VERSATEL TELECOM INTERNATIONAL N V
424B3, 2000-08-23
TELEPHONE COMMUNICATIONS (NO RADIOTELEPHONE)
Previous: NATIONWIDE VL SEPARATE ACCOUNT-D, 497, 2000-08-23
Next: VANTAGEPOINT FUNDS, NSAR-A, 2000-08-23



                                                Filed pursuant to Rule 424(b)(3)
                                            Registration Statement No. 333-43938


                                     [LOGO]

                                OFFER TO EXCHANGE
                             any and all outstanding
                          11 1/4% Senior Notes due 2010
           (Euro 300,000,000 aggregate principal amount outstanding)
                                       for
                          11 1/4% Senior Notes due 2010
                                       of
                       VersaTel Telecom International N.V.


                           TERMS OF THE EXCHANGE OFFER

              We are offering to exchange your original 11 1/4% Senior Notes due
2010 for new 11 1/4% Senior Notes due 2010.

              o   If you decide to participate in the exchange offer, the
                  exchange notes will be issued to you in the same principal
                  amount as your original notes. The exchange notes will have
                  substantially the same terms as your original notes, except
                  that the exchange notes will be registered and will be able to
                  be resold without complying with the registration requirements
                  of the Securities Act of 1933. Any original notes not
                  exchanged will continue to have restrictions on their
                  transfer.

              o   The new notes will be listed of the Official Market of
                  Amsterdam Exchanges N.V.'s stock market.

              o   We will exchange all of your original notes that you validly
                  tender and do not withdraw.

              o   You may withdraw tenders of your original notes at any time
                  before the expiration of the exchange offer.

              o   The exchange offer expires at 5.00 p.m., London time, on
                  September 20, 2000, unless we extend the exchange offer.

              o   We will not receive any proceeds form the exchange offer.

              o   The exchange of your original notes into exchange notes will
                  not be a taxable exchange for U.S. federal income tax
                  purposes.

              Neither the Securities and Exchange Commission nor any state
securities commission has approved the exchange notes or determined that this
prospectus is accurate or complete. Any representation to the contrary is a
criminal offense.

              This investment involves risks. We urge you to read the "Risk
Factors" section of this prospectus beginning on page 20 which describes
specific risks associated with the exchange offer.

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

                 The date of this prospectus is August 21, 2000.


<PAGE>


                                TABLE OF CONTENTS



                                                                           Page

Incorporation of Certain Documents by Reference...............................3

Service of Process and Enforceability of Civil Liabilities....................4

Presentation of Information...................................................4

Prospectus Summary............................................................6

Risk Factors.................................................................20

Use of Proceeds..............................................................35

The Exchange Offer...........................................................36

Capitalization...............................................................46

Description of The Exchange Notes............................................47

Book-Entry...................................................................88

Taxation.....................................................................94

Plan of Distribution........................................................103

Legal Matters...............................................................104

Experts.....................................................................104

Where you can Find More Information.........................................105

General Listing Information.................................................105

Appendix A - Financial Statements of Svianed................................A-1

Appendix B - Financial Statements of VEW Telnet.............................B-1


                                       2
<PAGE>


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

              The following documents filed by us with the Securities and
Exchange Commission are incorporated by reference into this prospectus:

              o   VersaTel's Annual Report on Form 20-F/A for the year ended
                  December 31, 1999 filed on March 28, 2000; and

              o   6-K Filing - Quarterly Report on Form 6-K for the quarterly
                  period ended June 30, 2000 filed on August 14, 2000.

              All documents that we file under Section 13(a), 13(c), 14 or 15(d)
of the Securities Exchange Act of 1934 after the date of this prospectus and
before the termination of the exchange offer will be automatically incorporated
by reference into this prospectus and be a part of this prospectus. Later
statements in this prospectus or in documents incorporated by reference modify
or replace earlier statements on the same subject.

              This prospectus incorporates by reference documents that are not
presented in this prospectus or delivered with this prospectus. We will provide
these documents without charge to each person to whom this prospectus is
delivered upon the request of such person to: Investor Relations, VersaTel
Telecom International N.V., Hullenbergweg 101, 1101 CL Amsterdam- Zuidoost, The
Netherlands, telephone: +31-20-750 1051, facsimile: +31-20-750 1018. In order to
ensure timely delivery of documents, any request should be made no less than
five days prior to the expiration of the exchange offer.

                                       3
<PAGE>


           SERVICE OF PROCESS AND ENFORCEABILITY OF CIVIL LIABILITIES

              We are incorporated under the laws of The Netherlands and
substantially all of our assets are located outside the United States. In
addition, most of our 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 U.S. courts
predicated upon civil liabilities under the U.S. federal securities laws. The
United States and The Netherlands do not have a treaty providing for the
reciprocal recognition and enforcement of judgments, so U.S. judgments are not
directly enforceable in The Netherlands. However, a final judgment for the
payment of money obtained in a U.S. 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 U.S. 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, and that such judgment does not concern the
recognition of punitive damages, which have no bearing on the amount of damages
incurred. Notwithstanding the foregoing, there can be no assurance that U.S.
investors will be able to enforce against VersaTel, 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 on the members of the management or supervisory boards in an
original action predicated solely upon the federal securities laws of the United
States brought in a court of competent jurisdiction in The Netherlands against
VersaTel or such members.

              We are organized under the laws of The Netherlands and its
executive offices are currently located at Hullenbergweg 101, 1101 CL
Amsterdam-Zuidoost, The Netherlands, and our telephone number is
+31-20-430-4300.


                           PRESENTATION OF INFORMATION

              We publish our historical financial statements in Dutch guilders.
As of January 1, 2000, we prepare our financial statements in euros. Our
financial statements for 2000 contain a column converting euro amounts to U.S.
Dollars for comparison purposes. Our share capital has been redenominated in
euros in 2000.

              In this prospectus,

              o   references to "U.S. dollars" or "$" are references to the
                  currency of the United States,

              o   references to "Dutch guilders" or "NLG" are references to the
                  currency of The Netherlands,

              o   references to "Deutsche marks" or "DEM" are references to the
                  currency of Germany, and

                                       4
<PAGE>


              o   references to euros are references to the currency introduced
                  at the start of the third stage of Economic and Monetary Union
                  pursuant to the Treaty establishing the European Economic
                  Community, as amended by the Treaty on European Union.

              o   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.

              o   To obtain a current formulation of the value of Dutch guilders
                  in U.S. dollars, investors are required first to convert the
                  currency into euro at the fixed conversion rate of NLG 2.20371
                  per Euro 1.00 adopted by the Netherlands as of January 1, 1999
                  in connection with the implementation of the third stage of
                  Economic and Monetary Union. Investors should then convert the
                  resulting euro amount into U.S. dollars at the Noon Buying
                  Rate for euro. On August 14, 2000, the Noon Buying Rate for
                  euro was $0.90 per Euro 1.00.

              o   Unless otherwise indicated, the translations of Dutch guilders
                  into U.S. dollars have been made at NLG 2.44 per $1.00, based
                  on the noon buying rate in the City of New York for cable
                  transfers in euro as certified for customs purposes by the
                  Federal Reserve Bank of New York on June 30, 2000.

              o   Solely for the convenience of the reader, this prospectus
                  contains translations of certain Deutsche marks amounts into
                  Dutch guilders at specified rates. These translations should
                  not be construed as representations that the Deutsche marks
                  amounts actually represent such Dutch guilders amounts or
                  could be converted into Dutch guilders at the rate indicated
                  or at any other rate. Unless otherwise indicated, the
                  translations of German marks into Dutch guilders have been
                  made at the fixed conversion based on the euro rate for both
                  currencies of NLG 1.12674 per DEM 1.00.

              o   For a discussion of the effects of exchange rate fluctuations
                  of VersaTel, see "Management's Discussion and Analysis of
                  Financial Condition and Results of Operations" in our Form
                  20-F/A Annual Report for the fiscal year ended December 31,
                  1999, and our Form 6-K for the period ended June 30, 2000
                  incorporated by reference into this prospectus.

                                       5
<PAGE>


                               PROSPECTUS SUMMARY

              This summary highlights information contained elsewhere in this
prospectus. You should read the entire prospectus carefully, including the "Risk
Factors" section beginning on page 20 and the financial statements and the notes
to those statements which (for the purposes of the United States Securities and
Exchange Commission) we have incorporated by reference. Unless we state
otherwise in this prospectus or unless the context otherwise requires,
references herein to "VersaTel", "we", "our" and "us" are to VersaTel Telecom
International N.V. and its subsidiaries.

              Overview

              We are a rapidly growing, competitive communications network
operator in our target market of the Benelux and Northwest Germany. We are a
leading alternative to the former monopoly telecommunications carriers in these
regions. Our objective is to become the leading fully integrated provider of
local access, facilities-based broadband services, including voice, data and
Internet services, to customers in our target market. We provide high-quality,
competitively priced telecommunications, data and Internet services to four
targeted market segments:

              o   Business Services -- small- and medium-sized businesses
                  located throughout our target market.

              o   Local Access Services -- high bandwidth users within our
                  target market located near to and who may be directly
                  connected with our network.

              o   Data Services -- high bandwidth data customers with multiple
                  sites throughout our target market.

              o   Carrier Services -- other telecommunications, data and
                  Internet service providers.

              Our fully integrated broadband network provides end-to-end
connectivity to our customers. Our network has been designed to pass through all
the major population and business centers in the Benelux and to connect city
centers, business parks and buildings along its route. We believe that our
recent German acquisitions and the continued expansion of our network in Germany
will further our ability to provide local access services to German customers.
Our network's design consists of three fully integrated elements:

              o   Backbone Infrastructure -- multiple, integrated fiber optic
                  rings connecting major population and business centers in our
                  target market.

              o   Local Access Infrastructure -- high bandwidth fiber optic and
                  radio connectivity to customers along our network route.

              o   International Infrastructure -- fiber optic rings connecting
                  our network with points of presence in London, Dusseldorf,
                  Frankfurt and Paris.

              On June 11, 1999, we acquired Svianed, the third largest provider
of data services in The Netherlands. As a result of this acquisition, we now
provide data services to approximately 50 customers through Svianed's existing
network, which connects to over 600 buildings and utilizes over 700 leased lines
covering approximately 6,000 kilometers. On December 1, 1999 we acquired VEW
Telnet, a competitive network operator in the Northwest Rhine region of

                                       6
<PAGE>


Germany, from VEW Energie, a German power company. As a result of this
acquisition we now provide voice, data and Internet services to approximately
4,400 business customers in one of the highest density areas of Europe.

              We recently reorganized certain of our Internet activities into a
separate business unit and appointed a new senior management team recruited
primarily from MCI Worldcom's Internet subsidiary, UUNet, to manage these
activities. This unit, VersaTel Internet, will focus primarily on the small
business and residential Internet market across Western Europe. VersaTel
Internet will provide broadband Internet connectivity through DSL to deliver
business-rich content, applications and simple web hosting to the small business
market. VersaTel Internet will also provide consumer oriented content and
Internet access. It will consist of:

              o   Zon -- one of the largest residential ISP/portals in The
                  Netherlands with over 400,000 subscribers.

              o   VuurWerk -- a leading web hosting company in The Netherlands
                  targeting small- and medium-sized businesses with over 12,000
                  web hosting customers and 35,000 domain name registrations.

              o   CS Net -- a business-to-business e-commerce facilitator.

              o   ITinera -- a Belgian web-hosting company and ISP.

              o   24hours-- a business ISP/portal and Application Service
                  Provider ("ASP").

              o   Area 44 -- an ISP targeting small- and medium-sized businesses
                  and residential customers.

              We recently announced plans to create a new company with
NorthPoint Communications to deliver digital subscriber line (DSL) services
across Western Europe. This new company, VersaPoint, will combine NorthPoint's
DSL network deployment and operations expertise with our established broadband
local access network, DSL operations in the Benelux and Germany, and local
market and regulatory experience in Europe. We believe that our relationship
with VersaPoint will help us accelerate our ability to offer DSL services to
customers in all of our target markets.

              Recent Developments

              In May 2000, we purchased 80% of the outstanding common shares of
KomTel, a leading alternative fiber network operator in the Schleswig-Holstein
and Hamburg regions of Northern Germany, from the electric utility company,
Stadtwerke Flensburg GmbH and other shareholders for Euro 61.6 million in cash
and assumed approximately Euro 13.0 million of existing debt. Stadtwerke
Flensburg will retain a 20% interest in KomTel until 2002 at which point we have
an option to purchase and Stadtwerke Flensburg has the right to sell, the
remaining 20% for Euro 15.4 million.

                                       7
<PAGE>


              Summary of the Terms of the Exchange Offer


              The exchange offer relates to the exchange of up to Euro
300,000,000 aggregate principal amount of original notes for an equal aggregate
principal amount exchange notes. The exchange notes have substantially the same
terms as the original notes you hold, except that the exchange notes have been
registered under the Securities Act of 1933 and will be freely tradeable.

Securities Offered...................  We are offering Euro 300,000,000 in
                                       principal amount of our 11 1/4% Senior
                                       Notes due 2010 in exchange for an equal
                                       aggregate principal amount of our
                                       original 11 1/4% Senior Notes due 2010 on
                                       a one for one basis.

Registration Rights Agreement........  At the time we sold investors the
                                       original notes, we entered into a
                                       registration rights agreement which
                                       requires us to make this exchange offer.

                                       After the exchange offer is complete, you
                                       will no longer be entitled to exchange
                                       your original notes for registered notes.
                                       We may, in limited circumstances, be
                                       required to file a shelf registration
                                       statement under the Securities Act of
                                       1933 with respect to your original notes
                                       if you do not accept our exchange offer.
                                       We do not currently expect to have to
                                       file a shelf registration statement.

                                       If either this exchange offer is not
                                       completed or a shelf registration
                                       statement, if required, is not declared
                                       effective within certain time periods, we
                                       will be required to pay penalty interest
                                       on the original notes.

The Exchange Offer...................  We are offering to exchange Euro 1,000
                                       principal amount of exchange notes for
                                       each Euro 1,000 principal amount of your
                                       original notes. In order to be exchanged,
                                       your notes must be properly tendered and
                                       accepted. All original notes that are
                                       validly tendered and not withdrawn will
                                       be exchanged.

Ability to Resell Exchange Notes.....  We believe that exchange 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
                                       if:

                                       o  the exchange notes issued in the
                                          exchange offer are being acquired in
                                          the ordinary course of your 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 exchange notes issued
                                          to you in the exchange offer; and

                                       o  you are not our affiliate (as defined
                                          under the Securities Act of 1933).

                                       8
<PAGE>


                                       If this belief is inaccurate and you
                                       transfer any exchange notes issued to you
                                       in the exchange offer without delivering
                                       a prospectus which meets the requirements
                                       of the Securities Act of 1933 or without
                                       an exemption from these requirements, you
                                       may incur liability under the Securities
                                       Act of 1933. We do not assume any
                                       liability if you do and we will not
                                       indemnify you.

                                       If you are a broker-dealer and wish to
                                       exchange original notes that you received
                                       as a result of market-making or other
                                       trading activities, you must agree to
                                       deliver this prospectus in connection
                                       with the sale of exchange notes you
                                       receive in this exchange offer.

People Excluded from the
Exchange Offer.......................  You may not participate in the exchange
                                       offer if you are:

                                       o  a holder of original notes in any
                                          jurisdiction in which the exchange
                                          offer is not, or your acceptance will
                                          not be, legal under the applicable
                                          securities or blue sky laws of that
                                          jurisdiction; or

                                       o  a holder of original notes who is an
                                          affiliate of VersaTel.

Consequences of Failure to Exchange
Your Notes...........................  You may suffer adverse consequences if
                                       you fail to exchange your original notes.
                                       Following the completion of the exchange
                                       offer, except as set forth above and in
                                       the registration rights agreement we
                                       refer to, you will not have any further
                                       registration rights and your original
                                       notes will continue to be subject to
                                       restrictions on transfer. Accordingly, if
                                       you do not participate in the exchange
                                       offer, your ability to sell your original
                                       notes could be aversely affected.

Expiration Date......................  The exchange offer expires at 5.00 p.m.
                                       London time, on September 20, 2000, the
                                       expiration date, unless we extend the
                                       exchange offer.

Conditions to the Exchange Offer.....  The exchange offer has certain customary
                                       conditions that may be waived by us.
                                       There is no minimum amount of original
                                       notes that must be tendered to complete
                                       the exchange offer.

Procedures for Tendering Your
Notes................................  If you wish to tender your original notes
                                       for exchange in the exchange offer you or
                                       the custodial entity through which you
                                       hold your exchange notes must send to The
                                       Bank of New York, the exchange agent, on
                                       or before the expiration date of the
                                       exchange offer:

                                       o  a duly completed letter of transmittal
                                          to the exchange agent at its address
                                          specified in the letter of
                                          transmittal; and

                                       9
<PAGE>


                                       o  if you do not hold your position
                                          through DTC, Euroclear or Clearstream,
                                          certificates for your original notes
                                          must be received by The Bank of New
                                          York along with the letter of
                                          transmittal; or

                                       o  for holder who hold their positions
                                          through the Depository Trust Company,
                                          a computer-generated message
                                          transmitted by means of the Depository
                                          Trust Company's Automated Tender Offer
                                          Program ("ATOP") system and received
                                          by the exchange agent as 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"; or

                                       o  holders who hold their position
                                          through Euroclear and Clearstream must
                                          adhere to the procedures described in
                                          "The Exchange Offer - Procedures for
                                          tendering your original notes.

Withdrawal Rights....................  You may withdraw the tender of your
                                       original notes at any time prior to 5.00
                                       p.m. London time, on the expiration date.

U.S. Tax Considerations..............  The exchange of notes will not be a
                                       taxable event for U.S. federal income tax
                                       purposes. You will not recognize any
                                       taxable gain or loss or any interest
                                       income as a result of the exchange. For
                                       additional information regarding the U.S.
                                       federal income tax consequences of the
                                       exchange, you should read the discussion
                                       under the heading "Taxation - United
                                       States Federal Income Taxation".

Use of Proceeds......................  We will not receive any proceeds from the
                                       issuance of the exchange notes in the
                                       exchange offer. We will pay all expenses
                                       incidental to the exchange offer.

Exchange Agent.......................  The Bank of New York is serving as the
                                       exchange agent. Its address, telephone
                                       numbers and facsimile numbers are:

                                       In the U.S.A.:
                                       The Bank of New York
                                       Attention:  Gertrude Jeanpierre
                                       Reference:  VersaTel Exchange Offer
                                       101 Barclay Street
                                       New York,  New York 10286
                                       Tel:  (212) 815-5920
                                       Fax:  (212) 815-6339

                                       In the United Kingdom:
                                       The Bank of New York
                                       Attention:  Emma Wilkes
                                       Reference:  VersaTel Exchange Offer
                                       30 Cannon Street
                                       London EC4M 6XH

                                       10
<PAGE>


                                       Tel:  (44-20) 7964-7235
                                       Fax:  (44-20) 7964-7294

         Please review the information contained under the heading "The Exchange
Offer" for more detailed information concerning the exchange offer.


                                       11
<PAGE>


                    Summary Description of the Exchange Notes

              The exchange notes to be issued to you in the exchange offer will
evidence the same obligations as the notes you currently hold. The indenture
that currently governs your original notes is the same indenture that will
govern the exchange notes. The terms of the exchange notes will be substantially
the same as the original notes, except that there will be no legends on the
exchange notes restricting their transfer and the exchange notes will be
registered under the Securities Act of 1933 instead of having registration
rights. You can find more detailed description of the indenture under the
section headed "Description of Exchange Notes".

Notes Offered........................  Euro 300,000,000 principal amount of
                                       11 1/4% Senior Notes due 2010.

Maturity Date........................  March 30, 2010.

Interest Payment Dates...............  March 30 and September 30 of each year,
                                       commencing September 30, 2000.

Ranking..............................  The exchange notes will be our general
                                       unsecured 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 our
                                       existing notes. At June 30, 2000, we had
                                       approximately Euro 1.7 billion of
                                       consolidated indebtedness.

                                       Substantially all of our assets and
                                       liabilities (other than the existing
                                       notes) are owned by our restricted
                                       subsidiaries. We are a holding company
                                       with limited assets and operate our
                                       business through our restricted
                                       subsidiaries. Any right of VersaTel 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 subordinated to all existing and
                                       future third-party indebtedness and
                                       liabilities, including trade payables, of
                                       our subsidiaries. At June 30, 2000, our
                                       subsidiaries would have had total
                                       liabilities of Euro 227.6 million
                                       reflected on our consolidated balance
                                       sheet.

Optional Redemption..................  VersaTel may redeem the exchange notes,
                                       in whole or in part, at any time on or
                                       after March 30, 2005, at the redemption
                                       prices set forth in this prospectus, plus
                                       accrued and unpaid interest, liquidated
                                       damages, and additional amounts, if any,
                                       to the date of redemption.

                                       Before March 30, 2003, VersaTel may
                                       redeem up to 35% of the exchange notes
                                       with the net proceeds of one or

                                       12
<PAGE>


                                       more equity offerings received by, or
                                       invested in, VersaTel at a redemption
                                       price of 111 1/4% of the principal amount
                                       thereof, plus accrued and unpaid
                                       interest, and additional amounts, if any,
                                       to the redemption date; provided that at
                                       least 65% of the aggregate original
                                       principal amount of the exchange notes
                                       remains outstanding thereafter. You
                                       should read "Description of the Exchange
                                       Notes -- Optional Redemption" for further
                                       information on VersaTel's right to redeem
                                       the exchange notes.

                                       The exchange notes may also be redeemed
                                       at the option of VersaTel, in whole but
                                       not in part, at any time at a redemption
                                       price equal to the aggregate principal
                                       amount thereof, together with accrued and
                                       unpaid interest, and additional amounts,
                                       if any, to the redemption date and all
                                       additional amounts then due and which
                                       would become due as a result of the
                                       redemption or otherwise, in the event of
                                       changes affecting Netherlands withholding
                                       taxes. You should read "Description of
                                       the Exchange Notes -- Redemption for
                                       Taxation Reasons" for further discussion
                                       of VersaTel's options in this regard.

Withholding Taxes;
Additional Amounts...................  Unless required by law, all payments by
                                       VersaTel in respect of the exchange 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, VersaTel will
                                       be required to pay any additional amounts
                                       as may be necessary in order that the net
                                       amounts received by the holders 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 exchange notes
                                       in the absence of such withholding or
                                       deduction. See "Description of the
                                       Exchange Notes -- Withholding Taxes."

Change of Control....................  Upon a change of control, holders of the
                                       exchange notes will have the rights to
                                       require VersaTel to purchase their
                                       exchange notes in whole or in part at a
                                       price in cash 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 -
                                       Repurchase of Notes upon a Change of
                                       Control."

Certain Covenants....................  The indenture will contain covenants
                                       that, among other things limit our
                                       ability to:

                                       o incur additional indebtedness,

                                       13
<PAGE>


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

                                       o make investments,

                                       o issue or sell capital stock of
                                         restricted subsidiaries,

                                       o create certain liens,

                                       o sell assets,

                                       o in the case of restricted subsidiaries,
                                         guarantee indebtedness,

                                       o engage in transactions with affiliates,
                                         and

                                       o consolidate, merge or transfer all our
                                         assets on a consolidated basis.

                                       These covenants are subject to a number
                                       of important exceptions and
                                       qualifications. See "Description of the
                                       Exchange Notes-- Certain Covenants".

Clearance and Settlement.............  The exchange notes will clear in
                                       book-entry form through DTC, Euroclear
                                       and Clearstream.

Trustee and Paying Agent.............  The Bank of New York.

Listing..............................  The exchange notes will be listed on the
                                       Official Market of Amsterdam Exchanges
                                       N.V.'s stock market.

Risk Factors.........................  See "Risk Factors" beginning on page 20
                                       for a discussion of certain factors which
                                       should be considered carefully by
                                       prospective investors in evaluating an
                                       investment in the exchange notes.

              For additional information concerning the exchange notes, see
"Description of the Exchange Notes."

                                       14
<PAGE>


                       SUMMARY FINANCIAL DATA OF VERSATEL

              The following summary financial data of VersaTel as of and for the
years ended December 31, 1997, 1998 and 1999, has been prepared in accordance
with U.S. GAAP and derived from our historical financial statements that have
been audited by Arthur Andersen, independent public accountants. The following
table also presents summary consolidated financial date for the interim periods
ended June 30, 1999 and June 30, 2000, which has been derived from our unaudited
interim financial statements. Our consolidated financial statements have been
prepared in accordance with U.S. GAAP. You should read the following information
together with our historical financial statements (including the notes) that are
included in the information we are incorporating by reference.

<TABLE>
<CAPTION>

                                                           Fiscal Year Ended December 31,              Six months ended June 30,
                                                   --------------------------------------------    --------------------------------
                                                      1997       1998        1999        1999        1999        2000        2000
                                                   --------    --------    --------    --------    --------    --------    --------
                                                       NLG        NLG         NLG        $(1)         NLG        Euro        $(1)
                                                                       (in thousands, except per share amounts)

<S>                                                  <C>         <C>        <C>          <C>         <C>         <C>         <C>
Revenue ........................................     18,896      39,561     129,000      55,844      39,125      75,679      71,895
Operating expenses:
  Cost of revenue, excluding
    depreciation and amortization ..............     17,405      31,821     100,615      43,556      30,637      55,284      52,520
  Selling, general and
    administrative .............................     17,527      47,733     182,483      78,997      75,319      89,728      85,242
  Depreciation and amortization ................      3,237       6,473      58,206      25,197      11,153      36,653      34,820
                                                   --------    --------    --------    --------    --------    --------    --------
    Total operating expenses ...................     38,169      86,027     341,304     147,750     117,109     181,665     172,582
                                                   --------    --------    --------    --------    --------    --------    --------
Loss from operations ...........................    (19,273)    (46,466)   (212,304)    (91,906)    (77,984)   (105,986)   (100,687)
Interest expense, net ..........................        534      25,810     128,943      55,819      42,917      49,648      47,165
Currency loss (gain), net ......................         53      (5,146)     96,267      41,673      66,786      25,325      24,059
Result from investments ........................       --          --          --          --          --         2,267       2,154
                                                   --------    --------    --------    --------    --------    --------    --------
Net loss before income taxes ...................    (19,860)    (67,130)   (437,514)   (189,398)   (187,687)   (178,692)   (169,757)
Credit from (Provision for)
 income taxes ..................................       --            (7)        962         416         454          41          39
                                                   --------    --------    --------    --------    --------    --------    --------
  Loss before minority share ...................    (19,860)    (67,137)   (436,552)   (188,982)   (188,141)   (178,651)   (169,718)
  Minority share ...............................       --          --           372        (161)       --           792         753
                                                   --------    --------    --------    --------    --------    --------    --------
  Net loss .....................................    (19,860)    (67,137)   (436,180)   (188,821)   (188,141)   (177,859)   (168,965)
                                                   ========    ========    ========    ========    ========    ========    ========

Net loss per share basic and
  diluted(2) ...................................      (1.10)      (2.06)      (8.56)      (3.71)      (4.81)      (2.14)      (2.04)
Weighted average number of
shares outstanding(2) ..........................     18,084      32,622      50,929      50,929      39,105      83,016      83,016
Financial Data:
EBITDA(3) ......................................    (16,036)    (39,993)   (154,098)    (66,709)    (66,831)    (69,333)    (65,867)
Capital expenditures ...........................     14,516      77,255     383,014     165,807     132,462     177,152     168,294
Loss plus fixed charges (4) ....................    (19,828)    (84,133)   (369,589)   (159,915)   (127,814)   (179,158)   (170,200)
Ratio of earnings to fixed
  Charges (4) ..................................      (35.7)      (2.23)      (2.35)      (2.35)      (2.56)      (2.45)      (2.45)
</TABLE>


<TABLE>
<CAPTION>
                                                       Fiscal Year Ended December 31,          As of June 30,
                                                ------------------------------------------   --------------------
                                                  1997      1998         1999       1999       2000        2000
                                                --------  --------   -----------  --------   ---------  ---------
                                                   NLG      NLG           NLG       $(1)       Euro        $(1)
                                                           (in thousands, except per share amounts)
<S>                                                <C>     <C>        <C>         <C>        <C>        <C>
Balance Sheet Data:
Cash and restricted cash.......................    1,495   583,570    2,315,724   1,002,478  1,580,907  1,501,861
Working capital (excluding cash and
restricted cash)...............................  (24,774)  (46,851)    (227,904)    (98,660)  (132,431)  (125,810)
Capitalized finance cost.......................     --      28,750       62,265      26,955     44,920     42,674
Property, plant and equipment, net.............   13,619    38,608      512,790     221,987    373,714    355,028
Construction in progress.......................     --      46,019      180,271      78,039    115,831    110,039
Goodwill.......................................     --       4,556      434,072     187,910    252,499    239,874
Total assets...................................   19,331   723,397    3,665,035   1,586,595  2,519,869  2,393,875
Total long-term obligations (including
current portion)...............................    8,492   688,796    2,222,832     962,265  1,702,569  1,617,441
Total shareholders' equity (deficit)...........  (18,214)  (34,073)   1,118,757     484,310    574,020    545,318
</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 June 30,
      2000 of NLG 2.31 per $1.00 and euro amounts have been translated into
      U.S. dollars at $0.95 per Euro 1.00 the noon buying rate in The City of
      New York for cable transfers in euros as certified for customs purposes
      by The Federal Reserve Bank of New York on June 30, 2000.

(2)   As adjusted to give effect to a 2-to-1 stock split on April 13, 1999.

                                       15
<PAGE>


(3)   EBITDA consists of earnings (loss) before interest expense, income taxes,
      depreciation, amortization, foreign exchange gain (loss) and results from
      investments. 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 our 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 our 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.

(4)   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 19.8 million in 1997, NLG
      84.1 million in 1998, NLG 369.6 million in 1999, NLG 127.8 million for
      the six months ended June 30, 1999 and Euro 175.5 million for the six
      months ended June 30, 2000.

                                       16
<PAGE>


             Unaudited Pro Forma Consolidated Financial Information

       The following unaudited pro forma financial information of VersaTel has
   been prepared by VersaTel in accordance with U.S. GAAP and is derived from,
   and should be read in conjunction with, the historical financial statements
   of VersaTel, Svianed and VEW Telnet. The unaudited pro forma statement of
   operations data for the year ended December 31, 1999 give effect to the
   Svianed acquisition and Telnet acquisition (together, the "Transactions") as
   if they had occurred on January 1, 1999.

       The unaudited pro forma financial information set forth below reflects
   pro forma adjustments that are based upon available information and certain
   assumptions that VersaTel believes are reasonable. The acquisitions of
   Svianed and VEW Telnet will be accounted for under the acquisition method of
   accounting and, accordingly, this method of accounting has been applied in
   the unaudited pro forma financial information. Under the acquisition method
   of accounting, the purchase price is allocated to the assets acquired and
   liabilities assumed based on their estimated fair values at the time of the
   acquisition of Svianed and VEW Telnet, respectively. Estimates of the fair
   values of the Svianed and VEW Telnet assets and liabilities have been
   combined with the recorded values of the assets and liabilities of VersaTel
   in the unaudited pro forma financial information. The estimates of fair value
   of assets and liabilities are based on a number of assumptions which
   management believe to be reasonable but which are subject to change. Such
   changes could include, among other things, changes in the classification and
   useful lives of intangible assets and the related amortization expense from
   amounts presented in the pro forma financial information.

       The unaudited pro forma financial information is presented for
   illustrative purposes only and is not necessarily an indication of the
   results that would have been achieved had such transactions been consummated
   as of the dates indicated or that may be achieved in the future. The
   unaudited pro forma financial information and accompanying notes should be
   read in conjunction with "Management's Discussion and Analysis of Financial
   Condition and Results of Operation" in our Form 20/F/A and Form 6-K
   incorporated by reference into this prospectus.


                                       17
<PAGE>


                       VERSATEL TELECOM INTERNATIONAL N.V.

            Unaudited Pro Forma Consolidated Statements of Operations

                      For the Year ended December 31, 1999
                    (In thousands, except for per share data)


<TABLE>
<CAPTION>

                                                      HISTORICAL                                          PRO FORMA(1)
                                                      ----------                                          ------------
                                  Jan--Dec      Jan--May      Jan--Nov      Jan--Nov 1999        Year ended December 31, 1999
                                  ---------     ---------     --------      -------------        ----------------------------
                                    1999         1999           1999
                                    ----         ----           ----
                                   VersaTel     Svianed     VEW Telnet        VEW Telnet     adjustments           COMBINED
                                  ---------     ----------------------      -------------   -------------- -----------------------
                                     NLG           NLG          DEM             NLG(2)           NLG           NLG         US$(3)
<S>                               <C>           <C>           <C>              <C>             <C>           <C>         <C>
Revenue.......................     129,000       27,182        36,482          41,106                         197,288      85,406
Operating expenses:
  Cost of revenue,
  excluding depreciation
  and amortization............     100,615       12,458        33,332          37,556                         150,629      65,207

  Selling, general and
  administrative..............     182,483        6,336        40,265          45,368                         234,187     101,380

  Depreciation and
  amortization................      58,206        4,169        12,250          13,803            22,922 (4)    99,100      42,900
                                  ---------     --------      --------        --------                       ---------   ---------
    Total operating
  expenses....................     341,304       22,963        85,847          96,727                         483,916     209,487
                                  ---------     --------      --------        --------                       ---------   ---------
Loss from operations..........    (212,304)       4,219       (49,365)        (55,621)                       (286,628)   (124,081)
Other Income (expenses):
  Income (loss) from
  investments.................          --           --        (2,602)         (2,932)                         (2,932)     (1,269)
  Currency gain (loss)........     (96,267)         (82)          --              --                          (96,349)    (41,710)
  Interest income.............      28,342           56         3,439           3,875                          32,273      13,971
  Interest expense............    (157,285)        (244)       (1,325)         (1,493)         (105,588)(5)  (264,610)   (114,550)
  Other expense, net..........          --           --          (924)         (1,041)                         (1,041)       (451)
                                  ---------     --------      --------        --------                       ---------   ---------
Total other expenses, net         (225,210)        (270)       (1,412)         (1,591)                       (332,659)   (144,009)
                                  ---------     --------      --------        --------                       ---------   ---------
  Net income (loss) before
  income taxes................    (437,514)       3,949       (50,777)        (57,212)                       (619,287)   (268,090)
  Provision for income
  taxes(7)....................         962       (1,294)       (1,398)         (1,575)            1,294 (6)      (613)       (265)
                                  ---------     --------      --------        --------                       ---------   ---------
  Income (loss) before
  minority interest...........    (436,552)       2,655       (52,175)        (58,787)                       (619,900)   (268,355)
Minority loss.................         372           --            --              --                             372         161
                                  ---------     --------      --------        --------                       ---------   ---------
Net income (loss).............    (436,180)       2,655       (52,175)        (58,787)                       (619,528)   (268,194)
                                  =========     ========      ========        ========                       =========   =========
Net loss per share
 outstanding (basic and
 diluted).....................       (8.56)                                                                    (12.16)      (5.27)
Weighted average
number of shares
  outstanding(8)..............      50,929                                                                     50,929      50,929
EBITDA(9).....................    (154,098)       8,388       (38,039)        (42,859)                       (188,569)    (81,632)
Capital expenditures..........     383,014        4,956        25,621          28,875                         416,845     180,456
</TABLE>


----------

(1)      Pro forma for the Svianed and Telnet acquisitions, assuming the
         acquisitions had taken place effective January 1, 1999.

(2)      Solely for the convenience of the reader, Deutsche mark amounts have
         been translated into Dutch guilders at the fixed conversion based on
         the euro rate for both currencies of NLG 1.12674 per DEM 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 June 30,
         2000 of NLG 2.31 per $1.00.


     (footnotes continued on following page)

                                       18

<PAGE>


(4)      Reflects the amortization of goodwill and the depreciation of the long
         term network agreement over the period prior to the VEW Telnet
         acquisition.

                                                                        NLG
                                                                   -------------
                                                                       (in
                                                                     thousands)
             Amortization of goodwill..........................        20,445
             Depreciation of long term network agreement.......         2,477
                                                                       ------
             Total adjustment..................................        22,922
                                                                       ======

         Goodwill reflects the excess of the acquisition price of Svianed and
         VEW Telnet over the fair value of the assets and liabilities of Svianed
         and VEW Telnet. The book value of tangible assets acquired and
         liabilities assumed are assumed to approximate fair value. The excess
         of purchase price over the fair value of tangible assets acquired and
         liabilities assumed was allocated to assets acquired based on
         management's best estimate, based on discussion with VersaTel's
         advisors and preliminary analysis of available financial and
         non-financial data of the fair value of such assets.

                                                                      NLG
                                                                 ---------------
                                                                  (in thousands)
             Total purchase price for Svianed and VEW Telnet
             (including NLG 9,593 of acquisition costs)........       479,556
             Fair value of tangible assets acquired and
             liabilities assumed...............................       (67,260)
                                                                     --------
             Goodwill recorded.................................       412,296
                                                                     =========

         In order to reflect a full year of goodwill amortization, the above
         mentioned goodwill recorded has been amortized over twelve months.
         Goodwill is amortized over a period of 10 years.

         Certain telecommunications equipment was acquired in the VEW Telnet
         acquisition under the long term network agreement for NLG 81,085 to be
         depreciated over 30 years. The above depreciation has been calculated
         as if the telecommunications equipment had been acquired at January 1,
         1999.

(5)      Interest expense reflects (i) NLG 74.4 million of interest expense
         relating to our offering of the original notes, NLG 26.4 million of
         interest expense relating to the offering of 4% Senior Convertible
         notes due 2005, (ii) amortization expenses relating to deferred
         financing costs incurred in connection with our offering of the
         original notes and the offering of 4% Senior Convertible notes due
         2005, amounting to NLG 3.8 million, and (iii) amortization expenses
         relating to discount incurred in connection with our offering of the
         original notes amounting to NLG 1.0 million.

(6)      Pro forma for Svianed assuming the acquisition had taken place
         effective January 1, 1999. The Svianed provision for income taxes is
         therefore eliminated.

(7)      The provision for income taxes charge in VEW Telnet relates to the
         write-down of a deferred tax asset.

(8)      As adjusted to give effect to a 2-for-1 stock split on April 13, 1999.

(9)      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 management's discretionary use (due
         to covenant restrictions, debt service payments, the expansion of our
         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.

                                       19
<PAGE>


                                  RISK FACTORS

              You should carefully consider the risks described below and the
         other information in this prospectus.

         Our history of substantial net losses may continue indefinitely and
         make it difficult to fund our operations.

              For the year ended December 31, 1999 we had a pro forma loss from
         operating activities of NLG 286.6 million and an actual historical loss
         from operating activities of NLG 212.3 million. For the year ended
         December 31, 1998, we had a loss from operating activities of NLG 46.5
         million and for the year ended December 31, 1997, we had a loss from
         operating activities of NLG 19.3 million. In addition, we had an
         accumulated deficit of Euro 417.7 million and Euro 239.8 million as of
         June 30, 2000 and December 31, 1999, respectively. We expect to
         continue to incur significant further operating losses for the
         foreseeable future as we incur additional costs in the build out of our
         network, the expansion of our marketing and sales force and the
         introduction of new communications services and products, including our
         Internet and DSL services. For the six months ended June 30, 2000, we
         had a loss from operating activities of Euro 106.0 million, as compared
         to a net loss from operating activities of Euro 35.4 million for the
         comparable 1999 period. As a result of this expansion and acceleration
         of our business activities, our consolidated net current assets and
         shareholders' equity have decreased and our total and per share losses
         before extraordinary items and our net loss have increased since the
         end of our last financial year compared to the corresponding period in
         the prior year. In addition, the acquisitions of Svianed, VEW Telnet
         and KomTel have caused us to incur additional operating losses.
         Although we have experienced revenue growth since we commenced
         operations in 1995, there can be no assurance our revenues will
         continue to grow. You should also be aware that the prices of voice,
         data and Internet communications services have fallen significantly in
         Europe in recent years, and as competition increases, we expect that
         prices will continue to decline. As the cost of providing services
         decreases, we expect these price reductions to be at least partially
         offset, but you should be aware that we cannot be certain that we will
         achieve or, if achieved, be able to maintain operating profits in the
         future.

         Our substantial indebtedness may hinder our growth and put us at a
         competitive disadvantage.

              We have substantial indebtedness. In May 1998, we issued and sold
         units consisting of $225,000,000 13 1/4% Senior Notes due 2008 and
         warrants to purchase 3,000,000 (as adjusted) of our ordinary shares
         (the "First High Yield Offering"). In December 1998, we issued and sold
         units consisting of $150,000,000 13 1/4% Senior Notes due 2008 and
         warrants to purchase 2,000,100 (as adjusted) ordinary shares of the
         Company (the "Second High Yield Offering"). In July 1999, we issued and
         sold $180,000,000 11 7/8% Senior Dollar Notes due 2009 and
         Euro 120,000,000 11 7/8% Senior Euro Notes due 2009 (the "Third High
         Yield Offering" and, together with the First High Yield Offering and
         the Second High Yield Offering, the "High Yield Offerings"), which was
         used in part to refinance interim loans (the "Interim Loans") used for
         the purpose of financing in part our acquisition of Svianed. In
         December 1999 we issued and sold 15,000,000 ordinary shares and
         Euro 300,000,000 4% Senior Convertible Notes due 2004 (the "First
         Convertible Note Offering"), the proceeds of which were used in part to
         fund capital expenditures related to VEW Telnet, the roll-out of our
         DSL network, as well as to finance our initial investment in
         VersaPoint, for working capital and other general corporate purposes.
         In March 2000, simultaneously with the closing of the offering of the
         original notes (the "Fourth High Yield Offering"), we issued and sold
         Euro 300,000,000 in aggregate principal amount of 4% Senior Convertible
         Notes due 2005 (the "Second Convertible Note Offering") and 10,200,000
         (of which 5,100,000 was sold by certain selling shareholders) of our
         ordinary shares (the "Share Offering"). As of June 30, 2000, our total
         long-term obligations (including current portion) were approximately
         Euro 1,702.6 million. Subject to limits imposed by our indebtedness, we
         may continue to incur substantial additional indebtedness because the
         indentures governing the notes issued in the First High Yield Offering
         (the "First Notes"), the notes issued in the Second High Yield Offering
         (the "Second Notes"), the notes issued in the

                                       20
<PAGE>


         Third High Yield Offering (the "Third Notes"; and together with the
         First Notes and the Second Notes, the "Existing High Yield Notes") and
         the original notes (together with the Existing High Yield Notes, the
         "High Yield Notes"), as well as the convertible notes issued in the
         First Convertible Note Offering (the "First Convertible Notes") and the
         Second Convertible Note Offering (the "Second Convertible Notes" and,
         together with the First Convertible Notes, the "Convertible Notes") do
         not limit the amount of indebtedness that we may incur to finance the
         cost of the development of our network.

         Covenants in our debt agreements restrict our ability to borrow and
         invest, which could impair our ability to expand or finance our future
         operations.

              The indentures governing our High Yield Notes, including the
         indenture that will govern the exchange notes, contain a number of
         covenants that impose significant operating and financial restrictions
         on us and our subsidiaries. These restrictions significantly limit, and
         in some cases prohibit, among other things, our and certain of our
         subsidiaries' ability to incur more indebtedness, create liens on
         assets, enter into business combinations or engage in certain
         activities with our subsidiaries. A failure to comply with these
         restrictions would constitute a default under the indentures governing
         the High Yield Notes, as well as under the First Convertible Notes, and
         as a consequence the High Yield Notes, the Convertible Notes and the
         exchange notes could become immediately due and payable, which would
         seriously adversely affect our business and our shareholders' equity.

              Our high level of indebtedness and the limits imposed by our
         indebtedness could have the following effects, among others:

         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, our capital expenditure requirements and the
                  interest payments on our outstanding debt,

         o        we will be unable to use a significant portion of our cash
                  flow in our business and we may be unable 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 be unable 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.

              In order to obtain additional flexibility with respect to our
         operations generally and VersaTel Internet and the acquisition of
         wireless licenses in particular, we may seek consents from holders of
         our Existing High Yield Notes to amend certain of our covenants. Such
         consents would likely involve the payment of fees to such holders. We
         can provide no assurance, however, that we will successfully obtain
         such consents on satisfactory terms. If we are unable to obtain such
         consents, we may not be able to develop and operate VersaTel Internet
         and our wireless operations as we currently intend.

              We are currently holding a substantial amount of cash which is
         being maintained in U.S. government securities and European commercial
         paper.

                                       21
<PAGE>


         Despite current levels of indebtedness, we may still be able to incur
         substantially more indebtedness, which could intensify the risks
         described above.

              The indentures governing our indebtedness do not limit the amount
         of indebtedness that may be incurred to finance the cost of development
         of our network and for certain other purposes and permit us to incur a
         significant amount of additional indebtedness in the future. Much of
         that indebtedness will likely be secured. Consequently, in the event of
         a bankruptcy, liquidation, dissolution, reorganization or similar
         proceedings, the holders of any secured indebtedness will be entitled
         to proceed against the collateral that secures such indebtedness and
         such collateral will not be available for satisfaction of any amounts
         owed under the exchange notes. In addition, our failure to comply with
         the covenants and restrictions contained in the agreements governing
         any additional borrowings could trigger defaults under such agreements.
         If we incur additional indebtedness, the related risks that we now face
         could intensify. We anticipate that we will incur additional
         indebtedness in the future.

         Our holding company structure will effectively subordinate the exchange
         notes to the obligations of our subsidiaries.

              In December 1998, we transferred substantially all of our assets
         and liabilities (except for our then-existing public indebtedness) to
         our subsidiaries. Since that transfer, we have been 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 amounts due on our existing indebtedness or to make any funds
         available for such payment. Therefore, our operating cash flow and
         ability to meet our debt obligations, including the exchange notes,
         will depend on the cash flow provided by our subsidiaries in the form
         of loans, dividends or other payments to us as a shareholder. The
         ability of our subsidiaries to make such payments to us will depend on
         their earnings, tax considerations and legal restrictions. 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 a shareholder and, consequently, there may not be
         any assets available for payment to holders of our indebtedness,
         including the exchange notes. The exchange notes, therefore, are
         effectively subordinated to the obligations of our subsidiaries. At
         June 30, 2000, our subsidiaries would have had total liabilities of
         Euro 227.6 million reflected on our consolidated balance sheet.

         Possible inability to meet our debt service obligations may result in
         our outstanding indebtedness becoming due and payable.

              Our consolidated net interest expense for the year ended December
         31, 1999, after giving pro forma effect to the offering of the original
         notes and the Second Convertible Notes Offering would have been
         approximately NLG 234.5 million. Unlike the holders of the First Notes
         and the Second Notes, the holders of the Third Notes, the exchange
         notes and the Convertible Notes do not have the benefit of any
         securities placed in escrow to fund any interest payments. Accordingly,
         we will have to increase substantially our net cash flow in order to
         meet our debt service obligations. In addition, after May 15, 2001, we
         will no longer be able to rely on cash that has been set aside in
         escrow to meet our debt service obligations on the First Notes and the
         Second Notes. There is no certainty that we will be able to generate
         sufficient cash flow from operating activities to pay interest and
         principal on our existing and future indebtedness. 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, Germany, and the rest
         of Europe. If we are unable to meet the repayment obligations, we may
         have to refinance our indebtedness, including the exchange notes, sell
         our assets or obtain new financing. We cannot assure you that any such
         refinancing would be possible or

                                       22
<PAGE>


         that any such sales of assets or additional financing could be
         achieved. If we cannot refinance or otherwise satisfy our debt
         obligations, we will be in default under such obligations, which could
         in turn result in our existing and future indebtedness becoming
         immediately due and payable.

         We will need to obtain considerable capital to expand our network which
         may not be available on acceptable terms

              We will require significant amounts of capital to further develop
         and expand our network, our sales and marketing efforts and our product
         and service offerings, including our DSL and Internet services. We
         expect that our current cash balances will be sufficient to fund our
         current capital requirements and anticipated losses for at least the
         next 12 to 18 months. However, we continually re-evaluate our business
         objectives and are considering further acquisitions, expansions of our
         services and acceleration of our current plans and we may raise
         additional capital during the next 12 months. In the past, we have
         raised substantially more capital more quickly than we had originally
         anticipated for similar reasons. We also have substantial discretion
         with respect to how we use the proceeds we raise. Although we believe
         that this additional capital would enable us to accelerate our
         expansion plans, we cannot assure you that we will utilize these
         additional proceeds effectively.

              If these sources are not sufficient or if our plans or assumptions
         change or prove to be incorrect, 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. We may not be able to
         obtain additional financing or we may not be able to obtain it on a
         timely basis or on terms favorable to us. Our current debt obligations
         also restrict our ability to raise additional financing and our
         subsequent use of any such additional financing. In addition, any such
         additional financing is likely to be subject to additional financial
         restrictions. A failure to acquire additional capital on acceptable
         terms may seriously and adversely affect our business.

         We may encounter delays in implementing elements of our business
         strategy, which could adversely affect our growth

              Our future success depends upon our ability to expand and operate
         our telecommunications network and our ability to successfully develop
         our existing and new products and services. Our success will depend
         specifically on our ability to obtain and maintain, among other things:

              o   experienced and qualified management and staff,

              o   additional switch, MDF and co-location sites,

              o   interconnection with the networks of PTTs and other carriers,

              o   necessary licenses,

              o   additional transmission facilities 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. In 1998, we experienced a delay in
         obtaining rights-of-way on approximately 60 kilometers of public
         property due to the uncertainty expressed by some local governmental
         authorities as to the implications of a new Netherlands
         telecommunications act. Although we ultimately obtained these
         rights-of-way, these delays prevented us from completing part of our
         network within our originally anticipated time frame. We and certain
         other

                                       23
<PAGE>


         carriers are currently experiencing difficulties in obtaining a
         right-of-way necessary to extend our networks to Brussels. In addition,
         we experienced additional delays in the planned construction of the
         network due to flooding resulting from severe weather conditions. More
         recently, we have experienced more delays and difficulties than we had
         anticipated in connecting customer premises to completed segments of
         our local access networks, forcing us to lease expensive transmission
         capacity from third parties in the interim. We also have experienced
         delays in migrating traffic generated by Svianed, one of our recent
         acquisitions, onto our network, requiring us to maintain more expensive
         leased line capacity. The successful implementation of our construction
         and expansion strategy will be subject to a variety of other risks,
         including:

              o   operating and technical problems,

              o   regulatory uncertainties,

              o   delays in the full implementation of the European Commission
                  directives regarding telecommunications liberalization,

              o   competition,

              o   the availability of capital, and

              o   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 material adverse effect on our financial
         condition. Even if we successfully develop our network, we cannot
         assure you that we will 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 our network and we cannot guarantee you
         that we will enter into these agreements. Even if we enter into such
         agreements, we cannot be certain that the development and construction
         will proceed as planned or will be completed efficiently. In the past,
         we have been unsatisfied with some of such arrangements. Further, our
         network depends on technology and products obtained from vendors who
         also supply our competitors. Such vendors may stop supplying us and we
         might not be able to find suitable replacements.

              The development of our network is based on our projections of the
         growth in traffic volumes and routing preferences and the most
         cost-effective means of constructing our network. If our projections
         prove to be incorrect, it could have a material adverse effect on our
         business.

         If we fail to manage our rapid growth, our business will be adversely
         affected

              Our growth strategy has placed and will continue to place a
         significant strain on our management resources. In particular, our
         acquisitions and their integration, including our acquisitions of
         KomTel, VEW Telnet, Svianed, SpeedPort, VuurWerk and ITinera, will
         require a significant amount of management time and resources. Our
         ability to manage this growth will require us to substantially enhance
         our management, financial and information systems and effectively
         develop and train our rapidly increasing number of employees. Our
         billing system was identified by our auditors in 1998 as a potential
         weakness in our system of internal controls and has since been replaced
         by a system designed by Saville Systems. Consequently we have, among
         other things, revised our collection of financial data and call billing
         procedures. In addition, we have introduced a customer care system
         designed by Clarify. We have

                                       24
<PAGE>


         experienced delays in implementing the Saville system and full
         implementation of such system will take longer than originally
         anticipated. As a result of these delays, we have been forced to rely
         on upgrades of our current system. These upgrades have not always been
         successful, and in 1999 and early 2000 we had difficulties in invoicing
         customers promptly. These difficulties included problems with invoicing
         customers as a result of a year 2000 specific problem. Although we
         believe we have corrected the problem, these problems may occur again
         and could have a material adverse effect on customer relations and
         results of operations. In addition, we will need to transfer the data
         collection, billing and customer care functions of our recently
         acquired businesses onto our systems which may cause delays in our
         collection and billing procedures and cause additional implementation
         costs.

              As a result of our rapid growth, we have experienced problems with
         our systems and controls. Although we believe that we have
         satisfactorily addressed these problems, these problems may occur
         again. Any such problems could have a material adverse effect on our
         business, financial condition or results of operations. Managing our
         growth will become even more challenging as we expand our target
         markets and increase our product and service offerings. Our inability
         to achieve or effectively manage this growth could materially and
         adversely affect our business.

         We may have difficulties in upgrading and protecting our network

              The success of our network also depends on our continued ability
         to provide high-quality telecommunication services by upgrading our
         systems and protecting our network from external damage. As we grow,
         the timing and implementation of these upgrades will become more
         important. We cannot guarantee you 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 construction work, but
         also from events such as floods and other accidents that can disrupt
         service. In particular, the construction of our Benelux network was
         delayed due to significant rain and flooding of our ducts in The
         Netherlands during the last three months of 1998. While we have
         established design and management techniques to address any disruptions
         that may occur, any prolonged difficulty in accessing our network may
         threaten our relationship with our customers and have a material
         adverse impact on our business.

              In connection with our acquisition of VEW Telnet, we entered into
         a network maintenance agreement with VEW Telnet's former parent VEW
         Energie and, as a result, we will be dependent on VEW Energie to
         maintain and protect a portion of our network.

         Our margins have decreased recently because of our need to lease
         transmission capacity to support our increasing customer base

              We have aggressively pursued new customers and as a result have
         expanded our customer base faster than we have been able to roll-out
         our network. While we believe that over the long term this will result
         in higher levels of revenue and profitability, in the short term this
         situation has forced us to lease expensive transmission capacity from
         third parties. More recently, we have experienced more delays and
         difficulties than we had anticipated in connecting customer premises to
         completed segments of our local access networks, forcing us to lease
         expensive transmission capacity from third parties in the interim. We
         also have experienced delays in migrating traffic generated by Svianed
         onto our network, requiring us to maintain more expensive leased lines.
         As a consequence, our margins have deteriorated in recent quarters, and
         we expect that they will continue to decrease until we complete our
         network rollout and can migrate the customers that are connected to our
         network by these leased lines to our own network.

                                       25
<PAGE>


         We may have difficulty integrating our acquired businesses

              We have brought senior managers of many of our acquired businesses
         into our management team and are relying on these individuals to assist
         us in integrating these acquired businesses with our existing
         operations. There can be no guarantee that we will be able to attract
         and retain managers from any newly acquired businesses or be successful
         in integrating any new managers and businesses from our recent
         acquisitions. In connection with the acquisition of VEW Telnet and
         KomTel, we may suffer unexpected delays and costs in the integration of
         VEW Telnet and KomTel due to our lack of prior operating experience in
         Germany. In addition, we will need to devote certain of our senior
         managers to running the VEW Telnet and KomTel businesses acquired and
         integrating it into our operations. Accordingly, these managers will
         not be able to focus on managing our existing operations.

              We expect to realize operating synergies as a result of our recent
         acquisitions. However, there is no assurance that we will be able
         achieve such benefits or that the expected benefits will be realized
         within the time frame we contemplate.

         Expansion of our DSL business will require us to make significant
         capital investments and may pose significant technical and operational
         challenges

              The expansion of our DSL business will require significant capital
         investment. Because our DSL business is relatively new, we have limited
         operating and financial data upon which to evaluate this business. Our
         DSL business is in a developmental stage and is operating in a new and
         rapidly evolving market. Some of the risks we face in establishing a
         successful DSL business include:

              o   the timing and willingness of the former monopoly
                  telecommunications services providers in the European Union,
                  commonly known as PTTs, to provide us with central office
                  space and the prices, terms and conditions on which they make
                  the space available to us. Central office space is an
                  important factor in our DSL strategy because we must secure
                  physical space from these entities for our equipment in order
                  to provide our services in our targeted markets;

              o   our ability to identify, access and initiate service in our
                  target regions;

              o   our ability to succeed in securing the unbundled lines or
                  telephone wires that connect each DSL end-user to our
                  equipment located in the central offices of the PTTs;

              o   PTTs have in the past imposed significant obstacles on our
                  ability to efficiently install our services, and we expect
                  that they will continue to do so, particularly as our DSL
                  services will be a source of significant competition for their
                  lucrative business of providing leased fiber optic lines. In
                  particular, these PTTs must cooperate with us for (a) the
                  provision and maintenance of transmission facilities and (b)
                  the use of their technology and capabilities to meet certain
                  telecommunication needs of our customers and to maintain our
                  service standards; and

              o   certain tests indicate that some types of DSL technology may
                  cause interference with and be interfered with by other
                  signals present in PTTs' copper plant, usually with lines in
                  close proximity. Such interference concerns have been, and we
                  expect may in the future continue to be, used by the PTTs as a
                  reason to delay the development of our services.

              o   The DSL business is expected to be extremely competitive. COLT
                  Telecom, for example, recently announced its intention to
                  significantly expand its DSL business efforts throughout
                  Europe.

                                       26
<PAGE>


         We must establish and enhance our Zon brand in order to compete
         effectively in the free Internet service market

              We believe that in order to develop Zon into a viable business, we
         must continue to invest significant marketing and other resources in
         order to establish, maintain and enhance the Zon brand. We have been
         operating our free Internet service under the Zon name since September
         1999 and have applied for trade mark registration of the "Zon" name and
         logo. Sun Microsystems has contested our use of the Zon name and we are
         currently in discussion with them on this matter. We cannot assure you
         that we will reach a satisfactory agreement with Sun Microsystems
         enabling us to continue to use the Zon name, nor that our applications
         will be successful or that the Zon name and logo will not be
         successfully attacked by third parties alleging prior rights or that
         the trade mark is otherwise valid. In order to attract and retain users
         and to promote and maintain our brand or future brands we may need to
         substantially increase our marketing and development expenditures. Our
         ability to raise financing for these activities, on a stand-alone basis
         or otherwise, is limited by the terms of our current debt instruments.
         Our business could be adversely affected if our efforts are
         unproductive or if we cannot increase our brand awareness.

         The competition for users in the Internet service market is very
         intense and may result in a decrease in our user base and in our
         revenue

              Our Internet division operates in the Internet services market,
         which is extremely competitive. Our Internet competitors include many
         large companies that have substantially greater market presence and
         greater financial, technical, marketing and other resources. Our
         Internet operations compete for registered and other users, and,
         consequently, e-commerce and advertising revenue, directly or
         indirectly, with the following categories of companies:

              o   traditional providers of Internet access in the Benelux which
                  currently charge for Internet access, such as Planet Internet,
                  World Online, World Access, Sky Net and Online Internet;

              o   online service providers which charge for Internet access,
                  consisting primarily of U.S. providers such as AOL and
                  Compuserve;

              o   other free online services in the Benelux such as Freeler,
                  Wanadoo, Wish, Freebel and NOK NOK;

              o   some Benelux retailers who offer free Internet access, such
                  as My Web;

              o   universal and specialised Internet sites containing
                  comprehensive information and services, or portals, consisting
                  primarily of U.S. sites such as Yahoo!, Excite, Lycos,
                  Infoseek and Netscape;

              o   Internet communities, such as Geocities and FortuneCity; and

              o   high speed and broadband Internet access providers in the
                  Benelux, such as Chello.

              As a result of this competition, our Internet division's user
         base, as well as our connectivity, e-commerce and advertising revenue
         may decrease, which could have a material adverse effect on our
         operations.

         Competition is heightened by the rapid growth in the number of low cost
         and free providers of Internet access

              Our Internet division's competition in the Internet area is likely
         to increase because the Internet services market has no substantial
         barriers to entry, low or no switching costs for registered users and
         no

                                       27
<PAGE>


         switching costs for other users. Numerous companies have introduced
         free Internet access in the Benelux, while some existing online
         services have stopped charging access fees. Because VersaTel Internet's
         registered users have a variety of no-cost alternatives to our service,
         they may have more than one Internet account or may switch to another
         free Internet access provider if they are unable to gain access to our
         service. As a result, usage of VersaTel Internet's services by
         registered users may decrease and/or our customer turnover may
         increase. This would reduce our connectivity, e-commerce and
         advertising revenues and may make it more difficult for us to attract
         and retain advertisers.

         The market for Internet advertising is uncertain and our advertising
         revenue may decrease

              We expect to derive a substantial amount of revenue from Internet
         advertising. However, the demand and market acceptance for Internet
         advertising is uncertain. There are currently no standards for the
         measurement of the effectiveness of Internet advertising. If such
         standards do not develop, existing advertisers may not continue their
         current levels of Internet advertising. Furthermore, advertisers that
         have traditionally relied upon other advertising media may be reluctant
         to advertise on the Internet. VersaTel Internet's business would be
         adversely affected if the market for Internet advertising fails to
         develop or develops more slowly than expected.

              Different pricing models are used to sell advertising on the
         Internet. It is difficult to predict which, if any, will emerge as the
         industry standard. This makes it difficult to project our future
         advertising rates and revenue. Our advertising revenue could also be
         adversely affected if we are unable to adapt to new forms of Internet
         advertising. Moreover, software programs that limit or prevent
         advertising from being delivered to an Internet user's computer are
         available. Widespread adoption of this software would adversely affect
         the commercial viability of Internet advertising and adversely affect
         our revenues.

              Furthermore, we believe that the number of Internet companies
         relying on Web-based advertising revenue will increase greatly in the
         future. In addition, VersaTel Internet also competes for advertisers
         and advertising revenue with traditional forms of media such as
         newspapers, magazines, radio and television. Accordingly, it is likely
         that VersaTel Internet will face increased competition, resulting in
         increased pricing pressures on our advertising rates which could in
         turn have a material adverse effect on our business, results of
         operations and financial condition.

         VersaTel Internet's ability to collect personal data on its registered
         users may be restricted and may hinder our ability to generate
         e-commerce or advertising revenue

              We must comply with applicable data protection legislation, which
         limits our ability to collect and use personal information relating to
         our users. Increased awareness on the part of the public of privacy
         issues and changes to legislation with which we may have to comply
         could impact our ability to use such personal information for the
         benefit of our business, which could affect our financial results.

         VersaTel Internet may be liable if third parties misappropriate our
         users' personal information

              If third parties penetrate our security or otherwise
         misappropriate our users' personal information or credit card
         information, we could be subject to liability. These liabilities could
         include claims for unauthorised purchases with credit card information,
         impersonation or other similar fraud claims. They could also include
         claims for violation of data protection rights. If such claims are not
         settled, they could result in litigation which could have an adverse
         effect on our business.

         Internet security concerns could hinder e-commerce

              The need to transmit confidential information securely over the
         Internet has been a significant barrier to electronic commerce and
         communications over the Internet. VersaTel Internet's business may be

                                       28
<PAGE>

         affected by problems caused by computer viruses, security breaches and
         other inappropriate uses of our network, such as e-mail "spamming", or
         junk e-mail. Any well-publicized compromise of security could deter
         people from using the Internet or using it to conduct transactions that
         involve transmitting confidential information. VersaTel Internet may
         incur significant costs to protect itself against the threat of
         security breaches or to alleviate problems caused by such breaches. In
         addition, alleviating these problems may cause interruptions, delays or
         cessation in service to our users, which could cause them to stop using
         our service or assert claims against VersaTel Internet or cause us to
         lose revenues for the time our site is not operational.

         One customer represents a significant portion of our revenues

              As a result of our acquisition of Svianed in June 1999, in excess
         of 17% of our revenues for the year ended December 31, 1999, on a
         combined pro forma basis with Svianed and VEW Telnet, would have come
         from the Gak group of companies. The Gak group is under contract to use
         our data services until May 2001. We cannot assure you that we will be
         able to retain the Gak group as a customer after May 2001 or that our
         revenues from the Gak group would not thereafter be significantly
         curtailed. We cannot assure you that any such lost revenues could be
         replaced. A loss of the revenues derived from the Gak group, without
         significant replacement revenue from other sources could have a
         material adverse effect on our business.

         Our limited history and experience could place us at a disadvantage to
         established competitors and may not be a reliable basis for evaluating
         our prospects

              We were founded in October 1995 and, as a result, we have limited
         experience as an operating company and have generated only limited
         revenues. We entered the Belgian market in the third quarter of 1998
         and intend to enter the Luxembourg market this year. In both of these
         markets, we have limited or no operating experience and services had
         previously been provided primarily by the national PTTs. Through our
         acquisition of VEW Telnet in December 1999, we also have entered the
         German market in which we have no prior operating experience. Through
         our acquisitions of CS Net in November 1998, SpeedPort and VuurWerk in
         May 1999, and Svianed and ITinera in June 1999, and our launch of Zon
         in August 1999, we have entered several markets for Internet-based
         services which represent new and rapidly developing markets for us.
         Accordingly, you should consider our prospects in light of the risks,
         expenses and delays inherent in establishing operations in markets with
         long established competitors and other recent entrants and the risks
         associated with establishing operations in new technologically advanced
         industries.

         If we do not adapt to the rapid changes in the telecommunications
         industry, we could lose customers or market share

              The European telecommunications industry is changing rapidly due
         to, among other factors, liberalization, privatization of PTTs,
         technological 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. We cannot assure you 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. We also cannot assure you
         that, even if these factors turn out as anticipated, 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 Internet-based technologies 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

                                       29
<PAGE>

         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, such as technologies relating to our DSL service or UMTS
         wireless technology, could be significant, and we cannot assure you
         that we will select appropriate technology and equipment or that we
         will obtain appropriate new technology on a timely basis or on
         satisfactory terms. Our failure to obtain effective technology and
         equipment may adversely affect our ability to offer competitive
         products and services and the viability of our operations and could
         result in us losing customers or market share.

         The loss of our key personnel could affect our growth and future
         success

              Our success depends in significant part on the continued
         employment of certain of our key executive officers, including Gary
         Mesch, our chief executive officer, Raj Raithatha, our chief financial
         officer, Greg Mesch, our vice president for corporate development,
         Larry Hendrickson, our vice president for technology and chief
         technology officer and Marc van der Heijden, our vice president for
         legal and regulatory affairs. We have not yet identified or hired a
         complete management team to support our acquisition of VEW Telnet and
         certain of our senior managers will need to devote substantial time to
         running the acquired business and integrating it into our operations.
         We will also need to hire increasing numbers of qualified technical,
         sales and marketing, and support personnel to successfully implement
         our expansion plans. We do not have any "key person" insurance. There
         is intense competition for qualified personnel in our industry in
         Europe and the limited availability of qualified individuals could
         become an issue of increasing concern in the future. Our financial
         condition depends upon qualified personnel implementing a successful
         business plan. The loss of any of the individuals listed above or our
         inability to identify, attract and retain other necessary qualified
         personnel could adversely affect our business.

         We are dependent on our competitors to provide our customers with
         access to our network

              We do not own most of the telecommunications transmission
         infrastructure that we presently use. We use extensively the
         telecommunications transmission infrastructure of other carriers in the
         Benelux and Germany and we depend on interconnection agreements with
         these carriers to connect our customers to our own network. Most of
         these carriers are our competitors. Svianed in particular currently
         depends heavily upon leased lines procured from KPN Telecom.
         Interconnection rates fluctuate and may be increased as a result of
         cost increases on the side of the dominant providers. For example, the
         Dutch regulator OPTA approved an increase in interim rates for the
         1999-2000 period for interconnection. Definitive rates will only be
         known at the end of 2000.

              Our profitability significantly depends on our ability to achieve
         access, on a timely basis and at attractive rates, to the facilities of
         our competitors, who may try to limit such access. In particular, the
         expansion of our DSL business beyond the current trial phase depends
         upon access to co-location facilities and existing copper
         infrastructure controlled by the PTTs.

              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.
         These occurrences historically have resulted in the loss of some
         customers and could result in customer losses in the future. For
         example, in October 1998, we experienced two temporary disruptions as a
         result of a malfunction in the software of KPN Telecom, 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.
         Such disruptions may occur from time to time in the future. Recently,
         certain Dutch mobile operators have instituted call-blocking to prevent
         lower cost refiling alternatives for fixed-to-mobile calls.

                                       30
<PAGE>

              Svianed's network is comprised of leased lines from KPN Telecom
         and Internet uplinks from UUNet. Svianed's profitability depends on its
         ability to continue to have access to the facilities of KPN Telecom and
         UUNet.

         We expect to encounter increasing competition from dominant market
         participants and new entrants

              The European telecommunications industry is a very competitive
         market that is subject to both the continued dominance of PTTs and the
         arrival of 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 financial resources, 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 that 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
         greater financial resources to create severe price competition. We
         believe that prices will continue to decrease for the foreseeable
         future and that PTTs and other providers will continue to improve their
         product offerings, which will increase these competitive pressures.

              Our competition in the Benelux and Germany also comes from newer
         market entrants including MCI WorldCom, Telfort, GTS/Esprit Telecom,
         COLT Telecom and other more recent Internet-based competitors. 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.

         Exchange rate fluctuations may adversely affect our business

              A significant portion of our indebtedness is denominated in U.S.
         dollars. However, our revenues have been and will continue to be
         denominated in Dutch guilders, Belgian francs, Deutsche marks and,
         increasingly, in euros. Therefore, our ability to pay the interest and
         principal due on the exchange notes will be affected by changes in the
         exchange rates between the U.S. dollar and the euro.

              As of January 1, 2000, we prepare our financial reports in euros.
         We also maintain significant U.S. dollar denominated assets and
         liabilities. Accordingly, our reported results of operations may be
         significantly affected by exchange rate movements. Furthermore, we will
         become subject to greater foreign exchange fluctuations if we expand
         our operations outside the Benelux and Germany and begin to receive
         revenues denominated in currencies other than from countries that have
         adopted the euro as their currency.

                                       31
<PAGE>

         Any inability to identify future acquisition opportunities and to
         pursue such opportunities may hinder our growth

              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 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 our resources and consume the time of our management. We
         cannot assure you that any desired strategic alliance, acquisition or
         investment can be made in a timely manner or on terms and conditions
         acceptable to us. We also may not be successful in identifying
         attractive acquisition candidates, completing and financing additional
         acquisitions on favorable terms, or integrating the acquired businesses
         or assets into our existing operations.

         We may encounter delays, operational problems and increased cost if we
         are unable to acquire key equipment from our major suppliers

              We are dependent on third party suppliers of hardware and software
         components, including Nortel, Cisco, Nokia, Newbridge, Siemens, Hewlett
         Packard, Microsoft and Netscape. Although we attempt to maintain a
         number of vendors for each product, a failure by a supplier to deliver
         quality products to us on a timely basis or our inability to develop
         alternate sources if and as required could result in delays in the
         constitution of our network and the provision of services to our
         customers.

              Our recourse against suppliers who fail to deliver products to us
         on a timely basis is restricted by contractual liability limitations in
         supply agreements and purchase orders and, in many cases, by practical
         considerations relating to our desire to maintain good relationships
         with suppliers. Moreover, we cannot be sure that we will be able to
         obtain such products on the scale we require at an affordable cost or
         at all. Neither can we be certain that our suppliers will not enter
         into exclusive arrangements with our competitors or stop selling their
         products or components to us at commercially reasonable prices or at
         all. Any failure of our sole or limited-source suppliers to provide
         products or components that comply with our standards could have a
         material adverse effect on us.

         Obstacles associated with the effective implementation of the
         liberalization in the European telecommunications markets may adversely
         affect our business

              The European telecommunications industry is subject to a
         significant degree of regulation. The national governments of the EU
         Member States were required to pass legislation to liberalize the
         telecommunications markets within their countries to implement European
         Commission directives. Although most of the EU Member States have now
         implemented the required legislation, they have done so on an
         inconsistent, and sometimes unclear, basis. In addition, the
         legislation and/or its implementation has, in certain circumstances,
         imposed significant obstacles on the ability of carriers to proceed
         with the necessary licensing process. Such barriers include
         requirements that carriers make significant capital commitments to
         build infrastructure, complete extensive application documentation and
         pay significant license fees. Implementation has also been slow in
         certain EU Member States as a result of such EU Member State's failure
         to dedicate the resources necessary to have a functioning regulatory
         body in place. Although we have obtained the necessary licenses,
         authorizations and registrations to operate our business in the
         jurisdictions in which we currently operate, we will have to obtain
         additional licenses and authorizations if we expand our business to
         other countries. We are not certain that we will be able to obtain such
         licenses and authorizations on a timely basis. The above factors and
         other potential obstacles associated with the effective implementation
         of liberalization could have a material adverse effect on our
         operations by preventing us from expanding our operations as quickly as
         currently intended.

                                       32
<PAGE>

              There are currently few laws and regulations that specifically
         regulate communications on the Internet. European and U.S. government
         authorities and agencies are considering laws and regulations that
         address issues such as user privacy, infringement pricing, on-line
         content regulation, intellectual property ownership and taxation of
         on-line products and services. The EU has adopted two directives that
         impose restrictions on the collection and use of personal data,
         guaranteeing citizens of EU Member States the right of access to their
         data, the right to know where the data originated and the right to
         recourse in the event of unlawful processing. However, to the best of
         our knowledge, no European court has ever held a telecommunications
         services provider liable for content transmitted over its network,
         although we cannot assure you that laws or regulations will not be
         adopted that will impose such liability, or that any future court
         rulings will not impose such liability. Any future regulation of the
         Internet that imposes restrictions on the way we conduct our business
         could seriously adversely affect our business, financial condition and
         results of operations.

         Change of control may cause default under our indentures

              Pursuant to the terms of our outstanding series of high yield
         notes, each holder can require us to repurchase its notes in the event
         a change of control of VersaTel. However, our existing contractual
         obligations or an inability to obtain adequate resources may prevent us
         from offering to repurchase such notes. Our failure to offer to
         repurchase the notes would be an event of default under the indentures
         governing the notes and would, therefore, materially adversely affect
         our business.

         We may be classified as an investment company

              We may qualify as an investment company under the U.S. Investment
         Company Act of 1940, as amended, because we may own investment
         securities that have a value exceeding 40% of our unconsolidated assets
         not including U.S. government securities and we may not qualify for any
         exemption under the Investment Company Act. If we qualify as an
         investment company and choose not to register with the Commission, we
         may not, among other things, be allowed to conduct a public offering of
         securities in the United States in the future which would materially
         adversely affect our ability to raise additional capital.

              In order to avoid registering as an investment company, we are
         relying on Rule 3a-2, which provides a temporary exemption from
         investment company status for a period of up to one year from the
         receipt of funds, provided that we have bona fide intent to be engaged
         primarily, as soon as reasonably possible and in any event at the end
         of one year, in a business other than that of investing, reinvesting,
         owning, holding or trading in securities. We may not rely on Rule 3a-2
         more than once in any three-year period.

         We are controlled by a few principal shareholders; the interests of
         these shareholders may conflict with those of the holders of the Notes

              You should be aware that five shareholders own approximately 38%
         of our outstanding ordinary shares. Together, these shareholders can
         exercise significant influence over our operations, business strategy
         and matters requiring approval by our shareholders, including the
         approval of mergers or other business combinations.

              Some decisions concerning the operations or financial structure of
         VersaTel may present conflicts of interest between these shareholders
         and the holders of the exchange notes. For example, if VersaTel
         encounters financial difficulties or is unable to pay its debts as they
         mature, the interests of these shareholders may conflict with those of
         the holders of the exchange notes. In addition, these investors may
         have an interest in pursuing acquisitions, divestitures, financings or
         other transactions that, in their judgment, could enhance their equity
         investment in VersaTel, even though such transactions might involve
         increased risk to the holders of the exchange notes.

                                       33
<PAGE>

         Dutch insolvency laws may adversely affect a recovery by the holders of
         the exchange notes.

              We are organized under the laws of The Netherlands. Dutch
         insolvency laws differ significantly from insolvency proceedings in the
         United States and may make it more difficult for holders of the
         exchange notes to effect a restructuring of VersaTel or to recover the
         amount they would have recovered in a liquidation or bankruptcy
         proceeding in the United States. There are two primary insolvency
         regimes under Dutch law: the first, moratorium of payment (surseance
         van betaling), is intended to facilitate the reorganization of a
         debtor's debts and enable the debtor to continue as a going concern.
         The second, bankruptcy (faillissement), is primarily designed to
         liquidate and distribute the assets of a debtor to its creditors.

              Upon commencement of moratorium of payment proceedings, the court
         will grant a provisional moratorium. The definitive moratorium will
         generally be granted upon the approval of a qualified majority of the
         unsecured creditors. In both cases, certain creditors will be precluded
         from attempting to recover their claims from the assets of the debtor.
         This moratorium is subject to exceptions, the most important of which
         excludes certain secured and certain preferential creditors (such as
         tax and social security authorities) from the protection of the
         moratorium. Unlike Chapter 11 proceedings under U.S. bankruptcy law,
         during which both secured and unsecured creditors are generally barred
         from seeking to recover on their claims, during Dutch moratorium of
         payment proceedings, certain secured creditors may proceed against the
         assets that secure their claims to satisfy their claims. A recovery
         under Dutch law, therefore, could involve a sale of the assets of the
         debtor in a manner that does not reflect the going concern value of the
         debtor. Consequently, Dutch insolvency laws could preclude or inhibit
         the ability of the holders of the exchange notes to effect a
         restructuring of VersaTel and could reduce the recovery in a Dutch
         insolvency proceeding.

              In connection with Dutch bankruptcy proceedings, the assets of a
         debtor are generally liquidated and the proceeds distributed to the
         debtor's creditors on the basis of the relative claims of those
         creditors, and certain parties (such as secured creditors) will have
         special rights that may adversely affect the interests of holders of
         the exchange notes. The claim of a creditor may be limited depending on
         the date the claim becomes due and payable in accordance with its
         terms. Generally, claims of holders of exchange notes which were not
         due and payable by their terms on the date of a bankruptcy of VersaTel
         will be accelerated and become due and payable as of that date. Each of
         these claims will have to be submitted to the receiver of VersaTel to
         be verified by the receiver. "Verification" under Dutch law means that
         the receiver determines the value of the claim and whether and to what
         extent it will be admitted in the bankruptcy proceedings. The valuation
         of claims that otherwise would not have been payable at the time of the
         bankruptcy proceedings may be based on a net present value analysis.
         Creditors that wish to dispute the valuation of their claims by the
         receiver will need to commence a court proceeding. These verification
         procedures could cause holders of exchange notes to recover less than
         the principal amount of their exchange notes or less than they could
         recover in a U.S. liquidation. Such verification procedures could also
         cause payments to the holders of exchange notes to be delayed compared
         with holders of undisputed claims.

                                       34
<PAGE>


                                 USE OF PROCEEDS

              We will not receive any cash proceeds from the issuance of the
         exchange notes offered hereby. We will pay all expenses in connection
         with the exchange offer.

              The net proceeds to us from the sale of the original notes were
         approximately Euro 286.6 million, after deducting underwriting
         discounts and commissions and estimated fees and expenses. We intend to
         use the proceeds from the sale of the original notes to finance:

              o   the expansion of our network infrastructure, particularly in
                  Germany;

              o   the continued build-out of our DSL network;

              o   the further expansion of our Internet capabilities and
                  opportunities in our targeted market and throughout Europe;
                  and

              o   the acquisition of licenses to provide wireless and UMTS
                  services and capital expenditures associated with such
                  services.

              The proceeds from the offering of original notes will also be used
         for acquisitions and the expansion of our network in a manner
         consistent with the terms of the indentures governing our outstanding
         series of high yield notes.

              In addition, although we have no commitments or agreements with
         respect to any specific future acquisition, we expect to use a portion
         of the net proceeds from the offering of original notes for the
         acquisition of additional businesses complementary to our own and for
         working capital and general corporate purposes. Pending the foregoing
         uses, we have invested the net proceeds from the offering of original
         notes in cash, government securities or short-term, investment grade,
         interest-bearing instruments, permitted under the terms of the
         indentures governing our existing indebtedness so as not to be an
         investment company under the U.S. Investment Company Act of 1940.

              Notwithstanding the above, we cannot specify with certainty the
         particular uses for the net proceeds from the sale of the original
         notes. Accordingly, our management will have broad discretion in the
         application of such net proceeds.

                                       35
<PAGE>

                               THE EXCHANGE OFFER

         Purpose and effect of the exchange offer

              On March 30, 2000, we sold the original notes to Lehman Brothers
         International (Europe), Morgan Stanley Dean Witter and ING Barings as
         initial purchasers. In connection with the sale of the original notes,
         we entered into a registration rights agreement with the initial
         purchasers. This agreement requires us to file a registration statement
         under the Securities Act of 1933 for an offering to exchange your
         original notes for exchange notes. Accordingly, we are offering you the
         opportunity to exchange your original notes for the same principal
         amount of exchange notes. The exchange notes will be registered and
         issued without a restrictive legend. This means that, unlike your
         original notes that contain restrictions on their transfer, the
         exchange notes may be reoffered and resold freely by you to any
         potential buyer without further registration under the Securities Act
         of 1933. This is beneficial to you since in order to sell your original
         notes you must find an available exemption from the registration
         requirements of the Securities Act of 1933.

              The registration rights agreement further provides that we must
         use our best efforts to cause the registration statement to be declared
         effective on or before August 25, 2000, or we will owe liquidated
         damages, in the form of a higher rate of interest, to the original note
         holders. Except as discussed below, upon the completion of the exchange
         offer we will have no further obligations to register your original
         notes.

              A copy of the registration rights agreement has been filed as an
         exhibit to the registration statement to which this prospectus is a
         part and you are strongly encouraged to read the entire text of the
         agreement. We expressly qualify all of our discussions of the
         registration rights agreement by the terms of the agreement itself.

         Representations we need from you before you participate in the exchange
         offer

              We need representations from you before you can participate in the
         exchange offer. These representations are:

              o   the exchange notes you acquire in the exchange offer are being
                  obtained in the ordinary course of your business;

              o   neither you nor any person you are acting for is engaging in
                  or intends to engage in a distribution of the exchange notes;

              o   neither you nor any person you are acting for has an
                  arrangement or understanding with any person to participate in
                  the distribution of the exchange notes;

              o   neither you nor any person you are acting for is our
                  "affiliate", as defined under Rule 405 of the Securities Act
                  of 1933; and

              o   if you or any other person you are acting for is a broker-
                  dealer, and you receive exchange notes for your own account in
                  exchange for your original notes which were acquired as a
                  result of market-making activities or other trading
                  activities, then you will deliver a prospectus in connection
                  with any resale of such exchange notes.

              In accordance with the registration rights agreement, we are also
         required to file a "shelf" registration statement for a continuous
         offering in accordance with Rule 415 of the Securities Act of 1933 to
         register your exchange notes if:

                                       36
<PAGE>

              o   we are not permitted to effect an exchange offer because of
                  any change in law or applicable interpretations of the staff
                  of the Securities and Exchange Commission;

              o   an exchange offer is not completed by September 26, 2000;

              o   you request, for any of the reasons included in the
                  registration rights agreement, for us to do so following the
                  exchange offer;

              o   any applicable laws or interpretations do not permit you to
                  receive freely transferable securities;

              o   you do not receive freely transferable securities in exchange
                  for your original notes; or

              o   we so elect.

              In the event that we are obligated to file a shelf registration
         statement, we will be required to keep such shelf registration
         statement effective for up to two years from the date of effectiveness.
         Other than as described above, no holders will have the right to
         participate in the shelf registration or require that we register their
         original notes in accordance with the Securities Act of 1933.

              If you participate in an exchange offer, you will be able to
         freely sell or transfer your exchange notes if:

              o   the exchange notes issued in the exchange offer are being
                  acquired in the ordinary course of your 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 exchange notes issued
                  to you in the exchange offer; and

              o   you are not an affiliate of ours.

              We believe that the exchange notes issued to you in this exchange
         offer may be offered for resale, sold and otherwise transferred by you,
         without compliance with the registration and prospectus delivery
         provisions of the Securities Act of 1933, only if you make the
         representations that we discuss above.

              Our belief is based upon existing interpretations by the
         Securities and Exchange Commission's staff contained in several
         "no-action" letters to third-parties unrelated to us. If you tender
         your original notes in an exchange offer for the purpose of
         participating in a distribution of exchange notes, you cannot rely on
         these interpretations by the Securities and Exchange Commission's staff
         and you must comply with the registration and prospectus delivery
         requirements of the Securities Act of 1933 in connection with a
         secondary resale transaction. Each broker-dealer that receives exchange
         notes for its own account in exchange for its original notes, whether
         the original notes were acquired by that broker-dealer as a result of
         market-making activities or other trading activities, must acknowledge
         that it will deliver a prospectus in connection with any resale of such
         exchange notes.

              You may suffer adverse consequences if you fail to exchange your
         original notes. Following the completion of the exchange offer, except
         as set forth above and in the registration rights agreement we refer
         to, you will not have any further registration rights and your original
         notes will continue to be subject to restrictions on transfer.
         Accordingly, if you do not participate in the exchange offer, your
         ability to sell your original notes could be aversely affected.

                                       37
<PAGE>

         Terms of the exchange offer

              We will accept any validly tendered original notes which are not
         withdrawn prior to 5:00 p.m., London time, on the expiration date. We
         will issue Euro 1,000 principal amount of exchange notes in exchange
         for each Euro 1,000 principal amount of your original notes tendered.
         Holders may tender all or some of their original notes in the exchange
         offer.

              The form and terms of the exchange notes will be substantially the
         same as the form and terms of your original notes except that:

              o   interest on the exchange notes will accrue from the last
                  interest payment date on which interest was paid on your
                  original notes, or, if no interest was paid, from the date of
                  the original issuance of your original notes, and

              o   the exchange notes have been registered under the Securities
                  Act of 1933 and will not bear a legend restricting their
                  transfer.

              The exchange notes will be issued under, and entitled to the
         benefits of, the same indenture governing your original notes.

              This prospectus, together with the letter of transmittal you
         received with this prospectus, is being sent to you and to others who
         have beneficial interests in the original notes. There is no fixed
         record date for determining the registered holders of original notes
         entitled to participate in the exchange offer. We intend to conduct the
         exchange offer in accordance with the applicable requirements of the
         Securities Exchange Act of 1934 and the rules and regulations of the
         Securities and Exchange Commission. The exchange offer is not
         conditioned under any minimum amount of original notes being tendered
         for exchange. As a holder of the original notes, you do not have any
         appraisal or dissenters' rights in connection with the exchange offer.

              We shall be deemed to have accepted for exchange properly tendered
         original notes when we have given oral or written notice thereof to the
         exchange agent and complied with the applicable provisions of the
         registration rights agreement. We expressly reserve the right to delay,
         extend, amend or terminate the exchange offer, and the right not to
         accept for exchange any original notes upon the occurrence of any of
         the conditions specified below under "-Conditions to the Exchange
         Offer."

              You will not be required to pay brokerage commissions, fees or
         transfer taxes in the exchange of your original notes. As discussed
         below, we will pay all charges and expenses in connection with the
         exchange offer except for any taxes you may incur in effecting the
         transfer of your original notes or exchange notes to some other plan.

         Expiration date, extensions, or amendment of the exchange offer

              The exchange offer will expire at 5:00 p.m., London time, on
         September 20, 2000, the "expiration date", unless we extend the
         exchange offer. In the event we extend the exchange offer, it shall
         terminate at 5:00 p.m., London time, on the last day of the extension.
         In any event, the exchange offer will be held open for at least 20
         business days. In order to extend the exchange offer, we will inform
         the exchange agent by oral or written notice and will mail an
         announcement to the registered holders of the original notes.
         Notification to both the exchange agent and the registered holders of
         the original notes will be made before 9:00 a.m., London time, on the
         next business day after the then expiration date.

              We reserve the right, in our sole discretion:

                                       38
<PAGE>


              o   to delay accepting your original notes;

              o   to extend the exchange offer;

              o   to terminate the exchange offer if any of the conditions shall
                  not have been satisfied; or

              o   to amend the terms of the exchange offer in any manner.

              If we delay, extend, terminate or amend the exchange offer, we
         will give an oral or written notice to the exchange agent. We will also
         promptly notify the registered holders of the original notes. In
         addition, any material amendment or change to the exchange offer will
         be disclosed in a prospectus supplement and distributed to the
         registered holders of the outstanding original notes. Such change would
         also be disclosed by a filing of a post-effective amendment to the
         registration statement of which this prospectus is a part.

         Procedures for tendering your original notes

              Only you may tender your original notes in the exchange offer.
         Except as stated below under "-Book-Entry Transfer", to tender in the
         exchange offer you must, on or before the expiration date:

              o   deliver a duly completed letter of transmittal to the exchange
                  agent at its address specified in the letter of transmittal;
                  and

              o   if you do not hold your position through DTC, Euroclear or
                  Clearstream, certificates for your original notes must be
                  received by The Bank of New York along with the letter of
                  transmittal; or

              o   if you hold your position through DTC, you must deliver a
                  timely confirmation of a book-entry transfer of your original
                  notes, if that procedure is available, into the account of The
                  Bank of New York at DTC under the procedure for book-entry
                  transfer described below; or you must contact the exchange
                  agent concerning other acceptable procedures for tendering and
                  delivering your original notes.

              o   If you are a participant in Euroclear and/or Clearstream you
                  must send an electronic instruction to Euroclear and/or
                  Clearstream, as applicable, in accordance with their
                  procedures established to tender Old Notes, in place of
                  sending a signed, hard copy of the letter of transmittal. The
                  electronic instruction transmitted by Euroclear and/or
                  Clearstream to The Bank of New York must contain a computer
                  generated message, by which you acknowledge receipt of the
                  letter of transmittal and agree to be bound by it.

              In the case of original notes not held through an account with
         Euroclear or Clearstream, a holder wishing to submit a tender for
         exchange must either:

              o   first arrange to have the original notes held through this
                  type of account, either in the name of the holder or in the
                  name of a bank or financial institution acting on behalf of
                  the holder, or

              o   contact the exchange agent concerning other acceptable
                  procedures for tendering and delivering original notes.

              Alternatively (in the case of notes held through Euroclear or
         Clearstream), the direct accountholder in Euroclear or Clearstream may
         submit a letter of transmittal to the exchange agent and simultaneously
         to Euroclear or Clearstream, as the case may be, according to their
         normal procedures irrevocable instructions to:

                                       39
<PAGE>


              o   block any attempt to transfer the original notes tendered on
                  or prior to the settlement date, and

              o   debit its account on the settlement date in respect of all the
                  original notes (or in respect of such lesser portion of the
                  original notes as shall be accepted for exchange by us), upon
                  receipt of an instruction by the exchange agent to have such
                  original notes delivered to the exchange agent for
                  cancellation (but subject to the automatic withdrawal of the
                  relevant portion of such irrevocable instruction in the event
                  that the exchange offer is terminated by us or the letter of
                  transmittal is withdrawn or revised by the direct
                  accountholder prior to the expiration date, in each case as
                  notified to Euroclear or Clearstream, as the case may be, by
                  the exchange agent on or before the settlement date),

              o   an irrevocable authorization to disclose the name of the
                  direct accountholder and information about the foregoing
                  instructions, and

              o   a confirmation that the direct accountholder is concurrently
                  delivering a letter of transmittal submitting a tender for
                  exchange with respect to such original notes to the exchange
                  agent (all of the foregoing being collectively referred to
                  herein as instructions).

              Any holder submitting a tender for exchange must ensure that the
         instructions transmitted through the Euroclear or Clearstream
         accountholder can be allocated to its tender for exchange. Holders
         should transmit a separate set of instructions for each letter of
         transmittal submitted, and the instructions so transmitted must cover
         the entire aggregate principal amount tendered pursuant to such letter
         of transmittal, notwithstanding any reduction in the aggregate
         principal amount of original notes accepted as a result of proration.
         To the extent that instructions cannot be reconciled with the tender
         for exchange, the tender for exchange may, at our discretion, be deemed
         to have been properly submitted.

              If you intend to use the guaranteed delivery procedure, you must
         comply with the guaranteed delivery procedures described below.

              Neither we nor the exchange agent will be responsible for the
         communication of tenders by holders to the accountholders in Euroclear
         or Clearstream through which they hold original notes or by such
         accountholders to the exchange agent, Euroclear or Clearstream.

              Holders will not be responsible for the payment of any fees or
         commissions to the exchange agent for the original notes. In no event
         should a holder submitting a tender for exchange send a letter of
         transmittal or original notes to any other agent of ours other than the
         exchange agent, Euroclear or Clearstream. Holders may contact the
         exchange agent for assistance in filing out and delivering letters of
         transmittal and for additional copies of the exchange offer materials.

              To be tendered effectively, a letter of transmittal and other
         required documents must be received by The Bank of New York at its
         address set forth under "--Exchange Agent" prior to the expiration
         date. If you do not withdraw your tender before the expiration date, it
         will constitute an agreement between you and us in accordance with the
         terms and conditions in this prospectus and in the letter of
         transmittal.

              Instead of delivery by mail, it is recommended that you use an
         overnight or hand delivery service. In all cases, you should allow
         sufficient time to ensure delivery to The Bank of New York before the
         expiration date. No letter of transmittal or original notes should be
         sent to us. You may request your brokers, dealers, commercial banks,
         trust companies, or nominees to effect these transactions on your
         behalf. The method of delivery of your original notes, a letter of
         transmittal, and all other required documents to be delivered to The
         Bank of New York is at your election and risk.

                                       40
<PAGE>


         Procedure if the original notes are not registered in your name

              If your original notes are registered in the name of a broker,
         dealer, commercial bank, trust company, or other nominee and you wish
         to tender your original notes, then you should contact the registered
         holder promptly and instruct the registered holder to tender on your
         behalf. If you wish to tender on behalf of a registered owner, you
         must, prior to completing and executing a letter of transmittal and
         delivering the registered owner's original notes, either make
         appropriate arrangements to register ownership of the original notes in
         your name or obtain a properly completed bond power or other proper
         endorsement from the registered holder. We strongly urge you to act
         immediately since the transfer of registered ownership may take
         considerable time.

         Signature requirements and signature guarantees

              Signatures on a letter of transmittal or a notice of withdrawal
         must be guaranteed by any eligible guarantor institution that is a
         member of a registered national securities exchange or a member of the
         National Association of Securities Dealers, Inc. or by a commercial
         bank or trustee having an office or correspondent in the U.S., or an
         "Eligible Guarantor Institution" within the meaning of Rule 17Ad-15
         under the Securities Exchange Act of 1934 (each, an "Eligible
         Institution") unless the original notes are tendered (1) by a
         registered holder (including any participant in DTC whose name appears
         on a security position listing as the owner of Outstanding Notes) or
         (2) for the account of an Eligible Institution. If signatures on a
         letter of transmittal or a notice of withdrawal are required to be
         guaranteed, the guarantee must be by an Eligible Institution.

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

         Conditions to the exchange offer

              o   All questions as to the validity, form, eligibility,
                  acceptance and withdrawal of tendered original notes will be
                  determined by us in our sole discretion, and our determination
                  will be final and binding. We reserve the absolute right to
                  reject any and all original notes not properly tendered or any
                  original notes the acceptance of which would be unlawful in
                  the opinion of our counsel.

              o   We also reserve the right to waive any defects, irregularities
                  or conditions of tender as to particular original notes.

              o   Our interpretation of the terms and conditions of the exchange
                  offer, including the instructions in a letter of transmittal,
                  will be final and binding on all parties.

              o   Any defects or irregularities in connection with tenders of
                  original notes must be cured within such time as we shall
                  determine, unless waived by us.

              Although we intend to notify you of defects or irregularities with
         respect to tenders of original notes, we, or the exchange agent or any
         other person, shall not incur any liability for failure to give such
         notification. Tenders of original notes will not be deemed to have been
         made until such defects or irregularities have been cured or waived.
         Any original 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 by the exchange agent, as soon as
         practicable following the expiration date to you, unless you request in
         the letter of transmittal that the original notes be sent to someone
         else.

                                       41
<PAGE>


              We reserve the right in our sole discretion to purchase or make
         offers for any original notes that remain outstanding after the
         expiration date, or to terminate the exchange offer, and to the extent
         permitted by applicable law, purchase original notes in the open market
         in privately negotiated transactions, or otherwise. The terms of any
         such purchases or offers could differ from the terms of this exchange
         offer.

              In addition, we will not accept for exchange any original notes
         tendered, and no exchange notes will be issued in exchange for any
         original notes if at such time any stop order shall be threatened or in
         effect with respect to the Registration Statement or the qualification
         of the indenture relating to the exchange notes under the Trust
         Indenture Act of 1939. We are required to use reasonable efforts to
         obtain the withdrawal of any stop order at the earliest possible time.

              In all cases acceptance and issuance of exchange notes for
         tendered original notes will be made only after timely receipt by the
         exchange agent of certificates for original notes or a timely
         confirmation from DTC of such original notes into the exchange agent's
         account at DTC, a properly completed and duly executed letter of
         transmittal (or, with respect to DTC and its participants, electronic
         instructions in which the tendering holder acknowledges its receipt of
         and agreement to be bound by the letter of transmittal for such
         exchange offer), and all other required documents.

              If we do not accept your tendered original notes or if you
         submitted original notes for a greater aggregate principal amount than
         you desire to exchange, then the unaccepted or unexchanged original
         notes will be returned without expense to you. In the case of original
         notes tendered by book-entry transfer into the exchange agent's account
         at DTC pursuant to the book-entry transfer procedures described below,
         such non-exchanged original notes will be credited to an account
         maintained with DTC, as promptly as practicable after the expiration or
         termination of the exchange offer.

              The conditions stated above are for our sole benefit and may be
         asserted by us at any time or for any reason or may be waived by us in
         whole or in part at any time in our sole discretion. You should be
         aware that should the exercise of our rights constitute a material
         change, then the exchange offer will be extended for an additional five
         business days. The failure by us to exercise any of our rights shall
         not constitute a waiver.

         Book-entry transfer

              The exchange agent will make requests to establish accounts with
         respect to the original notes at DTC for the purposes of the exchange
         offer within two business days after the date of this prospectus. Any
         financial institution that is a participant in DTC's system, such as
         Euroclear or Clearstream, may make book-entry delivery of the original
         notes being tendered by causing DTC to transfer the original notes into
         that exchange agent's account at DTC in accordance with the appropriate
         procedures for transfer. However, although delivery of original notes
         may be effected through book-entry transfer at DTC, a letter of
         transmittal or copy thereof, with any required signature guarantees and
         any other required documents, must, except as set forth in the
         following paragraph, be transmitted to and received by the exchange
         agent at its address set forth under "--Exchange Agent" on or before
         the expiration date or the guaranteed delivery procedures described
         below must be complied with.

              DTC's Automated Tender Offer Program ("ATOP") is the only method
         of processing exchange offers through DTC. To accept the exchange offer
         through DTC's Automated Tender Offer Program, participants in DTC must
         send electronic instructions to DTC through DTC's communication system
         instead of sending a signed, hard copy letter of transmittal. DTC is
         obligated to communicate those electronic instructions to the exchange
         agent. To tender original notes through DTC's Automated Tender Offer
         Program, the electronic instructions sent to DTC and transmitted by DTC
         to the exchange agent

                                       42
<PAGE>


         must contain the participant's acknowledgment of its receipt of and
         agreement to be bound by the letter of transmittal for such original
         notes.

         Guaranteed delivery procedures

              If you wish to tender your original notes and the original notes
         are not immediately available, or time will not permit your original
         notes or other required documents to reach the exchange agent before
         the expiration date, or the procedure for book-entry transfer cannot be
         completed on a timely basis, a tender may be effected if:

              o   the tender is made through an Eligible Institution;

              o   before the expiration date, the exchange agent received from
                  such Eligible Institution a properly completed and duly
                  executed letter of transmittal or a facsimile thereof and
                  notice of guaranteed delivery, substantially in the form
                  provided by us by telegram, telex, facsimile transmission,
                  mail or hand delivery. The notice of guaranteed delivery shall
                  state your name and address and the amount of original notes
                  tendered, that the tender is being made, and guarantee that
                  within five New York Stock Exchange trading days after the
                  date of execution of the notice of guaranteed delivery, the
                  certificates for all physically tendered original notes in
                  proper form for transfer, or a confirmation from DTC and any
                  other documents required by the applicable letter of
                  transmittal, will be deposited by the Eligible Institution
                  with the exchange agent; and the certificates for all
                  physically tendered original notes, in proper form for
                  transfer, or a confirmation from DTC and all other documents
                  required by the applicable letter of transmittal, are received
                  by the exchange agent within three NYSE trading days after the
                  date of execution of the notice of guaranteed delivery.

         Withdrawal rights

              You may withdraw your tender of original notes at any time prior
         to 5:00 p.m., London time, on the expiration date.

              For a withdrawal of tendered original notes to be effective, a
         written or, for a DTC participant, electronic ATOP transmission notice
         of withdrawal must be received by the exchange agent at its address set
         forth in the next section of this prospectus entitled "Exchange Agent",
         prior to 5:00 p.m., London time, on the expiration date.

              Any such notice of withdrawal must:

              o   specify your name;

              o   identify the original notes to be withdrawn, including the
                  certificate number or numbers and principal amount of such
                  original notes.

              o   where certificates for original notes have been transmitted,
                  specify the name in which such certificates were registered if
                  different from you as withdrawing holder;

              o   be signed by you in the same manner as the original signature
                  on the letter of transmittal by which your original notes were
                  tendered, including any required signature guarantees, or be
                  accompanied by documents of transfer sufficient to have the
                  trustee of your original notes register the transfer of those
                  notes into the name of the person withdrawing the tender; and


                                       43
<PAGE>

              o   specify the name in which you want the withdrawn original
                  notes to be registered, if different from your name.

              All questions as to the validity, form, and eligibility (including
         questions regarding time of receipt) of such notices will be determined
         by us and our determination shall be final and binding on all parties.
         Any original notes withdrawn will be considered not to have been
         validly tendered for the purposes of the exchange offer. Any original
         notes which have been tendered for exchange but which are not exchanged
         for any reason will be returned to you without cost as soon as
         practicable after withdrawal, rejection of tender, or termination of
         the exchange offer relating to such original notes. Properly withdrawn
         original notes may be retendered by following one of the procedures
         described in "--Procedures for Tendering Your Original Notes" at any
         time on or prior to the expiration date.

         Exchange agent

              All executed letters of transmittal should be directed to the
         exchange agent. We have appointed The Bank of New York as the exchange
         agent for the exchange offer. Questions, requests for assistance and
         requests for additional copies of the prospectus or a letter of
         transmittal should be directed to the exchange agent addressed as
         follows:

               In the U.S.A.:                       In the United Kingdom:
               The Bank of New York                 The Bank of New York
               101 Barclay Street                   30 Cannon Street
               New York, New York 10286             London EC4M 6XH
               Attention: Gertrude Jeanpierre       Attention: Emma Wilkes
               Telephone: (212) 815-5920            Telephone: (44-20) 7964-7235
               Fax: (212) 815-6339                  Fax: (44-20) 7964-7294


         Fees and expenses

              We will not make any payments to brokers, dealers, or others
         soliciting acceptances of the exchange offer. We will pay all expenses
         incurred in soliciting tenders in connection with this exchange offer.
         The principal solicitation is being made by mail. However, additional
         solicitations may be made in person or by telephone by our officers and
         employees.

         Transfer taxes

              If you tender original notes for exchange you will not be
         obligated to pay any transfer taxes. If, however, you request that your
         original notes not tendered or not accepted in the exchange offer be
         returned to a different person, you will be responsible for the payment
         of any applicable transfer tax. If a transfer tax is imposed for any
         reason other than for the exchange of the original notes pursuant to
         this exchange offer, then as the registrant holder of the original
         notes you will be responsible for any transfer taxes. You will be
         responsible for such transfer tax whether it is imposed on you or any
         other persons. Furthermore, you should be aware that you will be billed
         directly if satisfactory evidence of payment of such taxes or exemption
         is not submitted with the letter of transmittal.

         Consequences of failure to exchange

              Your participation in the exchange offer is voluntary. You are
         urged to consult your financial and tax advisors in making your own
         decisions on what actions to take and should read the "Taxation"
         section.

              If you do not exchange your original notes, your notes may be
         resold only:


                                       44
<PAGE>

              o   to a person whom you reasonably believe is a qualified
                  institutional buyer in a transaction meeting the requirements
                  of Rule 144A of the Securities Act of 1933;

              o   in a transaction meeting the requirements of Rule 144 under
                  the Securities Act of 1933;

              o   in accordance with another exemption from the registration
                  requirements of the Securities Act of 1933 and based upon an
                  opinion of your counsel if we so request;

              o   in an offshore transaction in accordance with Regulation S
                  under the Securities Act of 1933;

              o   to us; or

              o   under an effective registration statement.

              In each case, you must comply with any applicable securities laws
         of the U.S. or any other applicable jurisdiction.

              Under certain circumstances, we are required to file a shelf
         registration statement. We do not currently expect to file a shelf
         registration statement.

         Payment of additional interest upon registration default

              We will be required to pay penalty interest on the original notes
         in the event that:

              o   the exchange offer registration statement is not declared
                  effective on or before August 25, 2000;

              o   the exchange offer is not completed on or before September 26,
                  2000, or a shelf registration statement, if it has been
                  required to be filed, is not declared effective within 120
                  days after it has been filed; or

              o   the exchange offer registration statement or the shelf
                  registration statement is declared effective but then is
                  withdrawn or ceases to be effective or usable.

              Each of these events is a registration default. In the case of a
         registration default, we will be required to pay additional interest in
         cash on each interest payment date in an amount equal to one-quarter of
         one percent (0.25%) per year of the applicable principal amount of the
         original notes with respect to the first 90-day period following the
         registration default. The amount of this additional interest will
         increase to one-half of one percent (0.5%) per year for the second
         90-day period following the registration default. This will increase to
         three-quarters of one per cent (0.75%) per year for the third 90-day
         period following the registration default, and will increase to one
         percent (1.0%) per year thereafter until the registration default has
         been cured. Once the registration default is cured, the additional
         interest will cease to accrue.


                                       45
<PAGE>


                                 CAPITALIZATION


              The following table sets forth our cash and restricted cash and
         our capitalization as of June 30, 2000. The information set forth in
         the following table should be read in conjunction with the financial
         statements incorporated in this prospectus by reference. Since the
         exchange offer will involve an exchange of outstanding securities, it
         will have no effect on our capitalization.
<TABLE>
<CAPTION>

                                                                                                   As of June 30, 2000
                                                                                             -----------------------------
                                                                                                 Euro            $(1)
         <S>                                                                                  <C>              <C>
         Cash and restricted cash...............................................              1,580,907        1,501,861
                                                                                              =========        =========
         Current maturities of capital lease obligations........................                  1,401            1,332
         Long-term debt (less current portion)..................................                 35,558           33,780
         Long-term debt (Senior Notes and Senior Convertible Notes).............              1,659,399        1,576,429
         Capital lease obligations, net of current portion......................                  6,211            5,900
                                                                                              ---------        ---------
            Total debt..........................................................              1,702,569        1,617,441
         Shareholders' equity:
          Shares, par value NLG 0.05 per share -- 370,000,000
            shares authorized and 87,771,691shares issued.......................                  1,992            1,892
          Additional paid-in capital............................................                988,711          939,275
          Warrants..............................................................                  1,011              960
          Accumulated deficit...................................................               (417,694)        (396,809)
                                                                                              ---------        ---------
            Total shareholders' equity..........................................                574,020          545,318
                                                                                              ---------        ---------
            Total capitalization................................................              2,276,589        2,162,759
                                                                                              =========        =========

</TABLE>


         ----------

         (1)  Solely for the convenience of the reader, euro amounts have been
              translated into U.S. Dollars at the Noon Buying Rate on June 30,
              2000 of $0.95 per Euro 1.00.


              There has been no material change in the capitalization of the
         Company since June 30, 2000.


                                       46
<PAGE>


                        DESCRIPTION OF THE EXCHANGE NOTES

              We issued the original notes under an indenture dated as of March
         30, 2000 between us and The Bank of New York, as trustee. We will issue
         the exchange notes under the same indenture, which will be qualified
         under the United States Trust Indenture Act of 1939, as amended, 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 original
         notes, except that the exchange notes will have been registered under
         the Securities Act and, therefore, will not bear legends restricting
         their transfer (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, if you hold the original notes, you
         will not be entitled to registration rights under, or the contingent
         increase in interest rate provided pursuant to, the registration rights
         agreement that we entered into at the same time as the indenture. The
         exchange notes will evidence the same debt as the original notes and
         will be treated as a single class under the indenture with any original
         notes that remain outstanding. We refer to the original notes and
         exchange notes collectively as the "notes."

              The following description is a summary of the material provisions
         of the indenture. It does not restate the indenture in its entirety. We
         urge you to read the indenture because it, and not this description,
         defines your rights as holders of the notes. We have filed a copy of
         the indenture with the Commission as an exhibit to the registration
         statement of which this prospectus is a part. For purposes of this
         section, references to "we", "our" or "VersaTel" includes only VersaTel
         Telecom International N.V. and not its subsidiaries. The definitions of
         certain terms used in the following summary are set forth under "--
         Certain Definitions."

         Terms of the notes

              The notes will:

              o   be unsecured senior obligations of VersaTel;

              o   be limited to Euro 400,000,000 aggregate principal amount, of
                  which Euro 300,000,000 aggregate principal amount has been
                  issued;

              o   mature on March 30, 2000.

         Ranking

              The notes are our general unsecured obligations and rank senior in
         right of payment to all our future debt that is, by its terms or by the
         terms of the agreement or instrument governing such debt, expressly
         subordinated in right of payment to the notes and equal in right of
         payment with all our existing and future senior debt, including the
         original notes.

              We are a holding company with limited assets and we operate our
         business through our Restricted Subsidiaries and our Affiliates. Any
         right of ours or our creditors, including holders of the notes, to
         participate in the assets of any of our 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 our
         creditors, including holders of the notes, will be effectively
         subordinated to all existing and future third-party indebtedness and
         liabilities, including trade payables, of our Subsidiaries. At June 30,
         2000, our Subsidiaries would have had total liabilities of Euro 227.6
         million reflected on our consolidated balance sheet. We and our
         Subsidiaries may incur other debt in the future, including secured
         debt.


                                       47
<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 are limited in aggregate principal amount to
         Euro 400,000,000. In this exchange offer we are offering to exchange
         the entire Euro 300,000,000 in original notes that we issued. The notes
         mature on March 30, 2010. The redemption price at maturity is 100%. The
         notes bear interest at the rate of 11 1/4% per annum, payable
         semi-annually in arrears on each interest payment date, which are March
         30 and September 30, and which begin on September 30, 2000. We will pay
         interest to the person in whose name the note (or any predecessor note)
         is registered at the close of business on the preceding March 15 or
         September 15, as the case may be. Interest on the notes began to accrue
         from the issuance date. Interest will be computed on the basis of a
         360-day year of twelve 30-day months. We may issue additional notes,
         which we will refer to as additional notes, from time to time after the
         initial issuance of the notes up to an aggregate principal amount of
         Euro 100.0 million, subject to the provisions of the indenture
         described below under "-- Certain Covenants" and applicable law. The
         original notes, any exchange notes and any additional notes
         subsequently issued under the indenture would be treated as a single
         class for all purposes under the indenture, including, without
         limitation, waivers, amendments, redemptions and offers to purchase.
         Except where reference is specifically made to the additional notes,
         references to the "notes" in this description include references to the
         original notes, any exchange notes and any additional notes that may be
         issued.

              We will pay the principal of, premium, if any, interest,
         additional amounts, if any, and liquidated damages, if any, on the
         notes at the office or agency that we maintain for that purpose within
         the City and State of New York. Alternatively, at our option, we may
         make such payments by check mailed to the holders of the notes at their
         respective addresses set forth in the register of holders of notes.
         Until we otherwise designate, our office or agency in New York will be
         the office of the trustee maintained for such purpose. The notes will
         be issued in minimum denominations of Euro 1,000 (in principal amount)
         and integral multiples of Euro 1,000.

         Mandatory Redemption

              We 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", we may not choose to redeem the
         notes before March 30, 2005. From and after March 30, 2005, we may
         choose to redeem the notes, in whole or in part, upon not less than 30
         nor more than 60 days' prior notice, which we will publish in a leading
         newspaper having a general circulation in New York (which we expect to
         be The Wall Street Journal) and in Amsterdam (which we expect to be Het
         Financieele Dagblad). In the case of definitive notes, we will mail
         notice by first-class mail to each holder's registered address, 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 March 30 of each of the years
         indicated below:


                                       48
<PAGE>


                                                                      Redemption
              Year                                                       Price
              ----                                                    ----------
              2005..................................................    105.625%
              2006..................................................    103.750%
              2007..................................................    101.875%
              2008 and thereafter...................................    100.000%

              In addition, at any time on or prior to March 30, 2003, we may
         choose to redeem up to 35% of the aggregate principal amount of the
         original notes and exchange notes at a redemption price equal to 111
         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, with the Net Cash Proceeds received by or
         invested in us from one or more Equity Offerings. We may only do this,
         however, if:

              o   at least 65% of the aggregate original principal amount of the
                  notes would remain outstanding immediately after the
                  redemption; and

              o   we give notice of the redemption to holders within 60 days of
                  the date of the closing of any such Equity Offering.

              In the event of any redemption of the notes, payments will be made
         as described under "-- Principal, Maturity and Interest."

              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 Euro 1,000 in
         original principal amount or less shall be redeemed in part. On and
         after the redemption date, interest ceases to accrue on the notes or
         portions thereof called for redemption.

         Redemption for Taxation Reasons

              We may also choose to redeem the notes in whole but not in part,
         at a redemption price equal to the aggregate principal amount thereof,
         together with accrued and unpaid interest plus liquidated damages, if
         any, to the redemption date we choose, and all additional amounts, if
         any, then due and which will become due on the tax redemption date as a
         result of the redemption or otherwise.

              We may also choose to redeem if we, as a result of

              o   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
                  thereof) or any other Relevant Taxing Jurisdiction (as defined
                  in "-- Withholding Taxes") affecting taxation which becomes
                  effective on or after the Issue Date, or

              o   any change in or new or different position regarding the
                  application, administration or 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,

              we are, or on the next interest payment date we would be, required
         to pay additional amounts, and we determine that such payment
         obligation cannot be avoided by taking reasonable measures.


                                       49
<PAGE>

              If we choose to redeem the notes for these reasons, we must give
         not less than 30 nor more than 60 days' notice to the holders (which
         notice will be irrevocable), and we must give such notice no earlier
         than 90 days prior to the earliest date on which we 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, we will deliver to the trustee an opinion of an independent
         tax counsel of recognized international 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) We will not, and will not permit any of our 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, we may Incur
                  Indebtedness and our Restricted Subsidiaries may Incur
                  Indebtedness under one or more Credit Facilities if
                  immediately thereafter 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 6.0 to 1.
                  The Indebtedness to Consolidated Cash Flow Ratio is defined as
                  the ratio of

                  o    the aggregate principal amount of Indebtedness of us and
                       our Restricted Subsidiaries on a consolidated basis
                       outstanding as of the Transaction Date to

                  o    the pro forma Consolidated Cash Flow.

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

                  (i)    Indebtedness under one or more Credit Facilities, in an
                         aggregate principal amount at any one time outstanding
                         not to exceed the greater of (x) Euro 200.0 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;

                  (ii)   Indebtedness Incurred to finance the cost (including
                         the cost of design, development, acquisition,
                         construction, installation, improvement,
                         transportation or integration) of network assets
                         (including licenses), equipment, inventory or other
                         tangible assets used or useful in the Permitted
                         Business acquired by us or a Restricted Subsidiary
                         (including acquisitions by way of real property,
                         leasehold improvements, Capitalized Leases and
                         acquisitions of the Capital Stock of a Person that
                         becomes a Restricted Subsidiary to the extent of the
                         fair market value of the network assets, equipment,
                         inventory or other tangible assets acquired) after
                         the closing date or to finance or support working
                         capital or capital expenditures for the Permitted
                         Business;

                  (iii)  Indebtedness of any Restricted Subsidiary owing to and
                         held by us, Indebtedness of us owing to and held by any
                         Restricted Subsidiary or Indebtedness of any Restricted
                         Subsidiary owing to and held by any other Restricted
                         Subsidiary; provided that any subsequent issuance or
                         transfer of any Capital Stock which results in any such
                         Restricted

                                       50
<PAGE>


                         Subsidiary ceasing to be a Restricted Subsidiary or
                         any subsequent transfer of such Indebtedness (other
                         than to us or another Restricted Subsidiary) shall be
                         deemed, in each case, to constitute the Incurrence of
                         such Indebtedness not permitted by this clause (iii);
                         and provided, further, that Indebtedness of us owing
                         to and held by a Restricted Subsidiary must be
                         unsecured and subordinated in right of payment to the
                         notes;

                  (iv)   Indebtedness is sued in exchange for, or the net
                         proceeds of which are used to refinance or refund, then
                         outstanding Indebtedness of us or a Restricted
                         Subsidiary, other than Indebtedness Incurred under
                         clauses (i), (iii), (v), (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 (iv) if

                         o   in case the notes are refinanced in part or the
                             Indebtedness to be refinanced or refunded is pari
                             passu with 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
                             pari passu with, or subordinate in right of payment
                             to, the remaining notes,

                         o   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,

                         o   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

                         o   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 our Indebtedness
                  be refinanced or refunded by means of any Indebtedness of any
                  Restricted Subsidiary pursuant to this clause (iv);

                  (v)    Indebtedness

                         o   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,

                         o   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

                         o   arising from agreements providing for
                             indemnification, adjustment of purchase price or
                             similar obligations, or from Guarantees or letters
                             of credit, surety bonds or performance bonds
                             securing any of our or any of our Restricted
                             Subsidiaries' obligations or any of its Restricted
                             Subsidiaries pursuant to such agreements, in any
                             case Incurred in


                                       51
<PAGE>


                             connection with the disposition of any business,
                             assets or Restricted Subsidiary of us (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 us or any Restricted Subsidiary in
                             connection with such disposition;

                  (vi)   Indebtedness, to the extent that the net proceeds
                         thereof are promptly

                         o   used to repurchase notes tendered in a Change of
                             Control Offer or

                         o   deposited to defease all of the notes as described
                             below under "Legal Defeasance and Covenant
                             Defeasance";

                  (vii)  Indebtedness of us represented by the notes (other than
                         the additional notes);

                  (viii) Indebtedness represented by a Guarantee of the notes
                         and Guarantees of other Indebtedness of us 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;

                  (ix)   Acquired Indebtedness;

                  (x)    Indebtedness of us not to exceed, at any one time
                         outstanding,

                         o   2.00 times the Net Cash Proceeds from (1) the
                             issuance and sale after May 20, 1998, other than
                             to a Subsidiary, of our Equity Interests (other
                             than Redeemable Stock) and (2) capital
                             contributions made in us after May 20, 1998 (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 of clause (iii), (iv) or (vii) of the
                             second paragraph of the "Limitation on Restricted
                             Payments" covenant and

                         o   the fair market value of any Telecommunications
                             Assets acquired by us or such Restricted Subsidiary
                             in exchange for our Equity Interests issued after
                             May 20, 1998; provided, however, that in
                             determining the fair market value of any such
                             Telecommunications Assets so acquired, the fair
                             market value of such Telecommunications Assets will
                             be determined by a majority of our Board of
                             Directors, which determination will be evidenced
                             by a resolution thereof; and provided further that
                             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;

                  (xii)  Indebtedness (in addition to Indebtedness permitted
                         under clauses (i) through (xi) above) in an aggregate
                         principal amount outstanding at any one time not to
                         exceed an amount equal to 5% of our consolidated net
                         tangible assets as of such date; and

                  (xiii) Strategic Subordinated Indebtedness.

              (c) Notwithstanding any other provision of this "Limitation on
                  Indebtedness" covenant, the maximum amount of Indebtedness
                  that we or any Restricted Subsidiary may Incur pursuant to


                                       52
<PAGE>


                  this "Limitation on Indebtedness" covenant shall not be deemed
                  to be exceeded with respect to any outstanding Indebtedness
                  solely as a result of fluctuations in the exchange rate of
                  currencies.

              (d) 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 foregoing 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,

                  o    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, we, in our sole
                       discretion, shall classify (and from time to time may
                       reclassify) such item of Indebtedness and only be
                       required to include the amount and type of such
                       Indebtedness in one of such clauses and

                  o    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

              We 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 us 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 our Equity Interests (other than
                    Redeemable Stock), (B) dividends or distributions made only
                    to us or a Restricted Subsidiary and (C) pro rata dividends
                    or distributions on Capital Stock of a Restricted
                    Subsidiary held by Persons other than us or a Restricted
                    Subsidiary),

              (ii)  purchase, redeem, retire or otherwise acquire for value any
                    of our Equity Interests or any Equity Interests of any
                    Restricted Subsidiary (other than any such Equity Interests
                    owned by us 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 us 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").

              We may, however, make any such Restricted Payment if:

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

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


                                       53
<PAGE>


              (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 May 20, 1998 is less than the sum of

                    (i)    Cumulative Consolidated Cash Flow minus 150% of
                           Cumulative Consolidated Fixed Charges plus

                    (ii)   100% of the aggregate Net Cash Proceeds received by
                           us after May 20, 1998 as a capital contribution or
                           from the issuance and sale of its Equity Interests
                           (other than Redeemable Stock, and except to the
                           extent such proceeds are used to Incur new
                           Indebtedness pursuant to clause (x) of paragraph (b)
                           of the "Limitation on Indebtedness" covenant) to a
                           Person (other than a Restricted Subsidiary), plus

                    (iii)  the aggregate amount by which Indebtedness (other
                           than any Indebtedness subordinated in right of
                           payment to the notes) of us or any Restricted
                           Subsidiary is reduced on our balance sheet upon the
                           conversion or exchange (other than by a Restricted
                           Subsidiary) subsequent to May 20, 1998 into Equity
                           Interests (other than Redeemable Stock and less the
                           amount of any cash, or the fair value of property,
                           distributed by us or any Restricted Subsidiary upon
                           such conversion or exchange) and plus

                    (iv)   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 May 20, 1998, 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 (iv) of paragraph
                           (b) of the "Limitation on Indebtedness" covenant;

                    (iii)  the repurchase, redemption or other acquisition of
                           our Equity Interests in exchange for, or out of the
                           Net Cash Proceeds of, a substantially concurrent
                           capital contribution or offering of our Equity
                           Interests (other than Redeemable Stock) to any Person
                           (other than a Restricted Subsidiary);

                    (iv)   the repurchase, redemption or other acquisition of
                           Indebtedness of us 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) 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


                                       54
<PAGE>

                           such purchase or redemption shall be permitted until
                           we have completely discharged our 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
                           First High Yield Offering and the Second High Yield
                           Offering;

                    (vii)  Investments in Permitted Businesses acquired in
                           exchange for Equity Interests (other than Redeemable
                           Stock) or made with the Net Cash Proceeds from the
                           issuance and sale subsequent to May 20, 1998 of
                           Equity Interests to any Person (other than a
                           Restricted Subsidiary) (except to the extent such
                           proceeds are used to incur new Indebtedness pursuant
                           to clause (x) of paragraph (b) of the "Limitation on
                           Indebtedness" covenant);

                    (viii) repurchases of our Equity Interests from our
                           directors, officers and employees or those of any of
                           our Restricted Subsidiaries deemed to occur upon
                           exercise of stock options if such Equity Interests
                           represent a portion of the exercise price of such
                           options;

                    (ix)   payments or distributions, to dissenting stockholders
                           pursuant to applicable law, pursuant to or in
                           connection with a consolidation, merger or transfer
                           of assets that complies with the provisions of the
                           indenture applicable to mergers, consolidations and
                           transfers of all or substantially all of the property
                           and assets of us and our Restricted Subsidiaries and

                    (x)    other Restricted Payments, not to exceed Euro 2.5
                           million;

              provided that, in the case of clauses (ii) through (x), 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 Payments referred to in
         clauses (ii), (iii) and (iv) thereof), 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 our Equity Interests (other than Redeemable Stock) 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

              We 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 us or any other Restricted Subsidiary,

              (ii)  pay any Indebtedness owed to us or any other Restricted
                    Subsidiary,

              (iii) make loans or advances to us or any other Restricted
                    Subsidiary, or

              (iv)  transfer any of its property or assets to us or any other
                    Restricted Subsidiary.


                                       55
<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 us 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,

                    o    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,

                    o    existing by virtue of any transfer of, agreement to
                         transfer, option or right with respect to, or Lien on,
                         any property or assets of us or any Restricted
                         Subsidiary not otherwise prohibited by the indenture or

                    o    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 us or
                         any Restricted Subsidiary to us 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;

              (vi)  contained in the terms of any Indebtedness or any agreement
                    pursuant to which such Indebtedness was issued if

                    o    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 in good faith) and

                    o    the Board of Directors determines in good faith that
                         any such encumbrance or restriction will not materially
                         affect our ability to make principal or interest
                         payments on the notes; or


                                       56
<PAGE>

              (vii) customary limitations on the distribution or disposition of
                    assets or property in joint venture agreements entered into
                    in the ordinary course of business with respect to a
                    Restricted Subsidiary that we jointly control with a
                    strategic commercial partner who has an equity market
                    capitalization, a net asset value or annual revenues of at
                    least Euro 500 million and who is not our Affiliate;
                    provided, however, that such encumbrance or restriction is
                    applicable only to such Restricted Subsidiary.

              Nothing contained in this "Limitation on Dividend and Other
         Payment Restrictions Affecting Restricted Subsidiaries" covenant shall
         prevent us 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

              We 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 us or a Wholly Owned Restricted Subsidiary,
         (ii) issuances of director's qualifying shares and (iii) as required by
         applicable law, issuances or sales to foreign nationals of the
         jurisdiction in which a Restricted Subsidiary is organized), unless

              (A)   the Net Cash Proceeds from such issuance, transfer,
                    conveyance, sale, lease or other disposition are applied in
                    accordance with the provisions of the "Limitation on Asset
                    Sales" covenant and

              (B)   immediately after giving effect to such issuance, transfer,
                    conveyance, sale, lease or other disposition, such
                    Restricted Subsidiary either continues to be a Restricted
                    Subsidiary or if such Restricted Subsidiary would no longer
                    constitute a Restricted Subsidiary, then 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").

              Notwithstanding the foregoing, we may sell all of the Capital
         Stock of a Restricted Subsidiary in compliance with the provisions of
         the "Limitation on Asset Sales" covenant.

              Limitation on Transactions with Shareholders and Affiliates

              We 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 our Capital Stock or with any of
         our Affiliates or any Restricted Subsidiary, unless

              (i)   such transaction or series of transactions is on terms that
                    are no less favorable to us 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 Euro 5.0 million, then
                    we 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,



                                       57
<PAGE>

                    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 Euro 15.0 million, then
                    we will deliver to the trustee a written opinion as to the
                    fairness to us 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 us and any of our Restricted
                    Subsidiaries or between Restricted Subsidiaries;

              (ii)  the payment of reasonable and customary regular fees to our
                    directors of or the directors of any Restricted Subsidiary
                    who are not our employees or employees of any Restricted
                    Subsidiary;

              (iii) transactions permitted by the "Limitation on Restricted
                    Payments" covenant;

              (iv)  any transaction between us or any Restricted Subsidiary, on
                    the one hand, and any of our Affiliates, engaged primarily
                    in the Permitted Business, on the other hand (x) in the
                    ordinary course of business and consistent with commercially
                    reasonable practices or (y) approved by a majority of our
                    independent, disinterested directors;

              (v)   transactions pursuant to agreements or arrangements in
                    effect on March 24, 2000, as such agreements or arrangements
                    are in effect on March 24, 2000, or as thereafter amended or
                    supplemented in a manner not adverse to the Holders;

              (vi)  any payment pursuant to any tax sharing agreement between us
                    and any other Person with which we file a consolidated tax
                    return or with which we are part of a consolidated group for
                    tax purposes, provided, however, that such payment is not
                    greater than that which we would be required to pay as a
                    stand-alone taxpayer; and

              (vii) customary directors' fees, indemnification and similar
                    arrangements, employee salaries, bonuses or employment
                    agreements, compensation or employee benefit arrangements
                    and incentive arrangements with any officer, director or
                    employee of us or any Restricted Subsidiary entered into in
                    the ordinary course of business (including customary
                    benefits thereunder).

              Limitation on Liens

              We 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 us 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

              We will not, and will not permit any Restricted Subsidiary to,
         make any Asset Sale unless


                                       58
<PAGE>


              (i)   we 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 75% of the consideration received for such Asset
                    Sale consists of cash or other Qualified Consideration.

              We shall, or shall cause the relevant Restricted Subsidiary to,
         apply the Net Cash Proceeds from an Asset Sale within 360 days of the
         receipt thereof to

              (A)   permanently repay our unsubordinated Indebtedness or
                    Indebtedness of any Restricted Subsidiary, in each case
                    owing to a Person other than us or any of our 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);

              provided, however, that the limitation set forth in this paragraph
         shall not apply to the issuance or sale of capital stock of VersaTel
         Internet or a newly-formed parent or subsidiary thereof organized under
         the laws of The Netherlands so long as immediately after giving effect
         to such issuances and sales, VersaTel Internet is a Restricted
         Subsidiary and the Net Cash Proceeds from such issuances and sales are
         not used to make a Restricted Payment.

              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 Euro 10.0 million, we
         shall, within 30 business days thereafter, make an Asset Sale Offer to
         all holders of notes to purchase on a pro rata basis the maximum
         principal amount of notes, that is an integral multiple of Euro 1,000,
         equal to the Proportionate Share 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 such amounts on the relevant interest), in
         accordance with the procedures set forth in the indenture. We will
         commence an Asset Sale Offer with respect to Excess Proceeds within 30
         business days after the date that Excess Proceeds exceeds Euro 10.0
         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, we 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.

              We 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, we 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.


                                       59
<PAGE>


              Limitation on Issuances of Guarantees of Indebtedness by
         Restricted Subsidiaries

              We will not permit any Restricted Subsidiary, directly or
         indirectly, to guarantee, assume or in any other manner become liable
         with respect to any of our Indebtedness unless

         o        such Restricted Subsidiary simultaneously executes and
                  delivers a supplemental indenture to the indenture providing
                  for a Guarantee of all of our 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

         o        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 us or any other Restricted Subsidiary as a
                  result of any payment by such Restricted Subsidiary under its
                  Guarantee;

              provided any Restricted Subsidiary may guarantee our Indebtedness
         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 our
         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

         o        any sale, exchange or transfer, to any Person not our
                  Affiliate, of all of our 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

         o        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.

              Provision of Financial Statements and Reports

              We will file on a timely basis with the Commission, to the extent
         such filings are accepted by the Commission and whether or not we have
         a class of securities registered under the Exchange Act,

         o        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 we
                  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 our certified
                  independent accountants and

         o        all current reports that would be required to be filed with
                  the Commission on Form 8-K if we were required to file such
                  reports.

              Such quarterly financial information shall be filed with the
         Commission within 45 days following the end of each of our fiscal
         quarters, and such annual financial information shall be furnished
         within 90 days following the end of each of our fiscal years. Such
         annual financial information shall include the


                                       60
<PAGE>


         geographic segment financial information required to be disclosed by us
         under Item 101(d) of Regulation S-K under the Securities Act. We will
         also be required

         o        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 we file such reports
                  and documents with the Commission or the date on which we
                  would be required to file such reports and documents if we
                  were so required, and

         o        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 our 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 we
         are 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, we 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.

              Repurchase of Notes upon a Change of Control

              Upon the occurrence of a Change of Control, we will make a Change
         of Control Offer to purchase all or any part (equal to Euro 1,000
         aggregate principal amount and integral multiples thereof) of the notes
         for a price in cash, which is 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 amounts due on the relevant
         interest payment date). The indenture provides that within 30 days
         following any Change of Control, we will publish notice of such in a
         leading newspaper having a general circulation in New York (which we
         expect to be The Wall Street Journal) and in Amsterdam (which we expect
         to be Het Financieele Dagblad) or, in the case of definitive notes,
         mail a notice to each holder, with a copy to the trustee, with the
         following information:

         o        a Change of Control Offer is being made pursuant to the
                  covenant entitled "Repurchase of Notes upon a Change of
                  Control" and all notes properly tendered pursuant to such
                  Change of Control Offer will be accepted for payment;

         o        the purchase price and the purchase date, which will be
                  referred to as the Change of Control Payment 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;

         o        any note not properly tendered will remain outstanding and
                  continue to accrue interest and liquidated damages, if any;

         o        unless we default 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;

         o        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


                                       61
<PAGE>

                  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;

         o        holders will be entitled to withdraw their tendered notes and
                  their election to require us 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 tendered notes
                  and his election to have such notes purchased; and

         o        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 Euro
                  1,000 in principal amount or an integral multiple thereof.

              We 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, we will comply with the
         applicable securities laws and regulations and shall not be deemed to
         have breached our obligations contained in the indenture by virtue
         thereof. The provisions relating to our 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 will provide that on the Change of Control Payment
         Date, we will, to the extent permitted by law,

         o        accept for payment all notes or portions thereof properly
                  tendered pursuant to the Change of Control Offer,

         o        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

         o        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 us.

              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
         Euro 1,000 or an integral multiple thereof. We will publicly announce
         the results of the Change of Control Offer on or as soon as practicable
         after the Change of Control Payment Date.


                                       62
<PAGE>


              If we are unable to repay all of our Indebtedness that would
         prohibit repurchase of the notes or are unable to obtain the consents
         of the holders of Indebtedness, if any, of VersaTel outstanding at the
         time of a Change of Control whose consent would be so required to
         permit the repurchase of notes, then we 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 us by the trustee or the holders of at least
         25% in aggregate principal amount of the notes outstanding. In
         addition, the failure by us to repurchase notes at 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 we 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 any covenant that may be contained in other securities of us
         which might be outstanding at the time). The above covenant requiring
         us to repurchase the notes will, unless the consents referred to above
         are obtained, require us 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 us to repurchase such
         holder's notes upon the occurrence of a Change of Control may deter a
         third party from seeking to acquire us in a transaction that would
         constitute a Change of Control.

         Consolidation, Merger and Sale of Assets

              We will not consolidate with, merge with or into, or sell, convey,
         transfer, lease or otherwise dispose of all or substantially all of our
         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 us and we will not permit any
         of our 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 our
         properties and assets or the properties and assets of us and our
         Restricted Subsidiaries, taken as a whole, to any other Person or
         Persons, unless:

         (i)      we will be the continuing Person, or the Person (if other than
                  us, which we will refer to as the "surviving entity") formed
                  by such consolidation or into which we are merged or that
                  acquired or leased such of our property and assets 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 our obligations with respect to the notes and under the
                  indenture 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 we, or any Person becoming the successor obligor
                  of the notes, as the case may be, would have an Indebtedness
                  to Consolidated Cash Flow Ratio no greater than such ratio
                  immediately prior to such transaction if the ratio immediately
                  prior to the transaction is positive or greater than or equal
                  to such ratio if such ratio is negative;

         (iv)     we deliver to the trustee an Officers' Certificate (attaching
                  the arithmetic computations to demonstrate compliance with
                  clause (iii)) and an Opinion of Counsel, in each case stating
                  that


                                       63
<PAGE>


                  such consolidation, merger or transfer and such supplemental
                  indenture complies with the indenture.

              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 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 of our other
                  covenants or agreements in the indenture 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 of our Indebtedness or
                  Indebtedness of any Restricted Subsidiary if either

                  o        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 Euro 10.0 million or

                  o        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 us and our Restricted
                           Subsidiaries that is in default as to principal, or
                           the maturity of which has been accelerated,
                           aggregates Euro 10.0 million or more;

         (g)      failure to pay final judgments and orders against us or any
                  Restricted Subsidiary (not covered by insurance) aggregating
                  in excess of Euro 10.0 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 Euro 10.0 million;

         (h)      a court having jurisdiction in the premises enters a decree or
                  order for

                  o        relief in respect of us or any of our Significant
                           Subsidiaries in an involuntary case under any
                           applicable bankruptcy, insolvency or other similar
                           law now or hereafter in effect,


                                       64
<PAGE>

                  o        appointment of a receiver, liquidator, assignee,
                           custodian, trustee, sequestrator or similar official
                           of us or any of our Significant Subsidiaries or for
                           all or substantially all of the property and assets
                           of us or any of our Significant Subsidiaries or

                  o        the winding up or liquidation of the affairs of us or
                           any of our Significant Subsidiaries and, in each
                           case, such decree or order shall remain unstayed and
                           in effect for a period of 30 consecutive days; or

         (i)      we or any of our Significant Subsidiaries

                  o        commence a voluntary case under any applicable
                           bankruptcy, insolvency or other similar law now or
                           hereafter in effect, or consent to the entry of an
                           order for relief in an involuntary case under any
                           such law,

                  o        consent to the appointment of or taking possession by
                           a receiver, liquidator, assignee, custodian, trustee,
                           sequestrator or similar official of us or any of our
                           Significant Subsidiaries or for all or substantially
                           all of the property and assets of us or any of our
                           Significant Subsidiaries or

                  o        effect any general assignment for the benefit of
                           creditors.

              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
         us, 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, accrued and unpaid 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 us 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 us and to the trustee, may waive
         all past defaults and rescind and annul a declaration of acceleration
         and its consequences if

                  o        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 and

                  o        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


                                       65
<PAGE>


         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 will require that we will deliver annually an
         Officers' Certificate to the trustee certifying that a review has been
         conducted of our activities and our performance under the indenture and
         that we have 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. We 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.

              Legal Defeasance and Covenant Defeasance

              Our obligations under the indenture will terminate (other than
         certain obligations) and will be released upon payment in full of all
         of the notes. We may, at our option and at any time, elect to have all
         of our obligations discharged with respect to the outstanding notes,
         which we refer to as legal defeasance, and cure all then existing
         Events of Default except for

                  o        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,

                  o        our 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,

                  o        the rights, powers, trusts, duties and immunities of
                           the trustee, and our obligations in connection
                           therewith and

                  o        the legal defeasance provisions of the indenture.

              In addition, we may, at our option and at any time, elect to have
         our obligations released with respect to certain covenants that are
         described in the indenture, which we refer to as 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)   we 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 dollars, euros, 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, 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
                    amounts due on the outstanding notes;

              (ii)  in the case of legal defeasance, we shall have delivered to
                    the trustee


                                       66
<PAGE>


                    o      an opinion of counsel in the United States reasonably
                           acceptable to the trustee confirming that, subject to
                           customary assumptions and exclusions, (1) we have
                           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 such that a
                           ruling is no longer required, 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

                    o      an opinion of counsel in the Relevant Taxing
                           Jurisdiction reasonably acceptable to the trustee to
                           the effect that (1) holders will not recognize
                           income, gain or loss for income tax purposes of the
                           Relevant Taxing Jurisdiction as a result of such
                           legal defeasance and will be subject to income tax of
                           the Relevant Taxing Jurisdiction 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 Relevant Taxing
                           Jurisdiction or any political subdivision thereof or
                           therein having the power to tax;

              (iii) in the case of covenant defeasance, we shall have delivered
                    to the trustee

                    o      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

                    o      an opinion of counsel in the Relevant Taxing
                           Jurisdiction reasonably acceptable to the trustee to
                           the effect that (1) holders will not recognize
                           income, gain or loss for income tax purposes of the
                           Relevant Taxing Jurisdiction as a result of such
                           covenant defeasance and will be subject to income tax
                           of the Relevant Taxing Jurisdiction 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 Relevant
                           Taxing Jurisdiction 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 we are a
                    party or by which we are bound;

              (vi)  we 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


                                       67
<PAGE>


                    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) we shall have delivered to the trustee an Officers'
                    Certificate stating that the deposit was not made by us with
                    the intent of defeating, hindering, delaying or defrauding
                    any of our creditors or others; and

              (viii)we 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 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
                    us) have been delivered to the trustee for cancellation; or

              (ii)  o      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 we have 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;

                    o      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 we are a party or by which
                           we are bound;

                    o      we have paid, or caused to be paid, all sums payable
                           by it under such indenture; and

                    o      we have 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, we 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 us 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, which we collectively refer to
         as Taxes, imposed or levied by or on behalf of The Netherlands or any
         jurisdiction in which we 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. For purposes of
         this description,


                                       68
<PAGE>

         we refer to each such jurisdiction as a Relevant Taxing Jurisdiction,
         unless the withholding or deduction of such Taxes is then required by
         law or the interpretation or administration thereof. 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 us
         with respect to the notes, including payments of principal, redemption
         price, interest or premium, we will pay such additional amounts, which
         we refer to as 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
                    us 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;

              (iii) except in the case of our winding up, 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, we 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.

              We 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.


                                       69
<PAGE>

              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 will provide 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):

              o     reduce the principal amount of the notes whose holders must
                    consent to an amendment, supplement or waiver,

              o     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,

              o     reduce the rate of or change the time for payment of
                    interest on any note,

              o     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,

              o     make any note payable in money other than that stated in
                    such notes,

              o     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,

              o     make any change in the amendment and waiver provisions in
                    the indenture,

              o     make any change in the provisions of the indenture described
                    under "-- Withholding Taxes" that adversely affects the
                    rights of any holder of the notes,

              o     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 we agrees to pay additional amounts, if
                    any, in respect thereof or

              o     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 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 will provide that, notwithstanding the foregoing,
         without the consent of any holder of notes, we and the trustee together
         may amend or supplement the indenture or the notes


                                       70
<PAGE>


              o     to cure any ambiguity, omission, defect or inconsistency,

              o     to provide for uncertificated notes in addition to or in
                    place of certificated notes,

              o     to provide for the assumption of our obligations to holders
                    of such notes in order to comply with the covenant relating
                    to mergers, consolidations and sales of assets,

              o     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 in the good faith judgment of the Board of
                    Directors,

              o     to add covenants for the benefit of the holders or to
                    surrender any right or power conferred upon us,

              o     to comply with requirements of the Commission in order to
                    effect or maintain the qualification of the indenture under
                    the Trust indenture Act or

              o     to provide for the issuance of the exchange notes.

              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

              o     published in a leading newspaper having a general
                    circulation in New York (which we expect to be The Wall
                    Street Journal) and in Amsterdam (which we expect to be Het
                    Financieele Dagblad and in the Official Price List of the
                    AEX for so long as the notes are listed on the AEX and the
                    rules of the AEX so require) or

              o     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. 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. In addition, we have undertaken to comply
                    with the provisions set forth in Article 2.1.20 of Schedule
                    B of the Rules and Regulations ("Fondsenreglement") of the
                    AEX as in force on March 24, 2000.

              Concerning the Trustee

              The indenture contains certain limitations on the rights of the
         trustee, should it become our creditor, 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.


                                       71
<PAGE>

         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 will be, subject to certain
         exceptions, governed by, and construed and interpreted in accordance
         with, the law of the State of New York.

              Certain Definitions

              We have set forth below a summary of some of the defined terms
         used in the indenture. You should refer to the indenture for the full
         definition of all terms as well as any other capitalized term we use in
         this description for which no definition is provided. For purposes of
         the indenture, unless we otherwise specifically indicate, 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 us and our
         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 us or any Restricted
         Subsidiary or assumed in connection with an Asset Acquisition by us 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 us 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:

              o   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 us or any
                  Restricted Subsidiary to any other Person, or any acquisition
                  or purchase of Equity Interests of any other Person by us or
                  any Restricted Subsidiary, in either case pursuant to which
                  such Person shall become a Restricted Subsidiary or shall be
                  consolidated, merged with or into us or any Restricted
                  Subsidiary or

              o   an acquisition by us or any of our Restricted Subsidiaries of
                  the property and assets of any Person (other than us or any of
                  our 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.


                                       72
<PAGE>


              "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 us or any of our Restricted Subsidiaries to any Person
         (other than us or any of our Restricted Subsidiaries) of

              (i)   all or any of the Equity Interests in any Subsidiary (other
                    than a sale, transfer or other disposition of shares in an
                    Unrestricted Subsidiary by such Unrestricted Subsidiary),

              (ii)  all or substantially all of the property and assets of an
                    operating unit or line of business of us or any of our
                    Restricted Subsidiaries or

              (iii) any other property and assets of us or any of our 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 us and our Restricted Subsidiaries shall be deemed to be
                    an Asset Sale with respect to the properties or assets of us
                    and our 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 us or our 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 Euro 2.5 million in any fiscal year shall
         be deemed not to be an "Asset Sale."

              "Board of Directors" is defined to mean our Supervisory Board.

              "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.


                                       73
<PAGE>


              "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 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;

              (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 our then outstanding Voting Stock
                    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 our stockholders was approved by
                    a vote of at least a majority 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 our assets to any such "person" or "group" (other than to
                    a Restricted Subsidiary); or

              (iv)  our merger or consolidation with or into another corporation
                    or the merger of another corporation with or into us 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


                                       74
<PAGE>


                    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.

              "Commission" is defined to mean the United States Securities and
         Exchange Commission, as from time to time constituted, or, if at any
         time after the execution of the indenture such commission is not
         existing and performing the duties now assigned to it under the Trust
         Indenture Act, then the body performing such duties at such time.

              "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 us
         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' 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):


                                       75
<PAGE>


              (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 extraordinary 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 us 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 our Equity Interests or Equity Interests of any of our 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).

              "Convertible Notes" means the 4% Senior Convertible Notes due 2004
         and the 4% Senior Convertible Notes due 2005.

              "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 us and
         our Restricted Subsidiaries for such period determined on a
         consolidated basis in accordance with U.S. GAAP.


                                       76
<PAGE>


              "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
         us and our Restricted Subsidiaries for such period determined on a
         consolidated basis in accordance with U.S. GAAP.

              "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 and its Restricted
         Subsidiaries (determined on a consolidated basis) 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 prior to the time such debt security is converted
         into, or exchanged for, Capital Stock).

              "Equity Offering" is defined to mean a primary offering of our
         Ordinary Shares with aggregate gross proceeds of at least Euro 50.0
         million.

              "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.

              "Government Securities" is defined to mean direct obligations of,
         or obligations guaranteed by, the United States, the United Kingdom,
         Belgium, France, Germany, The Netherlands or Switzerland, for the
         payment of which obligations or guarantee the full faith and credit of
         the United States, the United Kingdom, Belgium, France, Germany, The
         Netherlands or Switzerland, as the case may be, is pledged, which are
         not callable or redeemable at the option of the issuer thereof and
         which are payable in euros.

              "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 nor the accretion of original issuance discount shall be
         considered an Incurrence of Indebtedness.


                                       77
<PAGE>


              "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

              o        in respect of borrowed money, excluding accrued current
                       liabilities arising in the ordinary course of business,

              o        evidenced by bonds, debentures, notes or other similar
                       instruments or letters of credit or other similar
                       instruments (including reimbursement obligations with
                       respect thereto),

              o        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,

              o        representing Capitalized Lease Obligations,

        (ii)  all Indebtedness of other Persons secured by a Lien on any asset
              of such 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



                                       78
<PAGE>


         Payments" covenant and the "Limitation on Issuance and Sale of Capital
         Stock of Restricted Subsidiaries" covenant described above,

         (i)  "Investment" shall include

              o     the Fair Market Value of the assets (net of liabilities) of
                    any of our Restricted Subsidiaries at the time that such
                    Restricted Subsidiary 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 us and

              o     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 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 original
         notes were 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
                    extent 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 us or any of our
                    Restricted Subsidiaries) and proceeds from the conversion of
                    other property received when converted to cash or Cash
                    Equivalents, net of

                    o      brokerage commissions and other fees and expenses
                           (including fees and expenses of counsel and
                           investment bankers) related to such Asset Sale,

                    o      taxes paid or payable as a result thereof (after
                           taking into account any available tax credits or
                           deductions and any tax sharing agreements),

                    o      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


                                       79
<PAGE>

                    o      appropriate amounts to be provided by us or any of
                           our Restricted Subsidiaries 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
                    us or any Restricted Subsidiary or otherwise financed or
                    sold with recourse to us or any Restricted Subsidiary or (2)
                    the capital contribution or purchase of the Equity Interests
                    is otherwise financed, directly or indirectly, by us or any
                    Restricted Subsidiary, including through funds contributed,
                    extended, guaranteed or otherwise advanced by us 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 us by two of our officers, one of whom must be the principal
         executive officer, the principal financial officer, the treasurer or
         our principal accounting officer 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,

              (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 (including, without limitation,
                    with respect to Internet services).

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

              "Permitted Investment" is defined to mean:

              (i)   an Investment in (a) the form of loans or advances to us or
                    (b) our Restricted Subsidiary or a Person which will, upon
                    the making of such Investment, become our Restricted
                    Subsidiary or be merged or consolidated with or into or
                    transfer or convey all or substantially all its assets to,
                    us or our 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 in connection with any bankruptcy proceeding or
                    otherwise;


                                       80
<PAGE>


              (iv)  loans and advances to officers or our employees or our
                    Restricted Subsidiary that do not in the aggregate exceed
                    Euro 5.0 million at any one time outstanding;

              (v)   Interest Rate Agreements and Currency Agreements designed
                    solely to protect us or our Restricted Subsidiaries against
                    fluctuations in interest rates or foreign currency exchange
                    rates;

              (vi)  Investments in any Person (the primary business of which is
                    related, ancillary or complementary to the our business 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 10.0% of our total
                    consolidated assets as of the end of the most recently
                    completed fiscal quarter;

              (vii) Investments in Cash Equivalents;

             (viii) 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; and

              (ix)  Investments made in:

                    o    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 us to rights of way or rights of use on such
                         transmission infrastructure,

                    o    the ordinary course of the telecommunications business
                         and on ordinary business terms as partial payment for
                         constructing a network relating principally to the
                         Permitted Business or

                    o    in any Person (other than an Unrestricted Subsidiary)
                         primarily engaged in the wireless communications
                         business so long as (1) the Board of Directors
                         determines on the date of the Investment that such
                         Investment will promote or significantly benefit us or
                         our Restricted Subsidiaries' businesses and (2) we
                         maintain the ability to participate in the management
                         of such Person either by virtue of representation on
                         such Person's board of directors or by contractual
                         arrangement with such Person or the holders of its
                         Capital Stock.

              "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;


                                       81
<PAGE>


              (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 our business or any of our Restricted
                    Subsidiaries;

              (v)   Liens (including extensions and renewals thereof) upon real
                    or personal property purchased or leased after the Issue
                    Date; provided that

                    o      such Lien is created solely for the purpose of
                           securing Indebtedness Incurred 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 previously so
                           secured,

                    o      the principal amount of the Indebtedness secured by
                           such Lien does not exceed 100% of such cost and

                    o      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 one of our
                    Restricted Subsidiaries 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 us or any of
                    our Restricted Subsidiaries other than the property or
                    assets so acquired;

            (viii)  Liens arising from the rendering of a final judgment or
                    order against us or any of our Restricted Subsidiaries 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 us or any of our Restricted Subsidiaries in
                    the ordinary course of business in accordance with the past
                    practices of us and our 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 us or our 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 (iv) of
                    paragraph (b) of the "Limitation on Indebtedness" covenant;
                    provided that the Indebtedness which it refinances is
                    secured by similar Liens;


                                       82
<PAGE>


              (xiv) Liens securing Indebtedness under Credit Facilities incurred
                    in compliance with clause (i) of paragraph (b) of the
                    "Limitation on Indebtedness" covenant;

              (xv)  Liens on the property or assets of a Restricted Subsidiary
                    securing Indebtedness of such Subsidiary which Indebtedness
                    is permitted under the indenture; and

              (xvi) any Liens arising in respect of any escrow or similar
                    account established in connection with the issuance of any
                    notes (including additional notes) which are pari passu with
                    the notes and arising under any escrow or similar agreement
                    executed in connection with the issuance of any such notes.

              "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 Sale or Asset Acquisition (including acquisitions of other
         Persons by merger, consolidation or purchase of Equity Interests)
         during such period as if such Asset Sale 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.

              "Proportionate Share" is defined to mean, as of any date of
         calculation, an amount equal to:

              o     the outstanding principal amount of notes as of such date,
                    divided by

              o     the sum of the outstanding principal amount of notes as of
                    such date plus the outstanding principal amount as of such
                    date of all other Indebtedness (other than subordinated
                    Indebtedness) of us the terms of which obligate us to make a
                    purchase offer in connection with the relevant Excess
                    Proceeds or the Asset Sale giving rise thereto.

              "Qualified Consideration" is defined to mean:

              (1)   cash,

              (2)   Cash Equivalents,

              (3)   Replacement Assets,

              (4)   any securities or other obligations that are converted into
                    or exchanged for cash or Cash Equivalents within 60 days
                    after an Asset Sale or

              (5)   any Indebtedness which ranks equal in right of payment to
                    the notes or any Indebtedness of a Restricted Subsidiary
                    assumed by the transferee or its designee, such that we or
                    the Restricted Subsidiary has no further liability therefor,
                    the amount of the liability to be determined in accordance
                    with U.S. GAAP.

              "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


                                       83
<PAGE>


              (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 us 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 us as set forth on our Most
         Recent Balance Sheet at such time.

              "Significant Subsidiary" is defined to mean, at any date of
         determination,

              (i)   any of our Subsidiaries that, together with its
                    Subsidiaries, (A) for our most recent fiscal year, accounted
                    for more than 10% of our consolidated revenues or (B) as of
                    the end of such fiscal year, was the owner of more than 10%
                    of our consolidated assets, all as set forth on our most
                    recently available consolidated financial statements for
                    such fiscal year prepared in conformity with U.S. GAAP and

              (ii)  any Subsidiary which, when aggregated with all other
                    Subsidiaries that are not otherwise Significant Subsidiaries
                    and as to which any event described in clauses (h) or (i) of
                    "-- Events of Default" has occurred and is continuing, would
                    constitute a Significant Subsidiary under clause (i) of this
                    definition.

              "Stated Maturity" is defined to mean,

              o     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

              o     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 Subordinated Indebtedness" means Indebtedness of us or
         a Restricted Subsidiary Incurred to finance the acquisition of a Person
         engaged in a business that is related, ancillary or complementary to
         the Permitted Business; which Indebtedness by its terms or by the terms
         of any agreement or instrument pursuant to which such Indebtedness is
         Incurred (x) is expressly made subordinate in right of payment to


                                       84
<PAGE>


         the notes and (y) provides that no payment of principal, premium or
         interest on, or any other payment with respect to, such Indebtedness
         may be made prior to the payment in full of all of our obligations
         under the notes; provided that such Indebtedness may provide for and be
         repaid at any time from the proceeds of a capital contribution, the
         sale of our Capital Stock (other than Disqualified Stock), or other
         Strategic Subordinated Indebtedness Incurred, after the Incurrence of
         such Indebtedness.

              "Subsidiary" is defined to mean, with respect to any Person

              o     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
                    or

              o     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.

              "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 us 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 us or any of our 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 us or any of our 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

              o     any of our Subsidiaries which at the time of determination
                    is an Unrestricted Subsidiary (as designated by the Board of
                    Directors in the manner provided below) and

              o     any Subsidiary of an Unrestricted Subsidiary.

              The Board of Directors may designate any of our Subsidiaries
         (including any newly acquired or newly formed Subsidiary) 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, us or any Restricted Subsidiary;
         provided that

              o     we certify in an Officers' Certificate that such designation
                    complies with the covenants described under "Limitation on
                    Restricted Payments",

              o     such Subsidiary is not party to any agreement, contract,
                    arrangement or understanding with us or any Restricted
                    Subsidiary unless the terms of any such agreement, contract,
                    arrangement or understanding are no less favorable to us or
                    such Restricted Subsidiary than those that might


                                       85
<PAGE>


                    reasonably be obtained in a comparable arm's-length
                    transaction at the time from Persons who are not our
                    Affiliates,

              o     neither we nor any of our 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

              o     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; provided that immediately after giving
         effect to such designation:

              o     we could Incur Euro 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

              o     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

              o     as to which neither we nor any Restricted Subsidiary is
                    directly or indirectly liable (by virtue of our or any such
                    Restricted Subsidiary being the primary obligor on,
                    guarantor of, or otherwise liable in any respect to, such
                    Indebtedness), and

              o     which, upon the occurrence of a default with respect
                    thereto, does not result in, or permit any holder of any of
                    our Indebtedness or any Indebtedness of any of our
                    Restricted Subsidiary to declare, a default on such
                    Indebtedness 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.

              "VersaTel Internet" is defined to mean VersaTel Internet Holding
         N.V.

              "Weighted Average Life to Maturity" is defined to mean, at any
         date of determination with respect to any Indebtedness,

              o     the quotient obtained by dividing

                    (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


                                       86
<PAGE>


                    (b)  the amount of such principal payment, by

              o     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 us.


                                       87
<PAGE>


                                   BOOK-ENTRY

         General

              The exchange notes will be represented by two global notes in
         registered form without interest coupons attached, which we refer to as
         the global notes. One global note, the DTC global note, will be
         registered in the name of Cede & Co., as nominee of DTC. The other
         global note, the Euroclear/Clearstream global note, will be deposited
         with a common depositary and registered in the name of the nominee of
         the common depositary for the accounts of Euroclear and Clearstream.

              Ownership of interests in the global notes, which we refer to as
         book-entry interests, will be limited to persons that have accounts
         with DTC, Euroclear and/or Clearstream, or persons that hold interests
         through such participants. Clearstream and Euroclear will hold
         interests in the Euroclear/Clearstream global note on behalf of their
         participants through customers' securities accounts in their respective
         names on the books of their respective depositaries. Except under the
         limited circumstances described below, book-entry interests will not be
         held in definitive form.

              Book-entry interests will be shown on, and transfers thereof will
         be effected only through, records maintained in book-entry form by DTC,
         Euroclear and Clearstream and their participants. The laws of some
         jurisdictions, including certain states of the United States, may
         require that certain purchasers of securities take physical delivery of
         such securities in definitive form. The foregoing limitations may
         impair your ability to own, transfer or pledge book-entry interests. In
         addition, while the exchange notes are in global form, holders of
         book-entry interests will not be considered the owners or "holders" of
         exchange notes for any purpose.

              So long as the exchange notes are held in global form, DTC,
         Euroclear and/or Clearstream, as applicable (or their respective
         nominees), will be considered the sole holders of global notes for all
         purposes under the indenture. In addition, participants must rely on
         the procedures of DTC, Euroclear and Clearstream and indirect
         participants must rely on the procedures of DTC, Euroclear, Clearstream
         and the participants through which they own book-entry interests to
         transfer their interests or to exercise any rights of holders under the
         indenture.

              Neither we nor the trustee will have any responsibility or be
         liable for any aspect of the records relating to the book-entry
         interests.

              Redemption of the global notes

              In the event any global note (or any portion thereof) is redeemed,
         DTC, Euroclear and/or Clearstream, as applicable, will redeem an equal
         amount of the book-entry interests in such global note from the amount
         received by it in respect of the redemption of such global note. The
         redemption price payable in connection with the redemption of such
         book-entry interests will be equal to the amount received by DTC,
         Euroclear and Clearstream, as applicable, in connection with the
         redemption of such global note (or any portion thereof). We understand
         that, under existing practices of DTC, Euroclear and Clearstream, if
         fewer than all of the exchange notes are to be redeemed at any time,
         DTC, Euroclear and Clearstream will credit their respective
         participants' accounts on a proportionate basis (with adjustments to
         prevent fractions) or by lot or on such other basis as they deem fair
         and appropriate; provided however, that no book-entry interest of
         Euro 1,000 principal amount or less may be redeemed in part.

              Payments on global notes

              Payments of any amounts owing in respect of the global notes
         (including principal, premium, if any, and interest) will be made by us
         to DTC or its nominee (in the case of the DTC global note) and to the



                                       88
<PAGE>


         common depositary or its nominee for Euroclear and Clearstream (in the
         case of the Euroclear/Clearstream global note) which will distribute
         such payments to participants in accordance with their procedures.
         Payments of all such amounts will be made without deduction or
         withholding for or on account of any present or future taxes, duties,
         assessments or governmental charges of whatever nature except as may be
         required by law, and if any such deduction or withholding is required
         to be made by any law or regulation of The Netherlands, then, to the
         extent described under "Description of the Exchange Notes --
         Withholding Taxes" above, additional amounts will be paid as may be
         necessary in order that the net amounts received by any holder of the
         global notes or owner of book-entry interests after such deduction or
         withholding will equal the net amounts that such holder or owner would
         have otherwise received in respect of such global note or book-entry
         interest, as the case may be, absent such withholding or deduction. We
         expect that payments by participants to owners of book-entry interests
         held through such participants will be governed by standing customer
         instructions and customary practices.

              Under the terms of the indenture, we and the trustee will treat
         the registered holder of the global notes (e.g., DTC, Euroclear or
         Clearstream (or their respective nominees)) as the owner thereof for
         the purpose of receiving payments and for all other purposes.
         Consequently, neither we, the trustee nor any agent of ours or the
         trustee has or will have any responsibility or liability for:

              o   any aspect of the records of DTC, Euroclear, Clearstream or
                  any participant or indirect participant relating to or
                  payments made on account of a book-entry interest or for
                  maintaining, supervising or reviewing the records of DTC,
                  Euroclear, Clearstream or any participant or indirect
                  participant relating to or payments made on account of a
                  book-entry interest, or

              o   DTC, Euroclear, Clearstream or any participant or indirect
                  participant.

              Currency of payment for the global notes

              The principal of, premium, if any, and interest on, and all other
         amounts payable in respect of, the DTC global note will be paid in
         dollars to holders of interests in such global note, who we refer to as
         the DTC holders. The principal of, premium, if any, and interest on,
         and all other amounts payable in respect of, the Euroclear/Clearstream
         global note will be paid in euros to holders of interests in such
         global note, who we refer to as the Euroclear/Clearstream holders.

              At present, DTC can only accept payment in dollars. As a result,
         DTC holders will receive payments in dollars as described above, unless
         they elect to receive payments in euros as described below.

              Notwithstanding the payment provisions described above,
         Euroclear/Clearstream holders may elect to receive payments in respect
         of the Euroclear/Clearstream global note in dollars, and DTC holders
         may elect to receive payments in respect of the DTC global note in
         euros.

              A Euroclear/Clearstream holder may receive payments of amounts
         payable in respect of its interest in the Euroclear/Clearstream global
         note in dollars in accordance with Euroclear's and Clearstream's
         customary procedures, which include, among other things, giving to
         Euroclear or Clearstream, as appropriate, a notice of such holder's
         election to receive such payments in dollars. All costs of conversion
         resulting from any such election will be borne by such holder.

              A DTC holder may receive payments of amounts payable in respect of
         its interest in the DTC global note in euros in accordance with DTC's
         customary procedures, which include, among other things, giving to DTC
         a notice of such holder's election to receive such payments in euros.


                                       89
<PAGE>


              Action by owners of book-entry interests

              DTC, Euroclear and Clearstream have advised us that they will take
         any action permitted to be taken by a holder of exchange notes only at
         the direction of one or more participants to whose account the
         book-entry interests in the global notes are credited and only in
         respect of such portion of the aggregate principal amount of exchange
         notes as to which such participant or participants has or have given
         such direction. DTC, Euroclear and Clearstream will not exercise any
         discretion in the granting of consents, waivers or the taking of any
         other action in respect of the global notes. However, if there is an
         event of default under the exchange notes, each of DTC, Euroclear and
         Clearstream reserve the right to exchange the global notes for
         definitive registered notes in certificated form, and to distribute
         such definitive registered notes to its participants.

              Transfers

              Transfers between participants in DTC will be effected in
         accordance with DTC rules and will be settled in immediately available
         funds. If a holder requires physical delivery of definitive registered
         notes for any reason, including to sell exchange notes to persons in
         states which require physical delivery of such securities or to pledge
         such securities, such holder must transfer its interest in the global
         notes in accordance with the normal procedures of DTC and in accordance
         with the procedures set forth in the indenture.

              Transfers involving an exchange of a book-entry interest in the
         DTC global note for a book-entry interest in the Euroclear/Clearstream
         global note will be effected in DTC by means of an instruction
         originated by the trustee through the DTC Deposit/Withdrawal at
         Custodian system. Accordingly, in connection with any such transfer,
         appropriate adjustments will be made to reflect a decrease in the
         principal amount of the DTC global note and a corresponding increase in
         the principal amount of the Euroclear/Clearstream global note. Any
         book-entry interest in one of the global notes that is transferred to a
         person who takes delivery in the form of a book-entry interest in the
         other global note will, upon transfer, cease to be a book-entry
         interest in the first-mentioned global note and become a book-entry
         interest in such other global note, and accordingly will thereafter be
         subject to all transfer restrictions, if any, and other procedures
         applicable to book-entry interests in such other global note for as
         long as it remains a book-entry interest.

              Definitive registered notes

              Under the terms of the indenture, owners of the book-entry
         interests will receive definitive registered notes:

              o   if DTC, Euroclear or Clearstream notifies us that it is
                  unwilling or unable to continue to act as depositary and a
                  successor depositary is not appointed by us within 120 days;

              o   if DTC, Euroclear or Clearstream so requests following an
                  event of default under the indenture; or

              o   if the owner of a book-entry interest requests such exchange
                  in writing delivered through either DTC, Euroclear or us
                  following an event of default under the indenture.

              In the case of the issuance of definitive registered notes, the
         holder of a definitive registered note may transfer such definitive
         note by surrendering it to the registrar or a transfer agent. In the
         event of a partial transfer or a partial redemption of a holding of
         definitive registered notes represented by one definitive registered
         note, a definitive registered note shall be issued to the transferee in
         respect of the part transferred and a new definitive registered note in
         respect of the balance of the holding not transferred or


                                       90
<PAGE>

         redeemed shall be issued to the transferor or the holder, as
         applicable; provided, that no definitive registered note in a
         denomination less than Euro 1,000 shall be issued. The cost of
         preparing, printing, packaging and delivery the definitive registered
         notes will be borne by us.

              We will not be required to register the transfer or exchange of
         definitive registered notes for a period of 15 calendar days preceding

              o     the record date for any payment of interest on the exchange
                    notes,

              o     any date fixed for redemption of the exchange notes or

              o     the date fixed for selection of the exchange notes to be
                    redeemed in part.

              Also, we are not required to register the transfer or exchange of
         any exchange notes selected for redemption. In the event of the
         transfer of any definitive registered note, the trustee may require a
         holder, among other things, to furnish appropriate endorsements and
         transfer documents as described in the indenture. We may require a
         holder to pay any taxes and fees required by law and permitted by the
         indenture and the exchange notes.

              If definitive registered notes are issued and a holder thereof
         claims that such definitive registered notes have been lost, destroyed
         or wrongfully taken or if such definitive registered note is mutilated
         and is surrendered to the registrar or at the office of a transfer
         agent, we will issue and the trustee shall authenticate a replacement
         definitive registered note if the trustee's and our requirements are
         met. The trustee or we may require a holder requesting replacement of a
         definitive registered note to furnish an indemnity bond sufficient in
         the judgment of both to protect us, the trustee or the paying agent
         appointed pursuant to the indenture from any loss which we or any of
         them may suffer if a definitive registered note is replaced. We may
         charge for its expenses in replacing a definitive registered note.

              In case any such mutilated, destroyed, lost or stolen definitive
         registered note has become or is about to become due and payable, or is
         about to be redeemed or purchased by us pursuant to the provisions of
         the indenture, we in our discretion may, instead of issuing a new
         definitive registered note, pay, redeem or purchase such definitive
         registered note, as the case may be.

              Definitive registered notes may be transferred and exchanged for
         book-entry interests in a global note only in accordance with the
         indenture.

              Information concerning DTC, Euroclear and Clearstream

              We understand as follows with respect to DTC, Euroclear and
         Clearstream:

              DTC.  DTC is

              o     a limited purpose trust company organised under the New York
                    Banking Law;

              o     a "banking organisation" under New York Banking Law;

              o     a member of the Federal Reserve System;

              o     a "clearing corporation" within the meaning of the New York
                    Uniform Commercial Code; and


                                       91
<PAGE>


              o     a "clearing agency" registered under Section 17A of the
                    Securities Exchange Act of 1934, as amended.

              DTC was created to hold securities for its participants and to
         facilitate the clearance and settlement of transactions among its
         participants. It does this through electronic book-entry changes in the
         accounts of securities participants, eliminating the need for physical
         movement of securities certificates. DTC participants include
         securities brokers and dealers, banks, trust companies, clearing
         corporations and certain other organisations. DTC is owned by a number
         of its direct participants and by the New York Stock Exchange, Inc.,
         the American Stock Exchange, Inc. and the National Association of
         Securities Dealers, Inc. Others, such as banks, brokers, dealers and
         trust companies that clear through or maintain a custodial relationship
         with a direct participant also have access to the DTC system and are
         known as indirect participants.

              Because DTC can only act on behalf of participants, who in turn
         act on behalf of indirect participants and certain banks, the ability
         of an owner of a beneficial interest to pledge such interest to persons
         or entities that do not participate in the DTC system or otherwise take
         actions in respect of such interest, may be limited by the lack of a
         definitive certificate for that interest. The laws of some states
         require that certain persons take physical delivery of securities in
         definitive form. Consequently, the ability to transfer beneficial
         interests to such persons may be limited. In addition, owners of
         beneficial interests through the DTC system will receive distributions
         attributable to the DTC global note only through DTC participants.

              Euroclear and Clearstream. Like DTC, Euroclear and Clearstream
         hold securities for participating organisations. They also facilitate
         the clearance and settlement of securities transactions between their
         respective participants through electronic book-entry changes in
         accounts of such participants. Euroclear and Clearstream provide
         various services to their participants, including the safekeeping,
         administration, clearance, settlement, lending and borrowing of
         internationally traded securities. Euroclear and Clearstream interface
         with domestic securities markets. Euroclear and Clearstream
         participants are financial institutions such as underwriters,
         securities brokers and dealers, banks, trust companies and certain
         other organisations. Indirect access to Euroclear or Clearstream is
         also available to others such as banks, brokers, dealers and trust
         companies that clear through or maintain a custodian relationship with
         a Euroclear or Clearstream participant, either directly or indirectly.

              Global clearance and settlement under the book-entry system

              The exchange notes represented by the global notes will be listed
         on the Amsterdam Stock Exchange and to trade in DTC's same-day funds
         settlement system, and any permitted secondary market trading activity
         in such exchange notes will, therefore, be required by DTC to be
         settled in immediately available funds. Cross-market transfers between
         the participants in DTC, on the one hand, and Euroclear or Clearstream
         participants, on the other hand will be effected through DTC in
         accordance with DTC's rules on behalf of each of Euroclear or
         Clearstream by its common depositary; however, such cross-market
         transactions will require delivery of instructions to Euroclear or
         Clearstream by the counterparty in such system in accordance with the
         rules and procedures and within the established deadlines (Brussels
         time) of such system. Euroclear or Clearstream will, if the transaction
         meets its settlement requirements, deliver instructions to the common
         depositary to take action to effect final settlement on its behalf by
         delivering or receiving interests in the global notes in DTC, and
         making or receiving payment in accordance with normal procedures for
         same-day funds settlement applicable to DTC. Euroclear participants and
         Clearstream participants may not deliver instructions directly to the
         common depositary.

              Because of time zone differences, the securities account of a
         Euroclear or Clearstream participant purchasing an interest in a global
         note from a participant in DTC will be credited, and any such crediting
         will be reported to the relevant Euroclear or Clearstream participant,
         during the securities settlement processing day (which must be a
         business day for Euroclear and Clearstream) immediately following the


                                       92
<PAGE>


         settlement date of DTC. Cash received in Euroclear and Clearstream as a
         result of sales of interest in a global note by or through a Euroclear
         or Clearstream participant to a participant in DTC will be received
         with value on the settlement date of DTC but will be available in the
         relevant Euroclear or Clearstream cash account only as of the business
         day for Euroclear or Clearstream following DTC's settlement date.

              Although DTC, Euroclear and Clearstream are expected to follow the
         foregoing procedures in order to facilitate transfers of interests in
         the global notes among participants of DTC, Euroclear or Clearstream,
         as the case may be, they are under no obligation to perform or continue
         to perform such procedures, and such procedures may be discontinued at
         any time. Neither we nor the trustee or the paying agent will have any
         responsibility for the performance by DTC, Euroclear or Clearstream or
         their respective participants or indirect participants of their
         respective obligations under the rules and procedures governing their
         operations.



                                       93
<PAGE>

                                                   TAXATION

         Netherlands Tax Considerations

              The following discussion, subject to the limitations set forth
         therein, describes the material Netherlands tax consequences of the
         acquisition, ownership and disposition of the notes, and is the opinion
         of Arthur Andersen, special Netherlands tax counsel
         (belastingadviseurs) to VersaTel. This opinion represents Arthur
         Andersen's interpretation of existing law. This opinion does not
         address the income taxes imposed by any political subdivision of The
         Netherlands or any tax imposed by any other jurisdiction. This opinion
         does not discuss all the tax consequences that may be relevant to the
         holders in light of their particular circumstances or to holders that
         are subject to special treatment under applicable law and is not
         intended to be applicable in all respects to all categories of
         investors. Changes in VersaTel's organizational structure or the manner
         in which VersaTel conducts its business may invalidate this opinion.
         The laws upon which this opinion is based are subject to change,
         sometimes with retroactive effect. Changes in the applicable laws may
         invalidate this opinion and this opinion will not be updated to reflect
         such subsequent changes. PROSPECTIVE INVESTORS SHOULD CONSULT THEIR TAX
         ADVISORS REGARDING THE PARTICULAR TAX CONSEQUENCES OF THEIR ACQUIRING,
         OWNING AND DISPOSING OF THE NOTES.

         Substantial Interest

              A shareholder that owns shares representing directly or indirectly
         5% or more of any class of shares, or 5% or more of the total issued
         share capital or options including conversion rights over such shares
         of a company resident in The Netherlands (a "Substantial Interest"), is
         subject to special rules. Profit participation rights which give the
         holder rights to 5% or more of the annual profit or 5% or more of the
         liquidation proceeds of the target company will also qualify as
         substantial interest. A deemed substantial interest is present if (part
         of) a substantial interest has been disposed of, or is deemed to have
         been disposed of, on a non-recognition basis. With respect to
         individuals, attribution rules exist in determining the presence of a
         Substantial Interest. Unless indicated otherwise, the term
         "shareholder", as used herein, includes individuals and entities as
         defined under Netherlands tax law holding ordinary shares, but does not
         include any such person having a Substantial Interest in VersaTel.

              In the situation that a shareholder has or is deemed to have a
         Substantial Interest in VersaTel, then, inter alia, all the notes such
         shareholder holds will form a part of this Substantial Interest.

         Tax Consequences for Residents or Deemed Residents of The Netherlands

              Interest Withholding Tax

              The Netherlands will not levy withholding taxes from resident
         holders on any payments under the notes.

              Individual Income Tax and Corporation Income Tax on income derived
         from Notes

              If the notes are held by an individual who resides, or is deemed
         to reside, in The Netherlands, income derived from the notes is subject
         to Netherlands income tax on a net income basis at graduated rates. An
         individual generally is entitled to an interest exemption of NLG 1,000
         a year (NLG 2,000 a year for married couples). The interest exemption
         is not available to an individual holder if the notes are:

              1.  attributable to a trade or business carried on by the holder,
                  or

              2.  form part of a Substantial Interest.


                                       94
<PAGE>


              Interest received from notes by a corporate holder that resides,
         or is deemed to reside, in The Netherlands will be subject to
         Netherlands corporation tax on a net basis generally if the notes are
         (deemed) attributable to a trade or business carried on (or deemed to
         be carried on) by the holder. Interest received from notes by a pension
         fund as defined in the Corporation Tax Act is not subject to
         Netherlands corporation tax.

              Capital Gains realized from the Sale of Notes

              Capital gains derived from the sale of the notes by an individual
         holder will not be subject to individual income tax provided the
         individual holder does not own a (deemed) substantial interest in
         VersaTel and provided the notes are not assets of a business. Any
         interest or accretion received on the notes and any interest accrued in
         the period between the date of the latest interest payment and the date
         of disposal of the notes by individuals will be subject to Netherlands
         individual income tax.

              Capital gains derived from the sale of the notes, interest and
         accretion received by a corporate holder that resides, or is deemed to
         reside, in The Netherlands will be subject to Netherlands corporate
         income tax generally if the notes are (deemed) attributable to a trade
         or business carried on (or deemed to be carried on) by the holder.

              Net Wealth Tax

              An individual who resides, or is deemed to reside, in The
         Netherlands generally will be subject to a net wealth tax at a rate of
         0.7%. Notes will generally be included in the taxable basis.

              Gift Tax and Inheritance Tax

              Netherlands gift tax or inheritance tax will be due with respect
         to a gift or inheritance of notes from a person who resided, or was
         deemed to have resided, in The Netherlands at the time of the gift or
         his or her death. Netherlands tax will be due in the case of a gift of
         notes by an individual who at the time of the gift was neither resident
         nor deemed to be resident in The Netherlands, if such individual dies
         within 180 days after the date of the gift, while being resident or
         deemed resident in The Netherlands. A Netherlands national is deemed to
         have been resident in The Netherlands if he or she was a resident in
         The Netherlands at any time during the ten years preceding the date of
         the gift or the date of his or her death. For gift tax purposes, each
         person (regardless of nationality) is deemed to be a Netherlands
         resident if he or she was a resident in The Netherlands at any time
         during the 12 months preceding the date of the gift. The ten-year and
         12-month residency rules may be modified by treaty.

              Liability for payment of the gift tax or inheritance tax rests
         with the donee or heir, respectively. The rate at which these taxes are
         levied is primarily dependent on the fair market value of the gift or
         inheritance and the relationship between the donor and donee or the
         deceased and his or her heir(s). Exemptions may apply under specific
         circumstances.

         Tax Consequences for Non-Residents of The Netherlands

              This subsection applies to U.S. Holders (as defined below).

              Interest Withholding Tax

              The Netherlands will not levy withholding taxes from non-resident
         holders on payments under the notes.


                                       95
<PAGE>


              Individual Income Tax and Corporation Income Tax

              A non-resident holder of notes will not be subject to Netherlands
         income tax on interest received from VersaTel, provided such holder:

              1.  does not carry on and has not carried on a business in The
                  Netherlands through a permanent establishment or a permanent
                  representative to which the notes are attributable,

              2.  does not hold and has not held a Substantial Interest in
                  VersaTel's share capital or, in the event the non-resident
                  holder holds or has held a Substantial Interest in VersaTel,
                  such interest is or was a business asset in the hands of the
                  holder,

              3.  does not share and has not shared directly (not through the
                  beneficial ownership of shares or similar securities) in the
                  profits of an enterprise managed and controlled in The
                  Netherlands that owns or owned or is deemed to own or was
                  deemed to have owned the notes, and

              4.  does not carry out and has not carried out employment
                  activities in The Netherlands, or serves or served as a
                  director or board member of any entity resident in The
                  Netherlands, or serves or served as a civil servant of a
                  Netherlands public entity with which the holding of the notes
                  is or was connected.

              Capital Gains Realized from the Sale of Notes

              A non-resident holder of notes will not be subject to Netherlands
         income tax on capital gains derived from the sale, or disposition of
         notes, provided such holder:

              1.  does not carry on or has not carried on a business in The
                  Netherlands through a permanent establishment or a permanent
                  representative to which the notes are attributable,

              2.  does not hold and has not held a Substantial Interest in
                  VersaTel's share capital or, in the event the non-resident
                  holder holds or has held a Substantial Interest in VersaTel,
                  such interest was a business asset in the hands of the holder,

              3.  does not share and has not shared directly (not through the
                  beneficial ownership of shares or similar securities) in the
                  profits of an enterprise managed and controlled in The
                  Netherlands that owns or owned or is deemed to own or was
                  deemed to have owned notes, and

              4.  does not carry and has not carried out employment activities
                  in The Netherlands, or serves or served as a director or board
                  member of any entity resident in The Netherlands, or serves or
                  served as a civil servant of a Netherlands public entity, with
                  which the holding of the notes is or was connected.

              Net Wealth Tax

              A non-resident individual holder will not be subject to
         Netherlands net wealth tax in respect of the notes provided such
         holder:

              1.  does not carry on and has not carried on a business in The
                  Netherlands through a permanent establishment or a permanent
                  representative that includes or included in its assets the
                  notes, and


                                       96
<PAGE>


              2.  does not share and has not shared directly (not through the
                  beneficial ownership of shares or similar securities) in the
                  profits of an enterprise managed and controlled in The
                  Netherlands, which owns or owned or is deemed to own or was
                  deemed to have owned notes.

              Gift Tax and Inheritance Tax

              A gift or inheritance of notes from a non-resident holder will not
         be subject to Netherlands gift tax or inheritance tax in the hands of
         the donee or heir provided the non-resident holder was not:

              1.  a Netherlands national who has been resident in The
                  Netherlands at any time during the 10 years preceding the date
                  of gift or the date of death or, in the event he or she was
                  resident in The Netherlands during such period, the
                  non-resident holder was not a Netherlands national at the time
                  of gift or death;

              2.  solely for the purpose of the gift tax, a resident of The
                  Netherlands at any time during the 12 months preceding the
                  time of the gift (however, in case of a gift by an individual
                  who at the time of the gift was neither resident nor deemed to
                  be resident in The Netherlands and such individual dies within
                  180 days after the date of the gift, while being resident or
                  deemed to be resident in The Netherlands, tax will be due);

              3.  engaged in a business in The Netherlands through a permanent
                  establishment or a permanent representative which included in
                  its assets Notes; and

              4.  shared directly (not through the beneficial ownership of
                  shares or similar securities) in the profits of an enterprise
                  managed and controlled in The Netherlands which owned or is
                  deemed to have owned notes.

              Tax reform 2001

              In The Netherlands a major tax reform is pending which will become
         effective as of January 1, 2001. It will in inter alia particular
         change the taxation in relation to notes held by individual holders
         resident or deemed resident of The Netherlands which are neither
         business assets or not part of a so-called substantial interest.
         According to the proposed legislation Netherlands individual resident
         holders or deemed Netherlands resident holders of notes will be taxed
         annually on a deemed income of 4% of the average annual value of the
         notes at a rate of 30%, regardless whether any interest is received,
         capital gains are realized or capital losses are suffered. On the other
         hand the net wealth tax will be abolished.

              European Union Proposal

              In 1998 the European Commission submitted to the Council of
         Ministers of the European Union a proposal requiring paying agents in
         an EU Member State to withhold tax at a minimum rate of 20% from
         interest, discount and premium payments to individuals residing in
         other EU Member States or institute an information exchange system to
         report these payments to the tax authorities of the other EU Member
         state. The tax would not be withheld if such an individual provides the
         paying agent a certificate obtained from the tax authorities of the EU
         Member State in which the individual is resident, confirming that the
         authorities are aware of the payment due to the individual. The
         information exchange system would require a member state to supply
         other member states the details of any payments made by paying agents
         within its jurisdiction to individuals resident in such other member
         states. If the proposal is adopted, it will apply to payments made
         after December 31, 2000.


                                       97
<PAGE>

         United States Federal Income Taxation

              The following is a summary of certain of the U.S. federal income
         tax consequences with respect to an exchange of original notes
         ("Original Notes") for exchange notes ("Exchange Notes") pursuant to
         the exchange offer and the ownership and disposition of Exchange Notes.
         This summary addresses only the U.S. federal income tax consequences to
         "U.S. Holders" (as defined below) that hold their Original Notes and
         will hold Exchange Notes as capital assets within the meaning of
         Section 1221(a) of the Internal Revenue Code of 1986, as amended (the
         "Code"). This summary does not address tax consequences to holders that
         may be subject to special tax rules, such as:

              o   financial institutions,

              o   insurance companies,

              o   dealers or traders in securities or currencies,

              o   tax-exempt entities,

              o   persons that hold Original Notes, or that will hold Exchange
                  Notes as part of a "hedging" or "conversion" or other
                  integrated transaction or as a position in a "straddle" for
                  U.S. federal income tax purposes,

              o   persons that have a "functional currency" other than the U.S.
                  dollar, and

              o   holders that own (or are deemed to own) 10% or more (by voting
                  power or value) of the shares of VersaTel.

              This summary is based on the Code, existing and proposed United
         States Treasury Regulations promulgated thereunder and judicial and
         administrative interpretations thereof, all as of the date of this
         prospectus. All of the foregoing are subject to change, which change
         could apply retroactively and could affect the tax consequences
         described below.

              For purposes of this summary a "U.S. Holder" is a beneficial owner
         of Original Notes and Exchange Notes that is, for federal income tax
         purposes:

              o   a citizen or individual resident of the United States,

              o   corporation or partnership organized in or under the laws of
                  the United States or any state thereof (including the District
                  of Columbia), or

              o   an estate or trust the income of which is subject to U.S.
                  federal income taxation regardless of its source.

         Each holder should consult its own tax advisor with respect to the U.S.
         federal, state, local and foreign tax consequences of participating in
         the exchange offer and of the ownership and disposition of Exchange
         Notes.

              Exchange Offer

              An exchange of Original Notes for Exchange Notes pursuant to the
         Exchange Offer, will not be a taxable event for U.S. federal income tax
         purposes and a U.S. Holder will have the same tax basis and holding
         period in an Exchange Note as in the Original Note exchanged therefor.


                                       98
<PAGE>


              A U.S. Holder of an Original Note may have acquired it at a
         "market discount". For this purpose, "market discount" is the excess
         (if any) of the euro principal amount over the holder's euro
         acquisition price, subject to a statutory de minimis exception. While
         accrued market discount generally must be recognized to the extent of
         gain realized on the disposition of a market discount debt instrument,
         an exchange pursuant to the exchange offer will not cause any
         exchanging holder of an Original Note that acquired it at a market
         discount to recognize any accrued market discount as income. Instead,
         any accrued market discount on an Original Note that is exchanged for
         an Exchange Note will attach to the Exchange Note. In addition,
         unaccrued market discount on such Original Note will carry over to the
         Exchange Note and will accrue over the term of the Exchange Note.

              If a U.S. Holder's euro acquisition price of an Original Note
         exceeded the euro principal amount of such Original Note, such excess
         constituted amortizable bond premium which the U.S. Holder may have
         elected to amortize under a constant yield method under Section 171 of
         the Code. If such an electing holder exchanges an Original Note for an
         Exchange Note, the remaining bond premium on the Original Note will
         carry over to and become bond premium on the Exchange Note and would be
         amortizable over the term of the Exchange Note.

              United Stated Federal Income Taxation of Exchange Notes

              Payments of Interest

              A U.S. Holder will be required to include interest on an Exchange
         Note in income as ordinary interest income at the time it is received
         or accrued, in accordance with the U.S. Holder's method of accounting
         for U.S. federal income tax purposes.

              In the case of a U.S. Holder that uses the cash method of tax
         accounting, the amount includable in income by such U.S. Holder will be
         the U.S. dollar value of the interest received, based on the exchange
         rate in effect on the date of receipt, regardless of whether the
         payment is in fact converted into U.S. dollars. No foreign currency
         gain or loss will be recognized with respect to the receipt of such
         interest payment.

              In the case of a U.S. Holder that uses the accrual method of tax
         accounting, such U.S. Holder will be required to include in income the
         U.S. dollar value of the amount of interest accrued on an Exchange Note
         during an accrual period. Such a U.S. Holder may determine the amount
         of the interest to be recognized in accordance with either of two
         methods. Under the first method, the amount of interest accrued will be
         based on the average exchange rate in effect during the interest
         accrual period or, with respect to an accrual period that spans two
         taxable years, the part of the period within the taxable year. Under
         the second method, the U.S. Holder may elect to determine the amount of
         interest accrued on the basis of the exchange rate in effect on the
         last day of the accrual period or, in the case of a partial accrual
         period, the exchange rate in effect on the last day of the taxable
         year. If the last day of the accrual period is within five business
         days of the date the interest payment is actually received, electing
         U.S. Holders may instead translate that accrued interest at the
         exchange rate in effect on the day of actual receipt. Any election to
         use the second method will apply to all debt instruments held by such
         U.S. Holder at the beginning of the first taxable year to which the
         election applies or thereafter acquired by the U.S. Holder, and will be
         irrevocable without the consent of the U.S. Internal Revenue Service.

              A U.S. Holder utilizing either of the foregoing two methods will
         recognize ordinary income or loss with respect to accrued interest on
         the date of receipt of the interest payment (including a payment
         attributable to accrued but unpaid interest upon the sale or retirement
         of an Exchange Note). The amount of ordinary income or loss will equal
         the difference between the U.S. dollar value of the foreign currency
         payment received (determined on the date the payment is received) in
         respect of the accrual period and


                                       99
<PAGE>

         the U.S. dollar value of interest that has accrued during that accrual
         period (as determined under the method utilized by the U.S. Holder).

              Euro received as interest on the Exchange Notes will have a tax
         basis equal to their U.S. dollar value at the time the interest payment
         is received. Gain or loss, if any, realized by a U.S. Holder on a sale
         or other disposition of that foreign currency will be ordinary income
         or loss and will generally be income from sources within the United
         States for foreign tax credit limitation purposes.

              Interest on the Exchange Notes will be treated as foreign source
         income for U.S. federal income tax purposes, which may be relevant in
         calculating a U.S. Holder's foreign tax credit limitation. The
         limitation on foreign taxes eligible for the United States foreign tax
         credit is calculated separately with respect to specific classes of
         income. For this purpose, the interest on the Exchange Notes generally
         should constitute "passive income" or, in the case of certain U.S.
         Holders, "financial services income".

              A beneficial owner of Exchange Notes that is not a U.S. Holder (a
         "Non-U.S. Holder") generally will not be subject to U.S. federal income
         tax on interest received on the Exchange Notes, unless that income is
         effectively connected with the conduct by that Non-U.S. Holder of a
         trade or business in the United States.

              Amortizable Bond Premium

              If an Exchange Note has carry-over bond premium (as described in
         "-- Exchange Offer" above), a U.S. Holder generally may elect to
         amortize the premium over the remaining term of the note on a constant
         yield method. However, if the Original Note was purchased at a time
         when the note may be optionally redeemed for an amount that is in
         excess of its principal amount, special rules would apply that could
         result in a deferral of the amortization of bond premium until later in
         the term of the note. The amount amortized in any year will be treated
         as a reduction of the U.S. Holder's interest income from the note. Bond
         premium on a note held by a U.S. Holder that does not make such an
         election will decrease the gain or increase the loss otherwise
         recognized on disposition of the note. The election to amortize premium
         on a constant yield method, once made, applies to all debt obligations
         held or subsequently acquired by the electing U.S. Holder on or after
         the first day of the first taxable year to which the election applies
         and may not be revoked without the consent of the Internal Revenue
         Service ("IRS").

              Market Discount

              If an Exchange Note has carry-over market discount (as described
         in "-- Exchange Offer" above), a U.S. Holder will be required to treat
         any partial principal payment on, or any gain on the sale, exchange,
         retirement or other disposition of such note as ordinary income to the
         extent of the lessor of (i) the amount of such payment or realized gain
         and (ii) market discount which has not previously been included in
         income and is treated as having accrued on such note at the time of
         such payment or disposition. If a U.S. Holder makes a gift of an
         Exchange Note, accrued market discount, if any, will be recognized as
         if such U.S. Holder has sold such Exchange Note for a price equal to
         its fair market value. In addition, the U.S. Holder may be required to
         defer, until the maturity of the note or its earlier disposition in a
         taxable transaction, the deduction of all or a portion of the interest
         expense on any indebtedness incurred or continued to purchase or carry
         such note.

              Any market discount will be considered to accrue ratably during
         the period from the date of acquisition to the maturity date of the
         note, unless the U.S. Holder elects to accrue market discount on a
         constant interest method. A U.S. Holder may elect to include market
         discount in income currently as it accrues (on either a ratable or
         constant interest method), in which case the rules described above
         regarding the treatment of gain as ordinary income upon the disposition
         of, and the receipt of certain cash payments on, a note and the
         deferral of interest deductions will not apply. This election to
         include market


                                      100
<PAGE>


         discount in income currently, once made, applies to all market discount
         obligations acquired on or after the first taxable year to which the
         election applies and may not be revoked without the consent of the IRS.

              Sale, Exchange or Retirement of the Exchange Notes

              A U.S. Holder's tax basis in an Exchange Note generally will equal
         the adjusted tax basis of the Original Note exchanged therefor (as
         described in "-- Exchange Offer" above), decreased by the amount of any
         payments received by the U.S. Holder with respect to the Exchange Note
         that are not interest payments and increased or decreased, as the case
         may be, for any foreign exchange gain or loss, respectively, realized
         in respect of such payments.

              A U.S. Holder generally will recognize gain or loss on the sale,
         exchange or retirement of an Exchange Note equal to the difference
         between the amount realized on the sale, exchange or retirement (except
         to the extent such amount is attributable to accrued and unpaid
         interest, or market discount not previously taken into income, which
         will be taxable as ordinary income) and the adjusted tax basis of such
         note subject to the special rule in the next paragraph regarding
         disposition on an established securities market, the amount realized on
         the sale, exchange or retirement of an Exchange Note for an amount of
         foreign currency will be the U.S. dollar value of that amount on the
         date of such sale, exchange or retirement.

              If the Exchange Notes are traded on an established securities
         market, there is a special rule for the Exchange Notes are traded on an
         established securities market, there is a special rule for purchases
         and sales of such notes by a cash basis taxpayer under which the U.S.
         dollar value of foreign currency paid or received are determined based
         on the exchange rate in effect on the settlement date of the purchase
         or sale. In that case, no exchange gain or loss will result from
         currency fluctuations between the trade date and the settlement of such
         purchase or sale. An accrual basis taxpayer may elect the same
         treatment required of cash basis taxpayers with respect to purchases
         and sale of publicly traded notes, provided the election is applied
         consistently. Such election cannot be changed without the consent of
         the IRS.

              Gain or loss recognized by a U.S. Holder on the sale, exchange or
         retirement of an Exchange Note that is attributable to changes in
         currency exchange rates relating to the principal thereof will be
         ordinary income or loss and will equal the difference between the U.S.
         dollar value of the U.S. Holder's purchase price of such note in
         foreign currency determined on the date of the sale, exchange or
         retirement, and the U.S. dollar value of the U.S. Holder's purchase
         price of the note in foreign currency determined on the date the U.S.
         Holder acquired the note. The foregoing foreign currency gain or loss
         will be recognized only to the extent of the total gain or loss
         realized by the U.S. Holder on the sale, exchange or retirement of such
         note, and generally will be treated as from sources within the United
         States for U.S. foreign tax credit limitation purposes.

              Any gain or loss recognized by a U.S. Holder in excess of foreign
         currency gain or loss recognized on the sale, exchange or retirement of
         an Exchange Note generally would be U.S. source capital gain or loss.
         In the case of an individual U.S. Holder, any such gain will be subject
         to preferential U.S. federal income tax rates if that U.S. Holder
         satisfies certain prescribed minimum holding periods. The deductibility
         of capital losses is subject to limitations.

              A U.S. Holder will have a tax basis in any foreign currency
         received on the sale, exchange or retirement of an Exchange Note equal
         to the U.S. dollar value of the foreign currency at the time of the
         sale, exchange or retirement. Gain or loss, if any, realized by a U.S.
         Holder on a sale or other disposition of that foreign currency will be
         ordinary income or loss and generally will be income from sources
         within the United States for foreign tax credit limitation purposes.


                                      101
<PAGE>



              A Non-U.S. Holder will generally not be subject to U.S. federal
         income tax on any gain realized on the sale, exchange, or retirement of
         Exchange Notes unless that gain is effectively connected with the
         conduct by that Non-U.S. Holder of a trade or business in the United
         States.

         Backup Withholding Tax and Information Reporting Requirements

              U.S. backup withholding tax and information reporting requirements
         generally apply to certain payments to certain nonexempt holders.
         Information reporting generally will apply to payments of interest on,
         and to proceeds from the sale or redemption of Exchange Notes by a
         payor within the United States to a holder of Exchange Notes (other
         than an "exempt recipient", including a corporation, a payee that is a
         Non-U.S. Holder that provides an appropriate certification and certain
         other persons). A payor within the United States will be required to
         withhold 31% of any payments of interest on, and of the proceeds from
         the sale or redemption of Exchange Notes within the United States to a
         holder (other than an "exempt recipient") if that holder fails to
         furnish its correct taxpayer identification number or otherwise fails
         to comply with those backup withholding tax requirements. The amount of
         any backup withholding from a payment to a U.S. Holder will be allowed
         as a credit against the U.S. Holder's U.S. federal income tax
         liability.

              Final United States Treasury Regulations relating to backup
         withholding and information reporting have been issued that modify
         certain of the foregoing rules with respect to payments on notes made
         after December 31, 2000. Investors are urged to consult their own tax
         advisers regarding the application of the backup withholding and
         information reporting requirements, including the new regulations, with
         respect to their particular circumstances.



                                      102
<PAGE>


                              PLAN OF DISTRIBUTION

              Based on an interpretation by the staff of the Securities and
         Exchange Commission set forth in no-action letters issued to third
         parties in similar transactions, we believe that the exchange notes
         issued in the exchange offer in exchange for the original notes may be
         offered for resale, resold and otherwise transferred by you (other than
         if you are our "affiliate" within the meaning of Rule 405 under the
         Securities Act of 1933) without compliance with the registration and
         prospectus delivery provisions of the Securities Act of 1933.

              However, this applies only if exchange notes are acquired in the
         ordinary course of your business and you have not arranged with any
         person to participate in the distribution of these exchanges notes. We
         refer you to the "Morgan Stanley & Co. Inc." SEC No-Action Letter
         (available June 5, 1991), "Exxon Capital Holdings Corporation" SEC
         No-Action Letter (available May 13, 1998) and "Shearman & Sterling" SEC
         NO-Action Letter (available July 2, 1993) for support of this belief.

              Each holder of the original notes who wishes to exchange his
         original notes for exchange notes in the exchange offer will be
         required to make to us the representations to us as set out in "Terms
         of the Exchange Offer". Furthermore, each broker-dealer that receives
         exchange notes for its own account must acknowledge that it will
         deliver a prospectus in connection with any resale of such exchange
         notes. This prospectus, including any amendments or supplements to the
         prospectus which may be issued from time to time, may be used by a
         broker-dealer in connection with resales of exchange notes which were
         received in exchange for original notes where the original notes were
         acquired as a result of market-making activities or other trading
         activities. We have agreed that for a period of 180 days after the
         exchange offer expires, we will make available a prospectus which meets
         the requirements of the Securities Act of 1933 to any broker-dealer for
         use in this type of resale.

              We will not receive any proceeds from any sale of exchange notes
         by any broker-dealer. Exchange notes received by broker-dealers for
         their own account in 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
         securities 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 type of resale of exchange
         notes may be made directly to purchasers or through brokers or dealers
         who may receive compensation in the form of commissions or concessions
         from any such broker-dealer or from the purchasers of the exchange
         notes. Any broker-dealer that resells exchange notes that were received
         by it for its own account in the exchange offer and any broker or
         dealer that participates in a distribution of these exchange notes may
         be deemed to be an "underwriter" within the meaning of the Securities
         Act of 1933 and any profit on any such resale of exchange notes and any
         commissions or concessions received by these persons may be deemed to
         be underwriting compensation under the Securities Act of 1933. 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 of 1933.

              We have agreed to pay all expenses incidental to our performance
         of, or compliance with, our registration rights agreement. In addition,
         we will indemnify holders of the original notes (including any
         broker-dealers) against certain liabilities, including certain
         liabilities, including certain liabilities under the Securities Act of
         1933.


                                      103
<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 VersaTel by Shearman &
         Sterling. Certain matters of Netherlands corporate law will be passed
         upon for VersaTel by Stibbe Simont Monahan Duhot, Amsterdam, The
         Netherlands.

                                     EXPERTS

              The financial statements of VersaTel as of December 31, 1999 and
         1998 and for each of the three years in the period ended December 31,
         1999 incorporated by reference into this prospectus, have been audited
         by Arthur Andersen, independent public accountants, as indicated in
         their reports thereto, and are included herein in reliance upon the
         authority of said firm as experts in giving said reports.

              The financial statements of Svianed B.V. as of December 31, 1998
         and 1997 and for each of the years in the two-year period ended
         December 31, 1998 have been included in this prospectus in reliance
         upon the report of KPMG Accountants N.V., independent public
         accountants, as noted in their report appearing herein.

              The financial statements of VEW Telnet as of December 31, 1998 and
         1997 and for the years then ended, have been included in this
         prospectus in reliance upon the report of BDO Deutsche Warentreuhand
         Aktiengesellschaft Wirtschaftsprufungsgesellschaft, independent public
         accountants, as noted in their report appearing herein.


                                      104
<PAGE>


                       WHERE YOU CAN FIND MORE INFORMATION

              We have filed a registration statement with the Securities and
         Exchange Commission, or the "Commission" under the Securities Act of
         1933. This registration statement covers the notes that we will issue
         to you if you exchange your original notes for exchange notes in this
         exchange offer. The rules and regulations of the Commission allow us to
         omit some of the information in the registration statement from this
         prospectus. This prospectus is a summary of information and any
         statements made in this prospectus as to the contents of any contract,
         agreement or other document are not necessarily complete. If we have
         filed such contract, agreement or other document as an exhibit to the
         registration statement, we urge you to read the exhibit carefully for a
         more complete understanding of the document or the matter involved. We
         qualify all of our statements by reference to the complete documents.
         The registration statement and its exhibits and schedules may be read
         at no cost to you and copied at the public reference section of the
         Commission at Room 1024, 450 Fifth Street, N.W., Washington, D.C. 20549
         and the Commission's regional offices at 7 World Trade Centre, Suite
         1300, New York, New York 10048, and Northwestern Atrium Center, 500
         West Madison Street, Suite 1400, Chicago, Illinois 60661. You may call
         the Commission at 1-800-SEC-0330 for further information on its public
         reference rooms. Also, the Commission maintains a World Wide Web site
         on the Internet at http://www.sec.gov that contains reports, proxy and
         information statements and other information regarding registrants that
         file electronically with the Commission. We are also subject to the
         information and period reporting requirements of the Exchange Act of
         1934 and, in accordance therewith, we file periodic reports and other
         information with the Commission through its Electronic Data Gathering,
         Analysis and Retrieval ("EDGAR") system. Such periodic reports and
         other information will be available for inspection and copying at the
         public reference facilities, regional offices and Web site of the
         Commission referred to above.


                           GENERAL LISTING INFORMATION

              This offering has been authorized and approved at a meeting of our
         supervisory board held on March 10, 2000. All other consents,
         approvals, authorizations or other formalities required under
         Netherlands law to be obtained or satisfied in connection with this
         offering have been obtained or satisfied.

              The latest audited financial information for VersaTel incorporated
         by reference in this prospectus is as of and for the year ended
         December 31, 1999. To the best of our knowledge, since that date, there
         has been no material adverse change to our financial condition that has
         not been disclosed in this prospectus.

              VersaTel Telecom International N.V.'s outstanding ordinary share
         capital has been listed on the Official Market of Amsterdam Exchanges
         N.V.'s stock market.

              We have taken appropriate measures to comply with the regulations
         on insider trading pursuant to the Dutch Securities Transactions
         Supervision Act 1995 (Wet Toezicht Effectenverkeer 1995).

              Our audited consolidated financial statements as of and for the
         years ended December 31, 1999, 1998 and 1997 are available in English
         and our articles of association will be available in Dutch and in
         English at our head office, located at Hullenbergweg 101, 1101 CL,
         Amsterdam-Zuidoost, The Netherlands, and at ING Barings, located at
         Foppingadreef 7, 1102 BD Amsterdam.



                                      105
<PAGE>


                    PRINCIPAL EXECUTIVE OFFICE OF THE COMPANY

                       VersaTel Telecom International N.V.
                                Hullenbergweg 101
                           1101 CL 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
             Broadgate West                            Strawinskylaan 2001
            9 Appold Street                             1077 ZZ Amsterdam
            London EC2A 2AP                              The Netherlands
                England



             TRUSTEE, REGISTRAR, PRINCIPAL PAYING AND TRANSFER AGENT

                              The Bank of New York
                                One Canada Square
                                 London E14 5AL
                                     England



                    LISTING AGENT, PAYING AND TRANSFER AGENT

                             Amsterdam Listing Agent
                                   ING Barings
                                 Foppingadreef 7
                                1102 BD Amsterdam
                                 The Netherlands



                                      106
<PAGE>


                   APPENDIX ASVIANED B.V.FINANCIAL STATEMENTS

                          Index to Financial Statements
<TABLE>
<CAPTION>

                                                                                                                  Page
                                                                                                                  ----
<S>                                                                                                              <C>
Independent Auditor's Report................................................................................       A-2
Balance Sheets as of December 31, 1998 and 1997.............................................................       A-3
Statements of Operations for the Years Ended December 31, 1998 and 1997....................................        A-4
Statements of Shareholders' Equity for the Years Ended December 31, 1998 and 1997...........................       A-5
Statements of Cash Flows for the Years Ended December 31, 1998 and 1997.....................................       A-6
Notes to Financial Statements...............................................................................       A-7
Condensed Balance Sheets as of September 30, 1999 and 1998..................................................      A-11
Condensed Statements of Operations For the Three Months Ended March 31, 1999 and 1998.......................      A-12
Condensed Statements of Shareholder's Equity as of March 31, 1999 and 1998..................................      A-13
Condensed Statements of Cash Flows For the Three Months Ended March 31, 1999 and 1998.......................      A-14
Condensed Notes to Financial Statements.....................................................................      A-15
</TABLE>


                                      A-1
<PAGE>




                          INDEPENDENT AUDITORS' REPORT

           The Board of Directors and the Shareholder of Svianed B.V.

     We have audited the accompanying balance sheets of Svianed B.V. as of
December 31, 1998 and 1997, and the related statements of operations,
shareholder's 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 generally accepted auditing
standards in The Netherlands which do not differ in any significant respect from
generally accepted auditing standards in the United States of America. Those
standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Svianed B.V. as of December
31, 1998 and 1997, and the results of its operations and its cash flows for the
years then ended in conformity with generally accepted accounting principles in
the United States of America.

KPMG Accountants N.V.

Amsterdam, The Netherlands
March 15, 1999


                                      A-2
<PAGE>


                                  Svianed B.V.

                                 Balance Sheets
                        As of December 31, 1998 and 1997
                     (Amounts in thousands of Dutch guilders
                     except for share and per share amounts)
<TABLE>
<CAPTION>

                                                                                         December 31,         December 31,
                                                                                             1998                 1997
                                                                                     -------------------   -----------------
                                                                                             NLG                  NLG
                                           ASSETS
<S>                                                                                         <C>                  <C>
  Cash and cash equivalents................................................                    1,468              2,578
  Trade accounts receivable, less allowance for doubtful
  accounts of NLG 250 in 1998 and NLG nil in 1997..........................                    4,618              5,536
  Due from group companies.................................................                    5,476              4,254
  Inventory................................................................                      129                215
  Prepaid expenses.........................................................                      190                298
  Discounts to be received from KPN........................................                    1,454                590
  Other current assets.....................................................                    1,062                681
                                                                                            --------            -------
      Total current assets.................................................                   14,397             14,152
Property and equipment, less accumulated depreciation......................                   19,153             14,648
Deferred tax assets........................................................                      105                 70
                                                                                            --------            -------
            Total assets...................................................                   33,655             28,870
                                                                                            --------            -------

                   LIABILITIES AND SHAREHOLDER'S EQUITY
  Current Liabilities:
  Accounts payable.........................................................                    2,306              4,107
  Due to group companies...................................................                    8,713              2,706
  Short term portion of long term debt.....................................                    2,500              2,500
  Deferred income..........................................................                    3,132              1,943
  Accrued liabilities......................................................                      679                876
  Other liabilities........................................................                    1,508                250
                                                                                            --------            -------
      Total current liabilities............................................                   18,838             12,382
Long term debt.............................................................                    2,500              5,000
Pension obligation.........................................................                      300                200
                                                                                            --------            -------
      Total liabilities....................................................                   21,638             17,582
                                                                                            --------            -------
Shareholder's equity
  Common shares, NLG 1,000 par value, authorized 25,000 shares; issued
     and outstanding 5,000 in 1998 and
     1997..................................................................                    5,000              5,000
  Retained earnings........................................................                    7,017              6,288
                                                                                            --------            -------
      Total shareholder's equity...........................................                   12,017             11,288
                                                                                            --------            -------
            Total liabilities and shareholder's equity.....................                   33,655             28,870
                                                                                            ========            =======

</TABLE>




                 The accompanying notes form an integral part of
                          these Financial Statements.



                                      A-3
<PAGE>


                                  Svianed B.V.

                            Statements of Operations
                 For the Years Ended December 31, 1998 and 1997
                    (Amounts in thousands of Dutch guilders)
<TABLE>
<CAPTION>

                                                                                          Year Ended           Year Ended
                                                                                         December 31,         December 31,
                                                                                             1998                 1997
                                                                                      -------------------   -----------------
                                                                                             NLG                  NLG
<S>                                                                                         <C>                 <C>

OPERATING REVENUES:
  Related party revenues...................................................                   34,460            32,037
  Other revenues...........................................................                   22,223            13,074
                                                                                            --------            ------
     Total operating revenues..............................................                   56,683            45,111
OPERATING EXPENSES:
  Cost of Revenues, excluding depreciation.................................                   26,878            23,550
  Selling, general and administrative expenses.............................                   11,890             8,331
  Depreciation expense.....................................................                    8,751             6,754
                                                                                            --------            ------
     Total operating expenses..............................................                   47,519            38,635
                                                                                            --------            ------
  Operating Income.........................................................                    9,164             6,476
OTHER INCOME (EXPENSE):
  Interest income..........................................................                       85               111
  Interest expense.........................................................                     (435)             (542)
                                                                                            --------            ------
Net income before income taxes.............................................                    8,814             6,045
  PROVISION FOR INCOME TAXES...............................................                   (3,085)           (2,120)
                                                                                            --------            -------
Net income.................................................................                    5,729             3,925
                                                                                            ========            ======

</TABLE>




                 The accompanying notes form an integral part of
                          these Financial Statements.



                                      A-4
<PAGE>


                                  Svianed B.V.

                       Statements of Shareholder's Equity
                 For the Years Ended December 31, 1998 and 1997
                    (Amounts in thousands of Dutch guilders)
<TABLE>
<CAPTION>

                                                                                                                 Total
                                                                           Common            Retained        shareholder's
                                                                           shares            earnings            equity
                                                                       ----------------    --------------   -----------------
       <S>                                                                 <C>              <C>                 <C>
       Balance as at 31 December, 1996..............................           5,000            2,363              7,363
       Net income...................................................              --            3,925              3,925
                                                                           ---------        ---------           --------
       Balance as at 31 December, 1997..............................           5,000            6,288             11,288
       Net income...................................................              --            5,729              5,729
       Dividends....................................................              --           (5,000)            (5,000)
                                                                           ---------        ---------           --------
       Balance as at 31 December, 1998..............................           5,000            7,017             12,017
                                                                           =========        =========           ========
</TABLE>

















                 The accompanying notes form an integral part of
                          these Financial Statements.



                                      A-5
<PAGE>


                                  Svianed B.V.

                            Statements of Cash Flows
                 For the Years Ended December 31, 1998 and 1997
                    (Amounts in thousands of Dutch guilders)
<TABLE>
<CAPTION>


                                                                                          Year Ended           Year Ended
                                                                                         December 31,         December 31,
                                                                                             1998                 1997
                                                                                      -------------------   -----------------
                                                                                             NLG                  NLG
<S>                                                                                         <C>                 <C>
Cash Flows from Operating Activities:
Net Income.................................................................                    5,729              3,925
Adjustments to reconcile net income to net cash provided by
  operating activities:
  Depreciation.............................................................                    8,751              6,754
  Deferred tax.............................................................                      (35)                --
  Deferred income..........................................................                    1,189              1,943
  Provision for doubtful accounts..........................................                      250                 --
  Change in other operating assets and liabilities:
  Decrease (increase) in accounts receivable...............................                      668             (3,796)
  Increase in due from group companies.....................................                   (1,222)              (152)
  Increase in accrued receivables and other receivables....................                   (1,137)               (33)
  Decrease (increase) in inventory.........................................                       86               (215)
  Decrease (increase) in accounts payable..................................                   (1,801)               473
  Increase (decrease) in due to group companies............................                    6,007               (817)
  Increase (decrease) in accrued and other liabilities.....................                    1,061             (1,460)
  Increase in pension obligation...........................................                      100                 --
                                                                                            --------            -------
     Net cash provided by Operating Activities.............................                   19,646              6,622
                                                                                            ========            =======
Cash flows from Investing Activities:
  Capital expenditures.....................................................                  (13,256)            (8,454)
                                                                                            --------            -------
  Net cash used in Investing Activities....................................                  (13,256)            (8,454)
                                                                                            ========            =======
Cash flows from Financing Activities:
  Dividends paid...........................................................                   (5,000)                --
  Repayment of borrowings..................................................                   (2,500)            (2,500)
                                                                                            --------            -------
     Net cash used by Financing Activities.................................                   (7,500)            (2,500)
                                                                                            ========            =======
Net decrease in cash and cash equivalents..................................                   (1,110)            (4,332)
Cash and cash equivalents at beginning of period...........................                    2,578              6,910
                                                                                            --------            -------
Cash and cash equivalents at end of period.................................                    1,468              2,578
                                                                                            ========            =======
Supplemental Disclosures of Cash Flow Information:
Income tax paid............................................................                    2,120              1,656
Interest paid..............................................................                      408                540

</TABLE>




                 The accompanying notes form an integral part of
                          these Financial Statements.




                                      A-6
<PAGE>


                                  Svianed B.V.

                          Notes to Financial Statements

1.   Description of Business and basis of presentation

     Svianed B.V. (the "Company") is a wholly owned entity of Gak Holding B.V.,
which is wholly owned by Gak Group. The Company is a provider of integrated data
and telecommunications network services in The Netherlands. The Company
considers its operations to be in one business segment and internally makes
operating decisions, allocates resources and assesses performance based on one
segment.

     Although the Company is a stand alone entity, an allocation was determined
for the pension costs associated with the Gak Holding B.V. defined benefit
pension plan based upon the employees future service costs in compliance with
statements of Financial Accounting Standards (SFAS) No. 87 Employers' Accounting
for Pensions. The fair value of the plan assets were allocated at the group
transfer value, which is a prescribed amount stipulated in the defined benefit
pension plan. Therefore these costs are not necessarily representative of the
pension costs of the company under a separate plan.

     Included in the company results are group charges relating to costs in
connection with legal, internal audit and other administrative services provided
by Gak Holding B.V. on behalf of the Company. The Company's management believes
such costs are reflective of actual benefits received by the Company.

     The Company is part of a fiscal unity with Gak Group. For purposes of these
financial statements the income taxes are calculated as if the company was a
stand alone corporation and therefore tax expense is calculated at 35% of pre
tax income, which represents the statutory income tax rate in The Netherlands.

2.   Summary of Significant Accounting Policies

     (a) Cash and cash equivalents

     Cash and cash equivalents consist mainly of cash at banks on demand. For
purposes of the statement of cash flows, the Company considers all highly liquid
investments with original maturities of three months or less to be cash
equivalents.

     (b) Inventory

     Finished goods are stated at the lower of cost or market value. Cost is
determined using the first-in, first-out method. Cost of work in progress
consists of the direct salary costs and a charge for indirect costs.

     (c) Discounts to be received from KPN

     Discounts represent volume discounts on the KPN network rental agreements
and are accrued based on volume utilized by the company on a monthly basis.

     (d) Revenue recognition

     Revenues are recorded in the period in which the service is rendered. Cash
received in advance of services rendered is recorded as deferred income.


                                      A-7
<PAGE>


     (e) Property and equipment

     Property and equipment is stated at cost. The Company depreciates its
property and equipment using the straight-line method over the estimated useful
lives less the residual value. The useful life of property and equipment is 5
years or less.

     (f) Income taxes

     Income taxes are accounted for under the asset and liability method.
Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statements
carrying amounts of existing assets and liabilities and their respective tax
bases and operating loss carry forwards. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable income in the
years in which those temporary differences are expected to be recovered or
settled.

     (g) Pensions

     The Company employees are covered under the Gak Group defined benefit
pension plan. The benefits are based on years of service and the employee's
compensation. The cost of this program is being funded currently. The Company
has included an allocation of the Gak Group defined benefit pension plan
obligation for its employees in compliance with SFAS No. 87 in the Company's
financial statements.

     (h) Advertising expense

     Advertising costs are expensed as incurred, and amounted to NLG 415,000 in
1998 (1997: NLG 506,000).

     (i) Use of estimates

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Significant estimates and assumptions are used in the amounts
reflected as allowance for doubtful accounts and recovery of deferred tax
assets. Actual results could differ from those estimates.

     (j) Fair value of financial instruments

     For all financial instruments, the carrying value is considered to
approximate the fair value due to the relatively short maturity of the
respective instruments.

3.   Related party transactions

     Of the 1998 revenues realized from group companies, NLG 5.7 million relate
to subscriptions recharges relating to telephone access (1997: NLG 6.5 million)
for all Gak Group companies. The rest of the group revenues relate mainly to
capacity leases.

     1998 costs charged by group companies to the company includes lease on
premises of NLG 850,000 (1997: NLG 697,000) and charges for various
administrative services and support of NLG 538,000 (1997: 585,000).

     The accounts due to the group companies for 1998 as of December 31, 1998
includes income tax payable of NLG 3,120,000 (1997: NLG 2,120,000) and dividends
payable of NLG 5,000,000.


                                      A-8
<PAGE>

4.   Inventory

     Inventory is comprised of the following:
<TABLE>
<CAPTION>

                                                                                         December 31,         December 31,
                                                                                             1998                 1997
                                                                                      -------------------   -----------------
                                                                                             NLG                  NLG
                                                                                                  (in thousands)
     <S>                                                                                <C>                     <C>
     Finished goods.............................................................              24                    16
     Work in progress...........................................................             105                   199
                                                                                        --------               -------
                                                                                             129                   215
                                                                                        ========               =======
</TABLE>


5.   Property and equipment

     Property and equipment is comprised of the following:
<TABLE>
<CAPTION>

                                                                                         December 31,         December 31,
                                                                                             1998                 1997
                                                                                      -------------------   -----------------
                                                                                             NLG                  NLG
                                                                                                  (in thousands)
     <S>                                                                                <C>                     <C>
     Telecommunications and computer equipment..................................          44,907                32,101
     Furniture..................................................................             29                    --
                                                                                        --------               -------
                                                                                          44,936                32,101
     Accumulated depreciation...................................................         (25,783)              (17,453)
                                                                                        --------               -------
     Property and equipment, net................................................          19,153                14,648
                                                                                        ========               =======
</TABLE>

6.   Long-term debt

     Svianed has a loan, maturing 1 December 2000, with ING Bank of originally
NLG 10,000,000. The fixed interest rate is 5.42% per year. Principal payments of
NLG 2,500,000 will be made in 1999 and 2000. Gak Holding B.V. is a joint
guarantor of the loan.

7.   Income taxes

     Income tax expenses attributable to income consist of:
<TABLE>
<CAPTION>

                                                                                          1998                   1997
                                                                                        ---------              --------
                                                                                           NLG                   NLG
                                                                                                (in thousands)
     <S>                                                                                <C>                     <C>

     Current....................................................................           3,120                 2,120
     Deferred...................................................................             (35)                   --
                                                                                        --------               -------
     Total......................................................................           3,085                 2,120
                                                                                        ========               =======
</TABLE>

     Since there are no material permanent differences between the book basis
and the tax basis, income tax expense approximates 35% (the Dutch statutory
rate) of net income before taxes.


                                      A-9
<PAGE>



     The tax effects of temporary differences that give rise to significant
portions of the deferred taxes at December 31, 1998 and 1997 are as follows:
<TABLE>
<CAPTION>

                                                                                         1998                    1997
                                                                                        -------                -------
                                                                                          NLG                     NLG
                                                                                                 (in thousands)
     <S>                                                                                <C>                     <C>
     Deferred tax assets:
     Pension obligation.........................................................             105                    70

</TABLE>

     In assessing the ability to realize deferred tax assets, management
considers whether it is more likely than not that some portions or all of the
portions of all the deferred tax assets will not be realized. Based upon the
level of historical taxable income and projections for future taxable income and
the periods for which the deferred tax assets are deductible. Management
believes it is more likely than not that it will realize the benefits of these
deductible differences.

8.   Commitments

     As per 31 December 1998, Svianed has the following off balance sheet
commitments:

     o        Rental agreement for the building of NLG 951,000 per year. The
              agreement has an expiration date of 1 January 2000. After this
              date, the agreement is terminable every six months.

     o        Rental agreement KPN network of NLG 3,000,000 per year. After
              one year, this agreement is converted into a month-to-month
              lease.

     o        Service agreement for the KPN network of NLG 744,000 per year.
              This is a 3-year agreement and can be terminated with sale of
              the network.

     o        Service agreements of NLG 200,000 per year.

     o        Subscription agreements with KPN for NLG 330,000 per year.
              After one year this agreement is converted into a
              month-to-month lease.

     o        Subscription agreements with WorldCom and UUnet of NLG
              2,900,000 per year. The expiration date is 31 December 1999.

     o        Lease agreements for company cars for NLG 421,000 per year.
              The agreements have a term of 3 years.

     Leases

     Future minimum rental commitments under non-cancelable operating leases as
of 31 December 1998 are as follows:

                                                                     NLG
                                                               (in thousands)
                                                              ------------------
      1999................................................         7,602
      2000................................................           421
      2001................................................           421
                                                                 -------
                                                                   8,444
                                                                 =======

                                      A-10
<PAGE>

     The Company is part of Gak Holding Group and therefore all companies within
the Gak Holding Group are jointly and severally liable.

9.   Pensions

     Pension costs incurred for the year ended December 31, 1998 was NLG 600,000
(1997: NLG 400,000). Contributions to the Gak Group plan were NLG 400,000 for
the year ended December 31, 1998 (1997: NLG 440,000).

     The assumptions used in calculating the SFAS 87 pension obligation of the
Gak Group and allocated to Svianed B.V. were as follows:
<TABLE>
<CAPTION>

                                                                                          1998                   1997
                                                                                         -------               -------
                                                                                           NLG                   NLG
                                                                                               (in thousands)
     <S>                                                                                 <C>                     <C>
     Weighed -- average assumptions as of 31 December:
     Discount rate..............................................................               5%                    6%
     Expected rate of return on plan assets.....................................               6%                    6%
     Rate of compensation increase..............................................               5%                    5%
</TABLE>

10.  Subsequent events (unaudited)

     On June 11, 1999, VersaTel Telecom International N.V. acquired 100% of the
capital of the Company.

     Due to the change of the Company's shareholder, the Company will not
receive certain value added tax (VAT) benefits since it will not be part of the
Gak Holding B.V. fiscal tax unity, effective from the date of change of the
shareholder. As such, an estimated liability relating to VAT of approximately
NLG 1,2 million will be realized in 1999. The company expects to recover a total
amount of approximately NLG 1,1 million in the period 1999 through 2002.


                                      A-11
<PAGE>


                                  Svianed B.V.

                            Condensed Balance Sheets

                          As of March 31, 1999 and 1998
 (Amounts in thousands of Dutch guilders except for share and per share amounts)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                                           March 31,           March 31,
                                                                                             1999                1998
                                                                                        ----------------    ----------------
                                                                                               NLG                 NLG
                                          ASSETS
<S>                                                                                     <C>                        <C>
Current Assets
  Cash and cash equivalents.....................................................             5,318               1,009
  Trade accounts receivable, less allowance for doubtful
     accounts of NLG 125 on March 31, 1999 and NLG nil on
     March 31, 1998.............................................................             7,008               5,572
  Due from group companies......................................................             5,210               1,972
  Inventory.....................................................................               397                 187
  Prepaid expenses..............................................................                --                 793
  Discounts to be received from KPN.............................................             1,470                 346
  Other current assets..........................................................             1,506               1,426
                                                                                         ---------           ---------
     Total current assets.......................................................            20,909              11,305
Property and equipment, less accumulated depreciation...........................            20,427              17,442
Deferred tax assets.............................................................               158                  79
                                                                                         ---------           ---------
          Total assets..........................................................            41,494              28,826
                                                                                         =========           =========

                      LIABILITIES AND SHAREHOLDER'S EQUITY                                   4,390               1,917
Current Liabilities
  Accounts payable..............................................................
  Due to group companies........................................................             4,759               2,555
  Short term portion of long term debt..........................................             2,500               2,500
  Deferred income...............................................................             1,536               3,132
  Accrued expenses..............................................................             6,529               1,259
  Other liabilities.............................................................               101                 247
                                                                                         ---------           ---------
     Total current liabilities..................................................            19,815              11,610
Long term debt..................................................................             7,500               5,000
Pension obligation..............................................................               450                 225
                                                                                         ---------           ---------
     Total liabilities..........................................................            27,765              16,835
Shareholder's equity
  Common shares, NLG 1,000 par value, authorized 25,000 shares; issued and
     outstanding 5,000 in 1999 and
     1998.......................................................................             5,000               5,000
  Retained earnings.............................................................             8,729               6,991
                                                                                         ---------           ---------
     Total shareholder's equity.................................................            13,729              11,991
                                                                                         ---------           ---------
          Total liabilities and shareholder's equity............................            41,494              28,826
                                                                                         =========           =========
</TABLE>


     The accompanying notes form an integral part of these Unaudited Condensed
Financial Statements.



                                      A-12
<PAGE>


                                  Svianed B.V.

                       Condensed Statements of Operations
               For the Three Months Ended March 31, 1999 and 1998
                    (Amounts in thousands of Dutch guilders)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                                         Three Months        Three Months
                                                                                             Ended               Ended
                                                                                           March 31,           March 31,
                                                                                             1999                1998
                                                                                        ----------------    ----------------
                                                                                              NLG                 NLG
     <S>                                                                                     <C>                <C>
     OPERATING REVENUES:
       Related party revenues......................................................             9,429               8,467
       Other revenues..............................................................             6,150               3,375
                                                                                            ---------           ---------
          Total operating revenues.................................................            15,579              11,842
     OPERATING EXPENSES:
       Cost of revenues, excluding depreciation....................................             6,628               6,342
       Selling, general and administrative expenses................................             3,734               2,448
       Depreciation expenses.......................................................             2,472               1,882
                                                                                            ---------           ---------
          Total operating expenses.................................................            12,834              10,672
                                                                                            ---------           ---------
       Operating Income............................................................             2,745               1,170
     OTHER INCOME (EXPENSE):
       Interest income.............................................................                26                  16
       Interest expense-- third parties............................................               (70)               (104)
       Interest expense-- related parties..........................................               (68)                 --
                                                                                            ---------           ---------
       Net income before income taxes..............................................             2,633               1,082
     PROVISION FOR INCOME TAXES....................................................              (921)               (379)
                                                                                            ---------           ---------
       Net income..................................................................             1,712                 703
                                                                                            =========           =========
</TABLE>





     The accompanying notes form an integral part of these Unaudited Condensed
Financial Statements.




                                      A-13
<PAGE>



                                  Svianed B.V.

                  Condensed Statements of Shareholder's Equity
                          As of March 31, 1999 and 1998
                    (Amounts in thousands of Dutch guilders)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                                                                 Total
                                                                           Common            Retained        shareholder's
                                                                           shares            earnings            equity
                                                                       ----------------    --------------   -----------------
       <S>                                                                 <C>               <C>                <C>
       Balance as at 31 December, 1997..................................       5,000            6,288             11,288
       Net income.......................................................          --              703             11,288
                                                                           ---------        ---------
       Balance as at 31 March, 1998.....................................       5,000            6,991                703
                                                                                            =========           --------
                                                                                                                  11,991
                                                                                                                ========
       Balance as at 31 December, 1998..................................       5,000            7,017
       Net income.......................................................          --            1,712             12,017
                                                                           ---------        ---------
       Balance as at 31 March, 1999.....................................       5,000            8,729              1,712
                                                                           =========        =========           ========
</TABLE>












     The accompanying notes form an integral part of these Unaudited Condensed
Financial Statements.



                                      A-14
<PAGE>



                                  Svianed B.V.

                       Condensed Statements of Cash Flows
               For the Three Months Ended March 31, 1999 and 1998
                    (Amounts in thousands of Dutch guilders)
                                   (Unaudited)
<TABLE>
<CAPTION>

                                                                                         Three Months        Three Months
                                                                                             Ended               Ended
                                                                                        March 31, 1999      March 31, 1998
                                                                                        ----------------    ----------------
                                                                                              NLG                 NLG
     <S>                                                                                   <C>                  <C>
     Cash Flows from Operating Activities:
     Net Income.......................................................................       1,712                 703
     Adjustments to reconcile net income to net cash
       provided by operating activities:
       Depreciation...................................................................       2,472               1,882
       Deferred tax...................................................................         (53)                 (9)
       Deferred income................................................................      (1,596)              1,189
       Provision for doubtful accounts................................................         125                  --
     Change in other operating assets and liabilities:
       Increase in accounts receivable................................................      (2,515)                (36)
       Decrease in due from group companies...........................................         266               2,282
       Increase in accrued receivables and other
          receivables.................................................................        (270)               (996)
       Increase (decrease) in inventory...............................................        (268)                 28
       Increase (decrease) in accounts payable........................................       2,084              (2,190)
       Decrease in due to group companies.............................................      (3,954)               (151)
       Increase in accrued and other liabilities......................................       4,443                 380
       Increase in pension obligation.................................................         150                  25
                                                                                            ------              ------
          Net cash provided by Operating Activities...................................       2,596               3,107
                                                                                             =====              ======
     Cash flows from Investing Activities:
       Capital expenditures...........................................................      (3,746)             (4,676)
                                                                                            -------             ------
          Net cash used in Investing Activities.......................................      (3,746)             (4,676)
                                                                                            =======             ======
     Cash flows from Financing Activities:
       Proceeds from new loan.........................................................       5,000                  --
                                                                                            -------             ------
          Net cash provided by Financing Activities...................................       5,000                  --
                                                                                            =======             ======
     Net increase (decrease) in cash and cash
       equivalents....................................................................       3,850              (1,569)
     Cash and cash equivalents at beginning of
       period.........................................................................       1,468               2,578
                                                                                            -------             =-----
     Cash and cash equivalents at end of period.......................................       5,318               1,009
                                                                                            =======             ======
     Supplemental disclosure of Cash Flow Information:
     Income tax paid..................................................................          --                  --
     Interest paid....................................................................         137                 101
</TABLE>

     The accompanying notes form an integral part of these Unaudited Condensed
Financial Statements.



                                      A-15
<PAGE>


                                  Svianed B.V.

                     Condensed Notes to Financial Statements
                                   (Unaudited)

1.   Description of Business

     Svianed B.V. (the "Company") is a wholly owned entity of Gak Holding B.V.,
which is wholly owned by Gak Group. The Company is a provider of integrated data
and telecommunications network services in The Netherlands. The Company
considers its operations to be in one business segment and internally makes
operating decisions, allocates resources and assesses performance based on one
segment.

     Although the Company is a stand alone entity, an allocation was determined
for the pension costs associated with the Gak Holding B.V. defined benefit
pension plan based upon the employees future service costs in compliance with
Statements of Financial Accounting Standards (SFAS) No. 87 Employers' Accounting
for Pensions. The fair value of the plan assets were allocated at the group
transfer value, which is a prescribed amount stipulated in the defined benefit
pension plan. Therefore these costs are not necessarily representative of the
pension costs of the company under a separate plan.

     Included in the Company results are group charges relating to costs in
connection with legal, internal audit and other administrative services provided
by Gak Holding B.V. on behalf of the Company. The Company's management believes
such costs are reflective of actual benefits received by the Company.

     The Company is part of a fiscal unity with Gak Group. For purposes of these
financial statements the income taxes are calculated as if the company was a
stand alone corporation and therefore tax expense is calculated at 35% of pre
tax income, which represents the statutory income tax rate in The Netherlands.

2.   Summary of Significant Accounting Policies

     The financial statements and related notes at March 31, 1999 and for the
three months ended March 31, 1998 are unaudited and prepared in conformity with
the accounting principles applied in the Company's 1998 financial statements for
the year ended December 31, 1998. In the opinion of management, such interim
financial statements include all adjustments (consisting only of normal
recurring adjustments) necessary to present fairly the results for such periods.
The results of operations for the three months ended March 31, 1999 are not
necessarily indicative of the results to be expected for the full year or any
other interim period.

3.   Intercompany Loan

     The Company acquired a loan of Gak Holding B.V. of NLG 5 million as of
January 1, 1999. The fixed interest rate is 5.42% per year. Principal payments
of NLG 2,500,000 will be made as of December 31, 2001 and December 31, 2002.

4.   Subsequent Events

     On June 11, 1999, VersaTel Telecom International N.V. acquired 100% of the
capital of the Company.

     Due to the change of the Company's shareholder, the Company will not
receive certain value added tax (VAT) benefits since it will not be part of the
Gak Holding B.V. fiscal tax unity, effective from the


                                      A-16
<PAGE>

date of change of the shareholder. As such, an estimated liability relating to
VAT of approximately NLG 1.2 million will be realized in 1999. The company
expects to recover a total amount of approximately NLG 1.1 million in the period
1999 through 2002.

     Due to the change of the Company's shareholder, the loan of Gak Holding
B.V. has been fully repaid as of June 2, 1999, prior to its maturity.



                                      A-17
<PAGE>


                                   APPENDIX B

   VEW TELNET Gesellschaft fur Telekommunikation und Netzdienste mbH, Dortmund

                              FINANCIAL STATEMENTS

                          Index to Financial Statements


<TABLE>
<CAPTION>

                                                                                                                       Page
                                                                                                                       ----
<S>                                                                                                                     <C>
Independent Auditors' Report......................................................................................      B-2
Balance Sheets as of December 31, 1998 and 1997...................................................................      B-3
Statements of Operations for the Years Ended December 31,

  1998 and 1997...................................................................................................      B-5
Statements of Shareholders' Equity for the Years Ended

  December 31, 1998 and 1997......................................................................................      B-6
Statement of Cash Flows for the Years Ended December 31,

  1998 and 1997...................................................................................................      B-7
Notes to Financial Statements.....................................................................................      B-8
Condensed Balance Sheets as of September 30, 1999 and 1998........................................................     B-13
Condensed Statements of Operations for the Nine Months

   ended September 30, 1999 and 1998..............................................................................     B-15
Condensed Statement of Shareholders' Equity as of September 30, 1999 and 1998.....................................     B-16
Condensed Statement of Cash Flows for the Nine Months

   Ended September 30, 1999 and 1998..............................................................................     B-17
Condensed Notes to Financial Statements...........................................................................     B-18

</TABLE>


                                      B-1
<PAGE>



                          Independent Auditors' Report

     We have audited the balance sheets of VEW Telnet Gesellschaft fur
Telekommunikation und Netzdienste mbH, Dortmund, Germany, as of December 31,
1998 and 1997 and the related statements of operations, shareholder's 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 Germany 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 audits provide a
reasonable basis for our opinion.

     VEW Telnet Gesellschaft fur Telekommunikation and Netzdienste mbH, was
acquired by VersaTel Deutschland Holding GmbH, and VersaTel Deutschland
Verwaltungs GmbH, as per December 1, 1999 and is now a wholly owned entity of
the VersaTel Group.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of VEW Telnet Gesellschaft fur
Telekommunikation und Netzdienste mbH, Dortmund, Germany, as of December 31,
1998 and 1997, and the result of its operations and cash flows for the years
then ended, in conformity with generally accepted accounting principles in the
United States.

BDO Deutsche Warentreuhand
Aktiengesellschaft
Wirtschaftsprufungsgesellschaft

Dusseldorf, Germany
February 11, 2000




                                      B-2
<PAGE>


   VEW TELNET Gesellschaft fur Telekommunikation und Netzdienste mbH, Dortmund

                                 Balance Sheets
                        As of December 31, 1998 and 1997
                         (in thousands of German Marks)
<TABLE>
<CAPTION>

                                                                                         December 31,         December 31,
                                                                                             1998                 1997
                                                                                      -------------------   -----------------
                                                                                             DEM                  DEM
                                         ASSETS
     <S>                                                                                  <C>                   <C>
     Current Assets
       Cash and bank deposits.........................................................          752                   315
       Receivables trade..............................................................        3,005                 1,189
          Less allowance for doubtful accounts........................................          (33)                    0
       Receivables related parties....................................................        3,266                 1,710
       Inventories....................................................................        2,135                   252
       Other current assets and prepaid expenses......................................           15                    80
                                                                                          ---------             ---------
          Total current assets........................................................        9,140                 3,546
                                                                                          ---------             ---------
     Long-term investments
       Treasury bills (held to maturity)..............................................            5                     5
       Shares in subsidiaries.........................................................          758                   481
                                                                                          ---------             ---------
          Total long-term investments.................................................          763                   486
                                                                                          ---------             ---------
     Fixed Assets
       Intangible assets (net)........................................................        9,720                 1,546
       Property, plant and equipment
          Buildings on third party's land.............................................        4,528                 3,603
          Telecommunication equipment.................................................       51,021                13,350
          Other equipment, furniture and fixtures.....................................        5,655                 2,839
          Construction in progress....................................................       15,449                21,468
          Less: Accumulated depreciation and amortization.............................       (7,256)               (1,002)
                                                                                          ---------             ---------
          Total fixed assets..........................................................       79,117                41,804
                                                                                          ---------             ---------
     Deferred Taxes...................................................................        1,398                  (563)
     Goodwill.........................................................................        9,878                    --
                                                                                          ---------             ---------
          Total assets................................................................      100,296                45,273
                                                                                          =========             =========
</TABLE>




                                      B-3
<PAGE>


   VEW TELNET Gesellschaft fur Telekommunikation und Netzdienste mbH, Dortmund

                                 Balance Sheets
                        As of December 31, 1998 and 1997
                         (in thousands of German Marks)
<TABLE>
<CAPTION>

                                                                                        December 31,          December 31,
                                                                                            1998                  1997
                                                                                      ------------------    -----------------
                                                                                             DEM                  DEM
                          LIABILITIES AND SHAREHOLDERS' EQUITY

     <S>                                                                                  <C>                   <C>
     Current Liabilities
       Accounts payable trade........................................................         6,810                 7,638
       Accounts payable to related parties, current portion..........................        46,521                 3,840
       Salaries, Wages and Commissions...............................................         1,905                   365
       Taxes withheld from employees.................................................           625                   477
       Other accrued liabilities.....................................................        18,539                 6,898
       Other liabilities and deferred credits........................................           102                   112
                                                                                          ---------             ---------
          Total current liabilities..................................................        74,502                19,330
                                                                                          ---------             ---------
     Noncurrent liabilities
       Long-term debt due to banks...................................................         2,756                 2,756
       Long-term debt intercompany...................................................        10,000                10,000
       Accrued pension cost..........................................................           752                   625
                                                                                          ---------             ---------
          Total noncurrent liabilities...............................................        13,508                13,381
                                                                                          ---------             ---------
     Shareholder's equity
     Capital stock...................................................................        54,825                24,148
       Additional paid-in capital....................................................        29,175                12,852
       Loss current year.............................................................       (47,276)              (18,254)
       Accumulated deficit previous years............................................       (24,438)               (6,184)
                                                                                          ---------             ---------
          Total shareholder's equity.................................................        12,286                12,562
                                                                                          ---------             ---------
          Total liabilities and shareholder's equity.................................       100,296                45,273
                                                                                          =========             =========
</TABLE>



                                      B-4
<PAGE>


   VEW TELNET Gesellschaft fur Telekommunikation und Netzdienste mbH, Dortmund

                            Statements of Operations
              For the Fiscal Years Ended December 31, 1998 and 1997
                         (in thousands of German Marks)
<TABLE>
<CAPTION>

                                                                                         Year Ended            Year Ended
                                                                                        December 31,          December 31,
                                                                                            1998                  1997
                                                                                      ------------------    -----------------
                                                                                             DEM                  DEM
     <S>                                                                                   <C>                   <C>
     Sales.........................................................................         19,540                 5,749
     Cost of Sales.................................................................        (15,139)               (5,607)
     Selling, General and Administrative costs.....................................        (39,608)              (16,534)
     Depreciation and amortization.................................................         (8,318)               (1,012)
     Other income..................................................................            731                    77
     Loss from subsidiaries valuated at equity.....................................         (5,201)                  (14)
     Other expenses................................................................           (156)                   (4)
     Interest income...............................................................             11                    21
     Interest expense third parties................................................            (93)                  (98)
     Interest expense related parties..............................................         (1,004)                 (269)
     Tax benefit (expense).........................................................          1,961                  (563)
                                                                                          --------              ---------
     Net loss/Comprehensive loss...................................................        (47,276)              (18,254)
                                                                                          =========             =========
</TABLE>



                                      B-5
<PAGE>



   VEW TELNET Gesellschaft fur Telekommunikation und Netzdienste mbH, Dortmund

                        Statement of Shareholders' Equity
              For the Fiscal Year Ended December 31, 1998 and 1997
                         (in thousands of German Marks)
<TABLE>
<CAPTION>

                                                             Capital         Additional        Retained           Total
                                                              Stock           paid-in          Earnings
                                                                              capital
                                                            -------------    -------------    --------------    -------------
                                                               DEM              DEM               DEM              DEM
      <S>                                                     <C>              <C>              <C>               <C>
      Balance at December 31, 1996..........................   2,000            7,000           (6,184)            2,816
       Capital increase......................................  22,148            5,852               --            28,000
       Net loss..............................................      --               --          (18,254)          (18,254)
                                                              -------          -------          -------           -------
       Balance at December 31, 1997..........................  24,148           12,852          (24,438)           12,562
       Capital increase......................................  30,677           16,323               --            47,000
       Net loss..............................................      --               --          (47,276)          (47,276)
                                                              -------          -------          -------           -------
       Balance at December 31, 1998..........................  54,825           29,175          (71,714)           12,286
                                                               ======          =======          =======           =======
</TABLE>


                                      B-6
<PAGE>


   VEW TELNET Gesellschaft fur Telekommunikation und Netzdienste mbH, Dortmund

                             Statement of Cash Flows
              For the Fiscal Years Ended December 31, 1998 and 1997
                         (in thousands of German Marks)
<TABLE>
<CAPTION>

                                                                                         Year ended            Year ended
                                                                                        December 31,          December 31,
                                                                                            1998                  1997
                                                                                      ------------------    -----------------
                                                                                             DEM                  DEM
     <S>                                                                                    <C>                  <C>
     Net result for the year.........................................................       (47,276)              (18,254)
     Depreciation of fixed asset items...............................................        13,519                 1,026
     Net change in accruals for pensions.............................................           127                   (13)
     Cash flow-- according to DFVA/SG................................................       (33,630)              (17,241)
     Profit/loss on disposal of fixed assets.........................................          (208)                   (2)
     Increase/decrease in inventories, trade receivables and
       other assets..................................................................        (7,118)                   36
     Increase in trade payables and other liabilities................................        55,172                11,656
     Cash outflow from current operating activities..................................        14,216                (5,551)
     Receipts from disposals of fixed assets.........................................           718                    --
     Payments for capital expenditures...............................................       (61,497)              (34,897)
     Cash outflow from investing activities..........................................       (60,779)              (34,897)
     Amounts paid in by shareholders
       Capital increase and transfer to capital reserves.............................        47,000                28,000
       Proceeds from loans...........................................................            --                12,756
       Payments for loans............................................................            --                    --
     Cash inflow from financing activities...........................................        47,000                40,756
     Movement in cash and cash equivalents...........................................           437                   308
     Cash and cash equivalents at the beginning of the period........................           315                     7
     Cash and cash equivalents at the end of the period..............................           752                   315
     Supplemental Disclosures of Cash Flow Information:
       Cash paid during the year for:
          Interest (net amount capitalized)..........................................            34                     3
          Income taxes...............................................................            --                    --

</TABLE>



                                      B-7
<PAGE>


   VEW TELNET Gesellschaft fur Telekommunikation und Netzdienste mbH, Dortmund

   Notes to Financial Statements as of December 31, 1998 and December 31, 1997

1.   Description of Business and Basis of Presentation

     VEW Telnet Gesellschaft fur Telekommunikation und Netzdienste mbH (the
"company") is a wholly owned entity of VEW Energie AG, Dortmund, Germany, which
belongs to the VEW Group. The company is a provider of integrated data and
telecommunications network services in Germany. The company considers its
operations to be in one business segment and internally makes operating
decisions, allocates resources and assesses performance based on one segment.

     Included in the company results are group charges relating to costs in
connection with various administrative services provided by VEW Energie AG on
behalf of the company. The company's management believes such costs are
reflective of actual benefits received by the company.

     The company is part of a fiscal unity regarding value added tax with other
VEW Group companies.

2.   Summary of Significant Accounting Policies

     (a) Cash and bank deposits

     Cash and bank deposits consist mainly of cash at banks on demand. For
purposes of the statement of cash flows, the company considers all highly liquid
investments with original maturities of three months or less to be cash
equivalents.

     (b) Inventory

     Work in progress is stated at the lower of cost or market value. Cost is
determined using the average method. Cost of work in progress consists of the
direct salary costs and a charge for indirect costs.

     (c) Treasury bills

     There are no restrictions concerning the sale of the treasury bills. They
are not pledged as collateral.

     (d) Shares in subsidiaries

     Shares in subsidiaries consist of four participations of which two were
valued at equity. The other two are stated at purchase cost. All subsidiaries
are making losses.

     (e) Intangible assets

     Intangible assets are stated at cost minus depreciation. The company
depreciates the intangible assets using the straight-line method over the
estimated useful lives. The intangible assets have useful lives between 1 and 15
years. The main addition to this balance sheet item was a DEM 6 million net
license with a useful life of 15 years in 1998.

     (f) Property and equipment

     Property and equipment is stated at cost. The company depreciates its
property and equipment using the following methods:


                                      B-8
<PAGE>

<TABLE>
<CAPTION>

     <S>                                                                                 <C>
     Buildings on third-party property................................................   mainly straight-line method
     Telecommunication equipment......................................................   straight-line method
     Other............................................................................   declining-balance method
</TABLE>

     Goods purchased for less than DEM 800 net are being written off in the year
of purchase according to ss. 6II EStG (German income tax code). They are
included in the accumulated cost and the accumulated depreciation as an addition
and as a disposal.

     Interest is capitalized on construction in progress during construction if
the amount is material. As per December 31, 1998 DEM 34 thousand were
capitalized (DEM 3 thousand as per December 31, 1997).

     (g) Goodwill

     The goodwill results from VEW Energie AG's purchase of 13.5% of the
company's shares which made VEW Energie AG the sole shareholder in December
1998. Depreciation is calculated on an estimated useful life of 10 years.

     (h) Revenue recognition

     Revenues are recorded in the period in which the service is rendered. Cash
received in advance of services rendered is recorded as deferred income. All
revenues originated in Germany. As it is impracticable to disclose information
for revenues of each product and service, this information is not provided.

     (i) Cost of sales

     Cost of sales consists of direct connection costs only. Personnel costs and
depreciation are included in selling, general and administrative costs.

     (j) Advertising expense

     Advertising costs are expensed as incurred and amounted to DEM 2,594
thousand from January 1, 1998 to December 31, 1998. The costs from January 1,
1997 to December 31, 1997 amounted to DEM 1,062 thousand.

     (k) Income taxes

     Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statements
carrying amounts of existing assets and liabilities and their respective tax
bases.

     No deferred tax asset was recognized for loss carry forwards as the
possible use of loss carry forwards is restricted by law. Deferred tax assets
and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled.

     The rate used in the financial statements is 60% which includes federal and
local income tax.


                                      B-9
<PAGE>


     (l) Pensions

     Three company employees have individually defined benefit pension
agreements. The company recognizes interest and pension costs for the full
amount of the pension obligation. There are no plan assets.

     (m) Accounts payable to related parties

     The company has a maximum credit line of DEM 29.3 million with VEW Energie
AG which amounted to DEM 29.3 million on December 31, 1998 and DEM 3.8 million
on December 31, 1997.

     (n) Accruals

     There is a DEM 15,929 thousand (DEM 6,719 thousand as per December 31,
1997) accrual for a possible liability to a supplier from a risk-sharing
contract. The other accruals mainly relate to outstanding liabilities for
services and goods received.

     (o) Use of estimates

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Significant estimates and assumptions are used in the amounts
reflected as allowance for doubtful accounts and recovery of deferred tax
assets. Actual results could differ from those estimates.

     (p) Segmental reporting

     Statement of Financial Accounting Standards ("SFAS") No. 131, "Disclosure
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 did not have an effect on the company's
financial statements, as the company currently manages its operations as one
segment under the guidelines of the new standard.

     (q) Recently issued accounting standards

     In June, 1997, the Financial Accounting Standards Board issued SFAS No.
130, "Reporting Comprehensive Income", which the company adopted beginning on
January 1, 1998. SFAS No. 130 establishes standards for reporting and display of
comprehensive income and its components in a full set of general purpose
financial statements. The objective of SFAS No. 130 is to report a measure of
all changes in equity of an enterprise that results from transactions and other
economic events of the period other than transactions with stockholders
("comprehensive income"). Comprehensive income is the total of net income (loss)
and all other non-owner changes in stockholders' equity. For each of the two
years ended December 31, 1998 and December 31, 1997 the company's comprehensive
income (loss) was equal to net loss.

     In March 1998, the Accounting Standards Executive Committee of the American
Institute of Certified Public Accountants issued the Statement of Position 98-1
("SOP 98-1"), "Accounting for the Costs of Computer Software Developed or
Obtained for Internal Use", which provides guidance on accounting for costs of
computer software developed or obtained for internal use. SOP 98-1 requires
computer software costs that are incurred in the preliminary project stage to be
expensed as incurred. Once the capitalization



                                      B-10
<PAGE>

criteria of SOP 98-1 have been met, directly attributed development costs should
be capitalized. It also provides guidance on the treatment of upgrade and
maintenance expenditures. SOP 98-1 is effective for fiscal years beginning after
December 15, 1998. Costs incurred prior to initial application of SOP 98-1,
whether capitalized or not, should not be adjusted to the amounts that would
have been capitalized had SOP 98-1 been in effect when those costs were
incurred. The company has adopted SOP 98-1 in its 1998 financial statements.

     In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities". SFAS 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 a liability
measured as its fair value. It also requires that changes in the derivative's
fair value be recognized currently into 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 cannot be applied retroactively. The company has not yet qualified the
impacts of adopting SFAS No. 133 on the financial statements and has not
determined the timing or method of adoption of SFAS No. 133.

3.   Related party transactions

     Of the 1998 revenues DEM 1.6 million relate to subscriptions recharges
relating to telephone access (1997: DEM 0.2 million) for all VEW Group
companies.

     1998 costs charged by group companies to the company include lease on
premises of DEM 1,681 thousand (1997: DEM 943 thousand), interest expenses of
DEM 1,004 thousand (1997: DEM 269 thousand), telephone connection charges of DEM
2,930 thousand (1997: DEM 1,133 thousand) and charges for various administrative
services and support of DEM 1,271 thousand (1997: DEM 298 thousand).

     All related party transactions were performed at arm's length.

     The accounts due to the group companies as of December 31, 1998 include a
value added tax asset of DEM 2,096 thousand (December 31, 1997: DEM 1,212
thousand).

4.   Inventory

     Inventory is comprised of the following:
<TABLE>
<CAPTION>

                                                                                        December 31,          December 31,
                                                                                            1998                  1997
                                                                                      ------------------    -----------------
                                                                                              DEM                  DEM
                                                                                                  (in thousands)
     <S>                                                                                   <C>                   <C>
     Materials..............................................................                1,568                   141
     Work in progress.......................................................                  567                   111
                                                                                           ------                ------
       Total................................................................                2,135                   252
                                                                                           ======                ======
</TABLE>



                                      B-11
<PAGE>

5.   Shares in subsidiaries
<TABLE>
<CAPTION>

                                                                    Net book value           Equity
                                                                     December 31,         December 31,         Net income
       Name and registry of subsidiary                  Share        1998 (1997)              1998                1998
     ---------------------------------                --------   -------------------    ----------------   -----------------
                                                          %              DEM                   DEM                DEM
                                                                                  (in thousands)
     <S>                                               <C>               <C>                   <C>              <C>

     TeleBeL Gesellschaft fur
     Telekommunikation Bergisches Land
       mbH, Wuppertal (valued at
       equity)...............................           40.0              316(0)                 719*           (10,385)
     RuhrNet Gesellschaft fur
       Telekommunikation mbH Schwerte,
       Schwerte (valued at equity)...........           24.0               61(106)               254               (187)
     DOKOM Gesellschaft fur
       Telekommunikation mbH, Dortmund.......           10.0              375(375)             1,029             (2,594)
     BORnet GmbH, Stadtiohn..................            5.0                6(0)                  93                (27)
</TABLE>


     ----------
     * Including a loan of DEM 7 million with a subordination clause.

6.   Long-term debt

     The long-term debt of DEM 2.756 million matures on May 6, 2002 with the
Westdeutsche Landesbank Girozentrale, Dortmund, Germany. The interest rate is
5.83%, interest is charged annually.

     The company has a loan of DEM 10 million, maturing December 30, 2002 with
VEW Energie AG. Interest is charged every quarter, the rate depends on the prime
rate.

7.   Income taxes

     Income tax expenses and income consist of deferred taxes only, since the
company does not pay income taxes at this time due to its losses. Since there
are no material differences between the book basis and the tax basis, income tax
expense approximates 60% of net differences between book values according to
German GAAP and US GAAP. The differences result mainly from using the equity
method for two financial investments.

     In assessing the ability to realize deferred tax assets, management does
not consider loss carry-forwards as likely to be realized. Therefore, no
deferred tax asset was capitalized for loss carry-forwards.

8.   Commitments

     As per December 31, 1998, the company has the following material off
balance sheet commitments:

     -- Financial promise in favor of TeleBel in the amount of DEM 4,000
     thousand; payable in the first half of the year 1999.

     -- Lease commitment with VEW Energie AG; monthly payment in the amount
     of DEM 212 thousand.


                                      B-12
<PAGE>

     -- Lease commitment with Olympia Consulting GmbH; monthly payment in
     the amount of DEM 35 thousand.

     Leases

     Rental commitments under operating leases are for cars only and not
material.

     Rent and Operating Lease Commitments

     Future minimum commitments in connection with rent and other operating
lease agreements are as follows at December 31, 1998:

                                                                           DEM
                                                                          ------
     1999...............................................................  2,976
     2000...............................................................    432
     2001...............................................................    396
                                                                          ------
                                                                           3,804
                                                                          ======

9.   Pensions

     Pension costs incurred for the period ended December 31, 1998 was DEM 67
thousand. Interest costs incurred for the period ended December 31, 1998 was DEM
60 thousand.

     The assumptions used in calculating the SFAS 87 pension obligation were as
follows:

     Discount rate......................................................    6.5%
     Salary increase rate...............................................    3.0%
     COLA rate..........................................................    1.5%

10.  Subsequent events

     As per December 1, 1999, VersaTel Deutschland Holding GmbH, Frankfurt,
Germany and VersaTel Deutschland Verwaltungs GmbH, Frankfurt, Germany acquired
100% (99.09% resp. 0.91%) of the company's capital.

     Due to the change of the company's shareholder, the company will have to
refinance with a bank or the new shareholder. According to the purchase
agreement, the company does not have to repay the outstanding credit line to VEW
Energie AG and only DEM 8.571 million of the DEM 10 million loan. An additional
loan of DEM 10 million was granted in November 1999.

     As per November 24, 1999, the company has bought a license for the net
communication systems of VEW Energie AG for a duration of 30 years. The purchase
price and the repayable loans as above are due in three installments which are
DEM 35.857 million due on December 31, 2000, DEM 35.857 million due on December
31, 2001 and DEM 35.857 million due on December 31, 2002.


                                      B-13
<PAGE>


   VEW TELNET Gesellschaft fur Telekommunikation und Netzdienste mbH, Dortmund

                            Condensed Balance Sheets
                        As of September 30, 1999 and 1998
                         (in thousands of German Marks)
                                   (unaudited)
<TABLE>
<CAPTION>

                                                                                        September 30,         September 30,
                                                                                            1999                   1998
                                                                                       ------------------    -------------------
                                                                                             DEM                   DEM
                                         ASSETS
     <S>                                                                                  <C>                    <C>
     Current Assets
       Cash and bank deposits..............................................                    528                   162
       Receivables trade...................................................                  4,818                 2,673
          Less allowance for doubtful accounts.............................                   (224)                  (20)
       Receivables related parties.........................................                  1,512                 1,248
       Inventories.........................................................                  2,073                   545
       Other current assets and prepaid expenses...........................                     35                    14
                                                                                          --------              --------
          Total current assets.............................................                  8,742                 4,622
                                                                                          --------              --------
     Long-term investments
       Treasury bills (held to maturity)...................................                      5                     5
       Shares in subsidiaries..............................................                    533                   447
       Long-term loans to subsidiaries.....................................                     --                    --
                                                                                          --------              --------
     Total long-term investments...........................................                    538                   452
                                                                                          --------              --------
     Fixed Assets
       Intangible Assets (net).............................................                 10,387                 9,102
       Property, Plant and Equipment
          Buildings on third party's land..................................                  5,168                 4,528
          Telecommunication equipment......................................                 73,714                51,010
          Other equipment, furniture and fixtures..........................                  7,045                 4,839
          Construction in progress.........................................                  3,214                 4,337
          Less accumulated depreciation and amortization...................                (14,653)               (5,477)
                                                                                          --------              --------
          Total fixed assets...............................................                 84,875                68,339
                                                                                          --------              --------
     Deferred Taxes........................................................                  1,958                 1,409
     Goodwill..............................................................                  9,135                    --
                                                                                          --------              --------
          Total assets.....................................................               105,248                 74,822
                                                                                          =======               ========
</TABLE>



                                      B-14
<PAGE>


   VEW TELNET Gesellschaft fur Telekommunikation und Netzdienste mbH, Dortmund

                            Condensed Balance Sheets
                        As of September 30, 1999 and 1998
                         (in thousands of German Marks)
                                   (unaudited)
<TABLE>
<CAPTION>

                                                                                        September 30,         September 30,
                                                                                            1999                   1998
                                                                                      ------------------    -------------------
                                                                                             DEM                   DEM
              LIABILITIES AND SHAREHOLDERS' EQUITY
     <S>                                                                                  <C>                    <C>
     Current Liabilities
       Accounts payable trade......................................................          5,494                 2,924
       Accounts payable to related parties, current portion........................         69,703                12,332
       Salaries, Wages and Commissions.............................................          2,822                10,873
       Taxes withheld from employees...............................................            788                   580
       Other accrued liabilities...................................................         18,621                12,348
       Other liabilities and deferred credits......................................             64                   111
                                                                                          --------              --------
          Total current liabilities................................................         97,492                39,168
                                                                                          --------              --------
     Noncurrent liabilities
       Long-term debt due to banks.................................................          2,756                 2,756
       Long-term debt intercompany.................................................          8,571                10,000
       Accrued pension cost........................................................            859                   723
                                                                                          --------              --------
          Total noncurrent liabilities.............................................         12,186                13,479
                                                                                          --------              --------
     Shareholder's equity
       Capital stock...............................................................         54,825                54,825
       Additional paid-in capital..................................................         53,175                29,175
       Loss current year...........................................................        (40,716)              (37,387)
       Accumulated deficit previous years..........................................        (71,714)              (24,438)
                                                                                          --------              --------
          Total shareholder's equity...............................................         (4,430)               22,175
                                                                                          --------              --------
          Total liabilities and shareholder's equity...............................        105,248                74,822
                                                                                          ========              ========
</TABLE>



                                      B-15
<PAGE>


   VEW TELNET Gesellschaft fur Telekommunikation und Netzdienste mbH, Dortmund

                       Condensed Statements of Operations
              For the Nine Months Ended September 30, 1999 and 1998
                         (in thousands of German Marks)
                                   (unaudited)
<TABLE>
<CAPTION>

                                                                                         Nine months           Nine months
                                                                                            Ended                 Ended
                                                                                        September 30,         September 30,
                                                                                            1999                   1998
                                                                                      ------------------    -------------------
                                                                                             DEM                   DEM
     <S>                                                                                   <C>                   <C>
     Sales...........................................................................       28,999                12,314
     Cost of Sales...................................................................      (22,489)              (11,315)
     Selling, general and administrative costs.......................................      (34,811)              (29,514)
     Depreciation and amortization...................................................       (9,986)               (6,002)
     Other income....................................................................        3,589                    29
     Loss from subsidiaries valuated at equity.......................................       (4,642)               (3,996)
     Other expenses..................................................................         (583)                 (143)
     Interest income.................................................................            8                    10
     Interest expense third parties..................................................          (62)                  (34)
     Interest expense related parties................................................       (1,299)                 (708)
     Tax benefit (expense)...........................................................          560                 1,972
                                                                                          --------              --------
     Net loss/Comprehensive loss.....................................................      (40,716)              (37,387)
                                                                                          ========              ========
</TABLE>



                                      B-16
<PAGE>


   VEW TELNET Gesellschaft fur Telekommunikation und Netzdienste mbH, Dortmund

                   Condensed Statement of Shareholders' Equity
                        As of September 30, 1999 and 1998
                         (in thousands of German Marks)
                                   (unaudited)
<TABLE>
<CAPTION>

                                                             Capital         Additional        Retained           Total
                                                              Stock           paid-in          Earnings
                                                                              capital
                                                           -------------    -------------    --------------    -------------
                                                               DEM              DEM               DEM              DEM
       <S>                                                      <C>             <C>              <C>               <C>
       Balance at December 31, 1997..........................   24,148           12,852          (24,438)           12,562
       Capital increase......................................   30,677           16,323               --            47,000
       Net loss..............................................       --               --          (37,387)          (37,387)
                                                               -------          -------         ---------          --------
         Balance at September 30, 1998.......................   54,825           29,175          (61,825)           22,175
                                                               =======          =======         =========          ========
       Balance at December 31, 1998..........................   54,825           29,175          (71,714)           12,286
       Capital increase......................................       --           24,000               --            24,000
       Net loss..............................................       --               --          (40,716)          (40,716)
                                                               -------          -------         ---------          --------
       Balance at September 30, 1999.........................   54,825           53,175         (112,430)           (4,430)
                                                               =======          =======         =========          =========
</TABLE>


                                      B-17
<PAGE>


   VEW TELNET Gesellschaft fur Telekommunikation und Netzdienste mbH, Dortmund

                        Condensed Statement of Cash Flows
              For the Nine Months Ended September 30, 1999 and 1998
                         (in thousands of German Marks)
                                   (unaudited)
<TABLE>
<CAPTION>

                                                                               Nine months ended        Nine months ended
                                                                              September 30, 1999       September 30, 1998
                                                                             ----------------------   ----------------------
                                                                                      DEM                      DEM
     <S>                                                                             <C>                     <C>
     Net result for the year...............................................          (40,716)                 (37,387)
     Depreciation of fixed asset items.....................................           14,628                    9,998
     Net change in accruals for pensions...................................              107                       98
     Cash flow-- according to DFVA/SG......................................          (25,981)                 (27,291)
     Profit/loss on disposal of fixed assets...............................             (144)                      --
     Increase/decrease in inventories, trade receivables and
       other assets........................................................             (386)                  (3,201)
     Increase in trade payables and other liabilities......................           22,990                   19,838
     Cash outflow from current operating activities........................           (3,521)                 (10,654)
     Receipts from disposals of fixed assets...............................               --                      143
     Payments for capital expenditures.....................................          (19,274)                 (36,642)
     Cash outflow from investing activities................................          (19,274)                 (36,499)
     Amounts paid in by shareholders
       Capital increase and transfer to capital reserves...................           24,000                   47,000
       Proceeds from loans.................................................               --                       --
       Payments for loans..................................................           (1,429)                      --
     Cash inflow from financing activities.................................           22,571                   47,000
     Movement in cash and cash equivalents.................................             (224)                    (153)
     Cash and cash equivalents at the beginning of the period..............              752                      315
     Cash and cash equivalents at the end of the period....................              528                      162
     Supplemental Disclosures of Cash Flow Information:
       Cash paid during the year for:
          Interest (net amount capitalized)................................              161                       34
          Income taxes.....................................................               --                       --
</TABLE>



                                      B-18
<PAGE>



   VEW TELNET Gesellschaft fur Telekommunikation und Netzdienste mbH, Dortmund

     Condensed Notes to Financial Statements as of September 30, 1999 and
     September 30, 1998 (unaudited)

1.   Description of Business and basis of presentation

     VEW Telnet Gesellschaft fur Telekommunikation und Netzdienste mbH (the
"company") is a wholly owned entity of VEW Energie AG, Dortmund, Germany, which
belongs to the VEW Group. The company is a provider of integrated data and
telecommunications network services in Germany. The company considers its
operations to be in one business segment and internally makes operating
decisions, allocates resources and assesses performance based on one segment.

     Included in the company results are group charges relating to costs in
connection with various administrative services provided by VEW Energie AG on
behalf of the company. The company's management believes such costs are
reflective of actual benefits received by the company.

     The company is part of a fiscal unity regarding value added tax with other
VEW Group companies.

2.   Summary of Significant Accounting Policies

     (a) Cash and bank deposits

     Cash and bank deposits consist mainly of cash at banks on demand. For
purposes of the statement of cash flows, the company considers all highly liquid
investments with original maturities of three months or less to be cash
equivalents.

     (b) Inventory

     Work in progress is stated at the lower of cost or market value. Cost is
determined using the average method. Cost of work in progress consists of the
direct salary costs and a charge for indirect costs.

     (c) Treasury bills

     There are no restrictions concerning the sale of the treasury bills. They
are not pledged as collateral.

     (d) Shares in subsidiaries

     Shares in subsidiaries consist of four participations of which two were
valued at equity. The other two are stated at purchase cost. All subsidiaries
are making losses.

     (e) Intangible Assets

     Intangible assets are stated at cost minus depreciation. The company
depreciates the intangible assets using the straight-line method over the
estimated useful lives. The intangible assets, mostly licenses, have useful
lives between 1 and 15 years. The main addition of this balance sheet item was a
DEM 6 million net license with a useful life of 15 years in 1998.



                                      B-19
<PAGE>

     (f) Property and equipment

     Property and equipment is stated at cost. The company depreciates its
property and equipment using the following methods:

<TABLE>
<CAPTION>

     <S>                                                                               <C>

     Buildings on third-party property..............................................   Mainly straight-line method
     Telecommunication equipment....................................................   straight-line method
     Other..........................................................................   declining-balance method
</TABLE>

     Goods purchased for less than DEM 800 net are being written off in the year
of purchase according to ss. 6 II EstG (German income tax code). They are
included in the accumulated cost and the accumulated depreciation as an addition
and as a disposal.

     Interest is capitalized on construction in progress during construction if
the amount is material. As per September 30, 1999, DEM 161 thousand were
capitalized (DEM 34 thousand as per September 30, 1998).

     (g) Goodwill

     The goodwill results from VEW Energie AG's purchase of 13.5% of the
company's shares which made VEW Energie AG the sole shareholder in December
1998. Depreciation is calculated on an estimated useful life of 10 years.

     (h) Revenue recognition

     Revenues are recorded in the period in which the service is rendered. Cash
received in advance of services rendered is recorded as deferred income. All
revenues originated in Germany. As it is impracticable to disclose information
for revenues of each product and service, we do not provide that information.

     (i) Cost of sales

     Cost of sales consists of direct connection costs only. Personnel costs and
depreciation are included in selling, general and administrative costs.

     (j) Advertising expense

     Advertising costs are expensed as incurred and amounted to DEM 1,793
thousand from January 1, 1999 to September 30, 1999. The costs from January 1,
1998 to September 30, 1998 amounted to DEM 1,981 thousand.

     (k) Income taxes

     Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statements
carrying amounts of existing assets and liabilities and their respective tax
bases.

     No deferred tax asset was recognized for loss carry forwards as the
possible use of loss carry forwards is restricted by law. Deferred tax assets
and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled.


                                      B-20
<PAGE>


     The rate used in the financial statements is 60% which includes federal and
local income tax.

     (l) Pensions

     Three company employees have individually defined benefit pension
agreements. The company recognizes interest and pension costs for the full
amount of the pension obligation.

     (m) Accounts payable to related parties

     The company has a unlimited credit line with VEW Energie AG which amounted
to DEM 42.6 million on September 30, 1999 and DEM 3.8 million on September 30,
1998. Additionally, there is a loan of DEM 12 million which is not long-term by
definition but has a subordination clause (on September 30, 1999 only).

     (n) Accruals

     There is a DEM 15,442 thousand (DEM 13,579 thousand as per September 30,
1999) accrual for a possible liability to a supplier from a risk-sharing
contract. The other accruals mainly relate to outstanding liabilities for
services and goods received.

     (o) Use of estimates

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Significant estimates and assumptions are used in the amounts
reflected as allowance for doubtful accounts and recovery of deferred tax
assets. Actual results could differ from those estimates.

     (p) Segmental reporting

     Statement of Financial Accounting Standards ("SFAS") No. 131, "Disclosure
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 did not have an effect on the company's
financial statements, as the company currently manages its operations as one
segment under the guidelines of the new standard.

     (q) Recently issued accounting standards

     In June, 1997, the Financial Accounting Standards Board issued SFAS No.
130, "Reporting Comprehensive Income," which the company adopted beginning on
January 1, 1998. SFAS No. 130 establishes standards for reporting and display of
comprehensive income and its components in a full set of general purpose
financial statements. The objective of SFAS No. 130 is to report a measure of
all changes in equity of an enterprise that results from transactions and other
economic events of the period other than transactions with stockholders
("comprehensive income"). Comprehensive income is the total of net income (loss)
and all other non-owner changes in stockholders' equity. For each of the two
nine month periods ended September 30, 1999 and September 30, 1998 the company's
comprehensive income (loss) was equal to net loss.


                                      B-21
<PAGE>


     In March 1998, the Accounting Standards Executive Committee of the American
Institute of Certified Public Accountants issued the Statement of Position 98-1
("SOP 98-1"). "Accounting for the Costs of Computer Software Developed or
Obtained for Internal Use", which provides guidance on accounting for costs of
computer software developed or obtained for internal use. SOP 98-1 requires
computer software costs that are incurred in the preliminary project stage to be
expensed as incurred. Once the capitalization criteria of SOP 98-1 have been
met, directly attributed development costs should be capitalized. It also
provides guidance on the treatment of upgrade and maintenance expenditures. SOP
98-1 is effective for fiscal years beginning after December 15, 1998. Costs
incurred prior to initial application of SOP 98-1, whether capitalized or not,
should not be adjusted to the amounts that would have been capitalized had SOP
98-1 been in effect when those costs were incurred. The company has adopted this
SOP in its financial statements as of September 30, 1999.

     In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities". SFAS 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 a liability
measured as its fair value. It also requires that changes in the derivative's
fair value be recognized currently into 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 cannot be applied retroactively. The company has not yet quantified the
impacts of adopting SFAS No. 133 on the financial statements and has not
determined the timing or method of adoption of SFAS No. 133.

3.   Related party transactions

     Of the 1999 revenues, DEM 2.2 million relate to subscriptions recharges
relating to telephone access (1998: DEM 1.2 million) for all VEW Group
companies.

     1999 costs charged by group companies to the company include lease on
premises of DEM 1,908 thousand (1998: DEM 880 thousand), interest expenses of
DEM 1,666 thousand (1998: DEM 707 thousand), telephone connection charges of DEM
3,184 thousand (1998: DEM 1,885 thousand) and charges for various administrative
services and support of DEM 834 thousand (1998: DEM 650 thousand).

     All related party transactions were performed at arms' length.

     The accounts due to the group companies for 1999 as of September 30, 1999
include a value added tax asset of DEM 160 thousand (September 30, 1998: DEM 406
thousand).


                                      B-22
<PAGE>


4.   Inventory

     Inventory is comprised of the following:
<TABLE>
<CAPTION>

                                                                                        September 30,         September 30,
                                                                                            1999                   1998
                                                                                      ------------------    -------------------
                                                                                             DEM                   DEM

     <S>                                                                                  <C>                    <C>
     Materials..............................................................                1,919                   235
     Work in progress.......................................................                  154                   310
                                                                                           ------                ------
                                                                                            2,073                   545
                                                                                           ======                ======
</TABLE>

5.   Shares in subsidiaries
<TABLE>
<CAPTION>

                                                                    Net book value           Equity
                                                                    September 30,         December 31,          Net income
       Name and registry of subsidiary                  Share        1999 (1998)              1998                 1998
     ---------------------------------                --------   -------------------    ----------------   -------------------
                                                           %              DEM                   DEM                 DEM
                                                                                   (in thousands)
     <S>                                               <C>               <C>                    <C>           <C>
     TeleBeL Gesellschaft fur
      Telekommunikation Bergisches Land
        mbH, Wuppertal (valued at
        equity)............................            40.0                0(0)                 719*           (10,385)
      RuhrNet Gesellschaft fur
        Telekommunikation mbH Schwerte,
        Schwerte (valued at equity)........            24.0              172(72)                254               (187)
      DOKOM Gesellschaft fur
        Telekommunikation mbH, Dortmund....            10.0              375(375)             1,029             (2,594)
      BORnet GmbH, Stadtiohn...............            5.0               34(0)                  93                (27)

</TABLE>

     ----------

     * Includes a loan of DEM 7 million with a subordination clause.

6.   Long-term debt

     The long-term debt of DEM 2.756 million matures on May 6, 2002 with the
Westdeutsche Landesbank Girozentrale, Dortmund, Germany. The interest rate is
5.83%, interest is charged annually.

     The company has a loan (DEM 10 million) maturing December 30, 2002 with VEW
Energie AG. Interest is charged every quarter, the rate depends on the prime
rate.

7.   Income taxes

     Income tax expenses and income consist of deferred taxes only, since the
company does not pay income taxes at this time due to its loss. Since there are
no material differences between the book basis and the tax basis, income tax
expense approximates 60% of net differences between book values according to
German GAAP and US GAAP. The differences result mainly from using the equity
method for two financial investments.


                                      B-23
<PAGE>


     In assessing the ability to realize deferred tax assets, management does
not consider loss carry-forwards as likely to be realized. Therefore, no
deferred tax asset was capitalized for loss carry-forwards.

8.   Commitments

     As per September 30, 1999, the company has the following material off
balance sheet commitments:

     o   Financial promise in favor of TeleBel in the amount of DM
         2,510 thousand; Payable in the first half of the year 2000.

     o   Lease commitment with VEW Energie AG; monthly payment in the
         amount of DM 212 thousand.

     o   Lease commitment with Olympia Consulting GmbH; monthly payment
         in the amount of DM 36 thousand.

     Leases

     Rental commitments under operating leases are for cars only and not
material.

     Rent and Operating Lease Commitments

     Future minimum commitments in connection with rent and other operating
lease agreements are as follows at September 30, 1999:

                                                                           DEM
                                                                          ------
     1999.................................................................   744
     2000................................................................. 2,976
     2001.................................................................   396
                                                                          ------
                                                                           4,116
                                                                          ======

9.   Pensions

     Pension costs incurred for the period ended September 30, 1999 was DEM 47
thousand (January 1 till September 30, 1998: DEM 53 thousand). Interest costs
incurred for the period ended September 30, 1999 was DEM 60 thousand (January 1,
1998 to September 30, 1998: DEM 45 thousand).

     The assumptions used in calculating the SFAS 87 pension obligation were as
follows (1999 and 1998):

     Discount rate.......................................................   6.5%
     Salary increase rate................................................   3.0%
     COLA rate...........................................................   1.5%

10.  Subsequent events

     As per December 1, 1999, VersaTel Deutschland Holding GmbH, Frankfurt,
Germany and VersaTel Deutschland Verwaltungs GmbH, Frankfurt, Germany acquired
100% (99.09% resp. 0.91%) of the company's capital.

     Due to the change of the company's shareholder, the company will have to
refinance with a bank or the new shareholder. According to the purchase
agreement, the company does not have to repay the


                                      B-24
<PAGE>

outstanding credit line to VEW Energie AG and only DEM 8.571 million of the DEM
10 million loan. An additional loan of DEM 10 million was granted in November
1999.

     As per November 24, 1999, the company has bought a license for the net
communication systems of VEW ENERGIE AG for a duration of 30 years. The purchase
price and the repayable loans as above are due in three installments of DEM
35.857 million due on December 31, 2000, DEM 35.857 million due on December 31,
2001 and DEM 35.857 million due on December 31, 2002.




                                      B-25


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