Securities and Exchange Commission
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report: March 28, 2000
TRIMFAST GROUP INC.
-------------------
(Name of registrant as specified in its charter)
Nevada 0-26675 88-0367136
------ ------- ----------
(State or other jurisdiction of (Commission File (IRS Employer
incorporation or organization) No.) Identification No.)
777 S. Harbor Island Boulevard #260 Tampa, Florida 33602 (813) 275-0050
-------------------------------------------------------------------------
(Address and telephone number of principal executive office)
INFORMATION TO BE INCLUDED IN THE REPORT
Item 2. Acquisition or Disposition of Assets.
On March 20,2000 TrimFast Group, Inc. (The "Registrant") acquired from Nutrition
Superstores.com, Inc. all of the issued and outstanding shares of common stock
in its wholly owned subsidiary, Nutrition Clubstores, Inc. The agreement was
subject to a right of rescission on the part of the Seller and as of March
28,2000, that right of rescission has lapsed. The purchase price for the shares
of common stock was valued at $3 million and was paid as follows:
a. $150,000 cash
b. 570,000 shares of the Registrant's common stock which the parties have
valued at $5.00 per share.
In addition, for a period beginning three months following the Closing and
continuing for a period of twelve months thereafter, the Seller shall receive a
royalty equal to three percent (3%) of the gross sales generated by the kiosks
operated by Nutrition Clubstores, Inc.
The number of shares issuable to the Seller of the Nutrition Clubstores shares
is subject to adjustment based upon the audited financial statements which are
to be provided by Nutrition Clubstores.
1.04 Adjustments in the Number of Shares Due Seller. In the event that the
Net Worth (total assets less total liabilities) as reflected on the audited
balance sheet of Nutrition Clubstores is less than 85% of the net worth as
reflected on the financial statement dated February 29, 2000 which are to be
provided no later than 10 days from execution of this agreement, then in that
event, for every $5.00 reduction or portion thereof in net worth, Seller
shall be entitled to receive one (1) share less of common stock of TrimFast.
In the event that as a result of the foregoing there is an adjustment
required in the number of shares due Buyer, Seller shall send written notice
thereof to both Escrow Agent and Seller. Buyer shall then instruct the Escrow
Agent to deliver the stock certificate to the Buyer's transfer agent with
instructions to reissue the certificate for the recalculated number of shares
due Seller and to cancel the remaining shares previously issued to the
Seller.
(a) Resignation of Officers and Directors. Concurrently with the execution
of this Agreement, the officers and directors of the Company shall tender
their resignation as
<PAGE>
or Net Worth from that which Seller will provide in the February 29, 2000
unaudited financial statements, then in that event the Buyer may, in its sole
absolute discretion and in addition to any remedies available at law, rescind
this Agreement.
2.03 Litigation. There are no actions, suits, proceedings, or
investigations pending or, to the best of its knowledge, threatened or
contemplated against Company at law or in equity, before any federal, state,
municipal, or other governmental department, commission, board, agency or
instrumentality, domestic or foreign. The Company is not subject to any
outstanding judgments or operating under or subject to or in default with
respect to any order, writ, injunction or decree of any court of federal, state,
municipal or other governmental department, commission, board, agency or
instrumentality, domestic or foreign.
2.04 Compliance with Laws. The Company has complied in all material
respects with all laws, regulations, orders, domestic and foreign, and neither
the present uses by Company of its properties nor the conduct of its business
violate any such laws, regulations, orders or requirements, and excepts as set
forth in Schedule 2.04 (if applicable) the Company has not received any notice
of any claim or assertion that it is not so in compliance. In addition, the
sale by the Company of its vitamins and food supplements are in compliance with
all applicable state and federal guidelines and that the Company has obtained
any required Federal Drug Administration approvals.
2.05 Indebtedness. Except as set forth in the Company Balance Sheet,
Company has not executed any instruments, entered into any agreements or
arrangements pursuant to which the Company has borrowed any money, incurred or
guaranteed any indebtedness or company has borrowed any money, incurred or
guaranteed any indebtedness or established any line of credit which represents a
liability of the Company as of the date thereof.
2.06 No Material Adverse Change. Since the Company Balance Sheet Date, there
has not been any material adverse change in the condition, financial or
otherwise, of the Company or in its business taken as a whole; nor has there
been any material transaction entered into by the Company. The Company has not
incurred any material obligations, contingent or otherwise except for legal and
accounting fees and expenses in connection with the transactions contemplated by
this Agreement. These has not been any damage, destruction or loss, whether or
not covered by insurance adversely affecting the Company's business, property or
assets, nor has the Company (a) created or incurred any indebtedness; (b)
issued, sold, purchased, redeemed or granted any shares of Company Common Stock
or any other securities of Company or any opinions, warrants or other rights to
purchase any shares of Company Common Stock except as between and amongst its
current shareholders; (c) amended its Certificate of Incorporation or bylaws,
(d) paid any obligation or liability other than obligations or liabilities
reflected in its balance Sheet dated as of the Company Balance Sheet Date or
incurred any liabilities excepts for legal and accounting fees and disbursements
incurred in the ordinary course of business or in connection with the Agreement
and the transactions contemplated hereby.
<PAGE>
2.07 No Defaults. Neither the execution nor delivery of this Agreement
nor the consummation of the contemplated transaction are events which, of
themselves or with the giving of notice or passage of time both, could
constitute a violation of or conflict with result in any breach of or default
under the terms, conditions or provisions of any judgment, law or regulation or
of the Company's Certificate of Incorporation or Bylaws, or of any agreement or
instrument to which Company is a party or by which it is bound; or could result
in the creation or imposition of any lien, charge or encumbrance of any nature
whatsoever on the property or assets of Company; and no consent of any third
party except as expressly contemplated herein is required for the consummation
of this Agreement by Company.
2.08 Corporate Action of Company. The Board of Directors of the Company
has duly authorized the execution and delivery of this Agreement. Subject to
the approval of the stockholder of the Company as provided herein, this
Agreement constitutes a valid, legal and binding agreement of Company and is
enforceable in accordance with its terms.
2.09 Liabilities. As of the Company Balance Sheet Date, the Company has
incurred not other liabilities except in the ordinary course of business.
2.10 Taxes. Except as set forth in Schedule 2.10, all federal, state and local
tax returns and declarations of estimated tax or estimated tax deposit forms are
required to be filed by Company have been duly filed; the Company has paid all
taxes which have become due pursuant to such returns or pursuant to any
assessment received by it, and has paid all installments of estimated taxes due;
and all taxes, levies and other assessments which Company is required by law to
withhold or collect have been duly with held and collected and have been paid
over to the proper governmental authorities. Company has no knowledge of any
tax deficiency, which has been or might be asserted against Company, which would
materially and adversely affect the business or operations of Company. At
Closing, the Company shall provide Buyer with copies of all tax returns, of any
kind or nature, filed by Company, together with all accounting information.
2.11 Title to Property; Leases. Company has good and defensible title in
fee simple to, or valid and enforceable leasehold estates in, all properties
and assets, which are material to its continued operations, free and clear of
all liens, encumbrances, charges or restrictions or are not materially
significant or important in relation to its operations and business. All of
such leases and subleases under which Company is the lessor or sublessor, lessee
or sublessee of properties and assets or under which Company holds properties or
assets as lessee or sublessee are in full force and effect. Company is not in
default in respect of any of the terms or provisions of any such leases or
subleases, and no claim has been asserted by anyone adverse to their respective
rights as lessor, sublessor, lessee or sublessee under any of the leases or
subleases mentioned above, or affecting or questioning their respective rights
to continued possession of the leased or subleased premises or assets under any
such lease or sublease; and Company either owns or leases all such properties as
are necessary to its operations as now conducted. Attached hereto
<PAGE>
and marked Exhibit 2.11 are copied of all leasehold obligations for which
Company is bound.
2.12 Licenses. The Company has obtained all required licenses, permits
or other governmental authorization of the conduct of its business as now being
conducted.
2.13 Bank Accounts. Attached hereto, as schedule 2.13 is a listing of all
bank accounts and account numbers, which are currently held by Company.
2.14 Contracts and Commitments. Except as set forth in Exhibit 2.14,
there are neither contracts nor commitments of Company requiring any future
payment to an officer, director, employee, agent or shareholder of Company.
Also attached and marked as Exhibit 2.14 is a list of all current Company
employees and the salary of each.
2.15 Representations True and Correct. This Agreement and the Schedules
and Exhibits attached hereto do not contain any untrue statement of a material
fact concerning Company or omits any material fact concerning Company which is
necessary in order to make the statements therein not misleading. All of the
representations and warranties contained herein (including all statements
contained in any certificate or other instrument delivered by or on behalf of
the Shareholders pursuant hereto or in connection with the transaction
contemplated hereby) shall survive the Closing.
2.16 Retirement Plans. Company has no pension plan, profit sharing or
similar employee benefit plan.
2.17 Intellectual Property Rights. Attached hereto as Exhibit 2.17 is a
list of all trademarks and trade names, which are owned by the Company together
with copies of any official notice from any issuing governing organization.
2.18 Indemnification. The Company shall indemnify and hold Buyer, its
officers, and directors, harmless of and in respect of:
(1) Any damage of loss resulting from any loss, any liability of any kind
or nature which is not set forth in the financial statements, damage,
misrepresentation, breach of warranty or non-fulfillment on the part of Company
under this Agreement or from any misrepresentation or omission from any
certificates or other instruments furnished to Company pursuant to this
Agreement.
(2) All actions, suits, proceedings, demands assessments, judgments, costs
and expenses incident to any of the foregoing including reasonable attorney's
fees and all costs incurred by Buyer to enforce this agreement against Company.
ARTICLE III
REPRESENTATIONS AND WARRANTIES OF BUYER
Buyer represents and warrants to the Shareholder and Company that:
<PAGE>
3.01 Incorporation, Common Stock, Etc. Buyer is a corporation duly
organized and existing in good standing under the laws of the State of Nevada.
The Buyer has full corporate power and authority to carry on its business as it
is now being conducted and to own and operate its assets, businesses and
properties. The Buyer has authorized capital stock consisting of one hundred
million shares of Common Stock, par value $.001 per share, of which 4,540,978
were outstanding as of March 15, 2000. All of the outstanding shares of the
Company are duly authorized, validly issued, fully paid and non-assessable. For
a complete description of the Buyer's capitalization see the Buyer's most recent
Form 10-SB as filed with the Securities and Exchange Commission and available on
EDGAR.
3.02 Buyer Financial Statement. See EDGAR Filings. Except as set forth in the
attached financial statement marked Exhibit 3.02, there has been no material
change in the financial condition of the Buyer since the date of the financial
statements Buyer further agrees that for a period of twelve months following
closing, Buyer will not transfer or assign any securities currently owned by
Buyer without replacing said securities with assets having a value not less than
the current value of the securities as reported on the Buyer's financial
statements.
3.03 Litigation. See EDGAR Filing for a complete list of pending or
threatened litigation.
3.04 Compliance with Laws. Except as may be set forth in any SEC public
filings, the Buyer has complied in all material respects with all laws,
regulations, orders, domestic and foreign, and neither the present uses by
Buyer of its properties nor the conduct of its business violate any such laws,
regulations, orders or requirements, and except as set forth in Schedule 3.04
(if applicable) the Buyer has not received any notice of any claim or assertion
that it is not so in compliance.
3.05 No Defaults. Neither the execution nor delivery of this Agreement nor the
consummation of the contemplated transaction are events which, of themselves or
with the giving of notice or passage of time both, could constitute a violation
of or conflict with or result in any breach of or default under the terms,
conditions or provision of any judgment, law or regulation or of Buyer's
Certificate of Incorporation or Bylaws, or of any agreement or instrument to
which Buyer is a party or by which it is bound; or could result in the creation
or imposition of any lien, charge or encumbrance of any nature whatsoever on the
property or assets of Buyer; and no consent of any third party except as
expressly contemplated herein is required for the consummation of this Agreement
by Buyer.
3.06 Corporate Action of Buyer. The Board of Directors of the Buyer has
duly authorized the execution and delivery of the Agreement. This Agreement
constitutes a valid, legal and binding agreement of Buyer and is enforceable in
accordance with its terms.
3.07 Taxes. Except as set forth on Schedule 3.07, all federal, state, and
local
<PAGE>
tax returns, reports and declarations of estimated tax or estimated tax deposit
forms required to be filed by Buyer have been duly filed; Buyer has paid all
taxes which have become due pursuant to such returns or pursuant to any
assessment received by it, and has paid all installments of estimated taxes due;
and all taxes, levies and other assessments which Buyer is required by law to
withhold or to collect have been duly withheld and collected and have been paid
over to the proper governmental authorities. Buyer has no knowledge of any tax
deficiency, which has been or might be asserted against Buyer who would
materially and adversely affect the business or operations of Buyer.
3.08 Title to Property; Leases. Buyer has good and defensible title in fee
simple to, or valid and enforceable leasehold estates in, all properties and
assets, which are material to its continued operations, free and clear of all
liens, encumbrances, charges or restrictions except as set forth in the attached
Schedule 3.08, in any SEC filing or are not materially significant or important
in relation to its operations and business. All of such leases and subleases
under which Buyer is the lessor or sublessor, lessee or sublessee of
properties and assets or under which Buyer holds properties or assets as
lessee or sublessee are in full force and effect. Buyer is not in default in
respect of any of the terms or provisions of any such leases or subleases, and
no claim has been asserted by anyone adverse to their respective rights as
lessor, sublessor, lessee or sublessee under any of the leases or subleases
mentioned above, or affecting or questioning their respective rights to
continued possession of the leased or subleased premises or assets under any
such lease or sublease; and Buyer either owns or leases all such properties as
are necessary to its operations as now conducted.
3.09 Representations True and Correct. This Agreement and the Schedules
and Exhibits attached hereto do not contain any untrue statement of a material
fact concerning Buyer or omits any material fact concerning Buyer which is
necessary in order to make the statements therein not misleading. All of the
representations and warranties contained herein (including all statements
contained in any certificate or other instrument delivered by or on behalf of
the Buyer) shall survive the Closing.
3.10 Indemnification. Buyer shall indemnify and hold Company, its
officers and directors, harmless of and in respect of:
(1) Any damage or loss resulting from any loss, liability, damage,
misrepresentation, breach of warranty or non-fulfillment on the part of Buyer
under this agreement or from any misrepresentation or omission from any
certificates or other instrument furnished to Company pursuant to this
agreement.
(2) All actions, suits, proceedings, demands assessments, judgments, Costs
and expenses incident to any of the foregoing including reasonable attorney's
fees an all costs incurred by Company to enforce this agreement against Buyer.
ARTICLE IV
REPRESENTATIONS AND WARRANTIES OF THE SELLER
<PAGE>
The Seller owns 100% of the issued and outstanding shares of stock of
Company. The Shares are owned free and clear of any liens or encumbrances. The
Seller has taken all required corporate action, board proceedings and
shareholder consents as may be required in order to enter into this transaction.
The Seller is free to transfer the Shares without the consent of any other
third party.
ARTICLE V
CONDITIONS TO THE OBLIGATIONS OF THE BUYER TO CLOSE
The obligations of Buyer under this Agreement are, at the option of the Buyer,
subject to the fulfillment of the following conditions at, or prior to, the
closing date:
5.01 Representations, Warranties and Covenants. All representations and
warranties of Company contained in this Agreement and in any statement,
certificate, schedule or other document delivered by Company pursuant hereto or
in connection herewith shall have been true and accurate in all respects as of
the date when made and as of the Closing Date.
5.02 Covenants, Etc. Company shall have substantially performed and
complied with each and every covenant, agreement and condition required by this
Agreement to be performed or complied with by them prior to, or at, the Closing
Date.
5.03 Certificate. Company shall have delivered to Buyer a certificate of
the President and Secretary of Company, dated the Closing Date, certifying to
the fulfillment of the conditions set forth in 5.01 and 5.02.
5.04 Proceedings. No action or proceedings shall have been instituted or
threatened against the Company, which could materially adversely affect the
business of the Company. No action or proceedings shall have been instituted or
threatened against any of the parties to this Agreement or their directors or
officers before any court or governmental agency to restrain, prohibit or obtain
substantial damages in respect of this Agreement of the consummation of the
transactions contemplated hereby.
5.05 Corporate Documents. Prior to Closing the Company shall furnish to
Buyer copies of the Certificate of Incorporation of Company an each amendment
thereto, if any, which shall be certified by a proper state official; one copy
of the By-laws and minutes of Company by its secretary or an assistant secretary
as being currently in effect, and a certificate of good standing issued by the
proper state officials of each state in which Company transacts business and is
required to qualify.
5.06 Document & Production. This Agreement is expressly conditioned on
Company providing all identified schedules and exhibits at the time of closing.
<PAGE>
ARTICLE VI
CONDITIONS TO THE OBLIGATIONS OF THE SHAREHOLDERS
The obligations of the Shareholders is subject to the fulfillment of the
following conditions at or prior to the Closing Date:
6.01 Representations, Warranties, and Covenants. All representations and
warranties of Buyer contained in the Agreement and in any statement,
certificate, schedule or other document delivered pursuant hereto, or in
connection herewith, shall have been true and accurate in all respects as of the
date when made and as of the Closing Date.
6.02 Covenants, Etc. Buyer shall have substantially performed and
complied with each and every covenant, agreement and condition required by the
Agreement to be performed or complied with by it prior to, or at, the Closing
Date.
6.03 Proceedings. No action or proceedings shall have been instituted or
threatened against the Buyer, which could materially adversely affect the
business of the Buyer. No action or proceedings shall have been instituted or
threatened against any of the parties to this Agreement or their directors or
officers before any court or governmental agency to restrain, prohibit or obtain
substantial damages in respect of this Agreement of the consummation of the
transactions contemplated hereby.
ARTICLE VII
MISCELLANEOUS PROVISIONS
7.01 Abandonment of Agreement. This Agreement may be terminated and the
transactions hereby contemplated abandoned at any time prior to the Closing
Date, whether before or after the approval and adoption hereof by the
shareholders of each Company by (a) the mutual consent of the Board of Directory
of Company and Buyer of (b) the Board of Directors of the Company is any
condition to its obligations provided in this Agreement has not been met at the
time such condition is to be met and has not been waived by it, or by the Board
of Directors of Buyer, if any condition to its obligations provided in this
Agreement has not been met at the time such condition is to met and has not been
waived by it.
7.02 Liabilities. In the event this Agreement is terminated pursuant to
Section 7.01, no party hereto shall have any liability to the other and each
party shall bear their own costs incurred.
7.03 Assignments. This Agreement may not be assigned except with the written
consent of the nonassigning party. Notwithstanding the foregoing, the rights of
the Shareholders to receive the TrimFastShares shall be freely assignable.
<PAGE>
7.04 Survival of Representations and Warranties. Company and Buyer agree all
representations and warranties contained herein or made hereunder shall survive
the Closing, except that any breach disclosed in writing to either party prior
to Closing is waived by such party if it elects to close notwithstanding such
breach.
7.05 Notices. All notices, demand and other communications which may or are
required to be given pursuant to the Agreement shall be given or made when
personally delivered or when deposited in the Untied States Mail, first class,
postage pre-paid addressed as follows:
If to Seller to: Jeff Gill
Nutrition Superstore.com Inc.
3600 Investment Lane
Suite 102
West Palm Beach, FL 33404
or to such other address as Seller may, from time to time, designate by
notice to Buyer:
Michael Muzio
TrimFast Group, Inc.
777 S. Harbour Island Blvd. Suite 780
Tampa, FL 33602
Or to such other addresses as Buyer may, from time to time, designate by
notice to seller.
With a copy to Jeffrey Klein, Attorney at Law
23123 State Road 7
Suite 350B
Boca Raton, FL 33428
7.06 Closing. The closing date for the contemplated transaction shall be on or
before March 20, 2000. However, Seller shall have ten days following the
date of Closing to obtain a Fairness Opinion from an independent company as
to the "fair and reasonable value" of the transaction to the shareholders
of the Seller. During said ten day period, Buyer shall provide access to
its books and records in order to facilitate the fairness opinion. Seller
shall have a right to rescind the Agreement only if the Fairness Opinion
determines that the Agreement is not fair and reasonable to the Seller.
Should Seller elect this remedy, Seller must provide Buyer with written
notice thereof within ten days of Closing and deliver to Seller the
$150,000 previously paid by Buyer to Seller. Upon receipt of written Notice
and the $150,000 payment, Buyer shall immediately deliver the Company's
share certificate to Seller. Failure to return the $150,000 to Buyer within
10 days of
<PAGE>
Closing shall invalidate any notice or Seller's right of rescission.
In the event of any rescission as a result of the Fairness Opinion,
Seller agrees to reimburse Buyer for all costs and expenses incurred
by Buyer from the date of Closing to the effective date of the date of
Rescission as a result of Buyer's operation, management, and /or
investment in the Company from the date of closing. Buyer shall
provide Seller with an accounting of all costs and expenses incurred
(less any receipts) and Seller shall be required to reimburse Buyer
for said costs and expenses within twenty days of providing the
accounting. In the event that up until the time of the rescission, the
Company generated a net profit, the Buyer shall be required within
twenty days to reimburse Seller for the net profits.
Nutrition Clubstores, Inc. shall pay Thornhill Group, Inc. at closing a cash fee
equal to $50,000 in cash and 16.000 shares of TrimFast restricted common stock.
The cash payment is to be paid at Closing. The total number of shares due
Thornhill will be subject to adjustment in the same ratio and in the same manner
as set forth in paragraph 1.04 of this Agreement. Said money to be paid from
the escrow money currently being held by the Escrow Agent at Closing. the
shares to be disbursed to Thornhill Group will be disbursed at the same time as
the shares are released from escrow.
7.07 Return of Escrow. In the event of any rescission, Thornhill Group
shall be obligated to return the $50,000 to the Seller on ten days written
notice.
7.08 Entire Agreement. This Agreement constitutes the entire agreement
between the parties and supersedes and cancels any and all prior agreements
between the parties relating to its subject matter. The representations,
warranties, covenants and conditions of the obligations of the parties hereto
may not be orally amended modified or altered, but may be amended, modified or
altered in a writing signed by each of the parties, whether before or after the
meeting of shareholders of Company contemplated herein.
7.09 Captions. The captions of Articles and Sections of Article hereof
are for convenience only and shall not control or affect the meaning or
construction of any of the provisions of this Agreement.
7.10 Governing Law. This Agreement shall be governed by, construed and
enforced in accordance with the laws of the State of Florida and jurisdiction of
any dispute shall be in Tampa, Florida. In the event of any litigation under
this Agreement, the prevailing party shall be entitled to recover all costs
including reasonable attorney's fees.
7.11 Waivers. Any failure of either party hereto to comply with any of
its obligations or agreements, or to fulfill conditions herein contained may be
waived in
<PAGE>
writing by the other party. No waiver by any party of any condition or the
breach of any provision, term, covenant, representation or warranty contained in
this Agreement, whether by conduct or otherwise, shall be deemed to be construed
as a further or continuing waiver of any such condition or of the breach of any
other provision, term, covenant, representation, or warranty of this Agreement.
7.12 Counterparts. This Agreement may be executed in several counterparts
and all so executed shall constitute on agreement, binding upon all of the
parties hereto, notwithstanding that not all of the parties are signatory to the
original or the same counterpart. Fax copies shall be binding upon the parties
provided that original copies are received within seven days of execution.
7.13 Successors. The terms covenant and conditions of the Agreement shall
inure to the benefit of and be binding upon the parties hereto and their
respective heirs, legal representatives, successors and assigns.
7.14 Binding Agreement. This Agreement represents the entire agreement
among the parties hereto with repect to the matter described herein and is
binding upon and shall inure to the benefit of the parties hereto and their
legal representative. This Agreement may not be assigned and, except as stated
herein, may not be altered or amended except in writing executed by the party to
be charged.
7.15 Tax Free Exchange. This Agreement is to be construed as a tax free
exchange under Section 368(a)(1)(b) of the Internal Revenue Code and the parties
agree to take such action as may be necessary to effect this intent.
This Agreement entered into the date first entered above.
TrimFast Group, Inc. Witness
- -------------------------- --------------------------
Nutrition Clubstores, Inc. Witness
- -------------------------- --------------------------
The Shareholder(s):
Nutrition Superstores.com, Inc.
- -------------------------- --------------------------
BY:
<PAGE>
TRIMFAST GROUP, INC.
INTERIM CONSOLIDATED BALANCE SHEET
AS OF FEBRUARY 29,2000
(For Internal Management Use)
ASSTES
Current Assets February 29,2000
(Unaudited)
----------------
Cash $ 3,869
Short-term investments $ 3,968,095
Accounts Receivable Trade 284,140
Accounts Receivable Other 488,987
Inventory 258,177
-----------
Total Current Assets 5,003,267
PROPERTY AND EQUIPMENT-NET 1,437,140
OTHER ASSETS
Prepaid expenses 50,000
Rent deposit 15,200
Cash surrender value of life insurance 12,536
Software development 228,705
Goodwill-Net 52,167
-----------
Total Other assets 358,709
-----------
TOTAL ASSETS $ 6,799,117
-----------
LIABILITIES AND STOCKHOLDERS' EQUITY
-----------
CURRENT LIABILITIES
Accountants payable and accrued expenses $ 626,475
Notes and loans payable 417,397
Convertible debentures 1,000,000
-----------
Total Current Liabilities 2,043,872
TOTAL LIABILITIES 2,043,872
-----------
STOCKHOLDERS' EQUITY
Preferred Stock Class A, $0.01 par value,20,000,000
Shares authorized; 0 and 15,000 shares issued
and outstanding 150
Preferred Stock, Class B, $0.01 par value;
20,000,000 shares authroized; none issued
and outstanding 0
Common Stock, $0.001 par value; 100,000,000 shares
Authorized, 4,517,362 shares issued and outstanding 4,517
Additional Paid-in capital 9,269,942
Less cost or treasury stock (32,500 shares) (139,547)
Less common stock subscriptions receivalbe (358,325)
Retained Earnings (4,021,493)
-----------
Total Stockholders' Equity 4,755,245
-----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 6,799,117
