ICY SPLASH FOOD & BEVERAGE INC
SB-2/A, 2000-07-27
BEVERAGES
Previous: INLAND RETAIL REAL ESTATE TRUST INC, 424B1, 2000-07-27
Next: ICY SPLASH FOOD & BEVERAGE INC, SB-2/A, EX-5.1, 2000-07-27






AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON July 27, 2000

                                       REGISTRATION STATEMENT NO. 333-94711

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   ----------

                                 AMENDMENT NO. 2

                                       TO

                                    FORM SB-2

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                                   ----------

                        ICY SPLASH FOOD & BEVERAGE, INC.
                 (NAME OF SMALL BUSINESS ISSUER IN ITS CHARTER)




NEW YORK                          2086                    11-3329510
(STATE OR JURISDICTION OF        (PRIMARY STANDARD        (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION)   IDENTIFICATION NUMBER)   IDENTIFICATION NUMBER)


                                   ----------

                          9-15 166TH STREET, SUITE 5-B
                           WHITESTONE, NEW YORK 11357
                                 (718) 746-3585
          (ADDRESS AND TELEPHONE NUMBER OF PRINCIPAL EXECUTIVE OFFICES)


                                  JOSEPH ASLAN
                          9-15 166TH STREET, SUITE 5-B
                           WHITESTONE, NEW YORK 11357
                                 (718) 746-3585
            (NAME, ADDRESS AND TELEPHONE NUMBER OF AGENT FOR SERVICE)

                                   ----------

                                   COPIES TO:

                              MICHAEL BECKMAN, ESQ.
                            LAURENCE D. PAREDES, ESQ.
                         BECKMAN, MILLMAN & SANDERS, LLP
                           116 JOHN STREET, SUITE 1313
                            NEW YORK, NEW YORK 10038
                                 (212) 406-4700

                                   ----------

     APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon as
practicable after the effective date of this Registration Statement.

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]


<PAGE>



                         CALCULATION OF REGISTRATION FEE


<TABLE>
<CAPTION>
======================================================================================================
Title of Each Class of         Amount to        Proposed         Proposed Maximum         Amount of
Securities to be Registered        be       Maximum Offering    Aggregate Offering    Registration Fee
                               Registered   Price Per Unit(1)        Price(1)
------------------------------------------------------------------------------------------------------

<S>                             <C>               <C>                <C>                   <C>
Common Stock, $0.001            950,000           $1.00              $950,000              $250.80
par value, issuable upon
the exercise of Common
Stock Purchase Warrants
------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Estimated  solely for purposes of calculating the registration fee pursuant
     to Rule 457(g) under the  Securities  Act of 1933,  as amended.  The Common
     Stock  aggregate  offering price is based on the warrant  exercise price of
     $1.00 per share.

     THE REGISTRANT  HEREBY AMENDS THIS  REGISTRATION  STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER  AMENDMENT  WHICH  SPECIFICALLY  STATES  THAT  THIS  REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES  ACT OF 1933, AS AMENDED,  OR UNTIL THIS  REGISTRATION  STATEMENT
SHALL BECOME  EFFECTIVE ON SUCH DATE AS THE COMMISSION,  ACTING PURSUANT TO SAID
SECTION 8(a), MAY DETERMINE.


<PAGE>


Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any State.



                    SUBJECT TO COMPLETION, DATED July 27, 2000


PRELIMINARY PROSPECTUS


                                 950,000 Shares

                        ICY SPLASH FOOD & BEVERAGE, INC.

                                  Common Stock

                                   ----------

     This is an  offering  of  shares  of  common  stock  of Icy  Splash  Food &
Beverage, Inc., a New York corporation (hereinafter "the Company;" "Icy Splash;"
"we;"  "us;" and "our"  will each refer to Icy Splash  Food &  Beverage,  Inc.).
Certain  stockholders  of the  Company  (the  "Selling  Security  Holders")  are
offering to sell 950,000  shares of common stock  issuable  upon the exercise of
Common  Stock  Purchase  Warrants  (the  "Resale  Share")  which  we  issued  in
connection with a private placement during the period from March 1998 to October
1998.

     The  Resale  Shares  are  being  offered  for sale from time to time by the
Selling  Security  Holders  at the  prevailing  market  price  or in  negotiated
transactions,  directly by the Selling Security Holders or through underwriters,
dealers or agents.

     There is currently no public market for the common stock. We intend to list
the common stock on the OTC - Bulletin  Board under the proposed  symbol "____",
although no assurance can be made.

     THIS OFFERING INVOLVES A HIGH DEGREE OF RISK. SEE "RISK FACTORS"  BEGINNING
ON PAGE 4 TO READ ABOUT FACTORS YOU SHOULD  CONSIDER BEFORE BUYING SHARES OF THE
COMMON STOCK.


                                   ----------

          NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY OTHER
         REGULATORY BODY HAS APPROVED OR DISAPPROVED OF THESE SECURITIES
         OR PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
                             REPRESENTATIONS MADE TO
                       THE CONTRARY IS A CRIMINAL OFFENSE

                                   ----------


             THE DATE OF THIS PROSPECTUS IS __________________, 2000

<PAGE>


                               PROSPECTUS SUMMARY

     This  summary  highlights  selected  information  from  elsewhere  in  this
prospectus.  It is not complete and may not contain all of the information  that
is important to you. To  understand  this  offering  fully,  you should read the
entire prospectus carefully, including the risk factors and financial statements
and the related notes to those statements included in this prospectus.

                                   THE COMPANY

     Icy Splash is a producer  and  distributor  of Icy Splash soft  drinks,  an
innovative and refreshing line of carbonated beverages. We market and distribute
two lines of soft  drinks:  (1) Icy Splash  Clear,  a naturally  fruit-flavored,
clear,  carbonated  soda;  and (2) Icy  Splash - Second  Generation,  a colored,
fruit-flavored  and cola,  carbonated  soda.  The  product  line is  offered  to
supermarket  chains,  grocery stores and convenience stores primarily in the New
York, New Jersey and Connecticut area.

     Production  and  distribution  of  our  products  is  entirely  outsourced.
Independent   contractors   produce   components   for   production   to   exact
specifications and ship them to an independent co-packer bottling facility.  The
components include  prelabeled  bottles,  caps,  labels,  flavors and preprinted
boxes.  The product is directly shipped from the bottling plant in trailer loads
to distributors  and chain stores.  The direct delivery system has allowed us to
eliminate our warehouse facility,  which we maintained until June 1997. This has
greatly reduced overhead expenses and has improved our bottom line.

     We are a regional enterprise, with distribution and sales limited primarily
to the New York,  New Jersey  and  Connecticut  area.  We are  dependent  on the
efforts  of  local  distributors.  We  currently  have no  employees,  with  the
exception of two of our executive officers. The Company's expansion would depend
on the hiring of  qualified  employees  and  reliance on national  distributors,
which would be a significant  change from the operating policies followed by the
Company since its inception.

     As part of our  business  operations,  we expect to explore the prospect of
acquiring  full-service  distributors  and  marketers  of our products and other
beverage  products.  Through direct  ownership of  distribution  facilities,  we
believe that it may lower distribution costs and increase distribution volume of
Icy Splash products.  Also, the distribution of large name brand beverages would
give management greater  negotiating power to command shelf space for Icy Splash
products in more  competitive  markets.  To date,  we have not entered  into any
agreements or letters of intent to purchase such entities.

     Our offices are located at 9-15 166th Street,  Suite 5-B,  Whitestone,  New
York 11357. Our telephone number is (718) 746-3585.

                                        1

<PAGE>


                                  THE OFFERING


Common Stock offered by the Selling Security Holders..   950,000 shares

Common Stock to be outstanding prior to offering...... 6,620,000 shares

Common Stock to be outstanding after the offering(1).. 7,570,000 shares

Proposed OTC - Bulletin Board Symbol(2)............... _____

Risk factors.......................................... For a discussion of  the
                                                       risks, you should
                                                       consider before investing
                                                       in the common stock of
                                                       Icy Splash, see "Risk
                                                       Factors."

----------

(1) This includes  950,000  shares of common stock issuable upon the exercise of
the Common Stock Purchase  Warrants by the Selling Security  Holders.  This also
includes 20,000 shares of common stock which Charles Tokarz, the Chief Financial
Officer,  Treasurer  and  Director  of the  Company  has the  right  to  acquire
beneficially.

(2) Although  the Company  will be applying for initial  quotation of its common
stock on the OTC - Bulletin  Board,  there can be no assurance  that the Company
will  be  or  will  remain  eligible  for  such  listing  under  the  rules  and
requirements of the requisite exchanges and regulators.

                                        2

<PAGE>



                          SUMMARY FINANCIAL INFORMATION

     The following  summary of financial  information  has been derived from the
financial statements included elsewhere in this prospectus and should be read in
conjunction with such financial statements and the related notes.




<TABLE>
<CAPTION>
                                             Quarter ended March 31,          Fiscal Years ended December 31,
                                             1999                2000              1998               1999
                                          ----------          ----------        ----------         ----------
<S>                                       <C>                 <C>               <C>                <C>
Income Statement Data:
Net sales                                 $  114,234          $  126,503        $  320,802         $  600,086
Gross profit                                  32,735              28,245           134,180            192,648
Operating profit (loss)                         (910)            (26,775)           27,880             16,059
Profit (loss) before income taxes             (2,535)            (27,854)           25,345             11,681
Net profit (loss)                         $   (3,215)         $  (28,024)       $   24,665         $   16,775

Per share data:
Net profit (loss)                         $     --            $      --         $     --           $       --

Weighted average
  shares outstanding(1)                    7,750,000           7,750,000         6,653,741          7,750,000


<CAPTION>
                                         March 31, 2000        December 31, 1999
                                        -----------------      -----------------
                                              Actual                 Actual
                                        -----------------      -----------------
Balance Sheet Data:

Working capital                              $ 41,403               $ 70,997
Total Assets                                  222,886                246,209
Long-term debt                                     --                     --
Shareholders' equity                           52,219                 80,043
</TABLE>



(1)  For an explanation of the determination of the number of shares used in per
     share calculations, see Note 1 of Notes to Financial Statements.


                                        3
<PAGE>

                                  RISK FACTORS

     Investing  in our common  stock will  provide you with an equity  ownership
interest in Icy Splash.  As a stockholder  of Icy Splash,  you may be exposed to
risks inherent in our business.  The performance of your shares will reflect the
performance  of our  business  relative  to,  among other  things,  competition,
industry  conditions and general  economic and market  conditions.  The value of
your  investment may increase or decrease and could result in a loss. You should
carefully consider the following factors as well as other information  contained
in this prospectus before deciding to invest in shares of our common stock.

       We have a limited operating history upon which you may evaluate us.

     The company  was  incorporated  on June 17,  1996.  Accordingly,  we have a
limited  operating history upon which to evaluate the merits of investing in our
common stock. Our prospects are subject to the risks, expenses and uncertainties
encountered by companies with limited operating  histories.  These risks include
failure to continue to develop our name recognition and reputation, inability to
compete  with  other  companies  on the  basis of  advertising,  price and price
promotions,  retail  space  management,  consumer  points of  access,  packaging
innovation  and  distribution  methods,  and  inability  to attract,  retain and
motivate highly qualified employees. These risks are discussed separately below.

   Increases in prices of raw materials used in the Company's operations could
                    adversely effect our financial position.

     The  Company  will  be  dependent  upon a  ready  supply  of raw  materials
including,  but not limited to, water,  concentrates,  syrups,  carbon  dioxide,
plastic bottles,  closures and other packaging  materials.  The prices for these
materials are determined by the market, and may change at any time. Furthermore,
we are not engaged in any purchasing agreements with our suppliers which provide
for mechanisms  alleviating  price  fluctuations  of raw  materials.  Therefore,
increases in prices for any of these raw materials could have a material adverse
impact on our  financial  position.  The loss of a supplier  could  disrupt  the
Company's  operations  and the time to effect a change to a new  supplier  could
adversely  impact  our  business  in the  short  term  should  a  change  become
necessary.

      We rely on one distributor for a significant amount of our business.

     As a result of our arms-length  distribution arrangement with NY Soft Drink
Distributors ("NYSD"), the primary distributor of Icy Splash products, a
significant portion of our sales during the year ended December 31, 1999 were to
NYSD.  During this period,  the Company's  total sales were  $600,086,  of which
$308,700 of product was sold to NYSD.  Such sales to NYSD can be  attributed  to
the launch of our latest product line Icy Splash - Second  Generation.  If sales
to NYSD were  removed  from our results of  operations,  our gross  profit would
decrease from $192,648 to approximately $116,100.  Accordingly, the loss of NYSD
as a  distributor  would  have  a  material  adverse  effect  on our  sales  and
operations.

                                        4
<PAGE>

             We may be unable to compete successfully in the highly
                         competitive beverage industry.

     The  beverage  industry is highly  competitive.  Our  products  are sold in
competition  with all liquid  refreshments.  The soft drink  business  is highly
competitive  and  there  can be no  assurance  that we  will be able to  compete
successfully.  Many of our competitors have far greater  financial,  operational
and marketing resources than the Company.  Furthermore,  the soft drink industry
is  characterized  by rapid changes,  including  changes in consumer  tastes and
preferences,  which may result in product  obsolescence  or short  product  life
cycles.  As a result,  competitors  may be  developing  products of which we are
unaware which may be similar or superior to our products.  Accordingly, there is
no  assurance  that  we  will  be able  to  compete  successfully  or  that  our
competitors  or future  competitors  will not develop  products  that render our
products less marketable.

     Competitors in the soft drink industry include bottlers and distributors of
nationally  advertised and marketed  products as well as chain store and private
label  soft  drinks.   The  principal   method  of  competition   include  brand
recognition,  price and price promotion, retail space management, service to the
retail trade, new product introductions, packaging changes, distribution methods
and advertising. See "Business - Competition."

           Bad weather in our peak season could result in lower sales.

     The  Company's  sales  are  seasonal.  The  soft  drink  beverage  industry
generally  experiences  its highest sales by volume during the spring and summer
months and its lowest sales by volume during the winter months. As a result, our
working capital  requirements  and cash flow vary  substantially  throughout the
year. Consumer demand for our products are affected by weather conditions. Cool,
wet spring or summer weather could result in decreased sales of our products and
could have an adverse effect on our financial position.

         We may incur material losses as a result of product recall and
                               product liability.

     We may be liable if the  consumption of any of our products  causes injury,
illness or death. We also may be required to recall some of our products if they
become  contaminated  or  are  damaged  or  mislabeled.  A  significant  product
liability  judgement  against us or a  widespread  product  recall  could have a
material  adverse  effect on our  business,  financial  condition and results of
operations.

                    The government may adopt regulations that
                  could increase our costs or our liabilities.

     Our  operations  and  properties  are  subject  to  regulations  by various
federal,  state and local government entities and agencies. We cannot assure you
that we have  been or will at all  times be in  compliance  with all  regulatory
requirements  or that  we will  not  incur  material  costs  or  liabilities  in
connection with regulatory requirements. See "Business - Government Regulation."

                                        5

<PAGE>

                 The liquidity of our common stock is uncertain
                     since it has not been publicly traded.

     To date, there is no public market for the Company's common stock. While we
anticipate  that our common  stock will trade on the OTC - Bulletin  Board after
the  offering,  an  active  public  market  may  not  develop  or be  sustained.
Furthermore,  our common stock may not be or remain eligible to trade on the OTC
- Bulletin Board, which could result in an illiquid market for our common stock.

  The market price of our common stock may fall below the exercise price of the
   Common Stock Purchase Warrants causing an illiquid market for the Warrants.

     The  market  price of our  common  stock  may bear no  relationship  to the
exercise  price  of  the  Common  Stock  Purchase   Warrants  (the  "Warrants").
Accordingly, after the offering, the market price of our common stock might fall
below the exercise  price of the Warrants for an  indefinite  amount of time. In
such event, the Selling Security Holders will be discouraged from exercising the
Warrants for the Resale  Shares,  which could  result in an illiquid  market for
such  securities.  The  market  price of our common  stock  might fall below the
exercise price of the Warrants due to a number of factors, including:

     o    actual or anticipated fluctuations in our operating results;

     o    changes in expectations as to our future financial performance; and

     o    the  operating  and  stock  price   performance  of  other  comparable
          companies

   A substantial number of our shares will be available for sale in the public
       market after the offering and sales of those shares could adversely
                             effect our stock price.

     Sales of a  substantial  number of shares of common  stock  into the public
market after this offering, or the perception that such sales could occur, could
materially  and adversely  effect our stock price or could impair our ability to
obtain capital through an offering of equity  securities.  After the offering we
will have outstanding 7,570,000 shares of common stock. Of these shares, 864,500
Resale  Shares  sold  in  this  offering  will be  freely  transferable  without
restriction or further registration under the Securities Act of 1933, as amended
(the  "Securities  Act"),  except for any shares  purchased by our affiliates as
defined in Rule 144 adopted under the Securities Act.

            Our need for additional financing is uncertain as is our
                ability to raise further financing, if required.

     We currently anticipate that our available cash resources combined with the
net proceeds  from this  offering  will be  sufficient  to meet our  anticipated
working  capital and  capital  expenditure  requirements  for at least 24 months
after  the  date of this  prospectus.  We may need to  raise  additional  funds,
however, to respond to business contingencies which may include the need to:

     o    fund more rapid expansion;

     o    fund additional marketing expenditures;

     o    enhance our operating infrastructure;

     o    respond to competitive pressures; or

     o    acquire complementary businesses.

                                        6

<PAGE>

     We cannot assure you that  additional  financing will be available on terms
favorable  to us, or at all.  If  adequate  funds are not  available  or are not
available  on  acceptable  terms,  our  ability  to fund  our  operations,  take
advantage of opportunities, develop products or services or otherwise respond to
competitive pressures could be significantly limited.

      Future financings could adversely effect your ownership interest and
             rights in comparison with those of other stockholders.

     If  additional   funds  are  raised  through  the  issuance  of  equity  or
convertible debt securities,  the percentage  ownership of our stockholders will
be reduced,  and these newly-issued  securities may have rights,  preferences or
privileges senior to those of existing stockholders,  including, those acquiring
shares in this offering.

     Many corporate actions will be substantially controlled by officers and
     directors regardless of the opposition of other investors to pursue an
                          alternative course of action.

     Our  directors  and  executive   officers  own  approximately  92%  of  our
outstanding  common stock.  These  stockholders,  if they acted together,  could
exert substantial  control over matters requiring  approval by our stockholders.
These  matters  would  include the  election of  directors  and the  approval of
mergers  or other  business  combination  transactions.  This  concentration  of
ownership  may also  discourage,  delay or  prevent a change in  control  of the
Company,  which could have a material  adverse effect on our stock price.  These
actions may be taken even if they are opposed by other investors.

      The loss of key personnel could have a material adverse effect on the
               business, operations and prospects of the Company.

     The Company is significantly  dependent upon the continued participation of
certain key persons including Joseph Aslan, the Company's President,  and Shlomo
Aslan,  the  Company's  Vice  President and  Secretary.  Joseph and Shlomo Aslan
perform all of the  day-to-day  operations  of the Company.  In the event of the
loss or unavailability of Shlomo or Joseph Aslan to the Company, there can be no
assurance  that the Company would be able to timely  locate or employ  qualified
personnel to replace them. Accordingly,  the loss or unavailability of Joseph or
Shlomo  Aslan  to the  Company  would  have a  material  adverse  effect  on the
Company's business, operations and prospects.

         Our stock will be construed as a "penny stock" which will make
                           it more difficult to trade.

     The Securities and Exchange Commission (the "Commission") has adopted rules
that regulate  broker-dealer  practices in transactions in "penny stocks." Penny
stock  generally  are equity  securities  with a price of less than $5.00 (other
than securities registered on certain national securities exchanges or quoted on
the Nasdaq System,  provided that current price and volume information regarding
transactions  in such  securities  is provided by the  exchange or system).  The
penny  stock  rules  require  a  broker-dealer  to  deliver  to the  customer  a
standardized  risk disclosure  document prepared by the Commission that provides
information  about  penny  stock and the  nature and level or risks in the penny
stock  market.  The  broker-dealer  also must  provide the  customer  with other
information.  The penny stock rules  require  that prior to a  transaction  in a
penny stock, the broker-dealer must determine in writing that the penny stock is
a suitable  investment  for the  purchaser and receive the  purchaser's  written
agreement to the  transactions.  These  disclosure  requirements  may reduce the
level of trading  activity  in the  secondary  market  for a stock that  becomes
subject to the penny stock rules.  Because the Warrants are  exercisable  at the
rate of $1.00 per share, the Resale Shares will be construed as penny stock upon
exercise of the  Warrants.  Accordingly,  investors in this offering may find it
more difficult to sell their common stock.

                                        7
<PAGE>

        The failure of Icy Splash or third party vendors to be Year 2000
                compliant could adversely impact our operations.

     We may realize  exposure  and risk if systems on which we are  dependent to
conduct our operations are not Year 2000  compliant.  The Year 2000 issue arises
as the result of computer programs having been written,  and systems having been
designed, using two digits rather than four to define the applicable year ("Year
2000"). Consequently,  such software has the potential to recognize a date using
"00" as the year 1900 rather than the year 2000.  This could  result in a system
failure or miscalculation  causing disruptions of operations,  including,  among
other things, a temporary inability to process  transactions,  send invoices, or
engage in similar normal business activities.

     The Company does not expect to be affected by Year 2000 as it does not rely
on  date-sensitive   software  or  affected  hardware.   The  Company's  current
accounting and other systems were purchased "off-the-shelf". The Company intends
to timely update its  accounting  and other  systems which are  determined to be
affected by Year 2000 by purchasing  Year 2000  compliant  software and hardware
available from retail vendors at reasonable cost.

     To date,  the Company has not devised a  contingency  plan for a worst case
scenario  resulting  from Year  2000.  The  Company  does not intend to create a
contingency  plan at this  time  since  management  has  determined  that such a
contingency  plan  would not be cost  beneficial  to the  Company  where it only
relies on software and systems for internal accounting purposes.

     Management  has not yet  contacted  other  companies on whose  services the
Company  depends to  determine  whether  such  companies'  systems are Year 2000
compliant.  If the systems of the companies or other companies on whose services
we depend, including the Company's customers, are not Year 2000 compliant, there
could be a material  adverse  effect on the  Company's  financial  condition  or
result of operations.

                                       8
<PAGE>


                                 USE OF PROCEEDS

     The Selling  Security Holders are selling the Resale Shares covered by this
prospectus for their own accounts. Accordingly, we will not receive any proceeds
from the resale of the shares. We will receive proceeds from the exercise of the
Warrants. If all the Warrants are exercised, we will receive $776,350,  which is
net of  commission  and offering  costs.  We expect to use the net proceeds from
this  offering as set forth  below,  in the order of priority in which  proceeds
will be applied:

          Repay Indebtedness            $ 65,000
          Working Capital:
            Accounts Receivable         $390,000
            Inventory                   $120,000
            Other                       $120,850
          Marketing & Advertising       $ 60,500
          Product Development           $ 20,000
          =======================       ========
          TOTAL                         $776,350


     We will  bear  all  expenses  relating  to  this  registration  except  for
brokerage or underwriting  commissions  and expenses,  if any, which the Selling
Security Holders will pay.

     Pending use of the net proceeds for the above purposes, we intend to invest
these funds in short-term, interest-bearing, investment-grade securities and use
these funds for general corporate purposes.

                                 DIVIDEND POLICY

     We have never  declared or paid any cash  dividends on our common stock and
do not expect to do so in the foreseeable  future. We currently intend to retain
any earnings to finance the  expansion  and  development  of our  business.  Any
future  payment  of  dividends  will be made at the  discretion  of the Board of
Directors based upon conditions then existing, including our earnings, financial
condition and capital requirements as well as such economic and other conditions
as our Board of Directors may deem relevant.

                                        9

<PAGE>

                                 CAPITALIZATION


     The following table sets forth our capitalization as of March 31, 2000.

                                                               March 31, 2000
                                                                    Actual
                                                               -----------------

Short-term debt:
Note payable                                                       $  65,000
Shareholder loans                                                     31,725
                                                                   ---------
                                                                   $  96,725
                                                                   ---------


Shareholders' equity:
Preferred stock, $.001 par value, 1,000,000 shares authorized,
zero shares issued and outstanding for 1999 and 1998               $    --
Common stock, $.001 par value, 50,000,000 shares authorized,
6,600,000 shares issued and outstanding                                6,600
Additional paid-in capital                                           174,587
Accumulated deficit                                                 (128,968)
                                                                   ---------
                                                                   $  52,219
                                                                   ---------

                                       10

<PAGE>


                             SELECTED FINANCIAL DATA

     The following selected financial information concerning Icy Splash has been
derived from the financial  statements included elsewhere in this prospectus and
should be read in  conjunction  with such  financial  statements and the related
notes.  The  financial  information  as of  December  31, 1999 and 1998 has been
derived from financial statements of the Company audited by Lazar Levine & Felix
LLP.



<TABLE>
<CAPTION>
                                             Quarter ended March 31,          Fiscal Years ended December 31,
                                             1999                2000              1998               1999
                                          ----------          ----------        ----------         ----------
<S>                                       <C>                 <C>               <C>                <C>
Income Statement Data:
Net sales                                 $  114,234          $  126,503        $  320,802         $  600,086
Gross profit                                  32,735              28,245           134,180            192,648
Operating profit (loss)                         (910)            (26,775)           27,880             16,059
Profit (loss) before income taxes             (2,535)            (27,854)           25,345             11,681
Net profit (loss)                         $   (3,215)         $  (28,024)       $   24,665         $   16,775

Per share data:
Net profit (loss)                         $     --            $      --         $     --           $       --

Weighted average
  shares outstanding(1)                    7,750,000           7,750,000         6,653,741          7,750,000


<CAPTION>
                                         March 31, 2000        December 31, 1999
                                        -----------------      -----------------
                                              Actual                 Actual
                                        -----------------      -----------------
Balance Sheet Data:

Working capital                              $ 41,403               $ 70,997
Total Assets                                  222,886                246,209
Long-term debt                                     --                     --
Shareholders' equity                           52,219                 80,043
</TABLE>


(1)  For an explanation of the determination of the number of shares used in per
     share calculations, see Note 1 of Notes to Financial Statements.


                                       11

<PAGE>

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

Results of Operations


Three Month Period Ended March 31, 2000 and 1999

     Net sales for Icy Splash Food & Beverage,  Inc. (the  "Company")  increased
10.7%, from $114,234 in the three months ended March 31, 1999 to $126,503 in the
three months ended March 31, 2000. The increase reflects the introduction of new
beverage products manufactured by other companies.  While sales of the Company's
in-house  brands,  Icy  Splash  - Clear  and Icy  Splash  -  Second  Generation,
decreased  from  $114,234  in the first  three  months of 1999 to $33,418 in the
first three months of 2000, sales of other  manufacturers'  beverages  increased
from $0 in 1999 to $93,085 in 2000. Although sales of other  manufacturers' food
and   beverage   products   are  part  of  the   Company's   business   plan,  a
disproportionately  large percentage of other manufacturers'  products were sold
in the first quarter of 2000. There were two reasons: opportunities to establish
relationships  with  other  distributors/manufacturers  and  payment  terms  for
purchase of other  products more  favorable to the Company than its  co-packers'
terms to produce Icy Splash products.

     The gross profit  margin  decreased  to 20.8% in the first  quarter of 2000
from  28.7% in the first  quarter of 1999.  The  decrease  in profit  margin was
predominately  caused by the  disproportionately  large  percentage  of sales of
other  manufacturers'  products.  Management  anticipates  a  product  sales mix
significantly  weighted  towards the Company's own products for the remainder of
2000 and, consequently, a more favorable gross profit.

     Selling  expenses were $23,473 in the first three months of 2000,  compared
with  $15,330  in the  first  three  months  of 1999,  18.6% and 13.4% of sales,
respectively.  The  increase  in the  dollar  volume and  percentage  of selling
expenses in 2000 is due to the increase in sales volume and the  introduction of
new products.

     General and administrative  expenses were $29,547 in the first three months
of 2000,  compared with $18,315 the first three months of 1999,  23.4% and 16.0%
of  sales,  respectively.  Both the  amount  and  percentage  of  expenses  have
increased as the Company is positioning itself for higher sales volume after the
anticipated raising of equity through the exercise of warrants and sale of stock
during 2000. The following items  specifically  explain the increased  activity.
Rent was $1,200 in the first three months of 2000,  compared  with $1,079 in the
first three months of 1999,  0.9% and 0.9% of sales,  respectively.  The Company
moved  into a better  equipped  office in  January  2000.  While the 1999  first
quarter rent expense was a one-time  expense for equipment  rental,  office rent
will continue in 2000.  Professional fees were $14,600 in the first three months
of 2000,  compared with $9,454 in the first three months of 1999, 11.5% and 8.3%
of sales, respectively. Telephone expenses were $2,996 in the first three months
of 2000,  compared with $2,050 in the first three months of 1999,  2.4% and 1.8%
of sales,  respectively.  Travel and  entertainment  expenses were $1,971 in the
first three  months of 2000,  compared  with $237 in the first  three  months of
1999, 1.6% and 0.2% of sales, respectively.

     Bad debt  expense was $1,000 for the first  three  months of 2000 versus $0
for the first three months of 1999, 0.8% and 0% of sales, respectively,  because
there was no estimate for bad debt expense during the first quarter of 1999. The
Company  anticipates  continuing  favorable  bad debt expense as a percentage of
sales for 2000 due to the quality of its current distributors (customers).

     There was a loss from  operations for the first quarter of 2000 of $26,775,
compared  with a loss of $910 for the first  quarter of 1999,  with an operating
margin of (21.2%) for the first quarter of 2000 and (0.8%) for the first quarter
of 1999.  Net loss and net loss as a percent of sales for the first three months
of 2000 were  ($28,024)  and  (22.2%),  compared to ($3,215)  and (2.8%) for the
first three months of 1999.

     Interest  expense  decreased  from $1,625 to $1,079 in the first quarter of
2000 versus the first quarter of 1999,  because the Company refinanced a $65,000
note on June 30, 1999 at a more favorable interest rate.

Years Ended December 31, 1999 and 1998

     Net  sales  for the  Company  increased  87.1%,  from  $320,802  in 1998 to
$600,086  in 1999.  The  increase  reflects  the  introduction  of a new line of
products, Icy Splash - Second Generation, at the end of December 1998. While the
Company's original product, Icy Splash - Clear,  accounted for 86.4% of beverage
sales in 1998,  it accounted for 33.9% of beverage  sales in 1999.  Icy Splash -
Second  Generation  sales are less seasonal than Icy Splash - Clear,  making the
Company's sales volume less susceptible to dramatic decreases in sales volume.

     The gross profit margin  decreased to 32.1% in 1999 from 41.8% in 1998. The
decrease in profit  margin was caused by the  introduction  of the lower  profit
margin line of products, Icy Splash - Second Generation, into the sales mix.

     Selling expenses were $63,105 in 1999, compared with $55,319 in 1998, 10.5%
and 17.2% of sales,  respectively.  The increase in the dollar volume of selling
expenses in 1999 is due to the increase in sales  volume,  while the decrease in
percentage of sales is due to the lower selling  costs  associated  with the new
product line.  During 1999,  $24,592 of promotion  expenses (sales discounts and
giveaways)  were  expended  predominately  to  promote  sales of the Icy  Splash
-Second Generation product line,  compared with $0 to promote Icy Splash - Clear
in 1998. However, during 1998 there were advertising expenditures of $22,504 for
advertising media, including video, compared to $4,072 in 1999.

     General and  administrative  expenses were $113,484 in 1999,  compared with
$50,981 in 1998, 18.9% and 15.9% of sales, respectively. While the percentage of
sales has remained  constant,  there have been  disproportionate  increases  and
decreases in some items.  Insurance  increased  from $1,483 in 1998 to $9,444 in
1999,  1.6% in 1999 versus  0.5% in 1998,  due to more  comprehensive  insurance
coverage.  Professional fees were $58,386 in 1999, compared with $6,600 in 1998,
9.7 % and 2.1 % of  sales,  respectively.  As the  Company  completes  its  SB-2
registration  with the Securities and Exchange  Commission and continues  filing
quarterly  and annual  reports,  professional  fees will  probably  continue  to
increase.  Bad debt expense was $15,786 for 1999 versus  $16,570 for 1998,  2.6%
and 5.2% of sales,  respectively.  The Company anticipates  continuing favorable
bad debt  expense as a  percentage  of sales for 2000 due to the  quality of its
current distributors (customers).

     Income from  operations  in 1999 was  $16,059,  a decrease of $11,821  from
1998, with an operating margin of 2.7% for 1999 and 8.7% for 1998, reflecting an
increase in sales  volume,  an increase in operating  costs,  lower gross profit
margin for Icy Splash - Second  Generation  and a seasonal  fluctuation of sales
volume.  Net income  and net income as a percent of sales for 1999 were  $16,775
and 2.8%, compared to $24,665 and 7.7% for 1998.

     The Company  expects the gross profit for 2000 to remain similar to 1999 as
it continues to expand its market for Icy Splash - Second  Generation.  However,
the  operating  margin  and net  income as a percent  of sales are  expected  to
increase,  as the proceeds from the Company's sale of common stock provide funds
for expansion of sales volume.

     Interest expense increased from $2,535 to $4,378 in 1999 versus 1998. There
was an  outstanding  $65,000  note  payable for the whole year during 1999 and a
$100,000 note payable (paid down to $65,000) for only four months during 1998.


                                       12

<PAGE>

Liquidity and Capital Resources


Three Month Period Ended March 31, 2000 and 1999

     Working capital  decreased $29,594 from December 31, 1999 to March 31, 2000
predominately from the net loss in the first quarter of 2000.

     Net cash flow used by operating  activities was $21,142 and $14,210 for the
first quarters of 2000 and 1999,  respectively,  reflecting the least  favorable
quarter of the year (January  through  March) for selling soft drink  beverages,
because of colder weather in the Company's market area.

     The Company  purchased $2,470 of fixed assets during the first three months
of 2000 and $2,885 during the first three months of 1999.

         During the first  quarter of 2000,  the Company  borrowed  $30,875 from
shareholders  and during  the first  quarter of 1999 it  borrowed  $13,000  from
shareholders.

         The  Company  believes  that  its cash  flow  from  operations  will be
sufficient  to meet its  financing  requirements  for at least  the next  twelve
months of operations.

Years Ended December 31, 1999 and 1998

     Working  capital  increased  $17,250 from December 31, 1998 to December 31,
1999 because  proceeds of profitable  operations were used to fund inventory and
receivables.

     Net cash flow used by  operating  activities  was $29,759  for 1999,  while
$9,698 was provided by operations  during 1998.  During 1999 and 1998,  cash was
predominately  used to fund  increases in accounts  receivable  and inventory in
order to  facilitate  increases  in sales  volume.  However,  during 1998 a more
significant  increase in accounts  payable  created a net provision of cash from
operations.

     During 1999,  $15,282 was collected against notes receivable,  while during
1998,  $53,620  was  loaned to a vendor and  $38,054  of the  loaned  amount was
repaid.  The Company made a loan to a vendor to help fund capital  improvements.
Repayment  was recorded as the vendor  performed  services for the Company.  The
Company purchased $2,885 of fixed assets during 1999 and $3,449 in 1998.

     During  1999,  a $65,000 note  payable was  refinanced.  During  1998,  the
Company  borrowed  $100,000  from a third party and repaid  $35,000 of the loan.
Also during 1998, shareholder loans of $34,442 were repaid Costs of $28,813 were
expended in 1998 for a private offering under Regulation D of the Securities Act
of 1933, as amended.

     In prior  years,  Icy Splash  recorded a  valuation  allowance  against its
deferred tax asset "net  operating  losses." At December  31,  1999,  Icy Splash
reduced this  allowance  due to the prior two years  history of earnings  (which
allowed it to use its "net  operating  losses")  and the  future  outlook of Icy
Splash.


Year 2000 Compliance

     The Year 2000 issue arises as the result of computer  programs  having been
written, and systems having been designed,  using two digits rather than four to
define the applicable  year ("Year 2000").  Consequently,  such software has the
potential  to  recognize a date using "00" as the year 1900 rather than the year
2000.  This  could  result  in  a  system  failure  or  miscalculation   causing
disruptions of operations,  including, among other things, a temporary inability
to process  transactions,  send invoices,  or engage in similar normal  business
activities.

                                       13

<PAGE>

     The Company does not expect to be affected by Year 2000 as it does not rely
on  date-sensitive   software  or  affected  hardware.   The  Company's  current
accounting and other systems were purchased "off-the-shelf". The Company intends
to timely update its  accounting  and other  systems which are  determined to be
affected by Year 2000 by purchasing  Year 2000  compliant  software and hardware
available from retail vendors at reasonable cost.

     To date,  the Company has not devised a  contingency  plan for a worst case
scenario  resulting  from Year  2000.  The  Company  does not intend to create a
contingency  plan at this  time  since  management  has  determined  that such a
contingency  plan  would not be cost  beneficial  to the  Company  where it only
relies on software and systems for internal accounting purposes.

     Management  has not yet  contacted  other  companies on whose  services the
Company  depends to  determine  whether  such  companies'  systems are Year 2000
compliant.  If the systems of the companies or other companies on whose services
we depend, including the Company's customers, are not Year 2000 compliant, there
could be a material  adverse  effect on the  Company's  financial  condition  or
result of operations.

                                       14
<PAGE>

                                    BUSINESS

                                    Overview

     Icy  Splash  Food &  Beverage,  Inc.  is a New York  corporation  which was
incorporated  on June 17, 1996. We were  authorized to issue an aggregate of 200
shares of no par common stock.


     The Company is now  authorized to issue  50,000,000  shares of common stock
with a par value of $0.001 per share and  1,000,000  shares of  preferred  stock
with a par value of $0.001 per share. As of July 27, 2000,  6,620,000  shares of
our authorized  shares of common stock were issued and outstanding  assuming the
issuance of 20,000 shares of common stock to Charlie Tokarz, as described in Mr.
Tokarz's consulting agreement dated March 19, 1998.


     Icy Splash maintains an office at 9-15 166th Street, Suite 5-B, Whitestone,
New York 11357.

                             Business of Icy Splash

     Icy Splash is a producer  and  distributor  of Icy Splash soft  drinks,  an
innovative and refreshing line of carbonated beverages. We market and distribute
two lines of soft drinks:  (1) Icy Splash - Clear,  a naturally  fruit-flavored,
clear,  carbonated  soda;  and (2) Icy  Splash - Second  Generation,  a colored,
fruit-flavored  and cola,  carbonated  soda.  The  product  line is  offered  to
supermarket  chains,  grocery stores and convenience stores primarily in the New
York, New Jersey and Connecticut area.

     Production  and  distribution  of  our  products  is  entirely  outsourced.
Independent   contractors   produce   components   for   production   to   exact
specifications and ship them to an independent co-packer bottling facility.  The
components include  prelabeled  bottles,  caps,  labels,  flavors and preprinted
boxes.  The product is directly shipped from the bottling plant in trailer loads
to distributors  and chain stores.  The direct delivery system has allowed us to
eliminate our warehouse facility,  which we maintained until June 1997. This has
greatly reduced overhead expenses and has improved our bottom line.

     We are a regional enterprise, with distribution and sales limited primarily
to the New York,  New Jersey  and  Connecticut  area.  We are  dependent  on the
efforts  of  local  distributors.  We  currently  have no  employees,  with  the
exception of two of our executive officers. The Company's expansion would depend
on the hiring of  qualified  employees  and  reliance on national  distributors,
which would be a significant  change from the operating policies followed by the
Company since its inception.

     Although our primary  business is the  production and  distribution  of Icy
Splash  products,  we have and will  continue to distribute  other  beverage and
non-beverage  products to supermarket  chains,  grocery  stores and  convenience
stores in the New York, New Jersey and Connecticut area.

                           Acquisition of Distributors

     As part of our  business  operations,  we expect to explore the prospect of
acquiring  full-service  distributors  and  marketers  of our products and other
beverage  products.  Through direct  ownership of  distribution  facilities,  we
believe that it may lower distribution costs and increase distribution volume of
Icy Splash products.  Also, the distribution of large name brand beverages would
give management greater  negotiating power to command shelf space for Icy Splash
products in more  competitive  markets.  To date,  we have not entered  into any
agreements or letters of intent to purchase such entities.

                        Icy Splash Products and Marketing

     The Company's flagship product,  Icy Splash - Clear, comes in four flavors:
Blackberry;  Wild Cherry;  Lime Kiwi;  and Raspberry &  Boysenberry.  Icy Splash
products are produced using all natural flavors.  The drink is most appealing to
young  adults,  sport fans and health  conscious  individuals.  We believe  that
customers  from these market  segments are  generally  well  informed and health
conscious, and prefer an all-natural flavored drink with no artificial colors or
additives.

                                       15
<PAGE>

     We  initially  created  Icy  Splash - Clear in order to focus on the  clear
carbonated  beverage  industry  rather than competing  with the larger  beverage
corporations  who offer a more  extensive  line of soft  drinks.  Also,  we have
marketed  Icy  Splash as a leader of "new age" and water  beverages  in order to
distance  ourselves  from the more  competitive  leading soda brand  names.  Icy
Splash - Clear is strategically  placed with bottled water and other alternative
beverages on supermarket  shelves to identify with the fast-growing  alternative
beverage market segment. The Company packages and distributes Icy Splash - Clear
in 24-packs of plastic 20 oz.  bottles,  although  customers  of  retailers  can
purchase one bottle at a time.

     The primary targets for Icy Splash - Clear are the major  supermarket chain
stores in the New York,  New Jersey and  Connecticut  area. In order to sell Icy
Splash - Clear in supermarkets and grocery stores, we must spend money to obtain
shelf space for our product.  In other words,  the Company must pay retailers to
have the clear  products  placed on their shelves to be sold for a set amount of
time. This arrangement is standard in "new age" and water beverage retailing. In
addition to shelf space,  the  retailer  will also promote Icy Splash - Clear by
publishing  and  distributing  coupons and placing  promotional  displays on its
shelves.

     Icy  Splash - Second  Generation  is a new line of soft  drinks  which  was
launched in December of 1998.  It comes in 14 flavors  including  Natural  Lemon
Tea; Blue Raspberry;  Orange;  Pineapple;  Fruit Punch; Root Beer; Black Cherry;
Lemon Lime;  Grape;  Kola Champagne;  Strawberry;  Peach;  Ginger Ale; and Cola.
Although  there are a few cola flavors,  most of the line is fruit  flavored and
will  capitalize  on the growth trend for non-cola  beverages.  This new line of
product has been  developed  with the same care,  quality,  and attention to the
desires of consumers as the clear products.

     Unlike the clear product, Icy Splash - Second Generation has been developed
for the "Up and Down the Street"  market,  consisting  of  neighborhood  grocery
stores  and small  grocery  chains in the New York City  boroughs.  This  market
requires  a  different  type  of  distributor,   with  only  local  distributors
functioning  effectively in this  marketplace.  The sales persons typically deal
with the store  owners on a weekly  basis.  Icy  Splash - Second  Generation  is
packaged and distributed in cases of 24 oz., 2 liter and 3 liter bottles. Again,
customers of retailers can purchase one bottle at a time.

     Rather than spending money to obtain shelf-space,  as required in "new age"
and water retailing to supermarkets and food chains,  distributors of Icy Splash
- Second Generation sell the product to store owners at prices and terms usually
agreed upon on a weekly basis. Furthermore, our distributors promote the product
through product give-away and significant retail price discounting.

     During the previous  three fiscal years,  the Company has only produced Icy
Splash - Clear and Icy Splash - Second Generation.  In 1997, sales of Icy Splash
- Clear contributed  $224,490 (100%) of revenue.  In 1998, sales of Icy Splash -
Clear  and Icy  Splash - Second  Generation  contributed  $277,321  (86.4%)  and
$43,481 (13.6%) of revenue,  respectively. In 1999, sales of Icy Splash - Clear,
Icy Splash - Second  Generation and other products  contributed  $186,269 (31%),
$280,848 (46.8%) and $132,969 (22.2%), respectively.  Sales of other products in
1999 included beverage and non-beverage products.

      Distribution of Icy Splash Products and Dependence on Major Customers

     The primary  distributors  of our products are I Epstein,  Haddon House and
NYSD. The product line is distributed primarily to supermarket chains, and, to a
lesser  extent,  to grocery stores and  convenience  stores in the New York, New
Jersey and Connecticut area.

                                       16
<PAGE>

     As a result  of our  distribution  arrangement  with  NYSD,  a  significant
portion  of our sales  during  the year ended  December  31,  1999 were to NYSD.
During this period,  the Company's total sales were $600,086,  of which $308,700
of product was sold to NYSD.  Such sales to NYSD can be attributed to the launch
of our latest product line Icy Splash - Second Generation. If sales to NYSD were
removed from our results of  operations,  our gross profit would  decrease  form
$192,648 to approximately  $116,100.  Accordingly,  management believes that the
loss of NYSD as a distributor  would have a material adverse effect on our sales
and operations.

             Sources and Availability of Raw Materials and Suppliers

     We  will  specialize  in  production  and   distribution  of  soft  drinks.
Therefore,  the Company will be dependent  upon a ready supply of raw  materials
including,  but not limited to, water,  concentrates,  syrups,  carbon  dioxide,
plastic bottles,  closures and other packaging  materials.  The prices for these
materials are determined by the market, and may change at any time. Furthermore,
we are not engaged in any purchasing agreements with our suppliers which provide
for mechanisms  alleviating  price  fluctuations  of raw  materials.  Therefore,
increases in prices for any of these raw materials could have a material adverse
impact on our  financial  position.  While  management  believes  that there are
numerous  alternative  suppliers for the raw  materials,  the loss of a supplier
could disrupt the Company's  operations.  While we believe that  alternatives to
these suppliers and  manufacturers are readily  available,  the time to effect a
change  could  adversely  impact our  business in the short term should a change
become necessary.


                                   Competition

     The  beverage  industry is highly  competitive.  Our  products  are sold in
competition  with all liquid  refreshments.  The soft drink  business  is highly
competitive  and  there  can be no  assurance  that we  will be able to  compete
successfully.  Many of our competitors have far greater  financial,  operational
and marketing resources than the Company.  Furthermore,  the soft drink industry
is  characterized  by rapid changes,  including  changes in consumer  tastes and
preferences,  which may result in product  obsolescence  or short  product  life
cycles.  As a result,  competitors  may be  developing  products of which we are
unaware which may be similar or superior to our products.  Accordingly, there is
no  assurance  that  we  will  be able  to  compete  successfully  or  that  our
competitors  or future  competitors  will not develop  products  that render our
products less marketable.

     Competitors in the soft drink industry include bottlers and distributors of
nationally  advertised and marketed  products as well as chain store and private
label  soft  drinks.   The  principal   method  of  competition   include  brand
recognition,  price and price promotion, retail space management, service to the
retail trade, new product introductions, packaging changes, distribution methods
and advertising.

     Icy Splash - Clear is primarily  competing in the clear carbonated beverage
industry.  Our direct competitors are large corporations such as Mystic,  Canada
Dry,  Adirondack and Crystal Bay. We believe that our flexibility and innovation
in developing and  implementing  new methods of marketing and  distributing  our
product will permit us to compete effectively against these competitors.

                                       17
<PAGE>

     Icy Splash - Second Generation is primarily  competing against bottlers and
distributors of nationally  advertised and marketed  products,  such as Top Pop,
City Club and Stars and  Stripes  products,  as well as chain  store and private
label soft  drinks.  Because of greater  financial  resources,  as well  greater
experience  in the soft drink  business,  these  companies  have  greater  brand
recognition of their products.

     Management  believes that the Company's unique capability to offer products
that are  fresh,  nutritious,  economical  and  aesthetically  appealing  to the
consumer will make Icy Splash a viable  competitor  in the soft drink  industry.
Our products will be  differentiated  from those of our competitors on the basis
of taste, appearance and quality at competitive price points.

                              Government Regulation

     The  production,  distribution  and sale of our products are subject to the
Federal Food, Drug and Cosmetic Act, the Occupational  Safety and Health Act and
various  federal and state statutes  regulating the  production,  sale,  safety,
advertising, labeling and ingredients of such products. Compliance with all such
regulations  may be  time-consuming  and expensive.  To the best of management's
knowledge,  the Company complies with necessary state and federal laws necessary
to operate a beverage  production and  distribution  company in the state of New
York.

     We cannot  predict the impact of possible  changes  that may be required in
response  to future  legislation,  rules or  inquires  made from time to time by
governmental agencies. Food and Drug Administration  regulations may, in certain
circumstances,  affect  the  ability  of the  Company,  as well as others in the
industry,  to develop  and market new  products.  However,  we do not  presently
believe  that  existing  applicable  legislative  and  administrative  rules and
regulations will have a significant impact on operations.

     We believe that our current  environmental  compliance  programs adequately
address  federal,  state  and  local  environmental  laws  and  that  we  are in
compliance with such laws. In all of our markets,  we offer our bottled products
in returnable  containers in compliance with applicable recycling laws. Also, in
compliance  with  applicable  recycling  laws, we employ the services of various
recycling  companies  to recycle  our used  bottles.  The cost to the Company of
these  recycling  services  were  $3,146 in 1998 and $2,617 in 1999.  Compliance
with, or any violation of, current and future laws or regulations  could require
material  expenditures by us or otherwise have a material  adverse effect on our
business.

                                   Trademarks

     The Company's  registered trademark is "Icy Splash". We intend to apply for
United States and  International  patent,  trademark  and copyright  protection,
where  applicable,  in  connection  with certain of our  products and  property.
Although intellectual property may derive the Company some value, at the present
time, we believe that other factors,  such as product  innovations,  are of more
significance  in  the  Company's  particular  industry.   We  attempt  to  avoid
infringing  patents of others by monitoring  on a regular  basis patents  issued
with respect to food processing equipment.  Additionally,  there is no assurance
that we will be able to  prevent  competitors  from  using  the same or  similar
marks, products or appearances of the Company.

     All trademarks or service marks  appearing in this  prospectus  that do not
relate to our products are the property of their respective holders.

                                       18

<PAGE>

                                    Employees

     The Company presently has no employees, with the exception of Joseph Aslan,
the Company's  President,  and Shlomo Aslan,  the Company's  Vice  President and
Secretary, who conduct all of the operations of the Company. Charles Tokarz, the
Company's Chief Financial Officer and Treasurer,  primarily provides bookkeeping
services and assistance in the  preparation of audited and unaudited  financials
statements and disclosure required under the Securities Exchange Act of 1934, as
amended. Mr. Tokarz serves as an independent  contractor of the Company pursuant
to  his   consulting   agreement.   See  "Certain   Relationships   and  Related
Transactions."

                                   Properties

     Since  December  1997,  the Company has been  conducting  its business from
office  space  located at 9-15 166th  Street,  Suite 5-B,  Whitestone,  New York
11357. This property,  aggregating  approximately 2,500 square feet, is owned by
Joseph  Aslan.  From January 1, 1999 to July 1, 1999,  we also  occupied  office
space leased by NYSD, the primary  distributor of our products.  We discontinued
use of such office space and  continued to operate all of our business  from the
office  space owned by Mr.  Aslan.  To date,  the Company has not made any lease
payments for the use of office space owned by Mr. Aslan or NYSD.

     We signed an agreement to purchase a commercial property located at 494-504
Wortman Avenue, Brooklyn, New York 11208. The purchase price of the premises was
$800,000. We received an Inducement  Resolution  acknowledging that the New York
City Industrial  Development  Agency would provide certain tax benefits to us if
we acquired the property.

     In early September 1999,  management  recognized that the Company could not
obtain any financing to purchase the property. As a result, the Company assigned
the contract to Aslan Holding Corp., a corporation wholly owned by Shlomo Aslan,
an executive officer and director of the Company.

     In  addition  to the office  space  located in  Whitestone,  New York,  the
Company currently occupies  approximately 120 square feet of office space at 535
Wortman  Avenue,  Brooklyn,  New York 11208.  The space is sublet from  Aslanco,
Inc., a corporation  owned by Joseph Aslan, an executive officer and director of
the  Company.  Rent of $400 per month will be accrued  from and paid  commencing
January 1, 2000.

                                  Legal Matters

     On March 19,  1997,  the Company  filed suit  against Icy Splash,  Inc.,  a
predecessor of the Company,  and a former  shareholder of Icy Splash,  Inc. This
case is presently pending in New York Supreme Court,  Kings County.  The Company
secured a preliminary  injunction  against the  defendants  enjoining  them from
misappropriating the Company's intellectual property rights including the use of
the trademark  "Icy Splash." The defendants  initially  filed a notice of appeal
relating  to the  injunction.  However,  their  time to  perfect  the appeal has
expired.  The  case  to  convert  the  preliminary  injunction  to  a  permanent
injunction is proceeding on the merits.  Management believes that this suit will
be resolved in favor of the Company, although no assurance can be given.

                                       19
<PAGE>

                                   MANAGEMENT

Directors and Executive Officers

     As of July 27, 2000 the directors  and  executive  officers of the Company,
their ages,  positions in the Company and the dates of their initial election or
appointment as director or executive officer are as follows:


                                 Positions and Offices
Name                 Age         Presently Held with the Company
----                 ---         -------------------------------

Joseph Aslan         44          President, Director

Shlomo Aslan         50          Vice President, Secretary, Director

Charles Tokarz       52          Chief Financial Officer, Treasurer, Director

Sy Aslan             55          Director

Business Experience

     Joseph Aslan has served as the Company's  President and Director  since the
Company's inception in June of 1996. Prior to joining the Company,  from 1994 to
1996,  Mr.  Aslan was the co-owner and manager of Tribeca  Classics,  Inc.,  his
family-owned  textile  business.  Mr. Aslan has over 15 years of  experience  in
finance and business management.

     Shlomo Aslan has served as the Vice  President,  Secretary  and Director of
the Company since the Company's  inception in June of 1996. Prior to joining the
Company,  from 1994 to 1996,  Mr.  Aslan was the  co-owner of Tribeca  Classics,
Inc.,  his  family  textile  business.  He has more  than 25  years of  business
ownership experience,  particularly in the restaurant and textile business.  Mr.
Aslan holds a BA in Accounting.

     Charles Tokarz is the Chief  Financial  Officer,  Treasurer and Director of
the Company. He has held this position since April of 1998. Prior to joining the
Company,  Mr.  Tokarz  served from 1997 to 1998 as Chief  Financial  Officer and
Treasurer  for Silver Star  International,  Inc.,  a publicly  traded  wholesale
distributor  of  clothing  and  novelty  items.   From  1987  to  1997,  he  was
self-employed as a Certified Public Accountant  ("CPA").  From 1986 to 1987, Mr.
Tokarz served as President of Gardner Capital, Corp., a small NASD broker-dealer
specializing in equity financing for real estate projects. From 1984 to 1986, he
served as Vice  President of Finance for Retirement  Corporation  of America,  a
developer and manager of elderly housing and nursing home facilities.  From 1978
to 1984, he served as Vice  President and  Controller  for  Fininvest,  Ltd. and
Appalachian  Joint  Venture,   developers  of  luxury  condominiums  and  office
buildings.  From 1976 to 1978, he served as Comptroller of the California  Club,
Inc., a country club owned by Caesar's World,  Inc., a company listed on the New
York Stock  Exchange.  He is a CPA and has over 20 years of business,  financial
and financial planning experience. Mr. Tokarz holds a BS and an MBA.

     Sy Aslan is a Director of the Company.  He has held this position since the
Company's  incorporation  in June of 1996. Since 1989, he has served as Director
of Operations of United Management  Technologies,  a consulting firm focusing on
developing and supporting effective management  practices.  He has been involved
in the  development and  implementation  of strategic  management  solutions for
numerous  Fortune 500 financial  institutions for over 20 years. Mr. Aslan holds
BS and MS degrees in management and Industrial Engineering.

                                       20

<PAGE>

Directors of Other Reporting Companies

     None of the directors are directors of other reporting companies.

Significant Employees

     The officers and directors  who are  identified  above are the  significant
employees of the Company.

Involvement in Certain Legal Proceedings

     None of the officers and directors of the Company have been involved in the
past 5 years in any of the following:

     (1)  Bankruptcy proceedings; or

     (2)  Subject to criminal proceedings or convicted of a criminal act; or

     (3)  Subject  to any  order,  judgment  or decree  entered by any Court for
          violating  any  laws  relating  to  business,  securities  or  banking
          activities; or

     (4)  Subject to any order for violation of federal or state securities laws
          or commodities laws.

Executive Compensation

     To date,  management has not collected any compensation from the Company in
excess of $100,000 in any fiscal year.

                                       21

<PAGE>

                              CERTAIN TRANSACTIONS

     On March 19,  1998,  we entered into a  consulting  agreement  with Charles
Tokarz,  our Chief  Financial  Officer,  Treasurer  and  Director,  for services
rendered as Chief Financial Officer. The agreement provides that beginning March
20, 1998, Mr. Tokarz would provide services to the Company including  assistance
in  correspondence  and due  diligence,  liaisons with  auditors,  assistance in
preparation  of financial  projections  and  assumptions,  review of  accounting
reports and  systems,  analysis of  acquisitions  and  preparation  of quarterly
unaudited financial statements.  In consideration for these services, Icy Splash
would provide payments of: (i) 20,000 shares of Icy Splash common stock;  (ii) a
retainer of $500; and (iii) payment of $35.00 per hour for services  rendered as
Chief Financial Officer.  The agreement with Mr. Tokarz was obtained on terms as
favorable as could have been obtained from a non-affiliated party.

     During the  Private  Placement,  certain  immediate  family  members of two
directors  of the  Company  purchased  300 units and 600  units for  $1,500  and
$3,000, respectively.  The amount paid in each transaction was the full offering
price of $5.00 per unit. See "Selling Security  Holders." The sale of such units
were on terms as favorable  as could have been  obtained  from a  non-affiliated
party.

     The  Company  currently  occupies  approximately  120 square feet of office
space sublet from Aslanco,  Inc., a corporation wholly owned by Joseph Aslan, an
executive  officer and director of the Company.  See  "Description of Property."
Rent of $400 per month will be accrued from and paid commencing January 1, 2000.
The  sublet of the  office  space is on terms as  favorable  as could  have been
obtained from a non-affiliated party.

     All  transactions  and  future  transactions,  if any,  between  us and our
officers,  directors and principal  shareholders  and their  affiliates  and any
transactions  between us and any entity with which our  officers,  directors  or
principal  shareholders  are  affiliated  have been and will be  subject  to the
approval of a majority of our board of directors.  Such  transactions  have been
and  will be on terms  no less  favorable  to us than  could  be  obtained  from
unaffiliated third parties.


                                       22
<PAGE>

                            SELLING SECURITY HOLDERS

     The following table sets forth certain information concerning those persons
known to the Company,  based on information known to the Company and/or obtained
from such persons, with respect to the beneficial ownership of the Resale Shares
issuable upon exercise of the Warrants.  Unless indicated otherwise, all Selling
Security Holders own less than 1% of the Company's issued and outstanding shares
of common stock prior to and after the offering.

<TABLE>
<CAPTION>

                           Number of Shares Beneficially   Number of Shares       Number of Shares
Selling Security Holders    Owned Prior to Offering(1)      Being Offered       Owned After Offering
------------------------    --------------------------      -------------       --------------------

<S>                              <C>                             <C>                    <C>
Arvin Scott                      58,000                          38,000                 20,000

Steven Michaels                  58,000                          38,000                 20,000

Meshulam Elmaliach               14,500                           9,500                  5,000

Tova Sadka                       43,500                          28,500                 15,000

Gatznyo Moshe                    58,000                          38,000                 20,000

Emile Ohayon                     29,000                          19,000                 10,000

George Tsatsos                   58,000                          38,000                 20,000

Yehuda Tzur                      58,000                          38,000                 20,000

Debra Millman                    43,500                          28,500                 15,000

Bianka Dalal(2)                  43,500                          28,500                 15,000

Victoria T. Tokarz(3)            87,000(4)                       57,000                 30,000

Robert Eaves
   and Karen Eaves              145,000(5)                       95,000                 50,000

Dennis R. Olden                  43,500                          28,500                 15,000

Edward Roach &
   Elizabeth Cronin              72,500(6)                       47,500                 25,000

Elaine F. O'Neil                 36,250                          23,750                 12,500

John J. O'Neil                   36,250                          23,750                 12,500

John A. O'Neil                   72,500(6)                       47,500                 25,000

Donna R. O'Neil                  72,500(6)                       47,500                 25,000

George Gerson                    72,500(6)                       47,500                 25,000

Deborah Kline                    58,000                          38,000                 20,000

Arthur C. Krepps, III            72,500(6)                       47,500                 25,000

Krista Killius                   14,500                           9,500                  5,000

James Killius                    14,500                           9,500                  5,000

Gina Russo                       14,500                           9,500                  5,000
</TABLE>

                                       23

<PAGE>

<TABLE>
<CAPTION>

<S>                              <C>                             <C>                    <C>
W. Gordon Freeman
   and Sharon L. Freeman         14,500                           9,500                  5,000

Huon Consulting, Inc.            72,500(6)                       47,500                 25,000

Quinn Truckenbrod                14,500                           9,500                  5,000

Mia Truckenbrod                  14,500                           9,500                  5,000

Diane Leon Pekarek               29,000                          19,000                 10,000

Bruce Pekarek                    29,000                          19,000                 10,000

</TABLE>

----------
(1)  Includes  950,000  shares of common  stock  issuable  upon  exercise of the
     Warrants by the Selling Security Holders.

(2)  Bianka Dalal is the wife of Shlomo Aslan, our Vice President, Secretary and
     Director.

(3)  Victoria  T.  Tokarz is the wife of  Charles  Tokarz,  our Chief  Financial
     Officer, Treasurer and Director.

(4)  1.3% of Icy  Splash  common  stock  issued  and  outstanding  prior  to the
     offering.

(5)  2.2% of Icy  Splash  common  stock  issued  and  outstanding  prior  to the
     offering.

(6)  1.1% of Icy  Splash  common  stock  issued  and  outstanding  prior  to the
     offering.

     The actual number of shares of common stock  beneficially  owned is subject
to adjustment and could be materially  less or more than the stated amount being
offered for sale  depending on factors  which cannot be predicted by the Company
at this time. These factors include,  but are not limited to, whether or to what
extent  dividends due the Warrant  holders,  if any, are paid in common stock of
the Company.  The shares  registered by the Selling Security Holders may be sold
from time to time directly by the Selling Security Holders.  Alternatively,  the
Selling  Security  Holders may from time to time offer such  securities  through
underwriters,  dealers or agents.  The distribution of securities by the Selling
Security Holders may be effected in one or more transactions that may take place
on  the  over-the-counter  market,  including  ordinary  broker's  transactions,
privately-negotiated transactions or through sales to one or more broker-dealers
for resale of such shares as principals, at market prices prevailing at the time
of sale,  at prices  related to such  prevailing  market prices or at negotiated
prices.  Usual  and  customary  or  specifically  negotiated  brokerage  fees or
commissions may be paid by the Selling  Security Holders in connection with such
sales of securities.  The Selling  Security Holders and  intermediaries  through
whom such securities are sold may be deemed "underwriters" within the meaning of
the  Securities  Act with  respect to the  securities  offered,  and any profits
realized or commissions received may be deemed underwriting compensation.


                                       24
<PAGE>

            STOCK OWNERSHIP OF MANAGEMENT AND PRINCIPAL STOCKHOLDERS


     The following table sets forth the beneficial ownership of shares of voting
stock of Icy Splash, as of July 27, 2000, of (i) each person known by Icy Splash
to beneficially own 5% or more of the shares of outstanding  common stock;  (ii)
each of Icy  Splash's  executive  officers and  directors;  and (iii) all of Icy
Splash's  executive  officers  and  directors  as a group.  Except as  otherwise
indicated, all shares are beneficially owned, and investment and voting power is
held by the persons named as owners.


                                              Amount and
                   Name and Address of        Nature of Shares        Percentage
Title of Class     Beneficial Owner           Beneficially Owned      Ownership
--------------     ----------------           ------------------      ---------

Common             Joseph Aslan(1)(2)(6)      2,970,000               44.9%

Common             Shlomo Aslan(1)(3)(6)      2,970,000               44.9%

Common             Sy Aslan(1)(4)(6)            100,000                1.5%

Common             Charles Tokarz(1)(5)(7)       20,000                0.30%

Common             All officers and           6,060,000               91.5%
                   directors as a group
                   (4 persons)

----------

(1)  The business  address for Joseph Aslan,  Shlomo Aslan and Charles Tokarz is
     9-15 166th Street, Suite 5B, Whitestone, New York 11357.

(2)  Joseph Aslan serves as the Company's President and as a Director.

(3)  Shlomo Aslan serves as the  Company's  Vice  President,  Secretary and as a
     Director.

(4)  Sy Aslan serves as a Director of the Company.

(5)  Charles Tokarz serves as the Company's Chief Financial  Officer,  Treasurer
     and as a Director.

(6)  Joseph, Shlomo and Sy Aslan are brothers.

(7)  Charles  Tokarz  has the right to  acquire  beneficial  ownership  of these
     20,000  shares of common  stock  pursuant to a consulting  agreement  dated
     April  1,  1998.  These  shares  have  not yet been  issued.  See  "Certain
     Relationships and Related Transactions."


                                       25
<PAGE>

                            DESCRIPTION OF SECURITIES

     We are authorized to issue  50,000,000  shares of common stock,  with a par
value of $0.001 per share, and 1,000,000  shares of preferred stock,  with a par
value of $0.001 per share.

Common Stock

     Holders of common stock do not have subscription, redemption, conversion or
preemptive  rights.  The shares of common stock held by  shareholders  are fully
paid and  non-assessable.  Each share of common stock is entitled to participate
pro rata in distribution upon  liquidation,  subject to the rights of holders of
preferred  stock,  and to  one  vote  on  all  matters  submitted  to a vote  of
shareholders.  The  shareholders  of common stock may receive cash  dividends as
declared by the Board of  Directors  out of funds  legally  available  therefor,
subject to the rights of any  shareholders of preferred  stock.  Shareholders of
common stock are entitled to elect all directors.

Preferred Stock

     The Company's  certificate  of  incorporation,  as amended,  authorizes the
issuance  of up to  1,000,000  shares of  preferred  stock,  with a par value of
$0.001  per  share.   The  preferred   stock  shall  have  such  voting  rights,
designations,  preferences and relative participating, optional or other rights,
qualifications,  limitations or  restrictions as may be determined and set forth
in resolution or resolutions adopted from time to time by the Board of Directors
of the Company.

Warrants

     Common Stock Purchase Warrants were issued in connection with the Company's
private  placement,  pursuant to Rule 504 under  Regulation D of the  Securities
Act,  from March 1998 to October  1998.  See  "Private  Placement  Units."  Each
Warrant  entitles the  registered  holder to purchase one share of the Company's
common  stock for $1.00.  The  exercise  price of the Warrants and the number of
shares  issuable  upon  exercise of such  Warrants is subject to  adjustment  to
protect  against  dilution  in the  event  of  stock  dividends,  stock  splits,
combinations,  subdivisions and reclassification.  Furthermore,  the Company may
redeem the  Warrants  at a price of $.01 per  Warrant by giving not less than 30
days prior written  notice to the record holders if the closing bid price of the
common stock equals or exceeds $2.50 for the 10 consecutive  trading days ending
on the third day prior to the date on which the notice of  redemption  is given.
In the event the  Company  notifies  record  holders of its intent to redeem any
Warrants,  the record  holders  may  exercise  at any time prior to the close of
business on the day immediately preceding the date fixed for redemption provided
that there is a  registration  statement in effect or there is an exemption from
such registration.  The Company has extended the expiration date of the Warrants
to January 20, 2002. The Company  reserves the right to lower the exercise price
of the Warrants,  which  reduction  may be for a limited time,  not less than 60
days, or the balance of the term of the Warrants.

Private Placement Units

     During the period from March 1998 to October  1998,  we issued an aggregate
of 10,000 units  pursuant to Rule 504 under  Regulation D of the  Securities Act
(the  "Private  Placement").  Each unit consists of 50 shares of common stock at
$5.00 per unit, and 95 redeemable Common Stock Purchase Warrants. All 10,000
units were sold to a total of thirty  investors.  The Company  incurred costs of
$28,813 in excess of proceeds received.

                                       26

<PAGE>

"Anti-Takeover" Provisions

     Although  management is not presently aware of any takeover  attempts,  our
Certificate  of  Incorporation  defers to  provisions  in the New York  Business
Corporation  Law (the  "B.C.L.")  which may be deemed to be  "anti-takeover"  in
nature in that such provisions may deter,  discourage or make more difficult the
assumption of control of the Company by another entity or person.

Limitation on Directors' Liability

     Our Certificate of  Incorporation  contains  certain  provisions  permitted
under  the  B.C.L.  relating  to the  liability  of  directors.  The  provisions
eliminate a director's  liability for monetary damages for a breach of fiduciary
duty,  except in certain  circumstances  involving  wrongful  acts,  such as the
breach of a  director's  duty of  loyalty  or acts or  omissions  which  involve
intentional  misconduct  or a  knowing  violation  of law.  Our  Certificate  of
Incorporation also contains  provisions  obligating the Company to indemnify its
directors and officers to the fullest extent permitted by the B.C.L.

     Such  indemnification  provisions  are intended to increase the  protection
provided to  directors  and,  thus,  increase  our ability to attract and retain
qualified persons to serve as directors.  Because directors  liability insurance
is only  available at  considerable  cost and with low dollar limits of coverage
and broad policy exclusions,  we do not currently maintain a liability insurance
policy for the benefit of our directors, although we may attempt to acquire such
insurance in the future. We believe that the substantial  increase in the number
of lawsuits being  threatened or filed against  corporations and their directors
and the general  unavailability  of  directors  liability  insurance  to provide
protection against the increased risk of personal liability  resulting from such
lawsuits have combined to result in a growing  reluctance on the part of capable
persons to serve as members of boards of directors of companies, particularly of
companies  which  intend to become  public  companies.  We also believe that the
increased  risk of  personal  liability  without  adequate  insurance  or  other
indemnity  protection for our directors  could result in  overcautious  and less
effective  direction and  management of Icy Splash.  Although no directors  have
resigned  or have  threatened  to resign as a result of our  failure  to provide
insurance or other indemnity protection from liability,  it is uncertain whether
our directors would continue to serve in such capacities if improved  protection
from liability were not provided.

     The provisions  affecting  personal  liability do not abrogate a director's
fiduciary  duty to Icy  Splash and its  shareholders,  but  eliminates  personal
liability for monetary  damages for breach of that duty.  The provisions do not,
however,  eliminate  or limit the  liability of a director for failing to act in
good faith, for engaging in intentional misconduct or knowingly violating a law,
for authorizing  the illegal  payment of a dividend or repurchase of stock,  for
obtaining an improper  personal  benefit,  for  breaching a  director's  duty of
loyalty  (which  is  generally  described  as  the  duty  not to  engage  in any
transaction  which  involves a conflict  between the interest of the Company and
those of the director) or for  violations of the federal  securities  laws.  The
provisions  also limit or indemnify  against  liability  resulting  from grossly
negligent  decisions  including grossly negligent business decisions relating to
attempts to change control of the Company.


                                       27
<PAGE>

     The provisions regarding  indemnification provide, in essence, that we will
indemnify our directors against expenses (including attorney's fees), judgments,
fines and  amounts  paid in  settlement  actually  and  reasonably  incurred  in
connection  with any action,  suit or proceeding  arising out of the  director's
status as a director of Icy Splash, including actions brought by or on behalf of
the Company (shareholder  derivative  actions).  The provisions do not require a
showing  of good  faith.  Moreover,  they  do not  provide  indemnification  for
liability  arising  out  of  willful  misconduct,   fraud,  or  dishonesty,  for
"short-swing"  profits  violations under the federal securities laws, or for the
receipt  of  illegal   remuneration.   The   provisions   also  do  not  provide
indemnification  for any  liability  to the extent such  liability is covered by
insurance.  One purpose of the provisions is to supplement the coverage provided
by such insurance. However, as mentioned above, we do not currently provide such
insurance to our directors,  and there is no guarantee that we will provide such
insurance to our directors in the near future, although we may attempt to obtain
such insurance.

     These  provisions  diminish  the  potential  rights of action  which  might
otherwise be available to shareholders by limiting the liability of officers and
directors to the maximum  extent  allowable  under New York law and by affording
indemnification  against most damages and settlement  amounts paid by a director
of the Company in connection with any shareholder  derivative  action.  However,
the  provisions do not have the effect of limiting the right of a shareholder to
enjoin a director  from taking  actions in breach of his  fiduciary  duty, or to
cause the  Company to rescind  actions  already  taken,  although as a practical
matter courts may be unwilling to grant such equitable remedies in circumstances
in which such actions have already been taken. Also, because we do not presently
have  directors  liability  insurance and because there is no assurance  that we
will retain such insurance or that if such insurance is procured it will provide
coverage to the extent  directors would be indemnified  under the provision,  we
may be forced to bear a portion or all of the cost of the director's  claims for
indemnification  under  such  provisions.  If we are forced to bear the cost for
indemnification, the value of our stock may be adversely affected.

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

     We believe that these  provisions will assist the Company in attracting and
retaining qualified individuals to serve as directors.

Transfer Agent and Registrar

     The Transfer  Agent and Registrar for our common stock is Florida  Atlantic
Stock Transfer, Inc., 7130 Nob Hill Road, Tamarac, Florida 33321.


                                       28

<PAGE>

            MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

     To date,  there is no public market for the  Company's  common stock and no
assurance can be given that a market for the shares will develop, or if a market
does  develop,  that it will  be  sustained  following  the  completion  of this
offering.  Therefore,  investors of the Company may be unable to liquidate their
investment  for any reason.  See "Risk  Factors."  If such a market did develop,
sales of substantial  amounts of the common stock in the public  market,  or the
perception that such sales may occur, could adversely affect the market price of
the common  stock from time to time in the  public  market and could  impair our
ability to raise additional capital through the sale of equity securities in the
future.

                         SHARES ELIGIBLE FOR FUTURE SALE

     Assuming  the full  exercise  of the  Warrants  and the  issuance of 20,000
shares  of  common  stock  to  Charlie  Tokarz,  as  described  in Mr.  Tokarz's
consulting  agreement  dated March 19, 1998,  we will have  7,570,000  shares of
common  stock  issued  and  outstanding.  Of the  7,570,000  shares  issued  and
outstanding,  455,000 shares which were issued during the period from March 1998
to October 1998 in connection with the Private  Placement,  pursuant to Rule 504
under Regulation D of the Securities Act, are freely tradable. Assuming the full
exercise of the  Warrants  which were issued in the Private  Placement,  864,500
shares,  which in part are  being  offered  in this  prospectus,  will be freely
tradable.  Finally,  60,000 shares which were issued to former  directors of the
company,  and held for the requisite and statutory holding period under Rule 144
of the Securities Act, are also freely tradable.  Accordingly,  of the 7,570,000
shares of common stock issued and outstanding,  a total of 1,319,500 shares will
be freely  tradable.  The balance of 6,147,000 shares are restricted as the term
is defined under Rule 144 of the Securities Act.

     In  general,  under  Rule  144,  beginning  90 days  after the date of this
prospectus,  a person who has beneficially  owned restricted shares for at least
one year, is entitled to sell within any  three-month  period a number of shares
that does not exceed the greater of:

     o    1% of the then-outstanding shares of common stock; or

     o    the average  weekly trading volume of our common stock during the four
          calendar weeks before the date of the sale.

     Sales under Rule 144 also are  subject to  requirements  pertaining  to the
manner  and  notice  of  the  sales  and  the  availability  of  current  public
information pertaining to the Company.

     Under Rule 144(k),  a person who is not deemed to have been affiliated with
the  Company  at any  time  during  the  90  days  before  a sale  and  who  has
beneficially  owned the shares  proposed to be sold for at least two years would
be entitled to sell these shares  without regard to the  requirements  described
above. To the extent that shares were acquired from an affiliate of the Company,
the  transferee's  holding period for the purpose of effecting a sale under Rule
144(k) commences on the date of transfer from the affiliate.

                                       29

<PAGE>

                                  LEGAL MATTERS

     The  validity of the issuance of the common  stock  offered  hereby will be
passed upon for the Company by the law firm of Beckman,  Millman & Sanders, LLP,
116 John Street, Suite 1313, New York, New York 10038. A member of the firm owns
15,000  shares of common  stock of the Company and 28,500  Warrants.  The shares
issuable  upon  the  exercise  of  such  Warrants  are  being  offered  in  this
prospectus.

                                     EXPERTS

     Lazar Levine & Felix LLP,  independent  certified public accountants,  have
audited our financial statements for the years ended December 31, 1999 and 1998,
as set forth in their  report,  included  in this  prospectus  and  registration
statement. Our consolidated financial statements are included in this prospectus
and registration statement in reliance on their report, given on their authority
as experts in accounting and auditing.

                              AVAILABLE INFORMATION

     We have filed with the  Commission  a  registration  statement on Form SB-2
under the Securities Act, and the rules and regulations  promulgated thereunder,
with respect to the common stock offered under this prospectus. This prospectus,
which constitutes a part of the registration statement,  does not contain all of
the  information  set  forth  in the  registration  statement  and the  attached
exhibits  and  schedules.  Statements  contained  in this  prospectus  as to the
contents of any  contract or other  document  that is filed as an exhibit to the
registration  statement  is  qualified  in all respects by reference to the full
text of such  contract or  document.  For further  information  about us and our
common  stock,  refer to the  principal  office of the  Commission,  Room  1024,
Judiciary  Plaza,  450 Fifth  Street,  N.W.,  Washington,  D.C.  20549,  and the
regional  offices of the Commission  located at Seven World Trade Center,  Suite
1300, New York,  New York 10048 and Citicorp  Center,  500 West Madison  Street,
Suite  1400,  Chicago,  Illinois  60661,  and copies of all or any part of those
documents  may be  obtained at  prescribed  rates from the  Commission's  Public
Reference  Section at such addresses.  The public may obtain  information on the
operation  of  the  Public   Reference   Room  by  calling  the   Commission  at
1-800-SEC-0330.  Also, the  Commission  maintains an Internet site that contains
reports,  proxy and  information  statements,  and other  information  regarding
issuers that file  electronically  with the Commission.  The Internet address of
the Commission's Web site is http://www.sec.gov.

     We are  required  to  comply  with the  informational  requirements  of the
Securities and Exchange Act of 1934, as amended,  and,  accordingly,  have filed
periodic  reports and other  information  with the Commission.  Such filings are
available for inspection and copying at the regional  offices,  public reference
facilities and Web site of the Commission referred to above.


                                       30
<PAGE>

                          INDEX TO FINANCIAL STATEMENTS



Balance Sheet as of March 31, 2000 (unaudited) and December 31,
  1999............................................................. F-1

Statements of Operations for the three months ended March 31,
  2000 and 1999 (unaudited)........................................ F-2

Statements of Cash Flows for the three months ended March 31,
  2000 and 1999 (unaudited)........................................ F-3

Notes to Financial Statements (unaudited).......................... F-4 to F-10

Independent Auditors' Report for Audited
  Financial Statements for the years ended
  December 31, 1999 and 1998 ...................................... F-11

Audited Balance Sheets for the years
  ended December 31, 1999 and 1998 ................................ F-12

Audited Statements of Income for
  the years ended December 31, 1999 and 1998 ...................... F-13

Audited Statements of Changes in Shareholders'
  Equity for the years ended December 31, 1999 and 1998 ........... F-14

Audited Statements of Cash Flow for
  the years ended December 31, 1999 and 1998 ...................... F-15


Note to Financial Statements for the years
  ended December 31, 1999 and 1998 ................................ F-16 to F-22



                                       31


<PAGE>

                       ICY SPLASH FOOD AND BEVERAGE, INC.
                                 BALANCE SHEETS


<TABLE>
<CAPTION>
                                   - ASSETS -
                                                                  March 31,   December 31,
                                                                    2000         1999
                                                                  ---------    ---------
                                                                 (Unaudited)
<S>                                                               <C>          <C>
CURRENT ASSETS:
Cash                                                              $  11,065    $   3,802
Accounts receivable, net of allowance for doubtful accounts of
   $3,000 and $2,000 for March 31 and December 31, respectively      71,942       96,529
Notes receivable                                                      1,485        1,485
Inventory                                                           121,578      129,147
Deferred taxes                                                        6,000        6,000
                                                                  ---------    ---------

TOTAL CURRENT ASSETS                                                212,070      236,963
                                                                  ---------    ---------

FIXED ASSETS:
Warehouse equipment                                                   5,000        5,000
Office equipment                                                     14,749       12,279
                                                                  ---------    ---------
                                                                     19,749       17,279
Less: accumulated depreciation                                        8,933        8,033
                                                                  ---------    ---------
                                                                     10,816        9,246
                                                                  ---------    ---------

                                                                  $ 222,886    $ 246,209
                                                                  =========    =========


                    - LIABILITIES AND SHAREHOLDERS' EQUITY -

CURRENT LIABILITIES:
Notes payable                                                     $  65,000    $  65,000
Accounts payable                                                     54,639       78,157
Accrued expenses and other current liabilities                       18,908       21,279
Shareholders' loans                                                  31,725          850
Income taxes payable                                                    395          680
                                                                  ---------    ---------

TOTAL CURRENT LIABILITIES                                           170,667      165,966
                                                                  ---------    ---------


COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY:
Preferred stock, $.001 par value, 1,000,000 shares authorized,
zero shares issued and outstanding for 2000 and 1999                   --           --
Common stock, $.001 par value, 50,000,000 shares authorized,
6,600,000 shares issued and outstanding                               6,600        6,600
Additional paid-in capital                                          174,587      174,587
Accumulated deficit                                                (128,968)    (100,944)
                                                                  ---------    ---------
                                                                     52,219       80,243
                                                                  ---------    ---------

                                                                  $ 222,886    $ 246,209
                                                                  =========    =========
</TABLE>



                       See notes to financial statements.


                                      F-1
<PAGE>

                       ICY SPLASH FOOD AND BEVERAGE, INC.
                            STATEMENTS OF OPERATIONS
                                   (Unaduited)



                                                    Three Months Ended March 31,
                                                       2000             1999
                                                     ---------        ---------

NET SALES                                            $ 126,503        $ 114,234

COST OF SALES                                          100,258           81,499
                                                     ---------        ---------

GROSS PROFIT                                            26,245           32,735
                                                     ---------        ---------

OPERATING EXPENSES:
Selling expenses                                        23,473           15,330
General and administrative expenses                     29,547           18,315
                                                     ---------        ---------
                                                        53,020           33,645
                                                     ---------        ---------

(LOSS) INCOME FROM OPERATIONS                          (26,775)            (910)

OTHER EXPENSES:
Interest expense                                        (1,079)          (1,625)
                                                     ---------        ---------

(LOSS) INCOME BEFORE TAXES                             (27,854)          (2,535)

Provision for income taxes                                 170              680
                                                     ---------        ---------

NET (LOSS) INCOME                                    $ (28,024)       $  (3,215)
                                                     =========        =========

EARNINGS (LOSS) PER SHARE:

Basic                                                $    --          $    --
                                                     =========        =========
Diluted                                              $    --          $    --
                                                     =========        =========





                       See notes to financial statements.


                                      F-2
<PAGE>

                       ICY SPLASH FOOD AND BEVERAGE, INC.
                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                                    For the Three Months Ended
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS:                                            March 31,
                                                                                         2000        1999
                                                                                       --------    --------
<S>                                                                                    <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net (loss) income                                                                      $(28,024)   $ (3,215)
Adjustments to reconcile net (loss) income to net cash used in operating activities:
Depreciation                                                                                900         750
Provision for bad debts                                                                   1,000        --
Changes in assets and liabilities:
Decrease in accounts receivable                                                          23,587      16,924
Decrease (increase) in inventories                                                        7,569      (7,895)
(Increase) in prepaid expenses                                                             --        (1,680)
(Decrease) in accounts payable                                                          (23,518)    (20,297)
(Decrease) increase in accrued expenses and other current liabilities                    (2,656)      1,203
                                                                                       --------    --------
Net cash used by operating activities                                                   (21,142)    (14,210)
                                                                                       --------    --------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of fixed assets                                                                 (2,470)     (2,885)
Repayments of note receivable                                                              --           500
                                                                                       --------    --------
Net cash used in investing activities                                                    (2,470)     (2,385)
                                                                                       --------    --------

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from shareholders loans                                                         30,875      13,000
                                                                                       --------    --------
Net cash provided  by financing activities                                               30,875      13,000
                                                                                       --------    --------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                      7,263      (3,595)

Cash and cash equivalents, at beginning of year                                           3,802      20,314
                                                                                       --------    --------

CASH AND CASH EQUIVALENTS, AT END OF PERIOD                                            $ 11,065    $ 16,719
                                                                                       ========    ========


SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

Cash during the period for:
Income taxes paid                                                                      $    455    $   --
Interest paid                                                                          $  1,079    $   --
</TABLE>


                       See notes to financial statements.


                                      F-3
<PAGE>


                       ICY SPLASH FOOD AND BEVERAGE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                                    UNAUDITED


NOTE 1 - NATURE OF BUSINESS:

          Icy Splash Food and Beverage, Inc. (the "Company") is the producer and
          distributor  of an all  natural,  fruit  flavored,  clear and colored,
          carbonated,  refreshing  soft  drink.  The product  line is  currently
          supplied in a variety of flavors to  supermarkets,  grocery stores and
          convenience stores in the tri-state area. The Company was incorporated
          in the State of New York on June 17, 1996.

NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

          The Company's  accounting  policies are in accordance  with  generally
          accepted  accounting  principles.  Outlined  below are those  policies
          considered particularly significant.

     (a)  Use of Estimates:

          In  preparing  financial   statements  in  accordance  with  generally
          accepted accounting principles, management makes certain estimates and
          assumptions,  where  applicable,  that affect the reported  amounts of
          assets  and  liabilities  and  disclosures  of  contingent  assets and
          liabilities  at the date of the financial  statements,  as well as the
          reported amounts of revenues and expenses during the reporting period.
          While actual  results  could differ from these  estimates,  management
          does not expect such  variances,  if any, to have a material effect on
          the financial statements.

     (b)  Concentration of Credit Risk/Fair Value:

          Financial   instruments  that  potentially   subject  the  Company  to
          concentrations of credit risk consist principally of cash.

          The Company,  from  time-to-time,  may maintain  cash  balances  which
          exceed the federal  depository  insurance  coverage limit. The Company
          performs periodic reviews of the relative credit rating of its bank to
          lower its risk.

          The carrying amounts of cash,  accounts  receivable,  accounts payable
          and  accrued  expenses  approximate  fair value due to the  short-term
          nature of these items.

     (c)  Fixed Assets and Depreciation:

          Fixed assets are reflected at cost.  Depreciation and amortization are
          provided on a straight-line basis over the following useful lives:

                       Warehouse equipment                        5 years
                       Office equipment                           5 years

          Maintenance  and  repairs are  charged to expense as  incurred;  major
          renewals and betterments are capitalized.


                                      F-4
<PAGE>



                       ICY SPLASH FOOD AND BEVERAGE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                                    UNAUDITED
                                 MARCH 31, 2000



NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):

     (d)  Inventories:

          Inventories  are  stated  at the  lower  of cost or  market  (first-in
          first-out method) and consist mainly of raw materials.

<TABLE>
<CAPTION>
          Inventory consists of the following:                             March 31,            December 31,
                                                                             2000                  1999
                                                                           ---------             --------

                  <S>                                                      <C>                  <C>
                  Finished product                                         $  --                $ 13,791
                  Flavoring , bottles and packaging materials              121,578               115,356
                                                                           --------             --------
                                                                           $121,578             $129,147
                                                                           ========             ========
</TABLE>

     (e)  Income Taxes:

          The Company utilizes Financial Accounting Standard Board Statement No.
          109, "Accounting for Income Taxes"("SFAS 109"), which requires the use
          of the asset and  liability  approach of providing  for income  taxes.
          SFAS 109 requires  recognition of deferred tax  liabilities and assets
          for the  expected  future tax  consequences  of events  that have been
          included in the financial statements or tax returns. Under this method
          deferred  tax  liabilities  and  assets  are  determined  based on the
          difference between the financial statement and tax basis of assets and
          liabilities  using  enacted  tax rates in effect for the year in which
          the differences are expected to reverse. Under SFAS 109, the effect on
          deferred  tax  assets  and  liabilities  of a change  in tax  rates is
          recognized in income in the period that includes the enactment date.

          The Company has a net operating loss  carryforward as of its year end,
          December  31,  1999,  of  approximately  $50,000  which may be applied
          against future taxable income, and which expires in the year 2012 (See
          Note 5).


(f)             Statements of Cash Flows:

                 For  purposes  of the  statements  of cash  flows,  the Company
                 considers  all  highly  liquid  investments  purchased  with an
                 original   maturity  of  three   months  or  less  to  be  cash
                 equivalents.

        (g)       Comprehensive Income:

                 In June 1997, the Financial  Accounting  Standards Board issued
                 Statement No. 130 "Reporting Comprehensive Income"("SFAS 130"),
                 which  prescribes  standards for reporting other  comprehensive
                 income and its  components.  SFAS 130 is  effective  for fiscal
                 years  beginning  after  December 15,  1997.  Since the Company
                 currently  does  not have  any  items  of  other  comprehensive
                 income,  a  statement  of  comprehensive   income  is  not  yet
                 required.



                                      F-5
<PAGE>



                       ICY SPLASH FOOD AND BEVERAGE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                                    UNAUDITED
                                 MARCH 31, 2000



NOTE 2 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):

     (h)  Advertising Costs:

          Advertising  costs,  which  are  included  in  selling  expenses,  are
          expensed as incurred.  For the quarters  ended March 31, 2000 and 1999
          advertising costs, including promotion, aggregated $15,469 and $5,603,
          respectively.

     (i)  Revenue Recognition:

          The Company  recognizes  operating  revenue at the point of passage of
          title, which is upon shipment of goods to customers.

     (j)  Earnings Per Share:

          The Company has adopted Financial Accounting Standards Board Statement
          No. 128  "Earnings  Per Share"  ("SFAS  128"),  which has  changed the
          method for  calculating  earnings  per share.  SFAS 128  requires  the
          presentation  of basic and diluted  earnings  per share on the face of
          the statement of operations.  Earnings per common share is computed by
          dividing net income by the weighted  average  number of common  shares
          outstanding and for diluted earnings per share, also common equivalent
          shares outstanding.

          The following  average  shares were used for the  computation of basic
          and diluted earnings per share:

            Three months ended March 31,           2000         1999
                                                  ------       ------
                 Basic                           6,600,000    6,600,000
                 Diluted                         7,550,000    7,550,000

     (k)  Stock-Based Compensation:

          Financial Accounting Standards Board Statement No. 123 "Accounting For
          Stock Based Compensation"  ("SFAS 123") requires the Company to either
          record compensation  expense or to provide additional  disclosure with
          respect to stock  awards and stock option  grants made after  December
          31, 1994. The accompanying  notes to financial  statements include the
          disclosures required by SFAS No. 123.

NOTE 3 - NOTES RECEIVABLE:

          At March 31, 2000 and December  31, 1999,  the Company was owed $1,485
          from a vendor who is a co-packer of the Company's products. The vendor
          had agreed to pay back the loan by providing  services equal to $1,500
          a month for 12 months  beginning  June 1, 1998.  At March 31, 2000 the
          co-packer  has provided such  services and made  payments.  Management
          believes the remaining balance at March 31, 2000 is fully collectible.



                                      F-6
<PAGE>



                       ICY SPLASH FOOD AND BEVERAGE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                                    UNAUDITED
                                 MARCH 31, 2000



NOTE 3 - NOTES RECEIVABLE (Continued):

          At December  31,  1998,  the  Company  was owed  $25,544 by a customer
          (distributor) for the Company's  products.  The customer had agreed to
          pay at  least  $1,000  a month  beginning  August  15,  1998,  with no
          interest if the entire balance was paid by June 1999 and 1.1% interest
          per month on the unpaid balance thereafter.  At December 31, 1998, the
          customer  had  paid  approximately  four  of five  payments  due and a
          collection allowance of $6,500 was recorded.  During 1999, only $1,200
          was paid by the  customer  and the note was  deemed  uncollectible  by
          Management and accordingly reserved 100% as a bad debt.

NOTE 4 - NOTE PAYABLE:

          On June 25, 1999, the Company received a bank loan aggregating $65,000
          with an annual  interest  rate of 4.5%,  payable on December 22, 1999,
          which was  subsequently  renewed and is now due on June 22, 2000.  The
          bank loan is secured by certificates of deposit belonging to two major
          shareholders.  Proceeds  from  the  note  were  used to  repay a prior
          $65,000 loan due on June 30, 1999.

NOTE 5 - INCOME TAXES:

          The components of the provision for income taxes are as follows:


                                               Quarter ended     Quarter ended
                                                  March 31,        March 31,
                                                    2000             1999

               Current:
                  Federal                         $ --             $ --
                  State                              170              680
                                                  ------           ------
                                                     170              680
                                                  ------           ------
               Deferred:
                  Federal                            --               --
                  State                              --               --
                                                  ------           ------
                                                     --               --
                                                  ------           ------
               Provision for income taxes         $  170           $  680
                                                  ======           ======


          The tax effects of  temporary  differences  that give rise to deferred
          tax assets are presented below:


                                                                  March 31, 2000
                                                                  --------------
               Net operating losses                                $  13,000
               Valuation allowances                                   (7,000)
                                                                   ---------
                                                                   $   6,000
                                                                   =========



                                      F-7
<PAGE>



                       ICY SPLASH FOOD AND BEVERAGE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                                    UNAUDITED
                                 MARCH 31, 2000



NOTE 5 - INCOME TAXES:

          A reconciliation of the difference between the expected tax rate using
          the statutory federal tax rate and the Company's effective tax rate is
          as follows:



<TABLE>
<CAPTION>
                                                                 March 31, 2000    December 31, 1999
                                                                 --------------    -----------------
<S>                                                                 <C>               <C>
           U.S. Federal income tax statutory rate
                                                                      --              (15.0)%
           State income tax, net of federal income tax benefit
                                                                    (0.6)             (25.8)
                                                                    ----               ----
           Effective tax rate
                                                                    (0.6)%            (40.8)%
                                                                    ----               ----
</TABLE>



NOTE 6 - RELATED PARTY TRANSACTIONS:

     (a)  During  December  1998,  the Company  initiated  sales of product to a
          distributor.  Certain members of management of the company  personally
          agreed  to  provide  financing  and  organizational   support  to  the
          distributor  although  they own no equity in it. In  exchange  for the
          financial support, the distributor agreed to provide experience, sales
          representatives,  contacts and a full-service  operating  distribution
          business  including a warehouse for, but not limited to, the Company's
          product.  The shareholders  have not received any form of compensation
          or  other  benefits  for  their  loans  and   managerial   assistance.
          Management believes that all transactions  between the Company and the
          distributor are at arm's length. For the quarter ended March 31, 2000,
          approximate  sales to the  distributor  and accounts  receivable  were
          $53,666 and  $52,064,  respectively.  For the year ended  December 31,
          1999,  approximate  sales to the distributor  and accounts  receivable
          were $308,700 and $61,100,  respectively. At March 31, 2000, financing
          provided  to this  distributor  by  members of  management  aggregated
          approximately $160,000.

     (b)  During  September  1999, the Company  initiated  sales of product to a
          distributor which is owned by one of the Company's  shareholders.  For
          the quarter ended March 31, 2000, approximate sales to the distributor
          and accounts  receivable were $31,306 and $885,  respectively  For the
          year ended December 31, 1999 approximate  sales and promotion  expense
          passthroughs   were   $19,700  and  $2,400,   respectively.   Accounts
          receivable at December 31, 1999 were approximately $21,000.

     (c)  During  the  Company's  1998  private  placement  (See Note 7) certain
          immediate  family  members  of one  officer  and one  director  of the
          Company,  purchased  300 units and 600 units for  $1,500  and  $3,000,
          respectively.  The  amount  paid in  each  transaction  was  the  full
          offering price of $5.00 per unit.


NOTE 7 - STOCKHOLDERS' EQUITY:

          Recapitalization:

          On February 13, 1997,  the  stockholders  and directors of the Company
          adopted  resolutions  to amend the  Certificate  of  Incorporation  to
          change the  capitalization of the Company from 200 shares no par value
          to  50,000,000  shares at $.001 par value and to restate the number of
          issued and  outstanding  shares to 6,100,000  shares.  Of these shares
          5,940,000  were  issued to two  individuals  in  forgiveness  of loans
          extended to the Company aggregating $210,000.  The Company also issued
          160,000 shares to three directors for nominal consideration.


                                      F-8
<PAGE>



                       ICY SPLASH FOOD AND BEVERAGE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                                    UNAUDITED
                                 MARCH 31, 2000



NOTE 7 - STOCKHOLDERS' EQUITY (continued):


          Private Placement Offering:

          During 1998,  the Company  commenced  selling  common stock  through a
          private placement memorandum.  The offering was for the sale of 10,000
          units at an  offering  price of $5.00  per unit,  of which,  each unit
          consists of 50 shares of common stock and 95  redeemable  common stock
          purchase  warrants.  The common stock and  warrants may be  separately
          transferred  at any  time  after  issuance,  subject  to  restrictions
          contained in the private placement  memorandum.  Each warrant entitles
          the holder to purchase one share of the Company's common stock for $1.
          The exercise  price of the warrants and the number of shares  issuable
          upon  exercise  of the  warrants  are also  subject to  adjustment  to
          protect against dilution.  The Company may also redeem the warrants at
          a price of $.01 per  warrant  upon the  occurrence  of certain  market
          conditions.  Unless extended by the Company,  the warrants will expire
          on January 20, 2002.  As of December  31,  1998,  all 10,000 units had
          been sold. Costs in excess of proceeds  received  aggregating  $28,813
          were reflected as a reduction of shareholders'  equity at December 31,
          1998.

          The  common  stock and  warrants  included  in the units have not been
          registered,  and are not required to be, under the  Securities  Act of
          1933 ("the Act"). These securities have been offered in the absence of
          any  registration   under  the  Act  through  the  Company's  intended
          compliance with Rule 504 under Regulation D promulgated under the Act.
          Pursuant to Rule 504,  the shares are freely  transferable  subject to
          various state securities laws.

          Subsequent Event:

          On  January  7,  2000,  the  Company  filed a Form  SB-2  registration
          statement with the Securities and Exchange  Commission to register the
          950,000  shares of common  stock  issuable  upon the  exercise  of the
          Common Stock Purchase Warrants. A comment letter was received from the
          Securities and Exchange  Commission during February 2000 and responded
          to subsequent to the completion of the Company's Form 10-KSB. A second
          comment  letter  was  received  in July 2000 and a  response  is being
          prepared.

NOTE 8 - ECONOMIC DEPENDENCY:

          For the quarter  ended March 31,  2000 sales to three  customers  each
          exceeded 10% of the Company's total sales.  The  approximate  sales to
          these customers were $53,666, $31,306 and $28,834,  respectively.  The
          corresponding  accounts  receivable from these customers were $52,065,
          $885 and $17,665, respectively.

          For the year  ended  December  31,  1999 sales to two  customers  each
          exceeded 10% of the Company's total sales.  The  approximate  sales to
          these  customers  were  $308,700  and  $152,000,   respectively.   The
          corresponding  accounts  receivable  from these customers were $61,100
          and $15,700, respectively.







                                      F-9
<PAGE>




                       ICY SPLASH FOOD AND BEVERAGE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                                    UNAUDITED
                                 MARCH 31, 2000



NOTE 9 - COMMITMENTS AND CONTINGENCIES:

          Litigation:


          The Company is a plaintiff  in a lawsuit with a  predecessor  company,
          "Icy Splash,  Inc.," and a former shareholder of Icy Splash, Inc. This
          case is presently  pending in the Supreme  Court,  Kings  County.  The
          Company has secured a preliminary  injunction  against the  defendants
          enjoining  them  from  misappropriating  the  Company's   intellectual
          property rights,  including the use of the trademark "Icy Splash". The
          defendants  initially  filed  a  notice  of  appeal  relating  to  the
          injunction, however, their time to perfect the appeal has expired. The
          case to convert the preliminary  injunction to a permanent  injunction
          is proceeding  on the merits.  Depositions  have been  conducted and a
          Notice  of Trial  was  filed.  Management  believes  this suit will be
          resolved in favor of the Company.



          Consulting Agreement:


          On March 19, 1998,  the Company  entered  into a consulting  agreement
          with an individual to act as the Company's Chief Financial Officer. As
          part of the consideration for these services,  the Company would issue
          20,000  shares of common  stock,  at a value of $1,600.  This value of
          8(cent) per share was determined based upon the estimated value placed
          on each share of the  Company's  stock,  that was sold  within each $5
          unit  (consisting of 50 shares of stock and 95 warrants) of the 10,000
          units sold during 1998 through the private  placement  memorandum (see
          Note 7). To date,  the shares of stock have not been issued,  although
          the  accompanying   financial   statements   reflect  an  accrual  for
          compensation expense in 1998.





                                      F-10
<PAGE>


                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Shareholders
Icy Splash Food and Beverage, Inc.
Whitestone, New York

We have audited the balance  sheets of Icy Splash Food and Beverage,  Inc. as of
December 31, 1999 and 1998,  and the related  statements  of income,  changes in
shareholders'  equity  and cash  flows  for the two  years in the  period  ended
December 31, 1999.  These  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

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

In our opinion,  financial  statements  referred to above present fairly, in all
material respects, the financial position of Icy Splash Food and Beverage,  Inc.
as of December 31, 1999 and 1998, and the results of its operations and its cash
flows for the two years in the period ended  December 31,  1999,  in  conformity
with generally accepted accounting principles.


                                                 /s/ LAZAR LEVINE & FELIX LLP
                                                 ----------------------------
                                                 LAZAR LEVINE & FELIX LLP

New York, New York
March 23, 2000



                                      F-11
<PAGE>

                       ICY SPLASH FOOD AND BEVERAGE, INC.
                                 BALANCE SHEETS
                        AS OF DECEMBER 31, 1999 AND 1998


                                   - ASSETS -

<TABLE>
<CAPTION>
                                                                                 1999           1998
                                                                              ---------      ---------
<S>                                                                           <C>            <C>
CURRENT ASSETS:
     Cash                                                                     $   3,802      $  20,314
     Accounts receivable, net of allowance for doubtful accounts of
        $2,000 and $4,163 for 1999 and 1998, respectively (Notes 6 and 8)        96,529         69,833
     Notes receivable (Note 3)                                                    1,485         34,610
     Inventory (Note 2d)                                                        129,147         60,881
     Prepaid expenses                                                              --            3,000
     Deferred taxes (Note 5)                                                      6,000           --
                                                                              ---------      ---------
TOTAL CURRENT ASSETS                                                            236,963        188,638
                                                                              ---------      ---------
FIXED ASSETS (Note 2c):
     Warehouse equipment                                                          5,000          5,000
     Office equipment                                                            12,279          9,394
                                                                              ---------      ---------
                                                                                 17,279         14,394
     Less: accumulated depreciation                                               8,033          4,673
                                                                              ---------      ---------
                                                                                  9,246          9,721
                                                                              ---------      ---------

                                                                              $ 246,209      $ 198,359
                                                                              =========      =========

                    - LIABILITIES AND SHAREHOLDERS' EQUITY -

CURRENT LIABILITIES:
     Notes payable (Note 4)                                                   $  65,000      $  65,000
     Accounts payable                                                            78,157         53,900
     Accrued expenses and other current liabilities                              21,279         15,537
     Shareholders' loans                                                            850           --
     Income taxes payable (Notes 2e and 5)                                          680            454
                                                                              ---------      ---------
TOTAL CURRENT LIABILITIES                                                       165,966        134,891
                                                                              ---------      ---------
COMMITMENTS AND CONTINGENCIES (Notes 6,8 and 9)

SHAREHOLDERS' EQUITY (Note 7):
     Preferred stock, $.001 par value, 1,000,000 shares authorized,
       zero shares issued and outstanding for 1999 and 1998                        --             --
     Common stock, $.001 par value, 50,000,000 shares authorized,
       6,600,000 shares issued and outstanding for 1999 and 1998                  6,600          6,600
     Additional paid-in capital                                                 174,587        174,587
     Accumulated deficit                                                       (100,944)      (117,719)
                                                                              ---------      ---------
                                                                                 80,243         63,468
                                                                              ---------      ---------
                                                                              $ 246,209      $ 198,359
                                                                              =========      =========
</TABLE>


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


                                      F-12
<PAGE>

                       ICY SPLASH FOOD AND BEVERAGE, INC.
                              STATEMENTS OF INCOME
                 FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998



                                                          1999           1998
                                                       ---------      ---------

NET SALES (Notes 2i, 6 and 8)                          $ 600,086      $ 320,802
                                                       ---------      ---------

COST OF GOODS SOLD:
     Inventory - beginning of year                        60,881         35,316
     Purchases                                           475,704        212,187
                                                       ---------      ---------
                                                         536,585        247,503
     Inventory - end of year                             129,147         60,881
                                                       ---------      ---------

TOTAL COST OF GOODS SOLD                                 407,438        186,622
                                                       ---------      ---------

GROSS PROFIT                                             192,648        134,180
                                                       ---------      ---------

OPERATING EXPENSES (Note 6):
     Selling expenses                                     63,105         55,319
     General and administrative expenses                 113,484         50,981
                                                       ---------      ---------
                                                         176,589        106,300
                                                       ---------      ---------

INCOME FROM OPERATIONS                                    16,059         27,880

OTHER INCOME (EXPENSES):
     Interest expense                                     (4,378)        (2,535)
                                                       ---------      ---------

INCOME BEFORE TAXES                                       11,681         25,345

     Provision for income taxes (Note 2e and 5)           (5,094)           680
                                                       ---------      ---------

NET INCOME                                             $  16,775      $  24,665
                                                       =========      =========

EARNINGS PER SHARE (Note 2j):

     Basic                                             $    --        $    --
                                                       =========      =========
     Diluted                                           $    --        $    --
                                                       =========      =========


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



                                      F-13
<PAGE>

                       ICY SPLASH FOOD AND BEVERAGE, INC.
                  STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                 FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998



<TABLE>
<CAPTION>
                                                             Common Stock         Additional
                                                       -----------------------      Paid-in       Accumulated
                                                         Shares        Amount       Capital         Deficit        Total
                                                       -------------------------------------------------------------------
<S>                                                    <C>           <C>           <C>            <C>            <C>
Balance, December 31, 1997                             6,100,000     $   6,100     $ 203,900      $(142,384)     $  67,616

Net costs from issuance of common stock
and warrants - private placement offering (Note 7)       500,000           500       (29,313)          --          (28,813)

Net income, December 31, 1998                               --            --            --           24,665         24,665
                                                       ---------     ---------     ---------      ---------      ---------

Balance, December 31, 1998                             6,600,000         6,600       174,587       (117,719)        63,468

Net income, December 31, 1999                               --            --            --           16,775         16,775
                                                       ---------     ---------     ---------      ---------      ---------

BALANCE, DECEMBER 31, 1999                             6,600,000     $   6,600     $ 174,587      ($100,944)     $  80,243
                                                       =========     =========     =========      =========      =========
</TABLE>



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


                                      F-14
<PAGE>

                       ICY SPLASH FOOD AND BEVERAGE, INC.
                            STATEMENTS OF CASH FLOWS
                 FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998



<TABLE>
<CAPTION>
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS:
                                                                                           1999           1998
                                                                                        ---------      ---------
<S>                                                                                     <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
     Net income                                                                         $  16,775      $  24,665
     Adjustments to reconcile net income to net cash (used in) provided by
       operating activities:
          Depreciation                                                                      3,360          2,579
Provision for bad debts                                                                    15,786         16,570
     Changes in assets and liabilities:
          Increase In accounts receivable                                                 (24,638)       (45,822)
          Increase in inventories                                                         (68,266)       (25,565)
          Increase in prepaid expenses                                                      3,000           --
          Increase in deferred taxes                                                       (6,000)          --
          Increase in accounts payable                                                     24,257         47,557
          Increase (decrease) in accrued expenses and other current liabilities             5,967        (10,286)
                                                                                        ---------      ---------
               Net cash (used) provided by operating activities                           (29,759)         9,698
                                                                                        ---------      ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
     Purchase of fixed assets                                                              (2,885)        (3,449)
     Increase in note receivable                                                             --          (53,620)
     Repayments of note receivable                                                         15,282         38,054
                                                                                        ---------      ---------
               Net cash provided (used) by investing activities                            12,397        (19,015)
                                                                                        ---------      ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
     Proceeds from short-term debt                                                         65,000        100,000
     Repayments of short-term debt                                                        (65,000)       (35,000)
     Net cost from issuance of common stock                                                  --          (28,813)
     Proceeds from shareholders loans                                                         850           --
     Repayments of shareholders loans                                                        --          (34,442)
     Deferred offering costs                                                                 --           27,886
                                                                                        ---------      ---------
               Net cash provided by financing activities                                      850         29,631
                                                                                        ---------      ---------

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS                                      (16,512)        20,314

     Cash and cash equivalents, at beginning of year                                       20,314           --
                                                                                        ---------      ---------

CASH AND CASH EQUIVALENTS, AT END OF YEAR                                               $   3,802      $  20,314
                                                                                        =========      =========


SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
     During the year ended December 31, 1998, the Company  transferred a customer's
     accounts receivable  balance to notes receivable in the amount of $25,544

     Cash during the period for:
          Income taxes paid                                                             $     680      $   1,527
                                                                                        =========      =========
          Interest paid                                                                 $   1,128      $     131
                                                                                        =========      =========
</TABLE>


                                      F-15
<PAGE>


                       ICY SPLASH FOOD AND BEVERAGE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                 FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998


NOTE 1 -  NATURE OF BUSINESS:

          Icy Splash Food and Beverage, Inc. (the "Company") is the producer and
          distributor  of an all  natural,  fruit  flavored,  clear and colored,
          carbonated,  refreshing  soft  drink.  The product  line is  currently
          supplied in a variety of flavors to  supermarkets,  grocery stores and
          convenience stores in the tri-state area. The Company was incorporated
          in the State of New York on June 17, 1996.


NOTE 2 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

          The Company's  accounting  policies are in accordance  with  generally
          accepted  accounting  principles.  Outlined  below are those  policies
          considered particularly significant.

     (a)  Use of Estimates:

          In  preparing  financial   statements  in  accordance  with  generally
          accepted accounting principles, management makes certain estimates and
          assumptions,  where  applicable,  that affect the reported  amounts of
          assets  and  liabilities  and  disclosures  of  contingent  assets and
          liabilities  at the date of the financial  statements,  as well as the
          reported amounts of revenues and expenses during the reporting period.
          While actual  results  could differ from these  estimates,  management
          does not expect such  variances,  if any, to have a material effect on
          the financial statements.

     (b)  Concentration of Credit Risk/Fair Value:

          Financial   instruments  that  potentially   subject  the  Company  to
          concentrations of credit risk consist principally of cash.

          The Company,  from  time-to-time,  may maintain  cash  balances  which
          exceed the federal  depository  insurance  coverage limit. The Company
          performs periodic reviews of the relative credit rating of its bank to
          lower its risk.

          The carrying amounts of cash,  accounts  receivable,  accounts payable
          and  accrued  expenses  approximate  fair value due to the  short-term
          nature of these items.

     (c)  Fixed Assets and Depreciation:

          Fixed assets are reflected at cost.  Depreciation and amortization are
          provided on a straight-line basis over the following useful lives:

               Warehouse equipment           5 years
               Office equipment              5 years

          Maintenance  and  repairs are  charged to expense as  incurred;  major
          renewals and betterments are capitalized.



                                      F-16
<PAGE>

                       ICY SPLASH FOOD AND BEVERAGE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                 FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998


NOTE 2 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):

     (d)  Inventories:

          Inventories  are  stated  at the  lower  of cost or  market  (first-in
          first-out method) and consist mainly of raw materials.

          Inventory consists of the following:


                                                            1999          1998
                                                          --------      --------

          Finished product                                $ 13,791      $   --
          Flavoring , bottles and packaging materials      115,356        60,881
                                                          --------      --------
                                                          $129,147      $ 60,881
                                                          ========      ========


     (e)  Income Taxes:

          The Company utilizes Financial Accounting Standard Board Statement No.
          109, "Accounting for Income Taxes"("SFAS 109"), which requires the use
          of the asset and  liability  approach of providing  for income  taxes.
          SFAS 109 requires  recognition of deferred tax  liabilities and assets
          for the  expected  future tax  consequences  of events  that have been
          included in the financial statements or tax returns. Under this method
          deferred  tax  liabilities  and  assets  are  determined  based on the
          difference between the financial statement and tax basis of assets and
          liabilities  using  enacted  tax rates in effect for the year in which
          the differences are expected to reverse. Under SFAS 109, the effect on
          deferred  tax  assets  and  liabilities  of a change  in tax  rates is
          recognized in income in the period that includes the enactment date.

          The Company has a net operating loss  carryforward as of its year end,
          December  31,  1999,  of  approximately  $50,000  which may be applied
          against future taxable income, and which expires in the year 2012 (See
          Note 5).

     (f)  Statements of Cash Flows:

          For purposes of the  statements of cash flows,  the Company  considers
          all highly liquid  investments  purchased with an original maturity of
          three months or less to be cash equivalents.

     (g)  Comprehensive Income:

          In  June  1997,  the  Financial   Accounting  Standards  Board  issued
          Statement No. 130 "Reporting Comprehensive  Income"("SFAS 130"), which
          prescribes  standards for reporting other comprehensive income and its
          components.  SFAS 130 is effective  for fiscal years  beginning  after
          December 15, 1997. Since the Company currently does not have any items
          of other comprehensive  income, a statement of comprehensive income is
          not yet required.



                                      F-17
<PAGE>

                       ICY SPLASH FOOD AND BEVERAGE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                 FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998


NOTE 2 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued):

     (h)  Advertising Costs:

          Advertising  costs,  which  are  included  in  selling  expenses,  are
          expensed as incurred.  For the years ended  December 31, 1999 and 1998
          advertising  costs,   including  promotion,   aggregated  $28,664  and
          $22,504, respectively.

     (i)  Revenue Recognition:

          The Company  recognizes  operating  revenue at the point of passage of
          title, which is generally upon shipment of goods to customers.

     (j)  Earnings Per Share:

          The Company has adopted Financial Accounting Standards Board Statement
          No. 128  "Earnings  Per Share"  ("SFAS  128"),  which has  changed the
          method for  calculating  earnings  per share.  SFAS 128  requires  the
          presentation  of basic and diluted  earnings  per share on the face of
          the statement of operations.  Earnings per common share is computed by
          dividing net income by the weighted  average  number of common  shares
          outstanding and for diluted earnings per share, also common equivalent
          shares outstanding.

          The following  average  shares were used for the  computation of basic
          and diluted earnings per share:

          Year ended December 31,             1999               1998
                                            -------            -------
          Basic                            6,600,000          6,290,945
          Diluted                          7,550,000          6,653,741

     (k)  Stock-Based Compensation:

          Financial Accounting Standards Board Statement No. 123 "Accounting For
          Stock Based Compensation"  ("SFAS 123") requires the Company to either
          record compensation  expense or to provide additional  disclosure with
          respect to stock  awards and stock option  grants made after  December
          31, 1994. The accompanying  notes to financial  statements include the
          disclosures required by SFAS No. 123.

NOTE 3 -  NOTES RECEIVABLE:

          At  December  31,  1999 and 1998,  the  Company  was owed  $1,485  and
          $15,565,  respectively,  from  a  vendor  who  is a  co-packer  of the
          Company's  products.  The  vendor  had  agreed to pay back the loan by
          providing  services  equal to $1,500 a month  for 12 months  beginning
          June 1, 1998.  At December 31, 1999 the  co-packer  has provided  such
          services and made payments.  Management believes the remaining balance
          at December 31, 1999 is fully collectible.



                                      F-18
<PAGE>

                       ICY SPLASH FOOD AND BEVERAGE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                 FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998


NOTE 3 -  NOTES RECEIVABLE (Continued):

          At December  31,  1998,  the  Company  was owed  $25,544 by a customer
          (distributor) for the Company's  products.  The customer had agreed to
          pay at  least  $1,000  a month  beginning  August  15,  1998,  with no
          interest if the entire balance was paid by June 1999 and 1.1% interest
          per month on the unpaid balance thereafter.  At December 31, 1998, the
          customer  had  paid  approximately  four  of five  payments  due and a
          collection allowance of $6,500 was recorded.  During 1999, only $1,200
          was paid by the  customer  and the note was  deemed  uncollectible  by
          Management and accordingly reserved 100% as a bad debt.

NOTE 4 -  NOTE PAYABLE:

          On June 25, 1999, the Company received a bank loan aggregating $65,000
          with an annual  interest  rate of 4.5%,  payable on December 22, 1999,
          which was  subsequently  renewed and is now due on June 22, 2000.  The
          bank loan is secured by certificates of deposit belonging to two major
          shareholders.  Proceeds  from  the  note  were  used to  repay a prior
          $65,000 loan due on June 30, 1999.

NOTE 5 -  INCOME TAXES:

          The components of the provision for income taxes are as follows:


                                                1999              1998
                                              --------          --------
          Current:
             Federal                          $   --            $   --
             State                                 906               680
                                              --------          --------
                                                   906               680
                                              --------          --------
          Deferred:
             Federal                            (2,000)             --
             State                              (4,000)             --
                                              --------          --------
                                                (6,000)             --
                                              --------          --------
          Provision for income taxes          $  5,094          $    680
                                              ========          ========


          The tax effects of  temporary  differences  that give rise to deferred
          tax assets are presented below:

                                                1999              1998
                                              --------         ---------


          Net operating losses                $ 13,000          $ 25,000
          Valuation allowances                  (7,000)          (25,000)
                                              --------         ---------
                                              $  6,000         $    --
                                              ========         =========




                                      F-19
<PAGE>

                       ICY SPLASH FOOD AND BEVERAGE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                 FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998


NOTE 5 -  INCOME TAXES:

          A reconciliation of the difference between the expected tax rate using
          the statutory federal tax rate and the Company's effective tax rate is
          as follows:

          Years Ended December 31                                1999      1998
          -----------------------                                ----      ----

          U.S. Federal income tax statutory rate                (15.0)%      --
          State income tax, net of federal income tax benefit   (25.8)      2.7%
                                                                -----      ----
          Effective tax rate                                    (40.8)%     2.7%
                                                                =====      ====

NOTE 6 -  RELATED PARTY TRANSACTIONS:


     (a)  During  December  1998,  the Company  initiated  sales of product to a
          distributor.  Certain members of management of the company  personally
          agreed  to  provide  financing  and  organizational   support  to  the
          distributor, although  they own no equity in it. In  exchange  for the
          financial support, the distributor agreed to provide experience, sales
          representatives,  contacts and a full-service  operating  distribution
          business  including a warehouse for, but not limited to, the Company's
          product.  The shareholders  have not received any form of compensation
          or  other  benefits  for  their  loans  and   managerial   assistance.
          Management believes that all transactions  between the Company and the
          distributor are at arm's length. For the year ended December 31, 1999,
          approximate  sales to the  distributor  and accounts  receivable  were
          $308,700 and $61,100,  respectively.  For the year ended  December 31,
          1998,  approximate  sales to the distributor  and accounts  receivable
          were  $43,500  and  $40,600,   respectively.  At  December  31,  1999,
          financing  provided  to this  distributor  by  members  of  management
          aggregated approximately $160,000.


     (b)  During  September  1999, the Company  initiated  sales of product to a
          distributor which is owned by one of the Company's  shareholders.  For
          the year ended  December  31,  1999  approximate  sales and  promotion
          expense passthroughs were $19,700 and $2,400,  respectively.  Accounts
          receivable at December 31, 1999 of  approximately  $21,000 was paid in
          January 2000.

     (c)  During  the  Company's  1998  private  placement  (See Note 7) certain
          immediate  family  members  of one  officer  and one  director  of the
          Company  purchased  300 units and 600 units  for  $1,500  and  $3,000,
          respectively.  The  amount  paid in  each  transaction  was  the  full
          offering price of $5.00 per unit.

NOTE 7 -  STOCKHOLDERS' EQUITY:


          Recapitalization:

          On February 13, 1997,  the  stockholders  and directors of the Company
          adopted  resolutions  to amend the  Certificate  of  Incorporation  to
          change the  capitalization of the Company from 200 shares no par value
          to  50,000,000  shares at $.001 par value and to restate the number of
          issued and  outstanding  shares to 6,100,000  shares.  Of these shares
          5,940,000  were  issued to two  individuals  in  forgiveness  of loans
          extended to the Company aggregating $210,000.  The Company also issued
          160,000 shares to three directors for nominal consideration.


          Private Placement Offering:

          During 1998,  the Company  commenced  selling  common stock  through a
          private placement memorandum.  The offering was for the sale of 10,000
          units at an  offering  price of $5.00  per unit,  of which,  each unit
          consists of 50 shares of common stock and 95  redeemable  common stock
          purchase  warrants.  The common stock and  warrants may be  separately
          transferred  at any  time  after  issuance,  subject  to  restrictions
          contained in the private placement  memorandum.  Each warrant entitles
          the holder to purchase one share of the Company's common stock for $1.
          The exercise  price of the warrants and the number of shares  issuable
          upon  exercise  of the  warrants  are also  subject to  adjustment  to
          protect against dilution.  The Company may also redeem the warrants at
          a price of $.01 per  warrant  upon the  occurrence  of certain  market
          conditions.  Unless extended by the Company,  the warrants will expire
          on January 20, 2002.  As of December  31,  1998,  all 10,000 units had
          been sold. Costs in excess of proceeds  received  aggregating  $28,813
          were reflected as a reduction of shareholders'  equity at December 31,
          1998.



                                      F-20
<PAGE>

                       ICY SPLASH FOOD AND BEVERAGE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                 FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998


NOTE 7 -  STOCKHOLDERS' EQUITY (continued):

          Private Placement Offering (continued):

          The  common  stock and  warrants  included  in the units have not been
          registered,  and are not required to be, under the  Securities  Act of
          1933 ("the Act"). These securities have been offered in the absence of
          any  registration   under  the  Act  through  the  Company's  intended
          compliance with Rule 504 under Regulation D promulgated under the Act.
          Pursuant to Rule 504,  the shares are freely  transferable  subject to
          various state securities laws.

          Subsequent Event:

          On  January  7,  2000,  the  Company  filed a Form  SB-2  registration
          statement with the Securities and Exchange  Commission to register the
          950,000  shares of common  stock  issuable  upon the  exercise  of the
          Common Stock Purchase Warrants. A comment letter was received from the
          Securities and Exchange Commission during February 2000. A response to
          the comment letter has been prepared and will be submitted  subsequent
          to the completion of the Company's Form 10-KSB.

NOTE 8 -  ECONOMIC DEPENDENCY:

          For the year  ended  December  31,  1999 sales to two  customers  each
          exceeded 10% of the Company's total sales.  The  approximate  sales to
          these  customers  were  $308,700  and  $152,000,   respectively.   The
          corresponding  accounts  receivable  from these customers were $61,100
          and $15,700, respectively.

          For the year ended  December  31, 1998 sales to three  customers  each
          exceeded 10% of the Company's total sales.  The  approximate  sales to
          these customers were $43,500, $157,300 and $53,600,  respectively. The
          corresponding  accounts  receivable from these customers were $40,600,
          $32,200 and $0, respectively.

NOTE 9 -  COMMITMENTS AND CONTINGENCIES:

          Litigation:

          The Company is a plaintiff  in a lawsuit with a  predecessor  company,
          "Icy Splash,  Inc.," and a former shareholder of Icy Splash, Inc. This
          case is presently  pending in the Supreme  Court,  Kings  County.  The
          Company has secured a preliminary  injunction  against the  defendants
          enjoining  them  from  misappropriating  the  Company's   intellectual
          property rights,  including the use of the trademark "Icy Splash". The
          defendants  initially  filed  a  notice  of  appeal  relating  to  the
          injunction, however, their time to perfect the appeal has expired. The
          case to convert the preliminary  injunction to a permanent  injunction
          is proceeding  on the merits.  Depositions  have been  conducted and a
          notice of trial  will be filed on or before  May 1,  2000.  Management
          believes this suit will be resolved in favor of the Company.



                                      F-21
<PAGE>

                       ICY SPLASH FOOD AND BEVERAGE, INC.
                          NOTES TO FINANCIAL STATEMENTS
                 FOR THE YEARS ENDED DECEMBER 31, 1999 AND 1998


NOTE 9 -  COMMITMENTS AND CONTINGENCIES (continued):

          Consulting Agreement:


          On March 19, 1998,  the Company  entered  into a consulting  agreement
          with an individual to act as the Company's Chief Financial Officer. As
          part of the consideration for these services,  the Company would issue
          20,000  shares of common  stock,  at a value of  $1,600.  The value of
          8(cent) per share was determined based upon the estimated value placed
          on each share of the Company's stock that was sold within each $5 unit
          (consisting of 50 shares of stock and 95 warrants) of the 10,000 units
          sold during 1998 through the private  placement  memorandum  (see Note
          7). To date,  the shares of stock have not been  issued,  although the
          accompanying  financial statements reflect an accrual for compensation
          expense in 1998.




                                      F-22
<PAGE>

No dealer,  salesperson or other person is authorized to give any information or
to represent anything not contained in this prospectus. You must not rely on any
unauthorized information or representations. This prospectus is an offer to sell
or to buy only the shares offered hereby,  but only under  circumstances  and in
jurisdictions  where it is lawful to do so. The  information  contained  in this
prospectus is current only as of its date.

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

                                TABLE OF CONTENTS
                                                                        Page
Prospectus Summary....................................................    1
Risk Factors..........................................................    4
Use of Proceeds.......................................................    9
Dividend Policy.......................................................    9
Capitalization........................................................   10
Selected Financial Data...............................................   11
Management's Discussion and Analysis of
            Financial Condition and Results of
            Operations................................................   12
Business..............................................................   15
Management ...........................................................   20
Certain Transactions .................................................   22
Selling Security Holders..............................................   23
Stock Ownership of Management and
            Principal Stockholders....................................   25
Description of Securities.............................................   26
Market for Common Equity and Related
            Stockholder Matters ......................................   29
Shares Eligible for Future Sale.......................................   29
Legal Matters.........................................................   30
Experts...............................................................   30
Available Information.................................................   30
Index to Financial Statements.........................................   31



                                 950,000 Shares

                                  Common Stock



                                ICY SPLASH FOOD &
                                 BEVERAGE, INC.




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

                                   PROSPECTUS

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






                              DATED _________, 2000


<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13. Other Expenses of Issuance and Distribution

     The  following  table  sets  forth the costs and  expenses  payable  by the
Registrant in  connection  with the sale of common stock being  registered.  All
amounts are estimates except for the registration fee:


     Registration fee                                          $   250.80
     Legal fees and expenses                                   $50,000
     Accounting fees and expenses                              $18,500
     Blue Sky fees and expenses                                $ 4,500
     Transfer agent and registrar fees
          and expenses                                         $ 2,400
     Printing and engraving expenses                           $   500
     Miscellaneous                                             $ 2,500
          Total                                                $78,650.80

Item 14. Indemnification of Directors and Officers


     Our Certificate of  Incorporation  contains  certain  provisions  permitted
under the New York  Business  Corporation  Law (the  "B.C.L.")  relating  to the
liability of  directors.  The  provisions  eliminate a director's  liability for
monetary damages for a breach of fiduciary duty, except in certain circumstances
involving  wrongful acts,  such as the breach of a director's duty of loyalty or
acts or omissions which involve intentional misconduct or a knowing violation of
law. Our Certificate of Incorporation  also contains  provisions  obligating the
Company to indemnify its directors and officers to the fullest extent  permitted
by the B.C.L.

     Such  indemnification  provisions  are intended to increase the  protection
provided to  directors  and,  thus,  increase  our ability to attract and retain
qualified persons to serve as directors.  Because directors  liability insurance
is only  available at  considerable  cost and with low dollar limits of coverage
and broad policy exclusions,  we do not currently maintain a liability insurance
policy for the benefit of our directors, although we may attempt to acquire such
insurance in the future. We believe that the substantial  increase in the number
of lawsuits being  threatened or filed against  corporations and their directors
and the general  unavailability  of  directors  liability  insurance  to provide
protection against the increased risk of personal liability  resulting from such
lawsuits have combined to result in a growing  reluctance on the part of capable
persons to serve as members of boards of directors of companies, particularly of
companies  which  intend to become  public  companies.  We also believe that the
increased  risk of  personal  liability  without  adequate  insurance  or  other
indemnity  protection for our directors  could result in  overcautious  and less
effective  direction and  management of Icy Splash.  Although no directors  have
resigned  or have  threatened  to resign as a result of our  failure  to provide
insurance or other indemnity protection from liability,  it is uncertain whether
our directors would continue to serve in such capacities if improved  protection
from liability were not provided.

     The provisions  affecting  personal  liability do not abrogate a director's
fiduciary  duty to Icy  Splash and its  shareholders,  but  eliminates  personal
liability for monetary  damages for breach of that duty.  The provisions do not,
however,  eliminate  or limit the  liability of a director for failing to act in
good faith, for engaging in intentional misconduct or knowingly violating a law,
for authorizing  the illegal  payment of a dividend or repurchase of stock,  for
obtaining an improper  personal  benefit,  for  breaching a  director's  duty of
loyalty  (which  is  generally  described  as  the  duty  not to  engage  in any
transaction  which  involves a conflict  between the interest of the Company and
those of the director) or for  violations of the federal  securities  laws.  The

<PAGE>

provisions  also limit or indemnify  against  liability  resulting  from grossly
negligent  decisions  including grossly negligent business decisions relating to
attempts to change control of the Company.

     The provisions regarding  indemnification provide, in essence, that we will
indemnify our directors against expenses (including attorney's fees), judgments,
fines and  amounts  paid in  settlement  actually  and  reasonably  incurred  in
connection  with any action,  suit or proceeding  arising out of the  director's
status as a director of Icy Splash, including actions brought by or on behalf of
the Company (shareholder  derivative  actions).  The provisions do not require a
showing  of good  faith.  Moreover,  they  do not  provide  indemnification  for
liability  arising  out  of  willful  misconduct,   fraud,  or  dishonesty,  for
"short-swing"  profits  violations under the federal securities laws, or for the
receipt  of  illegal   remuneration.   The   provisions   also  do  not  provide
indemnification  for any  liability  to the extent such  liability is covered by
insurance.  One purpose of the provisions is to supplement the coverage provided
by such insurance. However, as mentioned above, we do not currently provide such
insurance to our directors,  and there is no guarantee that we will provide such
insurance to our directors in the near future, although we may attempt to obtain
such insurance.

     These  provisions  diminish  the  potential  rights of action  which  might
otherwise be available to shareholders by limiting the liability of officers and
directors to the maximum  extent  allowable  under New York law and by affording
indemnification  against most damages and settlement  amounts paid by a director
of the Company in connection with any shareholder  derivative  action.  However,
the  provisions do not have the effect of limiting the right of a shareholder to
enjoin a director  from taking  actions in breach of his  fiduciary  duty, or to
cause the  Company to rescind  actions  already  taken,  although as a practical
matter courts may be unwilling to grant such equitable remedies in circumstances
in which such actions have already been taken. Also, because we do not presently
have  directors  liability  insurance and because there is no assurance  that we
will retain such insurance or that if such insurance is procured it will provide
coverage to the extent  directors would be indemnified  under the provision,  we
may be forced to bear a portion or all of the cost of the director's  claims for
indemnification  under  such  provisions.  If we are forced to bear the cost for
indemnification, the value of our stock may be adversely affected.

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

     We believe that these  provisions will assist the Company in attracting and
retaining qualified individuals to serve as directors.

Item 15. Recent Sales of Unregistered Securities

     During  1997,  the  Company  issued  6,100,000  shares of  common  stock as
follows:  Joseph Aslan,  2,970,000;  Shlomo Aslan, 2,970,000; Sy Aslan, 100,000;
Frederick  Mandelson,  30,000;  and Felix Henckel,  30,000. The shares of common
stock  owned by Joseph and  Shlomo  Aslan were  issued in  forgiveness  of loans
extended to the Company in 1997 by such  individuals  in the amount of $210,000.
The shares owned by Sy Aslan were issued in consideration  for services rendered
as a director of the Company,  such services  having nominal  value.  The shares
owned by Frederick  Mandelson and Felix Henckel were issued in consideration for
services  rendered as former  directors of the  Company,  such  services  having
nominal value.

     During the period from March 1998 to October  1998,  we issued an aggregate
of 10,000 private placement units pursuant to Rule 504 under Regulation D of the
Securities Act. All 10,000 units were sold to a total of thirty  investors.  The
aggregate  gross  consideration  received from the sale of the units was $50,000
cash.  However,  the  Company  incurred  costs of $28,813 in excess of  proceeds
received.

     Each unit  consists of 50 shares of common stock at $5.00 per unit,  and 95

<PAGE>

redeemable Common Stock Purchase Warrants.  Each Warrant entitles the registered
holder to  purchase  one share of the  Company's  common  stock for  $1.00.  See
"Description of Securities - Private Placement Units."

     All 10,000 private placement units were sold to a total of thirty investors
as follows:

                                Date of                Number of Units
Purchaser                       Purchase               Purchased
---------                       --------               ---------

Arvin Scott                     4/4/98                  400
Steven Michaels                 4/16/98                 400
Meshulam Elmaliach              3/24/98                 100
Tova Sadka                      3/25/98                 300
Gatznyo Moshe                   4/3/98                  400
Emile Ohayon                    3/24/98                 200
George Tsatsos                  4/4/98                  400
Yehuda Tzur                     4/9/98                  400
Debra Millman                   5/6/98                  300
Bianka Dalal                    5/7/98                  300
Victoria Tokarz                 7/30/98                 600
Robert and Karen Eaves          9/3/98                1,000
Dennis Olden                    9/10/98                 300
Edward Roach and
   Elizabeth Cronin             9/14/98                 500
Elaine O'Neil                   9/14/98                 250
John J. O'Neil                  9/14/98                 250
John A. O'Neil                  9/14/98                 500
Donna O'Neil                    9/14/98                 500
George Gerson                   9/15/98                 500
Deborah Kline                   9/17/98                 400
Arthur Krepps, III              9/18/98                 500
Krista Killius                 10/2/98                  100
James Killius                  10/2/98                  100
Gina Russo                     10/8/98                  100
W. Gordon and
   Sharon Freeman              10/8/98                  100
Huon Consulting, Inc.          10/8/98                  500
Quinn Truckenbrod              10/3/98                  100
Mia Truckenbrod                10/3/98                  100
Diane Leon Pekarek             10/9/98                  200
Bruce Pekarek                  10/9/98                  200


     During the  Private  Placement,  certain  immediate  family  members of two
directors  of the  Company  purchased  300 units and 600  units for  $1,500  and
$3,000, respectively.  The amount paid in each transaction was the full offering
price of $5.00 per unit. See "Selling Security Holders."


Item 16. Exhibits and Financial Statement Schedules

Number       Description
------       -----------

3.1          Certificate of Incorporation(1)

3.2          Certificate of Amendment of Certificate of Incorporation(2)

3.3          By-laws(3)

4.1          Specimen Common Stock Certificate of Icy Splash

4.2          Specimen Common Stock Purchase Warrant Certificate of Icy
             Splash

<PAGE>

5.1          Legal  Opinion of Beckman,  Millman & Sanders,  LLP  regarding  the
             legality of the securities being issued

10.1         Revised Financial Consulting Agreement between Icy Splash and
             The Southern Companies, dated April 27, 1999(4)

10.2         Consulting Agreement between Icy Splash and Charles Tokarz,
             dated March 19, 1998(5)

10.3         Contract of Sale for 494-504 Wortman Avenue, Brooklyn,
             N.Y.(6)

21.1         List of Subsidiaries (the Company has no subsidiaries)

23.1         Consent of Lazar Levine & Felix, LLP


27.1         Financial Data Schedule for the three month period  ended March 31,
             2000.

27.2         Financial Data Schedule for the year ended December 31, 1999.


----------

(1)  Such document is hereby  incorporated herein by reference to Exhibit 3.1 of
     the Company's registration statement on Form 10-SB dated May 21, 1999.

(2)  Such document is hereby  incorporated herein by reference to Exhibit 3.2 of
     the Company's registration statement on Form 10-SB dated May 21, 1999.

(3)  Such document is hereby  incorporated herein by reference to Exhibit 3.3 of
     the Company's registration statement on Form 10-SB dated May 21, 1999.

(4)  Such document is hereby incorporated herein by reference to Exhibit 10.1 of
     the Company's registration statement on Form 10-SB dated May 21, 1999.

(5)  Such document is hereby incorporated herein by reference to Exhibit 10.2 of
     the Company's registration statement on Form 10-SB dated May 21, 1999.

(6)  Such document is hereby incorporated herein by reference to Exhibit 10.3 of
     the Company's registration statement on Form 10-SB dated May 21, 1999.




Item 17. Undertakings

     Insofar as indemnification for liabilities arising under the Securities Act
may  be  permitted  to  directors,  officers  and  controlling  persons  of  the
Registrant pursuant to the foregoing provisions or otherwise, the Registrant has
been  advised  that in the opinion of the  Commission  such  indemnification  is
against  public  policy as expressed in the  Securities  Act and is,  therefore,
unenforceable.  In the  event  that a claim  for  indemnification  against  such
liabilities  (other than the payment by the  Registrant of expenses  incurred or
paid by a  director,  officer or  controlling  person of the  Registrant  in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered,  the Registrant  will,  precedent,  submit to a court of appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as  expressed  in the  Securities  Act and will be  governed by the final
adjudication of such issue.

     The undersigned Registrant hereby undertakes that it will:

          (1)  File, during any period in which it offers or sells securities, a
               post-effective  amendment to this  registration  statement to (i)
               include  any  prospectus  required  by  Section  10(a)(3)  of the
               Securities  Act;  (ii)  reflect  in the  prospectus  any facts or
               events which,  individually or together,  represent a fundamental
               change in the  information  in the  registration  statement;  and

<PAGE>

               (iii) include any additional or changed  material  information on
               the plan of distribution;

          (2)  For  determining  any liability  under the Securities  Act, treat
               information  omitted from the form of prospectus filed as part of
               this  registration  statement  in  reliance  upon  Rule  430A and
               contained in a form of prospectus  filed by the Registrant  under
               Rule  424(b)(1) or (4) or Rule 497(h) under the Securities Act as
               part of this registration statement as of the time the Commission
               declared it effective; and

          (3)  For  determining  any liability  under the Securities  Act, treat
               each post-effective  amendment that contains a form of prospectus
               as a new registration statement for the securities offered in the
               registration  statement;  and that offering of the  securities at
               that time as the initial bona fide offering of those securities.

<PAGE>

                                   SIGNATURES


     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  registration  statement  to be signed on its behalf by the
undersigned,  therunto duly  authorized,  in the City of New York,  State of New
York, on July 27, 2000.


                                            ICY SPLASH FOOD & BEVERAGE, INC.

                                            By:  /s/ Joseph Aslan
                                                --------------------
                                                Joseph Aslan,
                                                President


     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement on Form SB-2 has been signed by the following persons in
the capacities and on the dates indicated:

Signature                       Title                           Date
---------                       -----                           ----


 /s/ Joseph Aslan               President and Director       July 27, 2000
------------------------
Joseph Aslan


/s/ Shlomo Aslan                Vice President, Secretary    July 27, 2000
------------------------        and Director
Shlomo Aslan


/s/ Charles Tokarz              Chief Financial Officer,     July 27, 2000
------------------------        Treasurer and Director
Charles Tokarz


/s/ Sy Alsan                    Director                     July 27, 2000
------------------------
Sy Alsan





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