in the  Outstanding  Notes and, if issued,  the  Exchange  Notes.  However,  the
initial purchasers are under no obligation to do so and may discontinue making a
market at anytime.

         However  the Notes are  eligible  for  trading in the PORTAL  market by
qualified institutional buyers. In addition, we intend to apply for a listing of
the Notes on the Luxembourg  Stock Exchange.  Nonetheless,  the liquidity of any
market for the Notes will  depend  upon the number of holders of the Notes,  our
performance,  the  market  for  similar  securities  and the  prospects  for our
industry  generally.  Also,  the market for  non-investment  grade debt has been
subject to substantial  price swings.  Therefore,  we cannot make any assurances
that an active  trading market will develop or, if a market  develops,  what the
liquidity of that market will be.

Consequences of Failure to Exchange

         Untendered  Outstanding Notes that are not exchanged for Exchange Notes
pursuant to this Exchange Offer will remain restricted  securities.  Outstanding
Notes will continue to be subject to the following restrictions on transfer: (i)
Outstanding  Notes may be resold only if registered  pursuant to the  Securities
Act of 1933, if an exemption from  registration is available  thereunder,  or if
neither  such   registration  nor  such  exemption  is  required  by  law,  (ii)
Outstanding  Notes  shall bear a legend  restricting  transfer in the absence of
registration or an exemption  therefrom and (iii) a holder of Outstanding  Notes
who desires to sell or otherwise  dispose of all or any part of its  Outstanding
Notes under an exemption from registration  under the Securities Act of 1933, if
requested  by  us,  must  deliver  to  us  an  opinion  of  independent  counsel
experienced  in  Securities  Act matters,  reasonably  satisfactory  in form and
substance to us, that such exemption is available.



                                       24
<PAGE>


Original Issue Discount Consequences

         The Outstanding Notes were issued with original issue discount for U.S.
federal income tax purposes.  The Exchange Notes  generally will be treated as a
continuation  of the  Outstanding  Notes for U.S.  federal  income tax purposes.
Consequently,  holders of the  Exchange  Notes  generally  will be  required  to
include  original  issue  discount and stated  interest on the Exchange Notes in
gross  income  for such  purposes.  See  "U.S.  Tax  Considerations"  for a more
detailed  discussion of the U.S. federal income tax consequences for the holders
resulting from the Exchange Offer.










                                       25
<PAGE>


                                 USE OF PROCEEDS

         The Company will not receive any cash proceeds from the issuance of the
Exchange Notes offered hereby.  In consideration  for issuing the Exchange Notes
contemplated  herein, the Company will receive in exchange  Outstanding Notes in
like principal  amount.  The Outstanding  Notes  surrendered in exchange for the
Exchange Notes will be retired and canceled and cannot be reissued. Accordingly,
issuance of the Exchange Notes will not result in any change in the Indebtedness
(as defined on page 95) of the Company.

         The net proceeds  from the Second  Offering were  approximately  $139.0
million,  after deducting  underwriting  discounts and commissions and estimated
fees and  expenses.  The Company  plans to use the net proceeds  from the Second
Offering  to  finance  the  cost  (including  the cost of  design,  development,
construction,  acquisition,  installation  or integration) of assets used in the
telecommunications  business acquired by the Company or certain  subsidiaries of
the  Company or the  acquisition  of  interests  in other  entities  principally
engaged in the telecommunications  business. Prior to the application of the net
proceeds  from the  Second  Offering,  as  described  above,  such funds will be
invested by the Company in short-term investment grade securities.


                               THE EXCHANGE OFFER

General

         In  connection  with the Second  Offering,  the Company  entered into a
registration rights agreement (the "Registration  Rights Agreement") with Lehman
Brothers Inc., Lehman Brothers  International  (Europe) and Paribas  Corporation
(the "Initial  Purchasers")  and agreed to (i) file within 90 days,  and use its
reasonable  best efforts to cause to be declared  effective  within 150 days, of
the  date of the  original  issuance  of the  Outstanding  Notes a  registration
statement  (the   "Registration   Statement")  of  which  this  prospectus  (the
"Prospectus")  is a part with  respect to a  registered  offer to  exchange  the
Outstanding Notes for the Exchange Notes with terms  substantially  identical in
all material  respects to the Outstanding  Notes (the "Exchange Offer") and (ii)
use its reasonable best efforts to cause the Exchange Offer to be consummated on
or before 30 days after the date on which the Registration Statement is declared
effective by the Securities and Exchange Commission (the "Commission").

         In the  event  that  (i) the  Company  is not  permitted  to  file  the
Registration Statement or to consummate the Exchange Offer on account of changes
in law or the applicable  interpretations  of the staff of the Commission,  (ii)
any holder that is a "qualified  institutional  buyer",  as defined in Rule 144A
under the Securities Act of 1933 (a "Qualified  Institutional Buyer"),  notifies
the Company at least 20 business days prior to the  consummation of the Exchange
Offer that (a)  applicable law or Commission  policy  prohibits the Company from
participating in the Exchange Offer, (b) such holder may not resell the Exchange
Notes acquired by it in the Exchange  Offer to the public  without  delivering a
prospectus  and that this  Prospectus is not  appropriate  or available for such
resales by such  holder or (c) such  holder is a  broker-dealer  and holds Notes
acquired  directly  from the Company or an affiliate  of the Company,  (iii) the
Exchange Offer is not for any other reason consummated within 180 days after the
original  issue date of the  Outstanding  Notes,  (iv) any holder  (other than a
Participating  Broker-Dealer)  is not  eligible to  participate  in the Exchange
Offer,  or in the case of any holder that  participates  in the Exchange  Offer,
such holder does not receive Exchange Notes on the date of the exchange that may
be sold without restriction under federal securities laws (other than due solely
to the status of such holder as an affiliate  of the Company  within the meaning
of the Securities Act or due to the requirement  that such holder deliver a copy
of this  Prospectus in connection  with any resale of the Exchange Notes) or (v)
the  Exchange  Offer has been  completed  and in the  opinion of counsel for the
Initial Purchasers a Registration  Statement must be filed and a prospectus must
be delivered by the Initial  Purchasers in connection  with any offering or sale
of  Transfer  Restricted  Securities  (as  defined  in the  Registration  Rights
Agreement),  the Company will use its reasonable best efforts to file, within 90
days of the  earliest to occur of the  preceding  events,  a shelf  registration
statement  pursuant  to the  Securities  Act with  respect  to the resale of the
Outstanding  Notes (the "Shelf  Registration  Statement")  and to keep the Shelf
Registration Statement effective until the second anniversary of the Issue Date.


                                       26
<PAGE>


         In the event that (i) neither the Registration  Statement nor the Shelf
Registration  Statement is filed with the Commission on or prior to the 90th day
following the date of original issue of the Outstanding  Notes, (ii) neither the
Registration   Statement  nor  the  Shelf  Registration  Statement  is  declared
effective on or prior to the 150th day following  the date of original  issue of
the Outstanding  Notes, (iii) the Exchange Offer is not consummated on or before
30 days  after  the  150th  day  following  the  date of  original  issue of the
Outstanding Notes, or (iv) (a) the Registration  Statement is filed and declared
effective  but  thereafter  ceases to be effective or fails to be usable for its
intended  purpose  at any  time  prior to the time  that the  Exchange  Offer is
consummated and is not declared  effective  within 5 business days thereafter or
(b) the  Shelf  Registration  Statement  is filed  and  declared  effective  but
thereafter ceases to be effective or fails to be usable for its intended purpose
at any time  during the  Effectiveness  Period (as  defined in the  Registration
Rights Agreement) and is not declared  effective again within five business days
thereafter,  the interest rate borne by the Outstanding Notes shall be increased
by one-half of one percent per annum following such 90-day period in the case of
clause (i)  above,  following  such  150-day  period in the case of clause  (ii)
above,  following  such  30-day  period in the case of clause  (iii)  above,  or
commencing  on the  day  the  applicable  registration  statement  ceases  to be
effective or usable for its intended  purpose  without being declared  effective
again  within 5 business  days in the case of clause (iv) above.  The  aggregate
amount of such  increase  from the  original  interest  rate  pursuant  to these
provisions will in no event exceed 1.5 percent per annum. Upon (w) the filing of
the Registration  Statement or the Shelf Registration Statement for the Exchange
Offer  after  the  90-day  period   described  in  clause  (i)  above,  (x)  the
effectiveness  of the  Registration  Statement or Shelf  Registration  Statement
after the 150-day period described in clause (ii) above, (y) the consummation of
the Exchange Offer after the 30-day period  described in clause (iii) above,  or
(2) the  effectiveness  or usability  of the  Registration  Statement  which had
ceased to remain  effective or be usable,  or the  effectiveness or usability of
the Shelf  Registration  Statement  which had ceased to remain  effective  or be
usable,  the interest rate borne by the Outstanding  Notes from the date of such
filing, effectiveness,  usability or the day before the date of consummation, as
the case may be, will be reduced to the original interest rate if the Company is
otherwise in compliance with such requirements.

         Upon  the  terms  and  subject  to the  conditions  set  forth  in this
Prospectus  and in the  accompanying  letter  of  transmittal  (the  "Letter  of
Transmittal"),  the Company will accept all Outstanding  Notes validly  tendered
prior to 5:00 p.m.,  New York City time,  on February 23, 1999 (the  "Expiration
Date").  The Company will issue  $1,000  principal  amount of Exchange  Notes in
exchange for each $1,000 principal  amount of Outstanding  Notes accepted in the
Exchange  Offer.  Holders  may  tender  some or all of their  Outstanding  Notes
pursuant to the Exchange Offer in denominations of $1,000 and integral multiples
thereof.

         Based on no-action  letters  issued by the staff of the  Commission  to
third parties,  the Company  believes that the Exchange Notes issued pursuant to
the Exchange Offer in exchange for Outstanding  Notes may be offered for resale,
resold  and  otherwise  transferred  by any  holder  thereof  (other  than (i) a
broker-dealer  who purchased such Outstanding Notes directly from the Company to
resell  pursuant  to Rule  144A  or any  other  available  exemption  under  the
Securities Act or (ii) a person that is an "affiliate" of the Company within the
meaning  of Rule 405 under  the  Securities  Act)  without  compliance  with the
registration  and  prospectus  delivery  requirements  of  the  Securities  Act,
provided that the holder is acquiring the Exchange Notes in its ordinary  course
of business and is not participating and does not intend to participate, and has
no  arrangements  or  understanding  with  any  person  to  participate,  in the
distribution  of the Exchange  Notes.  Holders of  Outstanding  Notes wishing to
accept the Exchange  Offer must  represent  to the Company that such  conditions
have been met.

         Each  broker-dealer  that  receives  Exchange  Notes  in  exchange  for
Outstanding  Notes held for its own  account,  as a result of  market-making  or
other trading activities,  must acknowledge that it will deliver a prospectus in
connection  with any resale of such Exchange  Notes.  The Letter of  Transmittal
states  that  by  so  acknowledging   and  by  delivering  a  prospectus,   such
broker-dealer will not be deemed to admit that it is an "underwriter" within the
meaning  of  the  Securities  Act.  The  Prospectus,  as it may  be  amended  or
supplemented from time to time, may be used by such  broker-dealer in connection
with resales of Exchange Notes received in exchange for Outstanding  Notes.  The
Company has agreed that, for a period of 180 days after the Expiration  Date, it
will make this  Prospectus  and any amendment or  supplement to this  Prospectus
available to any such broker-dealer for use in connection with any such resale.
See "Plan of Distribution."


                                       27
<PAGE>


         As of the date of this  Prospectus,  $150 million  aggregate  principal
amount of the Outstanding Notes is outstanding.  In connection with the issuance
of the  Outstanding  Notes,  the  Company  arranged  for the  Outstanding  Notes
initially  purchased  by  Qualified   Institutional  Buyers  to  be  issued  and
transferable  in  book-entry  form  through  the  facilities  of DTC,  acting as
depositary.  The  Exchange  Notes  will also be  issuable  and  transferable  in
book-entry form through DTC.

         This Prospectus,  together with the accompanying Letter of Transmittal,
is being sent to all  registered  holders as of January  21,  1999 (the  "Record
Date").

         The  Company  shall  be  deemed  to  have  accepted   validly  tendered
Outstanding  Notes when, as and if the Company has given oral or written  notice
thereof to the Exchange Agent.  See "-- Exchange Agent." The Exchange Agent will
act as agent for the tendering  holders of Outstanding  Notes for the purpose of
receiving Exchange Notes from the Company and delivering  Exchange Notes to such
holders.

         If any tendered Outstanding Notes are not accepted for exchange because
of an invalid tender or the occurrence of certain other events set forth herein,
certificates for any such unaccepted Outstanding Notes will be returned, without
expenses,  to the tendering holder thereof as promptly as practicable  after the
Expiration Date.

         Holders of Outstanding  Notes who tender in the Exchange Offer will not
be required to pay brokerage commissions or fees or, subject to the instructions
in the Letter of  Transmittal,  transfer  taxes with  respect to the exchange of
Outstanding  Notes  pursuant to the  Exchange  Offer.  The Company  will pay all
charges and expenses,  other than certain  applicable  taxes, in connection with
the Exchange Offer. See "-- Fees and Expenses."

Expiration Date; Extensions; Amendments

         The term  "Expiration  Date"  shall mean  February 23,  1999 unless the
Company,  in its sole discretion,  extends the Exchange Offer, in which case the
term "Expiration Date" shall mean the latest date to which the Exchange Offer is
extended.

         In order to extend the  Expiration  Date,  the Company  will notify the
Exchange  Agent of any extension by oral or written  notice and will mail to the
record holders of Outstanding Notes an announcement  thereof, each prior to 9:00
a.m.,  New York  City  time,  on the next  business  day  after  the  previously
scheduled  Expiration  Date.  Such  announcement  may state that the  Company is
extending the Exchange Offer for a specified period of time.

         The  Company  reserves  the  right  (i)  to  delay  acceptance  of  any
Outstanding  Notes,  to extend the Exchange  Offer or to terminate  the Exchange
Offer and to refuse to accept Outstanding Notes not previously accepted,  if any
of the  conditions set forth herein under "--  Termination"  shall have occurred
and shall not have been waived by the Company (if  permitted to be waived by the
Company),  by  giving  oral or  written  notice  of  such  delay,  extension  or
termination to the Exchange  Agent,  and (ii) to amend the terms of the Exchange
Offer in any  manner  deemed  by it to be  advantageous  to the  holders  of the
Outstanding  Notes.  Any such delay in  acceptance,  extension,  termination  or
amendment  will be followed as promptly as practicable by oral or written notice
thereof.  If the Exchange Offer is amended in a manner determined by the Company
to  constitute  a material  change,  the Company  will  promptly  disclose  such
amendment  in a manner  reasonably  calculated  to  inform  the  holders  of the
Outstanding Notes of such amendment.

         Without  limiting  the manner by which the  Company  may choose to make
public  announcements  of any delay in  acceptance,  extension,  termination  or
amendment  of the  Exchange  Offer,  the  Company  shall have no  obligation  to
publish, advertise, or otherwise communicate any such public announcement, other
than by making a timely release to the Dow Jones News Service.


                                       28
<PAGE>


Interest on the Exchange Notes

         The Exchange  Notes will bear interest  from December 3, 1998,  payable
semiannually  on May 15 and November 15 of each year commencing on May 15, 1999,
at the rate of 13 1/4% per annum. Holders of Outstanding Notes whose Outstanding
Notes are  accepted  for  exchange  will be deemed to have  waived  the right to
receive any payment in respect of interest on the Outstanding Notes accrued from
December  3,  1998  until  the  date  of the  issuance  of the  Exchange  Notes.
Consequently,  holders who exchange their  Outstanding  Notes for Exchange Notes
will  receive  the same  interest  payment on May 15,  1999 (the first  interest
payment date with respect to the Outstanding  Notes and the Exchange Notes) that
they would have received had they not accepted the Exchange Offer.

Procedures for Tendering

         To tender in the Exchange Offer, a holder must complete,  sign and date
the Letter of Transmittal,  or a facsimile thereof,  have the signatures thereon
guaranteed  if  required  by the Letter of  Transmittal,  and mail or  otherwise
deliver  such  Letter  of  Transmittal  or such  facsimile,  together  with  the
Outstanding  Notes  (unless  such  tender  is  being  effected  pursuant  to the
procedure  for  book-entry  transfer  described  below)  and any other  required
documents,  to the Exchange Agent prior to 5:00 p.m., New York City time, on the
Expiration Date.

         Any financial  institution  that is a participant  in DTC's  Book-Entry
Transfer  Facility system may make book-entry  delivery of the Outstanding Notes
by causing DTC to transfer  such  Outstanding  Notes into the  Exchange  Agent's
account in  accordance  with DTC's  Automated  Tender  Offer  Program  ("ATOP").
Although  delivery  of  Outstanding  Notes may be  effected  through  book-entry
transfer into the Exchange Agent's account at DTC, the Letter of Transmittal (or
facsimile  thereof),  with  any  required  signature  guarantees  and any  other
required  documents,  must,  in any case,  be  transmitted  to and  received  or
confirmed  by the  Exchange  Agent at its  addresses  set forth herein under "--
Exchange Agent" prior to 5:00 p.m., New York City time, on the Expiration Date.

         DELIVERY OF DOCUMENTS TO DTC IN ACCORDANCE WITH ITS PROCEDURES DOES NOT
CONSTITUTE DELIVERY TO THE EXCHANGE AGENT.

         The  tender  by a  holder  of  Outstanding  Notes  will  constitute  an
agreement  between such holder and the Company in accordance  with the terms and
subject to the conditions set forth herein and in the Letter of Transmittal.

         Delivery of all  documents  must be made to the  Exchange  Agent at its
address  set forth  herein.  Holders  may also  request  that  their  respective
brokers,  dealers,  commercial  banks,  trust  companies or nominees effect such
tender for such holders.

         The  method  of  delivery  of  Outstanding  Notes  and the  Letters  of
Transmittal  and all other  required  documents to the Exchange  Agent is at the
election and risk of the holders. Instead of delivery by mail, it is recommended
that holders use an overnight or hand delivery service. In all cases, sufficient
time should be allowed to assure timely  delivery.  No Letter of  Transmittal or
Outstanding Notes should be sent to the Company.

         Only a holder of Outstanding Notes may tender such Outstanding Notes in
the Exchange  Offer.  The term "holder" with respect to the Exchange Offer means
any person in whose name  Outstanding  Notes are  registered on the books of the
Company or any other  person who has  obtained a properly  completed  bond power
from the registered  holder,  or any person whose  Outstanding Notes are held of
record by DTC who  desires  to  deliver  such  Outstanding  Notes by  book-entry
transfer at DTC.

         Any  beneficial  holder whose  Outstanding  Notes are registered in the
name of his broker, dealer,  commercial bank, trust company or other nominee and
who wishes to tender should contact such registered holder promptly and instruct
such registered holder to tender on his behalf. If such beneficial holder wishes
to tender on his own behalf,  such beneficial  holder must,  prior to completing
and executing the Letter of Transmittal  and delivering his  Outstanding  Notes,
either make  appropriate  arrangements to register  ownership of the Outstanding
Notes in such holder's name


                                       29
<PAGE>


or obtain a  properly  completed  bond  power from the  registered  holder.  The
transfer of record ownership may take considerable time.

         Signatures on a Letter of Transmittal or a notice of withdrawal, as the
case may be,  must be  guaranteed  by a  member  firm of a  registered  national
securities exchange or of the National Association of Securities Dealers,  Inc.,
a commercial  bank or trust  company  having an office or  correspondent  in the
United States or an "eligible guarantor institution" (an "Eligible Institution")
within the meaning of Rule 17Ad-15 under the Securities Exchange Act of 1934, as
amended (the "Exchange  Act"),  unless the Outstanding  Notes tendered  pursuant
thereto are tendered (i) by a registered  holder who has not  completed  the box
entitled "Special Issuance  Instructions" or "Special Delivery  Instructions" on
the Letter of Transmittal or (ii) for the account of an Eligible Institution.

         If the  Letter of  Transmittal  is signed  by a person  other  than the
registered  holder of any  Outstanding  Notes listed therein,  such  Outstanding
Notes must be endorsed or accompanied by appropriate bond powers which authorize
such person to tender the Outstanding Notes on behalf of the registered  holder,
in either case signed as the name of the registered holder or holders appears on
the Outstanding Notes.

         If the Letter of  Transmittal or any  Outstanding  Notes or bond powers
are signed by trustees, executors, administrators, guardians, attorneys-in-fact,
officers  of  corporations  or others  acting in a fiduciary  or  representative
capacity, such persons should so indicate when signing and, unless waived by the
Company,  evidence satisfactory to the Company of their authority to so act must
be submitted with the Letter of Transmittal.

         All the questions as to the validity, form, eligibility (including time
of receipt), acceptance and withdrawal of the tendered Outstanding Notes will be
determined by the Company in its sole discretion,  which  determinations will be
final and binding. The Company reserves the absolute right to reject any and all
Outstanding  Notes not validly  tendered or any Outstanding  Notes the Company's
acceptance  of which  would,  in the  opinion of  counsel  for the  Company,  be
unlawful.   The  Company  also   reserves  the  absolute   right  to  waive  any
irregularities or conditions of tender as to particular  Outstanding  Notes. The
Company's  interpretation  of the terms and  conditions  of the  Exchange  Offer
(including  the  instructions  in the Letter of  Transmittal)  will be final and
binding  on all  parties.  Unless  waived,  any  defects  or  irregularities  in
connection  with tenders of Outstanding  Notes must be cured within such time as
the Company shall  determine.  Neither the Company,  the Exchange  Agent nor any
other  person  shall  be under  any  duty to give  notification  of  defects  or
irregularities  with  respect to tenders of  Outstanding  Notes nor shall any of
them  incur any  liability  for  failure to give such  notification.  Tenders of
Outstanding Notes will not be deemed to have been made until such irregularities
have been cured or waived.  Any Outstanding Notes received by the Exchange Agent
that are not  properly  tendered  and as to which the defects or  irregularities
have not been cured or waived  will be  returned  without  cost by the  Exchange
Agent  to the  tendering  holder  of such  Outstanding  Notes  unless  otherwise
provided in the Letter of  Transmittal,  as soon as  practicable  following  the
Expiration Date.

         In addition,  the Company  reserves the right in its sole discretion to
(a) purchase or make offers for any  Outstanding  Notes that remain  outstanding
subsequent to the  Expiration  Date,  or, as set forth under  "Termination,"  to
terminate the Exchange Offer and (b) to the extent  permitted by applicable law,
purchase   Outstanding  Notes  in  the  open  market,  in  privately  negotiated
transactions or otherwise.  The terms of any such purchases or offers may differ
from the terms of the Exchange Offer.

         By tendering,  each holder of  Outstanding  Notes will represent to the
Company that,  among other things,  the Exchange Notes acquired  pursuant to the
Exchange  Offer are being  obtained  in the  ordinary  course of business of the
person receiving such Exchange Notes,  whether or not such person is the holder,
that neither the holder nor any other person has an arrangement or understanding
with any person to  participate  in the  distribution  of the Exchange Notes and
that  neither  the  holder nor any such other  person is an  "affiliate"  of the
Company within the meaning of Rule 405 under the Securities Act.


                                       30
<PAGE>


Guaranteed Delivery Procedures

         Holders  who wish to  tender  their  Outstanding  Notes  and (i)  whose
Outstanding  Notes are not  immediately  available,  or (ii) who cannot  deliver
their  Outstanding  Notes,  the  Letter of  Transmittal,  or any other  required
documents to the Exchange Agent prior to the Expiration  Date, or if such holder
cannot  complete the procedure for  book-entry  transfer on a timely basis,  may
effect a tender if:

              (a) the tender is made through an Eligible Institution;

              (b) prior to the Expiration Date, the Exchange Agent receives from
         such  Eligible  Institution  a  properly  completed  and duly  executed
         "notice  of  guaranteed   delivery"  in  the  form   accompanying  this
         Prospectus (by facsimile  transmission,  mail or hand delivery) setting
         forth the name and address of the holder of the Outstanding  Notes, the
         certificate  number  or  numbers  of  such  Outstanding  Notes  and the
         principal amount of Outstanding Notes tendered, stating that the tender
         is being made thereby, and guaranteeing that, within five business days
         after the  Expiration  Date,  the Letter of  Transmittal  (or facsimile
         thereof), together with the certificate(s) representing the Outstanding
         Notes  to be  tendered  in  proper  form  for  transfer  and any  other
         documents  required by the Letter of Transmittal,  will be deposited by
         the Eligible Institution with the Exchange Agent; and

              (c) such properly completed and executed Letter of Transmittal (or
         facsimile thereof),  together with the certificate(s)  representing all
         tendered Outstanding Notes in proper form for transfer (or confirmation
         of a book-entry  transfer into the Exchange  Agent's  account at DTC of
         Outstanding  Notes  delivered  electronically)  and all other documents
         required by the Letter of  Transmittal  are  received  by the  Exchange
         Agent within five business days after the Expiration Date.

Withdrawal of Tenders

         Except as otherwise  provided herein,  tenders of Outstanding Notes may
be  withdrawn  at any  time  prior to 5:00  p.m.,  New York  City  time,  on the
Expiration Date unless previously accepted for exchange.

         To withdraw a tender of  Outstanding  Notes in the  Exchange  Offer,  a
written or facsimile  transmission  notice of withdrawal must be received by the
Exchange Agent at its address set forth herein prior to 5:00 p.m., New York City
time, on the business day prior to the  Expiration  Date and prior to acceptance
for exchange  thereof by the  Company.  Any such notice of  withdrawal  must (i)
specify the name of the person  having  deposited  the  Outstanding  Notes to be
withdrawn (the "Depositor"), (ii) identify the Outstanding Notes to be withdrawn
(including  the  certificate  number or  numbers  and  principal  amount of such
Outstanding  Notes),  (iii) be signed by the Depositor in the same manner as the
original  signature on the Letter of Transmittal by which such Outstanding Notes
were tendered (including any required signature guarantees) or be accompanied by
documents  of  transfers  sufficient  to permit the Trustee  with respect to the
Outstanding  Notes to register the transfer of such  Outstanding  Notes into the
name of the Depositor  withdrawing the tender and (iv) specify the name in which
any such Outstanding  Notes are to be registered,  if different from that of the
Depositor.  All questions as to the validity,  form and  eligibility  (including
time of receipt) for such withdrawal  notices will be determined by the Company,
whose determination  shall be final and binding on all parties.  Any Outstanding
Notes so withdrawn will be deemed not to have been validly tendered for purposes
of the Exchange Offer and no Exchange Notes will be issued with respect  thereto
unless the Outstanding Notes so withdrawn are validly tendered.  Any Outstanding
Notes which have been  tendered but which are not accepted for exchange  will be
returned  to the  holder  thereof  without  cost  to  such  holder  as  soon  as
practicable after withdrawal, rejection of tender or termination of the Exchange
Offer.  Properly withdrawn Outstanding Notes may be tendered by following one of
the procedures  described  above under "-- Procedures for Tendering" at any time
prior to the Expiration Date.



                                       31
<PAGE>


Termination

         Notwithstanding  any other term of the Exchange Offer, the Company will
not be required to accept for  exchange,  or exchange  Exchange  Notes for,  any
Outstanding  Notes not  therefore  accepted for  exchange,  and may terminate or
amend the  Exchange  Offer as  provided  herein  before the  acceptance  of such
Outstanding  Notes if: (i) any action or  proceeding is instituted or threatened
in any  court or by or  before  any  governmental  agency  with  respect  to the
Exchange  Offer,  which,  in  the  reasonable  judgment  of the  Company,  might
materially  impair the Company's  ability to proceed with the Exchange  Offer or
(ii) any law, statute,  rule or regulation is proposed,  adopted or enacted,  or
any existing law, statute, rule or regulation is interpreted by the staff of the
Commission  or  court of  competent  jurisdiction  in a  manner,  which,  in the
reasonable  judgment  of the  Company,  might  materially  impair the  Company's
ability to proceed with the Exchange Offer.

         If the Company  determines that it may terminate the Exchange Offer, as
set forth above, the Company may (i) refuse to accept any Outstanding  Notes and
return any  Outstanding  Notes that have been  tendered to the holders  thereof,
(ii) extend the Exchange Offer and retain all  Outstanding  Notes tendered prior
to the expiration of the Exchange  Offer,  subject to the rights of such holders
of tendered  Outstanding Notes to withdraw their tendered  Outstanding Notes, or
(iii) waive such termination event with respect to the Exchange Offer and accept
all properly tendered  Outstanding  Notes that have not been withdrawn.  If such
waiver  constitutes a material  change in the Exchange  Offer,  the Company will
disclose  such change by means of a supplement to this  Prospectus  that will be
distributed to each registered holder of Outstanding Notes, and the Company will
extend the Exchange Offer for a period of five to ten business  days,  depending
upon  the  significance  of the  waiver  and the  manner  of  disclosure  to the
registered  holders  of the  Outstanding  Notes,  if the  Exchange  Offer  would
otherwise expire during such period.

Exchange Agent

         United  States  Trust  Company  of New  York,  the  Trustee  under  the
Indenture,  has  been  appointed  as  Exchange  Agent  for the  Exchange  Offer.
Questions and requests for assistance and requests for additional copies of this
Prospectus  or of the Letter of  Transmittal  should be directed to the Exchange
Agent addressed as follows:

         By Mail or Hand Delivery:       United States Trust Company of New York
                                         770 Broadway, 13th Floor
                                         New York, New York  10003
                                         Attention:  Corporate Trust Services

         Facsimile Transmission:         (212) 780-0592
         Confirm by Telephone:           (800) 548-6565

Fees and Expenses

         The expenses of soliciting  tenders pursuant to the Exchange Offer will
be borne by the Company. The principal  solicitation for tenders pursuant to the
Exchange Offer is being made by mail.  Additional  solicitations  may be made by
officers and regular  employees of the Company and its affiliates in person,  by
telegraph or telephone.

         The Company  will not make any  payments  to brokers,  dealers or other
persons soliciting acceptances of the Exchange Offer. The Company, however, will
pay the Exchange  Agent  reasonable and customary fees for its services and will
reimburse  the  Exchange  Agent for its  reasonable  out-of-pocket  expenses  in
connection  therewith.  The  Company  may also pay  brokerage  houses  and other
custodians,  nominees and  fiduciaries  the  reasonable  out-of-pocket  expenses
incurred by them in forwarding copies of this Prospectus, Letters of Transmittal
and related  documents to the beneficial  owners of the Outstanding Notes and in
handling or forwarding tenders for exchange.

         The  expenses to be incurred in  connection  with the  Exchange  Offer,
including fees and expenses of the Exchange Agent and Trustee and accounting and
legal fees, will be paid by the Company.


                                       32
<PAGE>


         The Company  will pay all transfer  taxes,  if any,  applicable  to the
exchange of  Outstanding  Notes  pursuant to the Exchange  Offer.  If,  however,
certificates  representing  Exchange  Notes or  Outstanding  Notes for principal
amounts not tendered or accepted for exchange are to be delivered  to, or are to
be  registered  or issued in the name of, any person  other than the  registered
holder of the Outstanding Notes tendered,  or if tendered  Outstanding Notes are
registered in the name of any person other than the person signing the Letter of
Transmittal,  or if a  transfer  tax is imposed  for any  reason  other than the
exchange of Outstanding Notes pursuant to the Exchange Offer, then the amount of
any such transfer taxes (whether  imposed on the registered  holder or any other
person) will be payable by the tendering  holder.  If  satisfactory  evidence of
payment of such taxes or exemption therefrom is not submitted with the Letter of
Transmittal,  the amount of such transfer taxes will be billed  directly to such
tendering holder.



                                       33
<PAGE>


                            EXCHANGE RATE INFORMATION

         The table  below  sets  forth,  for the  periods  and dates  indicated,
certain  information  concerning  the  Noon  Buying  Rates  for  Dutch  guilders
expressed in U.S.  dollars per Dutch  guilder.  On September 30, 1998,  the Noon
Buying Rate was NLG 1.88 per $1.00.

<TABLE>
<CAPTION>

                                                                                        Period
                   Period                           High                Low           Average(1)         Period End
- -------------------------------------------- ------------------ ------------------ -------------     --------------
<S>                                                 <C>                <C>               <C>                <C>
1994........................................        1.98               1.67              1.82               1.74
1995........................................        1.75               1.52              1.60               1.60
1996........................................        1.76               1.61              1.69               1.73
1997........................................        2.12               1.73              1.95               2.03
1998........................................        2.09               1.81              1.98               1.88
1999 (through January 8, 1999)..............        1.91               1.87              1.89               1.91

</TABLE>

- ----------

(1) The  average  of the Noon  Buying  Rates on the last day of each full  month
    during the period.

         Netherlands  law does not impose  restrictions  that  would  affect the
remittance of interest or other payments to nonresident  holders of the Notes or
any other foreign exchange  controls.  Fluctuations in the exchange rate between
the Dutch guilder and the U.S. dollar in the past are not necessarily indicative
of fluctuations that may occur during the term of the Notes.



                                       34
<PAGE>


                                 CAPITALIZATION

         The  following  table sets forth the cash and  restricted  cash and the
capitalization  of the Company as of  September  30,  1998 (i) on an  historical
basis and (ii) on an as adjusted basis,  assuming the consummation of the Second
Offering on such date and the maintenance of the estimated net proceeds  thereof
as cash, as if the Second  Offering had occurred on September 30, 1998. See "Use
of Proceeds." You should read the  information  set forth in the following table
in  conjunction  with  the  Financial  Statements  included  elsewhere  in  this
Prospectus.

<TABLE>
<CAPTION>
                                                                                                 As of September 30, 1998
                                                                                     -----------------------------------------------
                                                                                        Actual                  As Adjusted(1)
                                                                                     -----------         ---------------------------
                                                                                         NLG               NLG(2)            $(3)
                                                                                                     (In thousands)
<S>                                                                                    <C>               <C>               <C>
Cash and restricted cash(4) ..................................................          395,166           656,392           349,145
                                                                                       ========          ========          ========

Current maturities of long-term debt .........................................              482               482               256
Long-term debt (less current portion):
  Other debt:
  13 1/4% Senior Notes due 2008(5) ...........................................          422,539           422,539           224,755
                                                                                       --------          --------          --------
  13 1/4% Senior Notes due 2008(6) ...........................................             --             268,849           143,005
                                                                                       --------          --------          --------
     Total debt ..............................................................          423,021           691,870           368,016
                                                                                       --------          --------          --------

Shareholders' equity:
  Ordinary Shares, par value NLG 0.10 per share-- 44,550,000 .................            1,943             1,943             1,034
     shares authorized; 19,427,405 shares issued and
     outstanding
  Warrants(7) ................................................................            3,341             5,212             2,772
  Additional paid-in capital .................................................           50,787            50,787            27,014
  Accumulated deficit ........................................................          (65,580)          (65,580)          (34,883)
                                                                                       --------          --------          --------
     Total shareholders' equity (deficit) ....................................           (9,509)           (7,638)           (4,063)
                                                                                       --------          --------          --------
     Total capitalization ....................................................          413,512           684,232           363,953
                                                                                       ========          ========          ========
</TABLE>

- ----------

(1) Reflects the Second  Offering as if it had been  completed on September
    30,  1998,  and the  maintenance  of the net proceeds  thereof as cash.  See
    "Security  Ownership of Principal  Stockholders and Management" and "Certain
    Relationships and Related Transactions."

(2) Solely for the convenience of the reader,  the U.S. dollar amount of the
    Notes has been  translated  into Dutch  guilders  at the Noon Buying Rate on
    September 30, 1998 of NLG 1.88 per $1.00.

(3) Solely for the convenience of the reader, Dutch guilder amounts have
    been translated  into U.S.  dollars at the Noon Buying Rate on September 30,
    1998 of NLG 1.88 per $1.00.

(4) The estimated  net cash  proceeds from the Second  Offering of NLG 261.2
    million ($139.0 million) have been added to cash pending application of such
    proceeds as described in "Use of Proceeds."

(5) 13 1/4% Senior Notes due 2008 issued as of May 27, 1998. For the purposes of
    this table,  NLG 3.3 million has been  allocated to the  warrants  issued in
    connection with the First Offering.

(6) 13 1/4% Senior Notes due 2008 issued as of December 3, 1998.  For the
    purposes of this table,  NLG 1.9 million has been  allocated to the warrants
    issued in connection with the Second Offering.

(7) For the  purposes of this table,  NLG 3.3 million has been  allocated to
    the  warrants  issued  in  connection  with the First  Offering  and NLG 1.9
    million has been  allocated to the warrants  issued in  connection  with the
    Second Offering.

         There has been no material change in the  capitalization of the Company
since September 30, 1998.



                                       35
<PAGE>


                        SELECTED FINANCIAL AND OTHER DATA

         The selected  financial data for VersaTel,  presented  below, as of and
for the two fiscal years ended December 31, 1996 and December 31, 1997 have been
derived  from the Audited  Financial  Statements  of  VersaTel,  which have been
audited  by  Arthur  Andersen,   independent  public  accountants.  The  summary
financial  data for the nine months ended  September  30, 1997 and September 30,
1998 have been derived from the Unaudited Financial Statements,  which have been
prepared in accordance with U.S. GAAP and on a basis which  management  believes
is  consistent  with that of the Audited  Financial  Statements.  The  unaudited
financial data for the nine months ended September 30, 1997 and 1998 include all
normal and  recurring  adjustments  necessary for the fair  presentation  of the
results of operations  and financial  condition of the Company for such periods.
You  should  read  the   information   set  forth  below  in  conjunction   with
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations  -- Results of  Operations"  and the  Financial  Statements  included
elsewhere in this Prospectus.

<TABLE>
<CAPTION>
                                                          Fiscal Year Ended December 31,            Nine Months Ended September 30,
                                                   ---------------------------------------------- ----------------------------------
                                                      1995        1996              1997              1997              1998
                                                   ----------  ----------  ----------------------- ---------  ----------------------
                                                      NLG         NLG         NLG         $(1)        NLG         NLG         $(1)
                                                                         (In thousands, except per share data)
<S>                                                  <C>        <C>        <C>         <C>         <C>         <C>         <C>
Statement of Operations Data:

Revenue .........................................        52       6,428      18,896      10,051      14,263      25,880      13,766
Operating expenses:
Cost of revenue excl. depreciation and
  amortization ..................................       117       4,954      17,405       9,258      11,170      21,120      11,234
Selling, general and administrative .............       538       5,485      17,527       9,323      10,929      30,002      15,958
Depreciation and amortization ...................        11         453       3,237       1,722       1,238       4,914       2,614
                                                     ------     -------     -------     -------     -------     -------     -------
Total operating expenses ........................       666      10,892      38,169      20,303      23,337      56,036      29,806
                                                     ------     -------     -------     -------     -------     -------     -------

Loss from operations ............................      (614)     (4,464)    (19,273)    (10,252)     (9,074)    (30,156)    (16,040)
Interest expense (income), net ..................         1         269         534         284         330      14,962       7,959
Currency loss (gain) ............................      --          --            53          28        --        (4,747)     (2,525)
                                                     ------     -------     -------     -------     -------     -------     -------
Net loss ........................................      (615)     (4,733)    (19,860)    (10,564)     (9,404)    (40,371)    (21,474)
                                                     ======     =======     =======     =======     =======     =======     =======

Net loss per share (Basic and Diluted) ..........     (0.18)      (0.95)      (2.20)      (1.17)      (1.06)      (2.65)      (1.41)
Weighted average number of shares
  outstanding ...................................     3,327       5,004       9,042       9,042       8,910      15,248      15,248
</TABLE>


<TABLE>
<CAPTION>
                                                                          As of December 31,                  As of September 30,
                                                                ------------------------------------------- ---------------------
                                                                   1995      1996            1997                  1998
                                                                ---------- ----------- ------------------- ---------------------
                                                                   NLG       NLG         NLG        $(1)         NLG        $(1)
                                                                                         (In thousands)
<S>                                                                 <C>      <C>        <C>         <C>        <C>         <C>
Balance Sheet Data:
Cash and restricted cash .....................................      160      4,443        1,495         795     395,166     210,195
Working capital (excluding cash and restricted cash) .........      436     (2,704)     (24,774)    (13,178)    (36,515)    (19,423)
Capitalized finance cost .....................................       --         --           --          --      19,333      10,284
Property, plant and equipment, net ...........................      224      2,340       13,619       7,244      23,161      12,320
Construction in progress .....................................       --         --           --          --      10,407       5,536
Goodwill .....................................................       --         --           --          --       1,478         786
                                                                 ------     ------      -------    --------    --------    --------
Total assets .................................................      820      8,160       19,331      10,282     459,880     244,617
 
Total long-term obligations (including current portion).......      614      4,185        8,491       4,516     423,022     225,012

Total shareholders' equity (deficit) .........................     (120)       146      (18,214)     (9,688)     (9,510)     (5,059)
</TABLE>





                                       36
<PAGE>


<TABLE>
<CAPTION>
                                                   Fiscal Year Ended December 31,            Nine Months Ended September 30,
                                          ---------------------------------------------    -----------------------------------------
                                             1995         1996               1997             1997                   1998
                                           --------      -------       ----------------    ---------    ----------------------------
                                              NLG         NLG          NLG         $(1)       NLG           NLG          $(1)
                                                                  (In thousands, except ratio)
<S>                                         <C>          <C>         <C>         <C>         <C>         <C>          <C>
Other Financial Data:

SG&A as a percentage of revenue .......      194.2%        85.3%        92.8%      92.8%       76.6%       115.9%       115.9%
EBITDA(2) .............................       (603)      (4,011)     (16,036)    (8,530)     (7,836)     (25,242)     (13,426)
Capital expenditures ..................        213        2,569       14,516      7,721       5,238       24,076       12,806


Cash Flow Data:

Net cash provided by (used in) operating
  activities ..........................       (715)      (1,718)       5,766      3,067         832     (179,473)     (95,464)
Net cash used in investing activities .       (234)      (2,569)     (14,516)    (7,721)     (5,238)     (24,076)     (12,806)
Net cash provided by financing
  activities ..........................      1,109        8,571        5,807      3,089       1,874      441,851      235,027


Other Data:

Total customers (at period end) .......         35          670        2,245      2,245       1,464        6,461        6,461
Number of billable minutes (in
  thousands)(3) .......................         51        6,487       23,361     23,361      16,234       73,316       73,316
Average revenue per billable minute ...       1.03         0.99         0.81       0.43        0.88         0.35         0.19
</TABLE>

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

(1)  Solely for the  convenience of the reader,  Dutch guilder amounts have been
     translated into U.S.  dollars at the Noon Buying Rate on September 30, 1998
     of NLG 1.88 per $1.00.

(2)  EBITDA consists of earnings (loss) before interest  expense,  income taxes,
     depreciation,  amortization  and foreign  exchange  gain (loss).  EBITDA is
     included  because  management  believes  it  is  a  useful  indicator  of a
     company's  ability  to  incur  and  service  debt.  EBITDA  should  not  be
     considered as a substitute for operating earnings, net income, cash flow or
     other  statements  of  operations  or cash flow data computed in accordance
     with U.S.  GAAP or as a measure of a  company's  results of  operations  or
     liquidity.  Funds  depicted  by  this  measure  may  not be  available  for
     management's discretionary use (due to covenant restrictions,  debt service
     payments,  the expansion of the VersaTel Network,  and other  commitments).
     Because all companies do not calculate EBITDA identically, the presentation
     of  EBITDA  contained  herein  may not be  comparable  to  other  similarly
     entitled measures of other companies.

(3)  Billable  minutes are those minutes during which a call is connected to the
     VersaTel switch and for which the Company bills a customer.



                                       37
<PAGE>


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

         The following  discussion  and analysis  should be read in  conjunction
with the  Financial  Statements  contained  elsewhere  in this  Prospectus.  See
"Selected  Financial and Other Data." Certain  information  contained  below and
elsewhere  in  this  Prospectus,  including  information  with  respect  to  the
Company's plans and strategy for its business, are forward-looking statements.
See "Disclosure Regarding Forward-Looking Statements."

Overview

         VersaTel is a rapidly growing  alternative  telecommunications  service
provider based in Amsterdam, The Netherlands.  VersaTel's objective is to become
the leading-alternative  provider of facilities-based national and international
telecommunications  services  in  the  Benelux  region.  The  Company  currently
provides  high quality  competitively  priced  international  and national  long
distance telecommunications services in The Netherlands, primarily to small- and
medium-sized  businesses and selected  residential  customers.  The Company also
offers  national and  international  telecommunications  services to Belgium for
small- and  medium-sized  businesses.  The VersaTel Network  currently  operates
through a Nortel DMS 100 switch  located in Amsterdam and  connections  to other
carriers,  including  KPN Telecom.  The Company also expects that an  additional
Nortel DMS 100 switch  located in Antwerp will become  operational by the end of
1998. Business and residential  customers access the VersaTel Network indirectly
by dialing (manually,  through an auto-dialer or through  pre-programmed  PBX's)
the Company's "1611" carrier select code. Wholesale customers access the Network
directly through leased lines. Prior to liberalization and the implementation of
the "1611" code,  business and residential  customers used the six-digit Virtual
Private  Network  ("VPN") code or the  Company's  Direct  Inward  System  Access
("DISA")  code,  which  involves a two stage call set-up.  Both the VPN and DISA
codes are  currently  being  phased out as customers  are being  migrated to the
"1611" carrier select code.

Revenues

         VersaTel  currently  derives most of its revenues from the provision of
long distance telecommunications services in The Netherlands.  VersaTel provides
international  long distance and national long distance services to its customer
base of small-  and  medium-sized  businesses  as well as  selected  residential
customers.   The   Company   also   provides   wholesale   services   to   other
telecommunications service providers.

         VersaTel's   revenues   are   derived   primarily   from   minutes   of
telecommunications  traffic  billed.  The  following  table sets forth the total
revenues and billable minutes of use  attributable to VersaTel's  operations for
the years ended  December 31, 1996 and December 31, 1997 and for the nine months
ended  September  30, 1997 and September 30, 1998 as well as the total number of
customers as of December 31, 1996 and December 31, 1997 and as of September  30,
1998.  All  of  VersaTel's   1996  and  1997  revenues  were  derived  from  The
Netherlands. VersaTel started generating revenues in Belgium in October 1998 and
is expecting to start generating revenues in Luxembourg in 1999.


                                   Fiscal Years Ended         Nine Months Ended
                                      December 31,              September 30,
                                   -----------------          -----------------
                                   1996          1997        1997         1998
                                            (NLG in thousands)
Revenues
   Business customers .........    6,143        16,948        12,868   22,917
   Residential customers.......        0            11            --      233
   Wholesale customers.........      285         1,937         1,395    2,730
                                  ------        ------        ------   ------
      Total ...................    6,428        18,896        14,263   25,880






                                       38
<PAGE>


<TABLE>
<CAPTION>
                                                                     Fiscal Years Ended            Nine Months Ended
                                                                        December 31,                   September 30,
                                                                -----------------------          --------------------
                                                                1996               1997          1997           1998
                                                                -----------------------         ---------------------
<S>                                                             <C>            <C>             <C>           <C>

Billable Minutes of Use
   Business customers.........................................  6,237            21,469         14,910        61,650
   Residential customers......................................      0                42              0         1,022
   Wholesale customers........................................    250             1,850          1,324        10,644
                                                                ------         ---------        -------      --------
      Total...................................................  6,487            23,361         16,234        73,316

Customers                                                                           (At period end)

   Business customers.........................................    669             2,014          1,463         5,022
   Residential customers......................................      0               230             --         1,436
   Wholesale customers........................................      1                 1              1             3
                                                                 ------           -------       --------      --------
      Total...................................................    670             2,245          1,464         6,461

</TABLE>

         Currently,  small- to medium-sized  businesses generate the majority of
VersaTel's  revenues.  VersaTel expects  revenues from the residential  customer
segment to grow  substantially  with  increased  awareness of its "1611" carrier
select code, future introduction of carrier pre-selection,  additional marketing
efforts  and  the  introduction  of  new  products  and  services   targeted  at
residential  customers.  In the  future,  the  Company  also  expects  to derive
revenues from monthly  charges,  incoming  calls and new services as a result of
directly connecting business customers to the VersaTel Network. The Company also
derives a limited  amount of revenues from switched  voice  services  offered to
other telecommunications  service providers on a wholesale basis. As the Benelux
Overlay  Network is  completed  and as the Company has  capacity  available,  it
intends to increase its marketing  efforts in the wholesale  segment to increase
utilization  of the  Network.  The  Company  expects  to  expand  its  wholesale
offerings to include the sale of dark fiber, conduit and rights-of-way access to
help offset the cost of constructing the Network.

         VersaTel's  revenues  are derived  from  minutes of  telecommunications
traffic billed and revenues are allocated to the period in which the traffic has
occurred. VersaTel generally prices its services at a discount to the local PTTs
and  expects to  continue  this  pricing  strategy  as the  Company  expands its
operations.  In general,  PTTs have been reducing  their rates over the last few
years.  As a result,  VersaTel  has  experienced  and  expects  to  continue  to
experience  declining  revenue per minute.  KPN Telecom  reduced its prices most
recently in May and July 1998 with reductions of approximately  10.0% and 15.0%,
respectively,  which are  expected  to have an adverse  impact on margins in the
near term.  Additionally,  the Company expects to increase its national billable
minutes, which are priced at lower rates than international minutes. As national
and  wholesale  billable  minutes  increase as a  percentage  of total  billable
minutes, average revenue per billable minute will further decline.  However, due
to technological improvements, liberalization of the European telecommunications
market and increased available  transmission  capacity,  both from third parties
and as the VersaTel  Network is built out,  VersaTel expects costs per minute to
decline as well.  Management believes that the decline of per minute prices will
out-pace the decline in per minute costs in 1999, resulting in downward pressure
on operating margins.  Management  believes that over the long-term,  this trend
will reverse and operating margins will thereby improve;  however,  there can be
no  assurances  that  this will  occur.  If  reductions  in costs do not in fact
out-pace reductions in revenues, VersaTel may experience a substantial reduction
in its margins on calls which, absent a significant increase in billable minutes
of traffic carried or increased  charges for additional  services,  would have a
material  adverse  effect on  VersaTel's  business  and  financial  results.  In
addition,  the introduction of the euro will lead to a greater  transparency for
prices in the  European  telecommunications  market,  which may lead to  further
competition and price decreases. See "Risk Factors -- Competing Against Dominant
Market Participants."



                                       39
<PAGE>


Cost of Revenues

         VersaTel's  costs of  revenues  are  comprised  of  origination  costs,
network costs and termination costs and are both fixed and variable. Origination
costs  represent the cost of carrying  traffic from the customer to the VersaTel
Network.  Origination  charges for calls transported to the VersaTel Network are
variable  and are  incurred  on a per minute  basis,  including  the call set-up
charges.  Origination charges for business and residential customers are charged
by the PTT either to  VersaTel,  in the case of the  "1611"  and VPN  codes,  or
directly to customers, in the case of the DISA code. In cases where the business
or  residential  customer  is charged  directly  by the PTT for the  origination
costs,  VersaTel  reimburses the customer by means of a credit to the customer's
account.  The charges credited  directly to the customer are a result of the use
of the DISA  access  code  and,  as noted  above,  are being  phased  out by the
Company.  Origination  costs  billed  directly to  customers  by the PTT are not
included in the revenues of VersaTel.  The charges  credited to the customer are
recorded as cost of revenues.

         The Company has experienced a significant decrease in origination costs
and expects that these will continue to decrease  significantly over time due to
competition  and regulatory  orders.  In July 1998, the  Netherlands  regulatory
authority,  the Onafhankelijke  Post en  Telecommunicatie  Autoriteit  ("OPTA"),
ruled  that  origination  and  termination  charges  be  reduced by 55% and 30%,
respectively.  In addition,  as VersaTel  builds-out its Network,  it intends to
connect  directly as many  business  customers as  economically  feasible to the
VersaTel Network,  thereby eliminating  origination charges for these customers.
These decreases would be offset to some extent by amortization  and depreciation
charges  associated  with  the  construction  of the  Network.  There  can be no
assurance that the trend in decreasing access costs will continue.  As a result,
if  origination  costs do not  continue to  decrease,  anticipated  decreases in
revenues  per minute  would cause the Company to  experience  a decline in gross
margins per billable  minute which would have a material  adverse  effect on the
Company's  business and  financial  performance.  See "Risk Factors -- Competing
Against Dominant Market Participants."

         Currently,  network costs  represent the cost of  transporting  traffic
between the VersaTel  switch and points of  interconnection  using leased lines.
However,  as VersaTel  builds-out  the Network,  the Company will establish more
points of interconnection and, as a result, expects network costs to rise in the
future.

         Termination  costs  are the per  minute  costs  associated  with  using
carriers  to  carry a call  from  the  point  of  interconnection  to the  final
destination.  Through least-cost  routing,  the VersaTel switch directs calls to
the most cost-  efficient  carrier  for the  required  destination.  As VersaTel
builds-out the Network to new points of interconnection,  the Company expects to
be able to reduce  average  termination  costs per  minute.  For  example,  once
VersaTel establishes a direct link from Amsterdam to Rotterdam, the Company will
no longer  pay for  national  termination  costs on that route and will only pay
local  termination costs from the point of  interconnection  in Rotterdam to the
final  destination  in that city.  The  Company  also  believes  that per minute
termination  costs will continue to decrease due to several  additional  factors
including:  (i) the  incremental  build-out of the VersaTel  Network  which will
increase the number of carriers with which it  interconnects;  (ii) the increase
of minutes  originated by VersaTel which should lead to higher volume  discounts
available  to  the  Company;  (iii)  more  rigorous  implementation  of  the  EC
directives  requiring  cost-based  termination  rates and leased line rates; and
(iv) emergence of new  telecommunication  service providers and the construction
of new transmission facilities resulting in increased competition.  There can be
no  assurance,  however,  that the trend in  decreasing  termination  costs will
continue.

Selling, General and Administrative Expenses

         Selling, general and administrative expenses are comprised primarily of
salaries,  employee benefits,  office and administrative expenses,  professional
and consulting  fees and marketing  costs.  These expenses have increased as the
Company has developed and expanded its  workforce,  and are expected to continue
to increase as new operations are established and the Company expands.  Selling,
general and administrative  expenses as a percentage of revenue will continue to
vary from period to period as a result of start-up  costs  relating to expansion
into new regions.

         The Company has grown  substantially since its inception and intends to
continue to grow by adding more sales,  marketing and customer support staff. In
addition,  the Company  expects to  establish  additional  sales  offices in the
future. The expansion of its sales, marketing and customer support staff and the
development of additional sales


                                       40
<PAGE>


offices involves  substantial training costs and start-up costs, a large portion
of which will be reflected  as fixed costs and recorded as selling,  general and
administrative  charges.  Accordingly,  the Company's results of operations will
vary depending on the timing and speed of the Company's  expansion strategy and,
during a period of rapid expansion, selling, general and administrative expenses
will be  relatively  higher  than  during  more  stable  periods of growth.  See
"Business -- Sales and Marketing -- Sales and Marketing Staff."

Depreciation and Amortization

         The Company  capitalizes and  depreciates  its fixed assets,  including
switching  equipment and  fiber-optic  cable,  over periods  ranging from two to
twenty-five years. In addition,  the Company  capitalizes and amortizes the cost
of installing dialers at customer sites. The development of the VersaTel Network
will require large capital  expenditures and larger depreciation  charges in the
future.  Increased  capital  expenditures  will  adversely  affect the Company's
future  operating  results due to  increased  depreciation  charges and interest
expense. See "Business -- Strategy" and "-- Network."

Foreign Exchange

         The  Company  has  substantial  U.S.  dollar   denominated  assets  and
liabilities  and its revenues are  generated  and costs  incurred in a number of
currencies.  The Company is therefore exposed to fluctuations in the U.S. dollar
and other currencies,  which may result in foreign exchange gains and/or losses.
Only a limited  number of equipment  purchases and  consultancy  activities  are
billed to the  Company in  currencies  other than Dutch  guilders.  The  Company
reviews on a weekly basis the currency risk of U.S.  dollars to Dutch  guilders.
Based on its currency requirements for Dutch guilders,  the Company from time to
time hedges a portion of its foreign  currency risk in order to lock into a rate
for a given time.

Results of Operations

For the nine months ended  September  30, 1998 compared to the nine months ended
September 30, 1997

         Revenues increased by NLG 11.6 million to NLG 25.9 million for the nine
months ended  September 30, 1998 from NLG 14.3 million for the nine months ended
September 30, 1997,  representing  an increase of 81.1%.  The growth in revenues
resulted  primarily  from the addition of new  customers,  the  introduction  of
national long distance  services in The Netherlands and an increase in wholesale
traffic.  Revenue for the nine months ended  September 30 of 1998 as compared to
the same  period in 1997 was  negatively  impacted by general  price  reductions
initiated by KPN Telecom in May 1998 of approximately  10.0% and in July of 1998
of approximately 15.0%. VersaTel responded to these price reductions by reducing
its own prices.

         Billable  minutes of use  increased by 57.1 million to 73.3 million for
the nine months ended  September  30, 1998 from 16.2 million for the nine months
ended  September  30, 1997,  representing  an increase of 352.5%.  The number of
customers  increased by 4,997 to 6,461 as of September 30, 1998 from 1,464 as of
September 30, 1997.

         Cost of revenues  increased  by NLG 9.9 million to NLG 21.1 million for
the nine months  ended  September  30,  1998 from NLG 11.2  million for the nine
months ended  September 30, 1997,  primarily  reflecting an increase in billable
minutes.   This  increase  was  partially  offset  by  declines  in  per  minute
international  termination and origination costs resulting from the migration of
customers from the DISA and VPN codes to the "1611" carrier select code.

         Selling,  general  and  administrative  expense  increased  by NLG 19.1
million to NLG 30.0  million for the nine months ended  September  30, 1998 from
NLG 10.9 million for the nine months ended  September 30, 1997,  representing an
175.2% increase.  This primarily  resulted from an increase in the cost of staff
(including  temporary  personnel  and  consultants)  in  the  areas  of  network
operations,  customer  service,  sales  and  marketing,  installation  services,
accounting  personnel,  a major brand advertising  campaign and one time related
start-up expenses for Belgium operations network expenses.


                                       41
<PAGE>



         Depreciation and amortization  expenses increased by NLG 3.7 million to
NLG 4.9  million  for the nine  months  ended  September  30,  1998 from NLG 1.2
million  for the nine  months  ended  September  30,  1997.  This  increase  was
primarily  related to  capital  expenditures  incurred  in  connection  with the
deployment  of the Nortel DMS 100 switch in  Amsterdam  and an  increase  in the
number of dialers  installed due to customer growth and the purchase of computer
equipment and office furniture.

         Currency exchange gains, net, increased to NLG 4.7 million for the nine
months  ended  September  30, 1998 from no  gain/loss  for the nine months ended
September  30,  1997  as a  result  of the net  gains  of the  Company's  dollar
denominated assets and liabilities on the balance sheet.

         Interest income increased by NLG 8.1 million to NLG 8.1 million for the
nine months ended  September  30, 1998 from NLG 20,000 for the nine months ended
September  30,  1997.  This  increase  was  primarily  related to the  Company's
positive cash balance as a result of the First Offering.

         Interest expense  increased by NLG 22.8 million to NLG 23.1 million for
the nine months  ended  September  30, 1998 from 0.3 million for the nine months
ended September 30, 1997.  This increase is primarily  related to the accrual of
interest expense on the notes issued in the First Offering.

For the fiscal year ended  December  31, 1997  compared to the fiscal year ended
December 31, 1996

         Revenues  increased  by NLG 12.5  million  to NLG 18.9  million  in the
fiscal  year ended  December  31,  1997 from NLG 6.4  million in the fiscal year
ended December 31, 1996,  representing a 194.0% increase.  The growth in revenue
resulted  primarily from an increased number of customers,  as well as increased
usage from existing customers. In both years, all revenues were generated in The
Netherlands.

         Billable  minutes of use  increased  by 16.9 million to 23.4 million in
the fiscal  year ended  December  31,  1997 from 6.5  million in the fiscal year
ended December 31, 1996, representing a 260.1% increase. The number of customers
increased by 1,575 to 2,245 as of December 31, 1997, from 670 as of December 31,
1996.

         VersaTel's  revenues in 1997 were negatively  impacted by KPN Telecom's
June 1997  introduction  of a volume-  based  business  customer  discount  plan
allowing for discounts of  approximately  10.0% and by a general price reduction
in October 1997 of  approximately  28.0%. In order to maintain  VersaTel's price
discount relative to KPN Telecom's  prices,  VersaTel also introduced a discount
plan in June 1997 and again  reduced its prices in October  1997. As a result of
the overall reduction in prices,  VersaTel's  revenues for the fourth quarter of
1997 were 13.0% lower than its revenues of NLG 5.3 million for the third quarter
of 1997.  However,  billable  minutes of use for the fourth  quarter  were 14.4%
higher  than the  billable  minutes of use for the third  quarter.  The  Company
expects  KPN  Telecom to  continue  to lower its prices and create new  discount
plans  on a  regular  basis  and the  Company  expects  to  adjust  its  pricing
accordingly.

         Cost of revenues  increased  by NLG 12.4 million to NLG 17.4 million in
the fiscal year ended  December 31, 1997 from NLG 5.0 million in the fiscal year
ended  December 31, 1996,  representing  a 251.3%  increase.  As a percentage of
revenues,  cost of revenues increased to 92.1% in the fiscal year ended December
31, 1997 from 77.1% in the fiscal year ended  December 31, 1996,  primarily as a
result of tariff  reductions by the Company to respond to those  implemented  by
KPN Telecom which exceeded reductions in origination and termination costs.

         VersaTel's  revenues for the three months ended  December 31, 1997 were
negatively  impacted  by a case of fraud in  October  1997,  which  the  Company
estimates  affected  approximately  four  days of  customer  traffic.  The fraud
involved the unauthorized use of one of the Company's test codes. As a result, a
large number of calls were originated,  primarily  through ethnic calling shops,
over the  course of four days and the  associated  origination  and  termination
costs of NLG 0.6 million were expensed as miscellaneous  operating expenses.  In
addition,  as a result of excessive call volumes,  some customers were unable to
complete calls through the VersaTel Network and reverted to KPN Telecom


                                       42
<PAGE>


for service.  The Company lost revenues from such customers and offered  credits
to these  customers  to cover the price  differential  between  KPN  Telecom and
VersaTel  retroactively.  As a result,  VersaTel estimates the total losses from
the incident to be approximately NLG 1.0 million. The Company has filed the case
with the local  authorities  and is currently  determining  the  possibility  of
filing a claim against certain parties for the cost of service and lost revenue.
The Company  believes  that the risk of future  fraud has been  reduced with the
introduction  of the "1611"  access code (which does not allow the type of fraud
that occurred from the unauthorized use of a test code to occur) and by tracking
multiple calls with the same access code.

         Selling,  general and  administrative  expenses  increased  by NLG 12.0
million to NLG 17.5 million in the fiscal year ended  December 31, 1997 from NLG
5.5 million in the fiscal year ended December 31, 1996, primarily as a result of
the Company's  increased  sales, and an increase in customer  service,  billing,
collections  and accounting  staff  required to support  revenue  growth.  Staff
levels grew by 38, to 70  employees  at December  31, 1997 from 32  employees at
December 31,  1996,  an increase of  approximately  118.8%.  As a percentage  of
revenues, selling, general and administrative expenses increased to 92.8% in the
fiscal year ended December 31, 1997 from 85.3% in the fiscal year ended December
31, 1996, as a result of the Company's  continuing  investments  in  back-office
infrastructure  and in people.  Bad debt  expense  was NLG 81,000 for the fiscal
year ended December 31, 1997, or 0.4% of revenues.

         Depreciation and amortization  expenses increased by NLG 2.7 million to
NLG 3.2 million in the fiscal year ended December 31, 1997, from NLG 0.5 million
in the fiscal year ended December 31, 1996,  primarily due to increased  capital
expenditures  incurred in connection  with the  expansion and  deployment of the
VersaTel Network.

         Interest  expense,  net increased by NLG 0.2 million to NLG 0.5 million
in the fiscal  year ended  December  31, 1997 from NLG 0.3 million in the fiscal
year ended December 31, 1996, primarily due to increased shareholders' loans.

Liquidity and Capital Resources

         The Company has incurred significant operating losses and negative cash
flows as a result of the  development of its business and the VersaTel  Network.
Prior to the First  Offering,  the Company  had  financed  its growth  primarily
through equity and subordinated  loans from its  shareholders.  In May 1998, the
Company  issued notes and warrants in the First Offering and raised net proceeds
of $216.2  million,  $78.9  million  of which was  invested  in U.S.  government
securities placed in escrow to fund the first six interest payments on the notes
issued  in the  First  Offering.  In  December  1998,  the  Company  issued  the
Outstanding Notes and warrants in the Second Offering and raised net proceeds of
$139.5  million,  $46.5  million  of  which  was  invested  in  U.S.  government
securities  placed in escrow to fund the first  five  interest  payments  on the
Notes. For a description of the terms of the notes issued in the First Offering,
see  "Description  of  Certain  Indebtedness."  The  Company  has  since  used a
significant  amount of the remaining net proceeds of the First  Offering to make
capital  expenditures  related to the expansion and  development of the VersaTel
Network, to fund operating losses and for other general corporate purposes.

         Although the Company currently maintains  significant cash balances, it
will require substantial  additional capital to continue funding the cost of the
VersaTel  Network.  The  estimated  net  proceeds  of  the  Second  Offering  of
approximately  $139.0  million will be used for that  purpose.  The Company also
used  approximately  $46.5 million to acquire Pledged  Securities (as defined in
"Description  of the Exchange  Notes -- Certain  Definitions") to be placed in
escrow to fund the first five interest payments on the Notes.

         From and after  November 15, 2001, the Company will be required to fund
substantial  interest  payments  on the Notes and the notes  issued in the First
Offering on a current basis. The Company will need to substantially increase its
net  cash  flow in order to meet its  debt  service  obligations  at that  time,
including  its  obligations  on the  Notes.  See "Risk  Factors  --  Substantial
Indebtedness."

         To date,  the  Company  has made  limited  use of bank  facilities  and
capital  lease  financing.  The Company may seek to raise  senior  secured  debt
financing  as well as vendor  financing as  additional  sources of funds for the
expansion


                                       43
<PAGE>


of the VersaTel Network over the near term. See "Risk Factors -- Considerable
Capital Required to Expand the Network."

         Net cash  provided by operating  activities  was NLG 5.8 million in the
fiscal year December 31, 1997 compared to negative NLG 1.7 million in the fiscal
year ended  December 31, 1996.  This was  primarily the result of an increase in
accounts payable of NLG 18.7 million in the fiscal year ended December 31, 1997.
The  increase in accounts  payable was mainly  caused by  non-paying  of current
payables as a result of the liquidity difficulties discussed below.

         Net cash  used in  investing  activities  was NLG 14.5  million  in the
fiscal year ended December 31, 1997 and NLG 2.6 million in the fiscal year ended
December 31, 1996.  Substantially all the cash utilized by investing  activities
in each fiscal year resulted from an increase in capital  expenditures to expand
the VersaTel  Network.  The Company does not expect any material  disruption nor
any material  expenditures  in connection with the transition of its billing and
information systems to the year 2000.

         Net cash  provided by financing  activities  was NLG 5.8 million in the
fiscal year ended December 31, 1997 and NLG 8.6 million in the fiscal year ended
December 31, 1996. Net cash provided by financing  activities in the fiscal year
ended  December  31,  1997  resulted  mainly  from NLG 1.5  million  of  capital
contributions and NLG 4.5 million of subordinated loans obtained from one of the
Company's  shareholders.  For the fiscal year ended  December 31, 1996, net cash
provided  by  financing  activities  of NLG 8.6  million  resulted  from NLG 5.0
million of capital  contributions  and NLG 3.2  million  of  subordinated  loans
obtained from the Company's shareholders, as well as capital leases to an amount
of NLG 0.4 million.

         Prior  to  the  First  Offering,   the  Company  experienced  liquidity
difficulties,  which  resulted  in  attachments  to its bank  account by certain
creditors.  This  situation  was resolved by the  contribution  of new equity by
certain of the Company's  shareholders  and the issuance of  guarantees  for the
benefit of one of the creditors.

         In  February  1998,  as part of the  Recapitalization  two of the three
shareholders  of the  Company,  Telecom  Founders and NeSBIC,  a  subsidiary  of
Fortis, invested an additional NLG 7.2 million in equity capital in the Company.
Although  this   contribution   was  received  in  February   1998,  the  formal
shareholders  meeting  approving  the amount to be  labelled  as capital was not
executed until April 17, 1998. In addition, NeSBIC and Cromwilld converted their
subordinated  convertible notes totaling NLG 3.6 million into Ordinary Shares of
the Company,  and NeSBIC converted its NLG 4.5 million bridge loan into Ordinary
Shares of the Company. The third component of the Recapitalization was comprised
of a new equity investment by Paribas of NLG 12.8 million.  Lastly,  the Company
received from Telecom Founders,  NeSBIC,  Paribas and NPM an additional NLG 15.0
million  in  equity  capital  immediately  prior  to the  closing  of the  First
Offering.  As a result of the  Recapitalization,  the  Company's  share  capital
increased from NLG 7.0 million to NLG 50.1 million.  See "Security  Ownership of
Principal Shareholders and Management."

Risks Associated with the Year 2000

         The Year 2000 issue is the result of computer programs using two digits
rather  than four to define the  applicable  year.  Because of this  programming
convention,  software,  hardware or firmware may  recognize a date using "00" as
the year 1900 rather than the year 2000.  This could result in system  failures,
miscalculations  or errors  causing  disruptions of operations or other business
problems, including among others, a temporary inability to process transactions,
send invoices, or engage in similar normal business activities.

The Year 2000 and VersaTel's Readiness

         VersaTel is  undertaking  a  comprehensive  program to address the Year
2000 issue with respect to the following:

         1.       The Company's information technology systems;



                                       44
<PAGE>


         2.       The telephony  switching network (including  equipment
                  installed at customers' premises);

         3.       The Company's  non-information  technology  systems (including
                  buildings,  plant,  equipment and other infrastructure systems
                  that may contain embedded micro controller technology);

         4.       The systems of the Company's  major vendors  (insofar as they
                  relate to the Company's business); and

         5.       The Company's customers.

         This program  involves four "Steps":  (1) a wide ranging  assessment of
Year 2000 problems affecting the Company; (2) the development and implementation
of remedies to address  discovered  problems;  (3) the testing of the  Company's
systems;  and (4) an analysis of the worst case  scenario for the  Company.  The
Company  expects to complete  Steps 1 and 2 of this program in the first quarter
of 1999 and Steps 3 and 4 by the end of the second quarter of 1999.

Steps 1-2:  Assessment of Year 2000 Issues, Development and Implementation of
            Remedies

         The Information Technology Systems. The Company is currently undergoing
a major program to replace all of its existing OSS systems for billing, customer
care and mediation and expects to have completed the replacement  program by the
end of the second quarter of 1999. In selecting the new OSS systems, the Company
asks for guarantees from the manufacturers of Year 2000 compliance.  The Company
is also checking all its custom designed software for Year 2000 compliance.

         The  Company  uses  Windows  95 and  Windows  NT  4.0 as its  operating
systems.  The Company expects to upgrade all of its Windows 95 operating systems
to Windows 98, which is Year 2000  compliant,  in the first quarter of 1999. The
Company  expects to install  the latest  service  pack for its NT 4.0  operating
systems which is Year 2000  compliant in the first quarter of 1999.  The Company
does not presently use any other desktop or server operating systems.

         The Telephony Switching Network. The Company has consulted with Nortel,
the  manufacturer  of its DMS 100  telephony  switches  and  believes  that  its
switches  will be Year 2000  compliant  before the end of 1998.  The  Company is
currently upgrading its switch operating software to EURO-8,  which is Year 2000
certified  and is also  investigating  the Year 2000  compliance  of its routers
installed at customer premises to direct traffic on to the VersaTel Network.

         The Non-Information  Technology Systems. The Company's office buildings
have the following  embedded  systems:  monitor alarm  (intrusion  and sensors),
personnel  registration  plus floor  access,  fire  alarm,  climate  control and
electrical power maintenance  (generators).  The Company's facilities management
team is currently  investigating if the embedded systems are Year 2000 compliant
and  intends  to ensure  that they will be by the end of the  fourth  quarter of
1998.

         Major Vendor's Systems.  The Company is asking all of its major vendors
to demonstrate  their  approach to the Year 2000 problem and to give  guarantees
that the  millennium  will not  interrupt  their  services to the  Company.  The
Company is informing its vendors that Year 2000 compliance in their services and
products is an essential  element of the  existing  business  relationship.  The
managers   responsible  for  each  vendor  relationship  are  asking  for  these
guarantees  and the  response  to date has been  positive.  The  Company  is now
formalizing  these requests,  sending letters,  and compiling a list of vendors'
responses.

         Customers' Systems.  The Company's customer services department intends
to discuss with customers the Year 2000 issue,  including  whether such customer
is Year 2000  compliant  and to  suggest  that,  where  this  issue has not been
resolved,  the  customer  seek  advice.  No  assurances  can be  given  that the
Company's  customers will either take such advice or be Year 2000 compliant on a
timely basis.



                                       45
<PAGE>


Step 3:  Testing of the Company's Systems

         VersaTel  intends  to  conduct a full  operational  test of its  entire
business by the end of the second quarter of 1999, when the Company expects that
all of its systems and  processes  will be Year 2000  compliant.  The  Company's
services and products are primarily  provided to business  customers who operate
Monday  through  Friday and  therefore  it plans to conduct  this test  during a
weekend.   Certain  customers  have  approved  this  plan  and  have  agreed  to
participate in the test.

Step 4:  Worst Case Scenario

         The Company believes that the worst effect of the Year 2000 issue would
be the inability of customers to complete calls. Nortel, the manufacturer of the
Company's  switches,  has  conducted  extensive  Year 2000 tests with the EURO-8
software and has informed  the Company that it believes the  Company's  switches
are Year 2000 compliant. The Company will be approaching Nortel for guarantees
regarding this compliance.

         If the Company's Year 2000  compliant  billing system fails to function
correctly,  the  Company  believes  that bills  could  still be  distributed  by
modifying the call detail record's timestamp to reflect a pre-Year 2000 date.

         The  ability  of the  Company's  customer  care team to supply  quality
service would be  significantly  affected if the OSS systems were not available.
Service  provisioning,  additional services and the development of new customers
could not continue  effectively if the automated  provisioning systems fail. The
Company is asking for certificates  from the manufacturers of these systems that
they are Year 2000 compliant.

         The  Company's   ability  to  collect  revenues  depends  upon  certain
financial  institutions'  computer  systems,  because  approximately  50% of its
retail customers pay by way of direct debit  facilities.  The Company is seeking
assurances from these financial institutions that they are Year 2000 compliant.

         The Company  believes  that it is not very likely that any of the above
situations  will occur due to the  assurances  of Year 2000  compliance  that it
expects to receive from its vendors, software and systems programmers, customers
and  financial  institutions.  In the event  that one or more of the  situations
should  occur,  the  Company  would  attempt to  rectify  the  problem  with the
appropriate people.  However, no assurance can be given that the Company will be
successful in obtaining valid assurances or guarantees, that the Year 2000 issue
will not have a  material  adverse  effect  on the  Company,  that any Year 2000
effects  could be  resolved  or that the  Company  would be  reimbursed  for any
additional expenditure under any of the assurances or guarantees that it expects
to obtain or otherwise.

Costs Related to the Year 2000 Issue

         To date,  the Company has incurred  approximately  NLG 200,000 in costs
for its Year 2000  program.  A  substantial  portion  of costs for the Year 2000
issue will be included in the replacement of the current generation of operating
support systems.  The Company is replacing these systems to support the business
growth and not specifically to remedy the Year 2000 problem. The Company expects
to incur  additional  specific  Year 2000 charges that are  estimated to be less
than NLG 2 million, the majority of which will be incurred during 1999.


                                       46
<PAGE>


                                    BUSINESS

Overview

         VersaTel is a rapidly growing  alternative  telecommunications  service
provider based in Amsterdam, The Netherlands.  VersaTel's objective is to become
the leading alternative provider of facilities-based  national and international
telecommunications  services  in the  Benelux  region.  The  Company,  formed on
October  10,  1995,  currently  provides  high  quality,  competitively  priced,
international  and national  long  distance  telecommunications  services in The
Netherlands and Belgium,  primarily to small- and medium-sized  businesses,  and
wholesale  telecommunications  services  to  other  carriers.  With  over  5,000
business  customers,  the Company is a leading  alternative to KPN Telecom,  the
former monopoly telecommunications carrier of The Netherlands, in the small- and
medium-sized  business market.  The Company's  business  customer base has grown
from 669 as of December 31, 1996 to 5,022 as of September 30, 1998. In addition,
the  Company  offers its  services  to  targeted  residential  customers.  As of
September 30, 1998, the Company had 1,436 residential  customers.  The Company's
revenues  for the year  ended  December  31,  1997 were  approximately  NLG 18.9
million and for the nine months ended September 30, 1998 were  approximately NLG
25.9 million.

         Currently,    VersaTel's   primary   service   offerings   consist   of
international  and  national  long  distance  services.  VersaTel  has  recently
introduced  services aimed at the residential market including  VersaContact,  a
dial-around service, and calling cards. In addition to its retail voice and data
services,  the  Company  offers  wholesale  switched  voice  services  to  other
telecommunications  service  providers.  These  services  include  international
gateway  and  national  termination  services  in  The  Netherlands.   With  the
acquisition of CS Net in early November 1998, VersaTel will be able to offer its
business  customers  certain internet and intranet  services.  VersaTel plans to
offer additional  services,  including local access and high speed data services
to its business customers over the next 18 months.

         VersaTel was one of the first  carriers in The  Netherlands to obtain a
carrier  select  code and to  obtain  full  interconnection  with  KPN  Telecom.
Customers access  VersaTel's  services by dialing  (manually or through an auto-
dialer) the Company's select codes or through leased lines. The Company's Nortel
DMS 100 switch located in Amsterdam  connects  customers'  calls to the required
destination using the most cost efficient  routing.  The Company has installed a
Nortel DMS 100 switch in Antwerp  and is  currently  testing the switch with the
intention  of  bringing  the switch  on-line by the end of 1998.  In addition to
interconnection  agreements  with  KPN  Telecom  and  Belgacom,  VersaTel  has a
national  carrier  agreement with Castel N.V., one of the largest regional cable
television  companies in The Netherlands,  and international  carrier agreements
with companies such as Telfort B.V., WorldCom Inc., FaciliCom International Inc.
and Global One Communications B.V.

The Benelux Market Opportunity

         VersaTel was founded to capitalize on the opportunities  created by the
liberalization of the  telecommunications  market in the Benelux region.  With a
population of approximately 26.2 million, the Benelux market is characterized by
one of the world's highest population  densities  (approximately 351 persons per
square  kilometer)  and  relatively  high  income  levels (a per  capita  GDP of
approximately  $24,033 in 1997).  Located in the heart of Europe in a relatively
small  geographic area, the Benelux region is a major  transportation  and trade
gateway,  generating  a  relatively  high level of  telecommunications  traffic.
According  to EITO  (European  Information  Technology  Observatory),  the total
Benelux  telecommunications  services  market  amounted to  approximately  $14.0
billion in 1997,  and would,  according to EITO, if ranked as a single  country,
have been the fifth largest market in  telecommunications  services expenditures
in western Europe behind  Germany,  France,  the United  Kingdom and Italy.  The
Company  expects that the  importance  of  telecommunications  will  continue to
increase as the Benelux market  liberalizes,  and that total  telecommunications
revenues  as a  percentage  of GDP in the  Benelux  region  (2.6% in  1997).  At
present,   the   Benelux   market   is   dominated   by  the   former   monopoly
telecommunications  carriers,  KPN Telecom,  Belgacom,  and P&T Luxembourg,  in,
respectively, The Netherlands, Belgium and Luxembourg. The Company believes that
the Benelux telecommunications market represents a substantial opportunity which
it can  capitalize  on by capturing a portion of the  incremental  growth of the
market and by winning market share from the PTTs.


                                       47
<PAGE>


         The following chart illustrates the relative  importance of the Benelux
telecommunications market.

                                      CHART

[Top 10  International  Traffic  Markets  (in  millions  of minutes of  outgoing
international telephone traffic ("MiTTs"), 1997)(1)]

United States                                                       22,700
United Kingdom                                                       6,600
Germany                                                              5,333
Canada                                                               4,286
France                                                               3,545
Benelux (2)                                                          2,395
Italy                                                                2,352
Switzerland                                                          2,164
Japan                                                                1,792
Hong Kong                                                            1,718


- ----------

(1) Source:   Telegeography   1999.  All  outgoing  MiTT  market  data  is  1997
    information.

(2) The Benelux  market figure is the aggregate  figure of all outgoing MiTTs of
    The Netherlands,  Belgium,  and Luxembourg,  net of  intra-Benelux  outgoing
    international MiTTs.

         The Company  currently  operates in The  Netherlands and in Belgium and
plans to extend its  operations to  Luxembourg  by mid-1999.  The following is a
brief description of each country comprising the Benelux market.

The Netherlands

         With  a  population  of  15.6  million  and  a  population  density  of
approximately  376 persons per square  kilometer,  The  Netherlands  is the most
densely  populated country in Europe.  This high population  density will enable
the  Company  to  reach a  larger  number  of  potential  customers  with a less
extensive  network  and, as a result,  lower  capital  expenditures.  Due to its
location  in the heart of western  Europe and its  connections  with the rest of
western Europe through major highways, railroads and waterways, distribution and
the export and import of products and services account for a significant portion
of the national  economy.  The  Netherlands  per capita GDP was U.S.  $23,609 in
1997. Total telecommunications  expenditures accounted for approximately 2.8% of
the GDP of The Netherlands in 1997.


                                       48
<PAGE>

         According to EITO, the Netherlands  market accounted for  approximately
5.1% of western Europe's telecommunications services expenditures, making it the
sixth largest market in western Europe. EITO also estimates that the Netherlands
market for  telecommunication  services has grown at a rate of 12.9%,  11.6% and
9.0% for the years 1995,  1996 and 1997,  respectively,  and also estimates that
the total size of the Netherlands telecommunications services market in 1997 was
$8.7 billion.

Belgium and Luxembourg

         With a  population  of 10.2  million  and a  population  density of 334
persons per square kilometer, Belgium is a relatively densely populated country.
It is host to a number of  international  organizations,  including the European
Commission, parts of the European Parliament and NATO headquarters.  Belgian per
capita GDP was $24,137 in 1997.

         With a population of 423,000,  Luxembourg is the smallest  Member State
of the  European  Union  ("EU").  It is a  financial  center and host to a large
number of EU institutions.  The country has the highest GDP per capita in Europe
($37,132 versus $21,527 for the EU in 1997).

         According to EITO, total telecommunications  expenditures accounted for
approximately  2.3% of combined Belgian and Luxembourg GDP in 1997, the combined
Belgian  and  Luxembourg  market  accounted  for  approximately  3.1% of western
Europe's  telecommunications  services expenditures and the combined Belgian and
Luxembourg market for telecommunications  services has grown at a rate of 14.0%,
10.6%  and  10.3% for the years  1995,  1996 and 1997,  respectively.  EITO also
estimates   that  the  total  size  of  the  combined   Belgian  and  Luxembourg
telecommunications services market in 1997 was $5.26 billion which accounted for
approximately 2.0% of the GDP of the countries.

The VersaTel Network

         Network Plan. The Company is building a network infrastructure which is
designed to connect all major  business  and  population  centers in the Benelux
region  and  provide  local  access in high  density  business  areas as well as
international  connectivity to Germany, France and the United Kingdom.  VersaTel
believes  that the  demographics  and high  concentration  of  businesses in the
Benelux  market will enable the Company to access a  substantial  portion of the
business and residential  market with relatively low capital  expenditures.  The
Company plans to establish one of the first  integrated  overlay networks in the
Benelux  region and plans for the Network to connect to most of the PTTs' points
of interconnection,  pass within five kilometers of more than 270,000 businesses
and cover all major population centers.  VersaTel believes that its Network will
enable the Company to better control costs, ensure access to bandwidth,  offer a
broader portfolio of services and improve margins.

         The VersaTel Network will consist of three integrated elements:

         o        Benelux Overlay Network.  VersaTel is constructing the Benelux
                  Overlay Network that will connect the major commercial centers
                  in the Benelux region,  including most interconnection  points
                  with the PTTs and other telecommunications  service providers.
                  The Company has been acquiring  rights-of- way, ducts and dark
                  fiber   from   public   authorities,   utilities   and   other
                  telecommunications companies. The initial phase of the Benelux
                  Overlay   Network  will  be  a  fiber-optic   ring  connecting
                  Amsterdam  and Brussels via The Hague,  Rotterdam and Antwerp.
                  The Netherlands  Randstad Stage is expected to be completed in
                  early 1999.  The remainder of the Benelux  Overlay  Network is
                  expected to connect an additional 23 major business centers in
                  the Benelux region. Upon completion,  the Company expects that
                  the Benelux  Overlay  Network  will  consist of  approximately
                  2,200 route kilometers of fiber-optic rings.

         o        Local Access  Network.  VersaTel  intends to  establish  local
                  access    infrastructure   in   areas   with   high   business
                  concentrations  along the Benelux Overlay  Network.  The Local
                  Access Network will connect business customers directly to the
                  VersaTel  Network.  The Local  Access  Network will consist of
                  both 

                                       49
<PAGE>

                  fiber-optic  cable and radio  links.  The  Company  intends to
                  start  implementing  local access early in 1999, shortly after
                  the first  segment  of the  Benelux  Overlay  Network  becomes
                  operational.  The  Company  plans to install up to 1,500 route
                  kilometers of local access infrastructure.

         o        International  Network.  The Company  reached an  agreement in
                  October  1998 with Global  Crossing  whereby the Company  will
                  obtain  dark  fiber  from  Amsterdam  to  London  and from the
                  Belgian-  French  border to Paris and in return  will  provide
                  Global  Crossing  with cable  ready ducts from the Dutch coast
                  near Amsterdam to the Belgian-French border.  VersaTel intends
                  to  build  or  acquire  additional  direct  fiber-optic  links
                  connecting    the   Benelux    Overlay    Network   to   other
                  interconnection  points  in  Germany,  France  and the  United
                  Kingdom. VersaTel expects to complete fiber-optic links to its
                  initial interconnection points in Dusseldorf, Lille, Paris and
                  London in 1999.

         The figure below sets forth the elements of the Company's Network.

[Network Design Graph]
Services Networks
International Networks
Benelux Overlay Network
Local Access Networks




                                       50
<PAGE>

         Network  Design and  Implementation.  VersaTel's  Network  will utilize
advanced  technology to achieve high reliability,  low operating costs and rapid
capacity expansion. The key attributes of the network architecture include self-
healing,  shared  protection  rings,  diverse  routing and  separate  paths into
redundant network nodes and interconnection points.

         The Company's network architecture is designed to allow for substantial
expansion  in  capacity.  The  Company  will  provide  for  future  capacity  by
installing  additional  underground  ducts,  fiber  pairs,  building  space  and
building  systems  (such as power  equipment)  when  building  out the  VersaTel
Network,  since the marginal construction costs associated with providing future
capacity  are low.  For  example,  eight  ducts  will be  installed  along  most
fiber-optic routes -- one for the initial cable installation, one as back-up and
maintenance  space with the remainder for growth and/or trading  purposes.  Each
duct can hold one or more fiber cables. The initial  fiber-optic cable installed
contains 96 fibers.  In addition,  the Company  intends to implement  management
systems that will have the  capacity,  flexibility  and design  architecture  to
support anticipated expansion.

         The Company  intends to use advanced  network  equipment and management
systems to maintain low operating costs. These technologies automate many of the
functions for both network and service management. In addition, the Network will
be controlled from a single network management center,  supported by a redundant
backup center. Having a single center controlling the entire Network,  including
local  access  links,  will  minimize the staff  required to manage  network and
service operations.

         The Network will use SDH transmission equipment,  the industry standard
for  creating  bandwidth  from  the  underlying   transmission   medium  whether
microwave,  fiber-optic cables or satellite. SDH equipment automates most of the
functions of defining,  routing and  connecting  service  bandwidth and reroutes
these channels in the event failures  occur.  The Company intends to continue to
use  Nortel  DMS  switching  equipment  for  its  voice-grade  circuit-switching
network.  The Nortel DMS 100 switch is capable of  supporting  all  "intelligent
network" and value-added services common in the industry. The Company intends to
establish  data  communications  and internet  service  networks  utilizing  the
Benelux Overlay Network.

         The  Company is  installing  one of the first  STM-64  (10 Gbps)  fiber
networks in the Benelux region (20 Gbps including back-up  capacity).  This high
capacity  is  expected  to  provide  a  very  competitive,   low  cost  per  bit
transmitted.  In the  future,  capacity  could be expanded to 160 Gbps per fiber
pair with  existing  WDM  technology  and even  further  as this  technology  is
improved. In addition, VersaTel intends to have the first deployment of Nortel's
Reunion  broadband  radio system in the Benelux  region.  This will provide high
speed  Internet  access as well as low cost customer  access to all the services
VersaTel plans to offer.

         The Company has tailored the  proposed  routing of the Benelux  Overlay
Network to support its strategy of targeting small- and medium-sized businesses.
The Company  expects  that the  Network  will pass more  businesses  within five
kilometers than the networks of most other carriers.  The Company  believes that
although this plan will increase route length and  construction  costs,  it will
lower the costs of local access substantially and will, ultimately, minimize the
total cost of serving its target market.

         To provide  local  access,  the Network has been designed with physical
access  points at  intervals  averaging  every 1.5  kilometers.  All  aspects of
network  planning will integrate  local customer access with the Benelux Overlay
Network.  The  Company  believes  centralized  control of both local  access and
overlay  infrastructure  as well as  integrated  network and service  management
systems will allow the Company to deliver faster service  provisioning and fault
repair,  better  service  management  and lower cost.  As a result,  the Company
believes that its network  implementation will provide it with an advantage over
most of its competitors.

         The Local Access  Network will  consist of both  fiber-optic  links and
point-to-multipoint  radio  connections  to customers.  VersaTel will decide the
means  of  local  access  based  primarily  on  the  density  of  the  customers
anticipated  in an area and the  customers'  distance  from the Benelux  Overlay
Network.  Fiber-optic  cables  will be used to connect to office  buildings  and
business parks near the Benelux  Overlay  Network.  Radio  technology,  which is
evolving rapidly 

                                       51
<PAGE>

as a capital efficient means of providing  flexible  bandwidth,  will be used to
connect to more dispersed  customers.  VersaTel is working with Nortel,  a world
leader in this  point-to-multipoint  radio  technology,  to become a pioneer  in
implementing this technology in Europe.  The Company recently received a license
which allows it to test this point-to- multipoint technology in The Netherlands.
VersaTel  intends to begin a trial in January  1999 in which  selected  business
customers  will be  connected  to the Benelux  Overlay  Network via wideband and
broadband  wireless access.  The Company believes it will be able to offer local
access  customers a broader range of services,  higher service  quality,  faster
service provisioning and lower costs than its competitors.

         The  International  Network will include links from the Benelux Overlay
Network to the main  interconnection  points in  Germany,  France and the United
Kingdom.  Interconnection  locations will initially be Dusseldorf,  Lille, Paris
and London. Later, Aachen, Cologne, Frankfurt and Metz are expected to be added.
The  international  links will also employ design principles of diverse routing,
as well as redundant and  self-healing  rings.  The Company intends to build the
international links by purchasing or leasing dark fiber,  swapping capacity with
alternative carriers and building its own infrastructure.

         VersaTel has entered into a framework  agreement  with Nortel to supply
all initial  transmission  equipment and network  management  systems  through a
turn-key project. VersaTel also has a similar arrangement with Detron, a Benelux
contractor  for the  engineering  and  construction  of the  fiber  network.  In
addition,  pursuant to the  agreement  with Nortel,  the Company has  negotiated
contracts with Nortel to provide  implementation and operations services as well
as vendor  financing.  See "Risk Factors -- Significant  Challenges in Expanding
the Network."

         The civil engineering and construction companies that have been engaged
are  responsible  for  obtaining  rights-of-way,   civil  engineering,  physical
construction  and testing of the Benelux  Overlay  Network.  The Benelux Overlay
Network has utilized  rights-of-way of public  authorities,  pipeline companies,
power  and  gas   companies  and  others.   Under  the  new   telecommunications
legislation,  the Company expects to have improved rights-of-way on public lands
in The  Netherlands.  The Company also expects to have  rights-of-way  on public
lands in Belgium, after obtaining its license.  Separately, the Company may also
negotiate   rights-of-way  from  private   landowners.   See  "Risk  Factors  --
Significant Challenges in Expanding the Network" and "-- Regulation."

         The  Company   expects  to  operate  the  entire  Network  and  to  own
substantially  all of the network  equipment  and most  fiber-optic  links.  The
Company  plans to  utilize  fiber-optic  cable for most of the  Benelux  Overlay
Network. To accelerate implementation, VersaTel intends to acquire trench space,
ducts,  dark fiber and leased  capacity  from  other  infrastructure  operators,
particularly  on  international  links.  Potential  partners are  interested  in
obtaining dark fiber  capacity and, in some cases,  will trade fiber capacity on
routes already constructed,  as illustrated by the agreement reached with Global
Crossing.

Business Strategy

         VersaTel's  objective is to become the leading alternative  provider of
facilities-based national and international  telecommunications  services in the
Benelux region. The principal elements of the Company's strategy are:

         o        Targeted  Network  Roll-out.  The  Benelux  Overlay  Network's
                  routing is designed to cover the major business and population
                  centers in the Benelux  region and pass as many  businesses as
                  economically  feasible.  As individual segments of the Benelux
                  Overlay Network are completed,  the Company intends to connect
                  business customers directly via the Local Access Network.  For
                  example,  the first  segment of the Benelux  Overlay  Network,
                  when completed,  will connect the Netherlands  Randstad Stage,
                  Antwerp and Brussels and will pass within five  kilometers  of
                  approximately  100,000  businesses.  The Company believes that
                  this targeted network roll-out  strategy will allow it to gain
                  market share rapidly, increase revenues and improve margins.

         o        Grow Customer Base. The Company intends to leverage the growth
                  of its  facilities-based  Network,  its  product  and  service
                  offerings and its sales and marketing  capabilities  to expand
                  its  customer  base.  


                                       52

<PAGE>

                  The Company believes it has developed strong brand recognition
                  in its target market of small- and medium-sized businesses and
                  intends to capitalize  on this by increasing  its direct sales
                  force, introducing new distribution channels and targeting new
                  customer segments, including high-usage residential customers.

         o        Increase Product and Service Offerings. The Company intends to
                  provide  new   products  and  services  in  order  to  attract
                  additional  customers,  enhance  customer loyalty and increase
                  network utilization by its existing customer base. In addition
                  to international  long distance,  VersaTel has also introduced
                  national long distance, dial-around services and calling cards
                  to its customers.  With the  acquisition  of CS Net,  VersaTel
                  will be able to offer certain  internet and intranet  services
                  to  its  business  customers.  The  Company  also  expects  to
                  introduce  local access and high speed data  services over the
                  next 18 months.

         o        Focus  on  Superior  Customer  Service.  VersaTel  strives  to
                  maintain a competitive  advantage over its  competitors in its
                  target markets by providing  superior  customer  service.  The
                  Company   believes  that  its  target  market  of  small-  and
                  medium-sized  businesses has been particularly  underserved by
                  the PTTs and that  providing a high level of customer  service
                  is  a  key  element  to  establishing   customer  loyalty  and
                  attracting new customers.  The Company has dedicated  customer
                  service representatives who initiate contact with customers on
                  a  routine  basis  to  ensure   satisfaction  and  market  new
                  products.  In addition,  the Company provides detailed monthly
                  billing  statements and monthly call management  reports which
                  identify  savings to customers and enable them to manage their
                  telecommunications expenditures more effectively.

         o        Expand   Facilities-Based   Wholesale  Services.  The  Company
                  currently  offers  international  gateway  services as well as
                  domestic  termination  services  for  both  international  and
                  national  carriers.  In  addition,  as  VersaTel  deploys  its
                  Network,  the Company  intends to offer  additional  wholesale
                  services,  including  leased lines,  conduits,  dark fiber and
                  managed bandwidth in order to increase network utilization and
                  to  offset  the  cost of  network  construction.  The  Company
                  expects the  creation of network  capacity in the form of dark
                  fiber,  conduits  and  rights-of-way  will  provide  a trading
                  currency  to  be  used  with  other  carriers  as a  means  of
                  accelerating the deployment of the VersaTel Network.

         o        Pursue Selective Acquisitions and Strategic Relationships. The
                  Company  plans  to  continue  to  acquire  other   alternative
                  telecommunications  service  providers  and  Internet  service
                  providers  in order to  accelerate  the growth of its customer
                  base, Network and service portfolio.  In addition, the Company
                  is actively pursuing strategic  relationships with alternative
                  carriers in Germany, France and the United Kingdom in order to
                  establish   interconnection    agreements,   to   partner   on
                  infrastructure projects and to expand its geographic reach.

Products and Services

Current Products and Services Offerings

         The Company currently offers the following products and services:

         Long Distance. VersaTel offers international and national long distance
telecommunications  services to over 6,000  customers  in The  Netherlands.  The
Company began offering  switched-based  international  long distance services to
business customers in 1995, to telecommunication  services providers in 1996 and
to residential customers in December 1997. Historically, the Company has focused
primarily  on the sale of  international  voice and data  services to small- and
medium-sized  businesses;  however,  with the  liberalization of the Netherlands
telecommunications  market,  the Company has expanded  its service  offerings to
include  national  long  distance  services.  International  and  national  long
distance  services  are the  Company's  core  products  as it  expands  in other
markets.  The Company began  


                                       53

<PAGE>

offering  international  services  in Belgium  in the third  quarter of 1998 and
plans to begin offering national long distance services.

         Calling Cards. The Company currently offers post-paid calling cards and
plans,  in the near future,  to offer  pre-paid  calling  cards.  The  Company's
post-paid calling card is provided to the Company's  business customers and high
international volume residential customers.  The post-paid calling card provides
international  and national call access in all countries where available through
one toll-free number worldwide. Call charges are itemized and appear on the call
management   report.  The  Company  expects  to  offer  pre-paid  calling  cards
throughout the Benelux region by the third quarter of 1999.

         Wholesale  Switched Voice Services.  In addition to its retail switched
voice and data services, the Company offers wholesale switched services to other
telecommunications  service  providers.  These  services  include  international
gateway and national  termination  services in The Netherlands.  The increase in
traffic volume generated by offering these services allows the Company to obtain
greater volume discounts.  As the Company completes its Network, it will be able
to offer wholesale  services over its own Network throughout the Benelux region,
Germany,  France and the United Kingdom, thus increasing network utilization and
improving gross margins.

Future Products and Service Offerings

         VersaTel continually  evaluates potential product and service offerings
as well as  competitors'  offerings  in order to retain and expand its  customer
base and to increase revenue per customer. The Company places a high priority on
the  development  of new products  and  services  and expects to  introduce  the
following:

         ISDN Primary  Rate  services.  The Company  plans to offer ISDN primary
rate  services to its  customers in the Benelux  region in the first  quarter of
1999. This service will primarily target the business market with digital PABX's
and high volume outgoing and incoming  traffic.  Currently,  ISDN is the fastest
growing service for business telephony in the West-European market.

         Virtual  POP  dial-in  services.  The  Company  plans to offer  virtual
Point-of-Presence  dial-in services for independent  Internet service  providers
and for business  customers by the second quarter of 1999.  This service will be
positioned as cost efficient  dial-in  capability for Internet service providers
and for the business market seeking  effective  remote access  capabilities  for
their employees and customers.

         Enhanced  Switched Voice Services.  The Company is developing  advanced
call service offerings that are expected to appeal to its core customer segment,
including  voice mail,  VPN, voice  response,  personal  numbering and automated
secretary.  VersaTel's  present  switched  voice system is capable of supporting
most of these enhanced services. The remaining equipment required to offer these
enhanced  services is expected  to be  installed  in 1999.  These  services  are
expected to aid in customer  retention  and  increase  network  utilization  and
average revenue per customer.

         Managed Bandwidth Services. With the completion of the initial links in
the Benelux Overlay Network and its International  Network,  the Company will be
able to participate in the market for selling bandwidth capacity. The Company is
planning  service  offerings  beginning  with E1  channels  (2 Mbps) up to STM-1
channels (155 Mbps). The Company expects to provide these services  primarily to
its wholesale customers, particularly at locations where the Company is the only
alternative to KPN Telecom.

         Data  Communication  Services.  VersaTel plans to offer high-speed data
communications  services  to its  small-  and  medium-sized  business  customers
beginning in the third  quarter of 1999.  The Company  believes  that there is a
growing market for high-speed data communications services, such as frame relay,
Ethernet,  and ATM services in the small- and medium-sized business market. Data
communications  services and the specific protocols are evolving rapidly and the
Company is currently  developing its portfolio of data  communications  services
and the roll-out sequence.


                                       54
<PAGE>

         Internet  Access  Services.  VersaTel  plans to acquire other  Internet
service  providers,  to accelerate the introduction of Internet  services to its
target market.  Demand for Internet  services is growing  rapidly in the Benelux
region, as small- and medium-sized businesses are starting to use these services
for e-mail,  data  retrieval,  information  services and  electronic  commercial
transactions.  The Company  expects  that  Internet  services  will  generate an
increasingly large share of  telecommunications  industry revenue as a result of
both the  introduction of new applications and substitution for various existing
services.

Sales and Marketing

         VersaTel  seeks to capitalize on its position as a leading  alternative
telecommunications  services provider that offers comprehensive customer service
and  low-cost  communications  services  in  The  Netherlands  with a  focus  on
small-and medium-sized  businesses and residential customers.  VersaTel believes
that it has created a prominent  brand name in its target market that it expects
to successfully  apply throughout the Benelux region.  The Company brands all of
its products and services  offerings with "Versa," such as VersaBizz  (post-paid
calling cards),  VersaCall (voice services),  VersaFax (facsimile  services) and
VersaData  (data  communications).  VersaTel  markets its  products and services
through several  marketing  channels,  including  database  marketing,  targeted
telemarketing,  brand and promotional advertising, direct mail and the Company's
direct sales force.

Customers

         The Company  markets its services on a retail basis to its business and
residential customers and on a wholesale basis to other carriers.

         Small- and Medium-sized Businesses.  The Company's target customers are
small- and medium-sized  businesses  (under 100 employees).  The Company focuses
particularly  on those business and industry  segments  which have  historically
generated  significant  volumes of national and international  traffic,  such as
shipping,  transport,  import and export and  agri/horti  culture.  The  Company
believes that the small- and medium-sized  business segment has been underserved
by the PTTs and the major alternative service providers. Traditionally, the PTTs
and the other major  carriers  have  focused on offering  their lowest rates and
best services primarily to larger, higher volume business customers.

         Residential   Customers.   VersaTel  has  begun  targeting  residential
customers. The Company's initial focus is to market its services to employees of
its  business  customers  and  residential  customers in certain  niche  markets
characterized by high volume calling patterns. In addition,  the Company markets
its  services  to  residential   customers  in  The  Netherlands  via  marketing
communications   methods  such  as  direct  mail,   multi-level   marketing  and
telemarketing.  The Company believes that this approach is a cost-effective  way
of targeting the residential market segment.

         Wholesale  Customers.  The Company  markets its  wholesale  services to
international and domestic carriers.  The wholesale sales effort is supported by
senior management's existing  relationships in the industry. The Company intends
to establish a carrier  sales force with account  managers  focusing on specific
carrier customers.

Sales and Marketing Staff

         The  Company's  sales  force is  composed  of direct  sales  personnel,
telemarketers and independent sales agents. Marketing to small- and medium-sized
businesses is currently conducted by over 26 direct sales personnel in Amsterdam
and 13 in Antwerp.  In the future,  the Company expects to significantly  expand
its direct  sales  force and open  additional  sales  offices in  Rotterdam  and
Brussels.  The Company's  sales  personnel make direct calls to prospective  and
existing  business  customers,  analyze  business  customers'  usage and service
needs,  and  demonstrate  how the  Company's  service  package  will  improve  a
customer's  communications  capabilities and costs. Each member of the Company's
sales force is required to complete the Company's intensive training program. In
addition,  the  Company  has a  telemarketing  group  that  screens  prospective
customers and verifies call volumes.

                                       55
<PAGE>

         VersaTel recently  established a sales agents program under which sales
agents  receive  commissions,  but are not employed by the  Company.  Agents are
provided with an advertising and sales  promotion  budget based on the volume of
their sales. The Company  currently has over 80 such sales agents and intends to
continue to increase this program.

Customer Service

         VersaTel   strives  to  maintain  a  competitive   advantage  over  its
competitors in its target markets by providing  superior customer  service.  The
Company  believes  that  providing  a high  level of  customer  service is a key
element to  establishing  customer  loyalty and attracting  new  customers.  The
Company has dedicated customer service representatives who initiate contact with
its customers on a routine basis to ensure customer  satisfaction and market new
products. In addition,  the Company provides detailed monthly billing statements
and monthly call  management  reports  which  identify  savings to customers and
enable them to manage their telecommunications expenditures more effectively.

         VersaTel  also  believes  that  technology  plays an important  role in
customer satisfaction.  Advanced technological  equipment is crucial to enabling
the Company to provide a high quality of service to its  customers.  The Company
has installed  sophisticated  status-monitoring  and diagnostic equipment on its
NOC and plans to install similar units on its SDH network. This equipment allows
the Company to identify and remedy network  problems before they are detected by
customers.  By providing superior customer service and through the effective use
of  technology,  VersaTel  expects to maintain a  competitive  advantage  in its
target markets.

Billing and Information Systems

         The Company must process  millions of call detail  records  quickly and
accurately in order to produce customer bills in a timely and efficient  manner.
Call detail records are collected, backed-up, processed and verified by VersaTel
on a daily basis.  This data is then  transmitted  electronically  to a printing
company  for  printing  and then  returned  to  VersaTel  for  verification  and
distribution.  The  Company  is  currently  reviewing  its  billing  systems  in
anticipation of continued  growth and anticipates  replacing its current billing
system by the second  quarter of 1999.  The Company does not expect any material
disruption in its billing or  information  systems as a result of the Year 2000.
In addition,  the Company has planned and budgeted replacements and enhancements
to its  information  systems to handle growth in the size and  complexity of the
Company, its customer base and its product portfolio in areas such as work flow,
fixed  asset  management,  sales  support and  service  provisioning.  See "Risk
Factors -- Risks Associated with Managing Growth."

Competition

         Until recently, the  telecommunications  market in each EU Member State
has been dominated by the national PTT. Since the  implementation of a series of
EC directives beginning in 1990, the EU Member States have started to liberalize
their  respective   telecommunications   markets,  thus  permitting  alternative
telecommunications  providers to enter the market.  Liberalization has coincided
with  technological  innovation to create an  increasingly  competitive  market,
characterized  by  still-dominant  PTTs as well as an  increasing  number of new
market  entrants.  Competition in the European long distance  telecommunications
industry is driven by numerous factors,  including price, customer service, type
and quality of services and customer relationships.

         In The  Netherlands,  Belgium and Luxembourg,  the Company  competes or
will  compete  primarily  with  the  national  PTTs.  As the  former  monopolist
providers of  telecommunications  services in these countries,  the PTTs have an
established  market  presence,  fully-built  networks  and  financial  and other
resources that are substantially greater than those of the Company. In addition,
the national PTTs own and operate virtually all of the infrastructure  which the
Company must  currently  access to provide its services.  The Company  estimates
that in each of  these  countries  the  national  PTT  still  controls  the vast
majority of the telecommunications market.


                                       56
<PAGE>

         In addition, various new providers of telecommunications  services have
entered the market in each of these countries, targeting various segments of the
market in these  countries.  Companies such as EnerTel,  Telfort B.V., a company
formed by British  Telecom and  Nederlandse  Spoorwegen  N.V.,  the  Netherlands
railroad company, as well as Global One Communications, Worldcom Inc. and Esprit
Telecom plc compete with KPN Telecom in The Netherlands for contracts with large
multinational   companies.   Unisource  N.V.,  Concert,  France  Telecom,  AT&T,
Worldcom,  Esprit Telecom plc. and Telenet N.V. compete with Belgacom in Belgium
for contracts with large multinational companies. The Company does not currently
serve this segment of the business market,  as the Company believes that it does
not  presently  have  a  competitive  advantage  to  successfully  target  large
corporate customers.

         In  VersaTel's   primary  target  market  of  small-  and  medium-sized
businesses, competitors include RSL Communications Ltd. and Viatel, Inc. in both
The Netherlands and in Belgium. In the residential  customer market, the Company
competes with  companies  such as EnerTel  N.V.,  Tele2 A.B.,  Telegroup,  Inc.,
Viatel,  Inc.  and  callback  operators  in The  Netherlands.  In  Belgium,  the
residential  customer  market has only  recently been  aggressively  targeted by
service providers such as Mobistar, Telenet N.V. and Telegroup, Inc.

Regulation

         In Europe,  the  traditional  system of  monopoly  PTTs has ensured the
development of broad access to telecommunications services; however, it has also
restricted  the growth of high quality and  competitively  priced voice and data
services. The liberalization in European  telecommunications  market is intended
to address these market  deficiencies by ending PTTs'  monopolies,  allowing new
telecommunications  service  providers  to enter the market and  increasing  the
competition within the European telecommunications market. The inefficiencies of
the traditional monopoly system combined with the EU liberalization  initiatives
have  created the  current  market  opportunity  for the  Company's  product and
service offerings.

         The current  regulatory  framework  in the EU and in the  countries  in
which the Company  provides  its  services or intends to provide its services is
briefly  described  below.  There can be no  assurance  that future  regulatory,
judicial and legislative  changes will not have a material adverse effect on the
Company,  that  national or  international  regulators or third parties will not
raise material issues with regard to the Company's  compliance or  noncompliance
with  applicable   regulations  or  that  any  changes  in  applicable  laws  or
regulations  will not have a material  adverse effect on the Company.  See "Risk
Factors -- Risks Associated with Changes in Regulatory Environment."

European Union

         Starting in 1987, the EC Green Paper on Telecommunications  charted the
course  for  the  current  changes  in the  EU  telecommunications  industry  by
advancing   principles   such  as  separation  of  operators  from   regulators,
transparency of procedures and information,  cost orientation of tariffs, access
to monopoly infrastructure networks and the liberalization of services. In 1990,
the EU Member States approved two directives that  established  these principles
in EU law: the Open Network  Provision  ("ONP")  Framework  Directive and the EC
Services Directive. These two directives set forth the basic rules for access to
the  PTT  public  networks  and  the  liberalization  of  the  provision  of all
telecommunications services within the EU except for "voice telephony."

         The ONP Framework  Directive  established  the  conditions  under which
competitors  and users  could gain  cost-  oriented  access to the PTTs'  public
networks.  The EC Services Directive  abolished the existing  monopolies on, and
permitted the competitive provision of, all telecommunications services with the
exception of "voice  telephony." The intended  effect of the Services  Directive
was to permit  the  competitive  provision  of all  services,  other  than voice
telephony,  including  value-added  services  and voice  services to closed user
groups ("CUGs").  As a result,  many new entrants  entered the market,  labeling
their  services  as CUG  services,  while  in  fact  providing  voice  telephony
services.

         In 1992, the EC approved the ONP Leased Line Directive,  which required
the PTTs to lease lines to  competitors  and  end-users,  and to establish  cost
accounting  systems  for  those  products  by the  end  of  1993.  The  national


                                       57
<PAGE>

regulatory  authorities were to use this cost  information to set  cost-oriented
tariffs for leased lines. This Directive has recently been amended.  The purpose
of the revised ONP Leased Lines  Directive is to ensure that,  in a  competitive
market,  all users  continue  to have  access to leased  lines from at least one
operator, under harmonized conditions of access and use.

         In 1996, the EU issued the Full Competition  Directive,  which requires
EC  Member  States  to  permit  alternative  infrastructure  providers,  such as
existing  networks of cable  companies,  railroads,  electric and other  utility
companies,  to resell  capacity on these  networks for the provision of services
other than voice  telephony  from July 1996.  This  allows the  Company to lease
transmission  capacity from companies other than the PTTs. The Full  Competition
Directive  also  established  January 1, 1998 as the date by which all EU Member
States (with the exception of Spain, Greece,  Portugal,  Ireland and Luxembourg,
each of which may delay  implementation  for various  periods) must  establish a
legal  framework  which removes all remaining  restrictions  on the provision of
telecommunications   services,  including  "voice  telephony."  Subject  to  the
foregoing,  each EU Member State is obliged,  under EU law, to enforce the terms
of the  Full  Competition  Directive.  Enforceability  of the  Full  Competition
Directive may be challenged at the EU level or at the EU Member State level. See
"Risk Factors -- Risks Associated with Changes in Regulatory Environment."

         In  addition  to the Full  Competition  Directive,  the EU  issued  the
Licensing  Directive  in April 1997 and the  Interconnection  Directive  in June
1997.  The  Licensing  Directive  establishes  a common  framework  for  general
authorizations  and  individual  licenses  in  the  field  of  telecommunication
services.  The  Licensing  Directive  is  intended  to allow  telecommunications
operators to benefit from an EU-wide market for telecommunications and establish
a common  framework for national  authorization  regimes and seeks to facilitate
cross-border networks and services.  The Interconnection  Directive standardizes
regulatory  frameworks to be  implemented by EU Member States and their national
regulatory  authorities,  including the regulation of public  telecommunications
networks and services. The Interconnection Directive governs the manner in which
alternative   network   operators   and  service   providers  are  permitted  to
interconnect  with the PTTs'  public  networks.  The  Interconnection  Directive
requires  national  regulators to ensure that  interconnection  agreements  with
parties with significant market power provide for access at cost-oriented rates.

         The  Interconnection  Directive has been amended to provide for carrier
selection  (ensuring that end-users can on a call-by-call  basis select the long
distance or  international  carrier of their choice) as of January 1, 1998,  and
carrier  pre-selection  (ensuring end-users can prior to the time calls are made
select the long  distance or  international  carrier of their choice) and number
portability  (the  ability of  end-users  to keep their  numbers  when  changing
operators) by January 1, 2000.  Carrier selection and carrier  pre-selection are
required to be made  available by carriers with  significant  market power.  The
Interconnection  Directive  indicates  that  significant  market  power could be
assumed if the  carrier's  market share exceeds 25%, but Member States may adopt
different standards.

         Despite these regulatory  initiatives  supporting the liberalization of
the  telecommunications  market,  most EU Member States are still in the initial
stages  of  liberalizing  their  telecommunications   markets  and  establishing
competitive  regulatory  structures to replace the  monopolistic  environment in
which the PTTs previously operated. For example, most EU Member States have only
recently  established  a  national  regulatory  authority.   In  addition,   the
implementation,  interpretation  and  enforcement of these EC directives  differ
significantly  among the EU Member  States.  While  some EU Member  States  have
embraced  the  liberalization  process  and  achieved a high level of  openness,
others have  delayed the full  implementation  of the  directives  and  maintain
several levels of restrictions on full competition.

         An overview of the regulatory framework in the individual markets where
the Company operates or intends to operate is described  below.  This discussion
is intended to provide a general outline, rather than a comprehensive discussion
of the  more  relevant  regulations  and  current  regulatory  posture  of these
jurisdictions.  VersaTel requires  licenses,  authorizations or registrations in
all  countries  in  which  it  operates  to  provide  its  services.   Licenses,
authorizations  and/or  registrations  have been obtained in The Netherlands and
Belgium.  The Company  intends to apply for such licenses and  registrations  in
Luxembourg in the future.  The Company has received an International  Facilities
License  (IFL) in the United  Kingdom.  Although the Company  expects that these
licenses  and  registrations  will be granted,  there can be no  assurance  that
VersaTel will be


                                       58

<PAGE>

able to obtain such licenses, authorizations or registrations or that VersaTel's
operations  will  not  become  subject  to  other  regulatory  authorization  or
registration  requirements  in the  countries  in which it  operates or plans to
operate.

The Netherlands

         The  Telecommunications  Act of 1998  provides  the current  regulatory
framework in The Netherlands. This new telecommunications act came into force on
December 15, 1998, and remedied the old  legislative  and  regulatory  patchwork
that existed as a result of the implementation of a series of EC directives. The
new   telecommunications   act   contains   provisions   that  give   registered
telecommunication   services   providers   rights-of-way,   subject  to  certain
conditions,  thereby  facilitating the construction of the Network. In addition,
The  Netherlands  may  require KPN  Telecom to offer  unbundled  access to local
customer  access  lines at the Main  Distributing  Frame (MDF) in KPN  Telecom's
central exchange  offices.  However,  the conditions  applicable to this type of
access are not clear at present.  Further  regulation on this issue is expected.
Another  important  development is the introduction of carrier  pre-selection or
equal access as of January 1, 2000.

         As part of the  liberalization  of the  Netherlands  telecommunications
market, a new independent  supervisory  authority,  the  Onafhankelijke  Post en
Telecommunicatie Autoriteit ("OPTA"), was established by the Ministry of Traffic
and Waterways.  OPTA started its activities on August 1, 1997. OPTA's main tasks
include ensuring compliance with the telecommunications  laws and regulations in
The  Netherlands,   granting  licenses  for  telecommunications  activities  and
resolving  disputes  among  market  participants,  such  as  disputes  regarding
interconnection  rates. Although no assurances can be given, the initial rulings
of  OPTA  have   given   the   Company   confidence   that  new   providers   of
telecommunications  services will be granted fair and equal access to the market
in The Netherlands.

         In  August  1997,  VersaTel  obtained  one  of  the  first  Netherlands
authorizations  to operate as a  telecommunications  service  provider of public
voice telephony (other than KPN Telecom).  In September 1997,  VersaTel obtained
an infrastructure  license with rights-of-way for the construction and operation
of telecommunications facilities in a limited geographic area. In December 1998,
the Company obtained the first authorizations  under the new  telecommunications
act to operate as a public  telecommunications  services  provider  and  network
operator.

         Since its start in  October  1995,  VersaTel  has  adopted a  proactive
regulatory  strategy.  In October 1996,  VersaTel  successfully  challenged  KPN
Telecom's use of its invoice records to offer  VersaTel's  customers  additional
discounts.  In a warning letter to KPN Telecom,  the Directorate for Competition
(DG IV) of the EC held this to be an abuse of power by KPN Telecom. Not only did
the EC require  PTT  Telecom to stop using  information  regarding  the  calling
behavior of customers for competitive activities, such as approaching VersaTel's
customers  with  discounts  and other special  offers,  it also  questioned  the
legitimacy  of KPN  Telecom's  discount  plans for  business  customers.  The EC
requires  that  such  discounts  be  based on  actual  cost  savings  and not on
predatory pricing tactics.  OPTA, to whom the European  Commission had delegated
this  matter,  has  recently  ruled that these  discount  plans  indeed  violate
competition law principles and has required KPN Telecom to change them.

         The Company's  legal and  regulatory  strategy has enabled  VersaTel to
become  one of the first  voice  telephony  competitors  in The  Netherlands  to
interconnect  with KPN Telecom and to implement a carrier  select code in all of
KPN Telecom's telephone switches.  The introduction of carrier  pre-selection in
The  Netherlands,  which is expected to be introduced in January 2000 will allow
customers  the option to  pre-select  a carrier  other than KPN  Telecom for all
their  international  and national long distance calls. The Company continues to
seek to obtain lower  interconnection rates from KPN Telecom. In July 1998, OPTA
ruled  that  origination  and  termination  charges  be  reduced by 55% and 30%,
respectively.  The terms and  conditions  of  interconnection  have had and will
continue to have a material effect on the  competitive  position of the Company.
See "Risk Factors -- Dependence on our Competitors."

         In  December  1998,  OPTA  issued a ruling  on KPN  Telecom's  end-user
tariffs, which were deemed contrary to the principles on cost-orientation.  As a
result,  KPN Telecom  will have to lower its  end-user  tariffs for its national

                                       59
<PAGE>

long distance  services by approxiamtely  10%. It is expected that OPTA's ruling
will have some negative effects on competition in the market in The Netherlands.

Belgium

         Belgium started the liberalization of its telecommunications  market in
1991 with an amendment to the Belgian public post and telecommunications act. It
provided the basis for the  privatization of Belgacom,  and allowed new entrants
to the  telecommunications  services  market to provide all  services,  with the
exception of voice telephony,  upon obtaining a license.  At the same time a new
regulatory  entity  was  introduced,   the  Belgisch   Instituut  voor  Post  en
Telecommunicatie, under the Ministry of Economy and Telecommunications.

         A further  amendment to this act was adopted by the Belgian  Parliament
in December  1997,  to  implement  the  liberalization  of voice  telephony  and
infrastructure. The amended act was published in the Belgian Official Journal on
January  19,  1998,   but  in  order  to  implement   the  amended  act  certain
administration  regulations  are  required.  To prevent any delays in  providing
access  to  the  market  for  new   entrants,   the   Ministry  of  Economy  and
Telecommunications  issued a notice which opened the way for temporary  licenses
for service  providers  and  infrastructure  operators.  It is expected that the
definitive regulatory framework will be in place within the next few months.

         VersaTel  has  obtained  licenses  to operate  facilities  and  provide
telecommunications  services in Belgium.  For  marketing  purposes  VersaTel has
reserved  the same  carrier  select  code  "1611"  as it  currently  uses in The
Netherlands. In August 1998, VersaTel has obtained interconnection with Belgacom
for carrier selection and call termination services.

Luxembourg

         The Luxembourg  telecommunications  market has been  liberalized  since
July 1, 1998,  six months after  liberalization  in most other EU Member States.
Until that date,  P&T Telecom  Luxembourg,  a  state-owned  company,  had a 100%
monopoly  in the  provision  of basic  voice  telephony  and  telecommunications
infrastructure.  A  new  regulatory  entity,  the  Institut  Luxembourgeois  des
Telecommunications,  has been installed to oversee the newly deregulated market.
Under this new regulatory  regime,  competition is expected to develop along the
same lines as in the other Benelux countries.

Property

         The Company's  principal  executive  offices are located at Paalbergweg
36,  Amsterdam-Zuidoost,  The Netherlands.  The office space currently leased by
the Company at this location will expire in May 2001.

Employees

         As of September 30, 1998,  the Company had 119 full-time  employees and
30 full-time  consultants.  In addition,  the Company employs  approximately  32
temporary  employees  at any given  time.  None of the  Company's  employees  is
represented  by a labor union or covered by a collective  bargaining  agreement,
and the Company has never experienced a work stoppage. The Company considers its
employee relations to be good.

Intellectual Property

         The Company has registered the trademark  (woordmerk)  "VersaTel"  with
the Benelux  trademark  bureau  (Benelux  Merkenbureau).  Applications  for such
registrations are pending in the other EU Member States.


                                       60
<PAGE>

Legal Proceedings

         The  Company  has  filed  complaints  in the  past  with  the  European
Commission, OPTA and the Minister of Transport and Waterways of The Netherlands,
as part of its regulatory strategy.  The Company also makes routine filings with
the regulatory  agencies and governmental  authorities in the countries in which
the Company operates or intends to operate. In addition,  Cromwilld,  one of the
Shareholders,  has objected to the Recapitalization,  the First Offering and the
Second  Offering  and has  threatened  to  challenge  in  court  certain  of the
Company's  actions in connection with the  Recapitalization,  the First Offering
and the Second Offering.

         The Company is from time to time involved in routine  litigation in the
ordinary  course of business.  The Company  believes  that no currently  pending
litigation  to which it is a party  will have a material  adverse  effect on the
Company's financial position or results of operations.



                                       61
<PAGE>


                                   MANAGEMENT

         The members of the  Supervisory  Board and the Management  Board of the
Company  and  certain  other  significant  employees  of the  Company  and their
respective ages and positions with the Company are set forth below.

Management Board

         R. Gary Mesch is the sole managing  director  (statutair  directeur) of
the Company.

Supervisory Board


           Name                           Age      Position
- --------------------------               ----      --------
Leopold W.A.M. van Doorne...............  39       Chairman
Denis O'Brien...........................  40       Member
Hans Wackwitz...........................  43       Member
James Meadows...........................  46       Member

Executive Officers


           Name                           Age      Position
- --------------------------               ----      -----------------
R. Gary Mesch...........................  45       Managing Director
W. Greg Mesch...........................  38       Chief Operations Officer
Raj Raithatha...........................  36       Chief Financial Officer
Larry Hendrickson.......................  56       Chief Technology Officer
Marc A.J.M. van der Heijden.............  39       Legal Counsel
Maurice J.J.J.M. Bergmans...............  33       Manager Belgium Operations
John J.L. de Rooij......................  40       Sales Manager
Leo Y.J. van der Veen...................  42       Finance Manager
Andy Cooper.............................  36       Network Manager(1)
L. Michiel van Dis......................  35       Manager Customer Care

- ----------

    (1) Mr. Cooper serves in this position as a consultant to the Company.

Supervisory Board

         Under  Netherlands  law and the Articles of Association of the Company,
the  management of the Company is entrusted to the Management  Board  (Directie)
under the supervision of the Supervisory Board (Raad van Commissarissen).  Under
the laws of The  Netherlands,  Supervisory  Directors cannot at the same time be
Managing  Directors  of the same  company.  The  primary  responsibility  of the
Supervisory  Board is to supervise the policies  pursued by the Management Board
and the general course of affairs of the Company and its business. In fulfilling
their duties,  the members of the  Supervisory  Board are required to act in the
best interests of the Company and its business.

         Pursuant to the Articles of Association, the Supervisory Board consists
of such  number of  members  as may be  determined  by the  general  meeting  of
shareholders.  The December  1996  Shareholders  Agreement  (the  "Shareholders'
Agreement")  specifies that the Supervisory Board shall consist of four members.
See "Certain Relationships and Related Transactions -- Shareholders' Agreement."
The members of the  Supervisory  Board are  appointed by the general  meeting of
shareholders.  Resolutions  of the  Supervisory  Board require the approval of a
majority of the members. The Shareholders' Agreement sets out the specific rules
for voting.  The Supervisory  Board meets each time this is deemed  necessary by
one of its members.  Members of the Supervisory Board shall periodically  retire
in  accordance  with a roster drawn up by the general  meeting of  shareholders.
Every  retiring  Supervisory  Director may be  reappointed,  provided  that such
Supervisory Director has not attained the age of 72. A member of the


                                       62
<PAGE>


Supervisory  Board must retire not later than on the day of the general  meeting
of shareholders  held in the fiscal year in which such member reaches the age of
72.

         A member of the  Supervisory  Board may at all  times be  suspended  or
removed by the general meeting of shareholders,  at any time. The members of the
Supervisory  Board may receive such  compensation  as may be  determined  by the
general meeting of shareholders.

Management Board

         The  management  of the Company is  entrusted to the  Management  Board
under the  supervision  of the  Supervisory  Board.  The Articles of Association
provide that the Management  Board may from time to time adopt written  policies
governing its internal organization.  Such written policies require the approval
of the Supervisory Board. In addition,  the Articles of Association list certain
actions which  require prior  approval of the  Supervisory  Board.  Such actions
include,  among other things: (i) borrowing or lending money; (ii) participating
directly or  indirectly  in the  capital of another  company;  (iii)  making any
investments;  and (iv)  providing  security  in the name of the  Company  or its
property.

         The  Management  Board  consists  of such  number of  members as may be
determined  by the general  meeting of  shareholders.  In addition,  the general
meeting of shareholders appoint the members of the Management Board.

         The general meeting of shareholders has the power to suspend or dismiss
members of the Management  Board.  The  Supervisory  Board also has the power to
suspend members of the Management  Board. If a member of the Management Board is
temporarily prevented from acting, the remaining members of the Management Board
shall  temporarily  be  responsible  for the  management of the Company.  If all
members of the Management Board are prevented from acting, a person appointed by
the  Supervisory  Board (who may be a member of the  Supervisory  Board) will be
temporarily  responsible for the management of the Company. The compensation and
other terms and conditions of employment of the members of the Management  Board
are determined by the general meeting of shareholders.

Biographies

         R. Gary Mesch has served as Managing Director of VersaTel  individually
or through his  position as President of Open Skies  International  Inc.  ("Open
Skies")  since  October  1995.  In 1991 he founded and became  President of Open
Skies, a  telecommunications  consultancy  with  operations  based in Amsterdam,
which provided  consulting for early stage  development of competitive  European
telecommunications businesses. From 1991 to 1995 Open Skies advised such clients
as Unisource, PTT Telecom International,  Inmarsat, NEC and Eurocontrol. In 1984
he founded  and until 1990  managed the  commercial  operations  of  NovaNet,  a
Denver-based  regional  provider  of  satellite-based  long  distance  networks.
NovaNet was acquired by ICG  Communications in 1993. From 1981 to 1983 he served
as director of sales for Otrona Advanced Systems, a Colorado-based  manufacturer
of high performance  computer  systems.  From 1975 to 1981 he served as a senior
systems  engineer  with  Westinghouse  Electric.  Mr. Gary Mesch holds a B.S. in
Electrical Engineering from the University of Colorado and an M.B.A. from Denver
University.

         Leopold  W.A.M.  van Doorne has served as Chairman  of the  Supervisory
Board of the Company on behalf of NeSBIC since  December  1995.  Since 1996, Mr.
van  Doorne has been the  Managing  Director  of NeSBIC  Groep  B.V.,  a venture
capital company and a subsidiary of Fortis, an international  group of more than
100  companies  operating in the fields of insurance,  banking and  investments.
Worldwide,  Fortis  has over  35,000  employees.  From 1994 to 1996 he served as
Managing  Director of NeSBIC  Venture  Management  B.V. From 1990 to 1994 he was
Regional  Director of Banque de Suez  Nederland  N.V. Mr. van Doorne serves as a
member of the supervisory board of various other companies. Mr. van Doorne holds
a degree in law from the University of Utrecht.

         Denis O'Brien,  Jr. has served as a member of the Supervisory  Board of
the Company on behalf of Cromwilld since December, 1996. Mr. O'Brien is Chairman
of the Board and Chief Executive Officer of Esat Telecom Group Plc,

                                       63
<PAGE>


a public company  listed on NASDAQ.  In addition to his positions with Esat, Mr.
O'Brien has been the Chairman of the Board of Esat Digifone  since 1996, and the
Chairman  of the Board and Chief  Executive  Officer of Esat  Telecom,  which he
founded in 1991.  Prior to that time,  he was employed by Guinness Peat Aviation
("GPA  Group"),  from 1983 to 1985.  Mr.  O'Brien  holds an M.B.A.  from  Boston
College.

         Hans  Wackwitz has served as a member of the  Supervisory  Board of the
Company on behalf of Paribas since August 1998. Mr.  Wackwitz is a member of the
management  board of  COBEPA  S.A.  and  Paribas  N.V.  From 1991 to 1993 he was
employed by Paribas  Capital  Markets  and  responsible  for the Benelux  region
within  the  investment  banking  group.  From 1986 to 1991 he served at various
management  positions  at  Bankers  Trust  Company,   including  vice  president
corporate  finance,  vice president  short term finance and vice president money
market.  Mr.  Wackwitz holds a degree in economics  from the Rijks  Universiteit
Groningen and an M.B.A. from Columbia University.

         James R. Meadows has served as a member of the Supervisory Board of the
Company on behalf of Telecom  Founders  since August 1998. Mr. Meadows is Senior
Vice-President  and  co-founder  of PrimeTEC  International,  Inc., a U.S.-based
international  telecommunications  services  provider,  since 1997. From 1989 to
1997 he served as Director  Government  Affairs at Capital Network System,  Inc.
(CNSI), a telecommunications  services provider. Mr. Meadows is the President of
America's Carriers Telecommunications  Association (ACTA) and is a member of the
Board of Directors of Lone Star 2000, a public policy  foundation.  Mr.  Meadows
holds a degree in history from the University of Texas at Austin.

         W. Greg Mesch has served as Chief Operations  Officer of VersaTel since
April 1998. From the Company's inception in 1995 until August 1998, he served as
a member of the Supervisory  Board of the Company on behalf of Telecom  Founders
and has  performed  operations  consulting  roles for the Company.  From 1993 to
1997, Mr. Greg Mesch was a consultant to Esat Telecom in Ireland  serving in the
role of  Chief  Operations  Officer.  From  1986 to  1992,  he  served  as Chief
Executive  Officer of  Nova-Net.  Nova-Net  was a company  he  founded  with his
brother Mr. Gary Mesch.  Mr. Mesch has been a Director of In o Touch  Associates
Ltd., a U.K.-based telecommunications consulting firm, since 1997. Mr. Mesch has
an M.B.A. from Denver University.

         Raj  Raithatha  has served as Chief  Financial  Officer of the  Company
since  April  1998.  From 1994 to April  1998 he has  served as Chief  Financial
Officer and Director of Business Development of ACC Corp.'s European Operations.
From 1992 to 1994 he served as Finance  Director  of Bay Trading  Company.  From
1989 to 1992 he served as divisional  finance director at Securiguard  Group Plc
and from 1987 to 1989 he was financial  controller at Harrison Willis. From 1983
to 1987 he was employed by KPMG Peat Marwick.  Mr.  Raithatha  holds a degree in
economics and mathematics from the University of Cardiff, Wales.

         Larry Hendrickson has served as Chief Technology Officer of the Company
since April 1998. From 1994 to 1998 he was senior  consultant and partner of DDV
Telecommunications  Strategies,  a Benelux-based  telecommunications  consulting
company,  and  from  1993  to  1994  he  was an  independent  telecommunications
consultant.  From 1986 to 1993 he  served at  various  management  positions  at
Cincinnati  Bell,  including  President  of Europe  Group,  President  and Chief
Executive Officer of LDN  Communications  (Cincinnati Bell) and President of the
Mobile Communications Division of Cincinnati Bell Information Systems. From 1964
to 1986 he was employed by AT&T. Mr. Hendrickson holds a B.S. in management from
the Massachusetts  Institute of Technology and completed the Advanced Management
Program at Harvard Business School.

         Marc A.J.M.  van der Heijden has served as Legal Counsel to the Company
since June 1998. Mr. van der Heijden served as regulatory counsel to the Company
on matters of telecommunications law and regulatory policy since October 1995 as
an independent  consultant.  As an independent  consultant on telecommunications
law he has acted as advisor to the European  Commission,  the Governments of The
Netherlands and the United Kingdom,  and various  telephone  companies,  such as
France Telecom and KPN Telecom, and financial institutions, such as ABN AMRO and
Nederlandse  Investerings  Bank. He worked as an expert for KPMG Peat Marwick on
bidding processes for mobile telephony and sale of cable companies.


                                       64
<PAGE>


         Maurice J.J.J.M.  Bergmans has served as Manager Belgium  Operations of
the Company  since  April  1998.  He joined the Company in 1997 and he served as
business  development  manager of the Company since November 1997.  From 1989 to
1996 he worked at Koning en Hartman B.V., a business  unit of Getronics  N.V., a
publicly  traded company in The  Netherlands.  At Koning en Hartman B.V. he held
several  positions in product  marketing and management in the area of telephony
and  interactive  voice response  activities and services.  Mr. Bergmans holds a
degree in computer science.

         John J.L.  de Rooij has served as Sales  Manager of the  Company  since
October  1995.  From 1989 to 1995 he served as sales  manager  at Lanier  Office
Products,  initially  as  sales  manager  for fax and  copier  products  for The
Netherlands and subsequently for the entire Benelux region. The last three years
at  Lanier's he acted as the  European  Training  Manager.  From 1986 to 1989 he
served as account manager for Wang Laboratories, The Netherlands. Mr.
de Rooij holds a degree in biology.

         Leo Y.J.  van der Veen has  served as Finance  Manager  of the  Company
since November 1997. From 1995 to 1997 he worked as European  Finance Manager at
Morton  Automotive  Safety  Products.  From 1994 to 1995 he served as controller
Benelux of Stratus Computers.  From 1983 to 1993 he served as Director Finance &
Administration  Benelux and in various other financial positions at NCR Benelux.
Mr. van der Veen holds a masters  degree in  international  management  from the
American  Graduate  School of  International  Management and degrees in business
administration and mechanical engineering.

         Andy  Cooper has served as Network  Manager of the  Company  since June
1997 as an  independent  consultant.  From 1985 to 1997,  he  worked at  Mercury
Communications Ltd. in the United Kingdom. From 1993 to 1994, he was seconded to
Cable and Wireless Plc., Mercury's parent. His responsibilities included network
development,  transmission  systems maintenance,  switch operations,  VPN, ISDN,
Centrex and intelligent networking.

         L. Michiel van Dis has served as Manager  Customer  Care of the Company
since May 1997.  From 1991 to 1992 he worked at KLM (Royal Dutch  Airlines).  In
1992, he joined  Independent  Mail B.V. as operations  manager and  subsequently
became general manager of this company.  Independent  Mail B.V., a re-mail house
for DHL, was taken over by KPN N.V., the holding  company of KPN Telecom and the
Dutch Postal  Service,  in 1996.  From 1996 to 1997 he worked as an  independent
consultant,  primarily for  Independent  Mail B.V. Mr. van Dis holds a degree in
business administration.

Executive Compensation

         The  total  aggregate  compensation  for the  Supervisory  Board of the
Company as a group for 1997 was NLG  37,500.  The total  aggregate  compensation
(including amounts paid pursuant to management and consulting agreements) of all
executive  officers  (including the Managing Director) of the Company as a group
for 1997 was NLG 2,108,619.  See "Certain Relationships and Related Transactions
- -- Additional Agreements."

         During 1997,  VersaTel  did not accrue any amounts to provide  pension,
retirement and similar  benefits to the executive  officers of the Company or to
any of the Managing or Supervisory Directors of the Company.

Stock Option Plans

1997 Stock Option Plan

         In  December  1996,  VersaTel's  shareholders  approved  the 1997 Stock
Option Plan (the "1997  Plan").  The 1997 Plan provides for the grant of options
to certain key employees of the Company to purchase  depositary  receipts issued
for Ordinary  Shares of the Company.  Under the 1997 Plan,  no options have been
granted  with an  expiration  date of more than five years after the granting of
the option.  The option exercise price is determined in the particular  grant of
the option.


                                       65
<PAGE>


         The option  holder is not  entitled to retain any  depositary  receipts
received by the option  holder as a result of the  exercise of its option.  Upon
exercise of its option by the option  holder,  the option  holder is required to
offer the depositary  receipts received by it to the Company or to another party
designated  by the Company at the Purchase  Price (as defined in the 1997 Plan).
Unless otherwise  specified in the particular grant of the option,  the Purchase
Price  will be the fair  market  value of the  Ordinary  Shares  minus a penalty
discount.  The 1997 Plan contains provisions in the event of a dispute regarding
the fair market value of the Ordinary Shares.  The penalty discount,  if any, is
determined by the length of employment of the particular option holder.

         Pursuant to the Shareholders'  Agreement,  Telecom Founders,  Cromwilld
and NeSBIC must make available the shares underlying the depositary  receipts to
be  issued  under  the 1997  Plan.  As of the date of this  Prospectus,  199,000
options to purchase 199,000 depositary  receipts had been granted under the 1997
Plan and the Company  does not intend to grant any more  options  under the 1997
Plan.

1998 Stock Option Plan

         In March 1998,  VersaTel's  shareholders approved the 1998 Stock Option
Plan (the "1998  Plan").  The 1998 Plan allows the  Company to grant  options to
employees to purchase  depositary  receipts  issued for  Ordinary  Shares of the
Company.  The option period will commence at the date of the grant and will last
five  years.  The  option  exercise  price  shall be the  economic  value of the
depositary  receipt  at the date of the  grant  of the  option.  The  1998  Plan
contains specific  provisions for the determination of the economic value of the
depositary receipts.

         The option  holder is not  entitled to retain any  depositary  receipts
received by the option  holder as a result of the  exercise of its option.  Upon
exercise of its option by the option  holder,  the option  holder is required to
offer the depositary  receipts  received by it, within one year after the end of
the option period, to the Company or to another party designated by the Company,
at a purchase price equal to the economic value of the depositary receipts.

         As of the  date of  this  Prospectus,  2,500,000  options  to  purchase
2,500,000  depositary  receipts  have been  granted  under the 1998 Plan and the
Company does not intend to grant any more options under the 1998 Plan.

         The  depositary  receipts  issued under both the 1997 Plan and the 1998
Plan will be administered by the Stichting Administratiekantoor VersaTel.



                                       66
<PAGE>


                         SECURITY OWNERSHIP OF PRINCIPAL
                           SHAREHOLDERS AND MANAGEMENT

         The  following  table  sets forth  certain  information  regarding  the
beneficial  ownership of the Ordinary Shares of the Company, as of September 30,
1998,  by each  beneficial  owner of 5.0% or more of the Ordinary  Shares and by
executive officers and directors of the Company as a group.


                                                            Number
                                                          of shares   Percent(1)
                                                          ---------   ----------
Telecom Founders B.V. (2)...............................  3,375,292       17.4%
NeSBIC Venture Fund C.V.................................  7,581,448       39.0
Cromwilld Limited (3)...................................  3,653,024       18.8
Paribas Deelnemingen N.V................................  3,641,170       18.7
Nederlandse Participatie Maatschappij N.V...............  1,176,471        6.1
                                                        -----------     ------
  Total................................................. 19,427,405      100.0%

All directors and executive officers as a group (4).....  7,028,316       36.2

- ----------

(1)  Does not give effect to dilution  from the exercise of 150,000  outstanding
     warrants covering  1,000,050  Ordinary Shares issued in the Second Offering
     and 225,000 outstanding  warrants covering 1,500,000 Ordinary Shares issued
     in the First Offering or of options granted to employees covering 2,699,000
     Ordinary Shares. See "Management -- Stock Option Plans."

(2)  Telecom Founders B.V., a Netherlands  company is a wholly-owned  subsidiary
     of Relyt  Holdings  N.V., a Netherlands  Antilles  company owned by R. Gary
     Mesch.  The  Shareholders'  Agreement  requires  Mr. Mesch to own more than
     50.0% of the shares of Telecom  Founders  B.V.  Certain of the officers and
     directors of the Company have beneficial interests in Telecom Founders B.V.

(3)  Cromwilld Limited,  an Isle of Man company, is controlled by Denis O'Brien,
     a  member  of the  Supervisory  Board  of the  Company.  The  Shareholders'
     Agreement  requires  Mr.  O'Brien  to own more than  90.0% of the shares of
     Cromwilld Limited.

(4)  Reflects the 3,375,292  shares held by Telecom  Founders  B.V.,  beneficial
     ownership of which may be  attributed to Mr.  Mesch,  and 3,653,024  shares
     held by Cromwilld Limited,  beneficial ownership of which may be attributed
     to Mr. O'Brien.



                                       67
<PAGE>


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Shareholders' Agreement

         In December 1996, Telecom Founders, NeSBIC and Cromwilld entered into a
participation and shareholders' agreement (the "Shareholders' Agreement"), which
contains,  among other things,  provisions restricting the transfer of shares of
the Company,  provisions  relating to  appointment  of members of the Management
Board and the  Supervisory  Board and provisions  with respect to the funding of
the  Company.  The  Shareholders'  Agreement  superseded  a prior  shareholders'
agreement among VersaTel's initial  shareholders.  Pursuant to the Shareholders'
Agreement,  the  Company  issued  new  shares to the  shareholders  and  certain
shareholders  provided  subordinated  convertible  loans to the  Company.  These
subordinated  convertible  loans have been  converted into equity as part of the
Recapitalization.  As part of the Recapitalization,  Paribas and NPM have agreed
to be bound by the terms of the  Shareholders'  Agreement  pursuant  to deeds of
accession and acknowledgment.

         The  Shareholders'   Agreement  contains  provisions   restricting  the
transfer  of  shares  of the  Company  (such  provisions  also  provided  for an
amendment  of the  Articles of  Association  of the Company  containing  similar
transfer restrictions).  If a shareholder wishes to transfer its shares, it must
first  offer the other  shareholders  the right to  purchase  such  shares.  See
"Description  of  Capital  Stock --  Restriction  on  Transfer  of  Shares."  In
addition,  no  shareholder  may transfer its shares  unless the  transferee  has
accepted  and  agreed  to be  bound  by  the  provisions  of  the  Shareholders'
Agreement,  nor will the Company  issue shares to any person  unless such person
accepts and agrees to be bound by the Shareholders' Agreement.

         The Shareholders'  Agreement provides that the Supervisory Board of the
Company  shall be composed of four members.  NeSBIC and Cromwilld  each have the
right to nominate one member of the Supervisory Board,  whereas Telecom Founders
has the right to nominate  two members of the  Supervisory  Board,  one of which
will have to be reasonably  acceptable to both NeSBIC and Cromwilld.  As part of
the  Recapitalization  and pursuant to an agreement  between Paribas and Telecom
Founders,  Telecom Founders has agreed with Paribas to nominate the person to be
designated from time to time by Paribas as one of its members of the Supervisory
Board.  The member of the Supervisory  Board appointed upon nomination of NeSBIC
shall  have  a  deciding  vote  in  case  of a tie  in  votes.  Pursuant  to the
Shareholders' Agreement, the Management Board requires the prior approval of the
Supervisory  Board for  certain  transactions.  See  "Management  --  Management
Board."

         The  Shareholders'  Agreement  will terminate upon any of the following
events:  (i) by written  agreement  of all the parties  thereto or (ii) upon the
joint sale and  transfer by the parties to the  Shareholders'  Agreement  of the
entire  share  capital of the Company or (iii) the  listing of the entire  share
capital of the Company on any securities market.

Recapitalization

         In February  1998,  as part of the  Recapitalization,  two of the three
shareholders  of the  Company,  Telecom  Founders and NeSBIC,  a  subsidiary  of
Fortis, invested an additional NLG 7.2 million in equity capital in the Company.
In  addition,  NeSBIC  and  Cromwilld,  the third  shareholder  of the  Company,
converted  their  subordinated  convertible  Notes totaling NLG 3.6 million into
Ordinary Shares of the Company;  and NeSBIC converted its NLG 4.5 million bridge
loan  into  Ordinary  Shares  of  the  Company.   The  third  component  of  the
Recapitalization was comprised of a new equity investment by Paribas of NLG 12.8
million. Lastly, the Company received from Telecom Founders, NeSBIC, Paribas and
NPM an additional  NLG 15.0 million in equity capital  immediately  prior to the
closing of the First Offering. As a result of the Recapitalization, the invested
equity in the Company has increased from NLG 7.0 million to NLG 50.1 million.



                                       68
<PAGE>


Additional Agreements

         Mr.  Greg Mesch is also a director  of In o Touch  Associates  Ltd.,  a
London-based  telecommunications  consulting  company that performs services for
the Company.  The amounts  paid by the Company in respect of these  services are
not material.

Related Transactions

         Paribas,  an  affiliate  of  Paribas  Corporation,  one of the  Initial
Purchasers  in the Second  Offering,  holds 18.7% of the Ordinary  Shares of the
Company,  and Mr.  Hans  Wackwitz  has  served on the  Supervisory  Board of the
Company on behalf of Paribas since August 1998. See "Management" and "Securities
Ownership of Principal Shareholders and Management."



                                       69
<PAGE>


                       DESCRIPTION OF CERTAIN INDEBTEDNESS

         In the First Offering in May 1998, the Company issued units  consisting
of $225,000,000  principal  amount of 13 1/4% Senior Notes due 2008 and warrants
to  purchase  1,500,000  Class B Shares of the  Company.  The units were sold to
Lehman  Brothers,  Inc., as initial  purchaser,  who  subsequently  sold them to
certain  institutional  investors  in reliance on certain  exemptions  under the
Securities  Act. On December 4, 1998,  the Company  completed a public  exchange
offer  pursuant to which all the notes issued in the First  Offering (the "First
Notes") were  exchanged  for notes  registered  under the  Securities  Act. As a
result of the consummation of that exchange offer, the Company is now subject to
the  information  reporting  requirements  of the Exchange Act.  Interest on the
First Notes will be paid  semi-annually  on May 15 and  November  15,  beginning
November 15, 1998.  The First Notes are redeemable at the option of the Company,
in whole or in part,  at any time on or after May 15, 2003, at 106.625% of their
principal amount,  plus accrued  interest,  declining to 100% of their principal
amount,  plus accrued  interest,  on or after May 15, 2006.  The First Notes may
also be redeemed at the option of the Company,  in whole but not in part, at any
time at a redemption price equal to the aggregate principal amount thereof, plus
liquidated damages, if any, to the date fixed by the Company for redemption, and
all additional  amounts,  if any, then due and which will become due as a result
of the  redemption  or  otherwise,  in the event of  certain  changes  affecting
Netherlands taxes or as a result of any change in the application of Netherlands
tax laws or regulations that require the Company to pay additional  amounts that
the Company  determines  cannot be avoided by taking reasonable steps. The First
Notes  rank  equal  to the  Notes  in  right of  payment  and all  other  senior
indebtedness of the Company and will be senior in right of payment to any future
subordinated indebtedness of the Company.

         The  indenture  used  in  the  First  Offering  (the  "First   Offering
Indenture")  contains covenants  applicable to the Company and its subsidiaries,
including  limitations on or  prohibitions of certain  indebtedness,  restricted
payments,  dividends and other payments affecting restricted  subsidiaries,  the
issuance and sale of capital stock of restricted subsidiaries, transactions with
stockholders  and  affiliates,  liens,  asset sales,  issuances of guarantees of
Indebtedness   by   restricted   subsidiaries,    sale-leaseback   transactions,
consolidations  and mergers and provision of financial  statements  and reports.
The  First  Offering  Indenture  also  requires  the  Company  to  commence  and
consummate an offer to purchase the First Notes upon certain events constituting
or which may constitute a change of control of the Company.  In addition,  under
certain  circumstances,  the Company is required by the First Offering Indenture
to offer to purchase  the First Notes with the  proceeds of certain  Asset Sales
(as  defined in the First  Offering  Indenture).  The First  Offering  Indenture
provides for events of default  which,  if any of them  occurs,  would permit or
require the  principal  of,  premium,  if any,  interest and any other  monetary
obligations on the First Notes to become or to be declared to be immediately due
and payable.  Holders of First Notes may under certain circumstances be entitled
to  receive  additional  payments  in respect  of taxes and  similar  charges in
respect  of  payments  on the First  Notes.  The terms of such  covenants,  such
required offers to purchase,  such events of default and their  consequences and
such additional payments, as well as related definitions, set forth in the First
Offering Indenture are substantially  identical to those applicable to the Notes
(except that the Notes  include an optional  redemption  provision  with the net
proceeds  of certain  equity  offerings  by the  Company),  which are more fully
summarized below under "Description of the Exchange  Notes--Certain  Covenants,"
"--Consolidation,  Merger  and Sale of  Assets,"  "--Repurchase  of Notes upon a
Change of Control," "--Events of Default,"  "--Withholding Taxes" and "--Certain
Definitions."  The First Offering  Indenture is subject to, and governed by, the
Trust Indenture Act of 1939, as amended (the "Trust Indenture Act").

         The summary of material terms and conditions of the First Notes and the
First  Offering  Indenture set forth or referred to in the preceding  paragraphs
does not  purport to be  complete  and is subject  to, and is  qualified  in its
entirety by reference to, all of the provisions of the First Offering Indenture,
including  the  definition  of certain terms therein and those terms made a part
thereof by the Trust Indenture Act.



                                       70
<PAGE>


                        DESCRIPTION OF THE EXCHANGE NOTES

General

         The Outstanding  Notes were issued under an Indenture (the "Indenture")
dated  December 3, 1998 between the Company and the United  States Trust Company
of New York, as trustee (the "Trustee"). The Exchange Notes will be issued under
the Indenture,  which will be qualified  under the United States Trust Indenture
Act of 1939, as amended (the "Trust Indenture Act"),  upon the  effectiveness of
the  Registration  Statement of which this  Prospectus  is a part.  The form and
terms of the Exchange  Notes are the same in all  material  respects as the form
and terms of the  Outstanding  Notes,  except that the Exchange  Notes will have
been registered under the Securities Act and,  therefore,  will not bear legends
restricting transfer thereof (other than those relating to the offer and sale of
Exchange Notes in The Netherlands and the United Kingdom). Upon the consummation
of the Exchange Offer,  Holders of the Outstanding Notes will not be entitled to
registration  rights under, or the contingent increase in interest rate provided
pursuant to, the Registration Rights Agreement. The Exchange Notes will evidence
the same debt as the  Outstanding  Notes and will be treated  as a single  class
under the Indenture  with any  Outstanding  Notes that remain  outstanding.  The
Outstanding Notes and Exchange Notes are herein collectively  referred to as the
"Notes."

         The  following  summary of certain  provisions of the Indenture and the
Escrow  Agreement  does not  purport to be  complete  and is subject  to, and is
qualified in its entirety by reference to, the Trust  Indenture  Act, and to all
of the  provisions  of the  Indenture  and the Escrow  Agreement,  including the
definitions  of  certain  terms  therein  and  those  terms  made a part  of the
Indenture by reference to the Trust Indenture Act. Copies of the Indenture,  the
Escrow Agreement and the Registration  Rights Agreement have been filed with the
Commission as an Exhibit to the Registration  Statement of which this Prospectus
is a part. The  definitions  of certain terms used in the following  summary are
set forth under "-- Certain Definitions."

         Application  will be made to list the Exchange  Notes on the Luxembourg
Stock  Exchange.  If and so  long  as  the  Exchange  Notes  are  listed  on the
Luxembourg Stock Exchange,  the Company will maintain a special agent or, as the
case  may  be, a  paying and transfer agent  in Luxembourg. See "General Listing
Information."

Ranking

         The Notes will be  general  unsecured  (except to the extent  described
under "-- Escrow Account" below) obligations of the Company and will rank senior
in right of payment to all future  indebtedness  of the Company  that is, by its
terms  or  by  the  terms  of  the  agreement  or  instrument   governing   such
indebtedness,  expressly subordinated in right of payment to the Notes and equal
in right of payment  with all  existing and future  senior  indebtedness  of the
Company, including the First Notes and the Outstanding Notes.

         The Company  transferred  in  December  1998  substantially  all of its
assets and liabilities  (other than the Notes and the First Notes) to certain of
its Restricted  Subsidiaries.  After such transfer, the Company became a holding
company with limited assets and will operate its business through its Restricted
Subsidiaries.  Any right of the Company and its creditors,  including Holders of
the Notes,  to  participate  in the assets of any of the Company's  Subsidiaries
upon any liquidation or administration of any such Subsidiary will be subject to
the prior claims of the creditors of such Subsidiary. The claims of creditors of
the Company, including Holders of the Notes, will be effectively subordinated to
all existing and future  third-party  indebtedness  and  liabilities,  including
trade  payables,  of the Company's  Subsidiaries.  At September 30, 1998,  after
giving pro forma effect to the transfer of  substantially  all of the  Company's
assets and liabilities  (other than the Notes and the First Notes) to certain of
its Restricted Subsidiaries as described above, the Company's Subsidiaries would
have had total  liabilities of $24.9 million  reflected on the Company's balance
sheet.  The  Company  and its  Subsidiaries  may incur other debt in the future,
including secured debt.



                                       71
<PAGE>


         The Notes will not be entitled to any security and will not be entitled
to the benefit of any guarantees, except under the circumstances described under
"-- Certain  Covenants -- Limitation on Issuances of Guarantees of  Indebtedness
by Restricted Subsidiaries."

Principal, Maturity and Interest

         The Notes will be limited to $150,000,000 in aggregate principal amount
and will mature on May 15, 2008. The redemption  price at maturity will be 100%.
The  Notes  will  bear  interest  at the  rate  of  13.25%  per  annum,  payable
semi-annually  in  arrears  on each May 15 and  November  15 (each an  "Interest
Payment Date"),  commencing on May 15, 1999 to the Person in whose name the Note
(or any  predecessor  Note)  is  registered  at the  close  of  business  on the
preceding May 1 or November 1, as the case may be.  Interest will be computed on
the basis of a 360-day year of twelve 30-day months.  Principal of, premium,  if
any, interest,  Additional  Amounts,  if any, and Liquidated Damages, if any, on
the Notes will be payable at the office or agency of the Company  maintained for
such  purpose  within  the City and State of New York or,  at the  option of the
Company,  payment of  interest,  Additional  Amounts (as defined on page 88), if
any, and Liquidated  Damages (as defined in the Registration  Rights Agreement),
if any,  may be made by  check  mailed  to the  Holders  of the  Notes  at their
respective  addresses  set forth in the  register  of  Holders  of Notes.  Until
otherwise  designated by the Company, the Company's office or agency in New York
will be the office of the Trustee  maintained  for such  purpose.  The Notes are
currently  represented  by two global Notes in  registered,  global form without
interest  coupons.  The global  Notes shall be  exchanged  by the Company  (with
authentication by the Trustee) for one or more Definitive Notes (the "Definitive
Notes"),  if (a) DTC (i) has notified the Company that it is unwilling or unable
to continue as, or ceases to be, a clearing agency registered under the Exchange
Act and (ii) a  successor  to DTC  registered  as a  clearing  agency  under the
Exchange Act is not able to be  appointed by the Company  within 90 days of such
notification  or (b) at any time at the  option of the  Company.  If an Event of
Default (as defined on page 84) occurs and is continuing,  the Company shall, at
the request of the Holder thereof, exchange all or part of a global note for one
or  more  Definitive  Notes  (with  authentication  by the  Trustee);  provided,
however, that the principal amount of such Definitive Notes and such global note
after such exchange shall be $1,000 or integral multiples thereof.  The Exchange
Notes will be issued in minimum  denominations  of $1,000 (in principal  amount)
and integral multiples thereof. If Definitive Notes are issued, the Company will
appoint  Kredietbank  S.A.  Luxembourgeoise,  or such  other  Person  located in
Luxembourg and reasonably acceptable to the Trustee, as an additional paying and
transfer agent. Upon the issuance of Definitive  Notes,  Holders will be able to
receive principal, interest, Additional Amounts, if any, and Liquidated Damages,
if any,  on the  Notes  and  will be able to  transfer  Definitive  Notes at the
Luxembourg office of such paying and transfer agent, subject to the right of the
Company to mail payments in accordance with the terms of the Indenture.  In case
of transfer of part only of a Definitive Exchange Note, the new Definitive Notes
will be available at the office of the transfer  agent.  Payment of principal on
the  Definitive  Notes  will be made upon  their  surrender  at an office of the
paying agent in Luxembourg.

Escrow Account

         Concurrently with the consummation of the Second Offering,  pursuant to
the Escrow  Agreement,  the Company  purchased,  pledged and  transferred to the
Escrow  Agent,  for the  benefit of the  Holders of the Notes,  U.S.  Government
Securities  in such  amounts  as  will be  sufficient  upon  scheduled  interest
payments of such securities to provide for the payment in full of the first five
scheduled  interest  payments  on  the  Notes  (excluding,  in  each  case,  any
Additional Amounts and any Liquidated  Damages).  The Company used approximately
$46.5 million of the net proceeds of the Second  Offering to acquire the Pledged
Securities.  The Pledged  Securities  were  pledged to the Escrow  Agent for the
benefit of the Holders of the Notes and deposited in the Escrow  Account held by
the Escrow  Agent for the benefit of the Trustee and the Holders of the Notes in
accordance with the Escrow Agreement. The Escrow Agreement provides, among other
things,  that  funds may be  disbursed  from the  Escrow  Account  for  interest
payments  on the  Notes.  The  Escrow  Agent  has been  instructed  to cause any
uninvested funds in the Escrow Account to be invested, pending disbursement,  in
cash equivalents (as provided in the Escrow  Agreement).  Interest earned on the
Pledged  Securities and any such cash  equivalents  will be added to the related
Escrow Account.



                                       72
<PAGE>


         Under the Escrow Agreement, the Company has granted to the Trustee, for
the benefit of the Holders,  a first priority and exclusive security interest in
the Escrow  Collateral.  The Escrow  Agreement  provides  that the  Trustee  may
foreclose  on the Escrow  Collateral  upon  acceleration  of the maturity of the
Notes.  Under the terms of the Indenture,  the proceeds of the Escrow Collateral
will be applied,  first,  to amounts owing to the Trustee in respect of fees and
expenses of the Trustee,  and second,  to amounts owing on the Notes as provided
in the Indenture.  The ability of Holders to realize upon the Escrow  Collateral
may be  subject  to  certain  bankruptcy  law  limitations  in the  event of the
bankruptcy of the Company.

         Upon  payment in full of the first  five  scheduled  interest  payments
(including any Additional Amounts and any Liquidated Damages), if no Default has
occurred  and is  continuing,  the Escrow  Collateral  will be  released  to the
Company.

Mandatory Redemption

         The  Company  will not be  required to make  mandatory  redemptions  or
sinking fund payments prior to maturity of the Notes.

Optional Redemption

         Except as  described  below  and in the  following  paragraph  or under
"Redemption  for  Taxation  Reasons,"  the Notes will not be  redeemable  at the
Company's option prior to May 15, 2003. On or after May 15, 2003, the Notes will
be subject to redemption at the option of the Company, in whole or in part, upon
not less than 30 nor more than 60 days'  prior  notice,  published  in a leading
newspaper having a general  circulation in New York (which is expected to be The
Wall Street  Journal) and in Amsterdam  (which is expected to be Het Financieele
Dagblad) (and, if and so long as the Exchange Notes are listed on the Luxembourg
Stock  Exchange  and the  rules  of such  Stock  Exchange  shall so  require,  a
newspaper  having a general  circulation in Luxembourg  (which is expected to be
the  Luxemburger  Wort))  or,  in  the  case  of  Definitive  Notes,  mailed  by
first-class mail to each Holder's registered address (and, if and so long as the
Exchange Notes are listed on the Luxembourg Stock Exchange and the rules of such
Stock Exchange  shall so require,  a newspaper  having a general  circulation in
Luxembourg  (which is expected to be the Luxemburger  Wort)),  at the redemption
prices  (expressed  as a percentage of principal  amount) set forth below,  plus
accrued and unpaid interest, Additional Amounts, if any, and Liquidated Damages,
if any, to the applicable redemption date (and, in the case of Definitive Notes,
subject to the right of Holders of record on the relevant record date to receive
interest and Additional  Amounts, if any, and Liquidated Damages, if any, due on
the relevant interest payment date in respect  thereof),  if redeemed during the
twelve-month period beginning on May 15 of each of the years indicated below:


                                                                Redemption
       Year                                                        Price
- ------------------                                              ----------
2003..........................................................    106.625%
2004..........................................................    104.417%
2005..........................................................    102.208%
2006 and thereafter...........................................    100.000%

         In addition,  at any time on or prior to November 15, 2001, the Company
may, at its option,  redeem up to 35% of the aggregate  principal  amount of the
Notes at a redemption price equal to 113 1/4% of the aggregate  principal amount
thereof  plus  accrued and unpaid  interest,  Additional  Amounts,  if any,  and
Liquidated  Damages,  if any,  to the  date of  redemption  (and in the  case of
Definitive  Notes,  subject to the right of  Holders  of record on the  relevant
record date to receive  interest  and  Liquidated  Damages,  if any,  due on the
relevant  interest  payment  date and  Additional  Amounts,  if any,  in respect
thereof),  with the Net Cash  Proceeds  of one or more Public  Equity  Offerings
received by, or invested in, the Company;  provided that, in each case, at least
65% of the aggregate original principal amount of the Notes remains  outstanding
immediately  after the occurrence of such redemption;  and provided further that
notice of any such  redemption must be within 30 days of the date of the closing
of any such Public Equity Offering. In the event of any redemption of the Notes,
payments will be made as described under "-- Principal, Maturity and Interest."


                                       73
<PAGE>



         In the case of any  partial  redemption,  selection  of the  Notes  for
redemption  will be made by the Trustee in compliance  with the  requirements of
the principal securities exchange, if any, on which such Notes are listed or, if
such Notes are not so listed or such exchange prescribes no method of selection,
on a pro rata basis,  by lot or by such other  method as the Trustee in its sole
discretion shall deem to be fair and appropriate,  although no Note of $1,000 in
original  principal  amount or less shall be redeemed in part. If any Note is to
be redeemed in part only,  the notice of redemption  relating to such Note shall
state the portion of the principal amount thereof to be redeemed.  A new Note in
principal  amount  equal to the  unredeemed  portion  thereof will be issued and
delivered to the Depositary,  or, in the case of Definitive Notes, issued in the
name of the Holder thereof in each case upon  cancellation  of the original Note
and will be  available  at the  offices  of the paying  agent.  On and after the
redemption  date,  interest  ceases to accrue on the Notes or  portions  thereof
called for  redemption.  The  Luxembourg  Stock Exchange will be informed of the
number of Outstanding Notes after any Optional Redemption.

Redemption for Taxation Reasons

         The Notes may be redeemed,  at the option of the Company,  in whole but
not in part,  at any time  upon  giving  not less than 30 nor more than 60 days'
notice to the Holders (which notice shall be irrevocable), at a redemption price
equal to the aggregate  principal amount thereof,  plus Liquidated  Damages,  if
any, to the date fixed by the Company for redemption (a "Tax Redemption  Date"),
and all Additional  Amounts (see "-- Withholding  Taxes"),  if any, then due and
which will become due on the Tax  Redemption  Date as a result of the redemption
or otherwise,  if the Company determines that, as a result of (i) any change in,
or amendment to, the laws or treaties (or any regulations or rulings promulgated
thereunder) of The Netherlands (or any political subdivision or taxing authority
of The Netherlands)  affecting  taxation which becomes effective on or after the
Issue  Date,  or  (ii)  any  change  in  position   regarding  the  application,
administration or any new or different  interpretation  of such laws,  treaties,
regulations  or rulings  (including  a holding,  judgment or order by a court of
competent jurisdiction),  which change, amendment, application or interpretation
becomes  effective  on or after the Issue  Date,  the Company is, or on the next
Interest  Payment Date would be,  required to pay  Additional  Amounts,  and the
Company determines that such payment obligation cannot be avoided by the Company
taking reasonable measures.

         Notwithstanding  the foregoing,  no such notice of redemption  shall be
given earlier than 90 days prior to the earliest date on which the Company would
be obligated to make such payment or  withholding if a payment in respect of the
Notes were then due. Prior to the publication or, where relevant, mailing of any
notice of redemption of the Notes  pursuant to the  foregoing,  the Company will
deliver to the Trustee an opinion of an  independent  tax counsel of  recognized
standing  to the effect that the  circumstances  referred  to above  exist.  The
Trustee shall accept such opinion as sufficient  evidence of the satisfaction of
the conditions  precedent described above, in which event it shall be conclusive
and binding on the Holders.

Certain Covenants

Limitation on Indebtedness

         (a) The  Company  will not,  and will not permit any of its  Restricted
Subsidiaries to, Incur any Indebtedness;  provided,  however, that if no Default
or Event of Default  shall have occurred and be continuing at the time, or would
occur as a consequence, of the Incurrence of any such Indebtedness,  the Company
may Incur Indebtedness if immediately  thereafter the ratio of (i) the aggregate
principal amount of Indebtedness of the Company and its Restricted  Subsidiaries
on a consolidated  basis  outstanding as of the Transaction Date to (ii) the pro
forma  Consolidated  Cash  Flow (the  "Indebtedness  to  Consolidated  Cash Flow
Ratio") for the preceding two full fiscal quarters multiplied by two, determined
on a pro  forma  basis as if any such  Indebtedness  had been  Incurred  and the
proceeds  thereof had been applied at the beginning of such two fiscal quarters,
would be greater than zero and less than or equal to 5.0 to 1.



                                       74
<PAGE>


         (b)  Notwithstanding  the  foregoing,  (except for  Indebtedness  under
subsection  (vii)  below)  the  Company  and  (except  for  Indebtedness   under
subsections (v), (vi) and (x)(A) below) any Restricted Subsidiary may Incur each
and all of the following:

                  (i) Indebtedness (other than Acquired  Indebtedness)  Incurred
         to finance the cost (provided that such Indebtedness is Incurred at any
         time on or before, or within 90 days following,  the incurrence of such
         cost)  (including  the  cost  of  design,  development,   construction,
         acquisition,  installation  or  integration)  of  assets  used  in  the
         Permitted  Business or Equity Interests of (A) a Restricted  Subsidiary
         that owns  principally such assets from a Person other than the Company
         or a  Restricted  Subsidiary  of the  Company or (B) any Person that is
         principally  engaged in the  Permitted  Business,  that would  become a
         Restricted  Subsidiary and owns principally such assets;  provided that
         (x) any such  Indebtedness of a Restricted  Subsidiary must be Incurred
         under one or more  Credit  Facilities,  under  one or more  Capitalized
         Leases or from the vendor of the assets,  property or services acquired
         with  the  proceeds  of  such  Indebtedness,  (y)  the  amount  of such
         Indebtedness of a Restricted  Subsidiary may not exceed the Fair Market
         Value of the assets so acquired and (z) the amount of such Indebtedness
         of the Company,  Incurred to acquire Equity Interests under clauses (A)
         and (B) above,  may not exceed the Fair Market  Value of such assets of
         any Restricted Subsidiary or any such Person so acquired;

                  (ii) Indebtedness of any Restricted  Subsidiary to the Company
         or  Indebtedness  of the Company or any  Restricted  Subsidiary  to any
         other Restricted  Subsidiary;  provided that any subsequent issuance or
         transfer of any  Capital  Stock  which  results in any such  Restricted
         Subsidiary  ceasing to be a  Restricted  Subsidiary  or any  subsequent
         transfer of such  Indebtedness not permitted by this clause (ii) (other
         than to the Company or another Restricted  Subsidiary) shall be deemed,
         in each case, to constitute  the Incurrence of such  Indebtedness;  and
         provided  further  that  Indebtedness  of the  Company to a  Restricted
         Subsidiary  must be unsecured and  subordinated  in right of payment to
         the Notes;

                  (iii) Indebtedness issued in exchange for, or the net proceeds
         of which are used to refinance or refund, then outstanding Indebtedness
         of the  Company or a  Restricted  Subsidiary,  other than  Indebtedness
         Incurred  under clauses  (ii),  (iv),  (vii),  (viii) and (xii) of this
         paragraph,  and any refinancings thereof in an amount not to exceed the
         amount so refinanced or refunded (plus premiums,  accrued interest, and
         reasonable  fees and  expenses);  provided  that such new  Indebtedness
         shall  only be  permitted  under this  clause  (iii) if (A) in case the
         Notes are  refinanced in part or the  Indebtedness  to be refinanced or
         refunded is equal to the Notes, such new Indebtedness,  by its terms or
         by the terms of any agreement or instrument  pursuant to which such new
         Indebtedness is issued or remains outstanding,  is expressly made equal
         to, or subordinate in right of payment to, the remaining  Notes, (B) in
         case the  Indebtedness  to be  refinanced is  subordinated  in right of
         payment to the  Notes,  such new  Indebtedness,  by its terms or by the
         terms  of any  agreement  or  instrument  pursuant  to  which  such new
         Indebtedness  is issued  or  remains  outstanding,  is  expressly  made
         subordinate  in right of  payment  to the Notes at least to the  extent
         that the  Indebtedness  to be refinanced or refunded is subordinated to
         the Notes, (C) the Stated Maturity of such new Indebtedness, determined
         as of the date of  Incurrence of such new  Indebtedness,  is no earlier
         than the  Stated  Maturity  of the  Indebtedness  being  refinanced  or
         refunded and (D) such new  Indebtedness,  determined  as of the date of
         Incurrence  of such new  Indebtedness,  has a Weighted  Average Life to
         Maturity which is not less than the remaining  Weighted Average Life to
         Maturity of the Indebtedness to be refinanced or refunded; and provided
         further that in no event may  Indebtedness of the Company be refinanced
         or refunded by means of any  Indebtedness of any Restricted  Subsidiary
         pursuant to this clause (iii);

                  (iv)  Indebtedness  (A) in respect of  performance,  surety or
         appeal bonds or letters of credit  supporting  Trade Payables,  in each
         case provided in the ordinary  course of business,  (B) under  Currency
         Agreements and Interest Rate Agreements;  provided that such agreements
         do not increase the Indebtedness of the obligor outstanding at any time
         other than as a result of  fluctuations  in foreign  currency  exchange
         rates  or  interest  rates  or  by  reason  of  fees,  indemnities  and
         compensation  payable  thereunder,  and  (C)  arising  from  agreements
         providing for indemnification,  adjustment of purchase price or similar
         obligations, or from


                                       75
<PAGE>


         Guarantees  or letters of credit,  surety  bonds or  performance  bonds
         securing  any  obligations  of the  Company  or  any of its  Restricted
         Subsidiaries  pursuant  to such  agreements,  in any case  Incurred  in
         connection with the  disposition of any business,  assets or Restricted
         Subsidiary  of the  Company  (other  than  Guarantees  of  Indebtedness
         Incurred for the purpose of financing  such  acquisition  by the Person
         acquiring  all or any portion of such  business,  assets or  Restricted
         Subsidiary),  in a  principal  amount not to exceed the gross  proceeds
         actually  received  by the  Company  or any  Restricted  Subsidiary  in
         connection with such disposition;

                  (v) Indebtedness,  to the extent that the net proceeds thereof
         are  promptly  (A) used to  repurchase  Notes  tendered  in a Change of
         Control Offer or (B) deposited to defease all of the Notes as described
         below under "Legal Defeasance and Covenant Defeasance";

                  (vi)  Indebtedness of the Company represented by the Notes;

                  (vii) Indebtedness represented by a Guarantee of the Notes and
         Guarantees  of  other  Indebtedness  of  the  Company  by a  Restricted
         Subsidiary,  in each case permitted by and made in accordance  with the
         "Limitation  on Issuances of Guarantees of  Indebtedness  by Restricted
         Subsidiaries" covenant;

                  (viii) Indebtedness under one or more Credit Facilities, in an
         aggregate  principal  amount at any one time  outstanding not to exceed
         the greater of (x) NLG 70.0 million and (y) 80.0% of Eligible  Accounts
         Receivable  at any  one  time  outstanding,  subject  to any  permanent
         reductions required by any other terms of the Indenture;

                  (ix) Acquired Indebtedness; provided that the aggregate amount
         of such Acquired  Indebtedness  (other than the  Indebtedness  Incurred
         under one or more  Credit  Facilities,  under  one or more  Capitalized
         Leases or from the vendor of assets, property or services acquired with
         the  proceeds of such  Indebtedness)  of the Person that is to become a
         Restricted  Subsidiary  or be merged or  consolidated  with or into the
         Company or any Restricted  Subsidiary in the contemplated  transaction,
         outstanding  at the time of such  transaction  does not exceed the Fair
         Market Value of the plant,  property and equipment (excluding property,
         plant and  equipment  securing any of the Credit  Facilities  or vendor
         financings or subject to any Capital Leases  referred to in this clause
         (ix)) of any Restricted Subsidiary so acquired;

                  (x) Indebtedness of (A) the Company not to exceed,  at any one
         time  outstanding,  2.00  times  the Net  Cash  Proceeds  from  (1) the
         issuance  and sale,  other than to a  Subsidiary,  of Equity  Interests
         (other than  Redeemable  Stock and excluding any Ordinary Shares issued
         in connection with the Recapitalization) of the Company and (2) capital
         contributions made in the Company (other than by a Subsidiary) less, in
         each case, the amount of such proceeds used to make Restricted Payments
         as provided in clause (C)(2) of the first  paragraph or clause (iii) or
         (iv) of the second paragraph of the "Limitation on Restricted Payments"
         covenant and (B) the Company or Acquired  Indebtedness  of a Restricted
         Subsidiary  (provided  that any such  Indebtedness  of such  Restricted
         Subsidiary must be incurred under one or more Credit Facilities,  under
         one or more  Capitalized  Leases  or from  the  vendor  of the  assets,
         property or services  acquired with the proceeds of such  Indebtedness)
         not to exceed,  at any one time  outstanding,  the fair market value of
         any   Telecommunications   Assets  acquired  by  the  Company  or  such
         Restricted  Subsidiary in exchange for Equity  Interests of the Company
         issued after the Issue Date; provided, however, that in determining the
         fair market value of any such Telecommunications Assets so acquired, if
         the  estimated  fair  market  value of such  Telecommunications  Assets
         exceeds (x) $2.0  million (as  estimated  in good faith by the Board of
         Directors),  then the  fair  market  value  of such  Telecommunications
         Assets will be  determined  by a majority of the Board of  Directors of
         the  Company,  which  determination  will be  evidenced by a resolution
         thereof, and (y) $10.0 million (as estimated in good faith by the Board
         of  Directors),  then the  Company  will  deliver the Trustee a written
         appraisal as to the fair market value of such Telecommunications Assets
         prepared by an internationally  recognized investment banking or public
         accounting firm (or, if no such investment banking or public accounting
         firm is qualified to prepare such an appraisal,  by an  internationally
         recognized appraisal firm); and provided further that such Indebtedness
         (other than the Indebtedness Incurred under one or more


                                       76
<PAGE>


         Credit  Facilities,  under one or more  Capitalized  Leases or from the
         vendor of assets,  property or services  acquired  with the proceeds of
         such  Indebtedness) does not mature prior to the Stated Maturity of the
         Notes and the Weighted Average Life to Maturity of such Indebtedness is
         longer than that of the Notes;

                  (xi)   Indebtedness outstanding as of the Issue Date; and

                  (xii)  Indebtedness  (in  addition to  Indebtedness  permitted
         under clauses (i) through (x) above) in an aggregate  principal  amount
         outstanding  at any one time not to exceed  the  greater of (A) NLG 100
         million and (B) an amount equal to 5% of the Company's consolidated net
         tangible assets as of such date.

         (c) For purposes of determining  any particular  amount of Indebtedness
under  this  "Limitation  on  Indebtedness"  covenant,   Guarantees,   Liens  or
obligations with respect to letters of credit supporting  Indebtedness otherwise
included in the  determination of such particular  amount shall not be included;
provided, however, that the forgoing shall not in any way be deemed to limit the
provisions  of "--  Limitation on Issuances of  Guarantees  of  Indebtedness  by
Restricted  Subsidiaries."  For  purposes of  determining  compliance  with this
"Limitation  on  Indebtedness"  covenant,  (A) in the  event  that  an  item  of
Indebtedness  meets the  criteria of more than one of the types of  Indebtedness
described in the above  clauses,  the  Company,  in its sole  discretion,  shall
classify (or from time to time reclassify) such item of Indebtedness and only be
required  to include  the amount  and type of such  Indebtedness  in one of such
clauses and (B) the principal  amount of Indebtedness  issued at a price that is
less  than the  principal  amount  thereof  shall be equal to the  amount of the
liability in respect thereof determined in conformity with U.S. GAAP.

Limitation on Restricted Payments

         The Company will not, and will not permit any Restricted Subsidiary to,
directly or indirectly, (i) declare or pay any dividend or make any distribution
on account of any Equity Interest in the Company or any Restricted Subsidiary to
the  holders  thereof,   including  any  dividend  or  distribution  payable  in
connection  with any  merger  or  consolidation  (other  than (A)  dividends  or
distributions  payable solely in Equity Interests (other than Redeemable  Stock)
of the Company,  (B)  dividends or  distributions  made only to the Company or a
Restricted  Subsidiary  and (C) pro rata dividends or  distributions  on Capital
Stock of a  Restricted  Subsidiary  held by Persons  other than the Company or a
Restricted Subsidiary),  (ii) purchase,  redeem, retire or otherwise acquire for
value any  Equity  Interests  of the  Company  or any  Equity  Interests  of any
Restricted Subsidiary (other than any such Equity Interests owned by the Company
or any  Restricted  Subsidiary),  (iii)  make any  principal  payment or redeem,
repurchase,  defease,  or otherwise  acquire or retire for value,  in each case,
prior to any scheduled repayment,  or maturity,  any Indebtedness of the Company
that is  subordinated  in  right  of  payment  to the  Notes,  or (iv)  make any
Investment,  other than a Permitted Investment, in any Person (all such payments
or any  other  actions  described  in  clauses  (i)  through  (iv)  above  being
collectively  referred to as "Restricted  Payments") unless, at the time of, and
after giving effect to, the proposed Restricted Payment:

         (A)  no  Default  or  Event  of  Default  shall  have  occurred  and be
continuing;

         (B) the Company could Incur at least $1.00 of  additional  Indebtedness
under the first paragraph of the "Limitation on Indebtedness" covenant; and

         (C) the  aggregate  amount  expended for all  Restricted  Payments (the
amount so expended, if other than in cash, to be determined in good faith by the
Board of Directors,  whose  determination shall be conclusive and evidenced by a
Board  Resolution)  after the Issue Date is less than the sum of (1)  Cumulative
Consolidated Cash Flow minus 150% of Cumulative  Consolidated Fixed Charges plus
(2) 100% of the aggregate  Net Cash  Proceeds  received by the Company after the
Issue Date as a capital contribution or from the issuance and sale of its Equity
Interests (other than Redeemable Stock, and excluding any Ordinary Shares issued
in  connection  with the Second  Offering or the  Recapitalization)  to a Person
(other than a Restricted  Subsidiary  of the  Company),  plus (3) the  aggregate
amount by which Indebtedness (other than any Indebtedness  subordinated in right
of payment to the Notes) of the Company or any Restricted  Subsidiary is reduced
on the Company's balance sheet upon the conversion or exchange (other than by


                                       77
<PAGE>


a Restricted Subsidiary of the Company) subsequent to the Issue Date into Equity
Interests  (other than Redeemable  Stock and less the amount of any cash, or the
fair value of property,  distributed by the Company or any Restricted Subsidiary
upon such conversion or exchange) and plus (4) without duplication of any amount
included in the calculation of Consolidated Net Income, in the case of repayment
of, or return of capital in respect of, any Investment constituting a Restricted
Payment  made  after  the  Issue  Date,  an  amount  equal to the  lesser of the
repayment  of, the return of capital  with respect to, such  Investment  and the
cost of such Investment, in either case less the cost of the disposition of such
Investment and net of taxes.

         The foregoing  provisions  shall not  prohibit:  (i) the payment of any
dividend  within 60 days after the date of declaration  thereof if, at said date
of declaration,  such payment would comply with the provisions of the Indenture;
(ii) the redemption,  repurchase,  defeasance or other acquisition or retirement
for value of Indebtedness  that is subordinated in right of payment to the Notes
including  premium,  if any, and accrued and unpaid interest,  with the proceeds
of, or in exchange for,  Indebtedness  Incurred  under clause (iii) of paragraph
(b)  of  the  "Limitation  on  Indebtedness"  covenant;  (iii)  the  repurchase,
redemption or other  acquisition of Equity  Interests in the Company in exchange
for, or out of the Net Cash  Proceeds  of, a  substantially  concurrent  capital
contribution or offering of Equity  Interests  (other than Redeemable  Stock) in
the  Company  to any  Person  (other  than a  Restricted  Subsidiary);  (iv) the
repurchase, redemption or other acquisition of Indebtedness of the Company which
is  subordinated in right of payment to the Notes in exchange for, or out of the
Net Cash  Proceeds  of,  a  substantially  concurrent  capital  contribution  or
offering of Equity Interests (other than Redeemable Stock) in the Company to any
Person  (other  than  a  Restricted   Subsidiary);   (v)  the  purchase  of  any
subordinated  Indebtedness  at a  purchase  price not  greater  than 101% of the
principal amount thereof following a Change of Control pursuant to an obligation
in the  instruments  governing  such  subordinated  Indebtedness  to purchase or
redeem  such  subordinated  Indebtedness  as a result of such Change of Control;
provided,  however, that no such purchase or redemption shall be permitted until
the  Company has  completely  discharged  its  obligations  described  under "--
Repurchase  of Notes upon a Change of Control"  (including  the  purchase of all
Notes  tendered for  purchase by holders)  arising as a result of such Change of
Control;  (vi)  repurchases  of warrants  issued in  connection  with the Second
Offering and warrants issued in connection with the First Offering in accordance
with the  provisions set forth in the applicable  warrant  agreement;  and (vii)
repurchases of Equity  Interests of the Company from employees of the Company or
any of its  Restricted  Subsidiaries  deemed  to occur  upon  exercise  of stock
options if such Equity  Interests  represent a portion of the exercise  price of
such options;  provided that any payments made pursuant to this clause (vii) may
not exceed in  aggregate  $500,000 in any fiscal year of the  Company;  provided
that, in the case of clauses (ii) through (vii),  no Default or Event of Default
shall have occurred and be  continuing or occur as a consequence  of the actions
or payments set forth therein.

         Each Restricted Payment permitted pursuant to the immediately preceding
paragraph (other than the Restricted Payment referred to in clause (ii) thereof)
and the Net Cash  Proceeds from any capital  contribution  or issuance of Equity
Interests  referred  to  in  clauses  (iii)  and  (iv),  shall  be  included  in
calculating  whether the conditions of clause (C) of the first paragraph of this
"Limitation on Restricted  Payments"  covenant have been met with respect to any
subsequent  Restricted  Payments.  In the event the  proceeds  of an issuance of
Equity Interests  (other than Redeemable  Stock) of the Company are used for the
redemption,  repurchase  or other  acquisition  of the Notes,  then the Net Cash
Proceeds of such issuance shall be included in clause (C) of the first paragraph
of this  "Limitation  on Restricted  Payments"  covenant only to the extent such
proceeds are not used for such  redemption,  repurchase or other  acquisition of
the Notes.

Limitation on Dividend and Other Payment Restrictions Affecting Restricted 
Subsidiaries

         The Company will not, and will not permit any Restricted Subsidiary to,
directly or indirectly,  create or otherwise  cause or suffer to exist or become
effective any  consensual  encumbrance or restriction of any kind on the ability
of  any   Restricted   Subsidiary  to  (i)  pay  dividends  or  make  any  other
distributions  permitted  by  applicable  law on any  Equity  Interests  of such
Restricted  Subsidiary owned by the Company or any other Restricted  Subsidiary,
(ii)  pay  any  Indebtedness  owed  to  the  Company  or  any  other  Restricted
Subsidiary,  (iii) make loans or advances to the Company or any other Restricted
Subsidiary, or (iv) transfer any of its property or assets to the Company or any
other Restricted Subsidiary.


                                       78
<PAGE>


         The  foregoing  provisions  shall  not  prohibit  any  encumbrances  or
restrictions:  (i) existing under or by reason of any agreement in effect on the
Issue Date, and any amendments, supplements,  extensions, refinancings, renewals
or  replacements  of  such  agreements;   provided  that  the  encumbrances  and
restrictions  in any such  amendments,  supplements,  extensions,  refinancings,
renewals or  replacements  are no more  restrictive  than those  encumbrances or
restrictions  that are then in effect and that are being amended,  supplemented,
extended,  refinanced,  renewed or replaced; (ii) existing under or by reason of
applicable  law;  (iii)  existing  with  respect  to any  Restricted  Subsidiary
acquired by the Company or any  Restricted  Subsidiary  after the Issue Date, or
the property or assets of such Restricted  Subsidiary,  and existing at the time
of  such   acquisition  and  not  incurred  in  contemplation   thereof,   which
encumbrances or restrictions are not applicable to any Person or the property or
assets of any Person  other than such  Person or the  property or assets of such
Person so acquired, and any amendments, supplements,  extensions,  refinancings,
renewals  or  replacements  of  agreements   containing  such   encumbrances  or
restrictions;  provided  that  the  encumbrances  and  restrictions  in any such
amendments, supplements,  extensions, refinancings, renewals or replacements are
no more  restrictive  than those  encumbrances or restrictions  that are then in
effect and that are being amended,  supplemented,  extended, refinanced, renewed
or  replaced;  (iv) in the case of clause  (iv) of the first  paragraph  of this
"Limitation  on Dividend and Other  Payment  Restrictions  Affecting  Restricted
Subsidiaries"  covenant, (A) that restrict in a customary manner the subletting,
assignment  or  transfer  of any  property or asset that is, or is subject to, a
lease, purchase mortgage obligation,  license, conveyance or contract or similar
property or asset,  (B)  existing by virtue of any  transfer  of,  agreement  to
transfer, option or right with respect to, or Lien on, any property or assets of
the  Company  or any  Restricted  Subsidiary  not  otherwise  prohibited  by the
Indenture  or (C) arising or agreed to in the ordinary  course of business,  not
relating to any Indebtedness, and that do not, individually or in the aggregate,
materially  detract  from the value of  property or assets of the Company or any
Restricted  Subsidiary  to the Company or any  Restricted  Subsidiary;  (v) with
respect to a Restricted Subsidiary and imposed pursuant to an agreement that has
been entered into for the sale or disposition of all or substantially all of the
Capital  Stock in, or  property  and  assets  of,  such  Restricted  Subsidiary;
provided that such restriction  shall terminate if such transaction is abandoned
or if such  transaction  is not  consummated  within six months of the date such
agreement was entered into; or (vi)  contained in the terms of any  Indebtedness
or any  agreement  pursuant  to which  such  Indebtedness  was issued if (A) the
encumbrance or restriction  applies only in the event of a payment  default or a
default with respect to a financial  covenant  contained in such Indebtedness or
agreement,   (B)  the   encumbrance  or  restriction  is  not  materially   more
disadvantageous  to the  holders of the Notes than is  customary  in  comparable
financings  (as  determined  by the  Board of  Directors)  and (C) the  Board of
Directors   determines  that  any  such  encumbrance  or  restriction  will  not
materially  affect the Company's  ability to make principal or interest payments
on the Notes.  Nothing  contained  in this  "Limitation  on  Dividend  and Other
Payment Restrictions  Affecting Restricted  Subsidiaries" covenant shall prevent
the Company or any Restricted Subsidiary from creating,  incurring,  assuming or
suffering to exist any Liens  otherwise  permitted in the  "Limitation on Liens"
covenant  that limit the right of the  debtor to dispose of the assets  securing
such Indebtedness.

Limitation on the Issuance and Sale of Capital Stock of Restricted Subsidiaries

         The Company  will not, and will not permit any  Restricted  Subsidiary,
directly or indirectly,  to issue,  transfer,  convey,  sell, lease or otherwise
dispose of any shares of Capital  Stock  (including  options,  warrants or other
rights to purchase shares of such Capital Stock) of such  Restricted  Subsidiary
or any other Restricted  Subsidiary to any Person (other than (i) to the Company
or a Wholly Owned Restricted Subsidiary, (ii) issuances of director's qualifying
shares or sales to  foreign  nationals  of shares of  Capital  Stock of  foreign
Restricted Subsidiaries,  in each case, to the extent required by applicable law
and (iii) Strategic Minority Capital Stock Issues), unless (A) immediately after
giving  effect to such  issuance,  transfer,  conveyance,  sale,  lease or other
disposition,  such Restricted Subsidiary would no longer constitute a Restricted
Subsidiary and (B) any Investment in such Person  remaining  after giving effect
to such issuance,  transfer,  conveyance, sale, lease or other disposition would
have been  permitted to be made under the  "Limitation  on Restricted  Payments"
covenant if made on the date of such issuance, transfer, conveyance, sale, lease
or other disposition (valued as provided in the definition of "Investment").


                                       79
<PAGE>


Limitation on Transactions with Shareholders and Affiliates

         The Company will not, and will not permit any Restricted Subsidiary to,
directly or indirectly, enter into, renew or extend any transaction or series of
transactions  (including,  without  limitation,  the  purchase,  sale,  lease or
exchange of property or assets, or the rendering of any service) with any direct
or indirect  holder (or any Affiliate of such holder) of 5% or more of any class
of Capital  Stock of the  Company or with any  Affiliate  of the  Company or any
Restricted Subsidiary,  unless (i) such transaction or series of transactions is
on terms that are no less favorable to the Company or such Restricted Subsidiary
than could reasonably be obtained in a comparable arm's-length  transaction with
a Person that is not such a holder or  Affiliate,  (ii) if such  transaction  or
series  of  transactions  involves  aggregate  consideration  in  excess of $2.0
million, then the Company shall deliver to the Trustee a resolution set forth in
an  Officers'  Certificate  adopted  by a  majority  of the Board of  Directors,
including a majority of the independent, disinterested directors, approving such
transaction or series of transactions  and certifying  that such  transaction or
series  of  transactions  comply  with  clause  (i)  above,  and  (iii)  if such
transaction or series of transactions involves aggregate consideration in excess
of $5.0 million,  then the Company will deliver to the Trustee a written opinion
as to the  fairness  to the  Company  or  such  Restricted  Subsidiary  of  such
transaction  or series of  transactions  from a financial  point of view from an
internationally recognized investment banking firm (or, if an investment banking
firm is generally not qualified to give such an opinion,  by an  internationally
recognized appraisal firm or accounting firm).

         The foregoing  limitation  does not limit and will not apply to (i) any
transaction  between  the  Company  and any of its  Restricted  Subsidiaries  or
between  Restricted  Subsidiaries;  (ii) the payment of reasonable and customary
regular fees to  directors of the Company who are not  employees of the Company;
and (iii)  payment  of  dividends  or other  distributions  in respect of Equity
Interests  of  the  Company  or  any  Restricted  Subsidiary  permitted  by  the
"Limitation on Restricted Payments" covenant.

Limitation on Liens

         The Company will not, and will not permit any Restricted Subsidiary to,
directly or indirectly, create, incur, assume or suffer to exist any Lien (other
than Permitted  Liens) on any asset or property of the Company or any Restricted
Subsidiary  without  making  effective  provisions  for all of the Notes and all
other amounts due under the Indenture to be directly secured equally and ratably
with  (or,  if the  obligation  or  liability  to be  secured  by  such  Lien is
subordinated  in right of  payment  to the Notes,  prior to) the  obligation  or
liability secured by such Lien.

Limitation on Asset Sales

         The Company will not, and will not permit any Restricted Subsidiary to,
make any Asset Sale unless (i) the Company or the Restricted Subsidiary,  as the
case may be,  receives  consideration  at the time of such  Asset  Sale at least
equal to the Fair  Market  Value of the assets  sold or  disposed of and (ii) at
least 80% of the consideration  received for such Asset Sale consists of cash or
Cash Equivalents or Replacement  Assets or the assumption of Indebtedness  which
ranks equal in right of payment to the Notes.

         The Company shall,  or shall cause the relevant  Restricted  Subsidiary
to,  apply  the Net Cash  Proceeds  from an Asset  Sale  within  270 days of the
receipt  thereof to (A)  permanently  repay  unsubordinated  Indebtedness of the
Company or  Indebtedness of any Restricted  Subsidiary,  in each case owing to a
Person other than the Company or any of its Restricted Subsidiaries,  (B) invest
in Replacement Assets, or (C) in any combination of repayment,  prepayment,  and
reinvestment permitted by the foregoing clauses (A) and (B).

         The  Indenture  provides that any Net Cash Proceeds from the Asset Sale
that are not  invested as  provided  and within the time period set forth in the
second  paragraph of this "Limitation on Asset Sales" covenant will be deemed to
constitute  "Excess  Proceeds."  If at any time the  aggregate  amount of Excess
Proceeds  exceeds  $5.0  million,  the Company  shall,  within 30 business  days
thereafter,  make an offer to all  Holders of Notes (an "Asset  Sale  Offer") to
purchase on a pro rata basis the maximum  principal amount of Notes,  that is an
integral multiple of $1,000 that may


                                       80
<PAGE>


be purchased  out of the Excess  Proceeds at an offer price in cash in an amount
equal to 100% of the  outstanding  principal  amount  thereof,  plus accrued and
unpaid  interest  thereon,  plus  Additional  Amounts,  if any,  and  Liquidated
Damages,  if any, to the date fixed for the  closing of such offer (and,  in the
case of  Definitive  Notes,  subject  to the  right of a Holder of record on the
relevant record date to receive interest and Liquidated  Damages, if any, due on
the relevant  interest payment date and Additional  Amounts,  if any, in respect
thereof),  in accordance  with the procedures  set forth in the  Indenture.  The
Company will commence an Asset Sale Offer with respect to Excess Proceeds within
thirty business days after the date that Excess Proceeds exceeds $5.0 million by
publishing or, where relevant, mailing the notice required pursuant to the terms
of the Indenture,  with a copy to the Trustee.  To the extent that the aggregate
amount of Notes tendered pursuant to an Asset Sale Offer is less than the Excess
Proceeds,  subject to applicable  law, the Company may use any remaining  Excess
Proceeds for general corporate  purposes.  If the aggregate  principal amount of
Notes surrendered by Holders thereof exceeds the amount of Excess Proceeds,  the
selection  of such Notes for  purchase  will be made by the  Trustee in the same
manner as the Notes are redeemed,  as described under "-- Optional  Redemption."
Upon  completion  of any such Asset Sale  Offer,  the amount of Excess  Proceeds
shall be reset at zero.

         The Company will comply with the  requirements  of Rule 14e-1 under the
Exchange Act and any other  securities laws and regulations  thereunder and will
comply with the applicable  laws of any non-U.S.  jurisdiction in which an Asset
Sale Offer is made,  in each case,  to the extent such laws or  regulations  are
applicable in connection  with the  repurchase of the Notes pursuant to an Asset
Sale  Offer.  To the  extent  that  the  provisions  of any  securities  laws or
regulations  conflict  with the  provisions of the  Indenture,  the Company will
comply with the  applicable  securities  laws and  regulations  and shall not be
deemed to have  breached its  obligations  described in the  Indenture by virtue
thereof.

Limitation on Issuances of Guarantees of Indebtedness by Restricted Subsidiaries

         The  Company  will not permit any  Restricted  Subsidiary,  directly or
indirectly,  to  guarantee,  assume or in any other  manner  become  liable with
respect to any Indebtedness of the Company unless (i) such Restricted Subsidiary
simultaneously  executes and delivers a supplemental  indenture to the Indenture
providing  for a Guarantee of all of the Company's  obligations  under the Notes
and the  Indenture  on terms  substantially  similar  to the  guarantee  of such
Indebtedness,  except  that  if  such  Indebtedness  is  by  its  express  terms
subordinated in right of payment to the Notes, any such assumption, Guarantee or
other liability of such Restricted  Subsidiary with respect to such Indebtedness
shall be  subordinated  in  right of  payment  to such  Restricted  Subsidiary's
assumption, Guarantee or other liability with respect to the Notes substantially
to the same extent as such  Indebtedness  is  subordinated to the Notes and (ii)
such Restricted  Subsidiary  waives, and will not in any manner whatsoever claim
or take the benefit or advantage of, any rights of  reimbursement,  indemnity or
subrogation  or any other  rights  against the  Company or any other  Restricted
Subsidiary as a result of any payment by such  Restricted  Subsidiary  under its
Guarantee;  provided any Restricted Subsidiary may guarantee Indebtedness of the
Company under a Credit  Facility if such  Indebtedness is Incurred in accordance
with the "-- Limitation on Indebtedness" covenant.

         Notwithstanding  the  foregoing,  any Guarantee of all of the Company's
obligations  under the Notes and the  Indenture by a Restricted  Subsidiary  may
provide by its terms that it will be automatically and unconditionally  released
and  discharged  upon (i) any sale,  exchange or transfer,  to any Person not an
Affiliate  of  the  Company,  of  all  of  the  Company's  and  each  Restricted
Subsidiary's  Equity Interests in, or all or substantially all of the assets of,
such Restricted  Subsidiary (which sale,  exchange or transfer is not prohibited
by the  Indenture)  or (ii) the  release or  discharge  of the  guarantee  which
resulted in the creation of such Guarantee,  except a discharge or release by or
as a result of payment under such guarantee.

Business of the Company; Restriction on Transfers of Existing Business

         The Company will not, and will not permit any Restricted Subsidiary to,
be  principally  engaged in any  business  or  activity  other than a  Permitted
Business.  In addition,  the Company and any Restricted  Subsidiary  will not be
permitted to, directly or indirectly,  transfer to any  Unrestricted  Subsidiary
(i) any of the licenses, permits or


                                       81
<PAGE>


authorizations  used in the Permitted Business of the Company and any Restricted
Subsidiary or (ii) any material portion of the "property and equipment" (as such
term is used in the Company's  consolidated financial statements) of the Company
or any Restricted  Subsidiary used in the licensed  service areas of the Company
and any Restricted Subsidiary.

Provision of Financial Statements and Reports

         The Company  will file on a timely  basis with the  Commission,  to the
extent  such  filings  are  accepted  by the  Commission  and whether or not the
Company has a class of  securities  registered  under the Exchange  Act, (i) all
annual and quarterly financial  statements and other financial  information that
would be required to be contained in a filing with the  Commission on Forms 20-F
and 10-Q if the  Company  were  required  to file such  Forms  (which  financial
statements  shall be  prepared  in  accordance  with  U.S.  GAAP),  including  a
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  and,  with respect to the annual  financial  information,  a report
thereon by the Company's certified independent  accountants and (ii) all current
reports  that would be required to be filed with the  Commission  on Form 8-K if
the  Company  were  required  to file such  reports.  Such  quarterly  financial
information  shall be filed with the Commission within 45 days following the end
of each fiscal  quarter of the Company,  and such annual  financial  information
shall be furnished  within 90 days  following the end of each fiscal year of the
Company.  Such annual financial information shall include the geographic segment
financial  information required to be disclosed by the Company under Item 101(d)
of Regulation  S-K under the  Securities  Act. The Company will also be required
(a) to file with the Trustee,  and provide to each Holder,  without cost to such
Holder,  copies of such reports and  documents  within 15 days after the date on
which the Company  files such reports and documents  with the  Commission or the
date on which the Company  would be required to file such reports and  documents
if the Company  were so required,  and (b) if filing such reports and  documents
with the Commission is not accepted by the Commission or is prohibited under the
Exchange  Act,  to supply at the  Company's  cost  copies  of such  reports  and
documents to any prospective holder promptly upon request.  In addition,  for so
long as the Notes  remain  outstanding  and the  Company  is not  subject to the
reporting  requirements  of Section 13 or 15(d) of the  Exchange  Act nor exempt
from  reporting  under Rule  12g3-2(b)  of the Exchange  Act, the Company  shall
furnish to the Holders and to  securities  analysts and  prospective  investors,
upon their request,  any information  required to be delivered  pursuant to Rule
144A(d)(4)  under the  Securities  Act and, to any  beneficial  holder of Notes,
information of the type that would be filed with the Commission  pursuant to the
foregoing provisions, upon the request of any such holder, if and so long as the
Exchange Notes are listed on the Luxembourg Stock Exchange and the rules of such
stock exchange shall require,  copies of all reports and  information  described
above  will be  available  during  normal  business  hours at the  office of the
listing agent in Luxembourg.

Repurchase of Notes upon a Change of Control

         Upon the  occurrence  of a Change of Control,  the Company will make an
offer to purchase all or any part (equal to $1,000  aggregate  principal  amount
and integral  multiples  thereof) of the Notes  pursuant to the offer  described
below (the "Change of Control Offer") at a price in cash (the "Change of Control
Payment") equal to 101% of the aggregate  principal  amount thereof plus accrued
and unpaid interest thereon to the date of repurchase,  plus Additional Amounts,
if any, and Liquidated  Damages,  if any, to the date of repurchase  (and in the
case of  Definitive  Notes,  subject  to the right of  holders  of record on the
relevant record date to receive interest and Liquidated  Damages, if any, due on
the relevant  interest payment date and Additional  Amounts,  if any, in respect
thereof).  The Indenture  provides  that within 30 days  following any Change of
Control, the Company will publish notice of such in a leading newspaper having a
general  circulation  in New York  (which  is  expected  to be the  Wall  Street
Journal)  and in  Amsterdam  (which is expected to be Het  Financieele  Dagblad)
(and, if and so long as the Exchange  Notes are listed on the  Luxembourg  Stock
Exchange  and the rules of such Stock  Exchange  shall so  require,  a newspaper
having  a  general  circulation  in  Luxembourg  (which  is  expected  to be the
Luxemburger  Wort)) or, in the case of Definitive  Notes,  mail a notice to each
Holder (and if and so long as the  Exchange  Notes are listed on the  Luxembourg
Stock  Exchange  and the rules of such Stock  Exchange  shall so  require,  will
publish notice in a newspaper having a general  circulation in Luxembourg (which
is expected to be the Luxemburger Wort)),  with a copy to the Trustee,  with the
following  information:  (i) a Change of Control Offer is being made pursuant to
the covenant entitled "Repurchase of Notes upon a Change of Control" and


                                       82
<PAGE>


all Notes  properly  tendered  pursuant to such Change of Control  Offer will be
accepted for payment;  (ii) the purchase price and the purchase date, which will
be no earlier  than 30 days nor later than 60 days from the date such  notice is
published,  or where relevant,  mailed,  except as may be otherwise  required by
applicable  law (the  "Change  of  Control  Payment  Date");  (iii) any Note not
properly  tendered will remain  outstanding  and continue to accrue interest and
Liquidated  Damages,  if any; (iv) unless the Company defaults in the payment of
the Change of Control  Payment,  all Notes accepted for payment  pursuant to the
Change of Control Offer will cease to accrue  interest,  as the case may be, and
to accrue Liquidated Damages, if any, on the Change of Control Payment Date; (v)
Holders  electing  to have any Notes  purchased  pursuant to a Change of Control
Offer will be required to surrender the Notes, with the form entitled "Option of
Holder to Elect Purchase" on the reverse of the Notes  completed,  to the paying
agent and at the address  specified in the notice prior to the close of business
on the third Business Day preceding the Change of Control Payment Date;  Holders
electing to have any Notes purchased  pursuant to a Change of Control Offer will
be required to surrender such Notes,  with the form entitled  "Option of Holders
to elect Purchase" on the reverse of the Notes  completed,  to any office of the
paying agent; (vi) Holders will be entitled to withdraw their tendered Notes and
their election to require the Company to purchase such Notes; provided, however,
that the Paying Agent receives, not later than the close of business on the last
day of the offer period,  a facsimile  transmission  or letter setting forth the
name of the Holder,  the principal amount of Notes tendered for purchase,  and a
statement that such Holder is withdrawing his tendered Notes and his election to
have  such  Notes  purchased;  and  (vii)  that  Holders  whose  Notes are being
purchased only in part will be issued new Notes equal in principal amount to the
unpurchased  portion of the  principal  amount of the Notes  surrendered,  which
unpurchased  portion must be equal to $1,000 in principal  amount or an integral
multiple thereof.

         The Company will comply with the  requirements  of Rule 14e-1 under the
Exchange Act and any other  securities laws and regulations  thereunder and will
comply with the applicable  laws of any non-U.S.  jurisdiction in which a Change
of Control Offer is made,  in each case, to the extent such laws or  regulations
are  applicable in  connection  with the  repurchase of the Notes  pursuant to a
Change of Control  Offer.  To the extent that the  provisions of any  securities
laws or regulations  conflict with the provisions of the Indenture,  the Company
will comply with the applicable securities laws and regulations and shall not be
deemed to have  breached its  obligations  contained in the  Indenture by virtue
thereof. The provisions relating to the Company's obligation to make an offer to
repurchase  the  Notes as a result  of a Change  of  Control  may be  waived  or
modified  with the written  consent of the  Holders of a majority  in  principal
amount of the Notes.

         The Indenture  provides that on the Change of Control Payment Date, the
Company will,  to the extent  permitted by law, (i) accept for payment all Notes
or portions thereof properly  tendered  pursuant to the Change of Control Offer,
(ii) deposit with the paying  agent an amount equal to the  aggregate  Change of
Control  Payment in respect of all Notes or  portions  thereof so  tendered  and
(iii) deliver,  or cause to be delivered,  to the Trustee for  cancellation  the
Notes so accepted together with an Officers' Certificate stating that such Notes
or portions  thereof have been  tendered to and  purchased  by the Company.  The
Indenture will provide that the paying agent will promptly either (x) pay to the
Holder against  presentation  and surrender (or, in the case of partial payment,
endorsement) of the Global Notes or (y) in the case of Definitive Notes, mail to
each  Holder of Notes the  Change of Control  Payment  for such  Notes,  and the
Trustee will promptly authenticate and deliver to the Holder of the Global Notes
a new Global  Note or Notes or, in the case of  Definitive  Notes,  mail to each
Holder a new Definitive  Note, as applicable,  equal in principal  amount to any
unpurchased portion of the Notes surrendered,  if any; provided,  however,  that
each new Definitive Note will be in a principal  amount of $1,000 or an integral
multiple thereof. The Company will inform the Luxembourg Stock Exchange and will
publicly  announce  the results of the Change of Control  Offer on or as soon as
practicable after the Change of Control Payment Date.

         If the  Company is unable to repay all of its  Indebtedness  that would
prohibit  repurchase  of the Notes or is unable to obtain  the  consents  of the
holders of  Indebtedness,  if any, of the Company  outstanding  at the time of a
Change of Control whose consent would be so required to permit the repurchase of
Notes,  then the Company  will have  breached  such  covenant.  This breach will
constitute  an Event of Default under the Indenture if it continues for a period
of 30  consecutive  days  after  written  notice is given to the  Company by the
Trustee or the  Holders  of at least 25% in  aggregate  principal  amount of the
Notes outstanding.  In addition,  the failure by the Company to repurchase Notes
at


                                       83
<PAGE>


the  conclusion  of the Change of  Control  Offer  will  constitute  an Event of
Default without any waiting period or notice requirements.

         There can be no assurances that the Company will have sufficient  funds
available  at the  time of any  Change  of  Control  to make  any  debt  payment
(including  repurchases of Notes) required by the foregoing covenant (as well as
may be contained in other  securities of the Company which might be  outstanding
at the time).  The above covenant  requiring the Company to repurchase the Notes
will, unless the consents referred to above are obtained, require the Company to
repay all Indebtedness  then outstanding  which by its terms would prohibit such
Note repurchase, either prior to or concurrently with such Note repurchase.

         The existence of a Holder's  right to require the Company to repurchase
such holder's Notes upon the occurrence of a Change of Control may deter a third
party from seeking to acquire the Company in a transaction that would constitute
a Change of Control.

Consolidation, Merger and Sale of Assets

         The Company will not  consolidate  with,  merge with or into,  or sell,
convey,  transfer, lease or otherwise dispose of all or substantially all of its
property  and  assets  (as an  entirety  or  substantially  an  entirety  in one
transaction or in a series of related transactions) to, any Person or permit any
Person to merge with or into the Company and the Company  will not permit any of
its  Restricted  Subsidiaries  to enter into any such  transaction  or series of
transactions if such  transaction or series of  transactions,  in the aggregate,
would  result  in the sale,  assignment,  conveyance,  transfer,  lease or other
disposition  of all or  substantially  all of the  properties  and assets of the
Company or the Company and its Restricted Subsidiaries, taken as a whole, to any
other Person or Persons,  unless: (i) the Company will be the continuing Person,
or the Person (if other than the Company)  (the  "Surviving  Entity")  formed by
such  consolidation  or into  which the  Company is merged or that  acquired  or
leased such property and assets of the Company will be a  corporation  organized
and  validly  existing  under  the  laws of The  Netherlands,  Germany,  France,
Belgium,  the United Kingdom or the United States of America,  any state thereof
or the  District of  Columbia  and shall  expressly  assume,  by a  supplemental
indenture,  executed and delivered to the Trustee, all of the obligations of the
Company with respect to the Notes and under the Indenture,  the Escrow Agreement
and the Registration  Rights Agreement;  (ii) immediately after giving effect to
such  transaction,  no Default or Event of Default  shall have  occurred  and be
continuing;  (iii)  immediately after giving effect to such transaction on a pro
forma basis,  the Company,  or any Person becoming the successor  obligor of the
Notes,  shall  have a  Consolidated  Net  Worth  equal  to or  greater  than the
Consolidated  Net Worth of the Company  immediately  prior to such  transaction;
(iv)  immediately  after giving effect to such  transaction on a pro forma basis
the Company,  or any Person becoming the successor  obligor of the Notes, as the
case may be, (A) prior to the third anniversary of the Issue Date, would have an
Indebtedness  to  Consolidated  Cash  Flow  Ratio no  greater  than  such  ratio
immediately  prior to such transaction or (B) on or after the third  anniversary
of the Issue Date,  could Incur at least $1.00 of  Indebtedness  under the first
paragraph of the "Limitation on Indebtedness" covenant; (v) the Company delivers
to the Trustee an Officers' Certificate  (attaching the arithmetic  computations
to  demonstrate  compliance  with  clauses  (iii) and (iv))  and an  Opinion  of
Counsel,  in each case stating that such  consolidation,  merger or transfer and
such  supplemental  indenture  complies  with the Indenture and (vi) the Company
shall  have  delivered  to the  Trustee an  opinion  of tax  counsel  reasonably
acceptable to the Trustee  stating that (A) Holders will not  recognize  income,
gain or loss for U.S. federal or Netherlands  income tax purposes as a result of
such  transaction and (B) no taxes on income  (including  taxable capital gains)
will be payable  under the tax laws of the  Relevant  Taxing  Jurisdiction  by a
Holder  who is or who is  deemed to be a  non-resident  of the  Relevant  Taxing
Jurisdiction  in respect of the  acquisition,  ownership or  disposition  of the
Notes, including the receipt of principal of, premium and interest paid pursuant
to such Notes.

Events of Default

         The following  constitute "Events of Default" under the Indenture:  (a)
default for 30 days or more in the payment  when due of interest on the Notes or
Additional  Amounts,  if any, or Liquidated Damages, if any, with respect to the
Notes;  (b) default in the payment of principal of (or premium,  if any, on) any
Note when the same becomes due


                                       84
<PAGE>


and payable at maturity, upon acceleration, redemption or otherwise; (c) default
in the  payment of  principal  or interest  on Notes  required  to be  purchased
pursuant to an Asset Sale Offer as described  under  "Limitation on Asset Sales"
or pursuant to a Change of Control Offer as described under "Repurchase of Notes
upon a Change of Control";  (d) failure to perform or comply with the provisions
described under  "Consolidation,  Merger and Sale of Assets"; (e) default in the
performance  of or breach of any other  covenant or  agreement of the Company in
the  Indenture  or the Escrow  Agreement  or under the Notes and such default or
breach continues for a period of 30 consecutive days after written notice by the
Trustee  or the  holders  of 25% or more in  aggregate  principal  amount of the
Notes;  (f) a default  occurs on any other  Indebtedness  of the  Company or any
Restricted  Subsidiary  if either (x) such default is a failure to pay principal
of such  Indebtedness  when  due  after  any  applicable  grace  period  and the
principal  amount of such  Indebtedness is in excess of $5.0 million or (y) as a
result of such default,  the maturity of such  Indebtedness has been accelerated
prior to its  scheduled  maturity and such default has not been cured within the
shorter  of (i)  60  days  and  (ii)  the  applicable  grace  period,  and  such
acceleration  has  not  been  rescinded,   and  the  principal  amount  of  such
Indebtedness together with the principal amount of any other Indebtedness of the
Company and its Restricted  Subsidiaries that is in default as to principal,  or
the maturity of which has been accelerated, aggregates $5.0 million or more; (g)
failure to pay final  judgments and orders against the Company or any Restricted
Subsidiary  (not  covered by  insurance)  aggregating  in excess of $5.0 million
(treating any deductibles, self-insurance or retention as not so covered), which
final judgments remain unpaid,  undischarged and unstayed for a period in excess
of 30  consecutive  days  following  entry of the final  judgment  or order that
causes the aggregate  amount for all such final judgments or orders  outstanding
and not paid,  discharged or stayed to exceed $5.0  million;  (h) a court having
jurisdiction  in the premises enters a decree or order for (A) relief in respect
of the Company or any of its  Significant  Subsidiaries  in an involuntary  case
under  any  applicable  bankruptcy,  insolvency  or  other  similar  law  now or
hereafter  in effect,  (B)  appointment  of a  receiver,  liquidator,  assignee,
custodian,  trustee,  sequestrator or similar  official of the Company or any of
its Significant Subsidiaries or for all or substantially all of the property and
assets of the Company or any of its Significant  Subsidiaries or (C) the winding
up or  liquidation  of the  affairs  of the  Company  or any of its  Significant
Subsidiaries  and, in each case,  such decree or order shall remain unstayed and
in effect for a period of 30  consecutive  days;  (i) the  Company or any of its
Significant  Subsidiaries  (A) commences a voluntary  case under any  applicable
bankruptcy,  insolvency  or other  similar law now or  hereafter  in effect,  or
consents  to the entry of an order for relief in an  involuntary  case under any
such law, (B) consents to the appointment of or taking possession by a receiver,
liquidator,  assignee,  custodian,  trustee, sequestrator or similar official of
the Company or any of its Significant  Subsidiaries or for all or  substantially
all  of  the  property  and  assets  of the  Company  or any of its  Significant
Subsidiaries or (C) effects any general assignment for the benefit of creditors;
or (j) the Company challenges the Lien on the Escrow Collateral under the Escrow
Agreement  prior to such time as the Escrow  Collateral is to be released to the
Company,  or the Escrow  Collateral  shall become subject to any Lien other than
the Lien under the Escrow Agreement.

         If an Event of Default  (other  than an Event of Default  specified  in
clauses (h) or (i) above)  occurs and is  continuing  under the  Indenture,  the
Trustee or the  Holders  of at least 25% in  aggregate  principal  amount of the
Notes,  then  outstanding,  by written  notice to the  Company,  may declare the
principal  of,  premium,  if  any,  interest  and  other  monetary   obligations
(including  Additional  Amounts,  if any, and Liquidated Damages, if any) on all
the then  outstanding  Notes to be  immediately  due and  payable.  Upon  such a
declaration,  such principal of,  premium,  if any,  interest and other monetary
obligations on the Notes shall be immediately due and payable. In the event of a
declaration of acceleration  because an Event of Default set forth in clause (f)
above has occurred and is continuing,  such declaration of acceleration shall be
automatically  rescinded  and annulled if the event of default  triggering  such
Event of  Default  pursuant  to  clause  (f) shall be  remedied  or cured by the
Company and/or the relevant Restricted  Subsidiaries or waived by the holders of
the relevant  Indebtedness  within 60 days after the declaration of acceleration
with  respect  thereto.  If an Event of Default  specified in clauses (h) or (i)
above occurs,  the principal of,  premium,  if any,  accrued  interest and other
monetary  obligations on the Notes then outstanding  shall ipso facto become and
be immediately  due and payable without any declaration or other act on the part
of the Trustee or any Holder. Holders of at least a majority in principal amount
of the  outstanding  Notes by written  notice to the Company and to the Trustee,
may waive all past defaults and rescind and annul a declaration of  acceleration
and its  consequences  if (i) all  existing  Events of  Default,  other than the
nonpayment of the principal of,  premium,  if any,  interest and other  monetary
obligations  on the Notes that have  become due  solely by such  declaration  of
acceleration, have been cured or waived


                                       85
<PAGE>


and (ii) the  rescission  would not  conflict  with any  judgment or decree of a
court of competent  jurisdiction.  For information as to the waiver of defaults,
see "-- Amendment, Supplement and Waiver."

         Holders of Notes may not enforce the  Indenture  or the Notes except as
provided in the Indenture. Subject to certain limitations, Holders of a majority
in principal amount of the then outstanding  Notes may direct the Trustee in its
exercise of any trust or power.  The Indenture will provide that the Trustee may
withhold  from  Holders  of Notes  notice of any  continuing  Default  (except a
Default  relating  to the  payment  of  principal,  premium,  if any,  interest,
Additional Amounts, if any, or Liquidated Damages, if any) if it determines that
withholding notice is in their interest. The Indenture will further provide that
the Trustee  shall have no  obligation  to  accelerate  the Notes if in the best
judgment of the Trustee acceleration is not in the best interest of the Holders.

         The Indenture  requires that the Company delivers annually an Officers'
Certificate  to the Trustee  certifying  that a review has been conducted of the
activities of the Company and the Company's  performance under the Indenture and
that the Company has fulfilled all obligations  thereunder or, if there has been
a  default  in the  fulfillment  of any such  obligation,  specifying  each such
default and the nature and status thereof. The Company will also be obligated to
notify  the  Trustee  of any  default  or  defaults  in the  performance  of any
covenants  or  agreements  under the  Indenture  within  five  business  days of
becoming aware of any such default.

No Personal Liability of Directors, Officers, Employees and Stockholders

         No director,  officer,  employee,  incorporator  or  stockholder of the
Company shall have any liability  for any  obligations  of the Company under the
Notes or the Indenture or for any claim based on, in respect of, or by reason of
such obligations or their creation. Each Holder of the Notes by accepting a Note
waives and releases all such  liability.  The waiver and release are part of the
consideration  for  issuance  of the Notes.  Such  waiver and release may not be
effective to waive liabilities under the U.S. federal securities laws, and it is
the view of the Commission that such a waiver is against public policy.

Legal Defeasance and Covenant Defeasance

         The  obligations  of the Company  under the  Indenture  will  terminate
(other than certain  obligations)  and will be released  upon payment in full of
all of the Notes.  The Company may, at its option and at any time, elect to have
all of its obligations  discharged with respect to the outstanding Notes ("Legal
Defeasance")  and cure all then  existing  Events of Default  except for (i) the
rights of Holders of  outstanding  Notes to receive  payments  in respect of the
principal  of,  premium,  if any,  interest,  Additional  Amounts,  if any,  and
Liquidated  Damages,  if any, on such Notes when such payments are due or on the
redemption date solely out of the trust created pursuant to the Indenture,  (ii)
the Company's  obligations  with respect to Notes concerning  issuing  temporary
Notes,  or, where relevant,  registration of such Notes,  mutilated,  destroyed,
lost or stolen Notes and the  maintenance of an office or agency for payment and
money for security  payments held in trust,  (iii) the rights,  powers,  trusts,
duties  and  immunities  of  the  Trustee,  and  the  Company's  obligations  in
connection therewith and (iv) the Legal Defeasance  provisions of the Indenture.
In addition,  the Company may, at its option and at any time,  elect to have the
obligations of the Company  released with respect to certain  covenants that are
described in the Indenture ("Covenant Defeasance"),  and thereafter any omission
to comply with such  obligations  shall not constitute a Default with respect to
the  Notes.  In the  event  Covenant  Defeasance  occurs,  certain  events  (not
including   non-payment  on  other   indebtedness,   bankruptcy,   receivership,
rehabilitation  and insolvency  events) described under "Events of Default" will
no longer constitute an Event of Default with respect to the Notes.

         In order to exercise  either Legal  Defeasance  or Covenant  Defeasance
with respect to the Notes,

         (i) the Company must  irrevocably  deposit,  or cause to be irrevocably
deposited,  with the  Trustee,  in trust,  for the benefit of the Holders of the
Notes, cash in U.S. dollars, U.S. Government Securities or a combination thereof
and, in such amounts as will be sufficient, in the opinion of an internationally
recognized  firm of  independent  public  accountants,  to pay the principal of,
premium, if any, interest, Additional Amounts, if any, and Liquidated Damages,


                                       86
<PAGE>


if any,  due on the  outstanding  Notes on the  stated  maturity  date or on the
applicable  redemption date, as the case may be, of such principal,  premium, if
any, interest,  Additional  Amounts, if any, and Liquidated Damages, if any, due
on the outstanding Notes;

         (ii) in the case of Legal Defeasance,  the Company shall have delivered
to the  Trustee  (A) an  opinion of  counsel  in the  United  States  reasonably
acceptable to the Trustee confirming that, subject to customary  assumptions and
exclusions,  (1) the Company has received  from, or there has been published by,
the U.S.  Internal  Revenue Service a ruling or (2) since the Issue Date,  there
has been a change in the applicable U.S.  federal income tax law, in either case
to the effect  that,  and based  thereon  such  opinion of counsel in the United
States shall confirm that, subject to customary assumptions and exclusions,  the
Holders of the  outstanding  Notes will not recognize  income,  gain or loss for
U.S.  federal income tax purposes as a result of such Legal  Defeasance and will
be subject to U.S.  federal  income tax on the same amounts,  in the same manner
and at the same times as would have been the case if such Legal  Defeasance  had
not  occurred  and (B) an  opinion  of  counsel  in The  Netherlands  reasonably
acceptable  to the  Trustee to the effect that (1)  Holders  will not  recognize
income,  gain or loss for  Netherlands  income tax  purposes as a result of such
Legal  Defeasance  and will be  subject  to  Netherlands  income tax on the same
amounts, in the same manner and at the same times as would have been the case if
such Legal  Defeasance  had not occurred and (2)  payments  from the  defeasance
trust  will be free and exempt  from any and all  withholding  and other  income
taxes of whatever nature imposed or levied by or on behalf of The Netherlands or
any political subdivision thereof or therein having the power to tax;

         (iii)  in the case of  Covenant  Defeasance,  the  Company  shall  have
delivered  to the  Trustee  (A) an  opinion  of  counsel  in the  United  States
reasonably  acceptable  to the Trustee  confirming  that,  subject to  customary
assumptions  and  exclusions,  the  Holders  of the  outstanding  Notes will not
recognize income,  gain or loss for U.S. federal income tax purposes as a result
of such Covenant Defeasance and will be subject to such tax on the same amounts,
in the same  manner  and at the same  times as would  have been the case if such
Covenant  Defeasance  had not  occurred  and (B) an  opinion  of  counsel in The
Netherlands  reasonably acceptable to the Trustee to the effect that (1) Holders
will not recognize income, gain or loss for Netherlands income tax purposes as a
result of such Covenant Defeasance and will be subject to Netherlands income tax
on the same amounts, in the same manner and at the same times as would have been
the case if such Covenant  Defeasance had not occurred and (2) payments from the
defeasance  trust will be free and exempt from any and all withholding and other
income  taxes of  whatever  nature  imposed  or  levied  by or on  behalf of The
Netherlands or any political  subdivision thereof or therein having the power to
tax;

         (iv) no  Default  or  Event  of  Default  shall  have  occurred  and be
continuing  with  respect  to  certain  Events  of  Default  on the date of such
deposit;

         (v) such Legal Defeasance or Covenant  Defeasance shall not result in a
breach or violation of, or constitute a default under any material  agreement or
instrument to which the Company is a party or by which the Company is bound;

         (vi) the  Company  shall have  delivered  to the  Trustee an opinion of
counsel  to the  effect  that,  as of the date of such  opinion  and  subject to
customary assumptions and exclusions following the deposit, the trust funds will
not  be  subject  to  the  effect  of  any  applicable  bankruptcy,  insolvency,
reorganization  or similar laws affecting  creditors' rights generally under any
applicable Netherlands and U.S. federal or state law, and that the Trustee has a
perfected  security  interest in such trust funds for the ratable benefit of the
Holders;

         (vii) the Company  shall have  delivered  to the  Trustee an  Officers'
Certificate stating that the deposit was not made by the Company with the intent
of defeating,  hindering, delaying or defrauding any creditors of the Company or
others; and

         (viii) the Company  shall have  delivered  to the Trustee an  Officers'
Certificate  and an opinion of counsel in the United  States  (which  opinion of
counsel may be subject to customary assumptions and exclusions) each stating


                                       87
<PAGE>


that all conditions  precedent  provided for or relating to the Legal Defeasance
or the Covenant Defeasance, as the case may be, have been complied with.

Satisfaction and Discharge

         The Indenture will be discharged and will cease to be of further effect
as to all Notes  issued  thereunder  when either (i) all such Notes  theretofore
authenticated  and delivered  (except lost, stolen or destroyed Notes which have
been  replaced or paid and Notes for whose payment  money has  theretofore  been
deposited in trust and thereafter  repaid to the Company) have been delivered to
the  Trustee  for  cancellation;  or (ii) (A) all  such  Notes  not  theretofore
delivered to such Trustee for cancellation have become due and payable by reason
of the making of a notice of  redemption  or  otherwise  or will  become due and
payable within one year and the Company has  irrevocably  deposited or caused to
be  deposited  with  such  Trustee  as trust  funds in trust an  amount of money
sufficient  to pay and  discharge  the  entire  indebtedness  on such  Notes not
theretofore delivered to the Trustee for cancellation for principal, premium, if
any,  and  accrued and unpaid  interest  and  Additional  Amounts,  if any,  and
Liquidated  Damages,  if any,  to the date of  maturity  or  redemption;  (B) no
Default  with respect to the  Indenture or the Notes shall have  occurred and be
continuing  on the  date of such  deposit  or shall  occur  as a result  of such
deposit  and such  deposit  will not  result  in a breach  or  violation  of, or
constitute a default under, any other instrument to which the Company is a party
or by which it is bound;  (C) the  Company has paid,  or caused to be paid,  all
sums  payable by it under such  Indenture;  and (D) the  Company  has  delivered
irrevocable  instructions  to the  Trustee  under  such  Indenture  to apply the
deposited  money toward the payment of such Notes at maturity or the  redemption
date,  as the case may be. In  addition,  the Company  must deliver an Officers'
Certificate and an opinion of counsel to the Trustee stating that all conditions
precedent to satisfaction and discharge have been satisfied.

Withholding Taxes

         All  payments  made by the Company on the Notes  (whether or not in the
form of Definitive Notes) will be made without  withholding or deduction for, or
on account of, any present or future taxes, duties,  assessments or governmental
charges of whatever nature  (collectively,  "Taxes")  imposed or levied by or on
behalf  of The  Netherlands  or any  jurisdiction  in which the  Company  or any
Surviving  Entity is organized or is otherwise  resident for tax purposes or any
political  subdivision  thereof or any authority  having power to tax therein or
any jurisdiction  from or through which payment is made (each a "Relevant Taxing
Jurisdiction"),  unless  the  withholding  or  deduction  of such  Taxes is then
required  by law. If any  deduction  or  withholding  for, or on account of, any
Taxes of any Relevant Taxing Jurisdiction,  shall at any time be required on any
payments  made by the Company with respect to the Notes,  including  payments of
principal,  redemption  price,  interest or premium,  the Company  will pay such
additional amounts (the "Additional  Amounts") as may be necessary in order that
the net amounts received in respect of such payments by the Holders of the Notes
or the Trustee,  as the case may be, after such withholding or deduction,  equal
the  respective  amounts  which  would  have been  received  in  respect of such
payments in the absence of such  withholding  or deduction;  except that no such
Additional Amounts will be payable with respect to:

         (i)  any  payments  on a Note  held  by or on  behalf  of a  Holder  or
beneficial  owner who is liable for such Taxes in respect of such Note by reason
of the Holder or  beneficial  owner  having some  connection  with the  Relevant
Taxing  Jurisdiction  (including  being a citizen or resident or national of, or
carrying on a business or  maintaining  a permanent  establishment  in, or being
physically present in, the Relevant Taxing  Jurisdiction) other than by the mere
holding  of such note or  enforcement  of rights  thereunder  or the  receipt of
payments in respect thereof;

         (ii) any Taxes that are  imposed or withheld as a result of a change in
law after the Issue Date where such  withholding  or  imposition is by reason of
the  failure of the Holder or  beneficial  owner of the Note to comply  with any
request by the  Company  to  provide  information  concerning  the  nationality,
residence  or  identity  of such  holder  or  beneficial  owner  or to make  any
declaration   or  similar  claim  or  satisfy  any   information   or  reporting
requirement,  which is required or imposed by a statute,  treaty,  regulation or
administrative practice of the Relevant Taxing Jurisdiction as a precondition to
exemption from all or part of such Taxes;



                                       88
<PAGE>


         (iii)  except in the case of the  winding up of the  Company,  any Note
presented for payment (where  presentation  is required) in the Relevant  Taxing
Jurisdiction; or

         (iv) any Note  presented for payment (where  presentation  is required)
more than 30 days after the relevant payment is first made available for payment
to the Holder.

         Such  Additional  Amounts  will  also  not be  payable  where,  had the
beneficial owner of the Note been the Holder of the Note, he would not have been
entitled  to payment  of  Additional  Amounts  by reason of clauses  (i) to (iv)
inclusive above.

         Upon request,  the Company will provide the Trustee with  documentation
satisfactory to the Trustee evidencing the payment of Additional Amounts. Copies
of such documentation will be made available to the Holders upon request.

         The Company will pay any present or future stamp,  court or documentary
taxes,  or any other excise or property  taxes,  charges or similar levies which
arise in any  jurisdiction  from the execution,  delivery or registration of the
Notes or any other document or instrument referred to therein, or the receipt of
any payments  with respect to the Notes,  excluding  any such taxes,  charges or
similar  levies  imposed by any  jurisdiction  outside of The  Netherlands,  the
United States of America or any jurisdiction in which a Paying Agent is located,
other than those resulting from, or required to be paid in connection  with, the
enforcement of the Notes or any other such document or instrument  following the
occurrence of any Event of Default with respect to the Notes.

Amendment, Supplement and Waiver

         Except as provided in the next two succeeding paragraphs, the Indenture
and the Notes issued  thereunder may be amended or supplemented with the consent
of the  Holders  of at least a  majority  in  principal  amount  of  Notes  then
outstanding  (including  consents  obtained in connection with a tender offer or
exchange offer for the Notes),  and any existing Default or Event of Default and
its  consequences or compliance with any provision of the Indenture or the Notes
may be waived with the consent of the Holders of a majority in principal  amount
of the  Outstanding  Notes  (including  consents  obtained in connection  with a
tender offer or exchange offer for the Notes).

         The  Indenture  provides  that  without  the  consent  of  each  Holder
affected,  an amendment  or waiver may not (with  respect to any Notes held by a
nonconsenting Holder of the Notes): (i) reduce the principal amount of the Notes
whose  Holders must consent to an amendment,  supplement or waiver,  (ii) reduce
the principal of or change the fixed maturity of any such Note or alter or waive
the  provisions  with respect to the redemption of the Notes with respect to the
timing or amount of payment thereof, (iii) reduce the rate of or change the time
for  payment of  interest  on any Note,  (iv) waive a Default in the  payment of
principal  of,  premium,  if any,  interest,  Additional  Amounts,  if  any,  or
Liquidated Damages, if any, on the Notes (except a rescission of acceleration of
the Notes by the Holders of at least a majority in aggregate principal amount of
either  series of such Notes and a waiver of the payment  default that  resulted
from such acceleration with respect to such series of Notes), or in respect of a
covenant or  provision  contained  in the  Indenture  which cannot be amended or
modified without the consent of all Holders,  (v) make any Note payable in money
other than that stated in such Notes,  (vi) make any change in the provisions of
the  Indenture  relating to waivers of past Defaults or the rights of Holders of
such  Notes  to  receive  payments  of  principal,  premium,  if any,  interest,
Additional  Amounts, if any, or Liquidated Damages, if any, on such Notes, (vii)
make any change in the amendment and waiver provisions in the Indenture,  (viii)
make  any  change  in  the  provisions  of the  Indenture  described  under  "--
Withholding Taxes" that adversely affects the rights of any Holder of the Notes,
(ix) amend the terms of the Notes or the Indenture in a way that would result in
the  loss of an  exemption  from any of the  Taxes  described  thereunder  or an
exemption  from  any  obligation  to  withhold  or  deduct  Taxes  as  described
thereunder  unless the  Company  agrees to pay  Additional  Amounts,  if any, in
respect  thereof,  (x) modify the  provisions  of the  Escrow  Agreement  or the
Indenture relating to the Escrow Collateral in any manner adverse to the Holders
or release the Escrow  Collateral  from the Lien under the Escrow  Agreement  or
permit any other  obligation  to be secured  by the  Escrow  Collateral  or (xi)
impair the right of any Holder of the Notes to receive  payment of principal of,
interest, Liquidated Damages, if any, on such Holder's Notes


                                       89
<PAGE>


on or after the due dates therefor or to institute  suit for the  enforcement of
any payment on or with respect to such Holder's Notes.

         The Indenture provides that, notwithstanding the foregoing, without the
consent of any Holder of Notes,  the Company and the Trustee  together may amend
or supplement  the Indenture or the Notes (i) to cure any  ambiguity,  omission,
defect or inconsistency, (ii) to provide for uncertificated Notes in addition to
or in place of certificated Notes, (iii) to comply with the covenant relating to
mergers,  consolidations and sales of assets, (iv) to provide for the assumption
of the Company's  obligations  to Holders of such Notes,  (v) to make any change
that would provide any additional rights or benefits to the Holders of the Notes
or that does not  adversely  affect the legal rights under the  Indenture of any
such  Holder,  (vi)  to add  covenants  for the  benefit  of the  Holders  or to
surrender any right or power  conferred  upon the Company,  (vii) to comply with
requirements of the Commission in order to effect or maintain the  qualification
of the  Indenture  under the Trust  Indenture  Act,  (viii) to  provide  for the
issuance of the  Exchange  Notes or (ix) to execute  and  deliver any  documents
necessary or appropriate to release Liens or any Escrow  Collateral as permitted
by the Escrow Agreement.

         The  consent of the Holders is not  necessary  under the  Indenture  to
approve the particular form of any proposed amendment.  It is sufficient if such
consent approves the substance of the proposed amendment.

Notices

         Notices  regarding  the  Notes  will  be  (i)  published  in a  leading
newspaper having a general  circulation in New York (which is expected to be The
Wall Street  Journal) and in Amsterdam  (which is expected to be Het Financieele
Dagblad) and, if and so long as the Exchange  Notes are listed on the Luxembourg
Stock  Exchange  and the  rules  of such  Stock  Exchange  shall so  require,  a
newspaper  having a general  circulation in Luxembourg  (which is expected to be
the  Luxemburger  Wort))  or (ii) in the case of  Definitive  Notes,  mailed  to
Holders by first-class mail at their respective  addresses as they appear on the
registration  books of the Registrar  (and, if and so long as the Exchange Notes
are listed on the Luxembourg Stock Exchange and the rules of such Stock Exchange
shall so require,  published  in a  newspaper  having a general  circulation  in
Luxembourg  (which is expected to be the  Luxemburger  Wort)).  Notices given by
publication will be deemed given on the first date on which  publication is made
and notices given by first-class  mail,  postage  prepaid,  will be deemed given
five calendar days after mailing.

Concerning the Trustee

         The  Indenture  contains  certain  limitations  on  the  rights  of the
Trustee, should it become a creditor of the Company, to obtain payment of claims
in certain cases, or to realize on certain  property  received in respect of any
such claim as security or otherwise.  The Trustee will be permitted to engage in
other transactions;  provided,  however, if it acquires any conflicting interest
it must  eliminate  such conflict  within 90 days,  apply to the  Commission for
permission to continue or resign.

         The  Indenture  provides  that the Holders of a majority  in  principal
amount of the outstanding  Notes issued thereunder will have the right to direct
the time,  method and place of conducting  any  proceeding  for  exercising  any
remedy available to the Trustee,  subject to certain  exceptions.  The Indenture
provides  that in case an Event of  Default  shall  occur  (which  shall  not be
cured),  the Trustee will be required,  in the exercise of its power, to use the
degree of care of a prudent person in the conduct of his own affairs. Subject to
such provisions,  the Trustee will be under no obligation to exercise any of its
rights or powers under the Indenture at the request of any Holder of such Notes,
unless such Holder  shall have  offered to the Trustee  security  and  indemnity
satisfactory to it against any loss, liability or expense.

Governing Law

         The  Indenture  and the  Notes  are,  subject  to  certain  exceptions,
governed by and construed in  accordance  with the internal laws of the State of
New York.


                                       90
<PAGE>



Enforceability of Judgments

         Since most of the operating  assets of the Company and its Subsidiaries
are outside  the United  States,  any  judgment  obtained  in the United  States
against the Company or a  Subsidiary,  including  judgments  with respect to the
payment of principal,  premium,  if any, interest,  Additional  Amounts, if any,
Liquidated Damages, if any, redemption price and any purchase price with respect
to the Notes, may not be collectible within the United States.

         The Company has been informed by its Netherlands counsel, Stibbe Simont
Monahan  Duhot,  that in such  counsel's  opinion  the  laws of The  Netherlands
applicable  therein  permit  an  action to be  brought  in a court of  competent
jurisdiction  in The  Netherlands on a judgment of a United States federal court
or a court of the State of New York  sitting in the borough of  Manhattan in the
City of New York  respecting  the  enforcement  of the Notes and the  Indenture;
subject  to certain  exceptions  the  principal  of which may be  summarized  as
follows:  a final  judgment for the payment of money obtained in a United States
court,  which is not subject to appeal or any other means of contestation and is
enforceable in the United States,  would in principle be upheld by a Netherlands
court of competent  jurisdiction  when asked to render a judgment in  accordance
with  such  final  judgment  by  a  United  States  court,  without  substantive
re-examination  or  relitigation  on the merits of the subject  matter  thereof;
provided  that  such  judgment  has  been  rendered  by  a  court  of  competent
jurisdiction, in accordance with rules of proper procedure, that it has not been
rendered in  proceedings  of a penal or revenue  nature and that its content and
possible  enforcement  are not contrary to public  policy or public order of The
Netherlands.

Certain Definitions

         Set forth  below is a summary of certain of the  defined  terms used in
the Indenture. Reference is made to the Indenture for the full definition of all
terms as well as any other  capitalized term used herein for which no definition
is  provided.  For  purposes of the  Indenture,  unless  otherwise  specifically
indicated,  the term  "consolidated"  with respect to any Person  refers to such
Person  consolidated  with its Restricted  Subsidiaries,  and excludes from such
consolidation  any Unrestricted  Subsidiary as if such  Unrestricted  Subsidiary
were not an Affiliate of such Person. For purposes of the following  definitions
and the Indenture  generally,  all calculations and determinations shall be made
in accordance with U.S. GAAP and shall be based upon the consolidated  financial
statements of the Company and its subsidiaries  prepared in accordance with U.S.
GAAP.

         "Acquired  Indebtedness"  is defined to mean  Indebtedness  of a Person
existing at the time such Person becomes a Restricted Subsidiary or is merged or
consolidated with or into the Company or any Restricted Subsidiary or assumed in
connection with an Asset  Acquisition by the Company or a Restricted  Subsidiary
and not incurred in connection with, or in anticipation of, such Person becoming
a Restricted Subsidiary, such merger or consolidation or such Asset Acquisition;
provided that Indebtedness of such Person which is redeemed,  defeased,  retired
or otherwise  repaid at the time of or immediately  upon the consummation of the
transactions  by which such Person becomes a Restricted  Subsidiary or is merged
or  consolidated  with or into the Company or any Restricted  Subsidiary or such
Asset Acquisition shall not be Indebtedness.

         "Affiliate"  is defined to mean,  as applied to any  Person,  any other
Person  directly or indirectly  controlling,  controlled  by, or under direct or
indirect  common  control with,  such Person.  For purposes of this  definition,
"control"  (including,  with  correlative  meanings,  the  terms  "controlling,"
"controlled by" and "under common control with"),  as applied to any Person,  is
defined to mean the possession,  directly or indirectly,  of the power to direct
or cause the direction of the  management  and policies of such Person,  whether
through the ownership of voting securities, by contract or otherwise.

         "Asset Acquisition" is defined to mean (i) any capital contribution (by
means of transfers of cash or other  property to others or payments for property
or services for the account or use of others,  or  otherwise)  by the Company or
any Restricted Subsidiary to any other Person, or any acquisition or purchase of
Equity  Interests  of  any  other  Person  by  the  Company  or  any  Restricted
Subsidiary,  in  either  case  pursuant  to which  such  Person  shall  become a
Restricted


                                       91
<PAGE>


Subsidiary  or shall be  consolidated,  merged  with or into the  Company or any
Restricted  Subsidiary  or  (ii) an  acquisition  by the  Company  or any of its
Restricted Subsidiaries of the property and assets of any Person (other than the
Company or any of its Restricted Subsidiaries) that constitute substantially all
of an  operating  unit or line of business of such Person or which is  otherwise
outside the ordinary course of business.

         "Asset Disposition" is defined to mean the sale or other disposition by
the Company or any of its Restricted  Subsidiaries (other than to the Company or
another Restricted Subsidiary of the Company) of (i) all or substantially all of
the Equity Interests in any Restricted  Subsidiary of the Company or (ii) all or
substantially  all of the assets that  constitute  an operating  unit or line of
business  of the  Company  or any of its  Restricted  Subsidiaries  or  which is
otherwise outside the ordinary course of business.

         "Asset Sale" is defined to mean any sale, transfer or other disposition
(including by way of merger,  consolidation or  sale-leaseback  transactions) in
one transaction or a series of related transactions by the Company or any of its
Restricted  Subsidiaries  to any Person  (other  than the  Company or any of its
Restricted  Subsidiaries)  of (i)  all or any  of the  Equity  Interests  in any
Subsidiary,  (ii) all or  substantially  all of the  property  and  assets of an
operating  unit or line of  business  of the  Company  or any of its  Restricted
Subsidiaries or (iii) any other property and assets of the Company or any of its
Restricted  Subsidiaries  outside the ordinary course of business (including the
receipt of proceeds  paid on account of the loss of or damage to any property or
asset and awards of compensation  for any asset taken by  condemnation,  eminent
domain or similar  proceedings).  For the purposes of this definition,  the term
"Asset Sale" shall not include (a) any  transaction  consummated  in  compliance
with "-- Consolidation,  Merger and Sale of Assets" and the creation of any Lien
not  prohibited  by "-- Certain  Covenants --  Limitation  on Liens";  provided,
however,   that  any  transaction   consummated  in  compliance  with  such  "--
Consolidation,  Merger  and  Sale  of  Assets"  description  involving  a  sale,
conveyance,  assignment,  transfer,  lease or other disposal of less than all of
the properties or assets of the Company and the Restricted Subsidiaries shall be
deemed  to be an Asset  Sale with  respect  to the  properties  or assets of the
Company and Restricted  Subsidiaries that are not so sold,  conveyed,  assigned,
transferred,  leased or otherwise disposed of in such transaction;  (b) sales of
property or equipment that has become worn out, obsolete or damaged or otherwise
unsuitable  for use in  connection  with  the  business  of the  Company  or any
Restricted Subsidiary,  as the case may be; and (c) any transaction  consummated
in compliance with "-- Certain Covenants -- Limitation on Restricted  Payments."
In addition, solely for purposes of "-- Certain Covenants -- Limitation on Asset
Sales,"  any  sale,  conveyance,  transfer,  lease or other  disposition  of any
property  or  asset,   whether  in  one  transaction  or  a  series  of  related
transactions,  involving  assets with a Fair Market  Value not in excess of $1.0
million in any fiscal year shall be deemed not to be an "Asset Sale."

         "Board of  Directors" is defined to mean the  Supervisory  Board of the
Company.

         "Board  Resolution" is defined to mean a duly authorized  resolution of
the Board of Directors.

         "Capital Stock" is defined to mean, with respect to any Person, any and
all shares, interests,  participations or other equivalents (however designated,
whether  voting or  non-voting)  in equity of such  Person,  including,  without
limitation,  if such Person is a  partnership,  partnership  interests  (whether
general or limited) and any other  interest or  participation  that confers on a
Person  the  right  to  receive  a  share  of the  profits  and  losses  of,  or
distributions of assets of, such partnership.

         "Capitalized  Lease" is defined to mean, as applied to any Person,  any
lease of any property (whether real,  personal or mixed) of which the discounted
present value of the rental  obligations of such Person as lessee, in conformity
with U.S.  GAAP, is required to be  capitalized  and reflected as a liability on
the balance sheet of such Person;  and "Capitalized Lease Obligation" is defined
to mean, at the time any  determination  thereof is to be made,  the  discounted
present value of the rental obligations under such lease.

         "Cash  Equivalents"  is  defined  to mean,  (a)  securities  issued  or
directly and fully guaranteed or insured by the U.S. government or any agency or
instrumentality  thereof  having  maturities  of not more than 360 days from the
date of  acquisition;  (b)  certificates of deposit and eurodollar time deposits
with maturities of 360 days or less from the date


                                       92
<PAGE>


of acquisition,  bankers' acceptances with maturities not exceeding 360 days and
overnight  bank deposits,  in each case with any commercial  bank having capital
and  surplus  in excess of $500  million;  provided,  however,  that  securities
deposited  in the Escrow  Account may have a Stated  Maturity as late as May 15,
2001;  (c)  repurchase  obligations  with a term of not more than seven days for
underlying securities of the types described in clauses (a) and (b) entered into
with any financial  institution  meeting the qualifications  specified in clause
(b) above;  (d)  commercial  paper rated P-1, A-1 or the  equivalent  thereof by
Moody's   Investors   Service,   Inc.  or  Standard  &  Poor's   Ratings  Group,
respectively,  and in each case  maturing  within six  months  after the date of
acquisition;  (e)  marketable  direct  obligations  of the United  Kingdom,  The
Netherlands, Belgium, Germany or France or obligations fully and unconditionally
guaranteed by such  sovereign  nation (or any agency  thereof),  of the type and
maturity  described in clauses (a) through (d) above of foreign obligors,  which
have ratings  described in such clauses or  equivalent  ratings from  comparable
foreign rating agencies;  and (f) investments in money market funds which invest
substantially  all their assets in securities of the types  described in clauses
(a) through (e) above.

         "Change of  Control"  is defined to mean such time as (i) a "person" or
"group"  (within the meaning of Sections 13(d) and 14(d)(2) of the Exchange Act)
(other than a Permitted  Holder)  becomes the  ultimate  "beneficial  owner" (as
defined  in Rule  13d-3  under the  Exchange  Act) of more than 50% of the total
voting  power of the then  outstanding  Voting  Stock of the  Company on a fully
diluted  basis;  (ii)  individuals  who at the  beginning  of any  period of two
consecutive calendar years constituted the Board of Directors (together with any
directors  who are members of the Board of  Directors on the date hereof and any
new directors  whose election by the Board of Directors or whose  nomination for
election by the  Company's  stockholders  was approved by a vote of at least two
thirds of the members of the Board of Directors  then still in office who either
were members of the Board of Directors at the  beginning of such period or whose
election or nomination  for election was  previously so approved)  cease for any
reason to  constitute a majority of the members of such Board of Directors  then
in office;  (iii) the sale,  lease,  transfer,  conveyance or other  disposition
(other  than by way of merger or  consolidation),  in one or a series of related
transactions,  of all or  substantially  all of the assets of the Company to any
such "person" or "group"  (other than to a Restricted  Subsidiary);  or (iv) the
merger or consolidation  of the Company with or into another  corporation or the
merger of another  corporation  with or into the  Company  with the effect  that
immediately  after such  transaction  any such "person" or "group" of persons or
entities shall have become the  beneficial  owner of securities of the surviving
corporation of such merger or consolidation representing a majority of the total
voting power of the then outstanding Voting Stock of the surviving corporation.

         "Consolidated  Cash Flow" is defined to mean with respect to any Person
for any period,  the (i)  Consolidated Net Income of such Person for such period
plus,  to the extent  deducted in computing  such  Consolidated  Net Income (and
without  duplication)  Consolidated Fixed Charges,  (ii) any provision for taxes
(other than taxes (either  positive or negative)  attributable to  extraordinary
and non  recurring  gains or  losses  or  sales of  assets),  (iii)  any  amount
attributable  to  depreciation  and  amortization  expense  and (iv)  all  other
non-cash items reducing  Consolidated Net Income  (excluding any non-cash charge
to the extent that it requires or represents an accrual of, or reserve for, cash
charges in any future period),  less all non-cash items increasing  Consolidated
Net Income  (excluding any items which  represent the reversal of an accrual of,
or reserve for, anticipated cash charges at any prior period), all as determined
on a  consolidated  basis for such  Person and its  Restricted  Subsidiaries  in
accordance  with U.S.  GAAP;  provided,  however,  that there  shall be excluded
therefrom  the  Consolidated  Cash  Flow  of (if  positive)  of  any  Restricted
Subsidiary  (calculated  separately for such  Restricted  Subsidiary in the same
manner as provided  above) that is subject to a restriction  which  prevents the
payment of  dividends or the making of  distributions  to the Company or another
Restricted Subsidiary to the extent of such restriction.

         "Consolidated  Fixed  Charges" is defined to mean,  with respect to any
Person for any period, Consolidated Interest Expense plus dividends declared and
payable on Preferred Stock.

         "Consolidated  Interest Expense" is defined to mean with respect to any
Person  for  any  period,  the  aggregate  amount  of  interest  in  respect  of
Indebtedness  (including  capitalized  interest,  amortization of original issue
discount on any  Indebtedness  and the interest  portion of any deferred payment
obligation) calculated in accordance with U.S. GAAP; all commissions,  discounts
and other fees and charges owed with respect to letters of credit and bankers'


                                       93
<PAGE>


acceptance  financing;  the net costs  associated with Interest Rate Agreements;
and interest on Indebtedness that is Guaranteed or secured by such Person or any
of its  Restricted  Subsidiaries),  less the  principal  component of rentals in
respect of Capitalized Lease  Obligations paid,  accrued or scheduled to be paid
or to be accrued by such  Person and its  Restricted  Subsidiaries  during  such
period;  excluding,  however,  any  amount of such  interest  of any  Restricted
Subsidiary  to the  extent  the net  income  of such  Restricted  Subsidiary  is
excluded in the  calculation  of  Consolidated  Net Income  pursuant to the last
proviso of such definition.

         "Consolidated Net Income" is defined to mean with respect to any Person
for any  period,  the  aggregate  net  income  (or loss) of such  Person and its
Restricted  Subsidiaries for such period determined on a consolidated  basis and
in  conformity  with U.S.  GAAP;  provided  that the  following  items  shall be
excluded in computing Consolidated Net Income (without duplication): (i) the net
income  (or  loss) of any  Restricted  Subsidiary  accrued  prior to the date it
becomes a  Restricted  Subsidiary  or is merged into or  consolidated  with such
Person or any of its Restricted  Subsidiaries or all or substantially all of the
property and assets of such Restricted Subsidiary are acquired by such Person or
any of its  Restricted  Subsidiaries;  (ii) any gains or losses (on an after-tax
basis) but not losses attributable to Asset Sales; (iii) all extraordinary gains
and gains from Currency  Agreements or Interest Rate  Agreements  and gains from
the  extinguishment  of debt;  (iv) the net income (or loss) of any other Person
(other than net income (or loss)  attributable  to a Restricted  Subsidiary)  in
which  such  other  Person  (other  than such  Person  or any of its  Restricted
Subsidiaries)  has a joint  interest,  except  to the  extent  of the  amount of
dividends  or other  distributions  actually  paid to such  Person or any of its
Restricted  Subsidiaries by such other Person during such period;  (v) net gains
attributable  to write-ups of assets or write-downs  of liabilities  (determined
after  taking into  account  losses  attributable  to  write-downs  of assets or
write-ups of  liabilities  up to but not in excess of such gains);  and (vi) the
cumulative effect of a change in accounting principles after the Issue Date; and
provided further that there shall be further  excluded  therefrom the net income
(but not the net loss) of any Restricted Subsidiary  (calculated  separately for
such Restricted Subsidiary in the same manner as provided above) that is subject
to a  restriction  which  prevents  the  payment of  dividends  or the making of
distributions to the Company or another  Restricted  Subsidiary to the extent of
such restriction.

         "Consolidated   Net  Worth"  is  defined  to  mean,   at  any  date  of
determination,  stockholders' equity as set forth on the most recently available
quarterly or annual consolidated balance sheet of such Person and its Restricted
Subsidiaries  (which  shall be as of a date not more  than 90 days  prior to the
date of determination), less any amounts attributable to Redeemable Stock or any
equity security  convertible into or exchangeable for Indebtedness,  the cost of
treasury stock and the principal  amount of any promissory notes receivable from
the  sale  of  Equity  Interests  in  the  Company  or  any  of  its  Restricted
Subsidiaries, each item to be determined in conformity with U.S. GAAP (excluding
the effects of foreign currency exchange  adjustments under Financial Accounting
Standards Board Statement of Financial Accounting Standards No. 52).

         "Credit  Facilities"  is  defined  to mean  one or more  senior  credit
agreements,  senior loan  agreements or similar senior  facilities with banks or
other  institutional  lenders  providing for revolving credit loans, term loans,
receivables financing (including through the sale of receivables to such lenders
or to special  purpose  entities formed to borrow from such lenders against such
receivables) or letters of credit, in each case, as amended, restated, modified,
renewed, refunded, replaced or refinanced in whole or in part from time to time.

         "Cumulative  Consolidated Cash Flow" is defined to mean, for the period
beginning  on the Issue Date  through and  including  the end of the last fiscal
quarter  (taken as one  accounting  period)  preceding  the date of any proposed
Restricted  Payment,  Consolidated  Cash Flow of the Company and its  Restricted
Subsidiaries  for such period  determined on a consolidated  basis in accordance
with U.S. GAAP.

         "Cumulative  Consolidated  Fixed  Charges" is defined to mean,  for the
period  beginning  on the Issue Date through and  including  the end of the last
fiscal  quarter  (taken  as one  accounting  period)  preceding  the date of any
proposed Restricted  Payment,  Consolidated Fixed Charges of the Company and its
Restricted  Subsidiaries for such period  determined on a consolidated  basis in
accordance with U.S. GAAP.



                                       94
<PAGE>


         "Currency  Agreement" is defined to mean any foreign exchange contract,
currency  swap  agreement  and any other  arrangement  or agreement  designed to
provide protection against fluctuations in currency values.

         "Default"  is  defined  to mean any event  that is, or after  notice or
passage of time or both would be, an Event of Default.

         "Eligible  Accounts   Receivable"  is  defined  to  mean  the  accounts
receivables  (net of any  reserves  and  allowances  for  doubtful  accounts  in
accordance  with U.S.  GAAP) of any  Person  that are not more than 60 days past
their due date and that were entered into in the ordinary  course of business on
normal payment terms as shown on the most recent  consolidated  balance sheet of
such Person filed with the Commission, all in accordance with U.S. GAAP.

         "Equity  Interests"  is defined to mean Capital Stock and all warrants,
options  or other  rights to  acquire  Capital  Stock  (but  excluding  any debt
security that is convertible into, or exchangeable for, Capital Stock).

         "Escrow  Account"  is defined to mean the  account  established  by the
Escrow Agent  pursuant to the terms of the Escrow  Agreement  for the deposit of
the U.S. Government  Securities  purchased by, or purchased at the direction of,
the Company with a portion of the net proceeds from the Second Offering.

         "Escrow  Agent" is defined to mean United  States Trust  Company of New
York, as escrow agent under the Escrow Agreement.

         "Escrow Agreement" is defined to mean the Escrow Agreement, dated as of
the date of the Indenture,  among the Escrow Agent, the Trustee and the Company,
governing the disbursement of funds from the Escrow Account.

         "Escrow  Collateral" is defined to mean all funds and securities in the
Escrow Account and the proceeds thereof.

         "Fair  Market  Value" is defined to mean,  with respect to any asset or
property,  the price (after taking into account any liabilities relating to such
assets) which could be negotiated in an  arm's-length  free market  transaction,
for cash,  between a willing  seller and a willing  and able  buyer,  neither of
which is under any compulsion to complete the  transaction;  provided,  however,
that the Fair  Market  Value of any such  asset or  assets  shall be  determined
conclusively by the Board of Directors acting in good faith, which determination
shall be evidenced by a resolution of such Board delivered to the Trustee.

         "Guarantee" is defined to mean any obligation, contingent or otherwise,
of any Person  directly or indirectly  guaranteeing  any  Indebtedness  or other
obligation in any manner (including,  without limitation,  letters of credit and
reimbursement  agreements in respect thereof) of any other Person; provided that
the term "Guarantee" shall not include endorsements for collection or deposit in
the  ordinary  course of  business.  The term  "Guarantee"  used as a verb has a
corresponding meaning.

         "Incur" is defined to mean, with respect to any Indebtedness, to incur,
create, issue, assume,  Guarantee or otherwise become liable for or with respect
to, or become responsible for, the payment of,  contingently or otherwise,  such
Indebtedness,   including  an  Incurrence  of  Indebtedness  by  reason  of  the
acquisition  of more than 50% of the Equity  Interests  in any Person;  provided
that  neither the accrual of  interest  shall be  considered  an  Incurrence  of
Indebtedness.

         "Indebtedness"  is defined to mean,  with  respect to any Person at any
date  of  determination  (without  duplication),  (i) all  indebtedness  of such
Person,  whether  or not  contingent  (A) in  respect  of  borrowed  money,  (B)
evidenced by bonds, debentures, Notes or other similar instruments or letters of
credit or other similar instruments  (including  reimbursement  obligations with
respect  thereto),  (C)  representing  the  balance  deferred  and unpaid of the
purchase  price of property or services,  which  purchase price is due more than
six months after the date of placing such property in service or taking delivery
and title thereto or the completion of such services, except Trade Payables, (D)
representing  Capitalized  Lease  Obligations,  (ii) all  Indebtedness  of other
Persons secured by a Lien on any asset of such


                                       95
<PAGE>


Person,  whether or not such  Indebtedness  is assumed by such Person;  provided
that the amount of such Indebtedness  shall be the lesser of (A) the fair market
value of such  asset at such date of  determination  and (B) the  amount of such
Indebtedness,  (iii) all Indebtedness of other Persons Guaranteed by such Person
to the extent such  Indebtedness is Guaranteed by such Person,  (iv) the maximum
fixed  redemption or repurchase  price of Redeemable Stock of such Person at the
time of  determination  and (v) to the extent  not  otherwise  included  in this
definition,  obligations under Currency Agreements and Interest Rate Agreements.
The amount of  Indebtedness  of any Person at any date shall be the  outstanding
balance at such date of all  unconditional  obligations as described  above and,
with  respect  to  contingent  obligations,   the  maximum  liability  upon  the
occurrence of the contingency  giving rise to the obligation;  provided (x) that
the amount  outstanding  at any time of any  Indebtedness  issued with  original
issue  discount  is the face  amount  of such  Indebtedness  less the  remaining
unamortized  portion of the original issue discount of such Indebtedness at such
time as determined in conformity with U.S. GAAP and (y) that Indebtedness  shall
not include any liability for federal, state, local or other taxes.

         "Interest  Rate  Agreement"  is defined to mean any interest  rate swap
agreement,  interest rate cap agreement,  interest rate insurance, and any other
arrangement or agreement designed to provide protection against  fluctuations in
interest rates.

         "Investment"  in any Person is  defined to mean any direct or  indirect
advance,  loan or other extension of credit (including,  without limitation,  by
way of Guarantee or similar arrangement;  but excluding advances to customers in
the ordinary course of business that are, in conformity with U.S. GAAP, recorded
as accounts  receivable  on the balance  sheet of such Person or its  Restricted
Subsidiaries)  or capital  contribution  to (by means of any transfer of cash or
other tangible or intangible  property to others or any payment for any property
or services for the account or use of others), or any purchase or acquisition of
Equity Interests,  bonds, notes, debentures, or other similar instruments issued
by,  any  other  Person.   For  purposes  of  the  definition  of  "Unrestricted
Subsidiary,"   the  "Limitation  on  Restricted   Payments"   covenant  and  the
"Limitation  on Issuance and Sale of Capital Stock of  Restricted  Subsidiaries"
covenant  described above,  (i)  "Investment"  shall include (a) the Fair Market
Value of the assets (net of  liabilities)  of any  Restricted  Subsidiary of the
Company at the time that such Restricted Subsidiary of the Company is designated
an Unrestricted Subsidiary and shall exclude the Fair Market Value of the assets
(net of  liabilities)  of any  Unrestricted  Subsidiary  at the time  that  such
Unrestricted Subsidiary is designated a Restricted Subsidiary of the Company and
(b)  the  Fair  Market  Value,  in the  case of a sale of  Equity  Interests  in
accordance  with the  "Limitation  on the Issuance and Sale of Capital  Stock of
Restricted  Subsidiaries"  covenant  such that a Person no longer  constitutes a
Restricted  Subsidiary,  of the remaining  assets (net of  liabilities)  of such
Person  after such sale,  and shall  exclude the fair market value of the assets
(net of  liabilities)  of any  Unrestricted  Subsidiary  at the time  that  such
Unrestricted Subsidiary is designated a Restricted Subsidiary of the Company and
(ii) any property  transferred to or from an  Unrestricted  Subsidiary  shall be
valued at its Fair Market Value at the time of such transfer.

         "Issue  Date" is  defined  to mean the date on  which  the  Notes  were
originally issued under the Indenture.

         "Lien" is  defined to mean any  mortgage,  pledge,  security  interest,
encumbrance,  lien or charge of any kind in respect of an asset,  whether or not
filed, recorded or otherwise perfected under applicable law (including,  without
limitation,  any conditional sale or other title retention agreement or lease in
the nature thereof,  any sale with recourse  against the seller or any Affiliate
of the seller,  or any option or other  agreement  to sell or give any  security
interest).

         "Most  Recent  Balance  Sheet" is defined to mean,  with respect to any
Person, the most recent consolidated balance sheet of such Person reported on by
a recognized firm of independent accountants without qualification as to scope.

         "Net Cash  Proceeds" is defined to mean,  (a) with respect to any Asset
Sale,  the proceeds of such Asset Sale in the form of cash or Cash  Equivalents,
including  payments in respect of deferred  payment  obligations  (to the extend
corresponding  to the  principal,  but not  interest,  component  thereof)  when
received  in the form of cash or Cash  Equivalents  (except to the  extent  such
obligations  are financed or sold with recourse to the Company or any Restricted
Subsidiary  of the Company) and proceeds from the  conversion of other  property
received when converted to cash or


                                       96
<PAGE>


Cash Equivalents,  net of (i) brokerage  commissions and other fees and expenses
(including fees and expenses of counsel and investment  bankers) related to such
Asset Sale,  (ii) taxes paid or payable as a result  thereof  (after taking into
account any available tax credits or deductions and any tax sharing agreements),
(iii) payments made to repay Indebtedness or any other obligation outstanding at
the time of such Asset Sale that either (A) is secured by a Lien on the property
or assets  sold or (B) is  required to be paid as a result of such sale and (iv)
appropriate  amounts to be provided by the Company or any Restricted  Subsidiary
of the Company as a reserve against any  liabilities  associated with such Asset
Sale, including,  without limitation,  pension and other post-employment benefit
liabilities,  liabilities related to environmental matters and liabilities under
any  indemnification  obligations  associated  with  such  Asset  Sale,  all  as
determined in conformity with U.S. GAAP;  provided that such amounts which cease
to be held as reserves shall be deemed Net Cash  Proceeds;  and (b) with respect
to any capital  contribution or any issuance or sale of Equity  Interests (other
than Redeemable Stock), the proceeds of such capital  contribution,  issuance or
sale in the form of cash or Cash Equivalents,  including  payments in respect of
deferred payment obligations (to the extent corresponding to the principal,  but
not  interest,  component  thereof)  when  received  in the form of cash or Cash
Equivalents (except to the extent (1) such obligations are financed, directly or
indirectly, with money borrowed from the Company or any Restricted Subsidiary or
otherwise  financed  or sold with  recourse  to the  Company  or any  Restricted
Subsidiary or (2) the capital  contribution or purchase of the Equity  Interests
is otherwise financed,  directly or indirectly, by the Company or any Restricted
Subsidiary,  including  through  funds  contributed,   extended,  guaranteed  or
otherwise  advanced  by the  Company or any  Affiliate)  and  proceeds  from the
conversion  of  other   property   received  when  converted  to  cash  or  Cash
Equivalents,  net  of  attorney's  fees,  accountants'  fees,  underwriters'  or
placement agents' fees,  discounts or commissions and brokerage,  consultant and
other fees  incurred in  connection  with such issuance or sale and net of taxes
paid or payable as a result thereof.

         "Officers'  Certificate"  is  defined to mean a  certificate  signed on
behalf of the Company by two  officers of the  Company,  one of whom must be the
principal executive officer,  the principal financial officer,  the treasurer or
the principal  accounting officer of the Company that meets the requirements set
forth in the Indenture.

         "Permitted   Business"   is  defined  to  mean  the   business  of  (i)
transmitting,  or providing  services  relating to the  transmission  of, voice,
video  or  data  through   owned  or  leased   transmission   facilities,   (ii)
constructing,  creating,  developing or marketing communications related network
equipment,  software and other devices for use in a telecommunications  business
or (iii) evaluating, participating or pursuing any other activity or opportunity
that is primarily related to those identified in clause (i) or (ii) above.

         "Permitted  Holder" is defined to  collectively  mean Telecom  Founders
B.V., NeSBIC Venture Fund C.V.,  Cromwilld Limited,  Paribas  Deelnemingen N.V.,
Nederlandse  Participatie  Maatschappij  N.V. and any Affiliate of the foregoing
Persons.

         "Permitted  Investment"  is  defined  to mean  (i) an  Investment  in a
Restricted  Subsidiary  or  a  Person  which  will,  upon  the  making  of  such
Investment,  become a Restricted Subsidiary or be merged or consolidated with or
into or transfer or convey all or  substantially  all its assets to, the Company
or a Restricted Subsidiary;  (ii) payroll,  travel and similar advances to cover
matters that are expected at the time of such advance  ultimately  to be treated
as expenses in accordance with U.S. GAAP; (iii) stock, obligations or securities
received in  satisfaction  of  judgments;  (iv)  Investments  in any Person (the
primary business of which is related, ancillary or complementary to the business
of the  Company  on the date of such  Investment)  at any one  time  outstanding
(measured on the date each such  Investment  was made without  giving  effect to
subsequent changes in value) in an aggregate amount not to exceed the greater of
(x) $10.0 million and (y) 5.0% of the Company's total consolidated  assets as of
the end of the most recently  completed fiscal quarter;  (v) Investments in Cash
Equivalents;  (vi)  Investments  made as a  result  of the  receipt  of  noncash
consideration  from any Asset Sale made in compliance  with the  "Limitation  on
Asset Sales"  covenant;  (vii)  Investments  made in the ordinary  course of the
telecommunications  business in the Permitted  Business and on ordinary business
terms in the Permitted  Business in consortia  formed to construct  transmission
infrastructure  for use  primarily  in the  Permitted  Business,  provided  such
Investment  entitles  the  Company  to  rights  of way or  rights of use on such
transmission  infrastructure;  (viii) Investments made in the ordinary course of
the telecommunications business and on ordinary


                                       97
<PAGE>


business  terms  as  partial  payment  for   constructing  a  network   relating
principally  to the  Permitted  Business;  and (ix) any  Investment  in  Pledged
Securities.

         "Permitted Liens" is defined to mean (i) Liens for taxes,  assessments,
governmental  charges  or  claims  that are  being  contested  in good  faith by
appropriate legal proceedings  promptly instituted and diligently  conducted and
for which a reserve or other appropriate provision, if any, as shall be required
in  conformity  with U.S.  GAAP shall have been made;  (ii)  statutory  Liens of
landlords  and  carriers,  warehousemen,   mechanics,  suppliers,   materialmen,
repairmen or other similar Liens arising in the ordinary  course of business and
with respect to amounts not yet  delinquent or being  contested in good faith by
appropriate legal proceedings  promptly instituted and diligently  conducted and
for which a reserve or other appropriate provision, if any, as shall be required
in  conformity  with U.S.  GAAP shall have been made;  (iii)  Liens  incurred or
deposits  made in the ordinary  course of business in  connection  with workers'
compensation,  unemployment  insurance and other types of social security;  (iv)
easements,  rights-of-way,  municipal and zoning ordinances and similar charges,
encumbrances,  title  defects  or other  irregularities  that do not  materially
interfere  with the  ordinary  course of  business  of the Company or any of its
Restricted  Subsidiaries;  (v) Liens (including extensions and renewals thereof)
upon real or personal  property of a Restricted  Subsidiary  purchased or leased
after the Issue  Date;  provided  that (a) such Lien is  created  solely for the
purpose of securing  Indebtedness  Incurred  by such  Restricted  Subsidiary  in
compliance  with the  "Limitation on  Indebtedness"  covenant (1) to finance the
cost of the item of property or assets subject  thereto and such Lien is created
prior to, at the time of or within six months after the later of the acquisition
and the Incurrence of such  Indebtedness or (2) to refinance any Indebtedness of
a Restricted  Subsidiary  previously so secured, (b) the principal amount of the
Indebtedness  secured by such Lien does not exceed 100% of such cost and (c) any
such Lien shall not extend to or cover any  property  or assets  other than such
item of  property  or  assets;  (vi) any  interest  or title of a lessor  in the
property  subject to any  Capitalized  Lease or operating  lease of a Restricted
Subsidiary which, in each case, is permitted under the Indenture; (vii) Liens on
property of, or on Equity  Interests in or Indebtedness  of, any Person existing
at the  time  such  Person  becomes,  or  becomes  a  part  of,  any  Restricted
Subsidiary;  provided  that such Liens were not created,  incurred or assumed in
contemplation  of such transaction and do not extend to or cover any property or
assets of the Company or any  Restricted  Subsidiary  other than the property or
assets so acquired;  (viii) Liens arising from the rendering of a final judgment
or order  against the Company or any  Restricted  Subsidiary of the Company that
does not give rise to an Event of  Default;  (ix)  Liens  encumbering  customary
initial  deposits and margin deposits and other Liens that are either within the
general parameters  customary in the industry or incurred in the ordinary course
of business,  in each case, securing Indebtedness under Interest Rate Agreements
and  Currency  Agreements;  (x) Liens  arising out of  conditional  sale,  title
retention,  consignment  or similar  arrangements  for the sale of goods entered
into by the Company or any of its Restricted Subsidiaries in the ordinary course
of  business  in  accordance  with the past  practices  of the  Company  and its
Restricted  Subsidiaries  prior to the Issue  Date;  (xi) Liens  existing on the
Issue Date or  securing  the Notes or any  Guarantee  of the Notes;  (xii) Liens
granted after the Issue Date on any assets or Equity Interests in the Company or
its  Restricted  Subsidiaries  created  in favor of the  holders;  (xiii)  Liens
created in connection  with the incurrence of any  Indebtedness  permitted to be
Incurred under clause (iii) of paragraph (b) of the "Limitation on Indebtedness"
covenant;  provided  that the  Indebtedness  which it  refinances  is secured by
similar  Liens;  (xiv)  Liens  securing  Indebtedness  under  Credit  Facilities
incurred in compliance with clause (viii) of paragraph (b) of the "Limitation on
Indebtedness"  covenant;  and (xv)  Liens with  respect  to the  Escrow  Account
arising under the Escrow Agreement.

         "Pledged Securities" is defined to mean the U.S. Government  Securities
purchased  by the  Company  with a portion of the net  proceeds  from the Second
Offering and deposited in the Escrow Account.

         "Preferred  Stock" is defined to mean, with respect to any Person,  any
and  all  shares,  interests,   participations  or  other  equivalents  (however
designated,  whether voting or non-voting)  which is preferred as to the payment
of  dividends or  distributions,  or as to the  distribution  of assets upon any
voluntary or involuntary  liquidation or dissolution of such Person, over Equity
Interests of any other class in such Person.

         "Pro forma  Consolidated  Cash Flow" is defined to mean with respect to
any Person for any period,  the  Consolidated  Cash Flow of such Person for such
period  calculated on a pro forma basis to give effect to any Asset  Disposition
or Asset  Acquisition  (including  acquisitions  of  other  Persons  by  merger,
consolidation or purchase of


                                       98
<PAGE>


Equity  Interests)  during  such  period as if such Asset  Disposition  or Asset
Acquisition  had taken  place on the first day of such  period  and  income  (or
losses)  ceased to accrue or accrued,  as the case may be,  therefrom  from such
date.

         "Public  Equity  Offering" is defined to mean an  underwritten  primary
public  offering of  Ordinary  Shares of the  Company  pursuant to an  effective
registration statement under the Securities Act.

         "Redeemable  Stock" is defined to mean, with respect to any Person, any
Capital  Stock which by its terms (or by the terms of any security into which it
is  convertible  or for which it is  exchangeable)  or upon the happening of any
event (i)  matures  or is  mandatorily  redeemable  pursuant  to a sinking  fund
obligation or otherwise, (ii) is convertible or exchangeable for Indebtedness or
Redeemable  Stock  or  (iii)  is  redeemable  or must  be  purchased,  upon  the
occurrence of certain  events or otherwise,  by such Person at the option of the
holder  thereof,  in  whole or in part,  in each  case on or prior to the  first
anniversary of the Stated  Maturity of the Notes;  provided,  however,  that any
Capital  Stock that would not  constitute  Redeemable  Stock but for  provisions
thereof giving  holders  thereof the right to require such Person to purchase or
redeem such Capital  Stock upon the  occurrence of an "asset sale" or "change of
control"  occurring prior to the first anniversary of the Stated Maturity of the
Notes shall not constitute  Redeemable  Stock if (x) the "asset sale" or "change
of control"  provisions  applicable to such Capital Stock are not more favorable
to the holders of such Capital Stock than the terms  applicable to the Notes and
described  under "-- Certain  Covenants  --  Limitation  on Asset Sales" and "--
Repurchase of Notes upon a Change of Control" and (y) any such  requirement only
becomes  operative  after  compliance  with such terms  applicable  to the Notes
including the purchase of any Notes tendered pursuant thereto.

         "Replacement  Assets"  is  defined  to  mean  any  property,  plant  or
equipment of a nature or type that are used or usable in Permitted Businesses.

         "Restricted  Subsidiary" is defined to mean, at any time, any direct or
indirect Subsidiary of the Company that is then not an Unrestricted Subsidiary.

         "Share Capital" is defined to mean, at any time of  determination,  the
stated  capital  of the  Equity  Interests  (other  than  Redeemable  Stock) and
additional  paid-in  capital  of the  Company  as set  forth on the Most  Recent
Balance Sheet of the Company at such time.

         "Stated  Maturity"  is  defined to mean,  (i) with  respect to any debt
security,  the date  specified in such debt  security as the fixed date on which
the final  installment of principal of such debt security is due and payable and
(ii) with respect to any  scheduled  installment  of principal of or interest on
any debt security, the date specified in such debt security as the fixed date on
which such installment is due and payable.

         "Strategic  Minority Capital Stock Issues" is defined to mean issuances
or sales of common  stock of a  Restricted  Subsidiary,  principally  engaged in
business  outside The Netherlands,  to a Person which is principally  engaged in
the  Permitted  Business and which has an equity  market  capitalization,  a net
asset value or annual  revenues of at least $500  million,  which  issuances  or
sales do not  represent  more than 49% of the  outstanding  common stock of such
Restricted  Subsidiary;  provided that any such Strategic Minority Capital Stock
Issue is made to only one such Person with respect to any Restricted Subsidiary.

         "Subsidiary"  is  defined to mean,  with  respect to any Person (i) any
corporation,  association or other business entity of which more than 50% of the
outstanding  Voting  Stock is at the time of  determination  owned,  directly or
indirectly,  by such Person or one or more other Subsidiaries of such Person and
(ii) any partnership, joint venture, limited liability company or similar entity
of which (A) more than 50% of the capital accounts,  distribution  rights, total
equity and voting  interests  or general or limited  partnership  interests,  as
applicable,  are owned or controlled,  directly or indirectly, by such Person or
one or more of the other  Subsidiaries  of that Person or a combination  thereof
whether in the form of membership,  general,  special or limited  partnership or
otherwise and (B) such Person or any  Restricted  Subsidiary of such Person is a
controlling  general  partner,  co-venturer,  manager  or  similar  position  or
otherwise controls such entity.



                                       99
<PAGE>


         "Telecommunications  Assets" is defined  to mean,  with  respect to any
Person,  assets used in the Permitted  Business (or Equity Interests of a Person
that becomes a Restricted Subsidiary, the assets of which consist principally of
such Telecommunications Assets) that are purchased or acquired by the Company or
a Restricted Subsidiary after the Issue Date.

         "Trade  Payables" is defined to mean any accounts  payable or any other
indebtedness  or monetary  obligation  to trade  creditors  created,  assumed or
Guaranteed by the Company or any of its Restricted  Subsidiaries  arising in the
ordinary  course of business in  connection  with the  acquisition  of goods and
services.

         "Transaction  Date" is defined to mean,  with respect to the Incurrence
of any  Indebtedness by the Company or any of its Restricted  Subsidiaries,  the
date such  Indebtedness  is to be Incurred and,  with respect to any  Restricted
Payment, the date such Restricted Payment is to be made.

         "Unrestricted  Subsidiary" is defined to mean (i) any Subsidiary of the
Company which at the time of  determination  is an  Unrestricted  Subsidiary (as
designated by the Board of Directors in the manner  provided below) and (ii) any
Subsidiary of an Unrestricted  Subsidiary.  The Board of Directors may designate
any  Subsidiary  of the Company  (including  any newly  acquired or newly formed
Subsidiary  of  the  Company)  to  be an  Unrestricted  Subsidiary  unless  such
Subsidiary,   or  any  of  its  Subsidiaries,   owns  any  Equity  Interests  or
Indebtedness  of, or owns or holds any Lien on any  property  of, the Company or
any  Restricted  Subsidiary;  provided  that  (a) the  Company  certifies  in an
Officers'   Certificate  that  such  designation  complies  with  the  covenants
described under "Limitation on Restricted  Payments," (b) such Subsidiary is not
party to any agreement,  contract, arrangement or understanding with the Company
or any  Restricted  Subsidiary  of the  Company  unless  the  terms  of any such
agreement,  contract,  arrangement or understanding are no less favorable to the
Company or such  Restricted  Subsidiary  than those  that  might  reasonably  be
obtained in a comparable  arm's-length  transaction at the time from Persons who
are not  Affiliates  of the  Company,  (c)  neither  the  Company nor any of its
Restricted  Subsidiaries has any direct or indirect  obligation (1) to subscribe
for  additional  Equity  Interests in such  Subsidiary or any Subsidiary of such
Subsidiary or (2) to maintain or preserve such Subsidiary's  financial condition
or to cause such Subsidiary to achieve any specified levels of operating results
and (d) such Subsidiary and its Subsidiaries has not at the time of designation,
and  does  not  thereafter,  Incur  any  Indebtedness  other  than  Unrestricted
Subsidiary  Indebtedness.  The Board of Directors may designate any Unrestricted
Subsidiary  to  be  a  Restricted  Subsidiary  of  the  Company;  provided  that
immediately  after giving effect to such designation (x) the Company could Incur
$1.00 of additional Indebtedness under the first paragraph of the "Limitation on
Indebtedness"  covenant described above on a pro forma basis taking into account
such  designation and (y) no Default or Event of Default shall have occurred and
be continuing. Any such designation by the Board of Directors shall be evidenced
to the Trustee by promptly  filing with the Trustee a copy of the  resolution of
the Board of  Directors  giving  effect  to such  designation  and an  Officers'
Certificate  certifying  that  such  designation  complied  with  the  foregoing
provisions.

         "Unrestricted  Subsidiary Indebtedness" is defined to mean Indebtedness
of any  Unrestricted  Subsidiary  (i) as to which  neither  the  Company nor any
Restricted Subsidiary is directly or indirectly liable (by virtue of the Company
or any such Restricted Subsidiary being the primary obligor on, guarantor of, or
otherwise liable in any respect to, such Indebtedness), and (ii) which, upon the
occurrence of a default with respect thereto,  does not result in, or permit any
holder of any  Indebtedness  of the  Company  or any  Restricted  Subsidiary  to
declare,  a  default  on such  Indebtedness  of the  Company  or any  Restricted
Subsidiary or cause the payment  thereof to be  accelerated  or payable prior to
its Stated Maturity.

         "U.S. GAAP" is defined to mean, at any date of determination, generally
accepted  accounting  principles  as in effect in the  United  States of America
which are  applicable at the date of  determination  and which are  consistently
applied for all applicable periods.

         "U.S. Government  Securities" is defined to mean direct obligations of,
or  obligations  guaranteed  by, the United States of America for the payment of
which obligations or guarantee the full faith and credit of the United States is
pledged and are not callable or redeemable at the option of the issuer thereof.



                                       100
<PAGE>


         "Voting  Stock" is defined to mean with respect to any Person,  Capital
Stock of any  class or kind  ordinarily  entitled  to vote for the  election  of
directors thereof at a meeting of Stockholders called for such purpose,  without
the occurrence of any additional event or contingency.

         "Weighted  Average Life to Maturity" is defined to mean, at any date of
determination  with  respect  to any  Indebtedness,  the  quotient  obtained  by
dividing  (i) (a) the sum of the  products of the number of years from such date
of determination to the dates of each successive scheduled principal payment of,
or redemption or similar payment with respect to, such  Indebtedness  multiplied
by (b) the  amount  of such  principal  payment,  by  (ii)  the sum of all  such
principal payments.

         "Wholly Owned Restricted  Subsidiary" is defined to mean any Restricted
Subsidiary all of the outstanding voting Equity Interests (other than directors'
qualifying shares) of which are owned, directly or indirectly, by the Company.



                                      101
<PAGE>


                           CERTAIN TAX CONSIDERATIONS

                         Netherlands Tax Considerations


         The   following  is  a  summary  of  the  principal   Netherlands   tax
consequences  relevant to the exchange,  ownership and  disposition  of Notes to
U.S. Holders (as defined below for the purposes of this section "Netherlands Tax
Considerations").  This  summary  is not  exhaustive  of all  the  possible  tax
consequences  that may be  relevant  to  Holders  in  light of their  particular
circumstances  and  potential  investors  are  advised to consult  their own tax
advisors  in order to  determine  the final tax  consequences  of the  exchange,
ownership and  disposition  of Notes in their own particular  circumstances.  In
particular, this summary does not cover all tax consequences applicable to joint
venture vehicles, such as LLC's and partnership structures.

         This  summary is based on the tax laws of The  Netherlands,  as well as
the  Convention  between  the United  States of America  and the  Kingdom of The
Netherlands  for the Avoidance of Double  Taxation and the  Prevention of Fiscal
Evasion with respect to Taxes on Income (the "Treaty"),  to the extent they were
published  and  effective  as of January 5, 1999.  Changes made to these laws or
Treaty  after  that date may have  retroactive  effect,  and may  effect the tax
consequences described herein.

         The outline is based on the assumption that the U.S. Holder:

         (i)      is not and has not been for at least five years, a resident or
                  deemed resident of The Netherlands for purposes of Netherlands
                  tax legislation; and

         (ii)     does not have or will not obtain an  enterprise or an interest
                  in an  enterprise  which,  in whole or in part,  is carried on
                  through   a   permanent    establishment    or   a   permanent
                  representative  in The Netherlands and to which  enterprise or
                  part of an enterprise the Notes are attributable; and

         (iii)    is not directly  entitled  (the term directly  means,  in this
                  context,  not through the  beneficial  ownership  of shares or
                  similar  securities)  to all or a share of the  profits  of an
                  enterprise  that is managed and controlled in The  Netherlands
                  while the Notes form part of the  assets of, or are  otherwise
                  attributable to, such enterprise; and

         (iv)     does not have or will not obtain a  substantial  interest  (as
                  defined  below) or deemed  substantial  interest  in  VersaTel
                  according to the criteria under  Netherlands tax law currently
                  in  force  or in the  event  such  Holder  does  have  such an
                  interest,  this substantial interest qualifies as asset of, or
                  is otherwise attributable to an enterprise; and

         (v)      does  not  carry  out  and  has  not  carried  out  employment
                  activities on the territory of The Netherlands, or as director
                  or board member of an entity resident in The Netherlands or as
                  a civil  servant of a  Netherlands  public body with which the
                  holding of the Notes is connected; and

         (vi)     can obtain full benefit under the Treaty

(hereinafter, "U.S. Holder").

         With  respect to point (iv) for  Netherlands  income  and/or  corporate
income tax purposes,  a person  (individual  or corporate  body as defined under
Netherlands  tax law) holds among others  directly or  indirectly a  substantial
interest,  if such  person  owns or is  deemed  to own  (e.g.,  directly  and/or
indirectly  via call  options or  warrants)  an interest of at least 5.0% in the
issued  capital  of a  company  residing  in  The  Netherlands  ("a  Substantial
Interest").


                                      102
<PAGE>



Netherlands Income Tax

         A U.S. Holder of Notes is not subject to Netherlands  Corporate  Income
Tax  ("NCIT") or  Netherlands  Individual  Income Tax  ("NIIT")  under the above
assumptions.

Interest, Withholding Tax and Tax Treaty Limitations

         Interest  paid  to a U.S.  Holder  that  does  not  have a  Substantial
Interest is not subject to NCIT or NIIT. Furthermore, according to article 12 of
the Treaty,  interest  paid to a U.S.  Holder  entitled  to the  benefits of the
Treaty can only be subject to NCIT or NIIT in the  country of  residence  of the
recipient of the interest.  As a result, no NCIT or NIIT will be due on interest
paid to a U.S. Holder that has a Substantial Interest,  provided they can obtain
full benefit of the Treaty.

         The  Netherlands  will not levy  withholding  taxes on the  payment  of
interest under the Notes, provided that the interest payment is not dependent on
the profits of the Company. If such link can be established there is a risk that
the  interest  would  be  subject  to  Netherlands  withholding  tax.  For  this
discussion it is assumed that such link cannot be established.

Capital Gains

         Under Netherlands laws,  capital gains realized upon disposition of any
or all of the Notes by a U.S.  Holder are only taxable if the U.S.  Holder has a
Substantial  Interest or if the U.S.  Holder has an enterprise or an interest in
an  enterprise  that is, in whole or in part,  carried  on  through a  permanent
establishment  or a permanent  representative  in The  Netherlands  and to which
Netherlands  enterprise,  the Notes are attributable.  Moreover,  as a result of
article  14 of  the  Treaty,  the  right  to tax  capital  gains  realized  upon
disposition of any or all of the Notes by a U.S. Holder entitled to the benefits
of the  Treaty,  is  allocated  to the  United  States,  unless  allocable  to a
Netherlands enterprise referred to above.

Net Wealth Tax

         A U.S.  Holder of the Notes  will not be  subject  to  Netherlands  net
wealth tax in respect thereof provided that:

                  (i) such U.S.  Holder is not an individual or, if he or she is
         an  individual,  provided  that the Holder is neither a resident of The
         Netherlands nor deemed to be a resident of The Netherlands; and

                  (ii)  the  U.S.  Holder  does  not  have an  enterprise  or an
         interest  in an  enterprise  that is, in whole or in part,  carried  on
         through a permanent establishment or a permanent  representative in The
         Netherlands  and to which  enterprise or part of an enterprise,  as the
         case may be, to which enterprise the Notes are attributable; and

                  (iii)  such U.S.  Holder is not  directly  entitled  (the term
         directly means, in this context,  not through the beneficial  ownership
         of shares or similar securities) to all or a share of the profits of an
         enterprise that is managed and controlled in The Netherlands  while the
         Notes  form part of the assets of, or are  otherwise  attributable  to,
         such enterprise.

Gift, Estate or Inheritance Taxes

         No gift,  estate or inheritance  taxes will arise in The Netherlands in
respect  of the  transfer  of a Note by way of gift by a person who is neither a
resident  nor a deemed  resident  of The  Netherlands,  or on the  death of such
person, provided that:



                                      103
<PAGE>


                  (i) the  transfer  is not  construed  as a gift  made by or on
         behalf  of a  person  who is a  resident  or a deemed  resident  of The
         Netherlands; and

                  (ii) the Notes do not form part of the  assets of, and are not
         otherwise  attributable  to,  an  enterprise  owned by the donor or the
         deceased or in which the donor or the  deceased  owned an interest  and
         which  in  whole  or  in  part  is  carried  on  through  a   permanent
         establishment or a permanent representative in The Netherlands; and

                  (iii)  such  Notes  form part of the  assets  of,  and are not
         otherwise  attributable to an enterprise that is managed and controlled
         in The  Netherlands  and to which all or a share of the profits thereof
         the Holder of a note is directly  entitled (the term directly means, in
         this  context,  not  as the  beneficial  owner  of  shares  or  similar
         securities).

                             U.S. Tax Considerations


         The following discussion,  subject to the limitations set forth herein,
describes the material U.S.  federal income tax  considerations  relevant to the
acquisition,  ownership and  disposition of Exchange Notes in general and in the
context of the Exchange Offer and is the opinion of Shearman & Sterling, special
tax counsel to the Company.  This summary is based on the Internal  Revenue Code
of 1986, as amended (the "Code"),  existing and proposed  Treasury  regulations,
revenue rulings,  administrative  interpretations and judicial decisions (all as
currently  in effect  and all of which are  subject  to  change,  possibly  with
retroactive effect). Except as specifically set forth herein, this summary deals
only with  Exchange  Notes held as capital  assets by a U.S.  Holder (as defined
below)  within the meaning of Section  1221 of the Code.  This  summary does not
discuss all of the tax consequences  that may be relevant to holders in light of
their particular  circumstances or to holders subject to special tax rules, such
as insurance companies, financial institutions, dealers in securities or foreign
currencies,  tax-exempt investors, persons holding the Exchange Notes as part of
a short-sale,  hedging transaction,  "straddle," conversion transaction or other
integrated  transaction,  U.S.  Holders  owning  10% or more of the stock of the
Company, or U.S. Holders whose functional currency (as defined in Section 985 of
the Code) is not the U.S.  dollar.  Persons  considering  the acquisition of the
Exchange  Notes should  consult  with their own tax advisors  with regard to the
application of the U.S. federal income tax laws to their  particular  situations
as well as any tax  consequences  of  purchasing,  holding and  disposing of the
Exchange Notes, including the applicability and effect of the laws of any state,
local or foreign jurisdiction.

         As used in this  section  "U.S.  Tax  Considerations,"  the term  "U.S.
Holder"  means a  beneficial  owner of a  exchange  note who or that is for U.S.
federal income tax purposes (i) a citizen or resident of the United States, (ii)
a corporation,  partnership or other entity created or organized in or under the
laws of the United  States or of any  political  subdivision  thereof,  (iii) an
estate the income of which is subject to U.S. federal income taxation regardless
of its  source,  or (iv) a trust if both:  (A) a U.S.  court is able to exercise
primary  supervision over the  administration  of the trust, and (B) one or more
U.S.  persons  have the  authority to control all  substantial  decisions of the
trust.

General

  Exchange Offer

         An exchange of Notes for Exchange  Notes pursuant to the Exchange Offer
will not be a taxable event for U.S.  federal income tax purposes.  The Exchange
Notes  received by a Holder  pursuant to the  Exchange  Offer  generally will be
treated as a continuation of the Outstanding  Notes in the hands of such Holder.
A U.S.  Holder must continue to include  original issue discount  ("OID") on the
Exchange  Notes  and will  have the same tax  basis  and  holding  period in the
Exchange Notes as the Outstanding Notes.


                                      104

<PAGE>

The Notes

         Under applicable  authorities,  the Exchange Notes should be treated as
indebtedness  for U.S.  federal  income tax purposes.  In the unlikely event the
Exchange Notes are treated as equity,  the amount of any actual or  constructive
Company  distributions  on any such  Exchange Note would first be taxable to the
holder as dividend income to the extent of the issuer's  current and accumulated
earnings  and  profits,  and next would be treated as a return of capital to the
extent of the holder's tax basis in the Exchange Note, with any remaining amount
treated as gain from the sale of an  Exchange  Note.  Moreover,  in such event a
U.S.  Holder  would be subject to special U.S.  federal  income tax rules if the
Company  were  classified  as a "passive  foreign  investment  company" for U.S.
federal  income tax purposes.  This  discussion  assumes that the Exchange Notes
will  constitute  indebtedness  of the  Company  for  U.S.  federal  income  tax
purposes.

  Payment of Interest

         Interest on the  Exchange  Notes will  generally be taxable to a United
States Holder as ordinary income at the time it is paid or accrued in accordance
with the U.S.  Holder's  method of accounting  for tax purposes.  In addition to
interest on the  Exchange  Notes,  a U.S.  Holder will be required to include in
income  Additional  Amounts,  if  any,  and  withholding  tax  withheld  by  The
Netherlands or any other Relevant Taxing Jurisdiction from interest payments, if
any,  notwithstanding  that such  withheld  tax would not in fact be received by
such U.S.  Holder.  Thus, a U.S.  Holder may be required to report  income in an
amount  greater  than the cash  received  with  respect of payments  made on the
Exchange  Notes. A U.S. Holder may be entitled to deduct or credit the amount of
any applicable  withholding tax, subject to applicable  limitations in the Code.
The rules  governing the foreign tax credit are complex.  Interest income on the
Exchange  Notes  generally will  constitute  foreign source income and generally
will be considered  "passive" income (or "high  withholding tax interest" if the
applicable  withholding  tax is imposed  at a rate of 5% or more) or  "financial
services" income for foreign tax credit purposes.  Prospective  investors should
consult their own tax advisors  concerning  the  application  of the foreign tax
credit rules to their particular circumstances.

         The Outstanding  Notes were issued with OID and this OID will carryover
to the Exchange  Notes.  As such,  regardless of their method of tax accounting,
U.S.  Holders of the Exchange  Notes will be required to include in gross income
for U.S.  federal  income  tax  purposes  an  amount  equal to the sum of "daily
portions" of OID on an Exchange Note attributable to each day during the taxable
year on which the U.S.  Holder holds the Exchange  Note as such OID accrues,  in
accordance  with a constant  yield  method based on a  compounding  of interest,
before the receipt of cash payments attributable to such OID. Under this method,
U.S.  Holders of the  Exchange  Notes  generally  will be required to include in
gross income increasingly  greater amounts of OID in successive accrual periods,
with a  corresponding  increase in their tax basis in the Exchange  Note for the
amounts so included.

  Dispositions

         Upon the sale,  exchange  or  retirement  of an Exchange  Note,  a U.S.
Holder will recognize taxable gain or loss in an amount equal to the difference,
if any,  between such holder's  adjusted tax basis in such Exchange Note and the
amount realized on such sale, exchange or retirement. Gain or loss recognized by
a U.S. Holder on the sale,  exchange or retirement of an Exchange Note generally
will be capital gain or loss (except  with  respect to amounts  received  upon a
disposition  attributable to accrued but unpaid interest,  which will be taxable
as ordinary income). For certain noncorporate taxpayers (including individuals),
such  gain  will be  eligible  to be  taxed at a  preferential  rate if the U.S.
Holder's  holding  period for the Exchange  Notes exceeds one year.  Prospective
investors  should  consult  their own tax advisors with respect to the effect of
the capital gains provisions of the Code. The deductibility of capital losses is
subject to  limitations.  Further,  gain realized by a U.S.  Holder on the sale,
exchange or any other  disposition of an Exchange Note will generally be treated
as United States source income and, under recently issued Treasury  regulations,
a loss on such disposition also would be allocated to reduce U.S. source income,
subject ot applicable limitations.


                                      105
<PAGE>

         As a result of certain limitations on the U.S. foreign tax credit under
the Code, a U.S.  Holder may not be able to claim a U.S.  foreign tax credit for
Netherlands withholding taxes, if any, imposed on the proceeds received upon the
sale,  exchange,  repurchase  by the  Company or other  disposition  of Exchange
Notes.  Prospective  investors should consult their own tax advisors  concerning
the  application  of the U.S.  foreign  tax  credit  rules  to their  particular
situations.

Backup Withholding

         "Backup" withholding and information  reporting  requirements may apply
to certain payments of principal and interest on an Exchange Note and to certain
payments of proceeds of the sale or retirement of an Exchange Note. The Company,
its agent, a broker,  the Trustee or any paying agent,  as the case may be, will
be  required  to  withhold  tax from  any  payment  that is  subject  to  backup
withholding  at a rate of 31.0% of such  payment  if the  U.S.  Holder  fails to
furnish his taxpayer  identification  number (social security number or employer
identification  number),  to  certify  that such U.S.  Holder is not  subject to
backup withholding,  or to otherwise comply with the applicable  requirements of
the backup withholding rules. Certain U.S. Holders (including, among others, all
corporations)   are  not  subject  to  the  backup   withholding  and  reporting
requirements.  Any amounts  withheld under the backup  withholding  rules from a
payment to a U.S.  Holder  generally  may be claimed  as a credit  against  such
holder's  U.S.   federal  income  tax  liability   provided  that  the  required
information is furnished to the Internal Revenue Service.


                                      106
<PAGE>


                              PLAN OF DISTRIBUTION

         Based on positions  taken by the staff of the  Commission  set forth in
no-action  letters  issued to Exxon Capital  Holdings Corp. and Morgan Stanley &
Co. Inc., among others, the Company believes that Exchange Notes issued pursuant
to the  Exchange  Offer in  exchange  for  Outstanding  Notes may be offered for
resale,  resold and otherwise  transferred  by holders  thereof  (other than any
holder which is (i) an "affiliate" of the Company within the meaning of Rule 405
under the Securities Act, (ii) a broker-dealer  who acquired Notes directly from
the  Company,  or  (iii)  broker-dealers  who  acquired  Notes  as a  result  of
market-making  or  other  trading   activities)   without  compliance  with  the
registration and prospectus  delivery provisions for the Securities Act provided
that such  Exchange  Notes are acquired in the ordinary  course of such holders'
business,  and such  holders are not engaged in, and do not intend to engage in,
and have no arrangement or  understanding  with any person to participate  in, a
distribution   of   such   Exchange   Notes,    provided   that   broker-dealers
("Participating  Broker-Dealers") receiving Exchange Notes in the Exchange Offer
will be subject to a prospectus delivery  requirement with respect to resales of
such Exchange Notes. To date, the staff of the Commission has taken the position
that  Participating   Broker-Dealers  may  fulfill  their  prospectus   delivery
requirements  with respect to  transactions  involving an exchange of securities
such as the exchange  pursuant to the Exchange  Offer (other than a resale of an
unsold  allotment  from  the  sale  of the  Outstanding  Notes  to  the  Initial
Purchasers thereof) with the Prospectus contained in the Registration Statement.
Pursuant to the Registration Rights Agreement,  the Company has agreed to permit
Participating  Broker-Dealers  and other  persons,  if any,  subject  to similar
prospectus  delivery  requirements to use this Prospectus in connection with the
resale of such Exchange Notes.  The Company has agreed that, for a period of 180
days  after  the  Exchange  Offer  has  been  consummated,  it  will  make  this
Prospectus, and any amendment or supplement to this Prospectus, available to any
broker-dealer that requests such documents in the Letter of Transmittal.

         Each holder of Outstanding Notes who wishes to exchange its Outstanding
Notes for Exchange  Notes in the Exchange Offer will be required to make certain
representations  to the  Company  as set  forth  in  "The  Exchange  Offer".  In
addition, each holder who is a broker-dealer and who receives Exchange Notes for
its own account in exchange for Outstanding  Notes that were acquired by it as a
result of market-making activities or other trading activities, will be required
to acknowledge  that it will deliver a prospectus in connection  with any resale
by it of such Exchange Notes.

         Holders who tender  Outstanding  Notes in the  Exchange  Offer with the
intention to participate  in a  distribution  of the Exchange Notes may not rely
upon the Exxon Capital  Holdings Corp., the Morgan Stanley & Co. Inc. or similar
no-action letters.

         The Company  will not receive  any  proceeds  from any sale of Exchange
Notes by broker-dealers. Exchange Notes received by broker-dealers for their own
account  pursuant to the Exchange  Offer may be sold from time to time in one or
more transactions in the  over-the-counter  market, in negotiated  transactions,
through the writing of options on the Exchange  Notes or a  combination  of such
methods of resale,  at market prices prevailing at the time of resale, at prices
related to such  prevailing  market  prices or at  negotiated  prices.  Any such
resale may be made directly to  purchasers  or to or through  brokers or dealers
who may receive  compensation in the form of commissions or concessions from any
such broker-dealer  and/or the purchasers of any such Exchange Notes. The Letter
of  Transmittal  states  that  by  acknowledging  that it  will  deliver  and by
delivering a prospectus,  a broker-dealer will not be deemed to admit that it is
an "underwriter" within the meaning of the Securities Act.

         The Company has agreed to pay all expenses  incidental  to the Exchange
Offer other than  commissions and concessions of any brokers or dealers and will
indemnify  holders  of the  Outstanding  Notes  (including  any  broker-dealers)
against certain liabilities,  including liabilities under the Securities Act, as
set forth in the Registration Rights Agreement.


                                      107
<PAGE>


                                  LEGAL MATTERS

         Certain  legal  matters  regarding  the validity of the Exchange  Notes
offered  hereby and the United States  federal  income tax  consequences  of the
Exchange  Offer  will be passed  upon for the  Company by  Shearman &  Sterling.
Certain matters of Netherlands corporate law will be passed upon for the Company
by Stibbe Simont Monahan Duhot, Amsterdam, The Netherlands.


                              INDEPENDENT AUDITORS

         The financial  statements of VersaTel as of December 31, 1997 and 1996,
and for each of the two years in the period ended  December 31, 1997 included in
this Prospectus, have been audited by Arthur Andersen,  independent auditors, as
set forth in their report appearing elsewhere herein.


                              AVAILABLE INFORMATION

         The Company has filed with the Commission a  Registration  Statement on
Form F-4 under the  Securities  Act with respect to the Exchange  Notes  offered
hereby. This Prospectus,  which forms a part of the Registration Statement, does
not contain all the information set forth in the Registration Statement, certain
parts of which have been omitted in accordance with the rules and regulations of
the  Commission.  For further  information  with  respect to the Company and the
Exchange  Notes,  reference is made to the  Registration  Statement.  Statements
contained in this  Prospectus  as to the contents of certain  documents  are not
necessarily  complete,  and, in each instance,  reference is made to the copy of
the document filed as an exhibit to the  Registration  Statement,  and each such
statement is qualified in its entirety by such reference.

         The  Company  is  subject  to  the  informational  requirements  of the
Securities  Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in
accordance therewith files reports,  proxy statements and other information with
the Commission.  Such financial  information  includes annual reports containing
consolidated  financial  statements and notes thereto,  together with an opinion
thereon expressed by an independent public accounting firm, as well as quarterly
reports containing  unaudited  consolidated  financial  statements for the first
three quarters of each fiscal year. The Registration  Statement, as well as such
other  information,  when so filed,  can be  inspected  and copied at the public
reference  facilities  maintained  by the  Commission  at Room  1024,  450 Fifth
Street, N.W.,  Washington,  D.C. 20549; and at the Commission's regional offices
at Suite 1400,  Citicorp  Center,  500 West Madison  Street,  Chicago,  Illinois
60661-2511,  and Seven World Trade Center, 13th Floor, New York, New York 10048.
Copies of such material can also be obtained  from the  Commission at prescribed
rates through its Public Reference Section at Judiciary Plaza, 450 Fifth Street,
N.W.,  Washington,  D.C.  20549.  In addition,  the Company  will file  periodic
reports  and other  filings  with the  Commission  through its  Electronic  Data
Gathering,  Analysis  and  Retrieval  ("EDGAR")  system,  which will be publicly
available through the Commission's site on the Internet's World Wide Web located
at  http://www.sec.com.  The Company  will also make such  reports  available to
prospective   purchasers  of  the  Exchange  Notes,   securities   analysts  and
broker-dealers  upon their  request.  The Company will also make  available such
reports  at the  office of the  paying  agent in  Luxembourg  when the Notes are
listed on the  Luxembourg  Stock  Exchange.  As a foreign  private  issuer,  the
Company is exempt from certain  provisions of the Exchange Act  prescribing  the
furnishing  and content of proxy  statements  to  shareholders  and  relating to
short-swing profits reporting and liability.




                                      108
<PAGE>


                           GENERAL LISTING INFORMATION

Listing

         Application  will be made to list the Exchange  Notes on the Luxembourg
Stock Exchange.  The Articles of Association of the Company and the legal notice
relating to the issue of the Notes will be  deposited  prior to the listing with
the Registrar of the District Court in Luxembourg  (Greffier en Chef du Tribunal
d'Arrondissement   a  Luxembourg),   where  such  documents  are  available  for
inspection and where copies thereof can be obtained upon request. As long as the
Exchange Notes are listed on the Luxembourg Stock Exchange,  an Agent for making
payments  on,  and  transfers  of, the  Exchange  Notes  will be  maintained  in
Luxembourg.

Comments

         The  Company  has  obtained  all  necessary  consents,   approvals  and
authorizations in connection with the issue of the Notes. The issue of the Notes
was authorized by resolutions of the Supervisory  Board on the Company passed on
December 3, 1998.

No Material Change

         Except as  disclosed  in this  Prospectus,  there has been no  material
change in the financial  position of the Company since September 30, 1998 and no
material  adverse  change in the financial  position or prospects of the Company
since September 30, 1998.

Litigation

         The  Company  is  not  involved  in  any   litigation  or   arbitration
proceedings  which relate to claims or amounts which are material in the context
of the  issue of the Notes or that may have,  or have had  during  the 12 months
preceding  the  date  of this  Prospectus,  a  material  adverse  effect  on the
financial  position of the Company,  nor, so far as any of them is aware, is any
such proceeding pending or threatened.

Auditors

         The  consolidated  accounts  of the  Company  for the two  years  ended
December 31, 1997 have been prepared in accordance with United States  generally
accepted  accounting  principles  ("U.S.  GAAP") and have been audited by Arthur
Andersen in  accordance  with U.S.  GAAP.  The  unaudited  consolidated  interim
accounts for the nine months ended  September 30, 1997 and 1998 were prepared in
accordance  with U.S.  GAAP.  Arthur  Andersen has given and not  withdrawn  its
written  consent to the issue of this  Prospectus  with the  inclusion  in it of
their report in the form and context in which it is included.

Documents Available

         Copies of the  following  documents  may be inspected at the  specified
office of the Paying and Transfer Agent in Luxembourg.

         o        Articles of Association of the Company;

         o        the Registration  Rights Agreement relating to the Outstanding
                  Notes;

         o        the Indenture  relating to the Notes (which  includes the form
                  of the Note certificates); and

         o        the Escrow Agreement.



                                      109
<PAGE>


         In  addition,   copies  of  the  most  recent  consolidated   financial
statements  of the Company for the  preceding  financial  year,  and any interim
quarterly financial  statements  published by the Company,  will be available at
the specified  office of the Paying and Transfer Agent in Luxembourg for as long
as the Exchange Notes are listed on the Luxembourg Stock Exchange.

Clearing Systems

         The  CUSIP  number  for the  Notes  distributed  pursuant  to Rule 144A
represented  by the 144A  Global  Note is 925301 AF 0. The CUSIP  number for the
Notes distributed pursuant to Regulation S is N 93195 AD 2. The CUSIP number for
the Exchange Notes is 925301 AG 8.

Notices

         All notices  shall be deemed to have been given upon (i) the mailing by
first class mail,  postage  prepaid,  of such notices to Holders of the Notes at
their registered addresses as recorded in the Register;  and (ii) so long as the
Exchange Notes are listed on the Luxembourg Stock Exchange and it is required by
the rules of the Luxembourg  Stock  Exchange,  publication of such notice to the
Holders  of  the  Notes  in  English  in  a  leading  newspaper  having  general
circulation in Luxembourg  (which is expected to be the Luxembourg  Wort) or, if
such publication is not practicable, in one other leading English language daily
newspaper with general  circulation in Europe, such newspaper being published on
each Business Day in morning  editions,  whether or not is shall be published in
Saturday, Sunday or holiday editions.


                                      110
<PAGE>


                          INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                                                          Page

<S>                                                                                                       <C>
Report of Independent Public Accountants................................................................. F-2
Balance Sheets as of December 31, 1996 and 1997.......................................................... F-3
Statements of Operations for the Years Ended December 31, 1996 and 1997.................................. F-4
Statements of Shareholders' Equity for the Years Ended December 31, 1996 and 1997........................ F-5
Statements of Cash Flows for the Years Ended December 31, 1996 and 1997.................................. F-6
Notes to Financial Statements............................................................................ F-7
Balance Sheets as of September 30, 1997 and 1998......................................................... F-14
Statements of Operations for the Nine Month Periods Ended September 30, 1997 and 1998.................... F-15
Statements of Cash Flows for the Nine Month Periods Ended September 30, 1997 and 1998.................... F-16
Notes to Interim Financial Statements.................................................................... F-17










                                       F-1

<PAGE>



                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS


To VersaTel Telecom B.V.

         We have audited the balance sheets as of December 31, 1996 and 1997 of
VERSATEL TELECOM B.V. and the statements of operations, shareholders' equity and
cash flows for the years then ended. These financial statements are the
responsibility of the company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

         We conducted our audits in accordance with auditing standards generally
accepted in The Netherlands which do not differ in any significant respect from
United States generally accepted auditing standards. Those standards require
that we plan and perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall presentation. We believe that our audit provides a
reasonable basis for our opinion.

         In our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of VersaTel Telecom
B.V. as of December 31, 1996 and 1997 and the result of its operations and its
cash flows for the years then ended, in conformity with United States generally
accepted accounting principles.

ARTHUR ANDERSEN

Amsterdam, The Netherlands
May 20, 1998










                                       F-2

<PAGE>



                              VERSATEL TELECOM B.V.

                                 BALANCE SHEETS
                           December 31, 1996 and 1997


                                                                                           1996               1997
                                                                                          ------             ------
                                                                                           NLG                NLG
                                       ASSETS
Current Assets:
  Cash..........................................................................         4,290,119          1,345,981
  Current portion of restricted cash............................................           100,000             75,980
  Accounts receivable, net of allowance for doubtful accounts of
     NLG 30,000 and NLG 65,000, respectively....................................         1,209,224          1,804,373
  Inventory.....................................................................           135,411            417,572
  Prepaid expenses and other....................................................            32,472          1,995,251
                                                                                      ------------       ------------
     Total current assets.......................................................         5,767,226          5,639,157
                                                                                        ----------       ------------
Restricted Cash, net of current portion.........................................            53,157             72,932
                                                                                      ------------     --------------
Property and Equipment, net.....................................................         2,339,550         13,619,207
                                                                                        ----------        -----------
          Total assets..........................................................         8,159,933         19,331,296
                                                                                        ==========        ===========
                        LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
  Accounts payable..............................................................         1,957,993         20,674,434
  Due to related parties........................................................           217,987            248,525
  Accrued liabilities...........................................................         1,652,704          7,690,886
  Current portion of deferred income............................................                --             98,434
  Current portion of capital lease obligations..................................           252,895            278,661
                                                                                       -----------        -----------
     Total current liabilities..................................................         4,081,579         28,990,940
                                                                                       -----------        -----------
Deferred Income, net of current portion.........................................                --            341,648
                                                                                       -----------        -----------
Capital Lease Obligations, net of current portion...............................           327,013            107,813
                                                                                       -----------        -----------
Subordinated Convertible Shareholder Loans......................................         3,605,000          8,105,000
                                                                                       -----------        -----------
Shareholders' Equity:...........................................................
  Ordinary Shares, NLG 0.10 par value, 44,550,000 shares
     authorized, 8,910,000 issued and outstanding at December 31,
     1996 and 9,579,643 issued and outstanding at December 31,
     1997.......................................................................           891,000            957,964
  Additional paid-in capital....................................................         4,603,975          6,037,011
  Accumulated deficit...........................................................        (5,348,634)       (25,209,080)
                                                                                        ----------        -----------
     Total shareholders' equity.................................................           146,341        (18,214,105)
                                                                                       -----------        -----------
          Total liabilities and shareholders' equity............................         8,159,933         19,331,296
                                                                                        ==========        ===========
</TABLE>

                    The accompanying notes are an integral part of these
financial statements.



                                       F-3

<PAGE>



                              VERSATEL TELECOM B.V.

                            STATEMENTS OF OPERATIONS
                 For the Years Ended December 31, 1996 and 1997


                                                          1996            1997
                                                         ------          -----
                                                           NLG             NLG

OPERATING REVENUES                                     6,428,178     18,895,766
OPERATING EXPENSES:
  Cost of Revenues, excluding depreciation...........  4,953,829     17,405,302
  Selling, general and administrative................  5,485,159     17,526,930
  Depreciation.......................................    453,165      3,236,784
                                                      ----------    -----------
     Total operating expenses........................ 10,892,153     38,169,016
                                                      ----------    -----------
          Operating loss............................. (4,463,975)   (19,273,250)
                                                      ----------    -----------
OTHER INCOME (EXPENSES):
  Foreign currency exchange losses, net..............         --        (52,618)
  Interest income....................................      3,980         20,686
  Interest expense-- third parties...................    (24,584)       (41,283)
  Interest expense-- related parties.................   (248,882)      (513,981)
                                                      ----------    -----------
                                                        (269,486)      (587,196)
          Net loss................................... (4,733,461)   (19,860,446)
                                                      ==========    ===========
NET LOSS PER SHARE (Basic and Diluted)...............     (0.95)          (2.20)
  Weighted average number of shares outstanding......  5,004,247      9,042,094

                    The accompanying notes are an integral part of these
financial statements.



                                       F-4

<PAGE>



                              VERSATEL TELECOM B.V.

                       STATEMENTS OF SHAREHOLDERS' EQUITY
                 For the Years Ended December 31, 1996 and 1997

<TABLE>
<CAPTION>

                                              Number
                                                of
                                              shares           Ordinary         Additional        Accumulated
                                            outstanding         shares           capital            deficit            Total
                                            -----------         --------        ---------         ----------       ----------
                                                                 NLG               NLG                NLG               NLG
<S>                                           <C>                <C>            <C>               <C>             <C>      
Balance at December 31, 1995...........       4,950,000          495,000               --           (615,173)        (120,173)
  Shareholder contributions............       3,960,000          396,000        4,603,975                 --        4,999,975
  Net loss.............................                               --               --         (4,733,461)      (4,733,461)
                                              ---------          -------        ---------         ----------      -----------
Balance, December 31, 1996.............       8,910,000          891,000        4,603,975         (5,348,634)         146,341
  Shareholder contributions............         669,643           66,964        1,433,036                 --        1,500,000
  Net loss.............................                               --               --        (19,860,446)     (19,860,446)
                                              ---------          -------        ---------        -----------      -----------
Balance, December 31, 1997.............       9,579,643          957,964        6,037,011        (25,209,080)     (18,214,105)
                                              =========          =======        =========        ===========      ===========
</TABLE>

                    The accompanying notes are an integral part of these
financial statements.



                                       F-5

<PAGE>



                              VERSATEL TELECOM B.V.

                        STATEMENTS OF CASH FLOWS For The
                     Years Ended December 31, 1996 and 1997

<TABLE>
<CAPTION>

                                                                                             1996              1997
                                                                                            ------            -----
                                                                                             NLG               NLG
<S>                                                                                      <C>                <C>
Cash Flows from Operating Activities:
  Net loss.........................................................................       (4,733,461)       (19,860,446)
  Adjustments to reconcile net loss to net cash used in operating
     activities --
     Depreciation..................................................................          453,165          3,236,784
     Restricted cash...............................................................               --              4,245
     Deferred income...............................................................               --            440,082
  Changes in other operating assets and liabilities
     Accounts receivable...........................................................       (1,157,287)          (595,149)
     Inventory.....................................................................         (113,595)          (282,161)
     Prepaid expenses and other....................................................          329,947          1,962,779)
     Accounts payable..............................................................        1,753,825         18,716,441
     Due to related parties........................................................          217,987             30,538
     Accrued liabilities...........................................................        1,530,958          6,038,182
                                                                                         -----------        -----------
          Net cash provided by (used in) operating activities......................       (1,718,461)         5,765,737
                                                                                         -----------        -----------
Cash Flows from Investing Activities:
  Capital expenditures.............................................................       (2,569,171)       (14,516,441)
                                                                                         -----------       ------------
Cash Flows from Financing Activities:
  Proceeds (redemptions) from capital lease obligations............................          421,284           (193,434)
  Proceeds from subordinated convertible shareholder loans.........................        3,150,000          4,500,000
  Shareholder contributions........................................................        4,999,975          1,500,000
                                                                                         -----------       ------------
          Net cash provided by financing activities................................        8,571,259          5,806,566
                                                                                         -----------       ------------
Net Increase (Decrease) in Cash....................................................        4,283,627         (2,944,138)
Cash, beginning of the year........................................................            6,492          4,290,119
                                                                                         -----------       ------------
Cash, end of the year..............................................................        4,290,119          1,345,981
                                                                                         ===========       ============
Supplemental Disclosures of Cash Flow Information:
  Cash paid for --
     Interest (net of amounts capitalized).........................................           96,189            510,208
     Income taxes..................................................................               --                 --
</TABLE>

                    The accompanying notes are an integral part of these
financial statements.



                                       F-6

<PAGE>



                              VERSATEL TELECOM B.V.

                          NOTES TO FINANCIAL STATEMENTS

1.       General

         VersaTel Telecom B.V. ("VersaTel" or the "Company"), incorporated in
Amsterdam on October 10, 1995, provides international and national
telecommunication services in The Netherlands.

2.       Financial Condition and Operations

         For the year ended December 31, 1997, the Company had a loss from
operating activities of NLG 19,273,250 and negative working capital of NLG
23,351,783 at December 31, 1997. In addition, the Company had an accumulated
deficit of NLG 25,209,080 as of December 31, 1997. The Company expects to incur
operating losses and net losses for the foreseeable future as it incurs
additional costs associated with the development and expansion of the Company's
network, the expansion of its marketing and sales organization and the
introduction of new telecommunications services. In addition, prices in the
telecommunications industry in Europe have declined in recent years and, as
competition continues to increase, the Company expects that prices will continue
to decline. Management of the Company believes that the Company will be able to
borrow additional financing in order to develop its network, thereby increasing
its traffic volume. Also, management believes that it is able to reduce the cost
of providing telecommunication services, commensurate with the decline of the
prices. To sustain its current level of operations and fund its negative working
capital requirements as of December 31, 1997, management has obtained necessary
financial support commitments from certain of its existing shareholders to
enable it to continue its operations through December 31, 1998. See also Note
19. (Subsequent events.)

3.       Significant Accounting Principles

(a)      Basis of Financial Statements

         The Company maintains its accounts under Dutch tax and corporate
regulations and has made certain out-of- book memorandum adjustments to these
records presenting the accompanying financial statements in accordance with
generally accepted accounting principles in the United States ("U.S. GAAP").

(b)      Use of Estimates

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

(c)      Foreign Currency Transactions

         The Company's functional currency is the Dutch guilder. Transactions
involving other currencies are converted into Dutch guilders using the exchange
rates which are in effect at the time of the transactions.

         At the balance sheet date, monetary assets and liabilities which are
denominated in other currencies are adjusted to reflect the current exchange
rates. Gains or losses resulting from foreign currency remeasurements are
reflected in the accompanying statements of operations. In 1996, these gains or
losses were not material.



                                       F-7

<PAGE>



(d)      Inventory

         Inventory, consisting primarily of dialers to be installed at customer
locations, is stated at the lower of cost (first-in, first-out) or market value.
Dialers installed at customer locations remain the Company's property and are
capitalized under property and equipment as telephony equipment and are
depreciated on a straight-line basis in 2 or 3 years. The cost of installing
these dialers at customer locations is also capitalized and amortized over the
lifetime of the dialers.

(e)      Pensions and Post Retirement Benefits

         Effective January 1, 1996, the Company adopted SFAS No. 132,
"Employers' Disclosures about Pensions and Other Post Retirement Benefits."
Under this Statement certain disclosures should be made related to pensions and
post retirement benefits. The Company has no pension plan or other post
retirement benefit and an analysis made by management indicated that no
additional disclosure is required.

(f)      Advertising Expenses

         Advertising costs are expensed as incurred.

         The expenses related to direct-mail and other marketing methods are
expensed when incurred and included in the advertising expenses.

(g)      Recognition of Operating Revenues and Cost of Revenues

         Operating revenues are recognized when the service is rendered. Cost of
revenues is recorded in the same period as the revenues are recorded. In order
to properly match the cost of revenues with the associated revenues, these costs
are accrued in the balance sheet under accrued liabilities.

         Origination costs billed directly to customers by the PTT (applicable
in the case of the DISA code) are not included in the revenues of the Company.
The Company does reimburse these costs to its customers by means of a credit to
the customer's account. This credit is recorded as cost of revenues.

         The cost of telecommunication usage charged by the third party carriers
to the Company in connection with the telecommunication services rendered by the
Company to its customers, as well as other telecommunication costs, including
leased lines, are included in cost of revenues.

         The Company did not incur any material upfront expenses in concluding
inter connection and national and international carriers agreements. All
expenses incurred on an ongoing basis as a result of these agreements are
expensed as incurred.

         The expenses incurred as a result of obtaining licenses are expensed as
incurred.

(h)      Statement of Financial Accounting Standards ("SFAS") No. 131

         "Disclosures about Segments of an Enterprise and Related Information"
has been issued and is effective for fiscal years beginning after December 15,
1997. SFAS No. 131 requires certain disclosures about business segments of an
enterprise, if applicable. The adoption of SFAS No. 131 is not expected to have
a significant effect on the Company's financial statements or disclosures.



                                       F-8

<PAGE>



4.       Restricted Cash

         Restricted cash balances of NLG 153,157 and NLG 148,912 at December 31,
1996 and 1997, respectively, include mainly amounts restricted in connection
with bank guarantees given to lessors of the Company's buildings.

         The restriction on cash terminates upon cancellation of the lease
agreements for the respective buildings. One of the leases will be terminated in
1998, and the restricted balance related to this lease of NLG 75,980 has been
classified under current assets. The remaining leases, which have restricted
balances of NLG 72,932, will terminate in 2001.

5.       Prepaid Expenses and Other

         Included in this caption as of December 31, 1997 is an amount
of NLG 1,563,644 related to Tax on Value Added.

6.       Property and Equipment

         Property and equipment are stated at cost less accumulated
depreciation. Depreciation is computed on a straight-line basis over the
estimated useful life of the related asset. Property and equipment operated by
the Company under a capital lease agreement are capitalized.

         Listed below are the major classes of property and equipment and their
estimated useful lives in years as of December 31, 1996 and 1997:



                                          Useful Life       1996         1997
                                          -----------      ------       ------
                                                             NLG          NLG

Leasehold improvements..................          5         40,050       911,092
Telecommunications equipment............       2-10      2,375,755    14,749,839
Other...................................        3-5        388,173     1,546,392
                                                       -----------   -----------
  Property and equipment................                 2,803,978    17,207,323
  Less: Accumulated depreciation........                   464,428     3,588,116
                                                       -----------   -----------
  Property and equipment, net...........                 2,339,550    13,619,207
                                                       ===========   ===========

         Presented under deferred income is cash received in connection with the
sublease by the company of part of its building. The received amount is released
to the income statement over the period of the sublease.

         The short-term portion of the deferred income is presented under
short-term liabilities.

7.       Long-Lived Assets

         Effective January 1, 1996 the Company adopted Statement of Financial
Accounting Standards ("SFAS") No. 121, "Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to Be Disposed Of." In accordance
with SFAS No. 121, long-lived assets to be held and used by the Company are
reviewed to determine whether any events or changes in circumstances indicate
that the carrying amount of the asset may not be recoverable. For long-lived
assets to be held and used, the Company bases its evaluation on such impairment
indicators as the nature of the assets, the future economic benefit of the
assets, any historical or future profitability measurements, as well as other
external market conditions or factors that may be present. If such impairment
indicators are present or other factors exist that indicate that the carrying
amount of the asset may not be recoverable, the Company determines whether an
impairment has occurred through the use of an undiscounted cash flow analysis of
assets at the lowest level for which identifiable cash flows exist. If an
impairment has occurred, the Company recognizes a loss for the difference
between the carrying amount and the estimated value of the asset. The fair value
of the asset is measured using quoted market prices or, in the absence of quoted
market prices, fair value is based on an estimate of discounted


                                       F-9

<PAGE>



cash flow analysis. During the years ended December 31, 1996 and 1997 the
Company's analyses indicated that there was not an impairment of its long-lived
assets.

8.       Accrued Liabilities

         The accrued  liabilities per December 31, 1997 and 1996 are built up as
follows:


                                                         1996           1997
                                                       ---------      ---------
                                                         NLG             NLG
Accrued traffic cost..............................     4,733,579        905,569
Other (all individually under 5%).................     2,957,307        747,135
                                                       ---------      ---------
                                                       7,690,886      1,652,704
                                                       =========      =========

9.       Capital Lease Obligations

         The Company entered into a master lease agreement with a finance
company to lease certain telecommunications and EDP equipment. Commitments for
minimum rentals under non-cancellable leases at the end of 1997 are as follows:


                                                              Capitalized Leases
                                                              ------------------
    1998...................................................          NLG 298,167
    1999...................................................               80,433
    2000...................................................               20,315
    2001...................................................               23,761
    2002...................................................                3,997
                                                                     -----------
    Total minimum lease payments...........................              426,673
    Less amount representing interest......................               40,199
                                                                     -----------
    Present value of net minimum lease payments,
      including current maturities of NLG 278,661..........          NLG 386,474
                                                                     ===========

         Property, plant and equipment at year-end include the following amounts
for capitalized leases:


                                                       1997          1996 
                                                      ------------   -----------
Telecommunications equipment.......................    NLG 819,840   NLG 770,000
Other..............................................         27,860            --
                                                       -----------   -----------
                                                           847,700       770,000
Less allowances for depreciation...................        461,226       190,092
                                                       -----------   -----------
                                                       NLG 386,474   NLG 579,908

10.      Subordinated Convertible Shareholder Loans

         The Company had subordinated convertible shareholder loans with
outstanding balances of NLG 3,605,000 at December 31, 1996 and NLG 8,105,000 at
December 31, 1997. The loans bear interest at a rate of 10.0% per annum. The
loans will be repaid in quarterly installments, commencing September 30, 1998 to
June 30, 2001. The Company's creditors are entitled to convert NLG 3,605,000 of
the subordinated convertible shareholder loans to Ordinary Shares at a rate of
NLG 7.69 per share of the outstanding principal amount in the following
situations:

         o        Default on interest payments or repayments;

         o        Sale by the Company of (all or a portion of) the operating
activities, without the consent of the creditor;


                                      F-10

<PAGE>




         o        Bankruptcy or voluntary termination of the Company.
         The subordinated  convertible  shareholder loan obtained during 1997 of
which NLG 4,500,000 was outstanding as at December 31, 1997, can be converted by
the creditor at a rate of NLG 3.36, of the outstanding principal amount at any
time during the period between December 1, 1997 and June 20, 1998. Any unpaid
amounts as at June 20, 1998 will be automatically converted into Ordinary Shares
at the rate of NLG 3.36 per share.

         The subordinated convertible shareholder loans have been converted into
Ordinary Shares subsequent to December 31, 1997. See Note 19. (Subsequent
Events.)

11.      Net Loss Per Share

         In February 1997, the Financial Accounting Standards Board ("FASB")
issued Statement No. 128, "Earnings per Share" ("SFAS 128"). The Company adopted
SFAS 128 for the year ended December 31, 1997. SFAS 128 replaced the primary
earnings per share calculation with a basic earnings per share calculation and
modified the calculation of diluted earnings per share. Adoption of SFAS 128 did
not affect the calculation of net loss per share for the Company. Diluted net
loss per share is calculated by dividing net loss by the weighted average number
of shares outstanding and dilutive stocks outstanding, calculated under the
treasury stock method. Because the Company has operating losses since inception,
options are anti-dilutive.

12.      Employee Benefit Plans

(a)      1997 Stock Option Plan

         In December 1996, the shareholders approved the 1997 Stock Option Plan
(the "1997 Plan"). The 1997 Plan provides for the grant of options to certain
key employees of the Company to purchase depositary receipts issued for Ordinary
Shares of the Company. Under the 1997 Plan, no options may be granted with an
expiration date of more than five years after the granting of the option. The
options will be granted for free with an exercise price to be determined in the
particular grant of the option.

         The option holder is not entitled to retain any depositary receipts
received by the option holder as a result of the exercise of its option. Upon
exercise of its option by the option holder, the option holder is required to
offer the depositary receipts received by it to the Company or to another party
designated by the Company, at the Purchase Price (as defined in the 1997 Plan).
Unless otherwise specified in the particular grant of the option, the Purchase
Price will be the fair market value of the Ordinary Shares minus a penalty
discount. The 1997 Plan contains provisions in the event of a dispute regarding
the fair market value of the Ordinary Shares. The penalty discount, if any, is
determined by the length of employment of the particular option holder.

         Pursuant to the Shareholders' Agreement, Telecom Founders, Cromwilld
and NeSBIC must make available the shares underlying the depositary receipts to
be issued under the 1997 Plan.

         As of May 20, 1998, 199,000 options to purchase 199,000 depositary
receipts had been granted under the 1997 Plan and the Company does not intend to
grant any more options under the 1997 Plan.

         The Company accounts for the 1997 Plan under APB Opinion No. 25, under
which no compensation cost has been recognized. Had compensation cost for stock
options awarded under these plans been determined consistent with FASB Statement
No. 123, the Company's net income and earnings per share would have been reduced
to the following pro forma amounts:



                                      F-11

<PAGE>




                                                                        1997
                                                                    ------------
                                                                        NLG
    Net Loss:...................................... As reported     (19,860,446)
                                                    Pro forma       (19,886,957)
    Net loss per share (basic and diluted):........ As reported           (2.20)
                                                    Pro forma             (2.20)

         Of the 199,000 options outstanding at December 31, 1997, 149,500 have
exercise and weighted average exercise prices of NLG 1.26 and a weighted average
remaining contract life of 4.5 years. All of these options are exercisable. Of
the remaining 49,500 options outstanding at December 31, 1997, 49,500 have
exercise and weighted average exercise prices of NLG 0.59 and a weighted average
remaining contract life of 4.0 years. All of these options are exercisable.

         The fair value of each option grant is estimated on the date of grant
using the Black-Scholes option pricing model with the following weighted average
assumptions used for fiscal 1997: risk free rate of 5.75%; expected dividend
yield of 0.00%; expected life of 5 years; and expected volatility of 0.00%.

         The fair value of the depository receipts at the date of the grant
equals the exercise price of the options granted under the 1997 Stock Option
Plan.

(b)      1998 Stock Option Plan

         In March 1998, the shareholders approved the 1998 Stock Option Plan
(the "1998 Plan"). The 1998 Plan provides for the grant of options to employees
to purchase depositary receipts issued for Ordinary Shares of the Company. The
option period will commence at the date of the grant and will last five years.
The option exercise price shall be the economic value of the depositary receipt
at the date of the grant of the option. The 1998 Plan contains specific
provisions for the determination of the economic value of the depositary
receipts.

         The option holder is not entitled to retain any depositary receipts
received by the option holder as a result of the exercise of its option. Upon
exercise of its option by the option holder, the option holder is required to
offer the depositary receipts received by it, within one year after the end of
the option period, to the Company or to another party designated by the Company,
at a purchase price equal to the economic value of the depositary receipts.

         As of May 20, 1998, 2,175,000 options to purchase 2,175,000 have been
granted under the 1998 Plan and the Company estimates to grant a total of
2,500,000 options to purchase 2,500,000 depositary receipts under the 1998 Plan.

         The fair value of the depository receipts at the date of the grant
equals the exercise price of the options granted under the 1998 Stock Option
Plan. This value was based on recent transactions conducted on an at arm's
length basis, with third parties becoming shareholders.

         The depositary receipts issued under both the 1997 Plan and the 1998
Plan will be administered by the Stichting Administratiekantoor VersaTel.

13.      Taxes

         The Company had income tax carry-forwards of NLG 1,872,022 at December
31, 1996 and NLG 8,193,178 at December 31, 1997, which may be utilized to reduce
future income taxes payable.

         The income tax carry-forwards do not expire and can be utilized
indefinitely under Netherlands tax legislation. A valuation allowance has been
established for the entire amount of the Net Operating Loss carry-forwards due
to the uncertainty of its recoverability.



                                      F-12

<PAGE>



         There were no significant temporary differences which gave rise to
deferred tax assets and liabilities at December 31, 1996 or 1997.

14.      Advertising Expenses

         The total amount of advertising expenses was NLG 3,743,285 for the year
ended December 31, 1997. The comparable expenses for the year ended December 31,
1996 amounted to NLG 1,589,815.

15.      Related Party Transactions

         At December 31, 1996 and 1997, the Company had various accounts payable
to and accruals outstanding relating to related parties. These relate mainly to
interest payable on the subordinated convertible shareholder loans of
approximately NLG 174,000 and NLG 199,000 at December 31, 1996 and 1997.

16.      Credit Facilities

         The Company maintains a credit facility under which it can borrow up to
NLG 100,000. As of December 31, 1996 and 1997, no amounts were outstanding under
this credit facility.

17.      Rent and Operating Lease Commitments

         Future minimum commitments in connection with rent and other operating
lease agreements are as follows at December 31, 1997:


         1998..................................................    NLG 1,828,000
         1999..................................................        1,461,000
         2000..................................................        1,331,000
         2001..................................................          371,000
         2002..................................................            4,000

         Rent and operating lease expenses amounted to approximately NLG 271,000
in 1996 and NLG 585,000 in 1997.

18.      Financial Instruments

         SFAS No. 107, "Disclosures about Fair Value of Financial Instruments",
requires disclosure of fair value information about financial instruments
whether or not recognized in the balance sheet. The carrying amounts reported in
the consolidated balance sheets for cash, trade receivables, accounts payable
and accrued expenses approximate fair value based on the short-term maturity of
these instruments. The carrying amount of the Company's borrowings under the
long-term debt agreements approximates fair value as the interest rates on these
long term debts approximates the current market interest rates.

19.      Subsequent Events

         Subsequent to December 31, 1997 the Company received additional
shareholder contributions of NLG 35,000,000. Furthermore, subordinated
convertible shareholder loans were converted into common stock for a total
amount of NLG 8,105,000.



                                      F-13

<PAGE>



                       VERSATEL TELECOM INTERNATIONAL N.V.

                                 BALANCE SHEETS
                           September 30, 1997 and 1998
                                   (Unaudited)


<TABLE>
<CAPTION>
                                                                       1997              1998
                                                                      ------            ------
                                                                       NLG               NLG
                                ASSETS
<S>                                                                 <C>                 <C>
Current Assets:
  Cash..........................................................       1,757,990        239,647,819
  Current portion of restricted cash............................          13,825                 --
  Accounts receivable, net of allowance for doubtful accounts...       2,150,661          5,898,552
  Inventory.....................................................         518,435          1,128,695
  Prepaid expenses and other....................................       2,563,956          3,307,981
                                                                    ------------        -----------
     Total current assets.......................................       7,004,867        249,983,047
                                                                    ------------        -----------
Restricted Cash, net of current portion.........................              --        155,517,867
                                                                    ------------        -----------
Capitalized finance costs, net..................................              --         19,333,330
                                                                    ------------        -----------
Property and Equipment, net.....................................       6,339,057         23,161,261
                                                                    ------------        -----------
Construction in progress........................................              --         10,406,731
                                                                    ------------        -----------
Goodwill........................................................              --          1,477,582
                                                                    ------------        -----------
     Total assets...............................................      13,343,924        459,879,818
                                                                    ============        ===========

                 LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
  Accounts payable..............................................      11,590,947         11,443,960
  Due to related parties........................................              --                 --
  Accrued liabilities...........................................       4,952,252         34,924,226
  Current portion of deferred income............................              --            157,003
  Current portion of capital lease obligations..................         274,644            325,346
                                                                   -------------        -----------
     Total current liabilities..................................      16,817,843         46,850,535
                                                                   -------------        -----------
Deferred Income, net of current portion.........................              --                 --
                                                                   -------------        -----------
Capital Lease Obligations, net of current portion...............         179,002                 --
                                                                   -------------        -----------
Subordinated Convertible Shareholder Loans......................       5,605,000                 --
                                                                   -------------        -----------
Long Term Debt (131/4% Senior Notes).............................             --        422,539,286
                                                                   -------------        -----------
Shareholders' Equity:
  Ordinary Shares, NLG 0.10 par value, 44,550,000 shares
authorized,
     8,910,000 issued and outstanding at September 30, 1997 and          891,000          1,942,741
     19,427,405 issued and outstanding at September 30, 1998....
  Additional paid-in capital....................................       4,603,975         50,786,536
  Warrants......................................................              --          3,341,000
  Accumulated deficit...........................................     (14,752,896)       (65,580,280)
                                                                   -------------        -----------
     Total shareholders' equity.................................      (9,257,921)        (9,510,003)
                                                                   -------------        -----------
     Total liabilities and shareholders' equity.................      13,343,924        459,879,818
                                                                   =============        ===========
</TABLE>





                                      F-14

<PAGE>



                       VERSATEL TELECOM INTERNATIONAL N.V.

                        STATEMENTS OF OPERATIONS For the
              Nine Month Periods Ended September 30, 1997 and 1998
                                   (Unaudited)


<TABLE>
<CAPTION>
                                                                                        1997                  1998
                                                                                   ------------           -----------
                                                                                        NLG                   NLG
<S>                                                                                <C>                    <C>       
OPERATING REVENUES........................................................           14,262,632            25,880,335
OPERATING EXPENSES:
  Cost of revenues, excluding depreciation and amortization                          11,169,554            21,120,277
  Selling, general and administrative.....................................           10,929,293            30,001,986
  Depreciation and amortization...........................................            1,238,377             4,913,693
                                                                                   ------------           -----------
     Total operating expenses.............................................           23,337,224            56,035,956
                                                                                   ------------           -----------
     Operating loss.......................................................           (9,074,592)          (30,155,621)
                                                                                   ------------           -----------
OTHER INCOME (EXPENSES):
  Currency exchange gain..................................................                    6             4,747,232
  Interest income.........................................................               20,686             8,143,802
  Interest expense--third parties.........................................              (34,424)          (20,296,407)
  Interest expense--related parties.......................................             (315,939)           (2,810,398)
                                                                                   ------------           -----------
                                                                                       (329,671)          (10,215,771)
                                                                                   ------------           -----------
     Net loss.............................................................           (9,404,263)          (40,371,392)
                                                                                   ============           ===========
NET LOSS PER SHARE (Basic and Diluted)....................................                (1.06)                (2.65)
Weighted average number of shares outstanding.............................            8,910,000            15,247,579
</TABLE>










                                      F-15

<PAGE>



                       VERSATEL TELECOM INTERNATIONAL N.V.

                            STATEMENTS OF CASH FLOWS
          For the Nine Month Periods Ended September 30, 1997 and 1998
                                   (Unaudited)

<TABLE>
<CAPTION>

                                                                                     1997                    1998
                                                                                    ------                  -----
                                                                                      NLG                     NLG

<S>                                                                              <C>                    <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss.............................................................            (9,404,263)            (40,371,392)
  Adjustments to reconcile net loss to net cash used in operating
     activities --
     Depreciation and amortization.....................................             1,238,377               4,913,693
     Restricted cash...................................................               139,332            (155,368,955)
     Deferred income...................................................                    --                (283,079)
     Currency translation adjustment...................................                    --                     192
  Changes in other operating assets and liabilities
     Accounts receivable...............................................              (941,437)             (4,094,179)
     Inventory.........................................................              (383,024)               (711,123)
     Prepaid expenses and other........................................            (2,531,483)             (1,312,730)
     Accounts payable..................................................             9,632,954              (9,230,474)
     Due to related parties............................................              (217,987)               (248,525)
     Accrued liabilities...............................................             3,299,548              27,233,340
                                                                                 ------------           -------------
          Net cash provided by (used in) operating activities..........               832,017            (179,473,232)
                                                                                 ------------           -------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Capital expenditures.................................................            (5,237,884)            (24,075,808)
                                                                                 ------------           -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds (redemptions) from capital lease obligations................              (126,262)                (61,128)
  Proceeds from subordinated convertible shareholder loans.............             2,000,000              (8,105,000)
  Finance costs, net...................................................                    --             (20,000,000)
  Proceeds from senior notes...........................................                    --             422,539,286
  Shareholder contributions............................................                    --              49,075,302
  Goodwill paid on acquisition.........................................                    --              (1,597,582)
                                                                                 ------------           -------------
          Net cash provided by financing activities....................             1,873,738             441,850,878
                                                                                 ------------           -------------
NET INCREASE (DECREASE) IN CASH........................................            (2,532,129)            238,301,838
CASH, beginning of the year............................................             4,290,119               1,345,981
                                                                                 ------------           -------------
CASH, end of the year..................................................             1,757,990             239,647,819
                                                                                 ============           =============
</TABLE>





                                      F-16

<PAGE>




            VERSATEL TELECOM INTERNATIONAL N.V. AND ITS SUBSIDIARIES

                  NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED
                              FINANCIAL STATEMENTS
                    As of September 30, 1998 and for the Nine
                 Month Periods Ended September 30, 1997 and 1998
                    (All Amounts Expressed in Dutch Guilders)

1.       Financial Presentation and Disclosures

         In the opinion of management, the accompanying unaudited condensed
consolidated financial statements of VersaTel Telecom International N.V.,
formerly known as VersaTel Telecom B.V., and its wholly-owned subsidiaries (the
"Company") have been prepared in conformity with US generally accepted
accounting principles ("US GAAP") and contain all adjustments (consisting only
of normal recurring accruals) necessary to present fairly the Company's
consolidated financial position as of September 30, 1998, and the results of
operations and cash flows for the three months and nine months ended September
30, 1997 and 1998.

         Certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted. It is suggested that these financial
statements be read in conjunction with the Company's 1997 audited financial
statements and the notes related thereto. The results of operations for the nine
months period ended September 30, 1998 may not be indicative of the operating
results for the full year.

         As of September 30, 1998, the Company wholly-owned the following
subsidiaries:

         -- VersaTel Telecom Europe B.V.
         -- VersaTel Telecom Netherlands B.V.
         -- VersaTel Telecom Belgium N.V.
         -- Bizztel Telematica B.V.

         All intercompany assets, liabilities and transactions have been
eliminated in consolidation.

         In June 1998, the Financial Accounting Standards Board issued SFAS No.
133, "Accounting for Derivative Instruments and Hedging Activities". SFAS No.
133 establishes accounting and reporting standards requiring that every
derivative instrument (including certain derivative instruments embedded in
other contracts) be recorded in the balance sheet as either an asset or
liability measured as its fair value. It also requires that changes in the
derivative's fair value be recognized currently in earnings unless specific
hedge accounting criteria are met. Special accounting for qualifying hedges
allows a derivative's gains and losses to offset related results on the hedged
item in the income statement, and requires that a company must formally
document, designate, and assess the effectiveness of transactions that receive
hedge accounting.

                  SFAS No. 133 is effective for fiscal years beginning after
June 15, 1999 and can not be applied retroactively. The Company has not yet
quantified the impacts of adopting SFAS No. 133 on the financial statements and
have not determined the timing of or method of our adoption of SFAS No. 133.

2.       Financial Condition and Operations

         For the year ended December 31, 1997, the Company had a loss from
operating activities of NLG 19,273,250 and negative working capital of NLG
23,351,783 at December 31, 1997. For the nine-month period ended September 30,
1998, the loss from operating activities amounted to NLG 40,371,392 and the
positive working capital at September 30, 1998 amounted to NLG 203,132,512. In
addition, the Company had an accumulated deficit of NLG 25,209,080


                                      F-17

<PAGE>



as of December 31, 1997 and of NLG 65,580,280 as of September 30, 1998. The
Company expects to incur operating losses and net losses for the foreseeable
future as it incurs additional costs associated with the development and
expansion of the Company's network, the expansion of its marketing and sales
organization and the introduction of new telecommunications services. In
addition, prices in the telecommunications industry in Europe have declined in
recent years and, as competition continues to increase, the Company expects that
prices will continue to decline. Management of the Company believes that the
Company will be able to borrow additional financing in order to develop its
network and by that increasing traffic volume. Also, management believes that it
is able to reduce the cost of providing telecommunication services, commensurate
with the decline of the prices. To sustain its current and future level of
operations the Company issued a private debt offering with gross proceeds of
US$225,000,000 on May 20, 1998 repayable in 2008. The private debt offering
consists of 13 1/4% senior notes due 2008 and warrants to purchase 1,500,000
Ordinary Shares of the Company. The costs in connection with the private debt
offering of NLG 20.0 million have been capitalized and are being amortized over
the duration of the underlying offering (10 years).

3.       Recapitalization

         To increase the equity of the Company by means of the conversion of
subordinated debt and cash contribution by its shareholders, the Company has
completed the following four part Recapitalization.

         In February 1998, NeSBIC converted its NLG 4.5 million bridge loan into
Ordinary Shares of the Company. In addition, Telecom Founders and NeSBIC
invested an additional NLG 7.2 million in equity capital in the Company which
was formally contributed on April 17, 1998. In addition, NeSBIC and Cromwilld
converted their subordinated convertible notes totaling NLG 3.6 million into
Ordinary Shares of the Company in April 1998. The third component included a new
equity investment by Paribas of NLG 12.8 million. In May 1998, NeSBIC, Telecom
Founders, Paribas and NPM have invested an additional NLG 15.0 million in equity
capital. Accordingly, the invested equity in the Company has increased from NLG
7.0 million to NLG 50.1 million.

         The conversion price of NLG 3.36 per share used for the conversion of
the 1996 and 1997 loans was approved in separate shareholder resolutions, dated
March 2, 1998 and September 30, 1997, respectively.

         The estimated fair value at the date of the extinguishment of the
shareholder loans amounted to NLG 4.45 per share, which represented the price
paid by an unrelated party on April 8, 1998 for the Company's ordinary shares.
As the conversion took place very shortly thereafter on April 17, 1998, the
price paid by the new shareholder was deemed to be fair value on the date of
extinguishment.

         Cromwilld, one of the shareholders of the Company, has objected to the
above Recapitalization. Based upon advice from the Company's legal counsel, the
impact of this objection is considered to be remote.

4.       Construction in Progress

         The company continues to build out its network and is securing rights
of way for the Benelux Overlay Network. The resulting assets as of September 30,
1998 have been recorded at cost under the caption "Construction in progress."
Reference is also made to Note 6.

5.       Acquisition

         On May 29, 1998 and August 10, 1998, the Company acquired the shares of
Bizztel Telematica B.V. ("Bizztel") in two phases. The figures of Bizztel are
included in the financial statements as of September 30, 1998. The key figures
of Bizztel as included in the financial statements of VersaTel as of September
30, 1998 of VersaTel are sales of NLG 176,000, total assets NLG 311,000, total
equity of NLG (679,256) and net loss for the period of NLG (213,502).



                                      F-18

<PAGE>



         The Company applied the purchase accounting method. The goodwill, being
the difference between the purchase price amounting to NLG 1,131,827 in total
and the net asset value as of acquisition date, is being capitalized and
amortized in 5 years.

         Since the impact on the revenues, net income and earnings per share
data on the consolidated Company figures is not material, pro forma figures have
been omitted.

6.       Commitments Not Reflected in the Balance Sheet

         Commitments in connection to the roll-out of the Company's network, not
yet recorded on the balance sheet, amount to approximately NLG 36 million as of
September 30, 1998. Reference is also made to Note 4.

7.       Subsequent Event

         In November 1998 the Company acquired CSNet Group. The key figures of
CSNet Group as of July 31, 1998 are summarized as follows: sales NLG 2,023,000,
total assets NLG 1,491,000, and net income for the period ended July 31, 1998
NLG 173,000.










                                      F-19

<PAGE>




                                                                         ANNEX A

                                    GLOSSARY

         Access costs -- The costs paid by long distance carriers to the local
telephone companies for accessing the local networks of the local telephone
companies to originate and terminate long distance calls.

         ADM (Add-drop multiplexer) -- A multiplexer which controls cross
connect between individual circuits by software, permitting dynamic cross
connect of individual 64 kbps circuits within an El line.

         Bandwidth -- The range of frequencies that can be passed through a
medium, such as glass fibers, without distortion. The greater the bandwidth, the
greater the information-carrying capacity of such medium. For fiber optic
transmission, electronic transmitting devices determine the bandwidth, not the
fibers themselves. Bandwidth is measured in Hertz (analog) or Bits Per Second
(digital).

         Bps -- Bits per second; the basic measuring unit of speed in a digital
transmission system; the number of bits that a transmission facility can convey
between a sending location and a receiving location in one second.

         Carrier pre-selection -- The ability of end users to select the long
distance or international operator of their choice prior to the time their calls
are made.

         Carrier selection -- The ability of end users to select on a
call-by-call basis the long distance or international operator of their choice.

         Closed user group -- A group of customers with some affiliation with
one another and which are treated for regulatory purposes as not being the
public.

         Dark fiber -- Fiber that lacks the requisite electronic and optronic
equipment necessary to use the fiber for transmission.

         Facilities-based carrier -- A company that owns or leases its
international network facilities including undersea fiber optic cables and
switching facilities rather than reselling time provided by another
facilities-based carrier.

         Fiber-optic cable -- The medium of choice for the telecommunications
industry. Fiber is immune to electrical interferences and environmental factors
that affect copper wiring and satellite transmission. Fiber-optic technology
involves sending laser light pulses across glass strands in order to transmit
digital information. A strand of fiber-optic cable is as thick as a human hair
yet has more bandwidth capacity than a copper wire the width of a telephone
pole.

         Interconnect -- Connection of a telecommunications device or service to
the PSTN.

          ISDN -- Integrated Services Digital Network; switched network
providing end-to-end digital connectivity for simultaneous transmission of voice
and/or data over multiple multiplexed communications channels and employing
transmission and out-of-band signaling protocols that conform to
internationally-defined standards.

         Local loop -- That portion of the local telephone network that connects
the customer's premises to the local exchange provider's central office or
switching center. This includes all the facilities starting from the customer
premise interface which connects to the inside wiring and equipment at the
customer premise to a terminating point within the switching wire center.



                                       A-1

<PAGE>



         Mbps -- Megabits per second, a measurement of speed for digital signal
transmission expressed in millions of bits per second.

         NOC -- Network operations center.

         Nodes -- Locations within the network housing electronic equipment
and/or switches which serve as intermediate connection points to send and
receive transmission signals.

         Number Portability -- The ability of end users to keep their number
when changing operators.

         PBX (Private Branch Exchange) -- A switching system within an office
building that allows calls from outside to be routed directly to the individual
instead of through a central number. A PBX also allows for calling within an
office by way of four-digit extensions.

         POP (Points of Presence) -- Switches owned or leased by an
interexchange carrier that is located near a local exchange carrier's switch and
that enables the interexchange carrier to access the local exchange carrier's
customers and/or services.

         PSTN (Public Switched Telephone Network) -- A telephone network which
is accessible by the public through private lines, wireless systems and pay
phones.

         PTT (Postal, Telephone and Telegraph Company) -- The dominant carrier
or carriers in each Member State of the EU, until recently, often, but not
always, government-owned or protected.

         Reseller -- A carrier that does not operate its own transmission
facilities (although it may own its own switches or other equipment), but
obtains communications services from another carrier for resale to the public
for profit.

         SDH (Synchronous Digital Hierarchy) -- SDH is a set of standards for
optical communications transmission systems that define optical rates and
formats, signal characteristics, performance, management and maintenance
information to be embedded within the signals and the multiplexing techniques to
be employed in optical communications transmission systems. SDH facilitates the
interoperability of dissimilar vendors' equipment and benefits customers by
minimizing the equipment necessary for telecommunications applications. SDH also
improves the reliability of the local loop connecting customers' premises to the
local exchange provider, historically one of the weakest links in the service
delivery.

         Switch -- A sophisticated computer that accepts instructions from a
caller in the form of a telephone number. Like an address on an envelope, the
numbers tell the switch where to route the call. The switch opens or closes
circuits or selects the paths or circuits to be used for transmission of
information. Switching is a process of interconnecting circuits to form a
transmission path between users. Switches allow telecommunications service
providers to connect calls directly to their destination, while providing
advanced features and recording connection information for future billing.

         Traffic -- A generic term that includes any and all calls, messages and
data sent and received by means of telecommunications.

         WDM (Wavelength Division Multiplexing) -- A multiplexing technique
allowing multiple different signals to be carried simultaneously on a fiber by
allocating resources according to frequency on non-overlapping frequency bands.


                                       A-2

<PAGE>



                    PRINCIPAL EXECUTIVE OFFICE OF THE COMPANY

                       VersaTel Telecom International N.V.
                                 Paalbergweg 36
                           1105 BV Amsterdam-Zuidoost
                                 The Netherlands




                              INDEPENDENT AUDITORS

                                 Arthur Andersen
                             Prof. W.H. Keesomlaan 8
                               1183 DJ Amstelveen
                                 The Netherlands




                                 LEGAL ADVISERS

       As to U.S. Law                                     As to Dutch Law
     Shearman & Sterling                            Stibbe Simont Monahan Duhot
    599 Lexington Avenue                                Strawinskylaan 2001
New York, New York 10022-6069                            1077 ZZ Amsterdam
                                                          The Netherlands




             TRUSTEE, REGISTRAR, PRINCIPAL PAYING AND TRANSFER AGENT

                     United States Trust Company of New York
                            770 Broadway, 13th Floor
                            New York, New York 10003




                    LISTING AGENT, PAYING AND TRANSFER AGENT

                        Kredietbank, S.A. Luxembourgeoise
                               43, Boulevard Royal
                                L-2955 Luxembourg







<PAGE>



         No dealer,  salesperson or any other person has been authorized to give
any information or to make any  representations in connection with this Exchange
Offer other than those contained in this Prospectus, and, if given or made, such
information or representations must not be relied upon as having been authorized
by the  Company.  This  Prospectus  does  not  constitute  an offer to sell or a
solicitation  of an  offer  to buy any  security  other  than  those to which it
relates,  nor does it constitute an offer to sell or a solicitation  of an offer
to buy the notes in any  jurisdiction  where,  or to any  person to whom,  it is
unlawful to make such an offer or  solicitation.  Neither  the  delivery of this
Prospectus nor any sale made hereunder shall,  under any  circumstances,  create
any implication that the information  contained herein is correct as of any time
subsequent to the date hereof.

                                TABLE OF CONTENTS

                                                                           Page


Summary                                                                       1
Service of Process and Enforceability of Civil Liabilities                   15
Disclosure Regarding Forward-Looking Statements                              15
Presentation of Information                                                  16
Risk Factors                                                                 17
Use of Proceeds                                                              26
The Exchange Offer                                                           26
Exchange Rate Information                                                    34
Capitalization                                                               35
Selected Financial and Other Data                                            36
Management's Discussion and Analysis of Financial
  Condition and Results of Operations                                        38
Business                                                                     47
Management                                                                   62
Security Ownership of Principal Shareholders and Management                  67
Certain Relationships and Related Transactions                               68
Description of Certain Indebtedness                                          70
Description of the Exchange Notes                                            71
Certain Tax Considerations                                                  102
Plan of Distribution                                                        107
Legal Matters                                                               108
Independent Auditors                                                        108
Available Information                                                       108
General Listing Information                                                 109
Index to Financial Statements                                               F-1
Glossary                                                                    A-1





<PAGE>







                                     [logo]

                                    VERSATEL
                                     TELECOM
                               INTERNATIONAL N.V.


                                Offer to Exchange
                          13 1/4% Senior Notes due 2008
                               for all Outstanding
                          13 1/4% Senior Notes due 2008



















                                   PROSPECTUS



                               January 25, 1999





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